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

---

FORM 10-KFOR ANNUAL AND TRANSITION REPORTS PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

|(Mark One)        |                                                                                                                                                                            
|----------------- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ý                 | Annual report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934 for the fiscal year ended                                                             
|December 31, 2003
|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: 000-22091.

Golf Trust of America, Inc.(Exact name of registrant as specified in its charter)

|Maryland(State or Other Jurisdiction of Incorporation)                                         |  | 33-0724736(I.R.S. Employer Identification Number)
|---------------------------------------------------------------------------------------------- |  | -------------------------------------------------
|14 North Adger's Wharf
Charleston, SC 29401(Address of principal executive offices) (Zip Code) |  | (843) 723 4653(Telephone number)                 

Securities
registered pursuant to Section 12(b) of the Act:

|Title of each class             |  | Name of each exchange on which registered
|------------------------------- |  | -----------------------------------------
|Common Stock, $0.01 par value   |  | American Stock Exchange                  
|Preferred Stock Purchase Rights |  | American Stock Exchange                  

Securities
registered pursuant to Section 12(g) of the Act: None

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 reports) and (2) has been subject to such filing requirements for the past
90 days. Yes ý    No o

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to
this Form 10-K. ý

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

On March 22, 2004, the registrant ("GTA") had 7,884,943 shares of Common Stock outstanding. On June 30, 2003, which was the last business day of
GTA's most recently completed second fiscal quarter, GTA's public float was approximately $19,266,099 (based on 6,020,656 common shares then held by non-affiliates and a closing price that
day of $3.20 per common share on the American Stock Exchange). These public float calculations exclude shares held on the stated dates by GTA's officers, directors and 10% or greater stockholders.
(Exclusion from these public float calculations does not imply affiliate status for any other purpose.)

Documents
Incorporated By Reference: Certain exhibits to our company's prior reports on Forms 10-K, 10-Q and 8-K, Registration Statements of
Employee Stock Purchase Plan and Employee Stock Option Plans on Forms S-8 (nos. 333-46659 and 333-46657), and Registration Statements on
Form S-11 (nos. 333-15965 and 333-36847) are incorporated by reference in Part IV hereof.

The
Exhibit Index begins on page 102.



---



GOLF TRUST OF AMERICA, INC.Annual Report on Form 10-K for the Year Ended December 31, 2003

TABLE OF CONTENTS

|PART I                             |          | 1  
|---------------------------------- | -------- | ---
|                                   | ITEM 1.  |    
|                                   | ITEM 2.  |    
|                                   | ITEM 3.  |    
|                                   | ITEM 4.  |    
|PART II                            |          | 34 
|                                   | ITEM 5.  |    
|                                   | ITEM 6.  |    
|                                   | ITEM 7.  |    
|                                   | ITEM 7A. |    
|                                   | ITEM 8.  |    
|                                   | ITEM 9.  |    
|                                   | ITEM 9A. |    
|PART III                           |          | 62 
|                                   | ITEM 10. |    
|                                   | ITEM 11. |    
|                                   | ITEM 12. |    
|                                   | ITEM 13. |    
|                                   | ITEM 14. |    
|PART IV                            |          | 73 
|                                   | ITEM 15. |    
|SIGNATURES AND POWER OF ATTORNEY   |          | 102
|Note: (to be attached as Exhibits) |          |    
|EXHIBIT INDEX                      |          | 103

i

---

Cautionary Note Regarding Forward-Looking Statements

The following report contains forward-looking statements within the meaning of Section 27A of the Securities Act and
Section 21E of 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 annual report are forward-looking statements, including our projections regarding the amount and timing of liquidating distributions. You can generally identify forward-looking
statements as statements containing the words "believe," "expect," "will," "anticipate," "intend," "estimate," "project," "assume" or other similar expressions. You should not place undue reliance on
our forward-looking statements because the matters they describe are subject to known (and unknown) risks, uncertainties and other unpredictable factors, many of which are beyond our control. Our
forward-looking statements are based on the limited information currently available to our company 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 annual 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, in the current economy it is particularly difficult to predict business activity levels at the Innisbrook Resort, which underlies our most significant asset,
with any certainty. Accordingly, our projections in this annual report, particularly as they may pertain to the Innisbrook Resort, 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 difference might be significant and harmful to our stockholders interests. Many important factors
that could cause such a difference are described under the caption "Risks that might Delay or Reduce our Liquidating Distributions," in Item 7 of this annual report, which you should review
carefully.

ii

---



PART I

ITEM 1. BUSINESS

Significant Events since the filing of our last Quarterly Report

Significant events occurring for our company since November 14, 2003 (the filing date of our Form 10-Q for the third quarter of 2003)
include the following





1

---





2

---





3

---



General Description of our Business

We were originally formed to capitalize upon consolidation opportunities in the ownership of upscale golf courses throughout the United States. Golf Trust of
America, Inc., or GTA, was incorporated in Maryland on November 8, 1996. We hold our golf course interests through Golf Trust of America, L.P., a Delaware limited partnership that we
control, and, in one instance, through a wholly-owned subsidiary of Golf Trust of America, L.P. We refer to this partnership and its subsidiaries as our operating partnership. In this annual report,
the term "company" generally includes GTA, the operating partnership and all of our subsidiaries.

We
had no significant operations prior to our initial public offering of common stock in February 1997. From 1997 through 1999, we acquired interests in 47 golf courses, including
a security interest in the four golf courses at the Innisbrook Resort near Tampa, Florida, which serves as collateral for a $79 million participating mortgage loan made to the owner of the
Innisbrook Resort, Golf Host Resorts, Inc.

As
described in more detail below, on May 22, 2001 our stockholders approved a plan for the complete liquidation and eventual dissolution of our company. Accordingly, we are
engaged in an ongoing orderly liquidation of our assets.

In
this annual report, we generally refer to golf course properties in terms of 18-hole equivalents. Therefore, one 27-hole golf course property would be counted
as 1.5 golf courses.

Our
executive offices are located at 14 North Adger's Wharf, Charleston, South Carolina 29401 and our telephone number is (843) 723-GOLF (4653).

Loss of REIT Status

We initially qualified as a real estate investment trust, commonly called a REIT, but we lost our REIT status in 2002. Under the tax code, once REIT status is
lost, it generally may not be regained for the following four years. Accordingly, we will be subject to federal income tax on any net taxable income we earn (or net taxable gain we realize) throughout
the remainder of our liquidation.

4

---

During
2003 our operations resulted in a net operating loss for income tax purposes. Therefore, no income tax will be due on our 2003 operating revenues or our proceeds from 2003
property sales. Additionally, based on our current projections and the availability of our net operating loss carry-forwards, we do not anticipate that we will incur any federal income tax liability
throughout our liquidation period, at least unless or until we convert into a liquidating trust, as discussed below under the caption "Plan of LiquidationPotential Use of a Liquidating
Trust." However, these projections are based on current estimates and assumptions about the future progress of our liquidation. Our actual results and tax liability could vary materially from our
projections. As a result, we could generate positive taxable income in future taxable years, which would likely cause us to incur federal and state income tax liabilities. Any tax liabilities will
reduce the amount of cash available for liquidating distributions to our common stockholders.

The Operating Partnership and our Subsidiaries

We originally acquired a number of golf courses as contributions to our operating partnership in exchange for partnership equity in the form of units of limited
partnership interests, called operating partnership, or OP units. In those cases, the golf courses' prior owners became limited partners in our operating partnership.

We
were originally structured as an "UPREIT," which is a structure in which a public REIT is the general partner of an operating partnership. We retain that corporate structure even
though GTA is no longer a REIT. Accordingly, we conduct all material business through our operating partnership; for example, when we raised capital through equity offerings we contributed the net
proceeds to our operating partnership. Pursuant to our UPREIT structure, shares of our common stock are the close economic equivalent of OP units in the operating partnership. GTA, through its
subsidiaries, holds one OP unit for each of its outstanding shares, and GTA's sole source of income is distributions from the operating partnership on these OP units (and reimbursement of its
administrative costs from the operating partnership pursuant to the partnership agreement).

GTA
has two wholly-owned corporate subsidiaries, GTA GP, Inc. and GTA LP, Inc., each of which is a Maryland corporation. These subsidiaries exist to hold GTA's general and
limited partnership interests in the operating partnership. The board of directors of each subsidiary is comprised of the executive officers of GTA. The operating partnership was formed in Delaware in
November 1996.

The
operating partnership is the legal owner of our golf courses and is the lender under the participating mortgage at the Innisbrook Resort. GTA GP is the sole general partner of the
operating partnership and GTA LP is a limited partner of the operating partnership. As of March 22, 2004, GTA held a 99.6% common interest in the operating partnership, through its
subsidiaries. GTA also owns all of the Series A preferred interests in the operating partnership through its subsidiary GTA LP.

Our Participating Mortgage Secured by the Innisbrook Resort

Recent Innisbrook Developments

During the fourth quarter of 2003, we continued to negotiate for a potential settlement of claims resulting from the borrower's default under the participating
mortgage at the Innisbrook Resort. We expect to resolve this matter in the near term, however, we can provide no assurances as to the finalization of a negotiated resolution, or as to the terms or
timing of any such resolution.

Innisbrook Background

We are the lender under an original principal balance $79 million non-recourse loan, secured by a first mortgage on the Innisbrook Resort
(other than the Resort's condominium units). The Innisbrook Resort, located near Tampa, Florida, is a destination golf resort that includes four high-end golf courses and adjacent
condominium and conference facilities. We originated this loan in June 1997 as the

5

---

lender.
The borrower, Golf Host Resorts, Inc., owns the Innisbrook Resort (other than the condominium units). The borrower entered into an arrangement with many of the persons who own
condominium units at the Resort. Under this arrangement, the condominiums owned by these participating persons are placed in a securitized pool and rented as hotel rooms to guests of the Innisbrook
Resort. There are no separate hotel rooms. This group of condominums is known as the "rental pool". Accordingly, maintaining condominium owner participation in the rental pool is critical to the
continued economic success of the Innisbrook Resort. The borrower also entered into an agreement with Troon Golf, LLC for Troon to manage the golf courses, and a separate management agreement with
Westin Hotel Company for Westin to manage the condominium unit rental-pool and the conference facilities. Troon Golf, Westin Hotel Company and the borrower are all affiliates.

The
loan term at inception was 30 years, with a contract initial base interest rate of 9.6% per annum and annual interest rate increases of at least 5%, but no more than 7%, of
that amount for the first five years. We refer to this loan as a participating mortgage because the required mortgage payments include an interest component related to the borrower's revenues from
Resort operations. However, operations at the Resort have not resulted in any participating interest payments (as distinct from base interest payments) since 1999 (see note 4 to our condensed
consolidated financial statements).

In
addition to the Innisbrook Resort itself, the collateral securing the borrower's performance under the participating mortgage currently includes 365,380 shares of GTA common stock
owned by the borrower (and held by GTA, as the secured party) and three condominium units owned by the borrower at the Innisbrook Resort. The borrower's parent, Golf Hosts, Inc., guaranteed all
of the borrower's loan payment obligations, however, Golf Hosts, Inc. has no significant assets other than its interest in the borrower. In June, 1997, Westin and the borrower entered into an
agreement pursuant to which Westin agreed to advance, in specified circumstances, up to $2.5 million per year to the borrower for five years in the event that the Resort did not generate the
levels of cash flow specified in that agreement. Westin, the borrower and GTA entered into a subordination agreement whereby Westin agreed to make such payments directly to GTA in specified
circumstances, and GTA agreed that in the event of foreclosure, Westin would continue to manage the resort pursuant to the existing management agreement.

Following
September 11, 2001, the borrower informed us that due to the erosion in the lodging industry performance resulting from the decline in the economy and the significant
impact of the events of September 11th on the Resort's operating performance, the borrower might default on its mortgage payments to us. Shortly thereafter, the borrower's affiliate, Lost Oaks,
L.P. (the lessee of our Lost Oaks Golf Club), failed to pay us monthly golf course rent when due, in arrears, for September 2001. The borrower then failed to pay us interest when due, in
arrears, for the month of October 2001. On November 6, 2001, we notified Lost Oaks, L.P. that its failure to pay rent (as well as late charges and interest) for the month of
September 2001 constituted an event of default under its participating lease. On November 14, 2001, we sent a notice to the borrower that its interest payment was overdue. On that same
day, we sent a notice of default to the borrower based upon the cross-default of its affiliate, Lost Oaks, L.P., under its participating lease. (The participating lease at Lost Oaks golf course was
terminated on June 30, 2002 and the golf course was subsequently sold on January 13, 2003.) On November 29, 2001, we notified the borrower that its failure to cure its
non-payment of the October 2001 interest payment within ten days of our previous notice constituted an event of default of the borrower under our participating mortgage.

On
March 8, 2002, we sent a notice to Westin Hotel Company alleging that Westin breached the subordination agreement by failing to remit payments directly to us, on behalf of the
borrower. Westin has contested our claim that it breached the subordination agreement. No litigation has been filed in this regard. We are seeking a resolution of this dispute as part of the global
Innisbrook settlement discussed below.

6

---

Also
on March 8, 2002, we delivered a notice to the borrower accelerating the entire amount of its indebtedness to us as a result of its continuing default under the participating
mortgage. The participating mortgage loan is a non-recourse loan. Accordingly, following an event of default thereunder, we cannot bring a legal action directly against the borrower to
compel payment. Rather, our only recourse is to proceed against the guarantors and/or to foreclose upon the Innisbrook Resort (other than the condominium units which are owned by third parties) and
any other property of the borrower that has been pledged as collateral to us to secure our loan to the borrower. Since the time of the notice of the default, we have been seeking to resolve complex
open issues in furtherance of a negotiated foreclosure or settlement with the borrower as described in more detail below.

Rental Pool

In addition to the current rental pool agreement dated January 1, 2002, the current owner of the Innisbrook Resort agreed with the condominium owners
association that the owner of the Innisbrook Resort would reimburse 50% of the refurbishment costs plus accrued interest (at 5% per annum) thereon invested in the condominium units by the condominium
owners. This amount will be amortized and reimbursed to participating condominium owners (or transferees of their condominium unit) over the five-year period beginning in 2005 as reflected
in the table below. 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 (2005 to 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. We understand from Golf
Host that the refurbishment of all 617 rental pool units has now been completed.

Year

Principal

Interest2005

$
721,535

$
347,2272006


1,082,303


304,3792007


1,443,071


243,4932008


1,803,839


164,5692009


2,164,606


67,588Total

$
7,215,355

$
1,127,257


Certain
of the condominium owners (as plaintiffs) initiated legal action against the borrower, Golf Host Resorts, Inc., and its corporate parent, Golf Hosts, Inc. (as
defendants), regarding various aspects of the prior rental pool arrangement. We are not a party to the lawsuit. It is our understanding, however, that the condominium owners/plaintiffs allege breaches
of contract, including breaches in connection with the prior rental pool arrangement. The plaintiffs are seeking unspecified damages and declaratory judgment stating that the plaintiffs are entitled
to participate in the rental pool and requiring that golf course access be limited to persons who are either condominium owners, members, their accompanied guests, or guests of the Resort.

Neither
GTA nor any of our affiliates is a party to that lawsuit; however, it affects us insofar as any costs imposed on the borrower by the lawsuit might reduce the borrower's
willingness and ability to (a) make any participating mortgage payments to us to cure its default, or (b) enter into a settlement agreement with us regarding its current participating
mortgage default (described below) on terms we believe are acceptable. Moreover, we believe the lawsuit clouds the value of the Innisbrook Resort in the near-term and thereby impairs the
value of the collateral which secures our participating loan.

Innisbrook Strategy

In general, we have been facing a potential trade-off between (a) seeking to sell the participating mortgage on the Innisbrook Resort at the
present time, as a distressed loan, which would likely result

7

---

in
a significant loss on our investment, but would likely hasten the completion of our liquidation, and (b) seeking to resolve the problems with our borrower and others associated with the
Resort through a negotiated settlement or foreclosure of the Innisbrook Resort loan, after which we, in conjunction with the Resort operators, namely Westin, as the Resort Manager, (and Troon, the
golf manager, through Westin) would seek to realize a modest recovery, based on past historical results. The latter alternative might allow us to recoup more of our investment, but would take
considerably more time; therefore, our board might decide to sell the Resort earlier if a reasonable offer was received.

When
our financial advisor, Houlihan Lokey, evaluated our interest in Innisbrook in March 2002 and again in March 2003, they valued this asset under two different
scenarios: a "forced liquidation" and an "orderly liquidation." Both scenarios assumed that we would obtain a fee simple interest in the asset, either by completing a negotiated settlement or by
foreclosing on our mortgage interest, by the end of the second quarter of 2003. Under the "forced liquidation" scenario, Houlihan Lokey projected the range of total value we could reasonably expect to
receive upon an immediate sale of the Innisbrook Resort. Under the "orderly liquidation" scenario, Houlihan Lokey then projected the range of total value we could reasonably expect to receive if we
were to hold the asset for a period of approximately 30-months (ending on or about December 31, 2005) and during that time we and the Resort's operators, namely Westin (and Troon,
through Westin) were to successfully realize a modest recovery based on past historical results. In a letter dated March 15, 2002, subject to various limiting assumptions, Houlihan Lokey's then
analysis projected that we would receive between $45 and $50 million under the forced liquidation scenario, and between $60 and $70 million under the orderly liquidation scenario.

Houlihan
Lokey updated its analysis of the Innisbrook Resort in March 2003. In a report we received on March 18, 2003, subject to various limiting assumptions, Houlihan
Lokey's then analysis projected
that we would receive between $40 and $47 million under the forced liquidation scenario, and between $58 and $70 million under the orderly liquidation scenario.

The
information we have provided related to Houlihan Lokey's projections regarding the Innisbrook Resort are forward-looking statements, subject to this annual report's introductory
cautionary note and the risk factors listed in Item 7 of this annual report. The actual value we may obtain from our participating mortgage interest might be much lower. Houlihan Lokey's estimates
were based on several assumptions about future events, including assumptions that we will successfully obtain fee simple title to the Innisbrook Resort and then successfully realize a modest recovery
in the financial performance of the Resort (which is dependent on the success of the Resort operators and a recovery in the travel and leisure sectors of the U.S. economy) and an assumption that we
would not be subject to any material liability under any of the lawsuits we were defending at that time and in some cases are currently defending. Any or all of these assumptions might prove to be
incorrect. Moreover, Houlihan Lokey's projections were not based on any appraisals of the asset or any independent litigation risk assessments. Accordingly, we have not and you should not place undue
reliance upon these projections.

In
March 2002, following receipt of Houlihan Lokey's 2002 report, our board determined that an immediate liquidation of the Innisbrook Resort did not then appear to be the more
favorable option to our stockholders. After consideration of that report and other relevant facts, circumstances and assumptions and review of the alternatives then available to us, our board
determined that it would be in our stockholders' interests to seek a negotiated resolution to the borrower's default in order to allow us to best preserve the value of our collateral. In view of the
potentially advantageous result for our stockholders, our board approved a strategy of seeking to obtain title to the Innisbrook Resort and thereafter hold the asset until no later than
December 31, 2005 to seek to realize a modest recovery in its financial performance levels, based on historical financial results, prior to disposing of the asset.

Following
review of Houlihan Lokey's March 2003 report and consideration of other relevant facts, circumstances and analyses, management and the board of directors continue to
believe that seeking a

8

---

recovery
in the Resort's financial performance and a resolution of issues with the borrower (as opposed to actively marketing our Innisbrook interests for sale at a distressed price), is in our
stockholders' best interest. To that end, we have been negotiating with our borrower, as well as with Westin and Troon Golf, in an effort to seek a global resolution of all contractual defaults at the
Innisbrook Resort. Because the borrower is insolvent, it cannot generally make distributions to its equity owners. We have also received confirmations from the Innisbrook Resort's management that all
cash generated by the business is retained in the operating entity. (These confirmations are consistent with its unaudited financial statements.) We currently expect to enter into a settlement
agreement with our borrower and take control of the Innisbrook Resort (and all other assets of the operating entity) in the near term. As part of the global settlement, we expect (but cannot assure)
the following:



In
the third quarter of 2003 we continued to negotiate for a global settlement of claims resulting from the borrower's default. However, these negotiations stalled in October when we
received from the Westin Hotel Company (which operates the hotel and conference facilities at the Resort) an updated Innisbrook forecast for the fourth quarter of 2003 and the calendar year 2004. As
disclosed in our press release dated October 20, 2003, the updated forecast was materially less favorable than forecasts we had received earlier from Westin regarding the same periods. Westin's
revised forecast included a forecast for golf operations at the Resort prepared by Troon Golf (which currently operates the golf courses at the Resort and which is an affiliate of Westin). Following
our receipt of the revised Westin forecast and the corresponding 2004 Westin budget, we reviewed the budget methodology and economic assumptions underlying the 2004 Westin budget in a series of
meetings with Westin and Troon. The decline in the revised Westin forecast resulted primarily from fewer than anticipated group bookings at the Resort in 2003 and the decrease in the number of advance
bookings for 2004 as compared to the same time last year, which led Westin to believe that the adverse economic conditions of the past two years at the Resort would continue throughout 2004.

9

---

Some of the assumptions underlying our estimate of the participating mortgage's value, as recorded on our December 31, 2002 and June 30, 2003 statements of net assets, were
more favorable than the updated assumptions contemplated in the revised forecast. Specifically, at that time we had assumed that the Resort's recovery would begin in 2004. However, even if the lodging
industry as a whole does begin to recover in 2004, Westin has advised us that it does not currently expect any significant improvement in corporate group spending at the Innisbrook Resort (or other
significant new Innisbrook Resort bookings) in 2004, based on the information now available to it. Thus, while it is too early to be certain, based on the asset's disappointing 2003 performance, and
the Westin forecast of 2004 performance, which is below our expectations, we face the risk that any economic recovery for this asset will be delayed by a year or more. In our prior SEC filings we have
consistently stated that our assessment of the participating mortgage's fair value may decline at some future date, based on facts and circumstances prevailing at that time, and that the asset may be
written-down in future periods. After we received and reviewed the revised Westin forecast and the 2004 Westin budget and attended the 2004 Westin budget review meeting with Golf Host
Resorts, Westin and Troon, we determined based on the newly received facts that our prior assessment of the participating mortgage's fair value had declined and that a write-down was
necessary to reflect the new information.

Factors Considered in Preparing our Revised Estimate of the Resale Value of the Resort.In our effort to determine the proper extent of
the write-down, we considered the following information, among other factors.



10

---



Estimated Value of the Participating Mortgage/Amount of Write-Down.Based on the above
considerations and the other limited information available to us at that time (the date of the filing of our third quarter report on Form 10Q, November 14, 2003), for purposes of our
September 30, 2003 balance sheet, we estimated the fair value of the participating mortgage under the "orderly liquidation" strategy (i.e., based on our estimate of the Resort's resale value as
a going concern at the end of the 2005 holding period) to be $44.2 million. Accordingly, for the quarter ended September 30, 2003, we recorded a write-down of
$15.8 million against the participating mortgage's December 31, 2002 and June 30, 2003 value of $60 million. In arriving at this revised fair value estimate, we made
several assumptions about future events, which may not occur, including the following:



11

---



Any
or all of these assumptions might prove to be incorrect; accordingly, investors should not place undue reliance on our assumptions or our earlier estimated value of the participating
mortgage or the Resort.

Since
our October 20, 2003 press release regarding Westin's new forecast for Innisbrook, we have received preliminary third-party indications of interest regarding a potential
acquisition of the Resort, however, we have received no firm written offers. Our board might decide to sell our interest in the Resort prior to the end of the currently-anticipated holding period
(i.e., prior to December 31, 2005) in response to a reasonable offer, if after consideration of the facts and circumstances at that time our board determines that the sale would be in the best
interest of our stockholders. However, we cannot presently predict what events, signals, factors or outcomes might cause our board to alter the orderly liquidation strategy in favor of an immediate
sale. We face the risk that our efforts to preserve the value of the Resort might be unsuccessful and, therefore, that we might ultimately sell our interest in the Resort for less than our current
estimates of its fair value. Finally, it is possible that at some future date our assessment of the asset's fair value may change, and the asset may be again be written-down.

As
previously discussed, we are seeking to finalize open issues and legal agreements on the consensual foreclosure of Innisbrook in the near term, however, we can provide no assurances
as to the terms, timing or likelihood of any possible global settlement, if any. If we decide to pursue judicial foreclosure of the Resort, we expect that it would be expensive and
time-consuming and there is a risk to us that the borrower might pursue and obtain bankruptcy and/or other judicial protection. We also face the risk that our negotiations with Westin
might not be successful. If our settlement negotiations with Westin do not succeed, but we nonetheless become the owner of the Resort, we may become involved in potentially costly litigation with
Westin regarding the effect of the subordination agreement and other issues. Any such litigation would likely focus on the extent, if any, to which we, as successor owner of the Resort, must assume
the borrower's outstanding liabilities to Westin under the original management agreement, among other issues. Nothing herein shall imply a view that we have any such obligation or that we do not have
defenses to any allegations that we have such an obligation. Even if we successfully obtain ownership of the Resort, we, along with the Resort's operator, Westin, as Resort manager, (and Troon Golf,
as golf manager, through Westin), expect to face the difficult task of seeking to realize a recovery in the Resort's performance, which is currently hindered in part by the delay in and/or lack of any
meaningful economic recovery in the relevant sectors of the U.S. economy. Because the borrower is insolvent, it cannot generally make distributions to its equity owners. We have also received
confirmations (and corresponding unaudited financial statements) from the Resort's management that all cash generated by the business is retained in the operating entity and is being utilized to cover
Resort financial obligations.

At
this time, no settlement of our disputes with the borrower has been reached, however, we have an expectation of reaching a comprehensive settlement in the near term. As we previously
noted, we face the risk that we might be unable to reach any consensual resolution or settlement with the

12

---

borrower
or the other parties. Litigation may ensue, which might be protracted and expensive, and even in the event that we prevail in the litigation, the other parties might not meet their respective
obligations to us. Because of the complexity of the issues surrounding the Innisbrook Resort, our efforts to recoup our investment in that asset could take many months and/or years. Our board of
directors will continue to monitor and evaluate all of our options from time to time in its efforts to preserve stockholder value and to further implement the plan of liquidation.

As
earlier discussed, at the present time, we do not believe we are able to reliably project the amount of the total liqudating distributions we will make to our common stockholders over
the remainder of the orderly liquidation period. We have earlier discussed the reasons for this conclusion. Accordingly, you should not rely on the ranges earlier provided as representative of our
current views on the subject.

Plan of Liquidation

On February 25, 2001 our board of directors adopted, and on May 22, 2001 our common and preferred stockholders approved, a plan of liquidation for
our company. The events and considerations leading our board to adopt the plan of liquidation are described in our proxy statement dated April 6, 2001, and are summarized in part below. The
plan of liquidation contemplates the sale of all of our assets and the payment of (or provision for) our liabilities and expenses, and authorizes us to establish a reserve to fund our contingent
liabilities. The plan of liquidation gives our board of directors the power to sell any and all of our assets without further approval by our stockholders. However, the plan of liquidation constrains
our ability to enter into sale agreements that provide for gross proceeds below the low end of the range of gross proceeds that our management estimated would be received from the sale of such assets
absent a fairness opinion, an appraisal or other evidence satisfactory to our board of directors that the proposed sale is in the best interest of the company and our stockholders.

Background to the Plan of Liquidation

Our board's decision to adopt the plan of liquidation followed a lengthy process in which our board and management reviewed different strategic alternatives with
the goal of maximizing stockholder value.

During
1999, we began to observe what would become increasingly unfavorable trends in the golf course industry and the capital markets, including an oversupply of golf courses and
diminished availability of equity and debt capital for real estate companies in general and for small cap specialty REITs, such as our company, in particular. As a result of our concern about our
declining stock price, on February 9, 2000, our board of directors engaged Banc of America Securities LLC, or BAS, as our then financial advisor to review a broad range of strategic
alternatives. The alternatives under consideration at that time included:



As
a result of information gathered in this process, we authorized BAS to solicit merger bids and other strategic proposals regarding our company. BAS contacted a number of potential
buyers or

13

---

potential
merger partners and solicited bids to acquire our company, however, the proposals that we received were all below our expectations and common stock price at that time. We never received a
firm written proposal to acquire our entire company.

Faced
with declining prospects for our company and a lack of acceptable opportunities to sell our real estate portfolio as a whole, and based upon input from our financial advisors, our
board determined at that time that the best available strategic alternative to maximize stockholder value would be to engage in a liquidation of our assets. This decision was based on the following
five important factors, among others.

The
first important factor that the board considered was an oversupply in the golf course industry in 1999 and 2000. Most of our revenue came from lease payments made by lessees of our
golf courses, and we depended on the ability of our lessees to generate sufficient income from golf course operations to pay their lease payments to us. However, the environment for golf course
operators and owners, including our lessees, had become increasingly competitive over the prior two years. This was primarily a result of the significant number of new golf course openings and
increases in the overall number of golf courses, which offset the growth in participation rates and the overall number of golfers.

The
increase in the number of golf courses contributed to a decline in the value of existing golf courses and poor financial performance by golf course operators. For example, in
March 1999, Meditrust
divested its portfolio of 45 golf courses, known as its Cobblestone assets, for aggregate consideration of approximately $393 million, which was approximately $210 million less than it
had paid for those golf courses in 1998. Moreover, two of the largest golf course operators, Clubcorp, Inc. and American Golf Corporation had reported declines in net income for the first nine
months of 2000, compared to the same period a year before, with Clubcorp reporting a net loss for the period. Also in 2000, another operator, Arnold Palmer Golf, unable to complete its proposed
initial public offering, had been unsuccessfully marketed for sale. And Family Golf Centers, Inc. an owner and operator of golf practice facilities was suffering from liquidity troubles and a
deteriorating stock price and, as a result, filed for bankruptcy relief in May 2000. Finally, Golden Bear Golf, Inc., a diversified golf products and services company that went public in
August 1996 at $16 per share, after suffering from cumulative net losses, delisted in July 2000 in a going private transaction in which publicly held shares were converted into the right
to receive $0.75 per share.

A
second important factor that our board considered during its strategic review process was the change in the financial markets for REITs. In general, the market prices of
publicly-traded REIT securities began a decline in mid-1998. The declining investor interest in REIT stocks restricted the ability of REITs to obtain public equity. REITs completed very
few equity offerings in the public markets from the beginning of 1998 through 2000, and faced debt markets with significantly diminished liquidity. According to the National Association of Real Estate
Investment Trusts, an industry association, total REIT capital raising through 2000 was only $10.4 billion, compared to $17.2 billion in 1999, $38.4 billion in 1998 and
$45.3 billion in 1997. Although we were able to issue $20 million of preferred stock in a direct offering on April 2, 1999, we had been unable to obtain additional public equity
since then on acceptable terms. This limited our ability to complete acquisitions, fund growth opportunities, improve our balance sheet and enhance stockholder value.

