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: March 31, 2005               
|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 /x/ No / /

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

FOR THE THREE MONTHS ENDED MARCH 31, 2005 AND 2004

INDEX

|                              |               |                                                                                                                                 |                                                                                       | Page
|----------------------------- | ------------- | ------------------------------------------------------------------------------------------------------------------------------- | ------------------------------------------------------------------------------------- | ----
|PART I. FINANCIAL INFORMATION |               |                                                                                                                                
|                              | Item 1.       |                                                                                                                                 | Financial Statements                                                                  |     
|                              |               | Condensed Combined Balance Sheets as of March 31, 2005 (unaudited) and December 31, 2004                                        |                                                                                       | 2   
|                              |               | Condensed Combined Statements of Operations and Member's Deficit (unaudited) for the Three Months Ended March 31, 2005 and 2004 |                                                                                       | 3   
|                              |               | Condensed Combined Statements of Cash Flows (unaudited) for the Three Months Ended March 31, 2005 and 2004                      |                                                                                       | 4   
|                              |               | Notes to Condensed Combined Financial Statements (unaudited)                                                                    |                                                                                       | 5   
|                              | 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    |                                                                                                                                 | 29                                                                                   
|                              | 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. Certain factors that might cause such a difference include the following:
changes in general economic conditions; changes in rental pool participation by the current condominium owners; our ability to continue to operate the Resort under our management contracts; and the
resale of condominiums to owners who elect neither to participate in the rental pool nor to become club members. 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 COMBINED BALANCE SHEETS        AS OF MARCH 31, 2005 AND DECEMBER 31, 2004        (in thousands)



|                                       |                             | March 31,
2005 |        | December 31,
2004 |  
|-------------------------------------- | --------------------------- | -------------- | ------ | ----------------- | -
|
|Assets                                 |                             |                |        |                   |  
|                                       | Current assets              |                | $      | 8,843             |  
|                                       | Intangibles, net            |                |        | 18,185            |  
|                                       | Property and equipment, net |                |        | 28,491            |  
|                                       | Other assets                |                |        | 2,448             |  
|                                       |                             |                |        |                   |  
|Total Assets                           |                             | $              | 57,967 |                   | $
|                                       |                             |                |        |                   |  
|Liabilities                            |                             |                |        |                   |  
|                                       | Current liabilities         |                | $      | 9,457             |  
|                                       | Long-term debt              |                |        | 41,728            |  
|                                       | Other long term liabilities |                |        | 9,437             |  
|                                       |                             |                |        |                   |  
|Total Liabilities                      |                             |                | 60,622 |                   |  
|Commitments and Contingencies          |                             |                |        |                   |  
|Member's Deficit                       |                             |                | (2,655 | )                 |  
|                                       |                             |                |        |                   |  
|Total Liabilities and Member's Deficit |                             | $              | 57,967 |                   | $
|                                       |                             |                |        |                   |  

See
accompanying notes to condensed combined financial statements.

2

---



GTA-IB, LLC

CONDENSED COMBINED STATEMENTS OF OPERATIONS AND MEMBER'S DEFICIT

FOR THE THREE MONTHS ENDED MARCH 31, 2005 AND MARCH 31, 2004

(in thousands) (unaudited)

|                                   |                               | Three Months
Ended March 31,
2005 |        | Three Months
Ended March 31,
2004
(Predecessor Basis) | 
|---------------------------------- | ----------------------------- | --------------------------------- | ------ | ----------------------------------------------------- | 
|Revenues                           |                               |                                   |        |                                                       | 
|                                   | Hotel                         |                                   | $      | 5,281                                                 | 
|                                   | Food and beverage             |                                   |        | 4,244                                                 | 
|                                   | Golf                          |                                   |        | 4,666                                                 | 
|                                   | Other                         |                                   |        | 1,290                                                 | 
|                                   |                               |                                   |        |                                                       | 
|Total revenues                     |                               |                                   | 15,481 |                                                       | 
|                                   |                               |                                   |        |                                                       | 
|Expenses                           |                               |                                   |        |                                                       | 
|                                   | Hotel                         |                                   |        | 3,885                                                 | 
|                                   | Food and beverage             |                                   |        | 2,610                                                 | 
|                                   | Golf                          |                                   |        | 1,839                                                 | 
|                                   | Other                         |                                   |        | 2,522                                                 | 
|                                   | General and administrative    |                                   |        | 1,603                                                 | 
|                                   | Depreciation and amortization |                                   |        | 798                                                   | 
|                                   |                               |                                   |        |                                                       | 
|Total expenses                     |                               |                                   | 13,257 |                                                       | 
|                                   |                               |                                   |        |                                                       | 
|Operating income                   |                               |                                   | 2,224  |                                                       | 
|                                   | Interest expense, net         |                                   |        | 439                                                   | 
|                                   |                               |                                   |        |                                                       | 
|                                   | Net income (loss)             |                                   |        | 1,785                                                 | 
|                                   |                               |                                   |        |                                                       | 
|Member's deficit December 31, 2004 |                               |                                   | (4,440 | )                                                     | 
|                                   |                               |                                   |        |                                                       | 
|Member's deficit March 31, 2005    |                               | $                                 | (2,655 | )                                                     | 
|                                   |                               |                                   |        |                                                       | 

See
accompanying notes to condensed combined financial statements.

3

---



GTA-IB, LLC

CONDENSED COMBINED STATEMENTS OF CASH FLOWS

FOR THE THREE MONTHS ENDED MARCH 31, 2005 AND MARCH 31, 2004

(in thousands) (unaudited)

|                                               |                                                                                          | Three Months
Ended March 31,
2005 |       | Three Months
Ended March 31,
2004
(Predecessor Basis) |  
|---------------------------------------------- | ---------------------------------------------------------------------------------------- | --------------------------------- | ----- | ----------------------------------------------------- | -
|Cash flows from operating activities:          |                                                                                          |                                   |       |                                                       |  
|                                               | Net income (loss)                                                                        |                                   | $     | 1,785                                                 |  
|                                               | Adjustments to reconcile net income (loss) to net cash provided by operating activities: |                                   |       |                                                       |  
|                                               | Depreciation and amortization                                                            |                                   |       | 1,130                                                 |  
|                                               | Provision for bad debts                                                                  |                                   |       |                                                      |  
|                                               | Non-cash interest                                                                        |                                   |       | 336                                                   |  
|                                               | Other changes in operating assets and liabilities                                        |                                   |       | (1,474                                                | )
|                                               |                                                                                          |                                   |       |                                                       |  
|                                               | Net cash provided by operating activities                                                |                                   |       | 1,777                                                 |  
|                                               |                                                                                          |                                   |       |                                                       |  
|Cash flows used in investing activities:       |                                                                                          |                                   |       |                                                       |  
|                                               | Purchases of property and equipment                                                      |                                   |       | (146                                                  | )
|                                               |                                                                                          |                                   |       |                                                       |  
|Cash flows used in financing activities:       |                                                                                          |                                   |       |                                                       |  
|                                               | Repayment of long-term debt and capital lease obligations                                |                                   |       | (232                                                  | )
|                                               |                                                                                          |                                   |       |                                                       |  
|Net increase in cash                           |                                                                                          |                                   | 1,399 |                                                       |  
|Cash and cash equivalents, beginning of period |                                                                                          |                                   | 1,832 |                                                       |  
|                                               |                                                                                          |                                   |       |                                                       |  
|                                               | Cash and cash equivalents, end of period                                                 |                                   | $     | 3,231                                                 |  
|                                               |                                                                                          |                                   |       |                                                       |  
|Non-cash financing and investing activities:   |                                                                                          |                                   |       |                                                       |  
|                                               | Preferred stock dividend liability to Golf Hosts, Inc.                                   |                                   | $     |                                                      |  
|                                               |                                                                                          |                                   |       |                                                       |  

See
accompanying notes to condensed combined financial statements.

