As
of June 28, 2026, 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
| | |
| | |
| | |
| | |
| | |
| |
| | |
(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 | |
$ | 88 | | |
$ | 79 | | |
$ | 5 | | |
$ | 172 | | |
$ | 73 | |
| 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 | |
$ | 686 | | |
$ | 814 | | |
$ | 76 | | |
$ | 1,576 | | |
$ | 605 | |
| Imputed
interest on lease payments (1) | |
| (33 | ) | |
| (51 | ) | |
| (8 | ) | |
| (92 | ) | |
| | |
| Total
Operating Lease Liability(2) | |
$ | 653 | | |
$ | 763 | | |
$ | 68 | | |
$ | 1,484 | | |
| | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Right-of-use
Asset(3) | |
$ | 591 | | |
$ | 699 | | |
$ | 68 | | |
$ | 1,358 | | |
| | |
| (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 $677 thousand and $807 thousand, respectively. |
| |
|
| (3) |
Includes
$126 thousand of unamortized deferred rent. |
|