Use these links to rapidly review the documentINDEX



UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

---

FORM 10-Q

|(Mark One)                                                    |                                                                                         
|------------------------------------------------------------- | ----------------------------------------------------------------------------------------
|ý                                                             | Quarterly report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934 
|for the quarterly period ended: September 30, 2004           
|o                                                             | Transition report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934
|for the transition period
from                             to

Commission File Number 333-120538

---

GTAIB, LLC(Exact name of registrant as specified in its charter)

|Florida(State or other jurisdiction of
incorporation or organization)                         |  | 05-0546226(I.R.S. Employer
Identification Number)
|--------------------------------------------------------------------------------------------- |  | -------------------------------------------------
|36750 US 19 N., Palm Harbor, Florida 34684(Address of principal executive offices) (Zip Code)
|(727) 942-2000(Registrant's telephone number, including area code)                           

---

Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such report(s) and (2) has been subject to such filing requirements for the past
90 days. Yes ý    No o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange
Act). Yes o    No ý

Issuer has no common stock subject to this report.



---



GTAIB, LLC

Form 10-Q Quarterly Report

For the Three and Nine Months Ended September 30, 2004

INDEX



|                              |               |                                                                                                                   |                                                                                       | Page
|----------------------------- | ------------- | ----------------------------------------------------------------------------------------------------------------- | ------------------------------------------------------------------------------------- | ----
|PART I. FINANCIAL INFORMATION |               |                                                                                                                  
|                              | Item 1.       |                                                                                                                   | Financial Statements                                                                  |     
|                              |               | Condensed Consolidated Balance Sheets as of September 30, 2004 (unaudited) and December 31, 2003                  |                                                                                       | 2   
|                              |               | Condensed Consolidated Statements of Loss (unaudited) for the Three Months Ended September 30, 2004 and 2003      |                                                                                       | 3   
|                              |               | Condensed Consolidated Statements of Loss (unaudited) for the Nine Months Ended September 30, 2004 and 2003       |                                                                                       | 4   
|                              |               | Condensed Consolidated Statements of Cash Flows (unaudited) for the Nine Months ended September 30, 2004 and 2003 |                                                                                       | 5   
|                              |               | Notes to Condensed Consolidated Financial Statements (unaudited)                                                  |                                                                                       | 6   
|                              | Item 2.       |                                                                                                                   | Management's Discussion and Analysis of Financial Condition and Results of Operations |     
|                              | Item 3.       |                                                                                                                   | Quantitative and Qualitative Disclosures About Market Risk                            |     
|                              | Item 4.       |                                                                                                                   | Controls and Procedures                                                               |     
|PART II. OTHER INFORMATION    |               |                                                                                                                  
|                              | Item 1.       |                                                                                                                   | Legal Proceedings                                                                     |     
|                              | Item 2.       |                                                                                                                   | Unregistered Sales of Equity Securities and Use of Proceeds                           |     
|                              | Item 3.       |                                                                                                                   | Defaults upon Senior Securities                                                       |     
|                              | Item 4.       |                                                                                                                   | Submission of Matters to a Vote of Security Holders                                   |     
|                              | Item 5.       |                                                                                                                   | Other Information                                                                     |     
|                              | Item 6.       |                                                                                                                   | Exhibits and Reports on Form 8-K                                                      |     
|                              | Signatures    |                                                                                                                   | 28                                                                                   
|                              | Exhibit Index |                                                                                                                   |                                                                                      

Cautionary Note Regarding Forward-Looking Statements

The following report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Forward-looking statements are statements that predict or describe future events or trends and that do not
relate solely to historical matters. All of our projections in this quarterly report are forward-looking statements. You can generally identify forward-looking statements as statements containing the
words "believe," "expect," "will," "anticipate," "intend," "estimate," "project," "assume" or other similar expressions. You should not place undue reliance on our forward-looking statements because
the matters they describe are subject to known (and unknown) risks, uncertainties and other unpredictable factors, many of which are beyond our control. Our forward-looking statements are based on the
limited information currently available to us and speak only as of
the date on which this report was filed with the SEC. Our continued internet posting or subsequent distribution of this dated report does not imply continued affirmation of the forward-looking
statements included in it. We undertake no obligation, and we expressly disclaim any obligation, to issue any updates to our forward-looking statements, even if subsequent events cause our
expectations to change regarding the matters discussed in those statements. Future events are inherently uncertain. Moreover, it is particularly difficult to predict business activity levels at the
Resort with any certainty. Accordingly, our projections in this quarterly report are subject to particularly high uncertainty. Our projections should not be regarded as legal promises, representations
or warranties of any kind whatsoever. Over time, our actual results, performance or achievements will likely differ from the anticipated results, performance or achievements that are expressed or
implied by our forward-looking statements, and such differences might be significant and harmful to your interests.

---





GTAIB, LLC        CONDENSED CONSOLIDATED BALANCE SHEETS AS OF  SEPTEMBER 30, 2004 AND DECEMBER 31, 2003        (in thousands except share data)

|                                                                                    |                             | September 30, 2004
(unaudited) |        | Predecessor Basis
December 31, 2003 |  
|----------------------------------------------------------------------------------- | --------------------------- | ------------------------------ | ------ | ----------------------------------- | -
|Assets                                                                              |                             |                                |        |                                     |  
|                                                                                    | Current assets              |                                | $      | 5,996                               |  
|                                                                                    | Intangibles, net            |                                |        | 19,815                              |  
|                                                                                    | Property and equipment, net |                                |        | 28,666                              |  
|                                                                                    | Other assets                |                                |        | 2,508                               |  
|                                                                                    |                             |                                |        |                                     |  
|Total Assets                                                                        |                             | $                              | 56,985 |                                     | $
|                                                                                    |                             |                                |        |                                     |  
|Liabilities                                                                         |                             |                                |        |                                     |  
|                                                                                    | Current liabilities         |                                | $      | 9,563                               |  
|                                                                                    | Long term debt              |                                |        | 39,240                              |  
|                                                                                    | Other long term liabilities |                                |        | 10,788                              |  
|                                                                                    | Deferred income taxes       |                                |        |                                    |  
|                                                                                    |                             |                                |        |                                     |  
|Total Liabilities Commitments and Contingencies                                     |                             |                                | 59,591 |                                     |  
|Member's/Stockholders' Deficit                                                      |                             |                                |        |                                     |  
|Preferred stock, $1 par value, 4,577,000 shares authorized, issued, and outstanding |                             |                                |       |                                     |  
|Common stock, $1 par value, 5,000 shares authorized, issued, and outstanding        |                             |                                |       |                                     |  
|Additional paid-in capital                                                          |                             |                                |       |                                     |  
|Shareholder receivable                                                              |                             |                                |       |                                     |  
|Deficit                                                                             |                             |                                | (2,606 | )                                   |  
|                                                                                    |                             |                                |        |                                     |  
|Member's/stockholder's deficit                                                      |                             |                                | (2,606 | )                                   |  
|                                                                                    |                             |                                |        |                                     |  
|Total Liabilities and Member's/Stockholder's Deficit                                |                             | $                              | 56,985 |                                     | $
|                                                                                    |                             |                                |        |                                     |  

See
accompanying notes to condensed consolidated financial statements.

2

---



GTAIB, LLC        CONDENSED CONSOLIDATED STATEMENTS OF LOSS        FOR THE PERIOD JULY 1, 2004 TO JULY 15, 2004 (PREDECESSOR BASIS),  FOR THE PERIOD JULY 16, 2004 TO
SEPTEMBER 30, 2004  AND FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2003 (PREDECESSOR BASIS)        (in thousands)        (unaudited)

|                                                   |                               | Period
07/01/04 to 07/15/04
(Predecessor Basis) |        | Period 07/16/04
to 09/30/04 |   | Combined(1)
Three Month Period
Ended September 30,
2004 |       | Three Month Period
Ended September 30,
2003 (Predecessor
Basis) |       
|-------------------------------------------------- | ----------------------------- | ----------------------------------------------- | ------ | --------------------------- | - | ------------------------------------------------------- | ----- | --------------------------------------------------------------- | ------
|Revenues                                           |                               |                                                 |        |                             |   |                                                         |       |                                                                 |       
|                                                   | Hotel                         |                                                 | $      | 225                         |   | $                                                       | 1,668 |                                                                 | $     
|                                                   | Food and Beverage             |                                                 |        | 127                         |   |                                                         | 1,070 |                                                                 |       
|                                                   | Golf                          |                                                 |        | 246                         |   |                                                         | 1,360 |                                                                 |       
|                                                   | Other                         |                                                 |        | 148                         |   |                                                         | 881   |                                                                 |       
|                                                   |                               |                                                 |        |                             |   |                                                         |       |                                                                 |       
|Total revenues                                     |                               |                                                 | 746    |                             |   | 4,979                                                   |       |                                                                 | 5,725 
|                                                   |                               |                                                 |        |                             |   |                                                         |       |                                                                 |       
|Expenses                                           |                               |                                                 |        |                             |   |                                                         |       |                                                                 |       
|                                                   | Hotel                         |                                                 |        | 336                         |   |                                                         | 1,556 |                                                                 |       
|                                                   | Food and beverage             |                                                 |        | 269                         |   |                                                         | 1,143 |                                                                 |       
|                                                   | Golf                          |                                                 |        | 399                         |   |                                                         | 1,430 |                                                                 |       
|                                                   | Other                         |                                                 |        | 317                         |   |                                                         | 1,760 |                                                                 |       
|                                                   | G&A                           |                                                 |        | 176                         |   |                                                         | 490   |                                                                 |       
|                                                   | Depreciation and amortization |                                                 |        | 132                         |   |                                                         | 882   |                                                                 |       
|                                                   |                               |                                                 |        |                             |   |                                                         |       |                                                                 |       
|Total expenses                                     |                               |                                                 | 1,629  |                             |   | 7,261                                                   |       |                                                                 | 8,890 
|                                                   |                               |                                                 |        |                             |   |                                                         |       |                                                                 |       
|Operating loss                                     |                               |                                                 | (883   | )                           |   | (2,282                                                  | )     |                                                                 | (3,165
|Other expense                                      |                               |                                                 |        |                             |   |                                                         |       |                                                                 |       
|                                                   | Interest, net                 |                                                 |        | (391                        | ) |                                                         | (324  | )                                                               |       
|                                                   |                               |                                                 |        |                             |   |                                                         |       |                                                                 |       
|Net loss                                           |                               |                                                 | (1,274 | )                           |   | (2,606                                                  | )     |                                                                 | (3,880
|Preferred dividends                                |                               |                                                 |        |                             |   |                                                        |       |                                                                 |      
|                                                   |                               |                                                 |        |                             |   |                                                         |       |                                                                 |       
|Net loss attributable to common shareholder/member |                               | $                                               | (1,274 | )                           | $ | (2,606                                                  | )     | $                                                               | (3,880
|                                                   |                               |                                                 |        |                             |   |                                                         |       |                                                                 |       

