The only recoil aspects not taken into account, were the actual weight of the wad and buffer.
Velocity was based on a 20 inch barrel. My usual 26" barrel + extended choke tube usually adds between 20 and 30 fps.
See post #14 below:
http://castboolits.gunloads.com/show...-load-question