The method McCarty used to determine the amount of money defendants saved by borrowing with full recourse, such as from Deutsche Bank’s Private Wealth Management Division, as opposed to borrowing non-recourse, such as from Deutsche Bank’s Commercial Real Estate Division, is simple in theory, although a little tricky in application. This Court reviewed McCarty’s numbers and performed calculations to confirm his method and accuracy: four examples should suffice:
(1) In 2020 the Doral loan was $125,000,000. Applying the non-recourse rate of 10% (or .01) results in an interest payment of $12,500,000. Applying therecourse rate of 1.9348% (or .019348) results in an interest payment of$2,418,500. Subtracting the latter from the former yields a saving of$10,081,500, as seen on PX3302, page 4.
(2) Also in 2020, the Old Post Office loan was $170,000,000. Applying the non recourse rate of 8% (or .08) results in an interest payment of $13,600,000.Applying the recourse rate of 1.9348% (or .019348) results in an interest payment of $3,289,160. Subtracting the latter from the former yields a saving of $10,310,840, as seen on PX3302, page 4.
(3) In 2019 the Trump Chicago loan was $45,000,000. Applying the non recourse rate of 7.5% (or .07500) results in an interest payment of $3,375,000.Applying the recourse rate of 4.4116% (or .044116) results in an interest payment of $1,985,220. Subtracting the latter from the former yields a saving of $1,389,780, which is $13 more than the amount McCarty used, $1,389,767,presumably because of a rounding differential, and in any event de minimis.
(4) In 2018 the Trump Chicago loan was $45,000,000. Applying the nonrecourse rate of 7.5% (.07500) again results in an interest payment of$3,375,000. Applying the recourse rate of 4.0464% (or .040464) results in an interest payment $1,820,880. Subtracting the latter from the former yields a saving of $1,554,110, which is $19 less than the amount McCarty used,$1,554,129, presumably because of a rounding differential, in any event deminimis, and largely cancelled out by the $13 lower amount McCarty used for Chicago, 2019.
McCarty calculated that defendants saved $72,908,308 on the Doral loan, $53,423,209 on the Old Post Office loan, $17,443,359 on the Trump Chicago loan, and $24,265,291 on the 40 Wall Street loan, for a grand total of $168,040,167, one dollar less than McCarty’s $168,040,168, presumably because of a rounding differential (or user error by a non-accountant, and in any casede minimis). Defendants do not accept McCarty’s methodology, which this Court finds to be air-tight, but they do not challenge his calculations, which this Court finds to be correct. The expert defendants called to the stand to challenge McCarty’s methodology, Robert Unell, left McCarty unscathed.