---

See
accompanying notes to condensed consolidated financial statements.

3

---





GTAIB, LLC        CONDENSED CONSOLIDATED STATEMENTS OF LOSS        FOR THE PERIOD JANUARY 1, 2004 TO JULY 15, 2004 (PREDECESSOR BASIS),  FOR THE PERIOD JULY 16, 2004 TO
SEPTEMBER 30, 2004  AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 (PREDECESSOR BASIS)        (in thousands)        (unaudited)

|                                                   |                               | Period 01/01/04 to
07/15/04 (Predecessor
Basis) |        | Period 07/16/04 to
09/30/04 |   | Combined(1)
Nine Month Period
Ended September 30,
2004 |       | Nine Month Period
Ended September 30,
2003 (Predecessor
Basis) |       
|-------------------------------------------------- | ----------------------------- | ----------------------------------------------- | ------ | --------------------------- | - | ------------------------------------------------------ | ----- | -------------------------------------------------------------- | ------
|Revenues                                           |                               |                                                 |        |                             |   |                                                        |       |                                                                |       
|                                                   | Hotel                         |                                                 | $      | 6,671                       |   | $                                                      | 1,668 |                                                                | $     
|                                                   | Food and Beverage             |                                                 |        | 5,824                       |   |                                                        | 1,070 |                                                                |       
|                                                   | Golf                          |                                                 |        | 7,115                       |   |                                                        | 1,360 |                                                                |       
|                                                   | Other                         |                                                 |        | 3,013                       |   |                                                        | 881   |                                                                |       
|                                                   |                               |                                                 |        |                             |   |                                                        |       |                                                                |       
|Total revenues                                     |                               |                                                 | 22,623 |                             |   | 4,979                                                  |       |                                                                | 27,602
|                                                   |                               |                                                 |        |                             |   |                                                        |       |                                                                |       
|Expenses                                           |                               |                                                 |        |                             |   |                                                        |       |                                                                |       
|                                                   | Hotel                         |                                                 |        | 5,616                       |   |                                                        | 1,556 |                                                                |       
|                                                   | Food and Beverage             |                                                 |        | 4,648                       |   |                                                        | 1,143 |                                                                |       
|                                                   | Golf                          |                                                 |        | 4,250                       |   |                                                        | 1,430 |                                                                |       
|                                                   | Other                         |                                                 |        | 4,893                       |   |                                                        | 1,760 |                                                                |       
|                                                   | General and Administrative    |                                                 |        | 2,808                       |   |                                                        | 490   |                                                                |       
|                                                   | Depreciation and amortization |                                                 |        | 1,626                       |   |                                                        | 882   |                                                                |       
|                                                   |                               |                                                 |        |                             |   |                                                        |       |                                                                |       
|Total expenses                                     |                               |                                                 | 23,841 |                             |   | 7,261                                                  |       |                                                                | 31,102
|                                                   |                               |                                                 |        |                             |   |                                                        |       |                                                                |       
|Operating loss                                     |                               |                                                 | (1,218 | )                           |   | (2,282                                                 | )     |                                                                | (3,500
|Other expense                                      |                               |                                                 |        |                             |   |                                                        |       |                                                                |       
|                                                   | Interest, net                 |                                                 |        | (5,127                      | ) |                                                        | (324  | )                                                              |       
|                                                   |                               |                                                 |        |                             |   |                                                        |       |                                                                |       
|Net loss                                           |                               |                                                 | (6,345 | )                           |   | (2,606                                                 | )     |                                                                | (8,951
|Preferred dividends                                |                               |                                                 | (139   | )                           |   |                                                       |       |                                                                | (139  
|                                                   |                               |                                                 |        |                             |   |                                                        |       |                                                                |       
|Net loss attributable to common shareholder/member |                               | $                                               | (6,484 | )                           | $ | (2,606                                                 | )     | $                                                              | (9,090
|                                                   |                               |                                                 |        |                             |   |                                                        |       |                                                                |       

---

See
accompanying notes to condensed consolidated financial statements.

4

---



GTAIB, LLC        CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS        FOR THE PERIOD JANUARY 1, 2004 TO JULY 15, 2004 (PREDECESSOR BASIS),  FOR THE PERIOD JULY 16, 2004 TO
SEPTEMBER 30, 2004  AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 (PREDECESSOR BASIS)        (in thousands) (unaudited)

|                                               |                                                                                             | Period 01/01/04 to
07/15/04
(Predecessor Basis) |   | Period 07/16/04
to 09/30/04 |   | Combined(1)
Nine Month Period
Ended September 30,
2004 |        | Nine Month Period
Ended September 30, 2003
(Predecessor Basis) |      
|---------------------------------------------- | ------------------------------------------------------------------------------------------- | ----------------------------------------------- | - | --------------------------- | - | ------------------------------------------------------ | ------ | -------------------------------------------------------------- | -----
|Cash flows from operating activities:          |                                                                                             |                                                 |   |                             |   |                                                        |        |                                                                |      
|                                               | Net loss                                                                                    |                                                 | $ | (6,345                      | ) | $                                                      | (2,606 | )                                                              | $    
|                                               | Adjustments to reconcile net income to net cash provided by (used in) operating activities: |                                                 |   |                             |   |                                                        |        |                                                                |      
|                                               | Depreciation and amortization                                                               |                                                 |   | 1,626                       |   |                                                        | 882    |                                                                |      
|                                               | Provision for bad debts                                                                     |                                                 |   | 54                          |   |                                                        | 26     |                                                                |      
|                                               | Amortization of refurbishment costs                                                         |                                                 |   | 585                         |   |                                                        |       |                                                                |      
|                                               | Gain on disposal of capital lease                                                           |                                                 |   |                            |   |                                                        |       |                                                                |      
|                                               | Accretion                                                                                   |                                                 |   |                             |   |                                                        | 198    |                                                                |      
|                                               | Changes in operating working capital                                                        |                                                 |   | 5,004                       |   |                                                        | 688    |                                                                |      
|                                               |                                                                                             |                                                 |   |                             |   |                                                        |        |                                                                |      
|                                               | Net cash provided by (used in) operating activities                                         |                                                 |   | 924                         |   |                                                        | (812   | )                                                              |      
|                                               |                                                                                             |                                                 |   |                             |   |                                                        |        |                                                                |      
|Cash flows used in investing activities:       |                                                                                             |                                                 |   |                             |   |                                                        |        |                                                                |      
|                                               | Increase in other assets                                                                    |                                                 |   |                            |   |                                                        |       |                                                                |      
|                                               | Purchases of property and equipment                                                         |                                                 |   | (924                        | ) |                                                        | (68    | )                                                              |      
|                                               |                                                                                             |                                                 |   |                             |   |                                                        |        |                                                                |      
|                                               | Net cash (used in) investing activities                                                     |                                                 |   | (924                        | ) |                                                        | (68    | )                                                              |      
|                                               |                                                                                             |                                                 |   |                             |   |                                                        |        |                                                                |      
|Cash flows from financing activities:          |                                                                                             |                                                 |   |                             |   |                                                        |        |                                                                |      
|                                               | Repayment of existing debt                                                                  |                                                 |   |                             |   |                                                        | (113   | )                                                              |      
|                                               | Additional Borrowings on existing debt                                                      |                                                 |   |                            |   |                                                        | 2,000  |                                                                |      
|                                               |                                                                                             |                                                 |   |                             |   |                                                        |        |                                                                |      
|                                               | Net cash provided by financing activities                                                   |                                                 |   |                            |   |                                                        | 1,887  |                                                                |      
|                                               |                                                                                             |                                                 |   |                             |   |                                                        |        |                                                                |      
|Net increase in cash                           |                                                                                             |                                                 |  |                             |   | 1,007                                                  |        |                                                                | 1,007
|Cash and cash equivalents, beginning of period |                                                                                             |                                                 |  |                             |   | 1,705                                                  |        |                                                                | 1,705
|                                               | Cash and cash equivalents, end of period                                                    |                                                 | $ |                            |   | $                                                      | 2,712  |                                                                | $    
|                                               |                                                                                             |                                                 |   |                             |   |                                                        |        |                                                                |      
|Noncash financing and investing activities:    |                                                                                             |                                                 |   |                             |   |                                                        |        |                                                                |      
|                                               | Preferred stock dividend liability to GHI                                                   |                                                 | $ | 139                         |   | $                                                      |       |                                                                | $    

---

See accompanying notes to condensed consolidated financial statements.