A
third important factor that our board considered was the restrictions our corporate structure placed on our operations. As a specialty REIT, we were generally prevented by law from
managing our own assets. Instead, we leased our properties to independent lessees. The inability of a REIT to operate its own specialty properties can result in the problem known as lessee leakage.
This refers to the fact that the profit from successful operation of the REIT's assets "leaks out" to the lessee/operator rather than accruing to the REIT/owner. We attempted to address the problem of
leakage by entering into participating leases with our lessees in which the rent lessees pay includes an income-related component. Our participating leases were designed to provide us with limited
participation in

14

---

the
economic upside from golf course operations, while leaving the economic downside risk with the lessee. However, many of our lessees were special purpose entities with limited capital and were
unable to fund their rent payments from any source other than operations. If the lessee's operations were not sufficient to pay the fixed minimum lease payments, the lessee would likely default on its
participating lease obligations. We intended to protect ourselves in part against the risk of lessee default by taking collateral from the lessee (or its affiliate) at the time we entered into each
participating lease. Generally, our golf course acquisitions were structured so that the seller would contribute its golf course to our operating partnership in exchange for operating partnership
interests, or OP units, and our operating partnership would then lease the golf course back to a newly-formed affiliate of the seller. Our collateral for the lessee's obligations usually consisted of
a pledge of the seller's OP units, with a value generally initially equal to approximately 15% of the purchase price. This collateral generally approximated 16 months of rent. The OP units are
convertible into our common stock and, thus, their value fluctuates with our common stock price. As our stock price declined, beginning in mid-1998, the value of our collateral at each
golf course steadily declined. This decline both made defaults by the lessees more likely and reduced the value of the collateral that we could turn to in the event of a lessee default.

A
fourth important factor considered by our board during its then review of our strategic alternatives was that material defaults by lessees had occurred under participating leases at a
number of our golf courses. In 1999, several of our lessees generated losses, and by March 2000, we had declared events of default under leases against our lessees at 12 golf courses (though
the defaults at seven such golf courses were cured by their respective lessees). By the time we solicited stockholders' approval for the plan of liquidation, we had taken possession of five of our
golf courses from the lessees as a result of defaults by those lessees that resulted in eviction or voluntary relinquishment of the golf course by the lessees. In addition, at that time, we believed,
based on information from the lessees, that the financial performance of the lessees of 25 of our golf courses was inadequate to support the payments required under the respective participating
leases. The potential for additional defaults under our participating leases reduced the value of our golf courses and of our company to a potential buyer. In addition, lease defaults reduced the
amount that we could borrow under our credit agreement, pursuant to a formula in the credit agreement. Under laws applicable to REIT's, if we terminated a participating lease as a result of a lessee
default, we were faced with the options of leasing the golf course to a new lessee, operating the golf course through a taxable subsidiary, engaging a management company to manage the golf course, or
selling the golf course within 90 days in order to prevent the operating income from becoming disqualified income for REIT tax purposes. If we were to continue to operate the golf course and
received too much disqualified income during a taxable year, we would lose our REIT status (unless we were entitled to relief under certain statutory provisions).

A
fifth important factor our board considered at that time was the effect of the decline in our operating income on our ability to operate, and the possibility that our operating income
would decline further if additional lessees were to default. The decline in our operating income triggered defaults under our credit agreement. It was also likely to result in our inability to comply
with a financial covenant in our charter governing the rights of our preferred stock, which might have then prevented us from selling assets. Moreover, we were concerned that an inability to repay our
obligations under our credit agreements by selling assets might induce our lenders to accelerate our obligations under the credit agreement, which could have resulted in a bankruptcy filing.

Adoption and Initial Implementation of the Plan of Liquidation

On September 28, 2000, our board appointed a special committee of independent board members in contemplation of a transaction with Larry Young, one of our
directors, our largest OP unit holder, and the owner of more of our lessees than any other owner.

15

---

On
November 6, 2000, our board formally directed management to develop a plan of liquidation and a related proxy statement for presentation to the board. In addition, the board
authorized us to enter into non-binding or binding letters of intent and definitive agreements for the sale of one or more of our golf courses.

In
connection with the plan of liquidation, we entered into a voting agreement with our sole preferred stockholder, AEW Targeted Securities Fund, L.P., or AEW. Under the voting
agreement, AEW agreed, among other things, to vote in favor of the plan of liquidation. We agreed under the voting agreement, in the event that common stockholders approve the plan of liquidation and
the agreement is not otherwise terminated, to redeem all of the shares of Series A preferred stock for $25 per share plus dividends accrued and unpaid thereon through the date of the final
redemption payment. We agreed to so redeem the Series A preferred stock promptly after we determine in good faith that we have received sufficient net proceeds from the disposition of our
assets and/or operations to redeem all of the preferred shares without violating any legal or contractual obligations. We further agreed that after paying dividends on the common stock for the first
and second quarter of 2001, each in an amount not to exceed $0.25 per share, we would make no further regular dividend distributions on the common stock without AEW's consent until the preferred stock
was redeemed, other than distributions required to maintain our status as a REIT and other distributions that we might be required to make to avoid the payment of certain taxes resulting from the sale
of our properties.

Also,
in connection with the plan of liquidation, we entered into a purchase and sale agreement with an affiliate of our largest lessee, Legends Golf Management, LLC, or Legends, to sell
to that affiliate up to 12.5 (eighteen-hole equivalent) golf courses leased by Legends. In addition, single-
purpose affiliates of Legends would be released from their obligations to repay limited recourse working capital loans in the aggregate amount of approximately $6.6 million. Pursuant to the
purchase and sale agreement, we could accept superior offers for these golf courses (other than the five Myrtle Beach golf courses) upon payment of a break-up fee to Legends. Because
Mr. Young controlled Legends and was at that time a member of our board, a conflict of interest would have existed if Mr. Young participated in the board's consideration and/or decision
to approve the sale of these golf courses to Legends. The special committee, which was aware of Mr. Young's interest in the Legends transaction, unanimously recommended that our board approve
the transaction between us and Legends. In addition, both BAS and Houlihan Lokey Howard & Zukin Financial Advisors, Inc. advised the special committee that, as of the date of their
opinions, the consideration to be received by our operating partnership in the Legends transaction was fair to our operating partnership from a financial point of view. Mr. Young did not
participate as a board member in any of the board discussions regarding the Legends agreement, and he recused himself from all board discussions after September 27, 2000. Mr. Young did
appear before the board in his capacity as a prospective purchaser of the Legends golf courses. The negotiations among us, Legends and Legends' lenders were protracted and did not result in a signed
purchase and sale agreement until February 25, 2001. The purchase and sale agreement was effective as of February 14, 2001. Mr. Young was represented by separate counsel during
these negotiations. Mr. Young resigned from our board immediately after the Legends purchase and sale agreement was approved.

On
February 25, 2001, the special committee unanimously recommended adoption of our plan of liquidation to our board and our board of directors unanimously adopted a plan of
liquidation for Golf Trust of America, Inc. and our operating partnership, Golf Trust of America, L.P., subject to approval by our stockholders.

The
plan of liquidation was submitted to a vote of our common stockholders by means of a proxy statement dated April 6, 2001. Our proposed plan of liquidation was approved by a
98% affirmative vote of the shares present or represented by proxy at our special stockholders meeting (constituting a 77% affirmative vote of all outstanding common shares) on May 22, 2001.
One hundred percent of our preferred stock voted in favor of the plan of liquidation. As required by generally accepted accounting

16

---

principles,
or GAAP, we adopted the liquidation basis of accounting for all accounting periods beginning on or after May 22, 2001.

Annual Updates to the Projected Range of Liquidating Distributions

The projections described below are forward-looking statements, subject to this report's introductory cautionary note and the risk factors listed in Item 7 of
this annual report.

Original 2001 Range.At the time we prepared our proxy statement soliciting stockholders' approval for the plan of
liquidation, dated April 6, 2001, management then estimated that if stockholders approved the plan, total liquidating distributions to common stockholders would be within the range of $10.74 to
$13.93 per share and would be paid within 12 to 24 months following stockholders' approval of the plan of liquidation. Management's estimate at that time was based on numerous assumptions,
notably including asset-by-asset estimated price ranges. (For assets covered by definitive purchase and sale agreements or letters of intent at that time, the then estimates
were based on the prices specified in those documents, rather than a range.) These and other management estimates were included within a financial model developed with the assistance of Banc of
America Securities, LLC in order to produce our overall estimated range of liquidating distributions. We use the term "Original 2001 Range" to refer to this 2001 projection of the range within which
total liquidating distributions to common stockholder were contemplated. (As the context requires, the term "Original 2001 Range" also refers to the component estimate prices or price ranges for one
or more particular golf courses, all of which contributed to the overall projected range of liquidating distributions.) The plan of liquidation gives our board of directors the power to sell any and
all of our assets without further approval by our stockholders. However, the plan of liquidation constrains our ability to enter into sale agreements that provide for gross proceeds below the low end
of the golf course's respective Original 2001 Range absent a fairness opinion, an appraisal, or other evidence satisfactory to our board of directors that the proposed sale is in the best interest of
our company and our stockholders.

Houlihan Lokey's 2001 Range.At the time management prepared the Original 2001 Range, one of our financial advisors, Houlihan
Lokey, estimated that liquidating distributions to common stockholders would be lower, in the range of $9.53 to $13.26 per share. We refer to this projection as "Houlihan Lokey's 2001 Range," which
term also refers to its component per-course estimated sale price ranges, as the context requires.

Updated 2002 Range.Conditions in the golf resort industry declined significantly in late 2001 and early 2002 primarily as a
result of a decline in travel and leisure spending after the September 11th terrorist attacks. Most importantly for us, the borrower under our participating mortgage went into payment default,
significantly reducing the resale value of our interest, as the lender, in our mortgage loan secured by the Innisbrook Resort. In light of these changed conditions, during the first quarter of 2002
our board re-engaged Houlihan Lokey to help the board analyze, among other things, whether it would be preferable to sell the participating mortgage immediately, in its distressed
condition, or seek to restore the operating performance of the Innisbrook Resort first, before liquidating our interest therein. As explained above (see "Our Participating Mortgage Secured by the
Innisbrook Resort"), based in part on Houlihan Lokey's report, the board decided that seeking to restore the Resort's performance would be in our stockholders' best interest. We also asked Houlihan
Lokey at that time to assist us in updating our projection of our total liquidating distributions in light of the golf course sale prices we received during the prior year as well as the new economic
climate. Based in part on Houlihan Lokey's report dated March 15, 2002, in the Spring of 2002 we projected at that time that our total liquidating distributions to common stockholders would be
within the range of $6.01 to $9.43 per share. We refer to this projection as the "Updated 2002 Range." The Updated 2002 Range was based on many assumptions and estimates. Notably, this projection
assumed that we, along with the Innisbrook Resort's operators, namely Westin and Troon Golf, would successfully achieve a modest

17

---

recovery,
based on historical financial results, in the financial performance of the Innisbrook Resort; that all of our golf course assets would be sold by the end of 2002 (other than our interest in
the Innisbrook Resort, which this estimate assumed would be liquidated in 2005), and that the condominium owner litigation at the Innisbrook Resort would be resolved by the time that we sold those
properties, among many other limiting assumptions and estimates.

Updated 2003 Range.In February 2003, our board again engaged Houlihan Lokey to assist us in updating our projected
range of liquidating distributions, in light of the actual sale prices we obtained during the prior year and other relevant factors. Based in part on Houlihan Lokey's report dated March 18,
2003, and subject to many limiting assumptions and uncertain estimates, we projected at that time that total liquidating distributions to our common stockholders over the remainder of our orderly
liquidation would be within the range of $4.75 to $7.21 per share. We refer to this projection as the "Updated 2003 Range." In comparing the Updated 2002 Range and the Updated 2003 Range, the low end
of the range decreased by $1.26, or 21% ($6.01 less $4.75), and the high end of the range decreased by $2.22, or 24% ($9.43 less $7.21). While there were several factors that contributed to the net
variance, the primary reason for the net decrease was due to the reduction in the expected net free cash flow from Innisbrook for the four year period 2002 through 2005 (including a significant number
of which were one-time non-recurring payments). This projection was a forward-looking statement, subject to this annual report's introductory cautionary note and the risk
factors listed in Item 7 of this annual report. This projection was based on several assumptions about future events, including (among many others):



No New Range of Liquidating Distributions:We have recorded the value of our golf courses and our participating mortgage (discussed in detail in an earlier section titled "Factors Considered in Preparing our Revised Estimate of the Resale Value of the Resort"), at our
current best estimates of fair value. However, at the present time we do not believe we are able to reliably project the amount of the total liquidating distributions we will make to our common
stockholders over the remainder of the orderly liquidation period. Subject to the following caveats, we do, however, believe that it may be possible to do so in future periods as the quality and
reliability of information necessary to make estimates of cash flow and, correspondingly, value become more reliable. However, we can make no assurances that the quality and reliability of all such
necessary information will develop to the degree necessary to allow us to derive a reliable estimate of the range of liquidation distributions.

Among
other reasons, we do not believe we are able at this time to project the amount of the total liquidating distributions we will make to our common stockholders over the remainder of
the orderly liqudation period is because we have not been able to obtain sufficiently static financial data with respect to the Innisbrook Resort's performance, which is necessary to establish a
cashflow-based valuation of the Resort. The factors giving rise to this uncertainty include, without limitation, the following:



18

---



As
a result of the foregoing, at the present time, we will refrain from making any adjustments (positive or negative) to any earlier reported range of distributions or proposing a new
range. We may, however, be able to do so in future periods if the quality and reliability of all information necessary to make estimates of cash flow and, correspondingly, value become more reliable.
However, we can make no assurances that the quality and reliability of all such necessary information will develop to the degree necessary to allow us to derive a reliable estimate of the range of
liquidation distributions.

19

---



Any of these historical estimates might prove to be incorrect in materially adverse ways which might cause our actual liquidating distributions to be lower than our projections. We
currently expect liquidating distributions to our common stockholders to begin after the sale of the Innisbrook Resort, originally planned for late 2005 which as indicated may be delayed.

All
of the historical projections described above are forward-looking statements subject to this annual report's introductory cautionary note and the risk factors listed in Item 7 of
this annual report. The historical projections are based on numerous estimates and limiting assumptions, including those listed above, any or all of which might prove to be incorrect in materially
adverse ways. None of the projections are based on any appraisals of any of our assets, except Innisbrook which is based on a commissioned asset study, or any independent litigation risk assessments.
The actual amount of our liquidating distributions could be lower than our historical projections (we are not providing any current projections), and the actual timing of our liquidating distributions
could be later than our historical projections. Accordingly, you should not place undue reliance on the assumptions or historical projections above. Important factors that could cause such variances
are discussed in Item 7 of this annual report under the caption "Risks that might Delay or Reduce our Liquidating Distributions."

Moreover,
preparing financial projections such as those above is difficult and time consuming. Except as may be required by applicable law, we have no current intention to produce any
further updates to our projected range of liquidating distributions. In the future, the mere fact that we have not updated our historical projections does not indicate that we continue to endorse
those historical projections or that they have not declined further; in fact, we believe the historical projections may be more favorable than the current facts if we were able to ascertain the
current facts. All projections are inexact and subject to numerous risks and uncertainties. You should not place undue reliance on any projections.

Progress of our Liquidation Compared to our Original Projections

As of March 22, 2004, we have sold 29 of our 34 properties. (Stated in 18-hole equivalents, we have sold 38 of our 47 golf courses). Any equity
redemption component of each sale price is valued as agreed upon by the parties at the time of sale. In the aggregate, our gross sales proceeds of $301.4 million are within the combined
per-course ranges for the golf courses sold to date, as estimated during the preparation of Houlihan Lokey's 2001 Range. However, our gross sales proceeds are $15.6 million, or
4.9%, below the low end of the combined Original 2001 Range. Of the twelve properties that have been sold below the low end of the Original 2001 Range, all but two were sold after September 11,
2001 (four in late 2001, three in 2002 and four in 2003). The events of September 11th, as well as the continuing decline in the economy after that date, negatively impacted our
ability to close sales transactions within the originally contemplated range of prices.
Although no fairness opinions or appraisals were obtained, based on the board's observations of the environment in which we and the nation were operating in at the time of each sale and other evidence
regarding each sale below the low end of the range, our board determined that each of these twelve transactions at prices below the Original 2001 Range was fair to, and in the best interest of, the
company and our stockholders.

For
the period January 1, 2003 through March 22, 2004, we have disclosed comparisons of asset sale prices primarily against the Updated 2003 Range. The four assets (or 7.0
golf courses) that we sold since January 1, 2003, were all sold at prices within their respective Updated 2003 Range. For the remainder of 2004, we intend to continue to disclose price
comparisons (if at all) for the properties remaining in our portfolio primarily against the Updated 2003 Range.

As
earlier discussed, at the present time, we do not believe we are able to reliably project the amount of the total liquidating distributions we will make to our common stockholders
over the remainder of the orderly liquidation period. We have earlier discussed the reasons for this conclusion.

20

---

Accordingly,
you should not rely on the ranges earlier provided as representative of our current views on the subject.

Credit Facility

Our credit facility from a syndicate of lenders led by Bank of America, N.A., which was scheduled to mature on June 30, 2003, was paid in full on
June 19, 2003, concurrent with the sale of the Sandpiper Golf Course which occurred on June 17, 2003.

On
March 18, 2004, we entered into a loan agreement and related mortgage(which are filed as exhibits 10.22.1 and 10.22.2 hereto)with Textron Financial for a revolving line of credit with a maximum permissible outstanding loan amount not to exceed $2,100,000. This loan is collateralized by a security interest in our golf
courses in Columbia, South Carolina, Country Club at Wildewood and Country Club at Woodcreek, collectively known as Stonehenge. The term of the loan is for two years and the interest rate is the prime
rate plus 1.75% per annum paid monthly. We paid a one-time commitment fee to Textron Financial of $42,000 to obtain this credit line and we will pay to Textron a monthly fee of .25% per annum of the
unused line balance in arrears on the first day of each month for the immediately preceding month and on the maturity date. This loan requires that the operations at Stonehenge for the immediately
preceding twelve month period is sufficient to meet a debt service coverage ratio, as defined in the mortgage(filed as exhibit 10.22.2 hereto)
of at least 1.20, as measured monthly. The funds drawn under this credit line will be used for working capital as needed from time to time as we continue to proceed through the plan of liquidation.
The principal balance outstanding under the revolving line of credit as of March 22, 2004 is approximately $1,090,000. The initial draw
resulting in this outstanding balance includes estimated amounts for working capital needs and closing costs, such as documentary stamp taxes that will be due upon the expected closing of the global
settlement for the Innisbrook Resort. Additional draw requests are permitted monthly on the first day of each month commencing with May 1, 2004.

Conditions in the Golf Industry

Our efforts to sell our remaining golf courses continue to be hampered by challenging economic conditions. The golf industry has not recovered from the last few
years of depressed performance. Specific to 2003, industry demand during the first quarter of 2003 (the peak season for our Florida golf courses, two that we own and manage and four that currently
serve as collateral under our participating mortgage), was adversely affected by several factors, including the pending war with Iraq, the elevated travel alerts and the outbreak of Severe Acute
Respiratory Syndrome, or SARS. These factors continued to affect the industry further in to the year because of their impact on travel. Additionally, two of the economic sectors most affected by the
recession have been the leisure and travel sectors of the economy. Golf courses, and particularly destination-resort golf courses, are at the intersection of these sectors. Accordingly, we believe our
business continues to be significantly impacted by the economic recession. While new golf course openings, which creates increased competition, has slowed, demand has not increased and, therefore, has
not been sufficient to absorb the excess supply of golf courses from the past few years leaving a lingering imbalance in the supply and demand for golf courses. Furthermore, the negative demand
relative to supply results in depressed golf greens fees or rates. Also, the numbers of golf courses for sale has increased since our plan of liquidation was approved creating greater pressure on
pricing while financing resources for golf course acquisitions are still limited.

21

---

Golf Course Dispositions

From January 1, 2001 through March 22, 2004, we disposed of the following golf courses (see "Progress of our Liquidation Compared to our Original
Projections" above for details as to how these asset sales prices below apply to the respective ranges of value):

Golf Course Dispositions since January 1, 2001 through March 22, 2004

|Property |                          | City and State |                                                                 | Total Consideration(1) |   | 18-Hole
Equivalent |             | Closing
Date
|-------- | ------------------------ | -------------- | --------------------------------------------------------------- | ---------------------- | - | ------------------ | ----------- | ------------
|2001     |                          |                |                                                                 |                        |   |                    |             |             
|         | Ohio Prestwick           |                | Akron, OH                                                       |                        | $ | 6,350,000          |             | 1.0         
|         | Raintree                 |                | Akron, OH                                                       |                        |   | 4,300,000          |             | 1.0         
|         | Persimmon Ridge          |                | Louisville, KY                                                  |                        |   | 5,200,000          |             | 1.0         
|         | Club of the Country      |                | Louisburg, KS                                                   |                        |   | 2,655,000          |             | 1.0         
|         | Brentwood                |                | White Lake Township, MI                                         |                        |   | 2,600,000          |             | 1.0         
|         | Metamora                 |                | Metamora, MI                                                    |                        |   | 4,931,000          |             | 1.0         
|         | Silverthorn              |                | Tampa, FL                                                       |                        |   | 4,250,000          |             | 1.0         
|         | Palm Desert              |                | Palm Desert, CA                                                 |                        |   | 4,075,000          |             | 1.5         
|         | Woodlands                |                | Gulf Shore, AL                                                  |                        |   | 6,400,000          |             | 1.0         
|         | Cooks Creek              |                | Ashville, OH                                                    |                        |   | 4,000,000          |             | 1.0         
|         | Legends Virginia         |                | Providence Forge and Williamsburg, VA                           |                        |   | 10,800,000         |             | 2.0         
|         | Eagle Watch              |                | Atlanta, GA                                                     |                        |   | 5,850,000          |             | 1.0         
|         | Olde Atlanta             |                | Atlanta, GA                                                     |                        |   | 7,800,000          |             | 1.0         
|         | Legends Properties(2)    |                | Myrtle Beach, SC
Pawley's Island, SC
Sunset Beach, NC
Omaha, NE |                        |   | 89,411,000         |             | 6.5         
|         | Sweetwater               |                | Apopka, FL                                                      |                        |   | 4,000,000          |             | 1.0         
|         | Emerald Dunes            |                | West Palm Beach, FL                                             |                        |   | 16,900,000         |             | 1.0         
|         | Polo Trace               |                | Delray Beach, FL                                                |                        |   | 8,350,000          |             | 1.0         
|         | Cypress Creek            |                | Boynton Beach, FL                                               |                        |   | 4,100,000          |             | 1.0         
|         | Pete Dye                 |                | Bridgeport, WV                                                  |                        |   | 13,432,000         |             | 1.0         
|         |                          |                |                                                                 |                        |   |                    |             |             
|         |                          | 2001 sub-total |                                                                 |                        |   |                    | 205,404,000 |             
|         |                          |                |                                                                 |                        |   |                    |             |             
|2002     |                          |                |                                                                 |                        |   |                    |             |             
|         | Northgate Country Club   |                | Houston, TX                                                     |                        |   | 10,875,000         |             | 1.5         
|         | Bonaventure Country Club |                | Ft. Lauderdale, FL                                              |                        |   | 10,500,000         |             | 2.0         
|         | Osage National Golf Club |                | Lake of the Ozarks, MO                                          |                        |   | 3,350,000          |             | 1.5         
|         |                          |                |                                                                 |                        |   |                    |             |             
|         |                          | 2002 sub-total |                                                                 |                        |   |                    | 24,725,000  |             
|         |                          |                |                                                                 |                        |   |                    |             |             
|2003     |                          |                |                                                                 |                        |   |                    |             |             
|         | Lost Oaks Golf Course    |                | Palm Harbor, FL                                                 |                        |   | 2,300,000          |             | 1.0         
|         | Eagle Ridge Inn & Resort |                | Galena, IL                                                      |                        |   | 40,500,000         |             | 3.5         
|         | Mystic Creek Golf Club   |                | Dearborn, MI                                                    |                        |   | 3,500,000          |             | 1.5         
|         | Sandpiper Golf Course    |                | Santa Barbara, CA                                               |                        |   | 25,000,000         |             | 1.0         
|         |                          |                |                                                                 |                        |   |                    |             |             
|         |                          | 2003 sub-total |                                                                 |                        |   |                    | 71,300,000  |             
|         |                          |                |                                                                 |                        |   |                    |             |             
|         |                          | Grand Total    |                                                                 |                        |   | $                  | 301,429,000 |             
|         |                          |                |                                                                 |                        |   |                    |             |             

---

22

---

Our Remaining Golf Course Assets

As of March 22, 2004, we hold interests in 9.0 golf courses (or five assets), 5.0 of which are owned by us in fee simple and four of which (at the
Innisbrook Resort) serve as collateral for our lender's interest in the participating mortgage.

Our
9.0 golf courses are located in the following states (golf course quantities below are stated in terms of 18-hole equivalents, such that one 27-hole facility
is reported as 1.5 golf courses):

 Florida (6)

 New Mexico (1) South Carolina (2)


These
9.0 golf courses are located among the following five distinct properties:

|Property                                   |  | Location        |  | 18-Hole Equivalent
|------------------------------------------ |  | --------------- |  | ------------------
|Black Bear                                 |  | Orlando, FL     |  | 1.0               
|Wekiva                                     |  | Orlando, FL     |  | 1.0               
|Innisbrook Resort (participating mortgage) |  | Palm Harbor, FL |  | 4.0               
|Tierra Del Sol                             |  | Albuquerque, NM |  | 1.0               
|Stonehenge (Wildewood and Woodcreek Farms) |  | Columbia, SC    |  | 2.0               
|                                           |  |                 |  |                   
|                                           |  |                 |  | 9.0               
|                                           |  |                 |  |                   

Letters of Intent and Purchase Agreements

As of March 22, 2004 we have entered into the following arrangement for the disposition of one of our golf courses. This disposition is pending and we face
the risk that it might not occur in the time and manner anticipated. We do not intend to issue any updates regarding this arrangement unless and until a closing occurs. After we enter into a purchase
agreement, the buyer's obligation to close is often subject to conditions, some of which might be within the buyer's control. Accordingly, this sale could fail to close, in which case we would attempt
to locate an alternate buyer and enter a new purchase agreement or seek to renegotiate the sale with the original buyer. Any such alternate or renegotiated transaction might be on terms less favorable
than described below.

Tierra Del Sol Sale Agreement.On January 27, 2004, we entered into a definitive agreement for the disposition of the
Tierra Del Sol Country Club to Falcon Ridge Development, LLC, for a price of $1.775 million, however, the proceeds of this sale are subject to the Agreement for Marketing and Joint Sale of
Property whereby 17.5% of these proceeds will be paid to, the Estate of Terrence J. Mulvihill and Golf Classic Resorts, LLC, the owner of the water rights and the executive 9-hole golf
course at Tierra Del Sol. The buyer will also assume a liquor license note payable for $125,000.
Under the terms of the sale agreement, the purchase price will be paid in cash at closing, subject to closing conditions and adjustments. The proposed buyer is currently in the diligence phase of the
purchase process. Closing is tentatively expected to occur before April 30, 2004.

Current Strategic Choices

Our expected liquidating distributions have been negatively impacted by the past delays in the economic recovery. The net free cash flow at many of our remaining
golf course assets, namely Innisbrook, fell short of Westin's budgeted expectations for 2003, and potentially throughout 2004. We now believe that the economic recovery will not positively impact our
company and, correspondingly, our liquidation, or the Innisbrook Resort until 2005. Based on these expectations, we intend to continue to take prudent steps to reduce operating costs and personnel. We
have initiated this effort by reducing certain personnel at both the corporate and golf course levels and we expect further reductions at the corporate level.

23

---

The
terms of our Series A preferred stock and our agreements with the preferred stockholder prohibit us from making any further distributions to common stockholders until the
Series A preferred stock is redeemed in full. After our Series A preferred stock has been redeemed in full, we anticipate making one or more liquidating distributions to our common
stockholders. However, we expect that the net proceeds of our asset dispositions will not be sufficient to redeem our Series A preferred stock in full until we liquidate our interest in the
Innisbrook Resort. Thus, if we assume control of Innisbrook, we may attempt to refinance Innisbrook so as to redeem our preferred stock with the proceeds of such refinancing.

We
currently intend to hold our interest in the Innisbrook Resort pending resolution of the problems impairing its resale value and, accordingly, we expect it to be our final liquidated
asset. We currently expect the Resort to be sold in late 2005. We do not expect to make any distributions to our common stockholders until this asset is sold.

Potential use of a Liquidating Trust; Related Income Tax Risks to our Stockholders

If our preferred stock is redeemed or our preferred stockholder consents, we may decide to convert our company into a liquidating trust. Historically, the SEC has
allowed liquidating trusts to enjoy relaxed reporting requirements. For example, the SEC traditionally allows liquidating trusts to include unaudited financial statements in their annual reports and
does not require such trusts to file any
further proxy statements or quarterly reports. Such treatment could result in substantial legal and auditing fee savings for our company. In addition, if we convert to a liquidating trust we might
realize additional general and administrative cost savings in several areas including certain insurance costs, and printing and reporting costs of a public company. However, we would lose the benefit
of our net operating loss carry-forwards. Our conversion into a liquidating trust most likely would be accomplished by contributing all of our assets (principally, our interest in the Innisbrook
Resort) to a newly-formed trust and then distributing shares of beneficial interest in the trust to holders of our common stock and to any remaining holders of our common OP units. Following that
distribution, all shares of our common stock would be cancelled and in their place our stockholders would receive shares of beneficial interest in the liquidating trust in proportion to their prior
stock holdings. It is our intention that any such liquidating trust would qualify either as a grantor trust or as a partnership for tax purposes.

The
shares of beneficial interest would be similar to shares of common stock except that they would not be traded on any exchange, they would not be represented by any certificates and
they would not be transferable (except by will, intestate succession or operation of law). As a result, you would not be able to sell your interest in our liquidating trust.

We
expect that if we decide to convert into a liquidating trust, we will make a public announcement indicating, among other things, the date on which the conversion is expected to occur,
the identity (if known at such time) of one or more trustees who will oversee the trust's sale of our remaining assets and the distribution of the remaining cash and net proceeds, and a summary of the
rights of holders of beneficial interests in the liquidating trust. We expect that such notice will precede any transfer to a liquidating trust by approximately 30 days. Such a public
announcement would provide our stockholders with an opportunity to seek to sell their shares of stock on the market rather than receive shares of beneficial interest in the trust. Although shares of
beneficial interest would not be transferable, their holders would have the right to receive any and all further liquidating distributions funded by the proceeds from the ultimate sales of our
remaining assets. Conversion into a liquidating trust is expressly authorized by the plan of liquidation.

For
tax purposes, the creation of the liquidating trust should be treated as a distribution of our remaining assets to our stockholders, followed by a contribution of the same assets to
the liquidating trust by our stockholders. As a result, we will recognize gain or loss inherent in any such assets

24

---

measured
by the fair market value of the assets at the time of the transfer to the liquidating trust, with any gains offset by available net operating loss carry-forwards. In addition, stockholders
would recognize gain to the extent the stockholders' share of the cash and of the fair market value of the assets received by the liquidating trust was greater than the stockholder's basis in his
stock, notwithstanding that the stockholder would not contemporaneously (or ever) receive a distribution of cash or any other assets with which to satisfy the resulting tax liability.

In
addition, it is possible that the fair market value of Innisbrook and the other assets received by the liquidating trust, as estimated for purposes of determining the extent of the
stockholder's gain at the time interests in the liquidating trust are distributed to the stockholders, will exceed the cash or fair market value of property ultimately received by the liquidating
trust upon its sale of the assets. In such cases the stockholder would recognize a loss in a taxable year subsequent to the taxable year in which the gain was recognized, which loss might be limited
under the tax code.

If
we do not distribute our interest in the Innisbrook Resort to a liquidating trust and, instead, continue to operate as a regular corporation until all of our assets are sold, we would
recognize losses (or gains) upon our sale of the Resort and our other assets for federal income tax purposes. However, we would be unable to pass those tax losses (and our other assets) on to our
stockholders, which could result in valuable tax losses being lost. By contrast, a liquidating trust is a pass-through entity for tax purposes and any losses (or gains) we experience as a
liquidating trust generally will flow through to the holders of beneficial interests in the trust.