4

---



GTA-IB, LLC

FORM 10-Q

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2005 AND 2004

(in thousands) (unaudited)

1.     Innisbrook Resort Ownership and Operations

We are owned 100% by GTA-IB Golf Resort, LLC, which in turn is 100% owned by Golf Trust of America, L.P., (the "Lender", "Our Parent", or "GTA, LP").
Golf Trust of America, Inc., or GTA, owns 99.6% of GTA, LP. The remaining 0.4% of GTA, LP is owned by its one remaining limited partner. The Lender is an operating partnership of Golf Trust of
America, Inc. ("GTA"). When used in this report, the terms "we" and "us" refer to our company, GTA-IB, LLC. Golf Host Resorts, Inc. ("GHR", "the predecessor" or "the former
borrower"), 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, cash, undeveloped land at the Resort and 368,365 shares of GTA's common stock. The Resort is a 72-hole
destination golf and conference facility located near Tampa, Florida.

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 resolved 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, or Westin, providing for Westin's management of the Resort, and Westin and Troon Golf, LLC ("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 designed to avoid interference with the ongoing operations of the Resort.

In
connection with the Settlement Agreement, we assumed control and operation of the Resort Rental Pool Lease Operations at the Resort which were previously operated and controlled by
GHR. On a year-to-year basis, approximately 500 of the 938 condominium units at the Resort are leased by us from the condominium owners and used as hotel accommodations for the
Resort pursuant to rental pool lease arrangements. We are the leasee under the lease operation agreements, which provide for the distribution of a percentage of room revenues to participating
condominium owners. In this report, we refer to this arrangement as the Rental Pool.

Operations and Liquidity

The Company's working capital position is a deficit of approximately $614 as of March 31, 2005 and a member deficit of $2,655. Although the Company
reported net income of approximately $1,785 for the three months ended March 31, 2005, the Company continues to experience seasonal fluctuations in the Company's net working capital position.
Seasonality impacts the Company's liquidity in that there is more available cash during the winter months, specifically in the first quarter, while cash becomes very limited in the late summer months.
In July 2004, after the Company took possession of the Resort, the Company's parent, loaned us $2,000 to support working capital needs. The proceeds of this loan have been fully expended by the
manager of the Resort to support operational expenses.

5

---



Generally,
the Company's only source of cash is from any profitable operations of the Resort. While the financial performance of the Resort is showing signs of recovery to date in 2005, it does not
appear from the projections provided by the asset manager that the operational cash flow capacity of the Resort will permit the Resort to reestablish its self-sufficiency in the near term.
Further, the Resort's credit capacity is limited. The predecessor owner had a revolving credit line secured by the Resort's accounts receivable; however, this credit line was terminated when the
predecessor defaulted on the mortgage with the Company's parent. It may become necessary to seek further cash infusion from our Parent, an accounts receivable revolving credit line or to seek some
other form of re-capitalization to insure the Company's ongoing viability. However, there can be no assurances that the Company's Parent would be able provide any cash infusion to the
Resort. The Company may seek to obtain a revolving credit line secured by the Resort's accounts receivable or some other form of financing; however, there can be no assurances that the Company will be
able to secure such funding.

2.     Basis of Presentation

Because the core business operations of the Resort did not materially change with the change in ownership, the combined statements of operations of the
predecessor owner for the three months ended March 31, 2004, are reflected for comparative purposes only. The predecessors basis for its assets and liabilities was historical cost less
applicable depreciation and amortization.

The
settlement, described in note 1 above, was accounted for using methods consistent with purchase accounting in accordance with Statement of Financial Accounting Standards
("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.

Principles of Combination

The financial statements and footnotes reflect the combined financial results of GTA-IB, LLC, GTA-IB Condominium, LLC and
GTA-IB Management, LLC. These legal entities are all wholly owned subsidiaries of an affiliate of Golf Trust of America, Inc. GTA-IB Condominium, LLC holds the title to
three condominium units that participate in the rental pool of GTA-IB, LLC. GTA-IB Management, LLC is the entity that employs substantially all of the employees working at the
Resort. There are no other operations of GTA-IB Condominium, LLC and GTA-IB Management, LLC. GTA-IB, LLC holds title to the Resort and is the entity in which all of
the Resort operations are recorded. All inter-company transactions and account balances have been eliminated in combination.

Interim Statements

The accompanying condensed combined financial statements have been prepared in accordance with (i) generally accepted accounting principles generally
accepted in the United States of America ("GAAP") and (ii) the instructions to Form 10-Q and Article 10 of Regulation S-X. These financial
statements have not been audited by an independent registered accounting firm, however, they include adjustments (consisting of normal recurring adjustments) which are, in the judgment of management,
necessary for a fair presentation of financial condition, results of operations and cash flows for the interim periods presented. 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 SEC.
Our management believes that the disclosures included in the accompanying interim financial statements and footnotes are adequate to make the information not misleading, but also believes that these
statements should be read in conjunction with the summary of significant accounting policies and notes

6

---



to
the combined financial statements included in our annual report on Form 10-K for the year ended December 31, 2004.

3.     Property and Equipment

Property and equipment consists of the following:

March 31,
2005

December 31,
2004(unaudited)Land

$
1,968

$
1,968Buildings


14,524


14,524Golf course improvements


7,461


7,436Machinery and equipment


5,551


5,42929,504


29,357Less accumulated depreciation and amortization


(1,013
)

(606
)$
28,491

$
28,751


At
March 31, 2005, machinery and equipment includes certain equipment with a net book value of $880 that is recorded under capital leases. Depreciation expense of approximately
$407 and $600 was recorded for the three months ended March 31, 2005 and 2004, respectively.

4.     Intangibles and Other Assets

Intangible assets represent the value 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.

Intangible Assets

Amortization Period

March 31,
2005

December 31,
2004(unaudited)Water Contract

None since renewable in perpetuity

$
2,300

$
2,300Rental Pool

89.5 months


9,870


9,870Guest Bookings

Less than 24 months


1,100


1,100Club Memberships

144 months


4,400


4,400Trade Name

None since renewable in perpetuity


2,500


2,50020,170


20,170Less accumulated amortization




(1,985
)

(1,262
)$
18,185

$
18,908


Amortization
expense for the three months ended March 31, 2005 and 2004 was approximately $723 and $477, respectively. Of these amounts, approximately $330 and $262, respectively,
are included in hotel expenses and are not included in depreciation and amortization in the Statements of Operations. The intangible assets of the predecessor owner consisted of the rental pool
refurbishment asset and the Management Agreement with Westin, which was amortized over twenty years on a straight-line basis.

Other
assets include $2,200 which represents our interest in the estimated net proceeds from the sale of Parcel F, (see Note 1). Also included in other assets are $248 and $255 as
of March 31, 2005 and December 31, 2004, respectively, of design fees for the refurbishment program for which we are being reimbursed by the rental pool participants as a deduction from
the quarterly rental pool refurbishment payments.