5

---





GTAIB, LLC        FORM 10-Q        FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004        Notes to Condensed Financial Statements        (unaudited)

1.     Innisbrook Resort Change in Ownership

We were formed on December 30, 2002 as a wholly owned subsidiary of Golf Trust of America, L.P. (the "Lender" or "Our Parent"). The Lender is an operating
partnership of Golf Trust of America, Inc. ("GTA"). The terms "we" and "us" are meant to refer to GTA-IB, LLC. Golf Host Resorts, Inc. ("GHR"), an entity affiliated with
Starwood Capital Group LLC, is the former owner of the Westin Innisbrook Golf Resort ("the Resort") and the former borrower under a participating mortgage loan funded by the Lender. This participating
mortgage loan was secured by the Resort along with cash and excess land at the Resort. The Resort is a 72-hole destination golf and conference facility located near Tampa, Florida.

GHR
became delinquent in its interest payments under the loan in late 2001 following the terrorist attacks of September 11, 2001. On March 8, 2002, the Lender delivered a
legal notice to GHR accelerating the entire amount of GHR's indebtedness to us as a result of GHR's continuing default under the participating mortgage loan. The Lender also notified Westin Hotel
Company, the manager of the Resort, that it deemed Westin to be in breach under its subordination agreement with the Lender as a result of Westin's failure to remit payment to us on behalf of GHR. The
participating
mortgage loan was a non-recourse loan. Accordingly, following an event of default thereunder, we could not bring a legal action directly against GHR to compel payment. Rather, our parent's
only recourse was to proceed against the guarantors and/or to foreclose upon GHR and the Resort assets and three condominiums (other than the condominium units which are owned by third parties) and
any other property of GHR that had been pledged as collateral to us to secure our parent's loan. Upon the default, our parent began seeking a negotiated foreclosure or settlement with GHR.

We
entered into a Settlement Agreement dated July 15, 2004 (the "Settlement Agreement") with the Lender and GHR, Golf Hosts, Inc., Golf Host Management, Inc., Golf
Host Condominium, Inc. and Golf Host Condominium, LLC. The Settlement Agreement settled a number of issues between the parties, including GHR's default under the $79 million loan made by
the Lender to GHR in June 1997. As part of the Settlement Agreement, we took ownership of the Resort on July 15, 2004. In connection with the Settlement Agreement, we entered into a
management agreement with Westin Management Company South ("Westin") providing for Westin's management of the Resort, and Westin and Troon entered into a facility management agreement providing for
Troon's management of the golf facilities at the Resort.

The
Lender had previously entered into an agreement with GHR and the prospective purchaser of a parcel of undeveloped land within the Resort known as Parcel F. This agreement,
known as the Parcel F Development Agreement, was executed on March 29, 2004 and held in escrow pending the closing of the transactions contemplated by the Settlement Agreement. The
Parcel F Development Agreement provides for the terms and conditions under which Parcel F may be developed, including restrictions on the owner in favor of us to avoid interference with
the operations of the Resort.

2.     Basis of Presentation

Due to the fact that the core business operations of the Resort did not materially change with the change in ownership, the consolidated statements of operations
of the predecessor owner for the three and nine month periods ended September 30, 2003 and the six and a half month period ended July 15,

6

---



2004
are reflected for comparative purposes only. The predecessor's basis for its assets and liabilities was historical cost less applicable depreciation and amortization.

The
settlement has been accounted for using methods consistent with purchase accounting in accordance with Statement of Financial Accounting Standard ("SFAS") No. 141, Business
Combinations. Accordingly, we, with the assistance of our independent financial advisor, have stated the tangible and identified intangible assets of the Resort at their respective fair values. The
long-term liabilities of the Resort are stated at their fair value based on a net present value calculation.

The
consolidated balance sheet at September 30, 2004 is materially different from the consolidated balance sheet at December 31, 2003 due to change in basis from historical
cost basis to fair value.

Interim Statements

The accompanying condensed consolidated financial statements for the three and nine months ended September 30, 2004 and 2003 have been prepared in
accordance with (i) generally accepted accounting principles ("GAAP") and (ii) the instructions to Form 10-Q and Article 10 of
Regulation S-X. These financial statements have not been audited by independent public accountants, however, they include adjustments (consisting of normal recurring adjustments)
which are, in the judgment of management, necessary for a fair presentation of the balance sheet, and statement of loss, financial condition, results of operations and cash flows for such periods.
However, these results are not necessarily indicative of results for any other interim period or for the full year. In particular, it is important to note that our business is seasonal.

Certain
information and footnote disclosures normally included in financial statements in accordance with GAAP have been omitted as allowed in quarterly reports by the rules of the
Securities and Exchange Commission, or the SEC.

3.     Intangibles and Other Assets

We recorded at closing on July 15, 2004, an intangible asset aggregating approximately $20,378,000. This intangible represents the contributory value to
the business enterprise of the following contractual relationships that existed at July 15, 2004: the trademark and tradename of "Innisbrook;" the rental pool; the guest room bookings; the club
memberships; and the water contract that provides irrigation water for the golf courses at no charge up to certain specified levels. The intangible assets are being amortized over the specific term or
benefit period of each related contract. Amortization expense for the period July 16, 2004 to September 30, 2004 was $563,000. The intangible assets will be amortized over the expected
amortization periods as follows:

Intangible Assets

Estimated Fair
Value

Amortization PeriodWater Contract

$
2,300,000

N/A, renewable in to perpetuityRental Pool


10,078,000

89.5 monthsGuest Bookings


1,100,000

Less than 24 monthsClub Memberships


4,400,000

144 monthsTrade Name


2,500,000

N/A, renewable in to perpetuity$
20,378,000


The
intangible assets of the predecessor owner represented the rental pool refurbishment asset and their Management Agreement with Westin. They recorded amortization over twenty years on
a straight-line basis. They reclassed the amortization expense of the rental pool refurbishment agreement to hotel expenses, consequently, this amortization is not reflected in the
amortization expense.

7

---



Amortization
expense for the period January 1, 2004 to July 15, 2004 was $1,039,000. Amortization expense for the nine months ended September 30, 2003 was
$1,258,000.

The
amortization expense for the period July 16, 2004 through September 30, 2004 is significantly higher than the amortization expense recorded in the prior periods by the
predecessor because of the varying
amortization terms dictated by our specific contracts which are shorter than the 20 year period used by the predecessor and the fact that we do not reclass any of the amortization to other
expense categories.

4.     Debt

Debt consists of the following:

September 30,
2004

December 31,
2003Participating mortgage note at varying rates maturing 2027

$
39,240,000

$
69,975,000$9,000,000 participating mortgage note credit facility maturing in 2007





9,000,000$
39,240,000

$
78,975,000


See
Note 1 for additional discussion. The original participating mortgage notes were reduced by an amendment once the collateral (the Resort) was transferred to us. The amendment also provided
that the note would be non-interest bearing effective with the transfer in ownership to us. The fair value of the note was deemed to be $39,240,000 and the amendment to the loan agreement
reflects that value.

5.     Contingencies

While we are subject to claims and lawsuits in the normal course of operations, we do not believe that the ultimate resolution of such matters will materially
impair operations or have an adverse effect on our financial position and results of operations.

Class Action Lawsuit

The Resort, which we now own, served as collateral for a $79 million original balance non-recourse loan the Lender made in 1997 to the Resort's
predecessor owner, GHR. GHR entered into an arrangement with many of the persons who own condominium units at the Resort whereby the condominiums owned by such persons are placed in a pool and rented
as hotel rooms to guests of the Resort. Certain of the condominium owners (as plaintiffs) initiated a legal action against GHR and its corporate parent, Golf Hosts, Inc. (as defendants),
regarding various aspects of this arrangement. We are not presently a party to the lawsuit. It is our understanding, however, that the condominium owners/plaintiffs are seeking to resolve the
following issues, among others:



8

---





Deposition
of class members and others, including depositions of prior executives of GHR have been taken and additional discovery remains to be undertaken. The previously scheduled trial
date of February 3, 2003 was postponed by the Court and a new trial date has not yet been set. In July 2003, the judge in the litigation against GHR reversed an earlier ruling and held
that the case could not proceed as a class action. The judge also ruled that the plaintiffs could not seek recovery from the individuals that hold stock in GHR and its affiliates (rejecting
plaintiffs' attempt to "pierce the corporate veil"). In October 2003, the judge ruled that the claims of the former members of the class who were not named as plaintiffs in the lawsuit were
barred by the statute of limitations. These rulings leave approximately 80 individual plaintiffs in the lawsuit representing 50 condominium units. Plaintiffs have appealed each of these rulings to the
court of appeals. The court of appeals summarily affirmed the lower court's ruling that the case could not proceed as a class action and has affirmed the lower court's dismissal with prejudice of the
veil piercing case. On June 15, 2004, counsel for GHR reargued the motion for summary judgment to summarily dismiss the claims of the remaining 80 individual plaintiffs On July 29, 2004,
the court entered an order granting the defendant's motion for summary judgment. The plaintiffs filed an appeal of this ruling on October 26, 2004. No date has been set for the oral argument on
the appeal of the summary judgment.

We
are not presently a party to this lawsuit, nor are GTA, the Lender or any of our affiliates. We do not believe the resolution of this matter will have a material adverse effect on the
our financial condition or results of operations.