Since
we are no longer a REIT, we could be subject to income tax on any recognized gains. However, as of December 31, 2003, we believe we have sufficient net operating loss
carryovers to offset any recognized gains. If we were to recognize taxable gains in a year before consideration of net operating loss carryovers, we could be subject to alternative minimum tax.
Generally, for tax years ending after December 31, 2002, the use of net operating loss carryovers to reduce alternative minimum taxable income is limited to 90% of alternative minimum taxable
income. Therefore, tax at a rate of 20% could be imposed on our alternative minimum taxable income that cannot be reduced by net operating loss carryovers. If a liquidating trust is formed, our net
operating loss carryovers will disappear and, therefore, will not be available to reduce any subsequent gains recognized within the trust. However, the trust (or owner thereof) should have a tax basis
equal to the fair market value of the assets at the date the liquidating trust is formed. Any gain recognized by the trust would be the result of either appreciation in the value of the assets during
the time that they are owned by the trust, or an initial underestimation of the fair market value of the assets at the time the trust is formed.

Although
the resolution of the global settlement on the Innisbrook Resort is not required in order for us to enter in to a liquidating trust, we currently believe that it is most prudent
to obtain ownership of the Resort before considering this option. Therefore, once the global settlement on the Innisbrook Resort is concluded and we have obtained ownership of the Resort, we will then
analyze the advantages and disadvantages of contributing our remaining assets into a liquidating trust, will develop a strategic plan based on the decision that results from this analysis, and,
thereafter, implement the decision.

Managed Properties

In 2003, we managed the following assets until their respective sale dates set forth in parentheses:

| Lost Oaks (sold January 13, 2003) Mystic Creek(sold April 17, 2003) |  |  Sandpiper(sold June 17, 2003)
|---------------------------------------------------------------------- |  | -------------------------------

25

---

Throughout
2003, and as of March 22, 2004, we continue to manage the following assets:

| |  | Black Bear     |  |  |  | Wekiva                                                                                          
|- |  | -------------- |  | - |  | ------------------------------------------------------------------------------------------------
| |  | Tierra Del Sol |  |  |  | Country Club at Wildewood and Country Club at Woodcreek Farms (collectively known as Stonehenge)

Financial Information About Industry Segments

See the Consolidated Financial Statements and notes thereto referred to in Item 8 on this Form 10-K for the financial information required to
be included in response to this Item.

Employees

At March 22, 2004, we had five full-time employees (including the chief executive officer and the controller) and two part-time
employees. As a result of our plan of liquidation, during 2003 we terminated three full-time employees and one contract employee, converted one full-time employee from salary
to hourly as needed, and as of March 22, 2004, we had terminated one additional full-time employee. In addition, as of March 22, 2004, at the golf courses that we own and
manage, we had approximately 80 full-time employees and 60 part-time employees, in the aggregate, of which some are seasonal. We are the co-employer of both the
staff at the corporate office and the golf course employees as we lease their services from an independent employee leasing company and, therefore, serve as co-employer.

Environmental Matters

Operations at our golf courses involve the use and storage of various hazardous materials such as herbicides, pesticides, fertilizers, motor oils and gasoline.
Under various federal, state and local laws, ordinances and regulations, an owner or operator of real property may become liable for the costs of removal or remediation of certain hazardous substances
released on or in its property. These laws often impose liability without regard to whether the owner or operator knew of, or was responsible for, the release of hazardous substances. The presence of
these substances, or the failure to remediate these substances properly when released, may adversely affect the owner's ability to sell the real estate or to borrow using the real estate as
collateral. We have not been notified by any governmental authority of any material non-compliance, liability or other claim in connection with any of our golf courses, however, we were
aware of potential environmental issues at the Sandpiper golf course that we sold in 2003 as described below. At the time of our acquisition, all of our golf courses were subjected to Phase I
environmental audits (which do not involve invasive procedures, such as soil sampling or ground water analysis) by an independent environmental consultant. As a general rule, we do not update these
Phase I environmental audits.

Based
on the results of the Phase I environmental audits performed at or about the time of our acquisitions, we were not aware of any existing environmental liabilities that we believe
would harm our business, assets, results of operations or liquidity, nor were we aware of any condition that could create such a liability, other than at the Sandpiper Golf Course (where our
subsidiary had the benefit of an environmental indemnity from the Atlantic Richfield Company, as described below). We face the risk, however, that those Phase I environmental audits may have failed to
reveal all potential environmental liabilities, that prior or adjacent owners may have created material environmental conditions not known to us or the independent environmental consultant, that
future uses or conditions (including, without limitation, changes in applicable environmental laws and regulations) may result in the imposition of environmental liability, or that indemnitors may not
meet their obligations to us in the event of a claim against us. Although the participating leases provided that the lessees must indemnify us for certain environmental liabilities at the golf
courses, no participating leases are currently pending.

26

---

Government Regulation

Our golf courses, like most public businesses, are subject to the Americans with Disabilities Act of 1990. The ADA has separate compliance requirements for
"public accommodations" and "commercial facilities," but generally requires public facilities such as clubhouses and recreation areas to be accessible to people with disabilities. Compliance with the
ADA requirements could require removal of access barriers and the construction of capital improvements at our golf courses. Noncompliance could result in imposition of fines or an award of damages to
private litigants. When the golf courses were subject to participating leases, the lessees were responsible for any costs associated with ADA compliance. We no longer have any participating leases at
our golf courses and, accordingly, we are responsible for related costs incurred at the golf courses.

Competition

Our golf courses and Resort golf courses of our borrower under our participating mortgage are subject to competition for players and members from golf courses
owned by others and located in the same geographic areas. Changes in the number and quality of golf courses owned by others in a particular area have had, and will continue to have, a material adverse
effect on the revenues of our golf courses and, thus, on our ability to generate positive net cash flows.

Seasonality

See Item 7 in this annual report for a discussion of golf course seasonality.

Foreign Operations

We do not engage in any foreign operations or derive any revenue directly from foreign sources.

Code of Ethics

We have adopted a Code of Ethics that applies to our principal executive officer, our principal financial officer, and our controller, as well as to all of our
directors, and our other officers and employees. The Code of Ethics is filed with the SEC as Exhibit 14.1 to our Form 10-K for the year ended December 31, 2003. Any
waivers of the code of ethics for directors or executive officers must be approved by our board of directors and disclosed in a SEC Form 8-K within five days of the waiver.

Web Site Access to our Periodic SEC Reports

Our primary Internet address is www.golftrust.com. We make our periodic SEC Reports (Forms 10-Q and Forms 10-K), current
reports (Form 8-K) and beneficial ownership reports (Forms 3, 4 and 5) available free of charge through our Web site (by hyperlink to the SEC's Web site) as soon as
reasonably practicable after they are filed electronically with the SEC. We may from time to time provide important disclosures to investors by posting them in the news releases section of our Web
site, as allowed by SEC rules. These disclosures may include amendments to and waivers of our Code of Ethics, which appears as an exhibit to this Annual Report.

Materials
we file with the SEC may be read and copied at the SEC's Public Reference Room at 450 Fifth Street, N.W., Washington, D.C. 20549. Information on the operation of the Public
Reference Room may be obtained by calling the SEC at 1-800-SEC-0330. The SEC also maintains an Internet Web site atwww.sec.govthat contains reports, proxy and information statements, and other
information regarding our company that we file electronically with the SEC.

27

---



ITEM 2. PROPERTIES

The golf courses remaining in our portfolio include those recognized below:



As
of March 22, 2004, our golf courses include 3.0 daily fee courses, 4.0 resort courses and 2.0 private country club courses. Daily fee courses are open to the public and
generate revenues principally through green fees, golf cart rentals, food and beverage operations, merchandise sales and driving range charges. Resort courses are daily fee golf courses that attract a
significant percentage of players from outside the immediate area in which the golf course is located and generate a significant amount of revenue from golf vacation packages. Private country clubs
are generally closed to the public and derive revenues principally from membership dues, initiation fees, transfer fees, golf cart rentals, guest fees, food and beverage operations and merchandise
sales.

Four
of our golf courses are located near Tampa, Florida at the Westin Innisbrook Resort, a destination golf resort that includes one of the largest hotel and conference facilities in
the state. We hold a lender's interest in a participating mortgage on this Resort, which has been in default since October 2001.

We
own a fee simple interest in each of our golf courses, except the four golf courses located at the Westin Innisbrook Resort, where we are the lender under a participating first
mortgage secured by the golf courses and all of the related facilities thereon (other than the separately-owned condominium units comprising the hotel). As described in Item 1 of this annual report,
we are seeking to finalize our negotiations to obtain ownership of the Resort in lieu of foreclosing upon the participating mortgage, wherein the third-party borrower thereunder is in default. As of
March 18, 2004, the Stonehenge golf courses are pledged as collateral under our credit line with Textron Financial Corporation (previously discussed as a recent
significant event titled "Acquisition of Revolving Credit Line").

Information
regarding each of the golf courses owned by us or in which we have an interest as of March 22, 2004 is set forth on the following pages. In connection with our ongoing
plan of liquidation, we are actively seeking buyers for all of our remaining golf courses, other than opportunistically at the Westin Innisbrook Resort which is the subject of a longer term
stabilization plan unless a reasonable offer is received earlier, and other than Tierra Del Sol which is currently subject to a pending contract.

Resort Courses

Resort courses are daily fee golf courses that draw a high percentage of players from outside the immediate area in which the course is located and generate a
significant amount of their revenue from golf vacation packages. Some resort courses are semi-private, that is, they offer membership packages that allow members special privileges at the
golf course, but also allow public play. As of March 22, 2004, we hold interest (as lender) in the resort courses listed below:

|Golf Course Name         |                   | City and State |                 | No. of
Holes |    | Yardage |       | Year
Opened
|------------------------ | ----------------- | -------------- | --------------- | ------------ | -- | ------- | ----- | -----------
|Westin Innisbrook Resort |                   |                |                 |              |    |         |       |            
|                         | Copperhead Course |                | Palm Harbor, FL |              | 18 |         | 7,087 |            
|                         | Island Course     |                | Palm Harbor, FL |              | 18 |         | 6,999 |            
|                         | Highlands North   |                | Palm Harbor, FL |              | 18 |         | 6,245 |            
|                         | Highlands South   |                | Palm Harbor, FL |              | 18 |         | 6,450 |            

28

---

Daily Fee Courses

Some daily fee courses, such as three of our golf courses, are semi-private because they offer membership packages but also allow public play. As of
March 22, 2004, we own interests in the daily fee courses listed below:

|Golf Course Name |  | City and State  |  | No. of
Holes |  | Yardage |  | Year
Opened
|---------------- |  | --------------- |  | ------------ |  | ------- |  | -----------
|Black Bear       |  | Orlando, FL     |  | 18           |  | 7,002   |  | 1995       
|Tierra Del Sol   |  | Albuquerque, NM |  | 18           |  | 6,351   |  | 1982       
|Wekiva           |  | Orlando, FL     |  | 18           |  | 6,640   |  | 1975       

Private Club Courses

Private clubs are generally closed to the public and generate revenue principally through initiation fees and membership dues, golf cart rentals and guest green
fees. Initiation fees and membership dues are determined according to the particular market segment in which the club operates. Revenue and cash flows of private country clubs generally are more
stable and predictable than those of public courses because the receipt of membership dues generally is independent of the level of course utilization. As of March 22, 2004, we own interests in
the private club courses listed below:

|Golf Course Name        |                 | City and State |              | No. of
Holes |    | Yardage |       | Year
Opened
|----------------------- | --------------- | -------------- | ------------ | ------------ | -- | ------- | ----- | -----------
|Stonehenge Golf Courses |                 |                |              |              |    |         |       |            
|                        | Wildewood       |                | Columbia, SC |              | 18 |         | 6,751 |            
|                        | Woodcreek Farms |                | Columbia, SC |              | 18 |         | 7,002 |            

The Participating Leases

Our historical practice was to lease our golf courses to operators under participating leases. If the operator defaulted on the participating lease, one of our
potential responses was to terminate the lease and manage the property directly. As of March 22, 2004, we are managing four distinct properties (5.0 golf courses) as a result of lease defaults
by our tenants in prior years or pursuant to settlement agreements with our tenants executed in prior years. As of January 30, 2003, none of our golf courses remained subject to a participating
lease.

ITEM 3. LEGAL PROCEEDINGS

We are currently involved in, or within the past year we concluded, as applicable, the following material legal proceedings:

Significant Legal Proceedings

On March 22, 2004, a lawsuit was filed (and was served on our agent for service of process on March 25, 2004) in the U.S. District Court for the
District of South Carolina, Florence Division, by one of our prior directors, Larry D. Young (together with Danny L. Young, Kyle N. Young, the Young Family Irrevocable Trust and The Legends
Group, Ltd.), against our independent auditors, BDO Seidman, LLP (together with one current BDO partner and two former BDO partners) and our company (together with our executive officers). The
complaint alleges that the BDO defendants engaged in professional malpractice, misrepresentation, breach of fiduciary duty and fraud by counseling plaintiffs to participate in a type of tax shelter
transaction, held illegal by the IRS. The complaint has seven counts, the last of which applies to all defendants (the first six apply only to BDO and its partners). The seventh count alleges that
Golf Trust conspired with BDO to convince Mr. Young that he would realize a large projected tax gain in order to induce Mr. Young (and the

29

---

other
plaintiffs) to enter into the failed tax shelter transactions. The plaintiffs are seeking damages of at least $3.7 million, together with legal expenses and other costs. The lawsuit is
currently being evaluated by our attorneys.

Pete Dye Golf Club

On March 18, 2003, we filed a lawsuit in the Circuit Court for the Ninth Judicial District, the State of South Carolina, against Burning Embers
Corporation, Golf and Fairway, L.L.C., Golf Course Leasing, LLC, James D. LaRosa, James J. LaRosa and Leigh Ann LaRosa, as joint and several co-borrowers, for collection of all sums due
and owing, of approximately $220,000 plus accrued interest at March 24, 2003, under the promissory note due and owing to us that matured on December 19, 2002. One payment of $10,000 has
been received since the maturity date and has been applied to the outstanding principal and interest on the promissory note due to us. The promissory note was executed by the buyer in favor of us in
connection with our sale of the Pete Dye Golf Club on December 19, 2001 to an affiliate of the borrowers. The defendants were served on May 19, 2003, they answered the complaint, and we
then filed a motion for summary judgment on June 30, 2003. The motion for summary judgment was heard by the court on October 22, 2003, and resulted in our obtaining a judgment against
the defendants for $231,630, plus interest for a period beginning March 14, 2003 until paid at 14% per annum. The judgment was entered on October 28, 2003 and a copy was served upon the
plaintiffs on the same day. The defendants did not appeal the judgment.

Tierra Del Sol Country Club

On January 27, 2004, we entered into a definitive agreement for the disposition of the Tierra Del Sol Country Club to Falcon Ridge Development, LLC. The
closing is scheduled to occur on our about March 31, 2004. We have been operating this golf course through our wholly owned subsidiary, GTA Tierra Del Sol, LLC, since February 7, 2000.
All of the legal proceedings relating to the Tierra Del Sol golf course have been contractually resolved by the parties involved, pending the expiration of the agreement for the marketing and joint
sale of property discussed below.

On
September 20, 2000, Terence Mulvihill, a principal in the lessee and in the entity which previously owned the Tierra Del Sol Country Club, attempted to terminate our water
rights lease agreement at the Tierra Del Sol Country Club for: (a) the existence of an unauthorized assignment, which Mr. Mulvihill claimed was the result of allowing GTA Tierra Del Sol,
LLC to operate the golf course; (b) utilizing the water on the golf course in a manner which was contrary to the purposes authorized under the water rights lease agreement; (c) using the
water in amounts in excess of what was permitted under the terms of the water rights lease agreement; and (d) non-payment of taxes under the water rights lease agreement for fiscal
year 1999. We have responded in writing to Mr. Mulvihill disputing the termination of the water rights lease agreement. We also filed a complaint on January 15, 2002 in the Thirteenth
Judicial District Court, County of Valencia, State of New Mexico, against the Mulvihill Estate (Mr. Mulvihill died in December 2000) and Golf Classic Resorts, LLC. Our complaint sought
various forms of relief in relation to the water rights lease agreement and the underlying purchase of Tierra Del Sol, including, but not limited to, requesting a determination that: (1) the
water rights lease agreement has not been terminated and remains in effect; (2) the lease, in essence, constitutes a transfer of a fee interest in the water rights; or (3) alternatively
requesting a rescission of the 1998 contribution and leaseback agreement pursuant to which the water rights were assigned to Mr. Mulvihill, based upon the fraud and misrepresentation of the
seller and Mr. Mulvihill.

On
February 21, 2003, we entered into an agreement for marketing and joint sale of property with Mary Louise Mulvihill Skalkos, the executor of the Estate of Terence J. Mulvihill
and Golf Classic Resorts, LLC in which the parties agreed jointly to market the assets at the Tierra Del Sol Golf & Country Club in Belen, New Mexico which include assets other than just the
country club such as a 9-hole executive golf course, water rights, and tennis courts. The term of this agreement is six months

30

---

and
we shall have the option to extend the term of the agreement for three additional six-month periods. We recently exercised the second six-month option, which expires on
August 21, 2004. As a result of entering into this agreement, we agreed with the Estate and Golf Classic Resorts, LLC that all parties would forbear from taking further action on the existing
lawsuit during the term of this agreement.

Stonehenge (Country Club at Wildewood and Country Club at Woodcreek Farms)

On April 22, 2002, we filed an action entitledGolf Trust of America, L.P. and GTA Stonehenge, LLC v. Lyndell Lewis Young and
Stonehenge Golf Development, LLCin the Court of Common Pleas for Richland County. We have asserted causes of action against the defendant for breach of contract, fraud and
unfair trade practices. We are seeking damages of approximately $172,000, which represents prepaid dues that were not disclosed by the defendants. A counterclaim for payment under a consulting
agreement, along with claims for payment of operating/maintenance and insurance expenses was filed by the defendant against us on June 20, 2002; our reply was filed on July 22, 2002
denying the claims and, alternatively, seeking a set-off or recoupment against the defendant's alleged claim for the amount of our claim against the defendant. The Court dismissed the case
on May 28, 2003. Under the court rules, the case may be restored to the active roster within one year and the statute of limitations will have been deemed to have been tolled during that year.
If restored outside the one-year period, the normal three-year statute of limitations would run from the original accrual date. That time period would expire in
March 2005.

Innisbrook Resort Condominium Owner Litigation

The Innisbrook Resort serves as collateral for a $79 million original balance non-recourse loan we made to the Resort's owner, Golf Host
Resorts, Inc., in 1997. The owner/borrower has entered into an arrangement with many of the persons 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 Innisbrook Resort. Certain of the condominium owners (as plaintiffs) initiated a legal action against the borrower, Golf Host
Resorts, Inc., and its corporate parent, Golf Hosts, Inc. (as defendants), regarding various aspects of this arrangement. We are not a party to the lawsuit. It is our understanding,
however, that the condominium owners/plaintiffs are seeking to resolve the following issues, among others:



31

---



Deposition
of class members and others, including depositions of prior executives of Golf Host Resorts, Inc. 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 Golf Host
Resorts, Inc. 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 Golf Host Resorts, Inc. 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. 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. The appeal regarding
"piercing the corporate veil" is scheduled for oral argument April 8, 2004, and the parties are still filing written briefs in the appeal of the statute of limitations issue.

Neither
GTA nor any of our affiliates is a party to this lawsuit, however, it affects us insofar as any costs imposed on the borrower by the lawsuit might reduce the borrower's
willingness and ability to (i) make any future participating mortgage payments to us (the borrower has not made any such payments to us since October 1, 2001), or (ii) enter into
a settlement agreement with us regarding its participating mortgage default on terms we believe are acceptable. Moreover, we believe the lawsuit clouds the value of the Innisbrook Resort and thereby
impairs the value of the collateral which secures the participating loan we hold as the lender.

Other Litigation

Lake Ozark Industries, Inc. and Everett Holding Company, Inc. v. Golf Trust of America, et al.This is an
action initiated in the Circuit Court of Miller County, Missouri by a contractor, Lake Ozark Construction Industries, Inc., or LOCI, against numerous defendants including us. LOCI asserts that
it performed construction services on, or which benefited the property of, the various defendants, including us and seeks to foreclose a mechanic's lien upon our property. Plaintiffs' amended petition
is in six counts. Counts I, II and III seek recovery of payment for LOCI's work from M & M Contractors, Inc., which plaintiffs' claim was the prime contractor and the party who hired
LOCI as a subcontractor. Counts IV, V and VI name us and other defendants. Count IV seeks to foreclose a mechanic's lien upon the property of various defendants, including us. The lien is for the
principal amount of $1,276,123, plus interest at 10% per year and attorneys' fees. Plaintiffs calculate interest to May 20, 1999, just prior to the lien filing, to be $151,180, and interest
thereafter to be $354 per day. Count V of the amended petition, directed at various defendants, including us, seeks a determination of the priority of plaintiffs' claimed mechanic's lien over various
deeds of trust and property interests, including our interest. The outcome of count V will be determined by the resolution on the merits of count IV. Finally, count VI seeks foreclosure of a deed of
trust from one of the other defendants, Osage Land Company, apparently given to Everett to forestall plaintiffs' filing of the mechanic's lien. The deed of trust was recorded subsequent to the
recordation of the deed from Ozark Land Company to us for its property. The court ruled in June 2001 on cross-motions for summary judgment filed by plaintiffs, us, and defendant Central Bank of
Lake of the Ozarks, a beneficiary of deed of trust on some of the property covered by the mechanic's lien and by the deed of trust from Osage Land Company to Everett. The court denied all the motions
with one exceptionit granted Everett summary judgment on count VI (foreclosure of the deed of trust to Everett from Osage Land Company) but ruled that the deed to us and the deeds of
trust to Central Bank of Lake of the Ozarks are prior to the deed of trust to Everett. The court did not explain its rulings on the remainder of plaintiffs' motion or

32

---

on
our Central Bank of Lake of the Ozarks motions, except that "there remain substantial and genuine issues of material fact." We filed two motions for summary judgment on counts IV and V. The grounds
for the motions are that plaintiffs' claimed lien does not comply with requirements of the Missouri mechanic's lien statute and thus is invalid. On March 25, 2002, the court orally granted our
requested relief and ruled that plaintiffs' claimed lien does not comply with requirements of the Missouri mechanic's lien statute and is invalid. The court entered its written order granting our
motions for summary judgment on April 20, 2002. As we have previously reported, since not all claims involved in this lawsuit have been resolved, plaintiffs' time to appeal the April 20,
2002 order granting our motions for summary judgment had not yet begun to run. Although the plaintiffs' attorneys informed us that they were making efforts to resolve the remaining claims in this
lawsuit, this had apparently not come to pass. Accordingly, on April 15, 2003, we filed a motion with the court asking that it make final the judgment granted to Golf Trust of America, L.P. On
May 12, 2003, the Court entered a judgment that disposed of all outstanding claims in the lawsuit. On June 10, 2003 Plaintiffs filed a Notice of Appeal of the ruling in favor of Golf
Trust of America, L.P. on its Motion for Summary Judgment. In late September 2003 the court of appeals determined that the owners of one of the lots covered by LOCI and Everett's lien
file a counterclaim against LOCI that never has been disposed of. Although the counterclaim was filed in November 1999, the owners did nothing further on the counterclaim and it
apparently was forgotten. Because this counterclaim has not been disposed of, the counterclaim prevents the trial court's decision in favor of us from being final and appealable. As a result, the
appeal was dismissed on October 7, 2003. LOCI and Everett have filed another appeal of the trial judge's decision in favor of us. They are now required to file with the court of appeals the
record on appeal which is due by March 25, 2004. There will be several filing requirements following the filing of the record on appeal if that occurs by March 25, 2004; therefore, it is
too early to know when a final decision will be made by the court of appeals. At this time we are unable to assess the likely outcome
of this litigation.

Routine Litigation

In addition to litigation between a lessor (such as our operating partnership) and our former lessees (and their affiliates), owners and operators of golf courses
are subject to a variety of legal proceedings arising in the ordinary course of operating a golf course, including proceedings relating to personal injury and property damage. Such proceedings are
generally brought against the operator of a golf course, but may also be brought against the owner. Our participating leases provided that each lessee is responsible for claims based on personal
injury and property damage at the golf courses which are leased and require each lessee to maintain insurance for such purposes. Since we are now the operator of our remaining golf courses, except
Innisbrook, we maintain insurance for these purposes. We are not currently subject to any claims of this sort that we deem to be material and we no longer have any pending participating leases.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Our annual meeting of stockholders was held on November 17, 2003. The only matter voted upon at the meeting was the selection of two directors to serve
until the 2006 annual meeting of stockholders. The stockholders voted to re-elect Mr. Fred W. Reams and Mr. Edward L. Wax to the board of directors as follows:

Director

Shares Cast For

Authority
WithheldMr. Fred W. Reams

6,030,301

1,141,302Mr. Edward L. Wax

6,030,301

1,141,302


There
were no broker non-votes.

33

---

In
addition to the re-elected directors above, the following directors will continue in office:

Name

Term
ExpiresMr. Scott D. Peters

2004Mr. Roy C. Chapman

2004Mr. W. Bradley Blair, II

2005Mr. Raymond V. Jones

2005


Deadlines for Submitting Stockholder Proposals for our 2004 Annual Meeting

We recently decided to delay the date of our next annual meeting until November 19, 2004. Any stockholder who meets the requirements of the proxy rules
under the Securities Exchange Act of 1934 may submit proposals to be considered for inclusion in the proxy statement we will mail to our stockholders in connection with our 2004 annual meeting of
stockholders. Any such proposal must be submitted in writing by notice delivered or mailed by first-class United States mail, postage prepaid, to
the Secretary of Golf Trust of America, Inc., 14 North Adger's Wharf, Charleston, South Carolina 29401. Any such notice must be received by Tuesday, June 22, 2004 (which is
120 days prior to the anniversary of the mailing of our proxy statement for last year's annual meeting, which was also held in November).

Stockholders
wishing to present a proposal at the 2004 annual meeting of stockholders, but not wishing to submit such proposal for inclusion in the proxy statement, must provide us
written notice between Tuesday, July 20, 2004 and Thursday, August 19, 2004, inclusive (which are 120 days and 90 days, respectively, prior to the anniversary of last
year's annual meeting). Any proposal received outside such period shall be considered untimely. Such written notice must be delivered or mailed by first-class United States mail, postage prepaid to
the Secretary of Golf Trust of America, Inc., 14 North Adger's Wharf, Charleston, South Carolina 29401. The proposal must set forth the name and address of the stockholder, the text to be
introduced, the number of shares held and the date of their acquisition, and a representation that the stockholder intends to appear in person or by proxy to introduce the proposal specified in the
notice. The chairman of the meeting may refuse to acknowledge the introduction of any stockholder proposal not made in compliance with the foregoing procedures.

PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Market Information

Our common stock is listed on the American Stock Exchange under the symbol "GTA." Since our inception, we completed two underwritten public offerings.

On
March 22, 2004, the most recent practicable date prior to the filing of this annual report, the closing price of our common stock as reported on the American Stock Exchange was
$2.29 per share.

34

---

The
following table sets forth, for the fiscal quarters indicated, the high and low intra-day sales prices per share of our common stock as quoted on the American Stock
Exchange and the dividends declared per share in respect of such quarter:

|      |                                        | Price range of common shares |   |     
|----- | -------------------------------------- | ---------------------------- | - | ----
|
|
|2002: |                                        |                              |   |     
|      | First Quarter                          |                              | $ | 6.45
|      | Second Quarter                         |                              |   | 5.61
|      | Third Quarter                          |                              |   | 3.34
|      | Fourth Quarter                         |                              |   | 1.40
|2003: |                                        |                              |   |     
|      | First Quarter                          |                              |   | 2.70
|      | Second Quarter                         |                              |   | 3.32
|      | Third Quarter                          |                              |   | 3.34
|      | Fourth Quarter                         |                              |   | 3.43
|2004: |                                        |                              |   |     
|      | First Quarter (through March 22, 2004) |                              |   | 2.80

Stockholder and OP Unitholder Information

On March 22, 2004, we had 7,884,943 shares of common stock outstanding. As of March 22, 2004, those shares were held of record by 82 registered
holders and by an estimated 2,500 beneficial owners. On March 22, 2004, we had outstanding 800,000 shares of our Series A preferred stock, all of which were held of record by a single
holder.

35

---



As a result of our UPREIT structure, our subsidiaries hold one OP unit in our operating partnership for each of our outstanding shares of common and preferred stock. On March 22,
2004, we had an additional 35,794 common OP units outstanding (excluding the 7,884,943 common OP units held by our subsidiaries), which were held of record by one limited partner. On that date we did
not have any preferred OP units outstanding (excluding the preferred OP units held by our subsidiary).

Dividends

We do not expect to pay any further dividends to our common stockholders until we have completely redeemed our preferred stock.

In
connection with the approval of the plan of liquidation, we agreed with our preferred stock holder that we will not pay any further common dividends without its consent until its
preferred stock is redeemed, and distributions that we may be required to make to avoid the payment of taxes resulting from the sale of our golf courses.

We
did not make any distributions for the year ended December 31, 2003.

Recent Sales of Unregistered Securities

Under our operating partnership agreement, each of the limited partners (other than GTA LP), generally has the right to tender OP units for redemption by the
operating partnership. In that case, we have the option of either exchanging OP units for shares of our common stock, on a one-for-one basis, or of buying back the OP units for
an equivalent amount of cash, based on the then-current market price of our common stock. As of December 31, 2003, we only have one remaining limited partner. This partner did not
exercise its redemption right in 2003 so we did not issue any shares.

