Exhibit 99.1

Case 09-35582-bjh11 Doc 327 Filed 01/18/11 Entered 01/18/11 13:10:05 Desc
Main Document Page 1 of 13


CASE NAME:	Guaranty Financial Group Inc.	ACCRUAL BASIS

CASE NUMBER:	09-35582

JUDGE:	Judge Houser

UNITED STATES BANKRUPTCY COURT

NORTHERN DISTRICT OF TEXAS

DALLAS DIVISION

MONTHLY OPERATING REPORT

MONTH ENDING: December 31, 2010

IN ACCORDANCE WITH TITLE 28, SECTION 1746, OF THE UNITED STATES CODE, I DECLARE UNDER PENALTY OF PERJURY THAT I HAVE EXAMINED THE FOLLOWING MONTHLY OPERATING REPORT (ACCRUAL BASIS — 1 THROUGH ACCRUAL BASIS — 7) AND THE ACCOMPANYING ATTACHMENTS AND, TO THE BEST OF MY KNOWLEDGE, THESE DOCUMENTS ARE TRUE, CORRECT AND COMPLETE. DECLARATION OF THE PREPARER (OTHER THAN RESPONSIBLE PARTY): IS BASED ON ALL INFORMATION OF WHICH PREPARER HAS ANY KNOWLEDGE.


RESPONSIBLE PARTY:

/s/ Dennis S. Faulkner		Chief Restructuring Officer

Original Signature of Responsible Party		Title

Dennis S. Faulkner		1/18/11
Printed Name of Responsible Party		Date

PREPARER:

/s/ Jason A. Rae		Accountant

Original Signature of Preparer		Title

Jason A. Rae		1/14/11
Printed Name of Preparer		Date

Case 09-35582-bjh11 Doc 327 Filed 01/18/11 Entered 01/18/11 13:10:05 Desc
Main Document Page 2 of 13


CASE NAME:	Guaranty Financial Group Inc.	ACCRUAL BASIS — 1

CASE NUMBER:	09-35582



COMPARATIVE BALANCE SHEET		(SEE GENERAL FOOTNOTE)


	AMENDED
	SCHEDULED		MONTH			MONTH			MONTH
ASSETS	AMOUNT		Oct-10			Nov-10			Dec-10
1. Unrestricted Cash		11,143,730		10,062,380			10,060,033			9,786,353
2. Restricted Cash				735,517			779,448			1,220,786
3. Total Cash		11,143,730		10,797,896			10,839,481			11,007,140
4. Accounts Receivable (Net)
5. Inventory
6. Notes Receivable
7. Prepaid Expenses		673,704		350,852			350,852			323,660
8. Other (Attach List)		880,141		880,141			3,521,805			3,107,731
9. Total Current Assets		12,697,575		12,028,889			14,712,138			14,438,530
10. Property, Plant & Equipment
11. Less: Accumulated Depreciation/Depletion
12. Net Property, Plant & Equipment
13. Due From Insiders
14. Other Assets — Net of Amortization (Attach List)
15. Other (Attach List)
16. Total Assets		12,697,575		12,028,889			14,712,138			14,438,530
POST PETITION LIABILITIES
17. Accounts Payable										200
18. Taxes Payable
19. Notes Payable
20. Professional Fees				334,788			397,840			188,145
21. Secured Debt
22. Other (Attach List)
23. Total Post Petition Liabilities				334,788			397,840			188,345
PRE PETITION LIABILITIES
24. Secured Debt
25. Priority Debt		84,031		84,031			84,031			84,031
26. Unsecured Debt		328,632,433		328,632,433			328,632,433			328,632,433
27. Other (Attach List)
28. Total Pre Petition Liabilities		328,716,463		328,716,463			328,716,463			328,716,463
29. Total Liabilities		328,716,463		329,051,251			329,114,304			328,904,808
EQUITY
30. Pre Petition Owners’ Equity				(316,018,889	)		(316,018,889	)		(316,018,889	)
31. Post Petition Cumulative Profit Or (Loss)				(1,017,473	)		(1,038,941	)		(1,103,052.91	)
32. Direct Charges To Equity				14,000			2,655,664			2,655,664
33. Total Equity				(317,022,362	)		(314,402,166	)		(314,466,278	)
34. Total Liabilities and Equity				12,028,889			14,712,138			14,438,530

This form þ does o does not have related footnotes on Footnotes Supplement.