In
connection with the execution of the Settlement Agreement, GHR provided a limited indemnity to defend and hold harmless GTA and its affiliates from and against any and all costs,
liabilities, claims, losses, judgments, or damages arising out of or in connection with the lawsuit known as the Class Action Lawsuit, as well as liabilities accruing on or before the closing date
relating to employee benefits and liabilities for contracts or agreements not disclosed by GHR to GTA. In return, we delivered a duly executed release.

Master Lease Refurbishment

Our predecessor, GHR, had recorded a liability and related asset in the approximate amount of $6,961,000, in recognition of the Master Lease Agreement
refurbishment reimbursement program. The liability will be settled in accordance with the terms of the agreement. The asset was being amortized on a straight line basis over the period from the time
each phase of the refurbishment was placed in service through the completion of payment in 2009. The amortization expense recorded by GHR for the period January 1, 2004 to July 15, 2004
was approximately $585,000 and $611,000 for the nine months ended September 30, 2003.

9

---



On
our opening balance sheet at July 16, 2004, we recorded a liability in recognition of the Master Lease Agreement refurbishment program at the net present value (calculated at a
discount rate of 15% to be $4,352,000) of the total basis payment liability of $7,273,000. Interest on this liability is accrued at a rate of 5% and paid quarterly in arrears. Basis payments will
begin in the first quarter of 2005 and will be paid quarterly through the fourth quarter of 2009. Accretion expense to bring this liability up to full gross value by the time it is due to be paid in
full is recorded monthly. The accretion expense for the period July 16, 2004 to September 30, 2004 is $113,000.

The
corresponding benefit from the Master Lease Agreement refurbishment program is deemed to be considered in the valuation of the rental pool intangible asset and is amortized over the
term of the current master lease agreement which expires in 2011.See Note 3 for further discussion.

Westin Termination Fee

The July 15, 2004 management agreement that we executed with Westin provides that we shall pay to Westin, subject to the terms and conditions
set-forth in that agreement, a termination fee of $5,900,000. This amount is to be reduced by $365 per day for each day elapsed from the effective date until the termination date;
provided, however, that the termination fee shall not be reduced below $5,500,000. The net present value of $5,500,000 which is approximately $4,631,000 using a discount factor of 7% was recorded at
July 16, 2004. Accretion expense for the period from July 16, 2004 through September 30, 2004 is $75,000. A copy of the management agreement with Westin is included as
Exhibit 10.4 to the Current Report on Form 8-K that we filed on November 16, 2004.

Troon Supplemental Fee

The facility management agreement that we executed with Troon effective July 15, 2004. That agreement provides that we shall pay to Troon, subject to the
terms and conditions set-forth in that agreement, a supplemental fee of $800,000. The net present value of $800,000 which is approximately $682,000 using a discount factor of 7% was
recorded at July 16, 2004. Accretion expense for the period from July 16, 2004 through September 30, 2004 is $10,000. A copy of the facility management agreement with Troon is
filed as Exhibit 10.6 to the Current Report on Form 8-K that we filed on November 16, 2004.

RENTAL POOL LEASE OPERATION

The following unaudited financial statements of the Innisbrook Rental Pool Lease Operation (the "Rental Pool") are for the quarters ended September 30,
2004 and 2003.

The
operation of the Rental Pool is tied closely to our operations. The Rental Pool Master Lease Agreements provide for distribution of a percentage of our room revenues to participating
condominium owners ("Participants").

We
are filing this report as the "successor issuer" to GHR pursuant to Rule 15d-5 promulgated under the Exchange Act, as described in the Form 8-K
filed by us on November 12, 2004.

We
are a wholly-owned subsidiary of Golf Trust of America, L.P. and there is no established market for our membership interests.

The
condominium units allowing rental pool participation are deemed to be securities because of the rental pool feature described above. However, there is no market for such securities
other than the normal real estate market.

Since
the security is real estate, no dividends have been paid or will be paid. However, the rental pool participants are entitled to a contractual distribution paid quarterly, as
defined in the lease agreements, for our right to use the participants' condominium units in the rental pool.

10

---



The
Rental Pool consists of condominiums at the Resort, which are provided as resort accommodations by their owners. The Participants have entered into Annual Rental Pool Lease
Agreements ("ALAs") and either a Master Lease Agreement ("MLA") or, a Guaranteed Distribution Master Lease Agreement ("GMLA") effective January 1, 1998 an amended and restated MLA effective
January 1, 2000, which define the terms and conditions related to each ALA with GHR, the lessee of the Rental Pool. The ALAs expire at the end of each calendar year, and the MLA and GMLA remain
in effect through December 31, 2001 and December 31, 2011, respectively.

Effective
January 1, 2002, GHR and the participants replaced the MLA, which expired on December 31, 2001, with a new Master Lease Agreement ("NMLA"). The NMLA provides for
Adjusted Gross Revenues, as defined, to be divided 40% to the Participants and 60% to GHR. In addition, GHR has agreed, as part of the NMLA, to reimburse Participants in the NMLA for up to 50% of the
actual unit refurbishment costs, plus interest at 5% of the 50% of the refurbishment costs, beginning in 2002, so long as the minimum participation threshold of 575 units are maintained and so long as
the individual condominium unit owner has not removed the unit from the rental pool. The MLA, GMLA, NMLA and ALAs are referred to collectively as the "Agreements."

The
Rental Pool consists of two funds: the Distribution Fund and the Maintenance Escrow Fund. The Distribution Fund balance sheets primarily reflect amounts receivable from GHR for the
Rental Pool distribution payable to Participants and amounts due to the Maintenance Escrow Fund. The operations of the Distribution Fund reflect Participants' earnings in the Rental Pool. The
Maintenance Escrow Fund reflects the accounting for certain escrowed assets of the Participants and, therefore, has no operations. It consists primarily of amounts escrowed by Participants or due from
the Distribution Fund to meet escrow requirements, fund the carpet care reserve and maintain the interior of the unit.

GHR
had historically experienced recurring net losses and working capital deficiencies, which from time to time created substantial doubt about GHR's ability to continue as a going
concern. We have assumed GHR's obligations under the Agreements in connection with the Settlement Agreement. As a result, we expect to experience some of the same operational challenges of GHR during
the Resort's recovery from the recently experienced economic downturn in the lodging industry. The continuation and success of the Rental Pool is contingent upon the continuation of operations of the
Resort. In turn, the success of the Resort operations is contingent upon the continued participation of Participants in the Rental Pool. Items related to the continuation of the Resort as a going
concern include such issues as: the sale of condominium units which do not participate in the Rental Pool or through a sale are removed from the Rental Pool, owners of units opting to live in their
units, owners renting their units outside of the Rental Pool, and general economic conditions related to the destination resort industry.

11

---





INNSBROOK RENTAL POOL LEASE OPERATION        BALANCE SHEETS AS OF  SEPTEMBER 30, 2004 AND DECEMBER 31, 2003        (In thousands except per share amounts)

|                                                |                                                  | September 30,
2004 |       | December 31,
2003
|----------------------------------------------- | ------------------------------------------------ | ------------------ | ----- | -----------------
|
|Assets                                          |                                                  |                    |       |                  
|                                                | Receivable for distribution                      |                    | $     | 625              
|                                                | Interest receivable from Maintenance Escrow Fund |                    |       | 5                
|                                                |                                                  |                    |       |                  
|Total Assets                                    |                                                  | $                  | 630   |                  
|                                                |                                                  |                    |       |                  
|Liabilities                                     |                                                  |                    |       |                  
|                                                | Due to participants for distribution             |                    | $     | 426              
|                                                | Due to Maintenance Escrow Fund                   |                    |       | 204              
|                                                |                                                  |                    |       |                  
|Total Liabilities                               |                                                  | $                  | 630   |                  
|                                                |                                                  |                    |       |                  
|Maintenance Escrow Fund Assets                  |                                                  |                    |       |                  
|Cash and cash equivalents                       |                                                  | $                  | 1,727 |                  
|Short-term investments                          |                                                  |                    |      |                  
|Receivable from Distribution Fund               |                                                  |                    | 204   |                  
|Interest receivable                             |                                                  |                    | 4     |                  
|                                                |                                                  |                    |       |                  
|Total Maintenance Escrow Fund Assets            |                                                  | $                  | 1,935 |                  
|                                                |                                                  |                    |       |                  
|Liabilities and Participants' Fund Balance      |                                                  |                    |       |                  
|Accounts payable                                |                                                  | $                  | 2     |                  
|Construction retainage                          |                                                  |                    | 5     |                  
|Interest payable to Distribution Fund           |                                                  |                    | 5     |                  
|Carpet care reserve                             |                                                  |                    | 29    |                  
|Participants' fund balancesescrow A            |                                                  |                    | 1,894 |                  
|                                                |                                                  |                    |       |                  
|Total Liabilities and Participant' Fund Balance |                                                  | $                  | 1,935 |                  
|                                                |                                                  |                    |       |                  

---

These
statements were prepared from the books and records of the Rental Pool without audit and, in the opinion of the management, include all adjustments which are necessary for a fair presentation.

