As
of December 28, 2025, the remaining minimum base lease and estimated CAM payments under the non-cancellable office equipment and facility
space leases are as follows:
Schedule
of Non-cancellable Operating Leases Minimum Payments
| Fiscal
Year | |
Facility
Lease Payments | | |
Facility
Lease Payments | | |
Lease
Payments | | |
Total
Lease Payments | | |
Total
Variable CAM Estimate | |
| | |
(Thousands) | | |
| |
| | |
Optex
Richardson | | |
Applied
Optics Center | | |
Office
Equipment | | |
Consolidated | |
| Fiscal
Year | |
Facility
Lease Payments | | |
Facility
Lease Payments | | |
Lease
Payments | | |
Total
Lease Payments | | |
Total
Variable CAM Estimate | |
| 2026
Base year lease | |
$ | 261 | | |
$ | 236 | | |
$ | 16 | | |
$ | 513 | | |
$ | 219 | |
| 2027
Base year lease | |
| 357 | | |
| 322 | | |
| 22 | | |
| 701 | | |
| 293 | |
| 2028
Base year lease | |
| 241 | | |
| 330 | | |
| 22 | | |
| 593 | | |
| 209 | |
| 2029
Base year lease | |
| - | | |
| 83 | | |
| 22 | | |
| 105 | | |
| 30 | |
| 2030
Base year lease | |
| - | | |
| - | | |
| 5 | | |
| 5 | | |
| - | |
| Total
base lease payments | |
$ | 859 | | |
$ | 971 | | |
$ | 87 | | |
$ | 1,917 | | |
$ | 751 | |
| Imputed
interest on lease payments (1) | |
| (52 | ) | |
| (71 | ) | |
| (10 | ) | |
| (133 | ) | |
| | |
| Total
Operating Lease Liability(2) | |
$ | 807 | | |
$ | 900 | | |
$ | 77 | | |
$ | 1,784 | | |
| | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Right-of-use
Asset(3) | |
$ | 735 | | |
$ | 828 | | |
$ | 77 | | |
$ | 1,640 | | |
| | |
| (1) |
Assumes
a discount borrowing rate of 5.0% on the facilities lease amendments effective as of January 11, 2021 and 6.7% on the office equipment
lease agreement effective as of December 11, 2025. |
| |
|
| (2) |
Short-term
and long-term portions of Operating Lease Liability are $668 thousand and $1,116 thousand, respectively. |
| |
|
| (3) |
Includes
$144 thousand of unamortized deferred rent. |
Total
expense under both facility lease agreements for the three months ended December 28, 2025 and December 29, 2024 was $240 thousand and
$224 thousand, respectively. Total office equipment rentals included in operating expenses was $7 thousand for the three months ended
December 28, 2025 and December 29, 2024.
|