@JonEricson The formula seems straight forward...
this one is x + y(7/5 +3)/12.286. X = 1.118 and Y=40.95 for small/medium sites. 12.286 is 1.4^6, since this is less than 6 hours old. So it calculates to 15.784, which is what appears in the tooltip of HNQ list.