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. |
|