ITEM 6. SELECTED CONSOLIDATED FINANCIAL DATA

The consolidated selected financial data set forth below presents the consolidated financial results of GTA, our operating partnership and our subsidiaries and
should be read in conjunction with "Management's Discussion and Analysis of Financial Condition and Results of Operations," and our Consolidated Financial Statements and the related notes, included in
this annual report. The consolidated operating information set forth below for the three years ended December 31, 2003 and the consolidated balance sheet data as of December 31, 2003 and
2002, are derived from and qualified by reference to our audited financial statements included in this annual report. The consolidated operating information set forth below for the years ended
December 31, 2000 and 1999, and the consolidated balance sheet data as of December 31, 2001, 2000 and 1999 are derived from and qualified by reference to our audited financial statements
that are not included in this annual report. Additionally, the selected financial data for 2001 are presented separately for the period subsequent to adoption of the liquidation basis of accounting
(May 23, 2001 to December 31, 2001) and prior to its

36

---

adoption
(January 1, 2001 to May 22, 2001) on the following page. Our historical results are not necessarily indicative of results for any future period.

|                                                                                  |                                                                              |                |         |       |        |         |       | Going Concern Basis |         
|--------------------------------------------------------------------------------- | ---------------------------------------------------------------------------- | -------------- | ------- | ----- | ------ | ------- | ----- | ------------------- | --------
|
|
|
|
|
|
|Consolidated Operating Information                                                |                                                                              |                |         |       |        |         |       |                     |         
|Total revenue                                                                     |                                                                              | $              | 8,441   |       | $      | 20,429  |       | $                   | 17,566  
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Expenses:                                                                         |                                                                              |                |         |       |        |         |       |                     |         
|                                                                                  | Depreciation and amortization                                                |                |         |      |        |         |      |                     |         
|                                                                                  | General and administrative                                                   |                |         | 2,215 |        |         | 3,632 |                     |         
|Direct expenses from managed golf course operations                               |                                                                              |                | 7,908   |       |        | 12,861  |       |                     | 4,213   
|                                                                                  | Costs associated w/pursuit of strategic alternatives and plan of liquidation |                |         |      |        |         |      |                     |         
|                                                                                  | Interest income                                                              |                |         | (216  | )      |         | (441  | )                   |         
|                                                                                  | Interest expense                                                             |                |         | 1,329 |        |         | 5,379 |                     |         
|                                                                                  | Impairment loss                                                              |                |         |      |        |         |      |                     |         
|                                                                                  | Loss (gain) on disposal of assets                                            |                |         |      |        |         |      |                     |         
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|                                                                                  |                                                                              | Total expenses |         |       | 11,236 |         |       | 21,431              |         
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Net income (loss) before minority interest                                        |                                                                              |                | (2,795  | )     |        | (1,002  | )     |                     | 3,032   
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Income (loss) attributable to minority interest                                   |                                                                              |                |        |       |        |        |       |                     |        
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Net income (loss) before adjustment to liquidation basis of accounting            |                                                                              |                | (2,795  | )     |        | (1,002  | )     |                     | 3,032   
|Adjustment for liquidation basis of accounting                                    |                                                                              |                | (16,686 | )     |        | (8,557  | )     |                     | (36,109 
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Net income (loss)                                                                 |                                                                              |                | (19,481 | )     |        | (9,559  | )     |                     | (33,077 
|Preferred dividends                                                               |                                                                              |                | (2,139  | )     |        | (1,850  | )     |                     | (1,388  
|Dividends/distributions to common stock and operating partnership unit holders    |                                                                              |                |        |       |        |        |       |                     | (2,071  
|Value of operating partnership units redeemed in sale of Golf Courses             |                                                                              |                |        |       |        | (627    | )     |                     | (7,912  
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Income (loss) attributable to common stockholders                                 |                                                                              |                |        |       |        |        |       |                     |        
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Net change in net assets available to holders of common stock and OP unit holders |                                                                              | $              | (21,620 | )     | $      | (12,036 | )     | $                   | (44,448 
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Earnings (loss) per common share:                                                 |                                                                              |                |         |       |        |         |       |                     |         
|                                                                                  | Basic                                                                        |                |         |      |        |         |      |                     |         
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|                                                                                  | Diluted                                                                      |                |         |      |        |         |      |                     |         
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Weighted average common shares:                                                   |                                                                              |                |         |       |        |         |       |                     |         
|                                                                                  | Basic                                                                        |                |         |      |        |         |      |                     |         
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|                                                                                  | Diluted                                                                      |                |         |      |        |         |      |                     |         
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Distribution declared per common share                                            |                                                                              |                |        |       |        |        |       | $                   | 0.25    
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Distribution paid per common share                                                |                                                                              |                |        |       |        |        |       | $                   | 0.75    
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Consolidated Cash Flow Information                                                |                                                                              |                |         |       |        |         |       |                     |         
|Cash flows (used in) provided by operating activities                             |                                                                              | $              | (6,105  | )     | $      | (4,553  | )     | $                   | 3,015   
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Cash flows (used in) provided by investing activities                             |                                                                              | $              | 67,719  |       | $      | 24,247  |       | $                   | 105,517 
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Cash flows used in financing activities                                           |                                                                              | $              | (69,003 | )     | $      | (26,466 | )     | $                   | (101,072
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         
|Consolidated Supplemental Information                                             |                                                                              |                |         |       |        |         |       |                     |         
|Weighted average common shares and OP units                                       |                                                                              |                |        |       |        |        |       |                     |        
|                                                                                  |                                                                              |                |         |       |        |         |       |                     |         

37

---

|                                                       |  | Liquidation Basis |        | Going Concern Basis
|------------------------------------------------------ |  | ----------------- | ------ | -------------------
|
|
|
|Consolidated Balance Sheet Information                 |  |                   |        |                    
|Cash, receivables & other                              |  | $                 | 4,506  |                    
|Net investments in golf courses                        |  |                   |       |                    
|Mortgage note receivable                               |  |                   |       |                    
|Real estate and mortgage note receivableheld for sale |  |                   | 57,042 |                    
|                                                       |  |                   |        |                    
|Total assets                                           |  |                   | 61,548 |                    
|                                                       |  |                   |        |                    
|Mortgages and notes payable                            |  |                   |       |                    
|                                                       |  |                   |        |                    
|Total liabilities                                      |  |                   | 14,265 |                    
|                                                       |  |                   |        |                    
|Minority interest                                      |  |                   |       |                    
|                                                       |  |                   |        |                    
|Preferred stock                                        |  |                   | 20,000 |                    
|                                                       |  |                   |        |                    
|Total stockholders' equity                             |  |                   |       |                    
|                                                       |  |                   |        |                    
|Total liabilities and stockholders' equity             |  |                   |       |                    
|                                                       |  |                   |        |                    
|Total liabilities and preferred stock                  |  |                   | 34,265 |                    
|                                                       |  |                   |        |                    
|Net assets available in liquidation                    |  | $                 | 27,283 |                    
|                                                       |  |                   |        |                    

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following description of our financial condition and results of operations should be read in conjunction with our Consolidated
Financial Statements appearing elsewhere in this annual report.

The following discussion contains forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange
Act. Forward-looking statements are those that predict or describe future events or trends and that do not relate solely to historical matters. You can generally identify forward-looking statements as
statements containing the words "believe," "expect," "will," "anticipate," "intend," "estimate," "project," "assume" or other similar expressions. You should not place undue reliance on our
forward-looking statements, particularly those pertaining to the Innisbrook Resort, 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. We undertake no 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. 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 difference might be significant and harmful to our stockholders. Many important factors that could cause such a difference are described under the caption "Risks
that might Delay or Reduce our Liquidating Distributions," below, which you should review carefully.

38

---

Overview of Liquidation Basis of Accounting

We adopted the liquidation basis of accounting for all periods subsequent to May 22, 2001, the date on which our stockholders approved our plan of
liquidation. Accordingly, on May 22, 2001, our assets were adjusted to their estimated fair value and our liabilities, including estimated costs associated with implementing the plan of
liquidation, were adjusted to their estimated settlement amounts. The minority interest in our operating partnership was reclassified to net assets because the holders of common limited partnership
units, which we call OP units, do not have preferential distribution rights over the common stockholders.

Real
estate held for sale includes the real estate pledged as collateral under our participating mortgage note receivable ("the Resort") and the five golf courses (four properties) that
we own and manage. As of December 31, 2003, the valuation of the Resort is based on an asset study prepared by third-party experts in October 2003 that included a then estimate of the
market value of the Resort's real estate, an estimate of the fair market value of the Resort's furniture, fixtures and equipment, or FF&E, and an estimate of the fair value of the Resort's identified
contractual and non-contractual but indentifiable intangible assets. The valuations of our five golf courses are based on current contracts and estimates of sales values based on
indications of interest from the marketplace, certain assumptions by management specifically applicable to each property and on the property value ranges.

An
adjustment of $16,686,000 is included in the December 31, 2003 consolidated statement of changes in net assets (liquidation basis) to reflect the following:



There
were no other adjustments as a result of our applying the liquidation basis of accounting for the twelve months ended December 31, 2003; however, due to the continued
uncertainty of the golf course sales environment and the related uncertainty regarding the time that it will take to liquidate our remaining assets and wrap-up the operations of our
company, we recorded approximately $1,088,000 in legal settlement and legal fee insurance reimbursements that we received as an off-set to legal expenses incurred during the year.

The
net assets represent the assets available to our common stockholders and the remaining OP unit holders. The actual values realized for assets and settlement of liabilities may differ
materially from the amounts estimated. The actual number of shares of common stock and OP units (excluding intra-company holdings) outstanding at March 22, 2004 is 7,920,737 (which includes
35,794 OP units). Of this amount, 365,380 shares of common stock owned by an affiliate of the borrower under the participating mortgage at the Innisbrook Resort are pledged as collateral to us under a
participating mortgage wherein our counter-parties are in default.

The
net assets at December 31, 2003 result in a liquidation distribution per share of $3.65, which is below the low end of the Updated 2003 Range of $4.74. The $3.65 is based on
the net assets at a particular point in time (i.e., December 31, 2003) and does not take account of our corporate overhead expenses or the
potential Resort overhead expenses which we expect will arise in the event that we assume ownership of the Resort during our anticipated holding period, but such corporate expenses will impact our
ultimate liquidating distributions to our holders of common stock. The $3.65 also does not take account of any positive operating cash flows that may be realized from any of our golf course

39

---

assets,
including the potential positive cash flows that may be realized from the Resort in the event we assume ownership thereof which will also impact our liquidating distributions to our holders of
common stock. The $3.65 is derived by dividing the net assets of $27,283,000 less loans to officers of $758,000 by the number of shares of common stock and common operating partnership units
outstanding (7,921,000 less 650,000) after consideration of those shares that will be cancelled prior to the distribution of the net assets, which total 649,795 (rounded to 650,000), described as
follows (i) 365,380 shares of common stock owned by an affiliate of the borrower under the participating mortgage at the Resort and pledged to us as collateral under the participating mortgage,
(ii) 199,415 shares of common stock pledged to us as security for the payment of our executive officers' promissory notes, and (iii) 85,000 shares of common stock pledged to us as
security for the payment and performance of the obligations and liabilities of the pledgor under a common stock redemption agreement executed concurrently with the sale of Royal New Kent and
Stonehouse. This redemption agreement provides in part that this security will be tendered to us if and when the total amount of liquidating distributions paid to our holders of common stock pursuant
to the plan of liquidation is less than $10.74 per share.

Application of Critical Accounting Policies

Liquidation Basis of Accounting

As a result of our board of directors' adoption of a plan of liquidation and its approval by our stockholders, we adopted the liquidation basis of accounting as
required. Our discussion and analysis of our financial condition and results of operations is based on our financial statements which have been prepared in accordance with generally accepted
accounting principles in the United States of America. The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. We base our
estimates on historical experience and other various assumptions that we believe to be reasonable under the circumstances. Actual results may differ from these estimates. Real estate held for sale
includes the real estate pledged as collateral under our participating mortgage note receivable ("the Resort") and the five golf courses (four properties) that we own and manage. Our
most significant estimate is the fair value of our interest in the Innisbrook Resort, which was determined as previously described under Item 1 under the heading "Factors
Considered in Preparing our Revised Estimate of the Resale Value of the Resort". The valuation of our four other properties is based on estimates of sales values based on
indications of interest from the marketplace, certain assumptions by management specifically applicable to each property, and on the property value ranges.

Real EstateHeld for Sale

Generally.Prior to the adoption of the liquidation basis of accounting on May 23, 2001, we carried property and
equipment at the lower of cost or fair value (except for the golf courses acquired from Legends Golf, which were carried at the prior basis of Legends Golf). Cost included purchase price, closing
costs and other direct costs associated with the purchase.

The
valuation of real estate held for sale as of December 31, 2003 is based on current contracts and estimates of sales values based on indications of interest from the
marketplace, certain assumptions by management specifically applicable to each property, and on the property value ranges.

Estimated Liquidation Value of our Participating Mortgage Note Receivable on the Innisbrook Resort.

We hold a participating mortgage, as the first lender, secured by the Innisbrook Resort. The borrower is in default under the mortgage. Our estimate of the fair
value of our interest, as lender, in the participating mortgage, as recorded on our books prior to September 30, 2003, was $60 million.

40

---

This
value was toward the low end of the valuation range estimated by Houlihan Lokey in its March 2003 valuation report (the low end of Houlihan Lokey's orderly liquidation range for this asset
was $58.0 million and the high end of this range was $70.4 million). The March 2003 valuation range assumes, among other things, that we will acquire direct ownership of the
Resort and that the Resort will successfully realize a modest recovery in financial performance levels, based on historical results, within the following 30-month period ending on or about
December 31, 2005. As part of its valuation process, Houlihan Lokey also analyzed the immediate liquidation value of our lender's mortgage interest in the Innisbrook Resort, which its
March 2003 report estimated to be between $40.5 and $47.3 million (compared to an estimate of between $45 and $50 million in the March 2002 report). As previously described
inItem 1of this annual report, based on current facts and circumstances, we recorded a write-down to the Resort's value of $15,760,000 in
the three months ended September 30, 2003 and the value of our lender's mortgage interest in the Innisbrook Resort is now recorded at $44.2 million on our balance sheet.

Reserve for Estimated Costs During the Period of Liquidation

Under the liquidation basis of accounting we are required to estimate and accrue the costs associated with implementing the plan of liquidation. These amounts can
vary significantly due to, among other factors, the timing and actual receipt of proceeds from golf course sales, the costs of retaining personnel and others to oversee the liquidation, including the
costs of insurance, the timing and amounts associated with discharging known and contingent liabilities and the costs associated with cessation of our operations. These costs are estimated and are
expected to be paid over the liquidation period.

Revenue Recognition

Subsequent to January 30, 2003, when we sold the Eagle Ridge Inn & Resort, we do not have any remaining performing participating leases. Prior to
that time, under the performing participating leases, we recognized rental revenue on an accrual basis over the term of the lease. Prior to our borrower's default under the participating mortgage, we
recognized interest income ratably over the term of the loan.

With
respect to the golf courses that we are currently managing, revenue from green fees, cart rentals, food and beverage sales, merchandise sales, and range income are generally
recognized at the time of sale. Membership dues are recognized ratably over the applicable period.

Certain
membership initiation fees at these golf courses are refundable based on specific conditions. The estimated present value of the potential refunds at Wildewood and Woodcreek
Farms over the original 30-year required membership term, as defined in the Club Membership Manual, recorded as an accrued liability on our books at December 31, 2003 is valued at
$125,000. Additionally, certain initiation fees may be refundable prior to the expiration of the 30-year term under specific membership replacement conditions. There is no liability
recorded to reflect our contingent refund obligation due to the fact that four new members have to join in the specific membership category for a resigned member to receive a refund. A refund issued
under these specific circumstances would be considered a reduction of membership revenue for that period. All initiation fees received are initially recorded as deferred revenue and amortized over the
average life of a membership which, based on historical information, is deemed to be nine years.

Results of Operations

Upon stockholders' approval of the plan of liquidation on May 22, 2001, we adopted the liquidation basis of accounting. This basis of accounting is very
different from the going concern basis of accounting. Therefore, it is very difficult to draw meaningful direct comparisons between the results

41

---

of
operations for fiscal years in which we used a single accounting basisnamely 2003 and 2002 (liquidation basis)and the calendar year 2001, which is comprised of combined
fiscal periods in which we used different basesnamely January 1, 2001 to May 22, 2001 (going concern basis) and May 23, 2001 to December 31, 2001 (liquidation
basis). Although direct comparisons between these calendar years are presented below, as required by the rules of the SEC, we caution readers to keep the changed accounting basis in mind when
reviewing the following comparisons.

Results of operations for the years ended December 31, 2003 and 2002

For the years ended December 31, 2003 and 2002, we recognized $8,441,000 and $20,429,000, respectively, in revenue from the operations of the golf courses
that we manage and the participating leases that were formerly in place. The decrease in revenues of $11,988,000, or 59%, is due to lost rental revenue of approximately $5,556,000 from 3.5 of the 4.5
golf courses that were sold in
January 2003 and 1.5 of the 5.0 golf courses that were sold in 2002 together with the lost operating revenue from golf courses that we managed and subsequently sold in April and
June 2003 (2.5 golf courses). Revenue from the operations of the 8.5 golf courses that we managed (3.5 of which were sold during this period) totaled $7,989,000 during the year ended
December 31, 2003. For the same period in 2002, we managed 12.0 golf courses (8.5 of which were also managed for at least a portion of this period in 2003 and 3.5 of which were sold in
July 2002) and recorded $13,360,000 in revenue from managed golf course operations.

Expenses
totaled $10,123,000 and $16,493,000 for the year ended December 31, 2003 and 2002, respectively. The period over period decrease was $6,370,000, or 39%, of which
$4,953,000 represents the difference between the direct operating expenses of $7,908,000, in the aggregate, from the 8.5 golf courses that we managed (for varying periods of time) during the year
ended December 31, 2003 compared to $12,861,000 in direct operating expenses of the 12.0 golf courses that we managed (for varying periods of time) during the year ended December 31,
2002. The net operating income for the managed courses for the year ended December 31, 2003 and 2002 was $81,000 and $499,000, respectively. Of the 8.5 golf courses that we managed during 2003,
we managed 3.0 of these golf courses for the entire year in both 2003 and 2002. In the aggregate, these three golf courses experienced losses for both the year ended December 31, 2003 and 2002,
with an increase in the aggregate loss of $110,000 for 2003 compared to 2002. One of these golf courses is located in Belen, New Mexico and has been unprofitable largely due to the fact that it is a
semi-private country club where dues and membership levels have decreased due to competition and the economic recession while operating expenses such as wages, insurance and utilities have
increased. The other two golf courses are located in the Orlando market which has been particularly hard hit with the slump in the demand for golf and the fierce competition which has resulted in a
decrease in golf round rates in order to stay competitive. Subsequent to the period ended May 22, 2001 (the date of our stockholders' approval of our plan of liquidation), we adopted the
liquidation basis of accounting in accordance with the requirement that we do so which requires that we accrue all anticipated expenses associated with our execution of the plan of liquidation.
Therefore, the majority of our expenses incurred in the year ended December 31, 2003 and 2002, respectively, were specifically related to items that we provided for in our liquidation accrual.
The general and administrative expenses incurred during the year ended December 31, 2003 and not specifically related to the plan of liquidation and accrued for in our liquidation accrual were
approximately $2,215,000. Of this amount, approximately $1,226,000, or 55%, was salaries and benefits, $360,000, or 16%, was general counsel legal fees not specifically related to the plan of
liquidation, $159,000, or 7%, was shareholder service related fees and expenses such as board fees and the remaining $470,000, or 22%, included rent, utilities and office expenses, general audit and
tax fees, travel and all other operating expenses. Pursuant to our plan of liquidation we will be implementing further staff reductions as we continue to liquidate our assets. This compares to general
and administrative expenses of $3,634,000 incurred during the same period in 2002. Of this amount for the year ended December 31, 2002, approximately $1,594,000, or 44%, was salaries and

42

---

benefits,
$612,000, or 17%, was general counsel legal fees not specifically related to the plan of liquidation, $205,000, or 6%, was shareholder service related fees and expenses such as board fees
and the remaining $1,223,000, or 34%, included rent, utilities and office expenses, general audit and tax fees, travel and all other operating expenses.

For
the year ended December 31, 2003, interest expense was $1,329,000 compared to $5,379,000 for the year ended December 31, 2002. The decrease of $4,050,000 is primarily
due to the fact that we paid in full the outstanding balance under our credit facility on June 19, 2003.

We
accrued quarterly preferred dividends totaling $2,139,000 and $1,850,000 in the aggregate for the years ended December 31, 2003 and 2002, respectively.

Primarily
due to the adjustment to the liquidation basis of accounting, described above, of $16,686,000, along with the lost operating revenue of $5,371,000 from golf courses that we
managed and subsequently sold and the lost rental revenue from the participating leases of $6,617,000, we recorded a net change in net assets available to holders of common stock and OP unit holders
of ($21,620,000). This compares to a net change in net assets available to holders of common stock and OP unit holders of ($12,036,000) for the year ended December 31, 2002 which was primarily
due to the adjustment for liquidation basis of accounting recorded for that year of $8,557,000 and $5,379,000 in additional interest expense paid.

Results of operations for the year ended December 31, 2002 compared to the combined periods ended December 31, 2001

For the years ended December 31, 2002 and December 31, 2001, we recognized $20,429,000 and $37,829,000, respectively, in revenue from the managed
courses, participating leases and the participating mortgage receivable. The decrease in revenues of $17,400,000, or 46.0%, was primarily due to lost rental revenue of approximately $17,039,000 from
23.5 of the 26.0 golf courses that were sold in 2001 and 3.5 of the 5.0 golf courses that were sold in 2002. In addition, the borrower under the participating mortgage continued to be in default,
which resulted in lost interest income from the participating mortgage of approximately $6,777,000. We also experienced $2,393,000 in lost rental revenue from lessees that defaulted under their
participating leases (and for which we repossessed the applicable golf course) through negotiated lease termination and transition agreements or through a termination as a result of a participating
lease default, and which we were still managing at December 31, 2002). The operating revenue from the 12.0 golf courses that we managed during 2002 was $13,360,000. Due to the fact that we took
over those golf courses at varying times throughout the year and sold 3.5 of those golf courses at varying times throughout the year, the average time the golf courses were managed by us was
approximately seven months. The operating revenue from the 11.5 golf courses that we managed for an average of five months during 2001 was $4,892,000. These decreases are offset by net miscellaneous
increases under the participating leases of approximately $341,000.

Expenses
totaled $16,493,000 and $23,369,000 for the years ended December 31, 2002, and December 31, 2001, respectively. The decrease of $6,876,000, or 29.4%, was primarily
due to the adoption of the liquidation basis of accounting on May 22, 2001. Subsequent to the period ended May 22, 2001 (the date of our stockholders' approval of our plan of
liquidation), we adopted the liquidation basis of accounting which requires that we accrue all anticipated expenses associated with our execution of the plan of liquidation. The general and
administrative expenses not specifically related to the plan of liquidation were approximately $3,632,000 for the year ended December 31, 2002. For the year ended December 31, 2001, we
incurred approximately $7,908,000 in costs associated with the plan of liquidation and $9,634,000 in general and administrative expenses not specifically related to the plan for liquidation. The
decrease in general and administrative expenses was primarily due to a reduction in legal and professional fees in 2002 due to the resolution of lease termination negotiations,

43

---

default
proceedings, and related litigation on certain golf courses. The direct operating expenses from the 12.0 golf courses that we managed for an average of seven months during 2002 was
$12,861,000. The direct operating expenses from the 11.5 golf courses that we managed an average of five months during 2001 was $5,827,000. A direct comparison can not be made as to the results of the
managed courses due to the fact that the golf courses managed in 2001 are not the same set of golf courses managed in 2002. Additionally, we assumed management of the golf courses at varying times
throughout the year and at varying times in the operating season of each golf course. Each golf course that was taken over was managed for varying periods of time depending on when each golf course
was assumed and depending on when each golf course was subsequently sold, if sold prior to December 31, 2002.

For
the year ended December 31, 2002, interest expense was $5,379,000 compared to $14,742,000 for the year ended December 31, 2001. The decrease of $9,363,000 was due to
the decrease of approximately $67,000,000 in average balance of outstanding debt for the four quarters of 2002 versus the average balance of outstanding debt for the four quarters of 2001 coupled with
a decrease in the weighted average interest rate of approximately 2% due to several decreases in the prime interest rate in 2002.

Due
to lost rental revenue of $19,091,000 from golf courses that were sold, in default, or taken over in 2002 along with the adjustment for the liquidation basis of accounting of
$8,557,000 that was recorded in 2002, we reported a net loss of $9,559,000 for the year ended December 31, 2002. This compares to a net loss for the year ended December 31, 2001 of
$34,452,000 which was due to the adjustment for liquidation basis of accounting of $36,109,000 that was recorded for the period May 23, 2001 to December 31, 2001.

Liquidity and Capital Resources

Our ability to meet our obligations in the near term is contingent upon our ability to sell our remaining four properties (except Innisbrook), to realize positive
operating cash flow from the golf courses that we manage, to realize positive operating cash flows from Innisbrook (upon and assuming we take control thereof), or secure short-term
financing (which has occurred). Currently, our only sources of cash flow are the monthly interest income we receive on a note receivable and a negligible distribution of net operating income from the
four golf courses we own and manage; therefore, on March 18, 2004, we entered into a loan agreement and related mortgage(which are filed as exhibits 10.22.1 and 10.22.2
hereto)with Textron Financial for a revolving line of credit with a maximum permissible outstanding loan amount not to exceed $2,100,000. This loan is collateralized by a
security interest in our golf courses in Columbia, South Carolina, Country Club at Wildewood and Country Club at Woodcreek, collectively known as Stonehenge. The term of the loan is for two years and
the interest rate is the prime rate plus 1.75% per annum paid monthly. We paid a one-time commitment fee to Textron Financial of $42,000 to obtain this credit line and we will pay to Textron a monthly
fee of .25% per annum of the unused line balance in arrears on the first day of each month for the immediately preceding month and on the maturity date. This loan requires that the operations at
Stonehenge for the immediately preceding twelve month period is sufficient to meet a debt service coverage ratio, as defined in the mortgage(filed as exhibit 10.22.2
hereto) of at least 1.20, as measured monthly. The funds drawn under this credit line will be used for working capital as needed from time to time as we continue to proceed
through the plan of liquidation. The principal balance outstanding under the revolving line of credit as of March 22, 2004 is approximately $1,090,000. The initial draw resulting in this
outstanding balance includes estimated amounts for working capital needs and closing costs, such as documentary stamp taxes that will be due upon the expected closing of the global settlement for the
Innisbrook Resort. Additional draw requests are permitted monthly on the first day of each month commencing with May 1, 2004.

We
currently estimate that if we are able to sell our remaining assets as planned and we are able to maintain the revolving line of credit to address our cash needs between asset sales
we will be able to

44

---

pay
our obligations pursuant to the plan of liquidation, however, there can be no assurances of the outcome of such plan or the accuracy of our estimates.

Years ended December 31, 2003 and 2002

Aggregate Series A preferred stock dividends accrued, until July 21, 2003, at a rate of $462,500 per quarter. Subsequent to July 21, 2003 the
rate increased to $625,000 per quarter (see further discussion of this increase below). As of December 31, 2003, we have accrued and not paid ten quarters of Series A preferred stock
dividends (including the dividend otherwise payable in respect of the quarter ended December 31, 2003). Under our Series A charter document, because we now have at least six quarters of
accrued and unpaid Series A preferred stock dividends, the holder of the Series A preferred stock, AEW Targeted Securities Fund, L.P. (or its transferee), had the right to elect two
additional directors to our board of directors at our annual meeting that was held on November 19, 2003, whose terms as directors would continue until we fully pay all accrued but unpaid
Series A dividends; however, AEW did not exercise this right.

Moreover,
under our voting agreement with AEW, since we did not fully redeem the Series A preferred stock by May 22, 2003 (which was the second anniversary of our
shareholders' adoption of the plan of liquidation), AEW Targeted Securities Fund (or its transferee) had the right to require us to redeem the Series A preferred stock in full within
60 days which right they exercised. Since we defaulted on that obligation, the stated dividend rate of the Series A preferred stock increased from 9.25% to 12.50% per annum (equivalent
to a quarterly dividend of $625,000) until the Series A preferred stock is redeemed. Although we are permitted to continue to accrue such dividends without paying them on a current basis, they
must be paid in full prior to any distribution to our common stockholders, which would reduce our cash available for liquidating distributions to common
stockholders.We intend to continue to accrue such dividends and the preferred shares shall remain outstanding until such time as we have cash available
to redeem the Series A preferred stock, at which time we intend to redeem the Series A preferred stock.

Years ended December 31, 2003 and 2002

Cash flow used in operating activities for the year ended December 31, 2003 was $6,105,000 compared to cash flow used in operating activities for the year
ended December 31, 2002 of $4,553,000. The cash fluctuations related to operating activities included payments paid from and interest received on restricted cash, liquidation liability payments
and adjustments, and working capital changes. Cash flow from operations decreased in both years ended December 31, 2003 and 2002 respectively. The decrease in cash flows from operating
activities for the year ended December 31, 2003 was primarily due to the lost revenue, either from rents or direct revenue from operations, from the 5.0 golf courses sold in 2002, 4.5 golf
courses sold in January of 2003 (Eagle Ridge), and the 1.0 golf course (Sandpiper) sold in June of 2003. Also affecting cash flow from operations were changes in other assets and liquidation
liabilities. The liquidation liabilities were accrued as of the approval of our plan of liquidation on May 22, 2001 and, subsequently adjusted based on payments and updated estimates of future
liabilities. The decrease in the liquidation liabilities from December 31, 2002 is primarily due to milestone payments paid to our executive officers aggregating approximately $2,691,000
($2,526,000 paid upon the repayment of our credit facility and $165,000 paid to our chief financial officer pursuant to his fourth amended and restated employment agreement) and due to professional
fees incurred in connection with our plan of liquidation.

We
invested approximately $160,000 in golf course capital expenditures at the golf courses that we managed during the year ended December 31, 2003 compared to $2,123,000 in the
year ended December 31, 2002, primarily at Eagle Ridge. In addition, our investing activities in 2003 provided $67,767,000 in cash flow from the sale of 7.0 golf courses compared to $22,144,000
in cash flow from the sale of 5.0 golf courses in 2002. Additionally, we received $112,000 in payments on two notes receivable originally taken in connection with the termination of participating
leases. During the year

45

---

ended
December 31, 2002 we received the pay-off of the note receivable by the borrower on the land parcel near the Sandpiper Golf Course that matured on June 2, 2002.

During
the year ended December 31, 2003, we used $69,003,000 from asset sales to pay down our outstanding debt under our credit agreement, which was paid in full and retired with
our last payment on June 19, 2003. During the year ended December 31, 2002, our financing activities netted to a use of cash of approximately $26,466,000 which represents repayments of
our outstanding debt under our credit agreement.

Year ended December 31, 2002 compared to the combined periods ended December 31, 2001

Cash flow used in operating activities for the year ended December 31, 2002 was ($4,553,000) compared to cash flow provided by operating activities for the
combined periods ended December 31, 2001 of $4,852,000. This reflects the net loss for both years, plus non-cash charges to income for adjustments to the liquidation basis of
accounting, loan cost amortization, income applicable to minority interest, amortization of restricted stock compensation, straight line rents and interest, forgiveness of officer loans, increase in
restricted cash and working capital changes. The significant decrease in cash flows from operating activities was primarily due to the lost revenue from the 26.0 golf courses sold in 2001 and the 5.0
golf courses sold in 2002 and from the golf courses that are in default under the participating mortgage at Innisbrook.

The
decrease in other assets was primarily attributed to the decrease in rents receivable due to golf course sales in 2001 and 2002, which was also the cause of the decrease in rents
receivable from affiliates. The decrease in restricted cash of $573,000 was due to the release of approximately $593,000, which represented the Mystic Creek cash collateral, plus accrued interest, in
which Bank of America had a security interest and was used to make a payment under our credit agreement. This decrease was offset by accrued interest on the Bank of America interest reserve in the
principal amount $1,500,000.

Our
investing activities provided approximately $22,144,000 from the sale of 5.0 golf courses in 2002 and $140,650,000 in cash flow from the sale of 26.0 golf courses in 2001 offset by
$2,123,000 in 2002 and $1,700,000 in 2001, used for golf course capital replacements primarily at Eagle Ridge and also at
the Legends golf courses in 2001. Additionally, the decrease in 2002 notes receivable of approximately $4,226,000 was due to the payment of the outstanding principal received on the note receivable,
which matured on June 2, 2002, for the parcel of land at the Sandpiper Golf Course that was sold in 1999 along with payments received on the Sandpiper working capital loan through the
redemption of certain cash collateral instruments pledged by the former lessee. The decrease of $7,371,000 in 2001 was primarily due to payments in connection with the sale of certain golf courses.