7

---



5.     Current Liabilities

Current liabilities consist of the following:

March 31,
2005

December 31,
2004(unaudited)Accounts payable

$
2,379

$
2,968Accrued payroll costs


1,594


1,147Other payables and accrued expenses


2,278


1,628Deposits and deferred revenue


2,125


2,248Current portion of capital leases


263


267Current portion of refurbishment liability


818


727$
9,457

$
8,985


6.     Long-Term Debt

Long-term debt consists of the following:

March 31,
2005

December 31,
2004(unaudited)Non-interest bearing mortgage note due to our parent, maturing on June 19, 2027

$
39,240

$
39,240Advances from our parent, net


1,926


1,926Capital leases


562


612$
41,728

$
41,778


See
Note 1 for additional discussion concerning the change in ownership of the Resort. 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 upon the transfer of ownership of the Resort to us. The fair value of
the note was deemed to be $39,240 and the amendment to the loan agreement reflects that value.

7.     Other Long-Term Liabilities



On July 16, 2004, we recorded a liability of $4,532 for the Master Lease Agreement refurbishment program, representing our obligation to pay the various
participants in the rental pool 50% of the costs to refurbish their respective units, at the net present value (calculated at a discount rate of 15%) of the total principal payments of $7,273.
Principal payments are due quarterly over the repayment period of
the program, beginning with the first quarter of 2005 and ending with the fourth quarter of 2009. Interest on this liability accrues at a rate of 5% and is paid quarterly. Principal payments began
this quarter. Amortization of the discount is charged to interest expense ratably over the period through 2009. The amortization charged to interest expense for the three months ended March 31,
2005 is $56. The net present value of this liability is $4,656 and $4,600 as of March 31, 2005 and December 31, 2004, respectively, of which $818 and $727 is included in current
liabilities (See Note 5).

The
corresponding benefit from the Master Lease Agreement refurbishment program is included in the valuation of the rental pool intangible asset which is amortized over the term of the
current

8

---



master
lease agreement which expires in 2011. Minimum undiscounted principal payments on the refurbishment program are as follows:

Year

Amount2005 (second through fourth quarters)

$
5452006


1,0912007


1,4552008


1,8182009


2,182Total

$
7,091


Westin Termination Fee

The July 15, 2004 management agreement that we executed with Westin provides for the payment of a termination fee to Westin of $5,900, subject to the terms
and conditions set-forth in that agreement. This amount is reduced $0.365 (three hundred sixty-five dollars) for each day that elapses from the effective date until the
termination date; provided, however, that the termination fee shall not be reduced below $5,500. The obligation, which is included in other long-term liabilities on the balance sheet, was
recorded at its net present value on July 16, 2004 of $4,631 (calculated at a discount rate of 7%). Amortization of the discount is charged to interest expense ratably over the period through
December 31, 2006. The amortization charged to interest expense for the three months ended March 31, 2005 is $89. The net present value of this liability is $4,883 and $4,794 as of
March 31, 2005 and December 31, 2004, respectively.

Troon Supplemental Fee

The July 15, 2004 facility management agreement executed with Troon provides for the payment by us to Troon of a supplemental fee to Troon, subject to the
terms and conditions set forth in that agreement, of $800. The obligation was recorded at its net present value on July 16, 2004. The net present value on that date was $682 (calculated at a
discount rate of 7%). Amortization of the discount is charged to interest expense ratably over the period through December 31, 2006. The amortization charged to interest expense for the three
months ended March 31, 2005 is $12. The net present value of this liability is $716 and $704 as of March 31, 2005 and December 31, 2004 respectively.

8.     Commitments and 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.

Employee Benefit Plans

We maintain a defined contribution Employee Thrift and Investment Plan, which provides retirement benefits for all eligible employees who have elected to
participate. Employees must fulfill a 90-day service requirement to be eligible. We currently match one half of the first 6% of an employee's contribution. Our contributions approximated
$47 and $41 for the three months ended March 31, 2005 and 2004, respectively.

Westin Management Company South and Troon Golf, LLC.

Our July 15, 2004 management agreement with Westin provides that Westin will manage the Resort for a fee equal to 2.2% of the Resort's gross revenues.
Contemporaneously with the signing of that agreement, Westin entered into a management contract with Troon providing for Troon to manage the golf facilities of the Resort for a fee equal to 2% of the
Resort's gross golf revenue. The Westin

9

---



and
Troon management fees are paid monthly. The agreements also provide for the opportunity to earn supplemental fees based on financial performance. Our management agreement with Westin has a
termination date of December 31, 2017. Troon's contract with Westin has a termination date of July 15, 2009.

Land Use Lawsuit

On March 10, 2005 in the Circuit Court of the Sixth Judicial Circuit, in and for Pinellas County, Florida, Civil Division, we filed a Motion to Intervene
in the suit styled Innisbrook Condominium Association, Inc., C. Frank Wreath, Meredith P. Sauer, and Mark Banning, Plaintiffs vs. Pinellas County, Florida, Golf Host Resorts, Inc. and
Innisbrook F LLC, Defendants, Case No. 043388CI-15 (the Land Use Lawsuit). The above-named Plaintiffs have filed a multi-count complaint seeking injunctive and declaratory relief
with respect to the land use and development rights of a tract of land known as Parcel F. We refer to this complaint as the Complaint. Parcel F is a parcel of land located within our Resort. The
Plaintiffs allege that there are no remaining development units (residential units) available to be developed within the Resort property. On March 29, 2005 we filed a Motion to Intervene as a
defendant in the Land Use Lawsuit in order to protect our property, and our land use and development rights with respect to Parcel F and our property. A hearing on the Motion to Intervene was held on
April 4, 2005 after which the court granted our Motion. On April 5, 2005, we joined in the filing of a Motion to Dismiss and Motion to Strike three of the seven counts of the Complaint.
The court granted the Motion to Dismiss on April 26, 2005. On that same date, four individuals (Joseph E. Colwell, Marcia G. Colwell, Kirk E. Covert, Deborah A. Covert) and Autumn Woods
Homeowner's Association, Inc. moved to intervene in the Land Use Lawsuit. The court has not ruled on that motion. On April 8, 2005, a separate suit was filed by James M. and Mary H.
Luckey and Andrew J. and Aphrodite B. McAdams. That suit seeks injunctive and declaratory relief in six separate counts, all relating to the land use and development rights of Parcel F. This suit was
consolidated with the Land Use Lawsuit on May 3, 2005. On May 6, 2005 we filed a Motion to Dismiss the Luckey suit. That motion is scheduled to be heard by the court on May 31,
2005. The trial date has been scheduled for July 18, 2005. As an intervenor, we will seek to obtain a ruling from the court which preserves and protects our property, and our land use and
development rights with respect to Parcel F and our property in order to maximize the value of those rights as they relate both to Parcel F and the Resort in general.

9.     Subsequent Events

On April 29, 2005, Westin's parent, Starwood Hotels & Resorts Worldwide, Inc., or Starwood, entered into an Assurance of Voluntary Compliance
with the State of Florida Office of the Attorney General. The agreement provides, among other things, that for a period of two years Starwood will not charge certain automatic fees to guests at
certain hotels that are owned or managed by Starwood, including the Resort, and that the State of Florida Office of the Attorney General will release Starwood from certain claims and liability
relating to these automatic fees. Although we were not a party to the agreement, our results of operations could be affected as a result of the reduction or elimination of these automatic fees charged
at the Resort. The Resort Manager, Westin, is currently evaluating the potential impact, if any, on the Resort's future operating results.