12

---



INNISBROOK RENTAL POOL LEASE OPERATION        STATEMENTS OF CHANGES IN PARTICIPANTS' FUND BALANCES        FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2004 AND 2003    
 (unaudited)

DISTRIBUTION FUND

|                             |                                                                 | Three month
period ended
September 30,
2004 |   | Three month
period ended
September 30,
2003 |   | Nine month
period ended
September 30,
2004 |          | Nine month
period ended
September 30,
2003 |  
|---------------------------- | --------------------------------------------------------------- | ------------------------------------------- | - | ------------------------------------------- | - | ------------------------------------------ | -------- | ------------------------------------------ | -
|BALANCE, beginning of period |                                                                 | $                                           |  |                                             | $ |                                           |          | $                                          | 
|ADDITIONS:                   |                                                                 |                                             |   |                                             |   |                                            |          |                                            |  
|                             | Amounts available for distribution                              |                                             |   | 624,942                                     |   |                                            | 680,446  |                                            |  
|                             | Interest received or receivable from Maintenance Escrow Fund    |                                             |   | 5,081                                       |   |                                            | 8,314    |                                            |  
|REDUCTIONS:                  |                                                                 |                                             |   |                                             |   |                                            |          |                                            |  
|                             | Amounts withheld for Maintenance Escrow Fund                    |                                             |   | (203,622                                    | ) |                                            | (218,441 | )                                          |  
|                             | Amounts held in reserve for estimated life-safety reimbursement |                                             |   |                                            |   |                                            |         |                                            |  
|                             | Amounts accrued or paid to participants                         |                                             |   | (426,401                                    | ) |                                            | (470,319 | )                                          |  
|                             |                                                                 |                                             |   |                                             |   |                                            |          |                                            |  
|BALANCE, end of period       |                                                                 | $                                           |  |                                             | $ |                                           |          | $                                          | 
|                             |                                                                 |                                             |   |                                             |   |                                            |          |                                            |  

These
statements were prepared from the books and records of the Rental Pool without audit and, in the opinion of management, include all adjustments which are necessary for a fair presentation.

13

---



MAINTENANCE ESCROW FUND

|                             |                                                                      | Three month
period ended
September 30,
2004 |           | Three month
period ended
September 30,
2003 |   | Nine month
period ended
September 30,
2004 |          | Nine month
period ended
September 30,
2003 |          
|---------------------------- | -------------------------------------------------------------------- | ------------------------------------------- | --------- | ------------------------------------------- | - | ------------------------------------------ | -------- | ------------------------------------------ | ---------
|
|BALANCE, beginning of period |                                                                      | $                                           | 1,838,466 |                                             | $ | 1,634,853                                  |          | $                                          | 1,748,589
|ADDITIONS:                   |                                                                      |                                             |           |                                             |   |                                            |          |                                            |          
|                             | Amounts withheld from occupancy fees                                 |                                             |           | 203,622                                     |   |                                            | 218,441  |                                            |          
|                             | Interest earned                                                      |                                             |           | 5,081                                       |   |                                            | 8,314    |                                            |          
|                             | Other Costs reimbursement Phase I                                    |                                             |           |                                             |   |                                            |          |                                            |          
|                             | Charges to participants to establish or restore escrow balances      |                                             |           | 102,596                                     |   |                                            | 33,762   |                                            |          
|REDUCTIONS:                  |                                                                      |                                             |           |                                             |   |                                            |          |                                            |          
|                             | Maintenance charges                                                  |                                             |           | (204,816                                    | ) |                                            | (232,585 | )                                          |          
|                             | Refurbishment Phase II                                               |                                             |           |                                             |   |                                            |          |                                            |          
|                             | Carpet care reserve deposit                                          |                                             |           | (13,574                                     | ) |                                            | (14,562  | )                                          |          
|                             | Interest accrued or paid to Distribution Fund                        |                                             |           | (5,081                                      | ) |                                            | (8,314   | )                                          |          
|                             | Refunds to participants as prescribed by the master lease Agreements |                                             |           | (83,753                                     | ) |                                            | (37,974  | )                                          |          
|                             |                                                                      |                                             |           |                                             |   |                                            |          |                                            |          
|BALANCE, end of period       |                                                                      | $                                           | 1,842,541 |                                             | $ | 1,601,935                                  |          | $                                          | 1,842,541
|                             |                                                                      |                                             |           |                                             |   |                                            |          |                                            |          

These
statements were prepared from the books and records of the Rental Pool without audit and, in the opinion of management, include all adjustments which are necessary for a fair presentation.

14

---



MAINTENANCE ESCROW FUND

|                             |                                                                      | Three month
period ended
September 30,
2004 |        | Three month
period ended
September 30,
2003 |   | Nine month
period ended
September 30,
2004 |            | Nine month
period ended
September 30,
2003 |       
|---------------------------- | -------------------------------------------------------------------- | ------------------------------------------- | ------ | ------------------------------------------- | - | ------------------------------------------ | ---------- | ------------------------------------------ | ------
|
|BALANCE, beginning of period |                                                                      | $                                           | 38,500 |                                             | $ | 1,445,134                                  |            | $                                          | 43,000
|ADDITIONS:                   |                                                                      |                                             |        |                                             |   |                                            |            |                                            |       
|                             | Amounts withheld from occupancy fees                                 |                                             |        |                                            |   |                                            |           |                                            |       
|                             | Interest earned                                                      |                                             |        |                                            |   |                                            |           |                                            |       
|                             | Other Costs reimbursement Phase I                                    |                                             |        |                                            |   |                                            |           |                                            |       
|                             | Charges to participants to establish or restore escrow balances      |                                             |        | 12,678                                      |   |                                            | 1,270      |                                            |       
|REDUCTIONS:                  |                                                                      |                                             |        |                                             |   |                                            |            |                                            |       
|                             | Maintenance charges                                                  |                                             |        |                                            |   |                                            |           |                                            |       
|                             | Refurbishment Phase II                                               |                                             |        |                                            |   |                                            | (1,000,928 | )                                          |       
|                             | Carpet care reserve deposit                                          |                                             |        |                                            |   |                                            |           |                                            |       
|                             | Interest accrued or paid to Distribution Fund                        |                                             |        |                                            |   |                                            |           |                                            |       
|                             | Refunds to participants as prescribed by the master lease agreements |                                             |        |                                            |   |                                            |           |                                            |       
|                             |                                                                      |                                             |        |                                             |   |                                            |            |                                            |       
|BALANCE, end of period       |                                                                      | $                                           | 51,178 |                                             | $ | 445,476                                    |            | $                                          | 51,178
|                             |                                                                      |                                             |        |                                             |   |                                            |            |                                            |       

These
statements were prepared from the books and records of the Rental Pool without audit and, in the opinion of management, include all adjustments which are necessary for a fair presentation.

15

---





WESTIN INNISBROOK RENTAL POOL LEASE OPERATION        STATEMENTS OF OPERATIONS        FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2004 AND 2003        (unaudited)        DISTRIBUTION FUND

|                                           |                                        | 2004
MLA |           | 2003
Combined |   | 2004
MLA   |          | 2003
Combined |           
|------------------------------------------ | -------------------------------------- | -------- | --------- | ------------- | - | ---------- | -------- | ------------- | ----------
|GROSS REVENUES                             |                                        | $        | 1,749,609 |               | $ | 1,965,259  |          | $             | 8,074,770 
|                                           |                                        |          |           |               |   |            |          |               |           
|DEDUCTIONS:                                |                                        |          |           |               |   |            |          |               |           
|                                           | Agents' commissions                    |          |           | 61,868        |   |            | 56,349   |               |           
|                                           | Credit card fees                       |          |           | 40,329        |   |            | 45,388   |               |           
|                                           | Audit fees                             |          |           | 6,250         |   |            | 5,387    |               |           
|                                           | Uncollectible room rents               |          |           |              |   |            |         |               |           
|                                           | Linen replacements                     |          |           | 34,869        |   |            | 28,655   |               |           
|                                           | Rental pool complimentary fees         |          |           | 637           |   |            | 824      |               |           
|                                           |                                        |          |           |               |   |            |          |               |           
|                                           |                                        |          | 143,953   |               |   | 136,603    |          |               | 659,676   
|                                           |                                        |          |           |               |   |            |          |               |           
|ADJUSTED GROSS REVENUES                    |                                        |          | 1,605,656 |               |   | 1,828,656  |          |               | 7,415,094 
|AMOUNT RETAINED BY LESSEE                  |                                        |          | (963,394  | )             |   | (1,096,909 | )        |               | (4,449,056
|                                           |                                        |          |           |               |   |            |          |               |           
|GROSS INCOME DISTRIBUTION                  |                                        |          | 642,262   |               |   | 731,747    |          |               | 2,966,038 
|ADJUSTMENTS TO GROSS INCOME DISTRIBUTION:  |                                        |          |           |               |   |            |          |               |           
|                                           | General pooled expense                 |          |           | (1,329        | ) |            | (266     | )             |           
|                                           | Corporate complimentary occupancy fees |          |           | 7,343         |   |            | 6,526    |               |           
|                                           | Interest (Paragraph 3.1 (3))           |          |           | (3,183        | ) |            | (3,183   | )             |           
|                                           | Gtd MLA guaranteed payment             |          |           |              |   |            |         |               |           
|                                           | Occupancy fees                         |          |           | (226,245      | ) |            | (242,777 | )             |           
|                                           | Advisory Committee expenses            |          |           | (45,261       | ) |            | (47,068  | )             |           
|                                           | Life-safety settlement                 |          |           |              |   |            | (22,135  | )             |           
|                                           |                                        |          |           |               |   |            |          |               |           
|NET INCOME DISTRIBUTION                    |                                        |          | 373,587   |               |   | 422,844    |          |               | 2,027,043 
|ADJUSTMENTS TO NET INCOME DISTRIBUTION:    |                                        |          |           |               |   |            |          |               |           
|                                           | Occupancy fees                         |          |           | 226,245       |   |            | 242,777  |               |           
|                                           | Hospitality suite fees                 |          |           | 22            |   |            | 370      |               |           
|                                           | Westin Associate room fees             |          |           | 25,088        |   |            | 14,455   |               |           
|                                           | Life-safety interest                   |          |           |              |   |            |         |               |           
|                                           |                                        |          |           |               |   |            |          |               |           
|AVAILABLE FOR DISTRIBUTION TO PARTICIPANTS |                                        | $        | 624,942   |               | $ | 680,446    |          | $             | 2,938,565 
|                                           |                                        |          |           |               |   |            |          |               |           
|(Unaudited)                                |                                        |          |           |               |   |            |          |               |           
|Average daily distribution                 |                                        | $        | 11.22     |               | $ | 12.17      |          | $             | 18.11     
|Average room rate                          |                                        | $        | 98.38     |               | $ | 102.89     |          | $             | 127.03    
|Occupied room nights                       |                                        |          | 17,784    |               |   | 19,101     |          |               | 63,567    
|Available room nights                      |                                        |          | 55,694    |               |   | 55,927     |          |               | 162,259   
|Occupancy percentage                       |                                        |          | 31.9      | %             |   | 34.2       | %        |               | 39.2      
|Average number of available units          |                                        |          | 605       |               |   | 608        |          |               | 592       

These statements were prepared from the books and records of the Rental Pool without audit and, in the opinion of management, include all adjustments which are
necessary for a fair presentation.

