This post finally crossed my radar, and following your logic here I figured out the disconnect between your 32 and what I have in the sheet.

The upvote bonus is based on hitting the upvote target over the past 28 days, so turning on the auto-voter does not immediately give you a full bonus. Your upvote % has not reached 100% of our posts over rolling 28 days yet, which is why you don't have your 32 Adjusted shares (what we call the resulting share count you used in your post) yet. As your upvote consistency builds, your upvote bonus builds, and then you will have the 32 adjusted shares. (More, actually.)