RENTAL POOL LEASE OPERATION

We are a single-member limited liability company, wholly owned by GTA-IB Golf Resorts, LLC. GTA-IB, LLC is itself a wholly owned
subsidiary of our parent, Golf Trust of America, L.P. There is no established market for our membership interests. The following unaudited financial statements of the Rental Pool are for the quarters
ended March 31, 2005 and 2004.

10

---



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.

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
that we filed on November 12, 2004. 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.

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, or ALA's,
and either a Master Lease Agreement, or MLA, or a Guaranteed Distribution Master Lease Agreement, or GMLA, which defines the terms and conditions related to the leases with GHR, the lessee. The ALA's
expire at the end of each calendar year, and the GMLA will expire December 31, 2011.

Effective
January 1, 2002, GHR and the participants replaced the MLA, which expired on December 31, 2001, with a new Master Lease Agreement, or NMLA. The NMLA provides for
40% of the Adjusted Gross Revenues relating to the condominium Rental Pool, to be paid to the participants and the remaining 60% to be paid to GHR. In addition, GHR 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." As GHR's successor under the Agreements, we are subject to GHR's obligations thereunder.

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 us (and from
GHR for periods prior to July 16, 2004) 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 the former owner'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
experienced by GHR during the Resort's recovery from the economic downturn experienced during the past several years 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

CONDENSED BALANCE SHEETS AS OF

MARCH 31, 2005 AND DECEMBER 31, 2004

(in thousands)

|                                                  |                                                  | March 31,
2005 |       | December 31,
2004
|------------------------------------------------- | ------------------------------------------------ | -------------- | ----- | -----------------
|
|DISTRIBUTION FUND                                
|Assets                                            |                                                  |                |       |                  
|                                                  | Receivable from GTA-IB, LLC for distribution     |                | $     | 1,899            
|                                                  | Interest receivable from maintenance escrow fund |                |       | 8                
|                                                  |                                                  |                |       |                  
|Total assets                                      |                                                  | $              | 1,907 |                  
|                                                  |                                                  |                |       |                  
|Liabilities                                       |                                                  |                |       |                  
|                                                  | Due to participants for distribution             |                | $     | 1,491            
|                                                  | Due to maintenance escrow fund                   |                |       | 416              
|                                                  |                                                  |                |       |                  
|Total liabilities                                 |                                                  | $              | 1,907 |                  
|                                                  |                                                  |                |       |                  
|MAINTENANCE ESCROW FUND                          
|Assets                                            |                                                  |                |       |                  
|Cash and cash equivalents                         |                                                  | $              | 295   |                  
|Short-term investments                            |                                                  |                | 1,520 |                  
|Receivable from distribution fund                 |                                                  |                | 416   |                  
|Inventory                                         |                                                  |                | 32    |                  
|Interest receivable                               |                                                  |                | 6     |                  
|                                                  |                                                  |                |       |                  
|Total assets                                      |                                                  | $              | 2,269 |                  
|                                                  |                                                  |                |       |                  
|Liabilities and participants' fund balances       |                                                  |                |       |                  
|Accounts payable                                  |                                                  | $              | 9     |                  
|Construction retainage                            |                                                  |                | 8     |                  
|Interest payable to distribution fund             |                                                  |                | 8     |                  
|Carpet care reserve                               |                                                  |                | 47    |                  
|Participants' fund balancesescrow A              |                                                  |                | 2,197 |                  
|                                                  |                                                  |                |       |                  
|Total liabilities and participants' fund balances |                                                  | $              | 2,269 |                  
|                                                  |                                                  |                |       |                  

See
accompanying notes to these condensed financial statements.

12

---



INNISBROOK RENTAL POOL LEASE OPERATION

CONDENSED STATEMENTS OF CHANGES IN PARTICIPANTS' FUND BALANCES

FOR THE THREE MONTHS ENDED MARCH 31, 2005 AND 2004

(in thousands) (unaudited)

|                             |                                                              | March 31, |  
|---------------------------- | ------------------------------------------------------------ | --------- | -
|
|DISTRIBUTION FUND            |                                                             
|Balance, beginning of period |                                                              | $         | 
|Additions:                   |                                                              |           |  
|                             | Amounts available for distribution                           |           |  
|                             | Interest received or receivable from maintenance escrow fund |           |  
|Reductions:                  |                                                              |           |  
|                             | Amounts withheld for maintenance escrow fund                 |           |  
|                             | Amounts accrued or paid to participants                      |           |  
|                             |                                                              |           |  
|Balance, end of period       |                                                              | $         | 
|                             |                                                              |           |  

See
accompanying notes to these condensed financial statements.

13

---



INNISBROOK RENTAL POOL LEASE OPERATION

CONDENSED STATEMENTS OF CHANGES IN PARTICIPANTS' FUND BALANCES

FOR THE THREE MONTHS ENDED MARCH 31, 2005 AND 2004

(in thousands) (unaudited)

|                             |                                                                 | March 31. |      
|---------------------------- | --------------------------------------------------------------- | --------- | -----
|
|MAINTENANCE ESCROW FUND      |                                                                
|Balance, beginning of period |                                                                 | $         | 1,998
|Additions:                   |                                                                 |           |      
|                             | Amounts withheld from occupancy fees                            |           |      
|                             | Interest earned                                                 |           |      
|                             | Charges to participants to establish or restore escrow balances |           |      
|Reductions:                  |                                                                 |           |      
|                             | Maintenance charges                                             |           |      
|                             | Carpet care reserve deposit                                     |           |      
|                             | Interest accrued or paid to distribution fund                   |           |      
|                             | Refunds to participants pursuant to the master lease agreements |           |      
|                             |                                                                 |           |      
|Balance, end of period       |                                                                 | $         | 2,197
|                             |                                                                 |           |      

See
accompanying notes to these condensed financial statements.

14

---



WESTIN INNISBROOK RENTAL POOL LEASE OPERATION

CONDENSED STATEMENTS OF OPERATIONS

FOR THE THREE MONTHS ENDED MARCH 31, 2005 AND 2004

(in thousands) (unaudited)

|                                           |                                        | March 31, |       
|------------------------------------------ | -------------------------------------- | --------- | ------
|
|DISTRIBUTION FUND                          |                                       
|Gross revenue                              |                                        | $         | 5,197 
|                                           |                                        |           |       
|Deductions:                                |                                        |           |       
|                                           | Agents' commissions                    |           |       
|                                           | Credit card fees                       |           |       
|                                           | Professional fees                      |           |       
|                                           | Uncollectible room rents               |           |       
|                                           | Linen replacements                     |           |       
|                                           | Rental pool complimentary fees         |           |       
|                                           |                                        |           |       
|                                           |                                        |           | 461   
|                                           |                                        |           |       
|Adjusted gross revenue                     |                                        |           | 4,736 
|Amount retained by lessee                  |                                        |           | (2,841
|                                           |                                        |           |       
|Gross income distribution                  |                                        |           | 1,895 
|Adjustments to gross income distribution:  |                                        |           |       
|                                           | General pooled expense                 |           |       
|                                           | Corporate complimentary occupancy fees |           |       
|                                           | Interest                               |           |       
|                                           | Occupancy fees                         |           |       
|                                           | Advisory committee expenses            |           |       
|                                           |                                        |           |       
|Net income distribution                    |                                        |           | 1,388 
|Adjustments to net income distribution:    |                                        |           |       
|                                           | Occupancy fees                         |           |       
|                                           | Hospitality suite fees                 |           |       
|                                           | Westin Associate room fees             |           |       
|                                           | Interest income                        |           |       
|                                           |                                        |           |       
|Available for distribution to participants |                                        | $         | 1,899 
|                                           |                                        |           |       

See
accompanying notes to these condensed financial statements.

