page six summarizes the primary financial terms of the proposed stow lake boathouse needs with stow lake boathouse, llc. actually, that table is on page 7 of our report. as summarized in table 3, the proposed lease would generate several revenues, and i'm basing this not on what has been submitted today to the committee, but on what we had reviewed, based on the minimum annual guaranteed band of $140,000, adjusted annually for inflation, or the cumulative 33% of gross boat rentals, 10% of food and beverage sales, and 7.5% of retail sales. we project that in years 1 through 5, the proposed lease percentage would be greater than the minimum annual guaranteed and that they would be taking increased percentage rent payments, estimated to remain from $200,000.250 $4 -- $200,254 -- on the bottom of page eight, we state that has shown in table 5, which is on page 9 of our report, that over the course of the 15-year lease, stow lake boathouse will invest an estimated total of $858,403 or an average of $33,000 a year for 15 years. the capital improvements in maintenance, and $363,399 or an averag