Case 09-35582-bjh11 Doc 327 Filed 01/18/11 Entered 01/18/11 13:10:05 Desc
Main Document Page 3 of 13


CASE NAME:	Guaranty Financial Group Inc.	SUPPLEMENT TO

CASE NUMBER:	09-35582	ACCRUAL BASIS — 1



COMPARATIVE BALANCE SHEET		(SEE GENERAL FOOTNOTE)

SCHEDULED

MONTH

ASSETS

AMOUNT

Oct-10

Nov-10

Dec-10

A. 2008 Federal IncomeTax Refund

880,141

1,290,141

876,067

B. 2008 California Tax Refund

2,231,664

TOTAL OTHER ASSETS — LINE 8

880,141

3,521,805

3,107,731

TOTAL OTHER ASSETS NET OF AMORTIZATION — LINE 14

A. Shares of Guaranty Financial Group

Unknown

B. Shares of Guaranty Group Capital, Inc.

Unknown

C. Shares of Guaranty Group Ventures, Inc.

Unknown

D. Shares of Guaranty Bank (Preferred)

Unknown

E. Shares of Master Trust (Common)

Unknown

F. Guaranty Holdings Inc I (Subsidiary)

Unknown

TOTAL OTHER ASSETS — LINE 15

POST PETITION LIABILITIES

TOTAL OTHER POST PETITION LIABILITIES — LINE 22

PRE PETITION LIABILITIES

TOTAL OTHER PRE PETITION LIABILITIES — LINE 27

Case 09-35582-bjh11 Doc 327 Filed 01/18/11 Entered 01/18/11 13:10:05 Desc
Main Document Page 4 of 13


CASE NAME:	Guaranty Financial Group Inc.	ACCRUAL BASIS — 2

CASE NUMBER:	09-35582



INCOME STATEMENT		(SEE GENERAL FOOTNOTE)


	MONTH			MONTH			MONTH			QUARTER
REVENUES	Oct-10			Nov-10			Dec-10			TOTAL
1. Gross Revenues
2. Less: Returns & Discounts
3. Net Revenue
COST OF GOODS SOLD
4. Material
5. Direct Labor
6. Direct Overhead
7. Total Cost Of Goods Sold
8. Gross Profit
OPERATING EXPENSES
9. Officer / Insider Compensation
10. Selling & Marketing
11. General & Administrative		8,411			3,300			4,182			15,893
12. Rent & Lease
13. Other (Attach List)
14. Total Operating Expenses		8,411			3,300			4,182			15,893
15. Income Before Non-Operating Income & Expense		(8,411	)		(3,300	)		(4,182	)		(15,893	)
OTHER INCOME & EXPENSES
16. Non-Operating Income (Att List)		988			44,884			1,791			47,663
17. Non-Operating Expense (Att List)
18. Interest Expense
19. Depreciation / Depletion
20. Amortization
21. Other (Attach List)
22. Net Other Income & Expenses		988			44,884			1,791			47,663
REORGANIZATION EXPENSES
23. Professional Fees		148,290			63,052			61,721			273,064
24. U.S. Trustee Fees		4,875									4,875
25. Other (Attach List)
26. Total Reorganization Expenses		153,165			63,052			61,721			277,939
27. Income Tax
28. Net Profit (Loss)		(160,589	)		(21,468	)		(64,112	)		(246,169	)

This form þ does o does not have related footnotes on Footnotes Supplement.

