My problem is 100K foreign income are taxed at two different rates in your calculation. If other income is taxed at the rate of whole income, then the 100K should be taxed at the same rate for tax deduction. Otherwise, what's the point of exclusion?
Your calculation is exactly the way that no exclusion is chosen.