15

---





GTA-IB, LLC

FORM 10-Q

FOR THE THREE MONTHS ENDED MARCH 31, 2005 AND 2004

MANAGEMENT'S DISCUSSION AND ANALYSIS

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 GTA-IB Golf Resort, LLC, which in turn is a wholly owned subsidiary of Golf
Trust of America, LP. Golf Trust of America, LP is an operating partnership of GTA. Golf Host Resorts, Inc., or GHR, is the former owner of the Resort and the former borrower under a
$79 million participating mortgage loan funded by Golf Trust of America, LP in June 1997.

We,
and Golf Trust of America, LP entered into a Settlement Agreement dated July 15, 2004 (the "Settlement Agreement") with GHR, Golf Hosts, Inc., Golf Host
Management, Inc. and Golf Host Condominium, Inc. The Settlement Agreement resolved a number of issues between the parties, including GHR's default under the $79 million loan made
by Golf Trust of America, LP to GHR in June 1997. As part of the Settlement Agreement, we took ownership of the Resort effective at the close of business on July 15, 2004. 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 provides for Troon's management of the golf facilities at the Resort.

Golf
Trust of America, LP 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 of Parcel F to avoid interference with the operations of the Resort.

Results of Operations

For comparative purposes, the financial results of GHR, the predecessor owner, are included below for the three months ended March 31, 2004. While the
operations of the Resort have remained substantially unchanged with respect to the recording of revenues and expenses, the financials of the predecessor owner include assets and liabilities at
carrying values that differ from ours; therefore, there can be no assurances that the comparative information provided below is not impacted to some degree by the change in the carrying values of the
assets and liabilities that occurred as of July 16, 2004 when we took possession of the Resort.

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. Certain factors that might cause such a difference include the following:
changes in general economic conditions; changes in rental pool participation by the current condominium owners; our ability to continue to operate the Resort under our management contracts; and the
resale of condominiums to owners who elect neither to participate in the rental pool nor to become club members. 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,

16

---



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.

Results of operations for the three months ended March 31, 2005 and 2004.

Because the Resort is a destination golf resort, we believe 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 beverages on-site for business meeting or group travelers, transient guests who play golf and golf package purchasers, as well as guests
who bring their whole families. This profile makes the Resort's performance sensitive to weather conditions and seasonality. In particular, the first quarter of 2005 has proven to be successful
compared to the first quarter of 2004. We believe that this relative success is a result of improved sales and marketing efforts directed towards improving group and transient business, in addition to
increasing the golf package and membership sales at the Resort.

Utilization
of the resort facilities by facility type, results of operations and selected rental pool statistical data during the quarters ended March 31, 2005 and 2004 is as
follows:

|                                       |                               | 2005              |         | 2004   |        | Increase
(decrease) |        | Percentage
Change |       
|-------------------------------------- | ----------------------------- | ----------------- | ------- | ------ | ------ | ------------------- | ------ | ----------------- | ------
|Utilization of Resort facilities:      |                               |                   |         |        |        |                     |        |                   |       
|Available room nights                  |                               |                   | 52,158  |        |        | 52,556              |        |                   | (398  
|                                       |                               |                   |         |        |        |                     |        |                   |       
|Actual room nights                     |                               |                   |         |        |        |                     |        |                   |       
|                                       | Group                         |                   |         | 21,129 |        |                     | 15,145 |                   |       
|                                       | Transient                     |                   |         | 12,368 |        |                     | 8,558  |                   |       
|                                       |                               |                   |         |        |        |                     |        |                   |       
|                                       |                               | Total room nights |         |        | 33,497 |                     |        | 23,703            |       
|                                       |                               |                   |         |        |        |                     |        |                   |       
|Food and beverage covers               |                               |                   | 143,017 |        |        | 117,563             |        |                   | 25,454
|                                       |                               |                   |         |        |        |                     |        |                   |       
|Golf rounds                            |                               |                   |         |        |        |                     |        |                   |       
|                                       | Resort guests                 |                   |         | 25,373 |        |                     | 22,042 |                   |       
|                                       | Member/guests                 |                   |         | 11,582 |        |                     | 11,979 |                   |       
|                                       |                               |                   |         |        |        |                     |        |                   |       
|                                       |                               | Total golf rounds |         |        | 36,955 |                     |        | 34,021            |       
|                                       |                               |                   |         |        |        |                     |        |                   |       
|Results of operations:                 |                               |                   |         |        |        |                     |        |                   |       
|Revenues                               |                               |                   |         |        |        |                     |        |                   |       
|                                       | Hotel                         |                   | $       | 5,281  |        | $                   | 3,750  |                   | $     
|                                       | Food and beverage             |                   |         | 4,244  |        |                     | 3,458  |                   |       
|                                       | Golf                          |                   |         | 4,666  |        |                     | 3,971  |                   |       
|                                       | Other                         |                   |         | 1,290  |        |                     | 1,262  |                   |       
|                                       |                               |                   |         |        |        |                     |        |                   |       
|                                       |                               | Total revenues    |         |        | 15,481 |                     |        | 12,441            |       
|                                       |                               |                   |         |        |        |                     |        |                   |       
|Expenses                               |                               |                   |         |        |        |                     |        |                   |       
|                                       | Hotel                         |                   |         | 3,885  |        |                     | 2,785  |                   |       
|                                       | Food and beverage             |                   |         | 2,610  |        |                     | 2,317  |                   |       
|                                       | Golf                          |                   |         | 1,839  |        |                     | 1,873  |                   |       
|                                       | Other                         |                   |         | 2,522  |        |                     | 2,347  |                   |       
|                                       | General and administrative    |                   |         | 1,603  |        |                     | 1,327  |                   |       
|                                       | Depreciation and amortization |                   |         | 798    |        |                     | 792    |                   |       
|                                       |                               |                   |         |        |        |                     |        |                   |       
|                                       |                               | Total expenses    |         |        | 13,257 |                     |        | 11,441            |       
|                                       |                               |                   |         |        |        |                     |        |                   |       
|Operating income                       |                               |                   | 2,224   |        |        | 1,000               |        |                   | 1,224 
|Interest expense, net                  |                               |                   | 439     |        |        | 2,384               |        |                   | (1,945
|                                       |                               |                   |         |        |        |                     |        |                   |       
|Net income (loss)                      |                               | $                 | 1,785   |        | $      | (1,384              | )      | $                 | 3,169 
|                                       |                               |                   |         |        |        |                     |        |                   |       
|Selected rental pool statistical data: |                               |                   |         |        |        |                     |        |                   |       
|Average daily distribution             |                               | $                 | 36.40   |        | $      | 25.47               |        | $                 | 10.93 
|Average room rate                      |                               | $                 | 155.16  |        | $      | 155.64              |        | $                 | (.48  
|Occupancy percentage                   |                               |                   | 64.2    | %      |        | 45.1                | %      |                   | 19.1  
|Average number of available units      |                               |                   | 580     |        |        | 578                 |        |                   | 2     

