| 
 As
of October 3, 2021, the remaining minimum base lease and estimated common area maintenance (CAM) payments under the non-cancellable office
equipment and facility space leases are as follows: 
 Schedule
of Non-cancellable Operating Leases Minimum Payments 
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 | 
  | 
 
  
    | 2022 Base year lease | 
  | 
      | 
308 | 
  | 
  | 
      | 
234 | 
  | 
  | 
      | 
4 | 
  | 
  | 
      | 
546 | 
  | 
  | 
      | 
235 | 
  | 
 
  
    | 2023 Base year lease | 
  | 
      | 
317 | 
  | 
  | 
      | 
288 | 
  | 
  | 
      | 
  | 
  | 
  | 
      | 
605 | 
  | 
  | 
      | 
240 | 
  | 
 
  
    | 2024 Base year lease | 
  | 
      | 
327 | 
  | 
  | 
      | 
296 | 
  | 
  | 
      | 
  | 
  | 
  | 
      | 
623 | 
  | 
  | 
      | 
245 | 
  | 
 
  
    | 2025 Base year lease | 
  | 
      | 
336 | 
  | 
  | 
      | 
305 | 
  | 
  | 
      | 
  | 
  | 
  | 
      | 
641 | 
  | 
  | 
      | 
249 | 
  | 
 
  
    | 2026 Base year lease | 
  | 
      | 
346 | 
  | 
  | 
      | 
313 | 
  | 
  | 
      | 
  | 
  | 
  | 
      | 
659 | 
  | 
  | 
      | 
254 | 
  | 
 
  
    | 2027 Base year lease | 
  | 
      | 
357 | 
  | 
  | 
      | 
322 | 
  | 
  | 
      | 
  | 
  | 
  | 
      | 
679 | 
  | 
  | 
      | 
259 | 
  | 
 
  
    | 2028 Base year lease | 
  | 
      | 
241 | 
  | 
  | 
      | 
330 | 
  | 
  | 
      | 
  | 
  | 
  | 
      | 
571 | 
  | 
  | 
      | 
186 | 
  | 
 
  
    | 2029 Base year lease | 
  | 
      | 
- | 
  | 
  | 
      | 
83 | 
  | 
  | 
      | 
  | 
  | 
  | 
      | 
83 | 
  | 
  | 
      | 
27 | 
  | 
 
  
    | Total base lease payments | 
  | 
      | 
2,232 | 
  | 
  | 
    $ | 
2,171 | 
  | 
  | 
    $ | 
4 | 
  | 
  | 
      | 
4,407 | 
  | 
  | 
    $ | 
1,695 | 
  | 
 
  
    | Imputed interest on lease payments (1) | 
(1) | 
      | 
(339 | 
) | 
  | 
      | 
(407 | 
) | 
  | 
      | 
- | 
  | 
  | 
      | 
(746 | 
) | 
  | 
      | 
  | 
  | 
 
  
    | Total Operating Lease Liability(2) | 
(2) | 
    $ | 
1,893 | 
  | 
  | 
    $ | 
1,764 | 
  | 
  | 
    $ | 
4 | 
  | 
  | 
    $ | 
3,661 | 
  | 
  | 
      | 
  | 
  | 
 
  
    |   | 
  | 
      | 
  | 
  | 
  | 
      | 
  | 
  | 
  | 
      | 
  | 
  | 
  | 
      | 
  | 
  | 
  | 
      | 
  | 
  | 
 
  
    | Right-of-use Asset(3) | 
(3) | 
    $ | 
1,831 | 
  | 
  | 
    $ | 
1,764 | 
  | 
  | 
    $ | 
4 | 
  | 
  | 
    $ | 
3,599 | 
  | 
  | 
      | 
  | 
  | 
 
   
  
| (1) | 
Assumes
                                            a discount borrowing rate of 5.0% on the new lease amendments effective as of January 11,
                                            2021 and 7.5% on the remaining lease term for the Applied Optics Dallas facility through
                                            October 31, 2021. | 
 
|   | 
  | 
 
      
| (2) | 
Includes $62
thousand of unamortized deferred rent. | 
 
|   | 
  | 
 
      
| (3) | 
Short-term and
Long-term portion of Operating Lease Liability is $528 thousand and $3,133 thousand, respectively. | 
  
 |