16

---





GTAIB, LLC        MANAGEMENT'S DISCUSSION AND ANALYSIS        FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

We were formed on December 30, 2002 as a wholly owned subsidiary of Golf Trust of America, L.P. (the "Lender" or "our parent"). The Lender is an operating
partnership of Golf Trust of America, Inc. ("GTA"). Golf Host Resorts, Inc. ("GHR"), an entity affiliated with Starwood Capital Group LLC, is the former owner of the Westin Innisbrook
Golf Resort ("the Resort") and the former borrower under a participating mortgage loan funded by the Lender. This participating mortgage loan was secured by the Resort along with cash and excess land
at the Resort. The Resort is a 72-hole destination golf and conference facility located near Tampa, Florida.

GHR
became delinquent in its interest payments in late 2001 following the terrorist attacks of September 11, 2001. On March 8, 2002, the Lender delivered a legal notice to
GHR accelerating the entire amount of GHR's indebtedness to us as a result of GHR's continuing default under the participating mortgage loan. The Lender also notified Westin Management Company South
("Westin"), the manager of the Resort, that it deemed Westin to be in breach under its subordination agreement with the Lender as a result of Westin's failure to remit payment to us on behalf of GHR.
The participating mortgage loan was a non-recourse loan. Accordingly, following an event of default thereunder, our parent could not bring a legal action directly against GHR to compel
payment. Rather, our only recourse was to proceed against the guarantors and/or to foreclose upon GHR and the Resort assets and three condominium (other than the condominium units which are owned by
third parties) and any other property of GHR that had been pledged as collateral to secure our parent's loan.

We
entered into a Settlement Agreement dated July 15, 2004 (the "Settlement Agreement") with our affiliate the Lender and GHR, Golf Hosts, Inc., Golf Host
Management, Inc., Golf Host Condominium, Inc. and Golf Host Condominium, LLC. The Settlement Agreement settled a number of issues between the parties, including GHR's default under the
$79 million loan made by the Lender to GHR in June 1997. As part of the Settlement Agreement, we took ownership of the Resort. Also in connection with the Settlement Agreement, we
entered into a management agreement with Westin providing for Westin's management of the Resort, and Westin and Troon entered into a facility management agreement providing for Troon's management of
the golf facilities at the Resort.

The
Lender had previously entered into an agreement with GHR and the prospective purchaser of a parcel of undeveloped land within the Resort known as Parcel F. This agreement,
known as the Parcel F Development Agreement, was executed on March 29, 2004 and held in escrow pending the closing of the transactions contemplated by the Settlement Agreement. The
Parcel F Development Agreement provides for the terms and conditions under which Parcel F may be developed, including restrictions on the owner in favor of us to avoid interference with
the operations of the Resort.

Results of Operations

The financial results of the predecessor owner are included for the periods prior to July 16, 2004 below for comparative purposes.

Three month period ended September 30, 2004

Because the Resort is a destination golf resort situated in an aesthetically appealing outdoor setting, it appeals to a different market than that of a
stand-alone hotel in a downtown metropolitan area. The Resort is designed to provide recreation, food and beverage on-site for the business meeting or group traveler, as well as guests who
bring their whole family. This profile makes the Resort's

17

---



performance
somewhat sensitive to weather conditions. In particular, the hurricane conditions experienced in Florida in August and September of 2004 proved to be a challenge for the Resort. While room
nights originally lost from cancellations due to the weather were predominantly replaced by room nights offered at a special reduced rate to those seeking accommodations safer than those in
surrounding areas, the golf revenue was lost during the storms. In addition, now recurring expenses were incurred for clean-up and repair related to the hurricanes.

During
the third quarter of 2004, occupied room nights at the Resort were down by 1,317 rooms, or 6.9%, when compared to the occupied room nights for the third quarter of 2003. The
decrease in occupied room nights was primarily due to the decrease in group room nights of 5,749, or 40%, for the three-month period ended September 30, 2004. The decrease in group room nights
was offset by an increase of 4,432, or 98%, in transient room nights for the three month period ended September 30, 2004 compared to the same period in the prior year. The transient segment is
typically defined by room nights booked that are not correlated to a related meeting or convention such as golf package rooms and internet bookings, among others. The booking window for transient
business can be as narrow as 24 hours or less from the date of stay. Groups typically book no less than 120 days in advance and the larger groups book 16 to 18 months in advance.
Therefore, we expect that the lack of group room nights may be correlated to the negative publicity related to GHR and its mortgage default and the hesitancy of groups to book at the Resort in the
uncertain environment that was present at the Resort from the November 2001 mortgage default, until the resolution of the matter on July 15, 2004. Compounding the perception issues, the
Resort has historically been eliminated from consideration by some groups due to the lack of high speed internet access. We recently installed high speed internet access in all of the rooms, providing
an additional marketing element for the Resort. Generally, the depressed economic conditions of the past two years have influenced corporate meeting planners to reduce the travel and recreation costs
in their budgets, making the Resort less competitive for business groups than a location in a city which offers direct flights without the opportunity for group recreation. However, with the economic
recovery, more than 60% of corporate travel managers have increased travel budgets, and domestic and international business and leisure travel are on the rise. Current booking patterns for 2005 are
suggesting that this group business may be returning as booked group room nights for the first six months of 2005 are 57% higher, or approximately 8,000 more room nights, than they were at the same
time last year (for the first six months of 2004).

The
effect of the decrease in the occupied room nights and, specifically, group room nights with their significantly higher food and beverage spend, is reflected in the decrease in total
revenue for the Resort for the three months ended September 30, 2004 and 2003. The most significant decrease in revenues at the Resort was in the food and beverage department. Even though the
transient room night increase was substantial, transient guests have a lower food and beverage spend per room night, contributing to the decrease in food and beverage revenue. This decrease in food
and beverage revenue is primarily due to a decrease of $377,000 in banquet and catering revenue (which equates to a 38% decrease for this department). This decrease correlates to the decrease in the
group business. The remaining decrease in food and beverage revenue was due to decreases across the other food and beverage outlets (three restaurants, room service, pool service and honor bar). Golf
revenue decreased $111,000, or 7%, for the three months ended September 30, 2004 compared to the three months ended September 30, 2003. The primary reason for this decrease was the loss
of approximately 3,148 golf rounds ($147,000 in greens fee revenue) due to the hurricanes affecting Florida in late August and September. Golf rounds and revenues were expected to be higher than the
same period in the prior year based on tee time bookings that were then cancelled due to the weather. The number of rounds played in the three months ended September 30, 2004 was 17,007,
compared to 18,785 in the same period of 2003. Golf revenue does not necessarily fluctuate with occupied room nights due to golf revenue from member dues and fees and day golf groups. Other revenue
increased approximately $159,000 primarily due to cancellation fees received associated with several large group cancellations. The cancellations were due in part to the corporate merger of one of the
clients which resulted in the

18

---



overall
cancellation of their meeting and the other cancellation related to the weather conditions at that time.

In
the departments where it is possible, expenses are managed to correlate with room night and golf round demand, including the day-to-day maintenance costs of
the four 18-hole golf courses. Operating expenses, before depreciation and amortization, increased for the comparative three month period ended September 30, 2004 but only
marginally. Expenses did not decrease proportionately to revenue because the Resort must be adequately staffed and maintained consistently. The fixed expense component of operating a Resort of this
size is, therefore, difficult to reduce proportionate to occupied room nights; however, we are exploring cost reduction opportunities.

Depreciation
and amortization expense for the three months ended September 30, 2004 and 2003 was approximately $1,014,000 and $1,358,000, respectively. The decrease in the expense
is related to the change in the basis of the property, plant and equipment and the intangible assets that occurred when we took title to the Resort.

Interest
expense, net of interest income, which approximated $715,000 and $2,276,000 for the three months ended September 30, 2004 and 2003, respectively, reflects the accrual of
the predecessor owner's mortgage interest obligations to our parent. This interest obligation was cured in the Settlement Agreement. The participating mortgage loan that was assumed by us from GHR was
amended to adjust the outstanding balance to $39,240,000. That note is now non-interest bearing.

The
net operating loss for the three months ended September 30, 2004 was approximately $3,880,000, compared to a net operating loss for the three months ended September 30,
2003 of approximately $5,115,000. For the three months ended September 30, 2003, a dividend of approximately $64,000 was accrued. However, we did not assume this obligation.