Case 09-35582-bjh11 Doc 327 Filed 01/18/11 Entered 01/18/11 13:10:05 Desc
Main Document Page 5 of 13


CASE NAME:	Guaranty Financial Group Inc.	SUPPLEMENT TO

CASE NUMBER:	09-35582	ACCRUAL BASIS — 2

INCOME STATEMENT

MONTH

QUARTER

Oct-10

Nov-10

Dec-10

TOTAL

OPERATING EXPENSES

TOTAL OTHER OPERATING EXPENSES — LINE 13

OTHER INCOME & EXPENSES

A. Interest Income

988

997

1,791

3,775

B. Refund — Michigan State Taxes

43,888

TOTAL NON-OPERATING INCOME — LINE 16

988

44,884

1,791

47,663

TOTAL NON-OPERATING EXPENSE — LINE 17

REORGANIZATION EXPENSES

TOTAL OTHER REORGANIZATION EXPENSES — LINE 25

Case 09-35582-bjh11 Doc 327 Filed 01/18/11 Entered 01/18/11 13:10:05 Desc
Main Document Page 6 of 13


CASE NAME:	Guaranty Financial Group Inc.	ACCRUAL BASIS — 3

CASE NUMBER:	09-35582


CASH RECEIPTS AND	MONTH			MONTH		MONTH		QUARTER
DISBURSEMENTS	Oct-10			Nov-10		Dec-10		TOTAL
1. Cash — Beginning Of Month		10,890,195			10,797,896		10,839,481		10,890,195
RECEIPTS FROM OPERATIONS
2. Cash Sales
COLLECTION OF ACCOUNTS RECEIVABLE
3. Pre Petition
4. Post Petition
5. Total Operating Receipts
NON-OPERATING RECEIPTS
6. Loans & Advances (Attach List)
7. Sale of Assets
8. Other (Attach List)		988			44,884		443,058		488,930
9. Total Non-Operating Receipts		988			44,884		443,058		488,930
10. Total Receipts		988			44,884		443,058		488,930
11. Total Cash Available		10,891,182			10,842,781		11,282,538		11,379,124
OPERATING DISBURSEMENTS
12. Net Payroll
13. Payroll Taxes Paid
14. Sales, Use & Other Taxes Paid		5,114							5,114
15. Secured / Rental / Leases
16. Utilities
17. Insurance
18. Inventory Purchases
19. Vehicle Expenses
20. Travel
21. Entertainment
22. Repairs & Maintenance
23. Supplies
24. Advertising
25. Other (Attach List)		3,297			3,300		3,982		10,579
26. Total Operating Disbursements		8,411			3,300		3,982		15,693
REORGANIZATION DISBURSEMENTS
27. Professional Fees		80,000					271,417		351,417
28. U.S. Trustee Fees		4,875							4,875
29. Other (Attach List)
30. Total Reorganization Expenses		84,875					271,417		356,292
31. Total Disbursements		93,286			3,300		275,399		371,985
32. Net Cash Flow		(92,298	)		41,584		167,659		116,945
33. Cash — End of Month		10,797,896			10,839,481		11,007,140		11,007,140

This form þ does o does not have related footnotes on Footnotes Supplement.

Case 09-35582-bjh11 Doc 327 Filed 01/18/11 Entered 01/18/11 13:10:05 Desc
Main Document Page 7 of 13


CASE NAME:	Guaranty Financial Group Inc.	SUPPLEMENT TO

CASE NUMBER:	09-35582	ACCRUAL BASIS — 3

CASH RECEIPTS AND DISBURSEMENTS


	MONTH		MONTH		MONTH		QUARTER
NON-OPERATING RECEIPTS	Oct-10		Nov-10		Dec-10		TOTAL
A.
B.
C.
D.
E.
TOTAL LOANS & ADVANCES- LINE 6

A. Interest		988		997		1,791		3,775
B. Refund — Michigan State Taxes				43,888				43,888
C. Refund — US Income Taxes						414,074		414,074
D. Refund — Insurance Premiums						27,192		27,192
E.
TOTAL OTHER NON-OPERATING RECEIPTS — LINE 8		988		44,884		443,058		488,930

