Disclaimer: We are aware that the block reward system is in constant change. At the original date of posting, this model encapsulated the latest information available. Once more definitive information becomes available, we will be reworking the model to reflect those changes.
Since the first version published on the EOSGo forums on March 29, 2018, we have updated the model to reflect the announced changes of Dawn 4.0. This version of the model prepared by EOS Canada is therefore a work in progress and will be updated based on the feedback received from the community and the official release of Dawn 4.0 published on May 11, 2018.
The revised model is available to download here.