.. plus the bracket, plus the interface between the bracket and the heat sink, plus the anodizing (if any) on the heat sink, plus ambient differences say between Iceland and Texas, etc... I think that 22W/27W will end up a bit lower. Even 100C is pushing a TO-220 package, lets say 75C. Anyways, its good to see the calculations