Making the math...
1. The best worst case scenario: Kelly costs 18,5M (Loan 3,8M + Obligation 14,5 M plus 22,7M bonus)
2. Worst worst case senario: Kelly costs 24,8M (Loan 3,8M + Obligation 14,5 M plus 6,5M bonus)
The "funny part"" is that the "worst worst case scenario" is the one where Kelly actually turns out to be good