During
the year ended December 31, 2002, our financing activities netted to a use of cash of approximately $26,466,000 which represents repayments of our outstanding debt under
our credit agreement. This compares to a net use of cash of approximately $140,869,000 during the year ended December 31, 2001. In 2001, we repaid $107,231,000 of our outstanding debt under our
credit agreement and paid off the principal balance of two notes payable totaling $22,050,000. In addition, in 2001, we made new officer loans of $1,703,000, realized net proceeds from issuance of
common stock under the employee stock purchase plan of $10,000, incurred $6,000 in other costs related to the issuance of stock, and paid dividends and minority partner distributions of $9,889,000.

Off Balance Sheet Arrangements

Generally

As of December 31, 2003, we have no unconsolidated subsidiaries.

We
do not have any relationships with unconsolidated entities or unconsolidated financial partnerships of the type often referred to as structured finance or special purpose entities,
i.e., unconsolidated entities established for the purpose of facilitating off-balance sheet arrangements or

46

---



other contractually narrow or limited purposes. Further, we have not guaranteed any obligations of unconsolidated entities (except as described below) nor do we have any commitment or intent to
provide additional funding to any such entities (except potentially in connection with the Innisbrook Resort, as discussed previously). Accordingly, we believe we are not materially exposed to any
market, credit, liquidity or financing risk that could arise if we had engaged in such relationships.

We
have guaranteed an equipment operating lease for the Innisbrook Resort (with a maximum exposure of $145,000). This is an operating lease with monthly payments of $3,033 per month that
expires in 2007. We have also guaranteed a second equipment operating lease for the Innisbrook Resort (with a maximum exposure of $162,000). This is an operating lease with monthly payments of $3,246
that expires in 2007.

Innisbrook Resort Financial Performance

We believe one of our most valuable assets at this point in time is our interest as the lender in the participating mortgage secured by the Innisbrook Resort. The
third-party borrower is in default under the mortgage. We are engaged in discussions to obtain ownership of the Innisbrook Resort, together with the business and assets of the Resort's owner, Golf
Hosts Resorts (and its various related parties associated with operations at the Innisbrook Resort). The consolidated financial results of these entities are discussed below. Upon the closing of any
such transaction, we expect to include these newly acquired subsidiaries within our consolidated financial reporting group.

Even
though we have not yet obtained ownership of the Innisbrook Resort, the asset study prepared by third-party experts in October 2003 included a then estimate of the market
value of the Resort's real estate, an estimate of the fair market value of the Resort's furniture, fixtures and equipment, or FF&E, and an estimate of the fair value of the Resort's identified
contractual intangible assets. At our request, this study was expanded to include an estimate of the fair value of the Resort's non-contractual but identifiable intangible items. The
estimate of the fair market value of each of these asset groups was based on facts and circumstances known to us as of October 2003. Accordingly, these estimates could change (and they could
change in materially adverse ways) based on changes in events and circumstances. As earlier discussed, at the present time, we do not believe we are able to reliably project the value of the Resort
and, correspondingly, the amount of the total liquidating distributions we will make to our common stockholders over the remainder of the orderly liquidation period. We have earlier discussed the
reasons for this conclusion. Accordingly, you should not rely on the valuations or ranges earlier provided as representative of our current views on the subject. We have identified our valuation of
the participating mortgage as a critical accounting estimate, and it is discussed above. See"Application of Critical Accounting Policies."

We
expect to assume ownership at the Innisbrook Resort in the near term subject to the newly negotiated Westin and Troon management agreements. Specific to 2003, industry demand during
the first quarter of 2003 (the peak season for the Resort) was adversely affected by several factors, including the pending war with Iraq, the elevated travel alerts and the outbreak of Severe Acute
Respiratory Syndrome, or SARS. These factors continued to affect the lodging industry during the second quarter as well with a slight improvement in the latter half of the year. While the economy in
general appears to be slowly rebounding, the Resort continues to be impacted by effects of the economic recession and increased competition. It appears that corporate meeting planners are booking in
shorter booking windows (now booking 45-90 days from date of stay where historically it had been 6-12 months prior to date of stay with some windows even wider)
and may currently be more focused on planning around convenience for their corporate traveler and maximizing meeting time by selecting meeting locations which provide the least travel inconveniences
(given the new security guidelines enacted in response to terrorist activity and threats), for their attendees (i.e. locations in cities that are hubs for major airlines which eliminate or reduce the
cost of connections and, correspondingly, travel time). Also, recreation and social aspects of the corporate travel budgets have not yet been restored to historical levels, which results in less food
and beverage and golf revenue from corporate group clients.

47

---

As
a result of what appear to be changes in recent purchasing patterns, Innisbrook room and golf bookings were below Westin's anticipated levels for 2002 and 2003. Therefore, we currently do not
expect to see any marked improvement until the latter half of 2004 or possibly 2005 for the reasons earlier discussed.

Based
solely upon the unaudited financial results submitted to us by Golf Hosts, the Resort reported a net operating loss for both 2003 and 2002. The net operating loss for the years
ended December 31, 2003 and 2002 was approximately $3,198,000 and $77,000, respectively. During the year ended December 31, 2003, gross revenues declined approximately $1,722,000, or
4.3%, from the prior year. Room nights for the year declined by 3,796, or 4.2%, while the average room rate increased by $1.57 per room night, or 1.2%. The combined reduction in room nights and an
overall increase in average per room night spending at the Resort of $1.57, or 0.4%, resulted in the net reduction of gross revenues noted above. Total operating expenses before depreciation and
amortization increased by approximately $1,062,000, or 2.9%, for the year ended December 31, 2003 compared to the prior year. In addition, depreciation, amortization, and income/loss on asset
held for sale increased in the aggregate amount of approximately $337,000.

According
to our borrower at the Innisbrook Resort, in all operational areas of the Innisbrook Resort, utilization of the available amenities by the Resort's customers was markedly
reduced. In addition to the reduction of the room nights noted above, rounds of golf and food and beverage covers served also declined. (The term "cover" is used in measuring quantity and/or
utilization within the food and beverage function. Similar to a "round" of golf, a food and beverage "cover" refers to a plate or meal served to a single diner.) Golf rounds decreased by 6,958 from
109,173 rounds in 2002 to 102,215 rounds in 2003, or 6.4%, while actual gross revenues associated with the rounds played increased by $0.78 per round, or 0.7%. These differences in rounds sold and
spending changes produced a reduction in golf revenue of approximately $655,000, or 5.7%, as compared to the prior year. Food and beverage
covers served for the twelve months ended December 31, 2003 were 437,174 as compared to 425,692 for the same twelve months of the prior year. While the covers served increased by 11,482, actual
spending related to these covers on a per cover basis decreased by $0.98, or 3.7%, from the prior year. The net effect of the increased covers sold and the decreased spending per cover was a reduction
in Food and Beverage revenue of approximately $122,000, or 1.1%.

These
results are unaudited and are provided by our borrower and not generated internally by us. Accordingly, we can provide no assurance as to the accuracy of these financial results.

Contractual Obligations, Contingent Liabilities and Commitments



The following table summarizes our contractual obligations at December 31, 2003, and the effect such obligations are expected to have on the liquidity and
cash flows of our company (or our successors in interest under the applicable contracts, if the contracts are not terminated) in future periods:

|                                                                                                                                   |  | Payments Due by Period
|---------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------
|
|Employment Agreements and Employment Security Agreements                                                                           |  | $                     
|Liquor license note payable (applies to a certain managed golf course)(1)                                                          |  |                       
|Operating lease agreements at the managed golf courses                                                                             |  |                       
|Advertising, service, equipment maintenance and other contracts and software license and support agreements at the managed courses |  |                       
|Lease agreements for corporate office                                                                                              |  |                       
|                                                                                                                                   |  |                       
|Total                                                                                                                              |  | $                     
|                                                                                                                                   |  |                       

48

---

Each type of contractual obligation listed in the table is discussed in more detail below.

Employment Agreements.Under the existing amended and restated employment agreements, performance
milestone payments aggregating approximately $2,526,000 were paid to our executives upon our repayment of our obligations under our secured credit facility led by Bank of America, N.A. Pursuant to the
fourth amended and restated employment agreement of Mr. Peters, our chief financial officer, which was effective August 29, 2003, twenty-five percent of the remaining earned
milestone payment, $165,230 plus accrued interest, was paid to him on September 30, 2003 and a payment of twenty-five percent of the remaining earned milestone payment plus accrued
interest will be paid to him upon the sale of our golf course assets whereby we receive more than $1,200,000 of net cash proceeds. The remaining fifty percent of the remaining earned milestone
payment, plus accrued interest, shall be paid to Mr. Peters upon the sale of our golf course assets
whereby we receive more than $2,500,000 of net cash proceeds and such receipts are not subject to holdback, claw-backs or any escrow or other limitations. Commencing October 1,
2003, interest is accruing on the unpaid portion of Mr. Peters' remaining earned milestone payment at five percent (5%) per annum. Our chief executive officer, Mr. Blair, is also
entitled to an additional performance milestone payment of approximately $1,234,000, plus accrued interest, due to the repayment of the outstanding balance under our then applicable credit facility.
Such payment will be made in due course; no outstanding conditions to payment exist. Any severance payments otherwise payable under the amended and restated employment agreements will be reduced by
the amount of the above performance milestone payments that we have made. In addition, we have severance obligations to other employees aggregating $540,000 which have been provided for in the
liquidation accruals.

Pursuant
to the terms of our executive officers' amended and restated employment agreements dated as of February 25, 2001, we made non-recourse loans of $1,595,000 to
our executive officers ($1,150,000 to Mr. Blair and $445,000 to Mr. Peters) on February 25, 2001 for the payment of personal income taxes arising from the acceleration of their
restricted stock grants and the forgiveness of their outstanding debt to us that occurred on such date. These new loans were evidenced by promissory notes from the executives and secured by their
total holdings of 199,415 (143,790 of Mr. Blair's and 55,625 of Mr. Peters') shares of our common stock valued at $8 per share at the time of the issuance of these loans. Interest
accrues on these loans at 5.06% per annum (the applicable federal rate on the date of the loan) and is due at maturity. Effective July 1, 2002, we discontinued accruing interest on these loans
because the total outstanding balance of each loan exceeded the value of the collateral, common stock, computed based on the current net assets available to common stockholders. The outstanding
balance of these loans at June 30, 2002, principal and interest, was $1,655,000. For the years ended December 31, 2003 and 2002, we recorded an allowance for doubtful accounts against
this receivable in the aggregate amounts of $497,000 and $400,000, respectively, which approximated the difference in the pledged value of $8 per share and the computed value based on the net assets
in liquidation at December 31, 2003 and 2002, respectively. Subsequently, as a result of a letter agreement that we entered into with Mr. Blair on March 22, 2004
(filed as Exhibit 10.16.3hereto), Mr. Blair agreed to, among other things, irrevocably assign to us the shares of GTA common stock which
secured the above-mentioned non-recourse loan (made to Mr. Blair in 2001 in the amount of $1,150,319.95) and we cancelled the remainder of the loan balance (which, by its terms was
non-recourse and, thus, following our receipt of all of the collateral, was effectively unsecured and uncollectible).

These
loans mature at the earliest of the following times: (i) February 25, 2006; (ii) three years following termination of the borrower's employment with us; or
(iii) the date of the final distribution under the plan of liquidation. At any time when the loan is over-secured, the borrower has the right to sell such common stock securing the
loan, provided that all proceeds of the sale are first applied to the then outstanding balance of the loan. All distributions (including any liquidating distributions) on the stock securing the loan
are applied against the loan. The related promissory notes are non-recourse to the respective borrowers.

49

---

Since
July 30, 2002, the Sarbanes-Oxley Act of 2002 has generally prohibited us from making further loans, or modifying the terms of pre-existing loans, to our
officers.

Liquor License Note Payable.On November 9, 2000, we entered into a liquor license purchase
agreement with The Marr Company Incorporated to obtain a liquor license for Tierra Del Sol Country Club. The principal amount of this purchase agreement is $150,000, of which $25,000 was paid at the
time of the execution of the purchase agreement and $125,000 is represented by an installment promissory note which requires that we pay accrued interest only each month at a rate of 8% per annum
($833.33 per month). The promissory note specifically restricts prepayment in whole or in part prior to April 1, 2004. The promissory note matures on December 1, 2007. In the table
above, we have noted the obligation of the required interest payments through April 1, 2004, the expiration date of the prepayment restriction. This note will be assumed by the buyer when
Tierra Del Sol is sold.

Operating Lease Agreements.In the normal course of operating the golf courses that we manage, we
have entered into operating lease agreements to lease golf course maintenance equipment, golf course vehicles, golf carts, and office equipment at the managed courses. The terms of these leases range
from twelve to sixty months.

Advertising, service, equipment maintenance and other contracts and software license and support agreements at the managed
courses.In the normal course of operating the golf courses that we manage, we have entered into contracts for services such as advertising, waste management,
equipment maintenance, software support, etc. The terms of these contracts range from 12 to 24 months and in certain cases with renewal options annually.

Lease agreements for GTA corporate office.This represents the office space lease and the office
equipment leases for our corporate office.



Series A Preferred Stock.On April 2, 1999, we completed a registered offering of
800,000 shares of 9.25% Series A Cumulative Convertible Preferred Stock, par value $0.01 per share, or Series A preferred stock, at a price of $25.00 per share to a single purchaser, AEW
Targeted Securities Fund, L.P., or AEW. The Series A preferred stock is convertible, in whole or in part, at the option of the holder at any time into our common stock at an implicit conversion
price of $26.25 per share of common stock, subject to adjustment in certain circumstances. We contributed the net proceeds to our operating partnership in exchange for 800,000 Series A
preferred OP units with analogous terms.

Aggregate
Series A preferred stock dividends accrued, until July 20, 2003, at a rate of $462,500 per quarter. Effective July 21, 2003 the rate increased to $625,000
per quarter (see further discussion of this increase below). As of December 31, 2003, we have accrued and not paid ten quarters of Series A preferred stock dividends (including the
dividend otherwise payable in respect of the quarter ended December 31, 2003). Under our Series A charter document, because we now have at least six quarters of accrued and unpaid
Series A preferred stock dividends, the holder of the Series A preferred stock, AEW Targeted Securities Fund, L.P. (or its transferee), had the right to elect two additional directors to
our board of directors at our annual meeting that was held on November 17, 2003, whose terms as directors would continue until we fully pay all accrued but unpaid Series A dividends;
however, AEW did not exercise this right.

On
February 22, 2001, we entered into a voting agreement with AEW, which continues to hold all of the shares of the Series A preferred stock. That agreement required AEW to
vote in favor of the plan of liquidation and required us to redeem all of the shares of Series A preferred stock (for $25 per share plus dividends accrued and unpaid thereon through the date of
the final redemption payment) promptly after we determine in good faith that we have received sufficient net proceeds from the

50

---

disposition
of our assets and/or operations to redeem all of the preferred shares without violating any legal or contractual obligations.

Moreover,
under our voting agreement with AEW, since we did not fully redeem the Series A preferred stock by May 22, 2003 (which was the second anniversary of our
stockholders' adoption of the plan of liquidation), AEW Targeted Securities Fund (or its transferee) had the right to require us to redeem the Series A preferred stock in full within
60 days which right they exercised. Since we defaulted on that obligation, from and after July 21, 2003 the stated dividend rate of the Series A preferred stock increased from
9.25% to 12.50% per annum (equivalent to a quarterly dividend of $625,000) until the Series A preferred stock is redeemed. Although we are permitted to continue to accrue such dividends without
paying them on a current basis, they must be paid in full prior to any distribution to our common stockholders, which will reduce our cash available for liquidating distributions to common
stockholders; however, this reduction in available funds for liquidating distributions has already been taken into account in the Updated 2003 Range. We intend to continue to accrue such dividends
until such time as we have cash available to redeem the Series A preferred stock, at which time we intend to redeem the Series A preferred stock.

Inflation

We believe that inflation does not pose a material risk to us. Our main source of cash flow, golf course dispositions, is not particularly vulnerable to inflation
because we can adjust our asking prices if supply/demand factors support an interest in the particular golf course. Our main financial obligation, redemption of the Series A preferred stock,
accrues at a fixed rate. Although some of our obligations
(such as our executives' salaries) automatically adjust for inflation, some of our rights are similarly indexed. For example, our participating mortgage interest as lender at the Innisbrook Resort
provides for automatic annual interest increases (however, our borrower thereunder is currently in payment default and not meeting any of its obligations as they accrue) and our golf course fees at
the properties we operate are relatively flexible and can be increased, subject to constraints imposed by competition and, in some cases, patrons' yearly membership privileges.

Seasonality

The golf industry is seasonal in nature because of weather conditions, with fewer available tee times in the rainy season and the winter months. Conversely,
revenues fall at the Innisbrook Resort during the summer months as a result of the hot Florida weather being less appealing for group golf outings and vacation destination golfers along with the fact
that business conventions and meetings are typically held October through April, when business customers are relatively less likely to be on family vacations. In October 2003, the Innisbrook
Resort hosted, and will host thereafter through 2006, a nationally televised PGA event, the Chrysler Championship, that brings some of the highest profile golfers to the Resort for several days for
the tournament, as well as high profile golf industry sponsors and vendors. Historically, revenues pick-up in the fourth quarter but are generally the greatest during the first quarter
with guests coming form the northeast and other regions to enjoy the warm weather. The effects of seasonality can be partially offset at daily-fee golf courses by varying greens fees based
on changes in demand. Under our prior (now defunct) participating lease structure, we expected to be insulated from the effects of seasonality in that the participating leases required our lessees to
pay us base rent ratably throughout the year. Now that we manage our golf courses directly (except Innisbrook), we are experiencing some seasonal variability in our operating results, which
seasonality is expected to increase in the event that we assume operations at the Innisbrook Resort.

51

---

RISK FACTORS

Risks that might Delay or Reduce our Liquidating Distributions

In our most recent annual report on Form 10-K filed on March 31, 2003, we reported an updated projected range of liquidating
distributions to common stockholders and an updated projection as to when liquidating distributions to common stock holders might commence. We refer to these
projections as our Updated 2003 Range. Our then expectations about the amount of liquidating distributions we will make and when we will make them are based on many factors, including input from our
financial advisors and our then estimates and assumptions. We face the risk that actual events might prove to be less favorable than those estimates and assumptions. Several important factors that
could cause such a difference are described below. Although we have attempted to account for the following risks during the preparation of the Updated 2003 Range, we might have underestimated their
effects, and perhaps substantially so. As a result, the actual amount of liquidating distributions we pay to our common stockholders might be substantially below our Updated 2003 Range of projected
liquidating distributions. We also face the risk that the underestimation of the effects of these risks could result in no liquidating distributions to shareholders. Any liquidating distributions that
are available might be paid substantially later than historically projected. Factors that could cause actual payments to be later or lower than the updated 2003 Range include the matters discussed
below.

We
have recorded the value of our golf courses and our participating mortgage(discussed in detail in the earlier section titled "Factors Considered in Preparing
our Revised Estimate of the Resale Value of the Resort")at our current best estimates of fair value. However, at the present time we do not believe that we are able to
reliably project the amount of the total liquidating distributions we will make to our common stockholders over the remainder of the orderly liquidation period. Subject to the following caveats, we
do, however, believe that it may be possible to do so in future periods as the quality and reliability of information necessary to make reliable estimates of cash flow and, correspondingly, value
become more reliable. However, we can make no assurances that the quality and reliability of all such necessary information will develop to the degree necessary to allow us to derive a reliable
estimate of the range of liquidation distributions.

Among
other reasons, we do not believe we are able at this time to project the amount of the total liquidating distributions we will make to our common stockholders over the remainder of
the orderly liquidating period because we have not been able to obtain sufficiently static financial data with respect to the Resort's performance which is necessary to establish a reliable valuation
of the Resort. The factors giving rise to this uncertainty include, without limitation, the following:



52

---



As
a result of the foregoing, at the present time, we will refrain from making any adjustments (positive or negative) to any earlier reported range of distributions or proposing a new
range. We may, however, be able to do so in future periods if the quality and reliability of all information necessary to make estimates of cash flow and, correspondingly, value becomes more reliable.
However, we can make no assurances that the quality and reliability of all such necessary information will develop to the degree necessary to allow us to derive a reliable estimate of the range of
liquidation distributions.

You
should not assume that the liquidating distributions have not declined perhaps in material amounts, from the historical projections earlier provided.



Extraordinary corporate actions, such as our plan of liquidation, often lead to securities class action lawsuits and derivative litigation being filed against
companies such as ours. We became involved in this type of litigation in connection with our plan of liquidation (and the transactions associated with it) in a legal action we refer to as the Crossleylitigation. During the second quarter, theCrosselyclaim was dismissed with prejudice on our
motion for summary judgment, which means that the law suit was dismissed and the plaintiff will not be allowed to refile the claim, although the plaintiff could appeal the dismissal. We subsequently
entered into a non-monetary settlement with the plaintiff whereby the plaintiff agreed not to appeal the dismissal and we agreed not to seek reimbursement of our legal costs from the
plaintiff. Even though theCrossleylitigation has been dismissed, we face the risk that other claims might be brought against us. Any such litigation
would likely be expensive and, even if we ultimately prevail, the process would divert management's attention from implementing the plan of liquidation and otherwise operating our business. If we do
not prevail in any such litigation, we might be liable for damages. We cannot predict the amount of such damages, if any, but they might be significant and would reduce our cash available for
distribution and the ultimate amount of our liquidating distributions to common stockholders.

53

---



We are the lender under a $79 million original balance participating loan secured by a mortgage on the Innisbrook Resort, near Tampa, Florida. The
Innisbrook Resort consists of rental condominiums and conference facilities, currently managed by Westin Hotel Company, and four upscale golf courses, currently managed by Troon Golf. Westin and Troon
are affiliated with Starwood Hotels & Resorts. The borrower, Golf Host Resorts, Inc., owns the Resort, other than the separately-owned condominium units. Our first priority mortgage
extends to all real property at the Innisbrook Resort, other than the separately owned condominium units. A majority of the condominium unit owners participate in a rental pool whereby their
condominium units are made available as hotel rooms to guests of the resort. Some of the condominium owners have initiated a legal action against the borrower regarding its management of the rental
pool.

Currently,
the borrower is in monetary default due to its failure, commencing on November 1, 2001, to make base interest payments to us. We may in the future determine that
additional non-monetary defaults exist. We delivered a legal notice to the borrower on March 8, 2002, accelerating the entire amount of the participating mortgage as a result of the
borrower's default. We also sent a legal notice to Westin Hotel Company on March 8, 2002, asserting that Westin failed to comply with the terms of a subordination agreement between us and
Westin, which Westin has contested, and we are attempting to negotiate a resolution of our dispute with Westin.We might become involved in litigation
with Westin if we and Westin are unable to agree on our respective rights and obligations pursuant to Westin's management agreement with the borrower and our subordination agreement with Westin. Any
litigation might be expensive and time-consuming. We are negotiating with the borrower regarding a possible consensual foreclosure or a possible conveyance in lieu of foreclosure. In a
negotiated resolution, we might agree to assume certain contingent liabilities of the borrower, potentially including liabilities and costs of the borrower related to the pending condominium owners'
legal action against the borrower and the advances under the Westin guarantee. If we agree to assume some of the borrower's liabilities, if any, to the condominium owners (or other contingent
liabilities), we will face the risk that our ultimate liability might be greater than we expected. In that case, a large verdict against us (or other contingent payout) would significantly reduce our
cash available for distribution and the ultimate amount of our liquidating distributions to common stockholders.

The
participating mortgage loan is a non-recourse loan, which means that following an event of default by the borrower we cannot bring a legal action directly against the
borrower to compel payment, but instead our recourse is to proceed against the guarantors and/or to foreclose upon the Innisbrook Resort (other than the individually owned condominium units) and any
other property of the borrower that has been pledged by the borrower to secure our loan. If we decide to pursue judicial foreclosure against the borrower, it would be expensive and
time-consuming and there is a risk that the borrower might obtain judicial protection. Even if we obtain ownership of the Innisbrook
Resort, we would face the difficult task of revitalizing its revenues. The terms of the management agreement with Westin require that Westin be retained as the operator of the resort after a
foreclosure.

As
a result of these problems, the current resale value of our participating mortgage is impaired, our recovery with respect to this asset might be significantly delayed, and the
aggregate amount we ultimately receive, either (a) as repayment from the borrower, or (b) upon a sale of our lender's interest in the participating mortgage, or (c) upon a sale of
the Innisbrook Resort following foreclosure, might be substantially less than the amount we are currently owed.

54

---

We
are seeking to conclude a negotiated resolution with the borrower as early as possible in 2004 whereby the borrower's interest in the Innisbrook Resort would be transferred to us or
one of our affiliates. However, we can provide no assurance of a resolution, of the terms of any resolution, or the timing thereof.



Our estimate of the fair value of our participating mortgage interest in the Innisbrook Resort, as recorded on our books at September 30, 2003, is
$44.2 million, which is lower than the $60 million valuation recorded in prior periods. If there were no other changes to the basis for our Updated 2003 Range (and we cannot assure that
fact or result), this change in the valuation of Innisbrook would cause the Updated 2003 Range to shift lower by $1.90. Although we have not yet obtained ownership of the Innisbrook Resort, as
previously disclosed, we have based our calculation of the mortgage's liquidation value on an estimate of the future going-concern value of the Resort's operations on the assumption that we will take
possession of the Resort (subject to an amended management contract with Westin) and hold the property until the Resort's operating revenues realize a modest recovery. The currently contemplated
holding period, as determined by our board, extends to the end of 2005. In October 2003, we received from the Resort's operator, Westin, an updated forecast of the net cash flow expected to be
generated by the Innisbrook Resort in the fourth quarter 2003 and for the year 2004. Westin's updated forecast was materially less favorable than Westin's earlier forecasts for the same periods, which
were among the factors considered by our management when arriving at the prior valuation. The decline in the Westin forecast resulted primarily from fewer than anticipated group bookings in the fourth
quarter and the assumption that this trend would continue into 2004. In response to Westin's forecast and our inquiries into Westin's budget methodologies and the basis for Westin's projections, as of
September 30, 2003, we revised our estimate of the Resort's fair value at the end of the holding period to $44.2 million. This new valuation is above the low end of the valuation range
for the Innisbrook asset under the "forced liquidation" scenario, as estimated by Houlihan Lokey
in both their March 2002 and March 2003 analyses (as described in more detail in our annual report on Form 10-K filed on March 31, 2003). We have identified our
valuation of the participating mortgage as a critical accounting estimate, and it is discussed in Part II, Item 7 of this annual report, under the caption "Application of Critical Accounting
Policies."

As
earlier discussed, at the present time, we do not believe we are able to reliably project the value of the Innisbrook Resort, and correspondingly, the amount of the total liquidating
distributions we will make to our common stockholders over the remainder of the orderly liquidation period. We have earlier discussed the reasons for this conclusion. Accordingly, you should not rely
on the valuations or ranges earlier provided as representative of our current views on the subject.

We
do not rule out the possibility that we might decide to sell our lender's interest in the Innisbrook Resort prior to the end of the anticipated holding period (i.e.,
December 31, 2005) in response to any reasonable offer, even if the offered amount is less than $44.2 million if, after consideration of the facts and circumstances at that time, our
board determines that the sale would be in the best interest of our stockholders. However, we cannot presently predict what events, factors or outcomes might cause our board to cease pursuing the
"orderly liquidation" strategy in favor of an immediate sale. It is also possible that our board might decide to extend the currently contemplated holding period of this asset past 2005 if our board
determines that to do so would be in our stockholders' best interest in hope of realizing a better recovery on the asset after 2005. In any case, we face the risk that our efforts to preserve the
value of the Innisbrook Resort might be unsuccessful and we might ultimately sell our interest in the Innisbrook Resort for less than our last estimates of its fair value. Accordingly, at some future
date, our assessment of the asset's fair value may change, perhaps in

55

---

a
material adverse manner based on facts and circumstances at that time, and the asset may again be written-down.



Under the federal bankruptcy code, the filing of a bankruptcy petition by or against the borrower under our participating mortgage would stay (i.e., temporarily
suspend) our efforts to collect past due payments owed to us. In the case of our participating mortgage, a bankruptcy filing would also temporarily prevent our ability to commence or continue a
judicial foreclosure action. Additionally, the bankruptcy trustee (or the borrower as debtor-in-possession) would have special powers to avoid, subordinate or disallow debts.
In some circumstances, it is possible that our claims may be subordinated to financing obtained by the borrower subsequent to its bankruptcy.

Further,
in the case of our lender's interest in the participating mortgage, if the bankruptcy court were to determine that the value of the Innisbrook Resort is less than the principal
balance of the participating mortgage, the court may reduce our amount of secured indebtedness to the then-current value of the resort. Such an action would make us a general unsecured
creditor for the difference between the then-current value of the resort and the amount of the outstanding indebtedness. Unsecured creditors are less likely than secured creditors to
recover all of the amounts owed to them by a bankrupt borrower. A bankruptcy court also may:



The
legal proceedings necessary to resolve these issues would likely be time-consuming and expensive and might significantly delay our receipt of revenue from the affected
asset.



Our ability to complete any golf course sales currently under contract (of which we have one), or subject to letters of intent (of which we do not have any as of
the date of this filing), and to locate buyers for our other interests in golf courses and negotiate and complete those sales depend to a large extent upon the experience and abilities of W. Bradley
Blair, II, who serves as our chief executive officer and president, and Scott D. Peters, who serves as our senior vice president and chief financial officer (who is currently on a reduced schedule),
and their experience and familiarity with our assets, our counter-parties and the market for golf course sales. We believe it is important that we retain at least one of these key executives in order
potentially to achieve a relatively favorable settlement of our borrower's default under the participating mortgage. We believe our liquidation has progressed to the point that the resignation of one
(but not both) of our executives would not likely cause significant adverse consequences. However, a loss of the services of both of these individuals could materially harm our ability to complete the
plan of liquidation in a reasonably expeditious manner and our prospects of selling our assets at the best potential prices.

56

---



We face the risk that both of our key executives might resign. In particular, our payment in full of our outstanding obligations under our credit facility, which occurred in the second
quarter, was the last remaining milestone under Mr. Blair's amended employment agreement, and his performance bonus is now due and payable by us.Accordingly, our executives might conclude that they no longer have meaningful financial incentives to remain with our company especially considering the reduction in their annual salaries. Following
the disposition of our Sandpiper property in mid-2003 and the corresponding reduction in demands on Mr. Peters' time, the compensation committee of our board of directors determined
that management should seek to negotiate a reduced time commitment and a reduced salary arrangement with Mr. Peters, and we entered into an amended and restated employment agreement with
Mr. Peters on August 29, 2003. Under this amended and restated employment agreement, Mr. Peters is expected to devote a specified number of hours per calendar quarter to our
company, representing a substantially reduced time commitment from Mr. Peters. Mr. Peters will continue to serve as our Senior Vice President, Secretary and Chief Financial Officer, as
well as continuing to serve on our board of directors. Under the amended agreement, we will pay Mr. Peters a salary of $12,000 per quarter. To the extent that we require more of
Mr. Peters' time, we will pay him on an hourly basis, up to a capped amount per diem. Additionally, under this agreement Mr. Peters, is not entitled to the balance of his remaining
milestone payment until certain golf course sales thresholds are met, as earlier described. Unless terminated earlier by us or Mr. Peters, this arrangement will terminate on June 30,
2004. Additionally, on March 22, 2004, we entered into a letter agreement with Mr. Blair(filed as Exhibit 10.16.3 hereto)which,
among other things, provides for Mr. Blair to receive a reduced base salary from us as of April 1, 2004, which is a result of an expected future reduction in the amount of time he is
required to devote to our company and its business. As a result, effective April 1, 2004, Mr. Blair will receive seventy-five percent of his current base salary of
$381,654.47, or $286,240.85. In addition, effective January 1, 2005, Mr. Blair will receive a further reduced annual base salary of $190,827.24, which is fifty percent of his current
base salary.