Capital
expenditure reserves in the amount of approximately $313,000 were set-aside during the quarter ended September 30, 2004. During the quarter approximately
$412,000 of the capital reserve funds were spent with $155,000 being used to fund lease payments on existing equipment consisting of bellman vehicles, golf cart leases, golf course equipment leases,
telephone equipment leases and cable leases. In addition, approximately $116,000 was used to make an initial down payment and lease payments on new golf course equipment.    Deferred
maintenance items of pantry equipment, vacuum cleaners, conference center partition walls, signage, network hardware and roof repairs in the aggregate amounted to approximately $141,000.

Nine months ended September 30, 2004

For the nine months ended September 30, 2004, occupied room nights at the Resort were down 1%, or 873, and the average room rate was also down 3%, or
$4.31, when compared to the occupied room nights and average rate for the nine months ended September 30, 2003. The decrease in occupied room nights was primarily due to the decrease in group
room nights of 10,667, or 22%, for the nine months ended September 30, 2004. The decrease in group room nights was offset by an increase of 9,794, or 59%, in transient room nights for the nine
months ended September 30, 2004 compared to the same period in the prior year.

The
effect of the decrease in the occupied room nights and, specifically, group room nights with their significantly higher food and beverage spend, is reflected in the decrease in total
revenue for the Resort for the nine months ended September 30, 2004.

The
most significant decrease in revenues at the Resort was in the food and beverage department. Even though the transient room night increase was substantial, transient guests do not
have as high a food and beverage spend per room night, contributing to the decrease in food and beverage revenue of approximately $1,027,000, or 13%. This decrease in food and beverage revenue is
primarily due to a decrease of $1,354,000 in banquet and catering revenue (which equates to a 27% decrease for this

19

---



department).
This decrease correlates to the decrease in the group business. This decrease was offset by increases in the revenue from the restaurant outlets. Golf revenue was basically flat for the
period, with an increase of 2% for the nine months ended September 30, 2004 compared to the same period in the prior year. Golf revenue, while it did not decrease period over the period, was
negatively impacted by the hurricanes that affected Florida during August and September of 2004. The number of rounds played in the nine months ended September 30, 2004 was 82,199, compared to
76,590 in the same period of 2003. The golf revenue did not increase proportionately with the increase in the number of golf rounds due to the decrease in the rate per round of approximately $3.45 per
round. Golf revenue does not necessarily fluctuate with occupied room nights due to golf revenue from member dues and fees. Other revenue increased approximately $630,000 primarily due to cancellation
fees received in connection with several large group cancellations. The cancellations were due in part to the corporate merger of one of the clients which resulted in the overall cancellation of their
meeting and other cancellations related to the weather conditions at that time.

Operating
expenses, before depreciation and amortization, increased for the comparative nine month period ended September 30, 2004 by approximately $1,240,000, or 5%. The increase
was predominantly in general and administrative expenses and was primarily due to increases in several areas which include health insurance premiums, non-recurring relocation expenses for
Westin management personnel hired by the Resort from other Westin properties, the legal expenses associated with the successful litigation of the property tax appeal, audit fees related to taking
title to the Resort, bad debt credits that occurred in this period in 2003 but did not reoccur in this period, and sales and marketing expenses for new collateral materials.

Depreciation
and amortization expense for the nine months ended September 30, 2004 and 2003 was approximately $2,508,000 and $2,853,000, respectively. The decrease in the expense
is related to the change in the basis of the property, plant and equipment and the intangible assets that occurred when we took title to the Resort.

Interest
expense, net of interest income, which approximated $5,451,000 and $6,844,000 for the nine months ended September 30, 2004 and 2003, respectively, primarily reflects the
accrual of the predecessor owner's mortgage interest obligations to our parent. This interest obligation was cured in the Settlement Agreement. The participating mortgage loan that we assumed from the
predecessor owner was amended to adjust the outstanding balance to $39,240,000, and the note is now non-interest bearing.

Capital
expenditure reserves in the amount of approximately $1,559,000 were set-aside during the nine months ended September 30, 2004. During this period approximately
$1,350,000 was disbursed for capital acquisition purposes. $638,000 was used to fund the acquisition and initial lease payments on the new telephone switch, approximately $393,000 was disbursed to
fund golf cart leases, golf course equipment leases and other property leases and approximately $319,000 was expended for deferred maintenance capital items.

The
preceding information may contain forward-looking statements within the meaning of Section 27A of the Securities Act, and Section 21E of the Exchange Act. Such
statements may be identified by the inclusion of terms such as "believe," "expect," "hope" or "may." Although we believe that such forward-looking statements are based upon sound and reasonable
assumptions, given the circumstances in which the statements are made, the actual results could differ significantly from those described in the forward-looking statements.

Certain
factors that might cause such a difference include, among others, the following: changes in general economic conditions that may influence group conferences and guests' vacations
plans; changes in travel patterns; changes in consumer tastes in destinations or accommodations for group conferences and vacations; changes in rental pool participation by the current condominium
owners; the class action lawsuit involving the rental pool agreements; our ability to continue to operate the Resort under our

20

---



management
contracts; and the resale of condominiums to owners who elect neither to participate in the rental pool nor to become Club members. Given these uncertainties, readers are cautioned not to
put undue reliance on such statements.

Liquidity and Capital Resources

The Resort's working capital position is a deficit of approximately $3,567,000 as of September 30, 2004. The Resort continues to experience seasonal
fluctuations in its net working capital position. During the third quarter and after taking possession of GHR's operational assets, GTA loaned us $2,000,000 to support working capital needs. The loan
by GTA has been fully expended to support operational expenses. Generally, our only source of cash is the profitable operations of the Resort. It does not appear that the operational cash flow
capacity of the Resort will permit the Resort to reestablish its self-sufficiency in the near term and the Resorts credit capacity is severely limited. It may become necessary to seek
further cash infusion from GTA or to seek some other form of re-capitalization to insure our ongoing viability.

21

---





RISK FACTORS

Risk Factors Relating to Our Parent

We are a wholly owned subsidiary of GTA, which is a reporting company under the Exchange Act. Due to our relationship with GTA, we believe that its Risk Factors
are relevant to our member and to the participants in the rental pool given GTA ultimately controls us and the funding that we, and the rental pool units, receive. You should note that certain of the
information contained in GTA's Risk Factors relating to liquidating distributions are not relevant to you unless you are a holder of its common stock; however, such risk factors are informative in
that they may indicate certain factors or events that may impact GTA and reduce the funding that GTA provides to the Resort. These Risk Factors are provided in Exhibit 99to this report.



Approximately fifty condominium owners initiated legal action against GHR and its corporate parent, Golf Hosts, Inc., regarding various aspects of the
prior rental pool arrangement (seePart II, Item 1 "Legal Proceedings"for further discussion). At the present time, we are not a party to
the lawsuit, nor are our affiliates. It is our understanding that the condominium owners/plaintiffs allege breaches of contract, including breaches in connection with the prior rental pool
arrangement. We also understand that the plaintiffs are seeking unspecified damages and declaratory judgment because they believe they are entitled to participate in the rental pool. The plaintiffs
also believe that golf course access should be limited to persons who are either members, their accompanied guests, or guests of the Resort.

While
we are not a party to the class action lawsuit at the present time, we believe that the litigation between GHR and approximately fifty of the condominium owners at the Resort
continues to create uncertainty about the future of the Resort and may likely harm its future performance. In that event, the returns to the condominium units who are parties to the rental pool
agreements could be harmed.



As the owner of the Resort, we will be responsible for any negative cash flow associated with the ownership and operation of the Resort. As a result of the
assumption of these liabilities and our responsibility for any negative cash flow, we may be exposed to liabilities and expenditures exceeding our expectations or ability to pay. In the event cash
flow is insufficient to fund planned improvements, the ability of the participants to rent their units may decline. A decline in the rental rates that can be charged for the units or related vacancies
resulting from our inability to make necessary capital expenditures may cause the value of the rental pool units to decline.



Pursuant to GHR's arrangement with many of the parties who own condominium units at the Resort, the condominiums owned by these participating parties are placed
in a securitized pool and rented as hotel rooms to guests of the Resort. This group of condominiums is known as the "rental pool". In addition to the current rental pool agreement dated
January 1, 2002, which was assigned to us, GHR agreed to reimburse 50% of the refurbishment costs plus accrued interest (at 5% per annum) thereon invested in the condominium units by the
condominium owners. This amount will be amortized and reimbursed to participating condominium owners (or transferees of their condominium unit) over the five-year period beginning in 2005.
The reimbursement is contingent on the units remaining in the

22

---



rental
pool from the time of their refurbishment through the entire reimbursement period of 2005 to 2009. If the unit does not remain in the pool during the reimbursement period, the owner or
successor owner forfeits any unpaid installments at the time the unit is removed from the pool.

Accordingly,
maintaining condominium owner participation in the rental pool is critical to the continued economic success of the Resort. We assumed GHR's responsibilities regarding the
administration of the condominium unit rental pool when we took ownership of the Resort pursuant to the Settlement Agreement. That agreement provided for our assumption of certain existing or modified
financial obligations of the former borrower, including the former borrower's obligation for refurbishment expenses paid by the condominium owners.

In
the event that our ultimate liabilities and expenditures prove greater than expected, we may not have sufficient cash available for the payment of the refurbishment expenses relating
to the rental pool units.



