The premium risk component for a Class 1, Class 2, Class 3 or Class 4 Captive Insurer is the amount calculated in accordance with the following formula:

18% x Captive Insurer's Net Written Premium up to $5 million

+

16% x Captive Insurer's Net Written Premium in excess of $5 million