The
resignation of Mr. Blair poses a relatively greater risk at this time in light of Mr. Peters' reduced time commitment to our company. If Mr. Blair were to
resign, we would likely ask Mr. Peters' to increase his time commitment to our company or seek to hire a replacement. We face the risk that Mr. Peters might have made other commitments
by that time and might be unwilling or unable to return to full time employment with our company. The cost to us of hiring a replacement would likely depend upon the experience and skills required of
such an individual in light of our financial condition, our assets remaining to be liquidated, and the complexity of any issues bearing on our company and the liquidation at that time. If and when the
issues surrounding Innisbrook (our last significant asset in liquidation) are resolved, our need for a full-time executive may be less significant.

Our
ability to complete the plan of liquidation in a timely manner also depends on our ability to retain our key non-executive employees. Our employees may seek other
employment rather than remain with us throughout the process of liquidation, even though they generally would lose their eligibility for severance payments by resigning. If we are unable to retain
enough qualified staff to complete our plan of liquidation in a reasonably expeditious manner, liquidating distributions might be delayed or reduced.



In addition to the four golf courses at the Resort, we have four other properties (or five eighteen-hole equivalent golf courses), one of which is
currently subject to a sale agreement and the other three are not currently subject to sale agreements or letters of intent. In calculating our projected liquidating distribution, we assumed that we
will be able to find buyers for the Innisbrook Resort and these other golf courses at amounts based on our estimates of their fair market values based on current indications of interest from potential
buyers. However, we may have overestimated the sales prices that

57

---

we
will ultimately be able to obtain in the sale of these golf courses. The analysis performed by Houlihan Lokey as of March 18, 2003 (on which our Updated 2003 Range was based in part, and
upon which you should not rely at this point) is neither an appraisal nor an opinion. Assumptions underlying our Updated 2003 Range might prove to be incorrect and, therefore, our projections might
overstate the ultimate net proceeds we will receive. For example, in order to find buyers in a reasonably expeditious manner, we might be required to lower our asking price below our estimate of a
golf course's fair value. If we are not able to find buyers for these golf courses in a reasonably expeditious manner or if we have overestimated the sales prices we will ultimately receive, our
liquidating payments to our common stockholders will be delayed or reduced, perhaps in substantial ways.

As
earlier discussed, at the present time, we do not believe we are able to reliably project the value of the Innisbrook Resort, and correspondingly, the amount of the total liquidating
distributions we will make to our common stockholders over the remainder of the orderly liquidation period. We have earlier discussed the reasons for this conclusion. Accordingly, you should not rely
on the valuations or ranges earlier provided as representative of our current views on the subject.



In some golf course sales, we may agree to receive promissory notes from the buyer as a portion of the purchase price. Promissory notes can be illiquid. If we are
not able to sell the promissory note without a great discount, or in the case of a short-term note, if we hold it to maturity and the purchaser ultimately defaults, our liquidating
distributions might be reduced.



The value of our interests in golf courses might be reduced, and substantially so, by a number of factors that are beyond our control, including the following:



Any
reduction in the value of our golf courses would make it more difficult for us to sell our assets for the amounts and within the time-frames that we have estimated.
Reductions in the amounts that we receive when we sell our assets could decrease or delay our payment of liquidating distributions to stockholders, perhaps in substantial ways.



Before making the final liquidating distribution to common stockholders, we will need to pay all of our transaction costs pertaining to the liquidation and all
valid claims of our creditors, which we expect will be substantial. Our board may also decide to acquire one or more additional insurance policies covering unknown or contingent claims against us,
including, without limitation, additional directors'

58

---

and
officers' liability insurance, for which we would pay an additional premium based upon market prices prevailing at the time of purchase. We have estimated such transaction costs in calculating the
amount of our projected liquidating distributions. To the extent that we have underestimated costs and expenses in calculating our historical projections, our actual aggregate liquidating
distributions will be lower than we have historically projected, and perhaps in substantial amounts. As earlier discussed, we have not updated our projections.



In order to maintain our historical qualification as a REIT, at least 95% of our annual gross income was required to be derived from real property rents, mortgage
interest and a few other categories of income specified in the tax code, which importantly do not include income from golf course operations. Although we did not affirmatively intend to revoke our
REIT status, business conditions required us to begin operating golf courses in 2000 and the percentage of our gross income supplied by such operations increased in 2001 and surpassed the 5% ceiling
in 2002. Consequently, we did not meet the 95% gross income test in 2002. Failure to meet this test caused us to fail to qualify as a REIT for the year 2002, which will prevent us from
re-qualifying for at least four years. Accordingly, we were then and are currently subject to federal income tax as a regular corporation.

However,
our operations resulted in a net operating loss for income tax purposes during 2002 and 2003. Therefore, no income tax will be due on our operating income/loss or proceeds from
the sale of properties that occurred during 2002 and 2003. As of December 31, 2003, we believe we have sufficient net operating loss carryovers to offset any gains we might recognize through
our liquidation. If we were to recognize taxable gains in a year before consideration of net operating loss carryovers, we could be subject to alternative minimum tax. Generally, for tax years ending
after December 31, 2002, the use of net operating loss carryovers to reduce alternative minimum taxable income is limited to 90% of alternative minimum taxable income. Therefore, tax at a rate
of 20% could be imposed on our alternative minimum taxable income that cannot be reduced by net operating loss carryovers. The resulting tax liabilities would reduce the amount of cash available for
liquidating distributions.



We entered into a voting agreement with the holder of our preferred stock, AEW Targeted Securities Fund, L.P., pursuant to which the holder agreed to vote in
favor of the plan of liquidation. The voting agreement provided that if we failed to redeem the Series A preferred stock by May 22, 2003, the holder of the preferred stock would be
entitled to require us to redeem it. We received such a demand from the preferred stock holder on May 23, 2003, but we do not have enough cash available to redeem the preferred stock. Our
default in making a timely redemption payment gives the preferred stock holder the right under the voting agreement to appoint two new directors to our board. Our charter also gives the preferred
stock holder the right to elect two new directors if and when dividends on the Series A shares are over six quarters in arrears. Currently, dividends on the Series A shares are nine
quarters in arrears. These director election rights are not cumulative, which means that the preferred stock holder may elect two, but not four, new directors. The current holder of the preferred
stock, AEW Targeted Securities Fund, L.P., has informed us that it does not currently intend to exercise that right. However, we face the risk that it might decide to exercise such right in the
future. The appointment of such directors to our board might reduce the efficiency of our board's decision-making or result in decisions that prejudice the economic interests of our common stock
holders in favor of our preferred stock holder.

59

---



At some point during our liquidation, as expressly permitted by our plan of liquidation, we may elect to contribute our remaining assets and liabilities to a
liquidating trust. Our stockholders would receive interests in the liquidating trust and our corporate existence would terminate. The SEC has historically allowed liquidating trusts to stop filing
quarterly reports on Form 10-Q and to file unaudited annual financial statements on Form 10-K. Accordingly, if the SEC were to grant similar relief to our
successor liquidating trust we might realize substantial legal and auditing cost savings over the remainder of our liquidation, as well as general and administrative cost savings such as personnel
costs, certain insurance costs, and printing and reporting costs of a publicly traded company, among others. However, the plan of liquidation prohibits us from contributing our assets to a liquidating
trust unless and until our preferred stock has been redeemed in full or until which time as they consent to such a contribution.

For
tax purposes, the creation of the liquidating trust should be treated as a distribution of our remaining assets to our stockholders, followed by a contribution of the same assets to
the liquidating trust by our stockholders. As a result, we will recognize gain or loss inherent in any such assets, with any gains offset by available net operating loss carry-overs (discussed above).
In addition, a stockholder would recognize gain to the extent his share of the cash and the fair market value of any assets received by the liquidating trust was greater than the stockholder's basis
in his stock, notwithstanding that the stockholder would not contemporaneously receive a distribution of cash or any other assets with which to satisfy the resulting tax liability.

In
addition, it is possible that the fair market value of the Innisbrook Resort and the other assets received by the liquidating trust, as estimated for purposes of determining the
extent of the stockholder's gain at the time interests in the liquidating trust are distributed to the stockholders, will exceed the cash or fair market value of property ultimately received by the
liquidating trust upon its sale of the assets, in which case the stockholder may not receive a distribution of cash or other assets with which to satisfy any tax liability resulting from the
contribution of the assets to the liquidating trust. In this case, the stockholder would recognize a loss in a taxable year subsequent to the taxable year in which the gain was recognized, which loss
might be limited under the tax code.

If
we do not distribute our assets to a liquidating trust and, instead, continue to operate as a regular corporation until all of our assets are sold, we would recognize gains or losses
upon the sale of assets for federal income tax purposes. Since we are no longer a REIT, we could be subject to income tax on any recognized gains. However, as of December 31, 2002, we believe
we have sufficient net operating loss carryovers to offset any recognized gains. If we were to recognize taxable gains in a year before consideration of net operating loss carryovers, we could be
subject to alternative minimum tax. Generally, for tax years ending after December 31, 2002, the use of net operating loss carryovers to reduce alternative minimum taxable income is limited to
90% of alternative minimum taxable income. Therefore, tax at a rate of 20% could be imposed on our alternative minimum taxable income that cannot be reduced by net operating loss carryovers. If a
liquidating trust is formed, our net operating loss carryovers will not be available to reduce any gains recognized within the trust. However, the trust will have a tax basis equal to the fair market
value of its assets at the date the liquidating trust is formed. Any gain recognized by the trust would thus be the result of either appreciation in the value of the assets during the time that they
are owned by the trust, or an initial underestimation of the fair market value of the assets at the time the trust is formed.



Our ability to meet our financial obligations to our creditors is contingent upon our ability to sell our remaining four assets (including, ultimately the
Innisbrook Resort). In the event we are not able to

60

---

do
so in a reasonable period of time and for reasonable amounts, we may experience severe liquidity problems, and not be able to meet the demands of our creditors in a timely manner. Subject to our
liquidity through the Textron revolving line of credit, we may ultimately declare bankruptcy if we cannot meet our obligations to our creditors in a timely manner.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We have not entered into any transactions using derivative financial instruments. We are subject to market risk associated with changes in interest rates. We did
not have any outstanding debt at December 31, 2003; however, we obtained a revolving line of credit on March 18, 2004. The total outstanding debt, at March 22, 2004, subject to
interest rate exposure is $1,090,000. A 25 basis point movement in the interest rate on the floating rate debt would result in an approximate $2,726 annualized increase or decrease in interest expense
and cash flows (see Note 9 to our Consolidated Financial Statements for additional debt information). Although our participating mortgage loan receivable is also floating rate such that the
periodic interest rate payments we are entitled to receive are subject to interest rate volatility, the participating mortgage has been in default since late 2001 and we do not currently expect it
ever to be fully paid according to its terms.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The financial statements and supplementary data required by Regulation S-X are included in this annual report commencing on page 87.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH OUR CERTIFIED PUBLIC ACCOUNTANT

None.

ITEM 9A. 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 each of our
president and chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure. Management necessarily applied its judgment in assessing the
costs and benefits of such controls and procedures, which, by their nature, can provide only reasonable assurance regarding management's control objectives.

As
of December 31, 2003, we carried out an evaluation, under the supervision and with the participation of our management, including our president and chief executive officer
along with 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. Based upon
the foregoing, our president and chief executive officer along with our chief financial officer concluded that our disclosure controls and procedures are effective in timely alerting them to material
information relating to our company required to be included in our Exchange Act reports. There have been no significant changes in our internal controls or in other factors which could significantly
affect internal controls subsequent to December 31, 2003.

61

---

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

We are managed by a board of directors composed of six members. Four of our directors, who at all times have comprised a majority of the board, are independent of
our management and receive no compensation, directly or indirectly, from our company other than for their services as directors. We refer to these four persons as our independent directors. The board
also includes W. Bradley Blair II, who is our Chief Executive Officer and President, and Scott D. Peters, who is our Chief Financial Officer, Senior Vice President and Secretary. Subject to severance
compensation rights under their amended employment agreements, officers serve at the pleasure of the board of directors.

In
2003, the board met eighteen times; the audit committee met twelve times; the compensation committee met one time; and the nominating committee met one time. Each of the directors
either attended or participated by telephone in at least 75% of the total number of meetings of the board of directors and of the committees of the board of which he was a member.

Set
forth below is information about our current directors and executive officers:

|Name                    |  | Age |  | Position                                                                  |  | Year
Elected to
Board |  | Current
Term
Expires
|----------------------- |  | --- |  | ------------------------------------------------------------------------- |  | --------------------- |  | --------------------
|W. Bradley Blair, II    |  | 60  |  | Chief Executive Officer, President and Chairman of the Board of Directors |  | 1997                  |  | 2005                
|Scott D. Peters         |  | 46  |  | Chief Financial Officer, Senior Vice President and Secretary              |  | 1999                  |  | 2004                
|Roy C. Chapman(1)(2)(3) |  | 63  |  | Independent Director                                                      |  | 1997                  |  | 2004                
|Raymond V. Jones(2)     |  | 56  |  | Independent Director                                                      |  | 1997                  |  | 2005                
|Fred W. Reams(1)(2)(3)  |  | 61  |  | Independent Director                                                      |  | 1997                  |  | 2006                
|Edward L. Wax(1)(2)(3)  |  | 67  |  | Independent Director                                                      |  | 1997                  |  | 2006                

---

Biographical Information

W. Bradley Blair, IIis our Chief Executive Officer, President, and Chairman of the board of directors. He has
been an officer of our company since our initial public offering in 1997. From 1993 until our initial public offering in February 1997, Mr. Blair served as Executive Vice President,
Chief Operating Officer and General Counsel for The Legends Group. As an officer of Legends Group Ltd., Mr. Blair
was responsible for all aspects of operations, including acquisitions, development and marketing. From 1978 to 1993, Mr. Blair was the managing partner at Blair Conaway Bograd & Martin,
P.A., a law firm specializing in real estate, finance, taxation and acquisitions. Mr. Blair earned a Bachelor of Science degree in Business from Indiana University and a Juris Doctorate degree
from the University of North Carolina at Chapel Hill Law School.

Roy C. Chapmanis an independent director. Mr. Chapman currently is the Chairman, Chief Executive Officer and principal stockholder
of Human Capital Resources, Inc., which was formed to assist students to finance higher education. From 1987 until his retirement in February 1993, he was Chairman and Chief Executive
Officer of Cache, Inc., the owner and operator of a nationwide chain of upscale women's apparel stores. He has served as the Chief Financial and Administrative Officer of

62

---

Brooks
Fashion Stores and was a partner in the predecessor to the international accounting and consulting firm of PricewaterhouseCoopers LLP. Mr. Chapman has also served as a member of the
staff of the Division of Market Regulation of the Securities and Exchange Commission and acted as a consultant to the Special Task Force to Overhaul the Securities Investors Protection Act.
Mr. Chapman earned a Bachelors degree in Business Administration from Pace University.

Raymond V. Jonesis an independent director. From 1984 to 1994 he was Managing Partner of Summit Properties Limited Partnership before it
went public in 1994. From 1994 until retiring in March 1998, Mr. Jones was the Executive Vice President of Summit Properties Inc. Summit is a publicly-traded REIT listed on the
New York Stock Exchange and is one of the largest developers and operators of luxury garden multifamily apartment communities in the Southeastern United States. While at Summit, Mr. Jones
oversaw the development of 26 communities comprising nearly 6,500 apartment homes in Georgia, North Carolina, South Carolina and Ohio. Prior to 1984, Mr. Jones served as General Operations
Manager for both the Charlotte and Houston divisions of Ryan Homes, Inc. Mr. Jones earned a Bachelor of Arts degree in Political Science from George Washington University.

Scott D. Petersis our Chief Financial Officer, Senior Vice President and Secretary. He has been an officer of our company since our
initial public offering in 1997. Mr. Peters was appointed by the Board to fill a vacancy created by a board member's resignation in late 1999. A stockholder vote confirmed Mr. Peter's
appointment at the 2000 annual meeting and re-elected him to a three-year term at the 2001 annual meeting. From 1992 through 1996, Mr. Peters served as Senior Vice
President and Chief Financial Officer of the Pacific Holding Company in Los Angeles, where he participated in the management of a 4,000 acre real estate portfolio consisting of residential, commercial
and country club properties focusing on master-planned golf communities. From 1988 to 1992, Mr. Peters served as Senior Vice President and Chief Financial Officer of Castle & Cooke
Homes, Inc. From 1986 to 1988, Mr. Peters worked with a general partnership that managed the construction of the Scottsdale Princess Resort. Mr. Peters became a Certified Public
Accountant and worked with Arthur Andersen & Co. and Laventhol & Horwath from 1981 to 1985. He received a Bachelor of Arts degree in Accounting and Finance with honors from Kent State
University.

Fred W. Reamsis an Independent Director. Since 1981 Mr. Reams has served as the Chairman or President of Reams Asset Management
Company, LLC, an independent private investment firm which he co-founded. Reams Asset Management Company employs a staff of 45 persons and manages approximately $16 billion in
assets. In addition, Mr. Reams served as President of the board of directors of the Otter Creek Golf Course from 1981 through 2003. Mr. Reams holds a Bachelor of Arts degree and a Master
of Arts degree in Economics from Western Michigan University.

Edward L. Waxis an Independent Director. Mr. Wax is currently Chairman Emeritus of Saatchi & Saatchi, a worldwide
advertising and ideas company. From 1992 until his appointment to his current position in 1997, Mr. Wax served as Chairman and Chief Executive Officer of Saatchi & Saatchi.
Mr. Wax had been responsible at Saatchi for the operations of 143 offices in 87 countries. Mr. Wax's employment by Saatchi & Saatchi began in 1982. Mr. Wax was formerly
Chairman of The American Association of Advertising Agencies as well as a director of both the Ad Council and the Advertising Educational Foundation. Mr. Wax also serves on the board of
directors of Dollar Thrifty Automotive Group. Mr. Wax holds a Bachelor of Science degree in Chemical Engineering from Northeastern University and a Masters in Business Administration degree
from the Wharton Graduate School of Business.

Committees

Audit Committee.The board of directors has established an audit committee now consisting of the four independent directors.
Mr. Jones is currently the chairman of the audit committee. The audit

63

---

committee's
role is to make recommendations concerning the engagement of independent public accountants, to review with the independent public accountants the plans and results of the audit
engagement, to approve professional services provided by the independent public accountants, to review the independence of the independent public accountants, to consider the range of audit and
non-audit fees and to review the adequacy of our internal accounting controls. The audit committee oversees our financial reporting process on behalf of the board of directors. Management
has the primary responsibility for the financial statements and the reporting process including the systems of internal controls. In fulfilling its oversight responsibilities, the audit committee
reviewed the audited financial statements in this annual report with management, including a discussion of the quality, not just the acceptability, of the accounting principles, the reasonableness of
significant judgments, and the clarity of disclosures in the financial statements. The audit committee reviewed with the independent auditors, who are responsible for expressing an opinion on the
conformity of those audited financial statements with generally accepted accounting principles, their judgments as to the quality, not just the acceptability, of our accounting principles and such
other matters as are required to be discussed with the audit committee under generally accepted auditing standards. While financially literate under the applicable AMEX rules, the members of the audit
committee are not professionally engaged in the practices of accounting or auditing. Members of the audit committee rely without independent verification on the information provided to them and on the
representations made by management and BDO Seidman, LLP. Accordingly, the audit committee's oversight does not provide an independent basis to determine that management has maintained appropriate
accounting and financial reporting principles or appropriate internal controls and procedures designed to assure compliance with accounting standards and applicable laws and regulations. The audit
committee's reviews, considerations and discussions do not assure that BDO Seidman's audit of our financial statements has been carried out in accordance with generally accepted auditing standards,
that the financial statements are presented in accordance with generally accepted accounting principles or that our public accountants are in fact "independent."

Audit Committee Financial Expert.We have determined that Roy Chapman, a member of our audit committee, qualifies as an
"audit committee financial expert" as defined in Item 401(h) of Regulation S-K, and that Mr. Chapman is "independent" as the term is used in Item 7(d)(3)(iv) of
Schedule 14A under the Securities Exchange Act.

Compensation Committee.The board of directors has established a compensation committee to determine compensation, including
previously determining awards under our stock incentive plans, for our officers. The compensation committee consists of three independent directors. The current chairman is Mr. Chapman.

Nominating Committee.The board of directors has established a nominating committee to nominate individuals for election to
the board of directors. The nominating committee consists of three independent directors. The current chairman is Mr. Reams. The nominating committee will consider
nominees recommended by security holders. (A stockholder wishing to recommend a nominee should contact our corporate secretary, Scott D. Peters at (843) 723-4653).

Other Committees.The board of directors may, from time to time, form other committees as circumstances warrant. Such
committees will have such authority and responsibility as may be delegated by the board of directors, to the extent permitted by Maryland law.

Director Compensation

We pay our independent directors fees for their services as directors. Independent directors receive annual compensation of $10,000 plus a fee of $1,000 for
attendance at each meeting of the board of directors (whether in person or telephonically) and $500 for attending each committee meeting. Directors who are not independent directors are not paid any
director's fees. We reimburse directors

64

---

for
their reasonable and documented out-of-pocket travel expenses. At the time of our initial public offering, and on the first four anniversaries of our initial public
offering, our four independent directors received automatic annual grants of options to purchase 5,000 shares of our common stock at the stock's fair market value on the date of grant. Upon the fourth
such grant, the shares available under our non-employee directors stock option plan were exhausted and the plan was not renewed. All outstanding directors' stock options are currently "out
of the money."

Directors and Officers Insurance

We maintain directors and officers liability insurance. Directors and officers liability insurance insures our officers and directors from any claim arising from
an alleged wrongful act by such persons while acting in their capacity as officers or directors of our company and also insures us, to the extent that we have indemnified the directors and officers
for such loss.

Indemnification

Our charter provides that we shall indemnify our officers and directors against certain liabilities to the fullest extent permitted under applicable law. Our
charter also provides that our directors and officers be exculpated from monetary damages, to the fullest extent permitted under applicable law.

Section 16(a) Beneficial Ownership Reporting Compliance

Section 16(a) of the Exchange Act requires our officers and directors, and persons who own more than 10% of a registered class of our equity securities, to
file reports of ownership and changes in ownership with the Securities and Exchange Commission and the American Stock Exchange. Officers, directors and stockholders owning more than 10% of our common
stock are required by SEC regulations to provide us with copies of all the reports they file pursuant to Section 16(a).

Based
solely on a review of copies of those reports required by Section 16(a) and filed by or on behalf of our officers and directors or written representations that no such
reports were required, we believe that during 2003 all of our officers and directors and stockholders owning greater that 10% of our common stock complied with all applicable Section 16(a)
filing requirements.

Code of Ethics

We have a written Code of Ethics, or Code, that applies to our chief executive officer and senior financial officers, including our chief financial officer and
controller. In addition to the Code being available on our website,www.golftrust.com, we will provide a copy of the Code, without charge, upon written
request to Investor Relations, 14 N. Adger's Wharf, Charleston SC 29401. If we change our Code in any material respect or waive any provision of the Code for any of our officers to whom it applies, we
expect to provide the public with notice of any such change or waiver by publishing an appropriate description of such event on our website or by other appropriate means as required or permitted under
applicable rules of the SEC. We do not currently expect to make any such waivers.

65

---



ITEM 11. EXECUTIVE COMPENSATION

We currently have two executive officers, Mr. Blair and Mr. Peters. The following table sets forth 2001, 2002 and 2003 annual and
long-term compensation to our executive officers:

Summary Compensation Table

|                                                                                  |  | Annual Compensation |  | Long Term Compensation(2)
|--------------------------------------------------------------------------------- |  | ------------------- |  | -------------------------
|
|W. Bradley Blair, II
Chief Executive Officer, President and Chairman of the Board |  | 2003
2002
2001      |  | $                        
|Scott D. Peters
Chief Financial Officer, Senior Vice President and Secretary      |  | 2003
2002
2001      |  | $                        

---

66

---



Option Grants for Last Fiscal Year

No stock options were granted to Mr. Blair or Mr. Peters or any such person in fiscal year 2003:

Option Exercises in 2003 and Year-End Option Values

The following table shows that there were no option exercises during the fiscal year ended December 31, 2003 by any of our executive officers and it sets
forth the exercisable and unexercisable options held by them as of December 31, 2003. The value of unexercised in-the-money options at December 31, 2003 is based
on a value of $2.48 per share, the prior closing price of our common stock on the American Stock Exchange on December 31, 2003.

2003 Option Exercises and Year-End Holdings

|                     |  |   |  |   |  | Number of
Securities Underlying
Unexercised Options
at December 31, 2003 |  |   |  |  
|-------------------- |  | - |  | - |  | ------------------------------------------------------------------------ |  | - |  | -
|
|
|
|W. Bradley Blair, II |  |  |  |  |  | 640,000                                                                  |  |  |  | 
|Scott D. Peters      |  |  |  |  |  | 285,000                                                                  |  |  |  | 

---

Employment Agreements

We entered into written employment agreements with W. Bradley Blair, II and Scott D. Peters at the time of our initial public offering, which
have been amended and restated, most recently as of February 25, 2001, the day on which our board adopted the plan of liquidation. The amended and restated employment agreements of
(i) Mr. Blair, as currently in effect, was filed as an exhibit to our Form 8-K, on March 12, 2001 and as amended by that certain letter agreement filed as
exhibit 10.16.3 to this annual report, and (ii) Mr. Peters, as currently in effect, was filed as an exhibit to our Form 8-K, on October 9, 2003. In
summary, they include the following provisions.

Salary.The February 25, 2001 amended employment agreement for Mr. Blair provides for an annual base salary of
$360,000, with automatic annual cost of living increases based on the increase, if any, in the consumer price index. However, we recently entered into a letter agreement with Mr. Blair on
March 22, 2004(filed as Exhibit 10.16.3 hereto) which provides for Mr. Blair to received a reduced base salary from us as of
April 1, 2004, which is a result of an expected future reduction in the amount of time he is required to devote to our company and its business. As a result, effective April 1, 2004,
Mr. Blair will receive seventy-five percent of his current base salary of $381,654.47, or $286,240.85. In addition, effective January 1, 2005, Mr. Blair will receive a
further reduced annual base salary of $190,827.24, which is fifty percent of his current base salary.

In
addition, the fourth amended and restated employment agreement for Mr. Peters provides for monthly compensation of $5,000 plus additional compensation at a rate of $150 per
hour for hours worked that exceed eighty hours per quarter. Also, pursuant to this agreement, one fourth of the remaining earned milestone payment, $165,230 plus accrued interest, due to
Mr. Peters was paid on September 30, 2003 and one fourth of the remaining earned milestone payment plus accrued interest will be paid upon the sale of our golf course assets whereby we
receive more than $1,200,000 of net

67

---

cash
proceeds. The remaining one half of the remaining earned milestone payment plus accrued interest shall be paid to Mr. Peters upon the sale of our golf course assets whereby we receive more
than $2,500,000 of net cash proceeds and such receipts are not subject to holdback, claw-backs or any escrow or other limitations. Commencing October 1, 2003, interest is accruing
on the unpaid portion of Mr. Peters remaining earned milestone payment at five percent (5%) per annum.

Bonuses.Under the applicable amended employment agreements, the executives' eligibility for normal performance bonuses and
stock-based awards terminated upon stockholders' approval of the plan of liquidation. Instead, the applicable amended employment contracts provide for the following bonuses: Retention Bonuses and
Performance Milestone Bonuses, each as described below. The Retention Bonuses were agreed to in recognition of services rendered by the executives (including, without limitation, services rendered in
assisting in the creation of the plan of liquidation, negotiating the agreements with Legends and our Series A preferred stock holder, and seeking to achieve resolutions of various issues with
our lenders). Pursuant to their amended and restated employment agreements Messrs. Blair and Peters received cash Retention Bonuses of $1,233,907 and $660,921, respectively, on
February 25, 2001. In addition, in recognition of their services and pursuant to their amended and restated employment agreements, their options and restricted stock awards immediately vested
in full at that time (however, all of the options are at the present time "out of the money"). Pursuant to the terms of the executives' existing promissory notes, which were not modified, the
executives' debt to us, in the amount of $2,163,738 for Mr. Blair and $683,118 for Mr. Peters, was automatically forgiven upon board adoption of the plan of liquidation on
February 25, 2001. The amended and restated employment agreements also provide that Messrs. Blair and Peters will have earned and be entitled to payment of the additional cash
Performance Milestone Bonuses shown below, upon our achievement of the stated milestones, both of which have been achieved:

|                                                                                                                                                            |  | Payment*
|----------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------
|
|
|Stockholder approval of plan of liquidation (which has occurred) and repayment of all our debt** (which has occurred)                                       |  | $       
|Later of (a) repayment of all our debt** (which has occurred) and (b) February 25, 2002, which is 12 months after board approval of the plan of liquidation |  | $       

---

The
following performance milestone bonus amounts, which include accrued interest, were paid to the executives as follows: (i) to Mr. Blair, $1,815,523 on June 19,
2003; and (ii) to Mr. Peters, $972,453 on June 19, 2003, and $184,227 on September 30, 2003. The amounts remaining to be paid are $881,288, plus accrued interest, to
Mr. Blair and $495,691, plus accrued interest, to Mr. Peters.

Term.Under the amended and restated employment agreements, as a result of stockholders' approval of the plan of liquidation,
the board has the right, upon 45 days notice, to terminate either executive with or without good reason (and without any obligation to pay further severance payments) following the later of
(1) 18 months after board approval of the plan of liquidation, or (2) the date of the last Performance Milestone Bonus Payment. Prior to such date, if we terminate an executive
without "good reason" or if an executive resigns for "good cause" we would likely be required to make additional payments to him pursuant to the amended and restated employment agreements. We would
have "good reason" to terminate an executive's employment if he engaged in gross negligence, willful misconduct, fraud or material breach of his employment agreement. Each executive would have "good

68

---

cause"
to resign in the event of any material reduction in his compensation or benefits, material breach or material default by us under the applicable employment agreement or following a change in
control of our company. The additional payment would be in the amount of any as yet unearned Performance Milestone Bonus Payments, plus the difference between the severance payments otherwise payable,
on the one hand, and the amount of the executive's Retention Bonus and total Performance Milestone Bonus, on the other hand. Subject to such reduction, the severance payment would be equal to the
executive's base salary on the date of termination plus bonus, with the bonus equal to the executive's average annual bonus for the years 1997 through 1999. The severance payments would be made for
either the balance of the employment term or three years, whichever is longer.

Extension of Non-Recourse Tax Loans Secured by Stock.Upon each non-cash benefit payment (i.e., debt
forgiveness and stock award acceleration) occurring concurrently with the board's adoption of the plan of liquidation, our executives incurred tax liability, but were unable to fund such liability by
selling their GTA common stock because of federal securities law restrictions and other concerns. Pursuant to the amended and restated employment agreements, we extended to each executive a
non-recourse loan in the amount necessary to cover such personal income tax liability. On the date it was made, each loan was secured by a number of shares of GTA stock with a
then-current market value equal to the amount of the loan. Interest accrues at the applicable federal rate and is added to principal. Any distributions on the pledged shares prior to
maturity is applied to loan service. Each executive has the right, prior to maturity, if the loan is then over-secured, to sell the pledged stock on the open market, provided that the
proceeds are first applied to outstanding principal and interest on the loan.

