Jacob is a member of WCC (an LLC taxed as a partnership). Jacob was allocated $80,000 of business income from WCC for the year. Jacob's marginal income tax rate is 37 percent. The business allocation is subject to 2.9 percent of self-employment tax and 0.9 percent additional Medicare tax.

What is the amount of tax Jacob will owe on the income allocation if the income is qualified business income (QBI) and Jacob qualifies for the full QBI deduction?

THE ANSWER IS NOT 26,012 I have tried 26011 and 26013 for rounding errors

80000
=A1*(0.9235)*(0.029)*(0.5)
	=A1+A2
=B3*0.2
=A1-A2-A4
=A5*0.37
=A1*(0.9235)*(0.029)
=A1*(0.9235)*(0.009)
=A6+A7+A8

80,000
1,071
	81,071
16,214
62,714
23,204
2,143
665
26,012

Please help show work