OPERATING DISBURSEMENTS
A. Bowne		1,487		1,493				2,980
B. PCAOB
C. Computershare		1,810		1,807		3,886		7,503
D. FASB
E. Corporation Service Company						96		96
F.
G.
H.
TOTAL OTHER OPERATING DISBURSEMENTS — LINE 25		3,297		3,300		3,982		10,579

REORGANIZATION DISBURSEMENTS
A.
B.
C.
D.
E.
TOTAL OTHER REORGANIZATION DISBURSEMENTS — LINE 29

Case 09-35582-bjh11 Doc 327 Filed 01/18/11 Entered 01/18/11 13:10:05 Desc
Main Document Page 8 of 13


CASE NAME:	Guaranty Financial Group Inc.	ACCRUAL BASIS — 4

CASE NUMBER:	09-35582	(SEE GENERAL FOOTNOTE)

SCHEDULED

MONTH

ACCOUNTS RECEIVABLE AGING

AMOUNT

Oct-10

Nov-10

Dec-10

1. 0 - 30

2. 31 - 60

3. 61 - 90

4. 91 +

5. Total Accounts Receivable

6. (Amount Considered Uncollectible)

7. Accounts Receivable (Net)

MONTH: December-10

AGING OF POST PETITION TAXES AND PAYABLES

0 - 30

31 - 60

61 - 90

91 +

TAXES PAYABLE

DAYS

TOTAL

1. Federal

2. State

3. Local

4. Other (Attach List)

5. Total Taxes Payable

6. Accounts Payable

200

MONTH: December-10

STATUS OF POST PETITION TAXES

BEGINNING TAX

AMOUNT WITHHELD

ENDING TAX

FEDERAL

LIABILITY *

AND/OR ACCRUED

(AMOUNT PAID)

LIABILITY

1. Withholding **

2. FICA — Employee **

3. FICA — Employer **

4. Unemployment

5. Other — Misc Adj

6. Other- Earned Income Credit

7. Total Federal Taxes

—

STATE AND LOCAL

8. Withholding

9. Sales

10. Excise

11. Unemployment

12. Real Property

13. Personal Property

14. Other (Attach List)

—

15. Total State And Local

—

16. Total Taxes

—


*		The beginning tax liability should represent the liability from the prior month or, if this is the first operating report, the amount should be zero.

**		Attach photocopies of IRS Form 6123 or your FTD coupon and payment receipt to verify payment of deposit.

This form o does þ does not have related footnotes on Footnotes Supplement.

Case 09-35582-bjh11 Doc 327 Filed 01/18/11 Entered 01/18/11 13:10:05 Desc
Main Document Page 9 of 13


CASE NAME:	Guaranty Financial Group Inc.	ACCRUAL BASIS — 5

CASE NUMBER:	09-35582

The debtor in possession must complete the reconciliation below for each bank account, including all general, payroll and tax accounts, as well as all savings and investment accounts, money market accounts, certificates of deposit, government obligations, etc. Accounts with restricted funds should be identified by placing an asterisk next to the account number. Attach additional sheets if necessary.

MONTH: December-10

BANK RECONCILIATIONS

Account # 1

Account # 2

Account # 3

Other Accounts

A. BANK:

Bank of America

(Attach List)

B. ACCOUNT NUMBER:

4429005271

4429005268

4429005284

GFG GB Cash

GFG Shareholder

(Stanford

C. PURPOSE (TYPE):

Operating

Svcs-MMKT

Realty) MMKT

TOTAL

1. Balance Per Bank Statement

—

479,197

1,795,895

8,732,047

11,007,140

2. Add: Total Deposits Not Credited

3. Subtract: Outstanding Checks

4. Other Reconciling Items

5. Month End Balance Per Books

0.00

479,197

1,795,895

8,732,047

11,007,140

6. Number of Last Check Written

3063

N/A

INVESTMENT ACCOUNTS

DATE OF

PURCHASE

CURRENT

BANK, ACCOUNT NAME & NUMBER

PURCHASE

TYPE OF INSTRUMENT

PRICE

VALUE

10. (Attach List)

11. Total Investments


CASH
12. Currency On Hand
13. Total Cash — End of Month							11,007,140

This form o does þ does not have related footnotes on Footnotes Supplement.