As
a result of the letter agreement that we entered into with Mr. Blair on March 22, 2004, Mr. Blair agreed to irrevocably assign to us the shares of GTA common
stock which secure the above-mentioned non-recourse loan previously made to Mr. Blair in the amount of $1,150,319.95 and we agreed to cancel such loan.

Change of Control Agreements

The amended and restated employment agreement of Mr. Blair provides that he will have good cause to resign upon a change of control and, in that case, all
of the executive's stock options and restricted stock would vest in full and the executive would be entitled to severance payments, minus the previously paid retention bonus and any milestone payments
in connection with the plan of liquidation, as described under "Employment Agreements," above. Messrs. Blair and Peters amended and restated employment agreements provide that if
any payment by or on behalf of our company or our operating partnership to either executive qualifies as an excess parachute payment under the tax code, we shall make additional payments in cash to
the executive (so called gross-up payments) so that the executive is put in the same after-tax position as he would have been had no excise tax been imposed by the tax code.

Compensation Committee Interlocks and Insider Participation

During fiscal year 2003, our compensation committee members were Roy C. Chapman, Fred W. Reams and Edward L. Wax. Raymond V. Jones
also routinely attended compensation committee meetings by invitation. As a result both our compensation committee and our audit committee were effectively composed of all of our independent
directors.

None
of the members of our compensation committee was at any time since our formation an officer or employee of our company. None of our executive officers serves as a member of the
board of directors or compensation committee of any entity that has one or more executive officers serving as a member of our board of directors or compensation committee.

69

---

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table describes, as of March 22, 2004, the beneficial ownership of common stock and common OP units held by each of our directors, by each of
our executive officers, by all of our directors and executive officers as a group, and by each person known to us to be the beneficial owner of 5% or more of our outstanding common stock. This table
shows beneficial ownership in accordance with the rules of the SEC to include securities that a named person has the right to acquire within 60 days. However, for the sake of clarity, the table
does not report beneficial ownership of OP units as beneficial ownership of common stock (even though all OP units are currently convertible into common stock), but instead reports holdings of stock
and OP units separately. Each person named in the following table has sole voting and investment/disposition power with respect to all of the shares of common stock or OP units shown as beneficially
owned by such person, except as otherwise set forth in the notes to the table. Unless otherwise noted, the address of each person in the table is c/o Golf Trust of America, Inc.,
14 North Adger's Wharf, Charleston, South Carolina 29401.

|                                                            |  | Common stock |      | Common OP units
|----------------------------------------------------------- |  | ------------ | ---- | ---------------
|
|W. Bradley Blair, II                                        |  | 677,642      | (3)  | 7.95           
|Scott D. Peters                                             |  | 340,625      | (4)  | 4.17           
|Roy C. Chapman                                              |  | 25,500       | (5)  | *              
|Raymond V. Jones                                            |  | 26,000       | (5)  | *              
|Fred W. Reams                                               |  | 25,000       | (5)  | *              
|Edward L. Wax                                               |  | 26,250       | (5)  | *              
|Directors and officers as a group (6 persons)               |  | 1,121,017    | (6)  | 12.58          
|AEW Capital Management, L.P.                                |  | 761,904      | (7)  | 8.78%          
|DB Advisors, L.L.C. (formerly listed as Taunus Corporation) |  | 645,300      | (9)  | 8.65           
|Jan H. Loeb                                                 |  | 561,300      | (10) | 7.12           

---

70

---

Securities Authorized for Issuance under Equity Compensation Plans

The following table presents summary information about our equity compensation plans, including our stock option plans and any individual stock option
arrangements not arising under any plan. We
submitted all of our stock option plans for stockholders' approval. The table presents the following data on our plans as of the close of business on December 31, 2003:



71

---



For
additional information regarding our stock option plans and the accounting effects of our stock-based compensation, please see Note 11 of our Notes to Financial Statements.

Equity Compensation Plan Information

|Plan Category                                              |       | Number of securities to
be issued upon exercise
of outstanding options,
warrants and rights |           | Weighted-average
exercise price of
outstanding options,
warrants and rights |       | Number of securities
remaining available for
future issuance under
equity compensation
plans (excluding
securities reflected
in column (a))
|---------------------------------------------------------- | ----- | ------------------------------------------------------------------------------------------- | --------- | --------------------------------------------------------------------------- | ----- | -------------------------------------------------------------------------------------------------------------------------------------------
|
|Equity compensation plans approved by security holders     |       | 1,190,000                                                                                   |           | $                                                                           | 22.93 |                                                                                                                                            
|Equity compensation plans not approved by security holders |       | 0                                                                                           |           |                                                                             | 0     |                                                                                                                                            
|                                                           |       |                                                                                             |           |                                                                             |       |                                                                                                                                            
|                                                           | Total |                                                                                             | 1,190,000 |                                                                             | $     | 22.93                                                                                                                                      

Our
employee stock purchase plan terminated as of the stockholders' approval of the plan of liquidation on May 22, 2001.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Indebtedness of Management

Pursuant to the terms of our executive officers' amended and restated employment agreements dated as of February 25, 2001, we made non-recourse
loans of $1,595,000 to our executive officers ($1,150,000 to Mr. Blair and $445,000 to Mr. Peters) on February 25, 2001 for the payment of personal income taxes arising from the
acceleration of their restricted stock grants and the forgiveness of their outstanding debt to us that occurred on such date. These new loans were evidenced by promissory notes from the executives and
secured by their total holdings of 199,415 (143,790 of Mr. Blair's and 55,625 of Mr. Peters') shares of our common stock valued at $8 per share at the time of the issuance of these
loans. Interest accrues on these loans at 5.06% per annum (the applicable federal rate on the date of the loan) and is due at maturity. Effective July 1, 2002, we discontinued accruing interest
on these loans because the total outstanding balance of each loan exceeded the value of the collateral, common stock, computed based on the current net assets available to common stockholders. The
outstanding balance of these loans at June 30, 2002, principal and interest, was $1,655,000. For the years ended December 31, 2003 and 2002, we recorded an allowance for doubtful
accounts against this receivable in the aggregate amounts of $497,000 and $400,000, respectively, which approximated the difference in the pledged value of $8 per share and the computed value based on
the net assets in liquidation at December 31, 2003 and 2002, respectively.

As
a result of the letter agreement that we entered into with Mr. Blair on March 22, 2004, Mr. Blair agreed to, among other things, irrevocably assign to us the
shares of GTA common stock which secure the above-mentioned non-recourse loan previously made to Mr. Blair in the amount of $1,150,319.95 and we agreed to cancel such loan.

Mr. Peters'
loan matures at the earliest of the following times: (i) February 25, 2006; (ii) three years following termination of his employment with us; or
(iii) the date of the final distribution under the plan of liquidation. At any time when the loan is over-secured, Mr. Peters has the right to sell such common stock securing
the loan, provided that all proceeds of the sale are first applied to the then outstanding balance of the loan. All distributions (including any liquidating distributions) on the stock securing the
loan are applied against the loan. The related promissory note is non-recourse to Mr. Peters.

72

---

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

The following table shows the fees paid or accrued (in millions) by us for the audit and other services provided by BDO Seidman, LLP for fiscal 2003 and
2002.

2003

2002Audit Fees(1)

$
181,038

$
202,847Audit-Related Fees(2)


13,928


24,357Tax Fees(3)


92,933


201,990All Other Fees





Total

$
287,899

$
429,194


---

Our
board of director's audit committee is required to pre-approve the audit and non-audit services performed by the independent auditor for our company in order
to assure that the provision of such services do not impair the auditor's independence. Prior to the beginning of our fiscal year, our audit committee typically pre-approves certain
general audit and non-audit services up to specified cost levels. Any audit or non-audit services that are not generally pre-approved in this manner, require
specific pre-approval by our audit committee. While our audit committee may delegate pre-approval authority to one or more of its members, the member or members to whom such
authority is delegated must report any pre-approval decisions to the audit committee at its next scheduled meeting. Our audit committee does not delegate its responsibilities to
pre-approve services performed by the independent auditor to management.

All
of the services described in Items 9(e)(2) through 9(e)(4) of Schedule 14A were approved by the Audit Committee pursuant to paragraph c(7)(i)(C) of
Rule 2-01 of Regulation S-X.

PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

Financial Statements and Schedules

The financial statements and schedules filed as part of this annual report on Form 10-K are listed on page 87, which is incorporated
herein by reference.

Exhibits

The exhibits filed as part of this annual report on Form 10-K are listed in the Exhibit Index, which is incorporated herein by reference.

Reports on Form 8-K

On October 9, 2003, we filed a Current Report on Form 8-K respecting the Fourth Amended and Restated Employment Agreement of
Scott D. Peters and the related general release.

73

---



INDEX TO FINANCIAL STATEMENTS

|                                                    |                                                                                                                                                                                                                                                                                                | Page
|--------------------------------------------------- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ----
|Financial Statements of Golf Trust of America, Inc. |                                                                                                                                                                                                                                                                                                |     
|                                                    | Report of Management                                                                                                                                                                                                                                                                           |     
|                                                    | Report of Independent Certified Public Accountants                                                                                                                                                                                                                                             |     
|                                                    | Consolidated Statements of Net Assets as of December 31, 2003 and 2002 (Liquidation Basis)                                                                                                                                                                                                     |     
|                                                    | Consolidated Statements of Changes in Net Assets for the Years Ended December 31, 2003 and 2002 (Liquidation Basis), Loss for the Period January 1, 2001 to May 22, 2001 (Going Concern Basis), and Changes in
Net Assets for the Period May 23, 2001 to December 31, 2001 (Liquidation Basis) |     
|                                                    | Consolidated Statements of Stockholders' Equity for the period January 1, 2001 to May 22, 2001 (Going Concern Basis)                                                                                                                                                                           |     
|                                                    | Consolidated Statements of Cash Flows for the Years Ended December 31, 2003 and 2002 (Liquidation Basis) and for the Period January 1, 2001 to May 22, 2001 (Going Concern Basis) and May 23, 2001 to
December 31, 2001 (Liquidation Basis)                                                    |     
|                                                    | Notes to Consolidated Financial Statements                                                                                                                                                                                                                                                     |     
|                                                    | Report of Independent Certified Public Accountants on Financial Statement Schedules.                                                                                                                                                                                                           |     
|Consolidated Financial Statement Schedules          |                                                                                                                                                                                                                                                                                                |     
|                                                    | Schedule IIIReal Estate and Accumulated Depreciation                                                                                                                                                                                                                                          |     
|                                                    | Schedule IVMortgage Loans on Real Estate                                                                                                                                                                                                                                                      |     

74

---



REPORT OF MANAGEMENT

To
the Directors and Stockholders of Golf Trust of America, Inc.:

The
consolidated financial statements and other financial information of Golf Trust of America, Inc. in this report were prepared by management and management is responsible for
their contents. The financial statements reflect amounts based upon management's best estimates and informed judgments. In management's opinion, the financial statements present fairly the financial
position, results of operations and cash flows of the Company in conformity with accounting principles generally accepted in the United States of America.

The
company maintains a system of internal accounting controls and procedures which is intended, consistent with reasonable cost, to provide reasonable assurance that transactions are
executed as authorized, that they are included in the financial records in all material respects, and that accountability for assets is maintained. The accounting controls and procedures are supported
by careful selection and training of personnel and a continuing management commitment to the integrity of the system.

The
financial statements have been audited to the extent required by generally accepted auditing standards in the United States of America by BDO Seidman, LLP, independent auditors.

The
board of directors has appointed an audit committee composed entirely of directors who are not employees of the company. The audit committee meets with representatives of management
and the independent auditors, both separately and jointly. The audit committee discusses with the independent auditors and approves in advance the scope of the audit, reviews with the independent
auditors the financial statements and their auditor's report, including a discussion of the quality of accounting principles applied to the statements and significant judgments affecting the
statements, and consults with and reviews management's administration of the system of internal accounting controls. The audit committee reports to the board on its activities and findings.

|GRAPHIC                                         |  | GRAPHIC                                          
|----------------------------------------------- |  | -------------------------------------------------
|Chairman, President and Chief Executive Officer |  | Senior Vice President and Chief Financial Officer
|March 22, 2004                                  |  |                                                  

75

---

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

To
the Directors and Stockholders
Golf Trust of America, Inc.

We
have audited the accompanying consolidated statements of net assets (liquidation basis) of Golf Trust of America, Inc. and subsidiaries as of December 31, 2003 and 2002,
and the related statements of changes in net assets and cash flows (liquidation basis) for the period from May 23, 2001 to December 31, 2001 and for the years ended December 31,
2003 and 2002. In addition, we have audited the accompanying consolidated statements of operations, stockholders' equity and cash flows and for the period from January 1, 2001 to May 22,
2001 (going concern basis). These financial statements are
the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.

We
conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatements. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the
financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

As
described in Note 1 to the consolidated financial statements, the stockholders of Golf Trust of America, Inc. approved a plan of liquidation on May 22, 2001, and
the Company commenced liquidation shortly thereafter. As a result, the Company has changed its basis of accounting for periods subsequent to May 22, 2001 from the going-concern basis to a
liquidation basis.

In
our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the net assets (liquidation basis) of Golf Trust of America, Inc.
and subsidiaries at December 31, 2003 and 2002, the results of their operations and their cash flows for the period from January 1, 2001 to May 22, 2001 (going concern basis), and
the changes in their net assets and cash flows for the period from May 23, 2001 to December 31, 2001 and for the years ended December 31, 2003 and 2002 (liquidation basis), in
conformity with accounting principles generally accepted in the United States of America applied on the bases described in the preceding paragraph.

|Charlotte, North Carolina
March 16, 2004, except note 14, which is dated March 22, 2004 |  | BDO Seidman, LLP
|--------------------------------------------------------------------------------------- |  | ----------------

76

---



GOLF TRUST OF AMERICA, INC.        CONSOLIDATED STATEMENTS OF NET ASSETS        AS OF DECEMBER 31, 2003 AND 2002 (LIQUIDATION BASIS)        (in thousands, except per share amounts)

|                                                                                                                                             |  | December 31,
|-------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------
|
|ASSETS                                                                                                                                       |  |             
|Real estate and mortgage note receivableheld for sale                                                                                       |  | $           
|Cash and cash equivalents                                                                                                                    |  |             
|Restricted cash                                                                                                                              |  |             
|Receivablesnet                                                                                                                              |  |             
|Other assets                                                                                                                                 |  |             
|                                                                                                                                             |  |             
|Total assets                                                                                                                                 |  |             
|                                                                                                                                             |  |             
|LIABILITIES                                                                                                                                  |  |             
|Debt                                                                                                                                         |  |             
|Accounts payable and other liabilities                                                                                                       |  |             
|Dividends payable                                                                                                                            |  |             
|Reserve for estimated costs during the period of liquidation                                                                                 |  |             
|                                                                                                                                             |  |             
|Total liabilities                                                                                                                            |  |             
|                                                                                                                                             |  |             
|Commitments and Contingencies                                                                                                                |  |             
|9.25% Cumulative Convertible Redeemable Preferred stock, $.01 par value, 10,000,000 shares authorized, 800,000 shares issued and outstanding |  |             
|                                                                                                                                             |  |             
|Total liabilities and preferred stock                                                                                                        |  |             
|                                                                                                                                             |  |             
|NET ASSETS IN LIQUIDATION(available to holders of common stock and OP unit holders)                                                          |  | $           
|                                                                                                                                             |  |             

See
accompanying notes to consolidated financial statements.

77

---

GOLF TRUST OF AMERICA, INC.        CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS        FOR THE YEARS ENDED DECEMBER 31, 2003 AND 2002 AND FOR THE PERIOD  MAY 23, 2001 TO DECEMBER 31,
2001 (LIQUIDATION BASIS),  LOSS FOR THE PERIOD JANUARY 1, 2001 TO MAY 22, 2001 (GOING CONCERN BASIS)        (in thousands, except per share data)

|                                                                                  |                                                                                | Year Ended
December 31,
2003 |         | Year Ended
December 31,
2002 |   | Period 5/23/01
to 12/31/01
(Liquidation
Basis) |        | Period 1/1/01
to 5/22/01
(Going
Concern
Basis) |         | Combined(1)
2001 |  
|--------------------------------------------------------------------------------- | ------------------------------------------------------------------------------ | ---------------------------- | ------- | ---------------------------- | - | ---------------------------------------------- | ------ | ---------------------------------------------- | ------- | ---------------- | -
|Revenues                                                                          |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|                                                                                  | Rent from affiliates                                                           |                              | $       |                             |   | $                                              |       |                                                | $       | 3,527            |  
|                                                                                  | Rent                                                                           |                              |         | 452                          |   |                                                | 7,069  |                                                |         | 7,636            |  
|                                                                                  | Mortgage interest                                                              |                              |         |                             |   |                                                |       |                                                |         | 3,126            |  
|                                                                                  | Revenue from managed golf course operations                                    |                              |         | 7,989                        |   |                                                | 13,360 |                                                |         | 3,277            |  
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Total revenues                                                                    |                                                                                |                              | 8,441   |                              |   | 20,429                                         |        |                                                | 17,566  |                  |  
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Expenses:                                                                         |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|                                                                                  | General and administrative                                                     |                              |         | 2,215                        |   |                                                | 3,632  |                                                |         | 4,003            |  
|                                                                                  | Cost associated with plan of liquidation                                       |                              |         |                             |   |                                                |       |                                                |         |                 |  
|Direct expenses from managed golf course operations                               |                                                                                |                              | 7,908   |                              |   | 12,861                                         |        |                                                | 4,213   |                  |  
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Total expenses                                                                    |                                                                                |                              | 10,123  |                              |   | 16,493                                         |        |                                                | 8,216   |                  |  
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Operating (loss) income                                                           |                                                                                |                              | (1,682  | )                            |   | 3,936                                          |        |                                                | 9,350   |                  |  
|Other income (expense):                                                           |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|                                                                                  | Interest income                                                                |                              |         | 216                          |   |                                                | 441    |                                                |         | 504              |  
|                                                                                  | Interest expense                                                               |                              |         | (1,329                       | ) |                                                | (5,379 | )                                              |         | (6,822           | )
|                                                                                  | Gain on disposal of assets                                                     |                              |         |                             |   |                                                |       |                                                |         |                 |  
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Total other income (expense)                                                      |                                                                                |                              | (1,113  | )                            |   | (4,938                                         | )      |                                                | (6,318  | )                |  
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Net (loss) income before minority interest                                        |                                                                                |                              | (2,795  | )                            |   | (1,002                                         | )      |                                                | 3,032   |                  |  
|Net loss applicable to minority interest                                          |                                                                                |                              |        |                              |   |                                               |        |                                                |        |                  |  
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Income (loss) before adjustment for liquidation basis                             |                                                                                |                              | (2,795  | )                            |   | (1,002                                         | )      |                                                | 3,032   |                  |  
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Adjustment for liquidation basis of accounting                                    |                                                                                |                              | (16,686 | )                            |   | (8,557                                         | )      |                                                | (36,109 | )                |  
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Dividends and distributions:                                                      |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|                                                                                  | Preferred dividends                                                            |                              |         | (2,139                       | ) |                                                | (1,850 | )                                              |         | (1,388           | )
|                                                                                  | Dividends/Distributions to common stock and operating partnership unit holders |                              |         |                             |   |                                                |       |                                                |         | (2,071           | )
|                                                                                  | Value of operating partnership units redeemed in sale of golf courses          |                              |         |                             |   |                                                | (627   | )                                              |         | (7,912           | )
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Total dividends and distributions                                                 |                                                                                |                              | (2,139  | )                            |   | (2,477                                         | )      |                                                | (11,371 | )                |  
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Net loss available to common stockholders                                         |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  | $
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Net change in net assets available to holders of common stock and OP unit holders |                                                                                |                              | (21,620 | )                            |   | (12,036                                        | )      |                                                | (44,448 | )                |  
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Net assets at beginning of period                                                 |                                                                                |                              | 48,903  |                              |   | 60,939                                         |        |                                                | 105,384 |                  |  
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Net assets at December 31                                                         |                                                                                | $                            | 27,283  |                              | $ | 48,903                                         |        | $                                              | 60,939  |                  |  
|                                                                                  |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Basic loss per share                                                              |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  | $
|Weighted average number of sharesbasic                                           |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  
|Diluted loss per share                                                            |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  | $
|Weighted average number of sharesdiluted                                         |                                                                                |                              |         |                              |   |                                                |        |                                                |         |                  |  

---

See accompanying notes to consolidated financial statements.

78

---



GOLF TRUST OF AMERICA, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

FOR THE PERIOD JANUARY 1, 2001 TO MAY 22, 2001 (GOING CONCERN BASIS)

(in thousands)

|                                                           |  |     |  |   |        |  |       |  |   |    |   | Accumulated
Earnings
(Dividends in
Excess of
Accumulated
Earnings) |         |   |   |         |   |   |        |   |  
|---------------------------------------------------------- |  | --- |  | - | ------ |  | ----- |  | - | -- | - | ------------------------------------------------------------------ | ------- | - | - | ------- | - | - | ------ | - | -
|
|
|
|Balance January 1, 2001                                    |  | 800 |  | $ | 20,000 |  | 8,155 |  | $ | 82 |   | $                                                                  | 130,288 |   | $ | (55,053 | ) | $ | (1,544 | ) | $
|                                                           |  |     |  |   |        |  |       |  |   |    |   |                                                                    |         |   |   |         |   |   |        |   |  
|Amortization and cancellation of restricted stock          |  |    |  |   |       |  |      |  |   |   |   |                                                                    |        |   |   |        |   |   | 1,544  |   |  
|Adjustments for minority interest in operating partnership |  |    |  |   |       |  |      |  |   |   |   |                                                                    | 5,870   |   |   |        |   |   |       |   |  
|Conversion/redemption of OP units                          |  |    |  |   |       |  | 954   |  |   | (4 | ) |                                                                    | (2,873  | ) |   |        |   |   |       |   |  
|Forgiveness of officer loans                               |  |    |  |   |       |  |      |  |   |   |   |                                                                    |        |   |   |        |   |   |       |   |  
|Interest accrued on officer loans                          |  |    |  |   |       |  |      |  |   |   |   |                                                                    |        |   |   |        |   |   |       |   |  
|Loans to officers                                          |  |    |  |   |       |  |      |  |   |   |   |                                                                    |        |   |   |        |   |   |       |   |  
|Issuance of shares under employee stock purchase plan      |  |    |  |   |       |  | 1     |  |   |   |   |                                                                    | 10      |   |   |        |   |   |       |   |  
|Amortization of registration costs                         |  |    |  |   |       |  |      |  |   |   |   |                                                                    | (6      | ) |   |        |   |   |       |   |  
|Dividends                                                  |  |    |  |   |       |  |      |  |   |   |   |                                                                    |        |   |   | (3,203  | ) |   |       |   |  
|Net (loss) for period                                      |  |    |  |   |       |  |      |  |   |   |   |                                                                    |        |   |   | (1,375  | ) |   |       |   |  
|                                                           |  |     |  |   |        |  |       |  |   |    |   |                                                                    |         |   |   |         |   |   |        |   |  
|Balance, May 22, 2001                                      |  | 800 |  | $ | 20,000 |  | 9,110 |  | $ | 78 |   | $                                                                  | 133,289 |   | $ | (59,631 | ) | $ |       |   | $
|                                                           |  |     |  |   |        |  |       |  |   |    |   |                                                                    |         |   |   |         |   |   |        |   |  

See accompanying notes to consolidated financial statements.

79

---

GOLF TRUST OF AMERICA, INC.        CONSOLIDATED STATEMENTS OF CASH FLOWS        FOR THE YEARS ENDED DECEMBER 31, 2003 AND 2002 (LIQUIDATION BASIS),  AND FOR THE PERIOD JANUARY 1, 2001 TO MAY
22, 2001 (GOING CONCERN BASIS)  AND MAY 23, 2001 TO DECEMBER 31, 2001 (LIQUIDATION BASIS)        (in thousands)

|                                                                                                               |                                                                                  | December 31,
2003                                                    |         | December 31,
2002 |        | Period
5/23/01 to 12/31/01
(Liquidation Basis) |         | Period 1/01/01 to
5/22/01 (Going Concern Basis) |          | Combined(1)
2001 |       
|-------------------------------------------------------------------------------------------------------------- | -------------------------------------------------------------------------------- | -------------------------------------------------------------------- | ------- | ----------------- | ------ | ---------------------------------------------- | ------- | ----------------------------------------------- | -------- | ---------------- | ------
|Cash flows from operating activities:                                                                          |                                                                                  |                                                                      |         |                   |        |                                                |         |                                                 |          |                  |       
|                                                                                                               | Change in loss available to holders of common stock, before preferred dividends  |                                                                      |         | (19,481           | )      |                                                | (9,559  | )                                               | $        | (33,077          | )     
|                                                                                                               | Adjustments to reconcile to net cash provided by (used in) operating activities: |                                                                      |         |                   |        |                                                |         |                                                 |          |                  |       
|                                                                                                               |                                                                                  | Adjustment to liquidation basis of accounting                        |         |                   | 16,686 |                                                |         | 8,557                                           |          |                  | 36,109
|                                                                                                               |                                                                                  | Gain/ on disposal of assets                                          |         |                   |       |                                                |         |                                                |          |                  |      
|                                                                                                               |                                                                                  | Loan cost amortization                                               |         |                   |       |                                                |         |                                                |          |                  |      
|                                                                                                               |                                                                                  | Straight-line interest and rent and other                            |         |                   |       |                                                |         | (42                                             | )        |                  | (20   
|                                                                                                               |                                                                                  | Forgiveness of officer loans                                         |         |                   |       |                                                |         |                                                |          |                  |      
|                                                                                                               |                                                                                  | Amortization of restricted stock compensation                        |         |                   |       |                                                |         |                                                |          |                  |      
|                                                                                                               |                                                                                  | Loss applicable to minority interest                                 |         |                   |       |                                                |         |                                                |          |                  |      
|                                                                                                               |                                                                                  | Decrease (increase) in receivable from affiliate                     |         |                   |       |                                                |         |                                                |          |                  | 1,627 
|                                                                                                               |                                                                                  | Decrease (increase) in other assets                                  |         |                   | 792    |                                                |         | 2,225                                           |          |                  | 2,350 
|                                                                                                               |                                                                                  | Decrease (increase) in restricted cash                               |         |                   | 1,529  |                                                |         | 573                                             |          |                  | (2,124
|                                                                                                               |                                                                                  | (Decrease) increase in accounts payable and other liabilities        |         |                   | (681   | )                                              |         | (690                                            | )        |                  | 2,957 
|                                                                                                               |                                                                                  | Decrease in liquidation liabilities, net of insurance reimbursements |         |                   | (4,950 | )                                              |         | (5,617                                          | )        |                  | (4,807
|                                                                                                               |                                                                                  |                                                                      |         |                   |        |                                                |         |                                                 |          |                  |       
|Net cash provided by (used in) operating activities                                                            |                                                                                  |                                                                      | (6,105  | )                 |        | (4,553                                         | )       |                                                 | 3,015    |                  |       
|                                                                                                               |                                                                                  |                                                                      |         |                   |        |                                                |         |                                                 |          |                  |       
|Cash flows from investing activities:                                                                          |                                                                                  |                                                                      |         |                   |        |                                                |         |                                                 |          |                  |       
|                                                                                                               | Golf course acquisitions and improvements                                        |                                                                      |         | (160              | )      |                                                | (2,123  | )                                               |          | (874             | )     
|                                                                                                               | Net proceeds from golf course dispositions                                       |                                                                      |         | 67,767            |        |                                                | 22,144  |                                                 |          | 100,267          |       
|                                                                                                               | Decrease in notes receivable                                                     |                                                                      |         | 112               |        |                                                | 4,226   |                                                 |          | 6,124            |       
|                                                                                                               |                                                                                  |                                                                      |         |                   |        |                                                |         |                                                 |          |                  |       
|Net cash provided by investing activities                                                                      |                                                                                  |                                                                      | 67,719  |                   |        | 24,247                                         |         |                                                 | 105,517  |                  |       
|                                                                                                               |                                                                                  |                                                                      |         |                   |        |                                                |         |                                                 |          |                  |       
|Cash flows from financing activities:                                                                          |                                                                                  |                                                                      |         |                   |        |                                                |         |                                                 |          |                  |       
|                                                                                                               | Net (repayments) borrowings on debt                                              |                                                                      |         | (69,003           | )      |                                                | (26,466 | )                                               |          | (94,858          | )     
|                                                                                                               | Loans to officers                                                                |                                                                      |         |                  |        |                                                |        |                                                 |          |                 |       
|                                                                                                               | Net proceeds from issuance of common stock                                       |                                                                      |         |                  |        |                                                |        |                                                 |          |                 |       
|                                                                                                               | Distributions to minority partners                                               |                                                                      |         |                  |        |                                                |        |                                                 |          | (127             | )     
|                                                                                                               | Dividends paid                                                                   |                                                                      |         |                  |        |                                                |        |                                                 |          | (6,087           | )     
|                                                                                                               |                                                                                  |                                                                      |         |                   |        |                                                |         |                                                 |          |                  |       
|Net cash used in financing activities                                                                          |                                                                                  |                                                                      | (69,003 | )                 |        | (26,466                                        | )       |                                                 | (101,072 | )                |       
|                                                                                                               |                                                                                  |                                                                      |         |                   |        |                                                |         |                                                 |          |                  |       
|Net increase(decrease) in cash and cash equivalents                                                            |                                                                                  |                                                                      | (7,389  | )                 |        | (6,772                                         | )       |                                                 | 7,460    |                  |       
|Cash and cash equivalents, beginning of period                                                                 |                                                                                  | $                                                                    | 7,990   |                   |        | 14,762                                         |         |                                                 | 7,302    |                  |       
|                                                                                                               |                                                                                  |                                                                      |         |                   |        |                                                |         |                                                 |          |                  |       
|Cash and cash equivalents, end of period                                                                       |                                                                                  | $                                                                    | 601     |                   | $      | 7,990                                          |         | $                                               | 14,762   |                  | $     
|                                                                                                               |                                                                                  |                                                                      |         |                   |        |                                                |         |                                                 |          |                  |       
|Non-cash Investing and Financing Transactions                                                                  |                                                                                  |                                                                      |         |                   |        |                                                |         |                                                 |          |                  |       
|OP units and common stock redeemed in golf course dispositions                                                 |                                                                                  |                                                                      |        |                   | $      | 535                                            |         | $                                               | 53,973   |                  | $     
|OP units converted to common stock or redeemed in foreclosure of OP unit collateral pledged by default lessees |                                                                                  |                                                                      |        |                   | $      | 92                                             |         | $                                               | 643      |                  |       
|Supplemental Disclosure of Cash Flow Information                                                               |                                                                                  |                                                                      |         |                   |        |                                                |         |                                                 |          |                  |       
|Interest paid during the period                                                                                |                                                                                  | $                                                                    | 1,502   |                   | $      | 5,379                                          |         | $                                               | 6,822    |                  | $     
|Note receivable from sale of asset                                                                             |                                                                                  | $                                                                    | 2,300   |                   | $      | 1,750                                          |         |                                                 |         |                  |       

---

See accompanying notes to consolidated financial statements.

80

---



GOLF TRUST OF AMERICA, INC.        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.     Plan of Liquidation

On February 25, 2001 our board of directors adopted, and on May 22, 2001 our common and preferred stockholders approved, a plan of liquidation for
our Company. The plan of liquidation contemplates the sale of all of our assets and the payment of, or provision for, our liabilities and expenses, and authorizes us to establish a reserve to fund our
contingent liabilities. The plan of liquidation gives our board of directors the power to sell any and all of our assets without further approval by our stockholders. However, the plan of liquidation
constrains our ability to enter into sale agreements that provide for gross proceeds below the low end of the range of gross proceeds that our management initially estimated would be received from the
sale of such assets absent a fairness opinion, an appraisal or other evidence satisfactory to our board of directors that the proposed sale is in the best interest of our Company and our stockholders.
Pursuant to the plan of liquidation, as of March 15, 2004, we have sold 38 of the 47 (eighteen-hole equivalent) golf courses we once held interests in.

