Ibiquity's business plan is modeled after wildly profitable licensing firms such as Qualcomm (for digital cellular)and Gemstar (for onscreen TV guides).
In the second scenario, however, we modeled a revenue-neutral plan that eliminated the taxes-paid deduction and municipal bond exemption while lowering income tax rates across the board.