Participants in the rental pool units may decide that alternative uses of their condominium units are more attractive than participating in that pool. In
particular, condominium owners may determine it is more financially rewarding to rent their units to longer term tenants, or to live in their respective units rather than pay to live elsewhere and
allow their units to participate in the rental pool. Any such reduction in the number of participants in the rental pool may result in increased costs and reduced revenues for the remaining rental
pool participants. In particular, a decrease in the number of participants in the rental pool will result in higher per capita costs relating to fixed costs that are incurred in connection with the
administration of the pool. In the event that the number of units in the rental pool declines below 575, our obligation to reimburse refurbishment expenses for the units may terminate.



We expect that the number of hotel rooms to be booked at the Resort in 2005 may decline as a result of a series of hurricanes that affected Florida during 2004.
In particular, it is possible that groups will choose alternate destinations for travel during the hurricane season, resulting in lower bookings and reduced revenues for the rental pool participants.

23

---



GTAIB, LLC

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We do not have significant market risk with respect to foreign currency exchanges or other market rates. Our debt to our parent is non-interest
bearing and, accordingly, fluctuations in interest rates are not expected to affect financial results.

Item 4. Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded,
processed, summarized and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to our management, including our Chief
Executive Officer and our Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Our management assesses the costs and benefits of such controls and
procedures based upon the prevailing facts and circumstances, including management's reasonable judgment of such facts. As we neither controlled nor managed the Resort prior to July 15, 2004,
our disclosure controls and procedures with respect to such persons and entities were necessarily more limited than those we maintain with respect to our own corporate operations. On July 15,
2004, we took title to the Resort; however, despite the fact that our amended management agreement with Westin provides us with heightened control and access to information, we do not directly
assemble the financial information for the Resort (although we have taken steps that we deem to be reasonable under the circumstances to seek to verify such financial information) and consequently,
our disclosure controls and procedures with respect to the Resort, while strengthened, remain necessarily more limited than those we maintain with respect to our own corporate operations. Since
July 15, 2004, we have focused upon integrating operations at the Resort into our disclosure controls and procedures and internal control procedures. In particular, those controls and
procedures have been updated to account for the challenges presented by the increased size and scope of our operations now that we own the Resort.

The
integration of a new business of significant size and scope of operations increases the risk that conditions may have been introduced that we did not anticipate in our design of our
systems of control. Any pre-existing deficiencies in the predecessor owner's financial systems, processes and related internal controls increase the risk that the historical unaudited
financial statements of the Resort's operations and cash flows which the predecessor owner has provided to us may not be accurate. We have out of necessity placed a certain amount of reliance on the
historical financial information and reports of the Resort's predecessor owner for the periods prior to July 16, 2004 and continue to rely on the information provided by Westin as manager of
the Resort. The integration process and the valuation procedures carried out by us in connection with taking title to the Resort prevented the Company from filing the pro-forma and related
financial information related to the Resort within the timeframes specified under SEC rules. We are implementing various initiatives intended to materially improve our internal controls and procedures
and disclosure controls
and procedures, especially to address the systems and personnel issues raised in the course of taking title to the Resort.

As
of September 30, 2004, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and our Chief
Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act Rule 13a-14. Subject to the limitations
mentioned above, our Chief Executive Officer and our Chief Financial Officer concluded that as of September 30, 2004 our disclosure controls and procedures are effective in timely alerting them
to material information relating to us (including our consolidated subsidiaries) required to be included in our Exchange Act reports. Except as described above, there have been no significant changes
in our internal controls or in other factors which could significantly affect internal controls subsequent to the date we carried out our evaluation.

Except
as described above, there has been no change in our internal controls over financial reporting during our most recent fiscal quarter that has materially affected, or is reasonably
likely to materially affect, our internal controls over financial reporting.

24

---





PART IIOTHER INFORMATION

Item 1. Legal Proceedings

Class Action Lawsuit

The Resort, which we now own, served as collateral for a $79 million original balance non-recourse loan our parent made in 1997 to GHR. GHR
entered into an arrangement with many of the parties who own condominium units at the Resort whereby the condominiums owned by these persons are placed in a pool and rented as hotel rooms to guests of
the Resort. Certain of the condominium owners (as plaintiffs) initiated a legal action against GHR, and its corporate parent, Golf Hosts, Inc. (as defendants), regarding various aspects of this
arrangement. We are not presently a party to the lawsuit. It is our understanding, however, that the condominium owners/plaintiffs are seeking to resolve the following issues, among others:



Deposition
of class members and others, including depositions of prior executives of GHR have been taken and additional discovery remains to be undertaken. The previously scheduled trial
date of February 3, 2003 was postponed by the Court and a new trial date has not yet been set. In July 2003, the judge in the litigation against GHR reversed an earlier ruling and held
that the case could not proceed as a class action. The judge also ruled that the plaintiffs could not seek recovery from the individuals that hold stock in GHR and its affiliates (rejecting
plaintiffs' attempt to "pierce the corporate veil"). In October 2003, the judge ruled that the claims of the former members of the class who were not named as plaintiffs in the lawsuit were
barred by the statute of limitations. These rulings leave approximately 80 individual plaintiffs in the lawsuit representing 50 condominium units. Plaintiffs have appealed each of these rulings to the
court of appeals. The court of appeals summarily affirmed the lower court's ruling that the case could not proceed as a class action and has affirmed the lower court's dismissal with prejudice of the
veil piercing case. On June 15, 2004, counsel for GHR reargued the motion for summary judgment to summarily dismiss the claims of the remaining 80 individual

25

---



plaintiffs
On July 29, 2004, the court entered an order granting the defendant's motion for summary judgment. The plaintiffs filed an appeal of this ruling on October 26, 2004. No date
has been set for the oral argument on the appeal of the summary judgment.

We
are not presently a party to this lawsuit, nor are GTA, the lender or our other affiliates.

In
connection with the execution of the Settlement Agreement between us and our former borrower, the former borrower provided a limited indemnity to defend and hold harmless GTA (and its
affiliates such as us) from and against any and all costs, liabilities, claims, losses, judgments, or damages arising out of or in connection with the lawsuit known as the Class Action Lawsuit, as
well as liabilities accruing on or before the closing date relating to employee benefits and liabilities for contracts or agreements not disclosed by GHR to GTA. In return, we delivered a duly
executed release.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Not applicable.

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Submission of Matters to a Vote of Security Holders

Not applicable.

Item 5. Other Information

Not applicable.

Item 6. Exhibits

|Exhibit No. |  | Description                                                                                                                                                                                                                         
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1         |  | Articles of Organization of GTA-IB, LLC                                                                                                                                                                                             
|3.2         |  | Amended and Restated Operating Agreement of GTA-IB, LLC                                                                                                                                                                             
|10.1        |  | Settlement Agreement dated July 15, 2004 by and among Golf Trust of America, L.P., GTA-IB, LLC, Golf Host Resorts, Inc., Golf Hosts, Inc., Golf Host Management, Inc., Golf Host Condominium, Inc. and Golf Host Condominium,
LLC(1)
|10.2        |  | Defense and Escrow Agreement dated July 15, 2004 by and among Golf Host Resorts, Inc., GTA-IB, LLC, Golf Trust of America, L.P., Golf Trust of America, Inc. and Chicago Title Insurance Company(1)                                 
|10.3        |  | Operational Benefits Agreement dated July 15, 2004 by and among Golf Host Resorts, Inc., Golf Hosts, Inc., GTA-IB, LLC, and Golf Trust of America, L.P.(1)                                                                          
|10.4        |  | Management Agreement dated July 15, 2004 by and between Westin Management Company South and GTA-IB, LLC(1)                                                                                                                          
|10.5        |  | Assignment, Consent, Subordination and Nondisturbance Agreement dated July 15, 2004 by and among GTA-IB, LLC, Golf Trust of America, L.P. and Westin Management Company South(1)                                                    
|10.6        |  | Facility Management Agreement dated July 15, 2004 by and between Troon Golf L.L.C. and Westin Management Company South(1)                                                                                                           
|            |  |                                                                                                                                                                                                                                     

26

---



|10.7  |  | Loan Agreement dated July 15, 2004 by and between Golf Trust of America, L.P. and Elk Funding, L.L.C. and related Notes A and B(1)                                                                                            
|----- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.8  |  | Parcel F Development Agreement dated March 29, 2004 by and among Golf Hosts Resorts, Inc., Golf Trust of America, L.P. and Parcel F, LLC, formerly known as Innisbrook F, LLC, formerly known as Bayfair Innisbrook,
L.L.C.(1)
|10.9  |  | Amendment to Loan Agreement between GTA-IB, LLC and Golf Trust of America, L.P.                                                                                                                                               
|10.10 |  | Loan Agreement dated June 20, 1997 between Golf Host Resorts, Inc. and Golf Trust of America, L.P.                                                                                                                            
|10.11 |  | Promissory Note issued by GTA-IB, LLC to Golf Trust of America, L.P.                                                                                                                                                          
|31.1  |  | President Certification pursuant to Section 302 of Sarbanes-Oxley Act of 2002                                                                                                                                                 
|31.2  |  | Chief Financial Officer Certification pursuant to Section 302 of Sarbanes-Oxley Act of 2002                                                                                                                                   
|32.1  |  | Certifications pursuant to Section 906 of Sarbanes-Oxley Act of 2002                                                                                                                                                          
|99    |  | Risk Factors of Golf Trust of America, Inc.                                                                                                                                                                                   

---

27

---





SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.

|                        |  | GTAIB, LLC, registrant
|----------------------- |  | -----------------------
|Date: November 22, 2004 |  | By:                    
|Date: November 22, 2004 |  | By:                    

28

---