During the first quarter of 2005, occupied room nights at the Resort were up by 9,794 rooms, or 41.3%, when compared to the occupied room nights
for the first quarter of 2004. The increase in occupied room nights was primarily due to the increase in group room nights of 5,984, or 39.5%, for the three-month period ended March 31, 2005.
The increase in group room nights was complemented by an increase of 3,810, or

17

---



44.5%,
in transient room nights for the three month period ended March 31, 2005 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. These transient room nights often result from golf packages 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 group's typically book 16 to 18 months in
advance. Therefore, we believe that any growth in the number of group room nights may be correlated to the positive marketing and publicity related to our acquisition of the Resort in July of 2004. In
addition to improved marketing and public perceptions of our new ownership, the Resort installed high speed internet access in all of the rooms in October 2004, providing an additional
marketing element for the Resort. Generally, we believe 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 attractive to business groups than resorts located in cities offering direct flights, but not the opportunity for group recreation. However, with the economic
recovery, 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 to the Resort. Booked room nights at the Resort through September 30, 2005 have increased by approximately 6,500, or 18%, as compared to the same period
last year.

The
effect of the increase in the occupied room nights and, specifically, group room nights with their significantly higher food and beverage spending, is reflected in the increase in
total revenue for the Resort for the three months ended March 31, 2005 and 2004. The most significant increase in revenues at the Resort was in the rooms department. That department experienced
an overall increase of approximately $1,531, or 40.8%, for the three months ended March 31, 2005, as compared to the same period in 2004. Food and beverage revenues benefited from the overall
increase in room nights in both the group and transient sectors. Overall, food and beverage revenue increased by approximately $786, or 22.7%, for the three months ended March 31, 2005 as
compared to the same period in 2004. As compared to the prior year, covers served (meals) increased by approximately 25,500, or 21.7%, over the same three month period in 2004. This aggregate increase
was primarily driven by the Resort's on-site restaurants, with an increase of approximately 12,800 covers, while banquets, catering and room service were up approximately 12,700 covers.
Golf revenue increased approximately $695, or 17.5%, for the three months ended March 31, 2005 compared to the three months ended March 31, 2004. The primary reason for this increase was
the utilization of the specific golf marketing fund to promote golf throughout the eastern United States. Golf rounds and revenues were higher than the same period in the prior year by approximately
2,900 rounds. The number of rounds played in the three months ended March 31, 2005 was 36,955, compared to 34,021 in the same period of 2004. Golf revenue does not necessarily increase or
decrease exactly in proportion to occupied room nights because golf revenue also includes member dues and fees and day golf group fees, neither of which is directly related to occupied room nights.
Other revenue increased approximately $28 primarily due to minor fees associated with large group functions.

In
the departments where it is possible, we seek to manage expenses to correlate with room night and golf round demand. In particular, the day-to-day golf shop
operating costs of the four 18-hole golf courses are managed to coincide with the room and golf round demand. Operating expenses, before depreciation and amortization, increased by
approximately $1,820 for the three month period ended March 31, 2005 as compared to the corresponding period in the prior year. Excluding golf, the aggregate increase of approximately $1,850,
or 19.3%, is reflective of the increased revenue, excluding golf, of approximately 27% during the three month comparative period. Additional costs are incurred to maintain the rooms and provide food
and beverages to the Resort customer. Golf course
maintenance costs remain relatively fixed, so these costs actually decreased by approximately $34 due to improved efficiencies despite the overall increase in golf rounds. Overall expenses did not
increase proportionately to revenue because the Resort must carry a minimum support staff at all times. Improvements in revenue will generally increase profits or reduce losses so long as additional
resources are not needed to support the expectations of the Resort's additional customers.

Depreciation
and amortization expense for the three months ended March 31, 2005 and 2004 was approximately $798 and $792, respectively. The net increase in this expense is related
to the change in the carrying value of the assets when we took title to the Resort on July 15, 2004, and to the addition of depreciable assets in the basis of the property, plant and equipment
and the intangible assets subsequent to July 15, 2004. Our amortization expense for the three months ended March 31, 2005 is significantly higher than the amortization expense recorded
by the predecessor for the same period in the prior year while depreciation expense was significantly lower. This significantly higher amortization expense results from the

18

---



fact
that the various amortization terms dictated by our specific contracts are shorter than the 20 year period used by the predecessor.

Interest
expense, net of interest income, which approximated $439 and $2,384 for the three months ended March 31, 2005 and 2004, respectively, reflects the accrual of the
predecessor owner's mortgage interest obligations to our parent. This interest obligation was settled 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. That note is now non-interest bearing.

The
net income for the three months ended March 31, 2005 was approximately $1,785, compared to a net loss for the three months ended March 31, 2004 of approximately $1,384.

During
the three months ended March 31, 2005, approximately $319 of the capital reserve funds were disbursed as follows (i) $173 in lease payments on existing equipment
consisting of bellman vehicles, golf cart leases, golf course equipment leases, telephone equipment leases and cable leases, (ii) $66 to replace carpet in the Edinburgh conference center,
(iii) $15 to replace aging fuel tanks, (iv) $17 in repairs to the roof of the Highlands clubhouse and (v) $48 in repairs to the driving range tents, nature walks, electrical
systems and tennis center air conditioning.

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" or other similar words. 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; settlement of the class action lawsuit involving the rental pool agreements; our ability to continue to operate the Resort under
our 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.

Other Matters

On April 29, 2005, Westin's parent, Starwood Hotels & Resorts Worldwide, Inc., or Starwood, entered into an Assurance of Voluntary Compliance with
the State of Florida Office of the Attorney General. See a further discussion of this matter in Item 1, Note 9 above to our condensed combined financial statements herein.

Liquidity and Capital Resources

Our working capital position is a deficit of approximately $614 as of March 31, 2005. We continue to experience seasonal fluctuations in our net working
capital position. Seasonality impacts our liquidity in that there is more available cash during the winter months, specifically in the first quarter, while cash becomes very limited in the late summer
months. In July 2004, after we took possession of the Resort, our parent, loaned us $2,000 to support working capital needs. The proceeds of this loan have been fully expended by the manager of
the Resort to support operational expenses. Generally, our only source of cash is from any profitable operations of the Resort. While the financial performance of the Resort is showing signs of
recovery to date in 2005, it does not appear from the projections provided by the asset manager that the operational cash flow capacity of the Resort will permit the Resort to reestablish its
self-sufficiency in the near term. Further, the Resort's credit capacity is limited. The predecessor owner had a revolving credit line secured by the Resort's accounts receivable; however,
this credit line was terminated when the predecessor defaulted on the mortgage with our parent. It may become necessary to seek further cash infusion from GTA, an accounts receivable revolving credit
line or to seek some other form of re-capitalization to insure our ongoing viability. However, there can be no assurances that GTA would be able to provide any cash infusion to the Resort.
We may seek to obtain a revolving credit line secured by the Resort's accounts receivable or some other form of financing; however, there can be no assurances that we will be able to secure such
funding.

19

---



RISK FACTORS

Class action litigation involving GHR could adversely impact the Resort, diminishing the value of the rental pool units.

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 (see Part II, Item 1"Legal Proceedings"for further discussion). At the present time, GTA-IB, LLC is
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. It is also our understanding 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 unit owners who are parties to the rental pool
agreements could be harmed.