Case 09-35582-bjh11 Doc 327 Filed 01/18/11 Entered 01/18/11 13:10:05 Desc
Main Document Page 10 of 13


CASE NAME:	Guaranty Financial Group Inc.	SUPPLEMENT TO

CASE NUMBER:	09-35582	ACCRUAL BASIS — 5

MONTH: December-10

BANK RECONCILIATIONS

A. BANK:

Bank of America

B. ACCOUNT NUMBER:

4429005297

4429005307

4429005501

TOTAL

GFG WCMA

GFG Operating

GFG Reserve

OTHER BANK

C. PURPOSE (TYPE):

Treasury Fund

MMKT

ACCOUNTS

1. Balance Per Bank Statement

24,410

7,486,851

1,220,786

8,732,047

2. Add: Total Deposits Not Credited

3. Subtract: Outstanding Checks

4. Other Reconciling Items

5. Month End Balance Per Books

24,410

7,486,851

1,220,786

8,732,047

6. Number of Last Check Written

N/A

INVESTMENT ACCOUNTS

DATE OF

TYPE OF

PURCHASE

CURRENT

BANK, ACCOUNT NAME & NUMBER

PURCHASE

INSTRUMENT

PRICE

VALUE

E. Total Investments

Case 09-35582-bjh11 Doc 327 Filed 01/18/11 Entered 01/18/11 13:10:05 Desc
Main Document Page 11 of 13


CASE NAME:	Guaranty Financial Group Inc.	ACCRUAL BASIS — 6

CASE NUMBER:	09-35582

MONTH: December-10

PAYMENTS TO INSIDERS AND PROFESSIONALS

Of the Total Disbursements shown for the month, list the amount paid to Insiders (as defined in Section 101 (31) (A) — (F) of the U.S. Bankruptcy Code) and to Professionals. Also, for payments to Insiders, identify the type of compensation paid (e.g. salary, bonus, commissions, insurance, housing allowance, travel, car allowance, etc.). Attach additional sheets if necessary.


INSIDERS
	TYPE OF		TOTAL PAID
NAME	PAYMENT	AMOUNT PAID	TO DATE
1.
2.
3.
4.
5.
6.
7.
8. (Attach List)
9. Total Payments To Insiders

PROFESSIONALS

DATE OF COURT

ORDER

TOTAL

AUTHORIZING

AMOUNT

TOTAL PAID

INCURRED

NAME

PAYMENT

APPROVED

PAID

TO DATE

& UNPAID *

1. Lain, Faulkner & Co.

12/29/09

179,144

55,106

2. Haynes & Boone

12/29/09

507,800

133,039

3. Pope Shamsie & Dooley

08/13/10

80,000

245,000

5. (Attach List)

6. Total Payments To Professionals

80,000

931,944

188,145


*		Include all fees incurred, both approved and unapproved

POST PETITION STATUS OF SECURED NOTES, LEASES PAYABLE AND ADEQUATE PROTECTION PAYMENTS

SCHEDULED

AMOUNTS

MONTHLY

PAID

TOTAL

PAYMENTS

DURING

UNPAID POST

NAME OF CREDITOR

DUE

MONTH

PETITION

—

5. (Attach List)

6. TOTAL

—

This form þ does o does not have related footnotes on Footnotes Supplement.

