For each assessment period, the Department will calculate an assessment basis that shall be sufficient to replenish the Financial Research Fund to a level equivalent to the sum of:
(a) Budgeted operating expenses for the OFR for the applicable assessment period;
(b) Budgeted operating expenses for the Council for the applicable assessment period;
(c) Budgeted capital expenses for the OFR for the 12-month period beginning on the first day of the applicable assessment period;
(d) Budgeted capital expenses for the Council for the 12-month period beginning on the first day of the applicable assessment period; and
(e) An amount necessary to reimburse reasonable implementation expenses of the Corporation as provided under section 210(n)(10) of the Dodd-Frank Act.