An unfavorable result in the Land Use Lawsuit could impair the value of Parcel F and the Resort.

On March 10, 2005 in the Circuit Court of the Sixth Judicial Circuit, in and for Pinellas County, Florida, Civil Division, we filed a Motion to Intervene
in the suit styled Innisbrook Condominium Association, Inc., C. Frank Wreath, Meredith P. Sauer, and Mark Banning, Plaintiffs vs. Pinellas County, Florida, Golf Host Resorts, Inc. and
Innisbrook F LLC, Defendants, Case No. 043388CI-15 (the Land Use Lawsuit). See further discussion of this matter in Part II, Item 1 "Legal Proceedings" for further discussion.

In
the event that the defendants in the Land Use Lawsuit do not prevail, we may lose all or substantially all of our land use and development rights with respect to Parcel F. As a
result, we may experience reduced club memberships at the Resort, and our ability to realize the benefits from proposed development of Parcel F would be adversely impacted. In addition, failure by the
defendants to prevail in the Land Use Lawsuit could jeopardize our land use and development rights in the remaining units that we may have the opportunity to develop at the Resort if a court
subsequently applied a similar interpretation of our rights with respect to those units. In that instance, we might lose all or substantially all of those rights with respect to the remaining units.
As a result of a successful challenge to our land use and development rights relating to the remaining units at the Resort, our ability to develop the Resort would be adversely affected.

In the event that the Resort does not provide sufficient cash flow to us, we may be forced to reduce capital expenditures and improvements at the
Resort, diminishing the value of the rental pool units.

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.

20

---



The Resort's performance may not provide adequate resources to fund the refurbishment reimbursement to the rental pool participants.

Pursuant to the former borrower's arrangement with many of the persons who own condominium units at the Resort, the condominiums owned by these participating
persons 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,
the former owner of the Resort agreed with the condominium owners association that the former owner of the Resort would reimburse 50% of the refurbishment costs, plus accrued interest (at 5% per
annum) on the unpaid balance of the 50%.. This amount will be reimbursed to participating condominium owners (or transferees of their condominium unit(s)) over the five-year period
beginning in 2005. The reimbursement is contingent on the units remaining in the rental pool from the time of the refurbishment of their unit throughout the reimbursement period of 2005 through 2009.
If the unit does not remain in the pool during the reimbursement period of 2005 through 2009, 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 very important to the continued economic success of the Resort. We assumed certain existing or modified
financial obligations of the former borrower, including its responsibilities regarding the administration of the condominium unit rental pool, when we took ownership of the Resort pursuant to the
Settlement Agreement. We also assumed the borrower's obligation for refurbishment expenses paid by the condominium owners pursuant to the Settlement Agreement.

As
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 face the risk that our ultimate liabilities and expenditures might be greater than we expected. In that case, we may not have sufficient cash
available for the payment of the refurbishment expenses relating to the rental pool units.

The number of Rental Pool units may decline if current owners find alternative uses of the units more attractive than participating in the rental pool,
reducing the number of available Rental Pool units and diminishing the value of the remaining Rental Pool units.

Participants in the Rental Pool may decide that alternative uses of their condominium units are more attractive than participating in the Rental Pool. In
particular, condominium owners may determine that they are better off financially by renting their units to longer term tenants, or by living in their units rather than paying to live elsewhere and
allowing 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 Rental 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 will be abated until
the number of units in the Rental Pool is restored to 575 or higher.

Unusual weather patterns experienced in Florida during 2004 could result in depressed bookings and reduced proceeds to the rental pool participants.

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.

21

---



We are subject to all the operating risks common to the hotel industry.

Operating risks common to the Resort include:



General economic conditions may negatively impact our results.

Moderate or severe economic downturns or adverse conditions may negatively affect the operations of the Resort. These conditions may be widespread or isolated to
one or more geographic regions. A tightening of the labor markets in Florida may result in fewer and/or less qualified applicants for job openings at the Resort. Higher wages, related labor costs and
the increasing cost trends in the insurance markets may negatively impact our results as wages, related labor costs and insurance premiums increase.

We must compete for customers.

The hotel industry is highly competitive. The Resort competes for customers with other hotel and resort properties. Some of our competitors may have substantially
greater marketing and financial resources than we do, and they may improve their facilities, reduce their prices or expand or improve their marketing programs in ways that adversely affect our
operating results.

The hotel industry is seasonal in nature.

The hotel industry is seasonal in nature. Our revenue historically has been lower in the third quarter than in the first, second or fourth quarters.

Internet reservation channels may negatively impact our bookings.

Internet travel intermediaries such as Travelocity.com®, Expedia.com® and Priceline.com® are attempting to commoditize hotel
rooms, by increasing the importance of price and general indicators of quality at the expense of brand or property specific identification. These agencies hope that consumers will eventually develop
brand loyalties to their reservations system rather than to lodging brands.

22

---



Although
we expect to derive most of our business from traditional channels, if the amount of sales made through internet intermediaries increases significantly, our business and profitability may be
significantly harmed.

The Resort places significant reliance on technology.

The hospitality industry continues to demand the use of sophisticated technology and systems including technology utilized for property management, procurement,
reservation systems, operation of customer loyalty programs, distribution and guest amenities. These technologies can be expected to require refinements and there is the risk that advanced new
technologies will be introduced. There can be no assurance that as various systems and technologies become outdated or new technology is required we will be able to replace or introduce them as
quickly as our competition or within budgeted costs for such technology. Further, there can be no assurance that we will achieve the benefits that may have been anticipated from any new technology or
system.

The Resort is capital intensive.

For the Resort to remain attractive and competitive, we have to spend money periodically to keep the properties well maintained, modernized and refurbished. This
creates an ongoing need for cash and, to
the extent we cannot fund expenditures from cash generated by operations, we must seek to obtain funds from borrowings or otherwise.

Our investment in the Resort is subject to numerous risks.

We are subject to the risks that generally relate to investments in real property because we own the Resort. The investment returns available from equity
investments in real estate such as the Resort depends in large part on the amount of income earned and capital appreciation generated by the Resort, and the expenses incurred. In addition, a variety
of other factors affect income from the Resort and its real estate value, including governmental regulations, real estate, insurance, zoning, tax and eminent domain laws, interest rate levels and the
availability of financing. When interest rates increase, the cost of developing, expanding or renovating real property increases and real property values may decrease as the number of potential buyers
decreases. Any of these factors could have a material adverse impact on our results of operations or financial condition. If the Resort does not generate revenue sufficient to meet operating expenses,
including debt service and capital expenditures, our income will be adversely affected.

Environmental Regulations.

Environmental laws, ordinances and regulations of various federal, state, local and foreign governments regulate our properties and could make us liable for the
costs of removing or cleaning up hazardous or toxic substances on, under, or in property we currently own or operate or that we previously owned or operated. These laws could impose liability without
regard to whether we knew of, or were responsible for, the presence of hazardous or toxic substances. The presence of hazardous or toxic substances, or the failure to properly clean up such substances
when present, could jeopardize our ability to develop, use, sell or rent the real property or to borrow using the real property as collateral. If we arrange for the disposal or treatment of hazardous
or toxic wastes, we could be liable for the costs of removing or cleaning up wastes at the disposal or treatment facility, even if we never owned or operated that facility. Other laws, ordinances and
regulations could require us to manage, abate or remove lead or asbestos containing materials. Certain laws, ordinances and regulations, particularly those governing the management or preservation of
wetlands, coastal zones and threatened or endangered species, could limit our ability to develop, use, or sell the Resort.