Case 09-35582-bjh11 Doc 327 Filed 01/18/11 Entered 01/18/11 13:10:05 Desc
Main Document Page 12 of 13


CASE NAME:	Guaranty Financial Group Inc.	ACCRUAL BASIS — 7

CASE NUMBER:	09-35582

MONTH: December-10


QUESTIONNAIRE
	YES	NO
1. Have any Assets been sold or transferred outside the normal course of business this reporting period?			X
2. Have any funds been disbursed from any account other than a debtor in possession account?			X
3. Are any Post Petition Receivables (accounts, notes, or loans) due from related parties?			X
4. Have any payments been made on Pre Petition Liabilities this reporting period?			X
5. Have any Post Petition Loans been received by the debtor from any party?			X
6. Are any Post Petition Payroll Taxes past due?			X
7. Are any Post Petition State or Federal Income Taxes past due?			X
8. Are any Post Petition Real Estate Taxes past due?			X
9. Are any other Post Petition Taxes past due?			X
10. Are any amounts owed to Post Petition creditors delinquent?			X
11. Have any Pre Petition Taxes been paid during the reporting period?			X
12. Are any wage payments past due?			X

If the answer to any of the above questions is “Yes”, provide a detailed explanation of each item. Attach additional sheets if necessary.


INSURANCE
	YES	NO
1. Are Worker’s Compensation, General Liability and other necessary insurance coverages in effect?	See Below
2. Are all premium payments paid current?	See Below
3. Please itemize policies below.

If the answer to any of the above questions is “No”, or if any policies have been canceled or not renewed during this
reporting period, provide an explanation below. Attach additional sheets if necessary.


INSTALLMENT PAYMENTS
			PAYMENT AMOUNT &
TYPE OF POLICY	CARRIER	PERIOD COVERED	FREQUENCY
General Liability	Burlington Insurance Co.	7/1/10 — 7/1/11	Paid in Full
General Liability-Mortgagee in Possession	Lexington Insurance Co.	10/27/08 — 10/27/11	Paid in Full

This form o does þ does not have related footnotes on Footnotes Supplement.

Case 09-35582-bjh11 Doc 327 Filed 01/18/11 Entered 01/18/11 13:10:05 Desc
Main Document Page 13 of 13


CASE NAME:	Guaranty Financial Group Inc.	FOOTNOTES

CASE NUMBER:	09-35582	ACCRUAL BASIS

MONTH: December-10


ACCRUAL BASIS	LINE
FORM NUMBER	NUMBER		FOOTNOTE / EXPLANATION

General			The Office of Thrift Supervision appointed the FDIC as receiver for Guaranty Bank, an indirect subsidiary of the Debtor on August 21, 2009. The Debtor subsequently filed its petition with the U.S. Bankruptcy Court on August 27, 2009.

Accrual 1		1	Pursuant to the Order Implementing the Requirements of Section 345(B) of the Bankruptcy Code and the Region VI, Northern District of Texas, Guidelines for Chapter 11 Debtors-In-Possession filed on September 3, 2009, the Debtor’s transferred cash to its debtor-in-possession bank accounts.

Accrual 1		2	The Debtors and the FDIC contemplate that during the administration of this Chapter 11 case, certain assets, refunds and other recoveries, including, for example, tax refunds, insurance premium refunds and insurance recoveries (the “Reserve Funds”), will be paid to either the Debtors or the FDIC as receiver of Guaranty Bank. The Debtors and the FDIC may dispute the ownership of the Reserve Funds. They have agreed that the Reserve Funds will be deposited into a separate and segregated account at Bank of America. This amount represents the Reserve Funds plus accrued interest received through the filing of this report.

Accrual 1		8, 32	Since the tax returns are filed on a consolidated basis, any refunds received should be allocated among the consolidating entities. The amount of the allocations are unknown at this time. During November 2010 an additional refund from the IRS in the amount of $410,000 was recorded based upon a carryback claim bringing the total requested refund to $1,290,141. During the month of December, $414,074 of this amount was received, in addition, a refund from the State of California for Franchise / Income Taxes for 2008 in the amount of $2,231,664 was recorded based upon the 2008 return.

Accrual 1 Accrual 6		7, 32	The payments listed on Item 9 “Payments Related to Debt Counseling or Bankruptcy” of the Debtor’s Statement of Financial Affairs include a residual retainer balance of $14,000 for Haynes & Boone. The retainer balance is disclosed in Haynes and Boone’s First Interim Fee Application that was filed in December 2009.

Guaranty Financial Group Inc. 8-K