calculator is here:
https://www.dropbox.com/s/2s0xo583lw10m29/CitiCalculator.jar?dl=0
i uses 1818 which are similar, 85C Tj, 1050 mA, 3.5" heatsink use profile (which may or may not be similar to yours:
1818 3000K80Min 3 COBS @1050 mA ON 3.5 PROFILE HEATSINK
5 SQ.FT. CANOPY 93% EFFICIENT DRIVER @10.5 CENTS PER KWH
Total power watts at the wall: 168.63
Cobs power watts: 156.82
Total voltage forward: 149.36
Total lumens: 23000.37
Total PAR watts assuming 10% loss: 63.11
Total PPF: 340.80
PPFD based on canopy area: 733.66
PAR watts per sq.ft.: 12.62
Cob efficiency: 44.71%
Power watts per sq.ft.: 31.36
Voltage forward per cob: 49.79
Lumens per watt: 146.66
Heatsink riser thickness / number of fins / fin's length: 0.3in/8/0.75in
Heatsink area per inch: 126.42 cm^2
Total heat watts: 86.25
umol/s/W: 2.17 LER: 328.00 QER: 4.86
Heatsink length passive cooling @120cm^2/heatwatt: 82 inches
Heatsink length active cooling @40cm^2/heatwatt: 27 inches
Heatsink cost per inch cut: $1.15
Total cobs cost: $69.0
Total heatsink passive cooling cost: $94.30
Total heatsink active cooling cost: $31.05