23

---



Risks relating to so-called acts of God, terrorist activity and war.

The Resort's financial and operating performance may be adversely affected by so-called acts of God, such as natural disasters, in Florida and in
areas of the world from which we draw a large number of guests. Similarly, wars (including the potential for war), terrorist activity (including threats of terrorist activity), political unrest and
other forms of civil strife and geopolitical uncertainty have caused in the past, and may cause in the future, our results to differ materially from anticipated results.

Some potential losses are not covered by insurance.

We carry comprehensive insurance coverage for general liability, property, business interruption and other risks with respect to the Resort. Our policies offer
coverage features and insured limits that we believe are customary for similar type properties. Generally, our "all-risk" property policies provide that coverage is available on a per
occurrence basis and that, for each occurrence, there is a limit as well as various sub-limits on the amount of insurance proceeds we can receive. In addition, there may be overall limits
under the policies. Sub-limits exist for certain types of claims such as service interruption, abatement, expediting costs or landscaping replacement, and the dollar amounts of these
sub-limits are significantly lower than the dollar amounts of the overall coverage limit.

In
addition, there are also other risks such as war, certain forms of terrorism such as nuclear, biological or chemical terrorism, acts of God such as hurricanes and earthquakes and some
environmental hazards that may be deemed to fall completely outside the general coverage limits of our policies or may either be uninsurable or too expensive to justify insuring against.

Our operations at the Resort are dependent upon outside managers.

Westin manages the daily operations of the Resort pursuant to our Management Agreement with Westin, and Troon manages the golf facilities at the Resort pursuant
to related contractual commitments with Westin. In the event that these third party managers fail to perform under their respective contracts as expected, or in the event that they default on their
obligations, the Resort's results of operations will be adversely affected, potentially in a material way.

Risk factors relating to our parent and GTA

Our parent is a subsidiary of GTA's operating partnership. GTA is a public reporting company under the Exchange Act. Due to our relationship with GTA, we believe
that its Risk Factors are relevant to our sole member and to the participants in the rental pool given that we are dependent upon GTA for funding that we may require. You should note that certain of
the information contained in GTA's Risk Factors, filed as Exhibit 99.1 hereto, relating to liquidating distributions are not relevant to you unless you are a holder of GTA's common stock;
however, such risk factors are informative in that they may indicate certain factors or events that may impact GTA and reduce GTA's willingness or ability to provide funding to the Resort and the
rental pool units.

24

---





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 16, 2004,
our disclosure controls and procedures with respect to the Resort and its employees are necessarily more limited than those we maintain with respect to our own corporate operations. At close of
business 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 taking title to the Resort, 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.

As
of March 31, 2005, 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. With the assistance of Westin,
our Chief Executive Officer and our Chief Financial Officer concluded that as of March 31, 2005 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.

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.

25

---



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:



Depositions
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

26

---



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.

Land Use Lawsuit

On March 10, 2005 in the Circuit Court of the Sixth Judicial Circuit, in and for Pinellas County, Florida, Civil Division, we filed a Motion to Intervene
in the suit styled Innisbrook Condominium Association, Inc., C. Frank Wreath, Meredith P. Sauer, and Mark Banning, Plaintiffs vs. Pinellas County, Florida, Golf Host Resorts, Inc. and
Innisbrook F LLC, Defendants, Case No. 043388CI-15 (the Land Use Lawsuit). The above-named Plaintiffs have filed a multi-
count complaint seeking injunctive and declaratory relief with respect to the land use and development rights of a tract of land known as Parcel F. We refer to this complaint as the Complaint. Parcel
F is a parcel of land located within our Resort. The Plaintiffs allege that there are no remaining development units (residential units) available to be developed within the Resort property. On
March 29, 2005 we filed a Motion to Intervene as a defendant in the Land Use Lawsuit in order to protect our property, and our land use and development rights with respect to Parcel F and our
property. A hearing on the Motion to Intervene was held on April 4, 2005 after which the court granted our Motion. On April 5, 2005, we joined in the filing of a Motion to Dismiss and
Motion to Strike three of the seven counts of the Complaint. The court granted the Defendant's Motion to Dismiss on April 26, 2005. On that same date, four individuals (Joseph E. Colwell,
Marcia G. Colwell, Kirk E. Covert, Deborah A. Covert) and Autumn Woods Homeowner's Association, Inc. moved to intervene in the Land Use Lawsuit. The court has not ruled on that motion. On
April 8, 2005, a separate suit was filed by James M. and Mary H. Luckey and Andrew J. and Aphrodite B. McAdams. That suit seeks injunctive and declaratory relief in six separate counts, all
relating to the land use and development rights of Parcel F. This suit was consolidated with the Land Use Lawsuit on May 3, 2005. On May 6, 2005 we filed a Motion to Dismiss the Luckey
suit. That motion is scheduled to be heard by the court on May 31, 2005. The trial date has been scheduled for July 18, 2005. As an intervenor, we will seek to obtain a ruling from the
court which preserves and protects our property, and our land use and development rights with respect to Parcel F and our property in order to maximize the value of those rights as they relate
both to Parcel F and the Resort in general. See further discussion of the Land Use Lawsuit under "Risk Factors."

In
the event that the defendants in the Land Use Lawsuit do not prevail, we may lose all or substantially all of our land use and development rights with respect to Parcel F. As a
result, we may experience reduced club memberships at the Resort, and our ability to realize the benefits from proposed development of Parcel F would be adversely impacted. In addition, failure by the
defendants to prevail in the Land Use Lawsuit could jeopardize our land use and development rights in the remaining units that we may have the opportunity to develop at the Resort if a court
subsequently applied a similar interpretation of our rights with respect to those units. In that instance, we might lose all or substantially all of those rights with respect to the remaining units.
As a result of a successful challenge to our land use and development rights relating to the remaining units at the Resort, our ability to develop the Resort would be adversely affected.

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

Not applicable.

27

---



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(1)                                                                                                                                                                                          
|3.2         |  | Amended and Restated Operating Agreement of GTA-IB, LLC(1)                                                                                                                                                                          
|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(2)
|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(2)                                 
|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.(2)                                                                          
|10.4        |  | Management Agreement dated July 15, 2004 by and between Westin Management Company South and GTA-IB, LLC(2)                                                                                                                          
|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(2)                                                    
|10.6        |  | Facility Management Agreement dated July 15, 2004 by and between Troon Golf L.L.C. and Westin Management Company South(2)                                                                                                           
|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(2)                                                                                                  
|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.(2)      
|10.9        |  | Amendment to Loan Agreement between GTA-IB, LLC and Golf Trust of America, L.P.(1)                                                                                                                                                  
|10.10       |  | Loan Agreement dated June 20, 1997 between Golf Host Resorts, Inc. and Golf Trust of America, L.P.(1)                                                                                                                               
|10.11       |  | Promissory Note issued by GTA-IB, LLC to Golf Trust of America, L.P.(1)                                                                                                                                                             
|31.1        |  | Certification of the Registrant's President pursuant to Section 302 of Sarbanes-Oxley Act of 2002                                                                                                                                   
|31.2        |  | Certification of the Registrant's Chief Financial Officer 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.                                                                                                                                                                                         

---

28

---



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: May 13, 2005 |  | By:                   
|Date: May 13, 2005 |  | By:                   

29

---



QuickLinks