At
the time we prepared our proxy statement soliciting stockholders' approval for the plan of liquidation, we expected that our liquidation would be completed within 12 to
24 months from the date of stockholders' approval on May 22, 2001. While we have made significant progress in meeting the expectation we had at the time that the proxy was prepared, the
completion of the plan of liquidation within the time-frame set-out in the proxy has not occurred, and we now know that, as described below, realizing the range of liquidating
distributions per share set forth in the applicable proxy statement will not occur, particularly insofar as the disposition of our interest in the Innisbrook Resort is concerned.

Due
to the conditions in the golf industry at that time, in March 2002, we retained our financial advisor, Houlihan Lokey, to advise us on strategic alternatives available to us
in furtherance of our efforts to seek to enhance stockholder value under our plan of liquidation. In connection with this engagement, Houlihan Lokey reviewed: (i) our then corporate strategy;
(ii) various possible strategic alternatives available to us with a view towards determining the best approach of maximizing stockholder value in the context of our existing plan of
liquidation; and (iii) other strategic alternatives independent of the plan of liquidation. Houlihan Lokey evaluated our lender's mortgage interest in the Innisbrook Resort under two different
scenarios, both of which assumed that we would obtain a fee simple interest in the asset by either successfully completing a negotiated settlement with our borrower or foreclosing on our borrower's
interest in the mortgage encumbering the asset. Under the first scenario, Houlihan Lokey analyzed immediate liquidation of the asset, and under the second scenario Houlihan Lokey analyzed holding the
asset until no later than December 31, 2005 to seek to realize a modest recovery in the financial performance levels based on historical financial results. Following receipt of Houlihan Lokey's
report on March 15, 2002, and after consideration of other relevant facts and circumstances then available to us, our board of directors unanimously determined to proceed with our plan of
liquidation without modification. In February 2003, we, at the direction of our board, again engaged Houlihan Lokey to assist us in updating our projected range of liquidating distributions in
light of the actual sale prices we had obtained during the prior year and other relevant factors. Following receipt of Houlihan Lokey's updated report on March 18, 2003, and after consideration
of other relevant facts and circumstances then available to us, our board of directors unanimously reaffirmed their decision to proceed with our plan of liquidation without modification. As a result,
we value the participating mortgage on our balance sheet based on our estimate of the resale value of the Resort at the conclusion of the holding period. At June 30, 2003, we carried the
participating mortgage on our books at $60.0 million, based on the assumptions that we would take ownership of the Resort, that the Resort's operations would begin to recover in 2004 and that
by the end of the 2005 holding period the Resort would have realized a modest recovery in line with historical results (among other assumptions).

81

---

During
the latter half of 2003, we continued to negotiate for a global settlement of claims resulting from the borrower's default. However, these negotiations stalled in October when we
received from the Westin Hotel Company (which operates the hotel and conference facilities at the Resort) an updated Innisbrook forecast for the year end results for 2003 and the calendar year 2004.
As disclosed in our press release dated October 20, 2003, the updated forecast was materially less favorable than forecasts we had received earlier from Westin regarding the same periods. The
revised forecast included a forecast for golf operations at the Resort prepared by Troon Golf (which operates the golf courses at the Resort and which is an affiliate of Westin). Following our receipt
of the revised forecast and the corresponding 2004 budget, we reviewed the budget methodology and economic assumptions underlying the 2004 budget in a series of meetings with Westin and Troon. The
decline in the revised forecast resulted primarily from fewer than anticipated group bookings at the Resort in 2003 and the decrease in the number of advance bookings for 2004 currently on the books
as compared to the same time last year, which led Westin to believe that the adverse economic conditions of the past two years at the Resort will continue throughout 2004.

In
light of the revised forecast, some of the assumptions underlying our estimate of the participating mortgage's value, as recorded on our June 30, 2003 balance sheet, were then
in doubt. Specifically, we
had assumed that the Resort's recovery would begin in 2004. However, even if the lodging industry as a whole does begin to recover in 2004, Westin does not currently expect any significant improvement
in corporate group spending at the Innisbrook Resort (or other significant new Innisbrook Resort bookings) in 2004, based on the limited information now available. Based on the asset's disappointing
2003 and the forecast 2004 performance which is below our expectations, we face the risk that any economic recovery for this asset will be delayed by a year or more. In our prior SEC filings we have
consistently stated that our assessment of the participating mortgage's fair value may change at some future date, based on facts and circumstances prevailing at that time, and that the asset may be
written-down in future periods. After we received and reviewed the revised forecast and the 2004 budget and attended the 2004 budget review meeting with Westin and Troon, we determined
that our assessment of the participating mortgage's fair value had indeed changed based on the new facts and circumstances described for us and that a write-down was necessary to reflect
the new information (see further discussion of such write-down in Note 2 to the Condensed Consolidated Financial Statements under the headingAdjustment to
Liquidation Basis of Accounting).

We
are continuing to negotiate with the owner of the Innisbrook Resort regarding a possible consensual foreclosure or a possible conveyance in lieu of foreclosure (see further discussion
of the status of the negotiations inNote 4 to the Consolidated Financial Statements). However, we can provide no assurance as to whether we will
be able to reach any consensual resolution or settlement with the owner. If no consensus resolution is reached, judicial action may ensue and the litigation might be protracted and expensive, and even
in the event that we prevail in any such litigation, the owner might not meet its obligations to us as might be ordered by the court or it might declare bankruptcy. If this occurs and we decide to
pursue judicial foreclosure, it would likely be expensive and time-consuming and there is a risk to us that the owner might seek to obtain bankruptcy and/or other judicial protection. Even
if we obtain ownership of the Innisbrook Resort, we expect to face the difficult task of seeking to realize a recovery in the financial performance levels.

2.     Organization and Basis of Presentation

Golf Trust of America, Inc., or GTA, was incorporated in Maryland on November 8, 1996. We were originally formed to be a real estate investment
trust, or REIT, however, we no longer have our REIT status as a result of our repossession and operation of golf courses following the default of their original third-party lessees. We now own and
operate golf courses. In our SEC filings, we often state golf course quantities in terms of 18-hole equivalents. Therefore, one 27-hole golf course property would be counted as
1.5 golf courses. As of December 31, 2003, we have interests in five properties,

82

---

which
represent nine golf courses. Five of these nine golf courses are owned by us and four (namely, the Innisbrook Resort golf courses) are collateral for a 30-year participating mortgage
wherein we are the lender. The five golf courses that we own are held by us in fee simple. The nine golf courses are located in Florida (6), South Carolina (2), and New Mexico. Title to our golf
courses is generally held by Golf Trust of America, L.P., a Delaware limited partnership. We refer to Golf Trust of America, L.P. as our "operating partnership" or "OP" and we refer to the operating
partnership and GTA (together with all of their subsidiaries) collectively as "we", "us" or our "Company." Golf Trust of America, Inc., through its wholly owned subsidiaries GTA GP, Inc.
("GTA GP") and GTA LP, Inc. ("GTA LP") holds a 99.6 percent interest in our operating partnership as of December 31, 2003. GTA GP is the sole general partner of our operating
partnership and owns a 0.2 percent interest therein. GTA LP is a limited partner in the operating partnership and owns a 99.4 percent interest therein. These percentages give effect to
all outstanding preferred OP units on an as-converted basis. One of our former lessees holds the only remaining minority interest in our operating partnership.

Adjustments to Liquidation Basis of Accounting

As a result of our board of directors' adoption of our plan of liquidation and its approval by our stockholders, as required we adopted the liquidation basis of
accounting for all periods subsequent to May 22, 2001. Accordingly, on May 22, 2001, our assets were adjusted to their estimated fair value and our liabilities, including estimated costs
associated with implementing the plan of liquidation, were adjusted to their estimated settlement amounts. Real estate held for sale includes the real estate pledged as collateral under our
participating mortgage note receivable ("the Resort") and the five golf courses (four properties) that we own and manage. As of December 31, 2003, the valuation of the Resort is based on an
asset study prepared by third-party experts in October 2003 that included a then estimate of the market value of the Resort's real estate, an estimate of the fair market value of the Resort's
furniture, fixtures and equipment, or FF&E, and an estimate of the fair value of the Resort's identified contractual and non-contractual but indentifiable intangible assets. The valuations
of our five golf courses are based on current contracts and estimates of sales values based on indications of interest from the marketplace and certain assumptions by management specifically
applicable to each property. An adjustment of $16,686,000 is included in the December 31, 2003 consolidated statement of changes in net assets to reflect a $16,613,000 write-down of
certain golf course assets, namely Innisbrook, offset by a net gain of $441,000 in the aggregate on the sales of certain golf course assets, approximately $17,000 as a capital expenditure reserve for
capital replacement needs at our golf courses, and a $497,000 reserve against the loans to officers (to reflect the difference between the computed value of our officers' pledged shares of our common
stock that serve as collateral under these loans compared to the value at the time that the shares were pledged
which was $8 per share). There was no other liquidation basis of accounting adjustments for the year ended December 31, 2003.

Reserve for Estimated Costs During the Period of Liquidation

Under the liquidation basis of accounting, we are required as an accounting matter to estimate and accrue the costs associated with implementing the plan of
liquidation. These amounts can vary significantly due to, among other things, the timing and realized proceeds from golf course sales, the costs of retaining personnel and others to oversee the
liquidation, including the costs of insurance, the timing and amounts associated with discharging known and contingent liabilities and the costs associated with cessation of our operations. These
accruals do not provide for any operating cash shortfalls that may occur from assets that we own and/or manage now or in the future. These costs are estimated and are expected to be paid out over the
liquidation period.

83

---

The
following is a summary of the changes in the Reserve for Estimated Costs During the Period of Liquidation:

|                       |  | December 31,
2002 |            | Payments |   | Adjustments |   | December 31,
2003
|---------------------- |  | ----------------- | ---------- | -------- | - | ----------- | - | -----------------
|Severance              |  | $                 | 5,075,000  |          | $ | (2,874,000  | ) | $                
|Professional fees      |  |                   | 3,025,000  |          |   | (1,456,000  | ) |                  
|Financial advisor fees |  |                   | 594,000    |          |   | (143,000    | ) |                  
|Capital expenditures   |  |                   | 386,000    |          |   | (160,000    | ) |                  
|Other                  |  |                   | 3,068,000  |          |   | (477,000    | ) |                  
|                       |  |                   |            |          |   |             |   |                  
|Total                  |  | $                 | 12,148,000 |          | $ | (5,110,000  | ) | $                
|                       |  |                   |            |          |   |             |   |                  

Included
in the accrued severance amounts above are performance milestone payments due to our executives pursuant to their amended and restated employment agreements. Severance payments
totaling approximately $183,000 in the aggregate were made to non-executive former employees during the year and performance milestone payments aggregating approximately $2,526,000 were
paid upon our complete repayment of our obligations under our secured credit facility. One fourth of the second milestone payment, approximately $165,000, due to our chief financial officer was paid
on September 30, 2003 pursuant to his fourth amended and restated employment agreement. Performance milestone payments aggregating approximately $1,895,000 will be paid in due course, however,
there are no remaining conditions to such payment. Any severance payments otherwise payable by us under the amended and restated employment agreements will be reduced by the amount of all earlier
performance milestone payments.

The
total payments under the Professional Fee category above are net of reimbursements totaling $1,088,000 from insurance carriers. Of this total reimbursed, $375,000 represents
reimbursement of the settlement paid to the Dahoon Investment Company in the resolution of the judicial action for the claims arising from the sale of Palm Desert Country Club which occurred on
April 20, 2001. An additional $188,000 was for reimbursement of legal fees related to defending these claims. We also received $525,000 from our D&O carrier for reimbursement of legal fees
incurred in defending the shareholder litigation, which was dismissed in its entirety on May 21, 2003. The legal fees for which we received reimbursement related to both the Dahoon action and
the shareholder litigation were incurred in 2002 and 2003.

Included
in the total payments under the Other category above is a $105,000 extension fee payment under one of our directors and officers insurance policies. Our original directors and
officers insurance policy expired on February 7, 2003 and was replaced by our current directors and officers insurance policy, which was renewed on February 7, 2004. Also, included in
the total payments under the Other
category above is $128,000 in fees paid to our lenders, $100,000 sales bonus paid on the sale of Eagle Ridge, $73,000 in fees paid to obtain an updated survey of the Innisbrook property, $30,000 in
printing costs for the 2002 Annual Report, $19,000 in the settlement of the Hillcrest Bank legal claim, plus miscellaneous fees and expenses related to the sales effort for the disposition of our
assets.

3.     Summary of Significant Accounting Policies

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of GTA LP, Inc., our operating partnership and their wholly-owned subsidiaries. All
significant intercompany transactions and balances have been eliminated in consolidation.

84

---

Cash Equivalents

We consider all highly liquid debt instruments with an original maturity of three months or less to be cash equivalents.

Fair ValueLiquidation Basis

We adopted the liquidation basis of accounting upon the stockholder approval of our plan of liquidation on May 22, 2001. From this date forward, all assets
and liabilities have been stated at their estimated fair value and estimated settlement amounts. The estimated fair value has been determined using available market information and appropriate
valuation methodologies. However, considerable judgement is required in interpreting market data to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily
indicative of the amounts that we could realize in a current market exchange. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair
value amounts.

Cash Risk Concentration

We have cash and cash equivalents in a financial institution which is insured by the Federal Deposit Insurance Corporation, or FDIC, for amounts up to $100,000
per institution. At December 31, 2003 and 2002, we had amounts in excess of FDIC limits. We limit our risk by placing our cash and cash equivalents in a high quality financial institution.

Property and Equipment

Substantially all of our long-lived assets have been deemed to be held for sale and, therefore, depreciation expense has not been recorded since
September 30, 2000. Prior to the adoption of the liquidation basis of accounting on May 23, 2001, property and equipment was carried at the lower of cost or fair value (except for the
golf courses acquired from Legends Golf that were carried at the prior basis of Legends Golf).

Loan Costs

Prior to the adoption of the liquidation basis of accounting on May 23, 2001, deferred loan fees were amortized using the straight-line method
over the related estimated life. Upon the adoption of the liquidation basis of accounting, unamortized loan fees of approximately $1,224,000 were written off to reflect the balances at their net
realizable value.

Revenue Recognition

Prior to the sale of our one remaining performing participating lease (Eagle Ridge Inn and Resort) on January 30, 2003, we recognized rental revenue on an
accrual basis over the term of the applicable participating lease. Prior to our borrower's September 2001 default under the participating mortgage on the Innisbrook Resort, we recognized
interest income ratably over the term of the loan.

With
respect to the golf courses that we are currently managing, revenue from green fees, cart rentals, food and beverage sales, merchandise sales, and range income are generally
recognized at the time of sale. Membership dues are recognized ratably over the applicable period. All initiation fees received are initially recorded as deferred revenue and amortized over the
average life of a membership which, based on historical information, is deemed to be nine years.

85

---

Income Taxes

We provide for income taxes using the asset and liability method. Deferred tax assets or liabilities at the end of each period are determined using the enacted
tax rates. Income tax expense will increase or decrease in the same period in which a change in tax rates is enacted.

Use of estimates

The preparation of financial statements, in conformity with generally accepted accounting principles, requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.

Earnings/Loss Per Common Share

Earnings/loss per common share are presented for the periods prior to May 23, 2001 under two formats: basic earnings/loss per common share and diluted
earnings/loss per common share. Earnings/loss per common share are computed by dividing net income (after deducting dividends on preferred stock) by the weighted average number of common shares
outstanding during the year. Diluted earnings/loss per common share are computed by dividing net income/loss (after deducting dividends on preferred stock) by the weighted average number of common
shares outstanding during the year, plus the impact of those common stock equivalents (i.e., stock options, convertible preferred stock and OP units) that are dilutive. Common stock equivalents for
the effect of dilutive stock options were for the period ended May 22, 2001.

Since
the adoption of the liquidation basis of accounting on May 23, 2001, earnings/loss per share was not computed, as such amounts are not deemed to be meaningful.

4.     Mortgage Note Receivable

In June 1997, our operating partnership closed and funded an initial $69.975 million participating mortgage to Golf Host Resorts, Inc., an
entity affiliated with Starwood Capital Group LLC. The participating loan is secured by the Innisbrook Resort, a 72-hole destination golf and conference facility located near Tampa,
Florida. The additional collateral included cash, excess land at the Innisbrook Resort and a security interest in the Tamarron Golf Course, which was released upon the achievement of certain
performance levels. The operator of the resort, Westin Hotel Company, guaranteed up to $2.5 million of debt service for each of the first five years, which guarantee has been substantially
funded. The initial loan of $69.975 million was increased by an additional $9 million loan (creating a total principal loan amount of $78.975 million), which was used for a
nine-hole expansion and other improvements to the Innisbrook Resort facilities.

The
loan term is 30 years from inception, with an initial base interest rate of 9.6% per annum, annual increases (of at least 5% but no more than 7%) in the interest payment for
the first five years, and a participating interest feature throughout the term based upon the growth in revenues, if any, over the base year.

Golf
Host Resorts used $8,975,000 of the proceeds of the loan to purchase 274,039 of our OP units, 159,326 shares of our common stock and was granted an option to purchase an additional
150,000 shares of our common stock which expired (unexercised) on December 31, 1999. The 274,039 OP units were converted to shares of our common stock at the request of Golf Host Resorts on
March 3, 2000. These 274,039 shares of our common stock, plus 79,663 of the shares of our common stock that they purchased at the time we made the loan to them (for a total of 353,702 shares)
continue to be pledged as security for the borrower's performance under the participating loan. Prior to

86

---

the
borrower's default under the participating mortgage discussed below, we recognized interest income on a straight-line basis.

Attributed
to the impact of the events of September 11th, the borrower failed to pay us interest when due, in arrears, for the month of October 2001.
(Previously, the borrower's affiliate, Lost Oaks, L.P. (the lessee of our Lost Oaks Golf Club), failed to pay us monthly golf course rent when due, in arrears, for September 2001.) On
November 6, 2001, we notified Lost Oaks, L.P. that its failure to pay rent (as well as late charges and interest) for the month of September 2001 constituted an event of default under
its participating lease.

The
borrower under our participating mortgage failed to cure its non-payment of the October 2001 interest payment within ten days of the late notice that we sent on
November 14, 2001 which constituted a an event of default under our participating mortgage. We also sent a notice of default on November 14, 2001 to the borrower based upon the
cross-default of its affiliate, Lost Oaks, L.P., under its participating lease. Subsequently, on June 30, 2002, the Lost Oaks participating lease was terminated and, on January 13, 2003
this golf course was sold.

On
March 8, 2002, we sent a notice to Westin Hotel Company alleging that Westin breached the subordination agreement by failing to remit payments directly to us, on behalf of the
borrower. Westin has contested our claim that it breached the subordination agreement.

Also
on March 8, 2002, we delivered a legal notice to the borrower accelerating the entire amount of its indebtedness to us as a result of its continuing default under the
participating loan agreement. The participating mortgage loan is a non-recourse loan. Accordingly, following an event of default thereunder, we cannot bring a legal action directly against
the borrower to compel payment. Rather, our only recourse is to proceed against the guarantors and/or to foreclose upon the Innisbrook Resort (other than the condominium units which are owned by third
parties) and any other property of the borrower that has been pledged as collateral to us to secure our loan to the borrower. Since the default, we have been seeking a negotiated foreclosure or
settlement with the borrower as described in more detail below. We have been negotiating a global resolution of all aspects impacting the past, present and future performance of Innisbrook Resort in
the process of obtaining title.

We
expect to finalize formal documentation of the global resolution in the near term; however, we can provide no assurances as to the terms or timing of any global settlement.

87

---

5.     Dispositions

From January 1, 2001 through December 31, 2003, we disposed of the following golf courses:

|Property |                          | City and State |                                                                 | Gross Sales Price(1) |   | 18-Hole
Equivalent |             | Closing
Date
|-------- | ------------------------ | -------------- | --------------------------------------------------------------- | -------------------- | - | ------------------ | ----------- | ------------
|2001     |                          |                |                                                                 |                      |   |                    |             |             
|         | Ohio Prestwick           |                | Akron, OH                                                       |                      | $ | 6,350,000          |             | 1.0         
|         | Raintree                 |                | Akron, OH                                                       |                      |   | 4,300,000          |             | 1.0         
|         | Persimmon Ridge          |                | Louisville, KY                                                  |                      |   | 5,200,000          |             | 1.0         
|         | Club of the Country      |                | Louisburg, KS                                                   |                      |   | 2,655,000          |             | 1.0         
|         | Brentwood                |                | White Lake Township, MI                                         |                      |   | 2,600,000          |             | 1.0         
|         | Metamora                 |                | Metamora, MI                                                    |                      |   | 4,931,000          |             | 1.0         
|         | Silverthorn              |                | Tampa, FL                                                       |                      |   | 4,250,000          |             | 1.0         
|         | Palm Desert              |                | Palm Desert, CA                                                 |                      |   | 4,075,000          |             | 1.5         
|         | Woodlands                |                | Gulf Shore, AL                                                  |                      |   | 6,400,000          |             | 1.0         
|         | Cooks Creek              |                | Ashville, OH                                                    |                      |   | 4,000,000          |             | 1.0         
|         | Legends Virginia         |                | Providence Forge and Williamsburg, VA                           |                      |   | 10,800,000         |             | 2.0         
|         | Eagle Watch              |                | Atlanta, GA                                                     |                      |   | 5,850,000          |             | 1.0         
|         | Olde Atlanta             |                | Atlanta, GA                                                     |                      |   | 7,800,000          |             | 1.0         
|         | Legends Properties(2)    |                | Myrtle Beach, SC
Pawley's Island, SC
Sunset Beach, NC
Omaha, NE |                      |   | 89,411,000         |             | 6.5         
|         | Sweetwater               |                | Apopka, FL                                                      |                      |   | 4,000,000          |             | 1.0         
|         | Emerald Dunes            |                | West Palm Beach, FL                                             |                      |   | 16,900,000         |             | 1.0         
|         | Polo Trace               |                | Delray Beach, FL                                                |                      |   | 8,350,000          |             | 1.0         
|         | Cypress Creek            |                | Boynton Beach, FL                                               |                      |   | 4,100,000          |             | 1.0         
|         | Pete Dye                 |                | Bridgeport, WV                                                  |                      |   | 13,432,000         |             | 1.0         
|         |                          |                |                                                                 |                      |   |                    |             |             
|         |                          | 2001 sub-total |                                                                 |                      |   |                    | 205,404,000 |             
|         |                          |                |                                                                 |                      |   |                    |             |             
|2002     |                          |                |                                                                 |                      |   |                    |             |             
|         | Northgate Country Club   |                | Houston, TX                                                     |                      |   | 10,875,000         |             | 1.5         
|         | Bonaventure Country Club |                | Ft. Lauderdale, FL                                              |                      |   | 10,500,000         |             | 2.0         
|         | Osage National Golf Club |                | Lake of the Ozarks, MO                                          |                      |   | 3,350,000          |             | 1.5         
|         |                          |                |                                                                 |                      |   |                    |             |             
|         |                          | 2002 sub-total |                                                                 |                      |   |                    | 24,725,000  |             
|         |                          |                |                                                                 |                      |   |                    |             |             
|2003     |                          |                |                                                                 |                      |   |                    |             |             
|         | Lost Oaks Golf Course    |                | Palm Harbor, FL                                                 |                      |   | 2,300,000          |             | 1.0         
|         | Eagle Ridge Inn & Resort |                | Galena, IL                                                      |                      |   | 40,500,000         | (3)         | 3.5         
|         | Mystic Creek Golf Club   |                | Dearborn, MI                                                    |                      |   | 3,500,000          |             | 1.5         
|         | Sandpiper Golf Course    |                | Santa Barbara, CA                                               |                      |   | 25,000,000         |             | 1.0         
|         |                          |                |                                                                 |                      |   |                    |             |             
|         |                          | 2003 sub-total |                                                                 |                      |   |                    | 71,300,000  |             
|         |                          |                |                                                                 |                      |   |                    |             |             
|         |                          | Grand Total    |                                                                 |                      |   | $                  | 301,429,000 |             
|         |                          |                |                                                                 |                      |   |                    |             |             

---

88

---

6.     Leases

Lease Commitments

In connection with the assumption of operations at the various golf courses, we assume related operating leases on golf carts, maintenance equipment and vehicles.
These lease agreements expire at various dates through December 2007. We also lease our corporate facilities under an operating agreement that expires in April 2004, which we intend to
renew for only a portion of the office space currently leased. Future minimum lease commitments under non-cancelable leases at December 31, 2003 are as follows:

Year

Amount2004

$
398,0002005


325,0002006


223,0002007


167,0002008


54,000Total

$
1,167,000


7.     Commitments and Contingencies

Stonehenge (Country Club at Wildewood and Country Club at Woodcreek Farms)

On April 22, 2002, we filed an action entitledGolf Trust of America, L.P. and GTA Stonehenge, LLC v. Lyndell Lewis Young and
Stonehenge Golf Development, LLCin the Court of Common Pleas for Richland County. We have asserted causes of action against the defendant for breach of contract, fraud and
unfair trade practices. We are seeking damages of approximately $172,000, which represents prepaid dues, which were not disclosed by the defendants. A counterclaim for payment under a consulting
agreement, along with claims for payment of operating/maintenance and insurance expenses was filed by the defendant against us on June 20, 2002; our reply was filed on July 22, 2002
denying the claims and, alternatively, seeking a set-off or recoupment against the defendant's alleged claim for the amount of our claim against the defendant. The parties agreed to
dismiss the case with leave to restore it to the roster. The Court dismissed the case on May 28, 2003. Under the court rules, the case may be restored to the active roster within one year and
the statute of limitations will have been deemed to have been tolled during that year. If restored outside the one year period, the normal three year statute of limitations

Other Litigation

Lake Ozark Industries, Inc. and Everett Holding Company, Inc. v. Golf Trust of America, et al.This is an
action initiated in the Circuit Court of Miller County, Missouri, by a contractor, Lake Ozark Construction Industries, Inc., or LOCI, against numerous defendants including us. LOCI asserts that
it performed construction services on, or which benefited the property of, the various defendants, including us and seeks to foreclose a mechanic's lien upon our property. Plaintiffs' amended petition
is in six counts. Counts I, II and III seek recovery of payment for LOCI's work from M & M Contractors, Inc., which plaintiffs' claim was the prime contractor and the party who hired
LOCI as a subcontractor. Counts IV, V and VI name us and other defendants. Count IV seeks to foreclose a mechanic's lien upon the property of various defendants, including us. The lien is for the
principal amount of $1,276,123, plus interest at 10% per year and attorneys' fees. Plaintiffs calculate interest to May 20, 1999, just prior to the lien filing, to be $151,180, and interest
thereafter to be $354 per day. Count V of the amended petition, directed at various defendants, including us, seeks a determination of the priority of plaintiffs' claimed mechanic's lien over various
deeds of trust and property interests,

89

---

including
our interest. The outcome of count V will be determined by the resolution on the merits of count IV. Finally, count VI seeks foreclosure of a deed of trust from one of the other defendants,
Osage Land Company, apparently given to Everett to forestall plaintiffs' filing of the mechanic's lien. The deed of trust was recorded subsequent to the recordation of the deed from Ozark Land Company
to us for its property. The court ruled in June 2001 on cross-motions for summary judgment filed by plaintiffs, us, and defendant Central Bank of Lake of the Ozarks, a beneficiary of deed of
trust on some of the property covered by the mechanic's lien and by the deed of trust from Osage Land Company to Everett. The court denied all the motions with one exceptionit granted
Everett summary judgment on count VI (foreclosure of the deed of trust to Everett from Osage Land Company) but ruled that the deed to us and the deeds of trust to Central Bank of Lake of the Ozarks
are prior to the deed of trust to Everett. The court did not explain its rulings on the remainder of plaintiffs' motion or on our Central Bank of Lake of the Ozarks motions, except that "there remain
substantial and genuine issues of material fact." We filed two motions for summary judgment on counts IV and V. The grounds for the motions are that plaintiffs' claimed lien does not comply with
requirements of the Missouri mechanic's lien statute and thus is invalid. On March 25, 2002, the court orally granted our requested relief and ruled that plaintiffs' claimed lien does not
comply with requirements of the Missouri mechanic's lien statute and is invalid. The court entered its written order granting our motions for summary judgment on April 20, 2002. As we have
previously reported, since not all claims involved in this lawsuit have been resolved, plaintiffs' time to appeal the April 20, 2002 order granting our motions for summary judgment had not yet
begun to run. Although the plaintiffs' attorneys informed us that they were making efforts to resolve the remaining claims in this lawsuit, this had apparently not come to pass. Accordingly, on
April 15, 2003, we filed a motion with the court asking that it make final the judgment granted to Golf Trust of America, L.P. On May 12, 2003, the Court entered a judgment that disposed
of all outstanding claims in the lawsuit. On June 10, 2003 Plaintiffs filed a Notice of Appeal of the ruling in favor of Golf Trust of America, L.P. on its Motion for Summary Judgment. In late
September 2003 the court of appeals determined that the owners of one of the lots covered by LOCI and Everett's lien file a counterclaim against LOCI that never has been disposed of.
Although the counterclaim was filed in November 1999, the owners did nothing further on the counterclaim and it apparently was forgotten. Because this counterclaim has not been disposed of, the
counterclaim prevents the trial court's decision in favor of us from being final and appealable. As a result, the appeal was dismissed on October 7, 2003. LOCI and Everett have filed another
appeal of the trial judge's decision in favor of us. They are now required to file with the court of appeals the record on appeal which is due by March 25, 2004. There will be several filing
requirements following the filing of the record on appeal if that occurs by March 25, 2004; therefore, it is too early to know when a final decision will be made by the court of appeals. At
this time we are unable to assess the likely outcome
of this litigation.

Ordinary Course Litigation

In addition to litigation between lessor and our former lessees (and their affiliates), owners and operators of golf courses are subject to a variety of legal
proceedings arising in the ordinary course of operating a golf course, including proceedings relating to personal injury and property damage. Such proceedings are generally brought against the
operator of a golf course, but may also be brought against the owner. Our participating leases provided that each lessee was responsible for claims based on personal injury and property damage at the
golf courses which were leased and required each lessee to maintain insurance for such purposes. Since we are now the operator of our remaining golf courses, excepting Innisbrook, we maintain
insurance for these purposes. We are not currently subject to any material claims of this type.

90

---

Refundable Initiation Fees

Certain membership initiation fees at these golf courses are refundable based on specific conditions. The estimated present value of the potential refunds over
the thirty-year required membership term, as defined in the Club Membership Manual, recorded as an accrued liability on our books at December 31, 2003 and is valued at $125,000.
Additionally, certain initiation fees may be refundable prior to the expiration of the thirty-year term under specific membership replacement conditions. There is no liability recorded to
consider the refundability of refunds issued under these conditions due to the fact that four new members have to join in the specific membership category for a resigned member to receive a refund. A
refund issued under these specific circumstances would be considered a reduction of membership revenue for that period. All initiation fees received are initially recorded as deferred revenue and
amortized over the average life of a membership which, based on historical information, is deemed to be nine years.

8.     ReceivablesNet

Receivablesnet consists of the following:

December 31, 2003

December 31, 2002(Liquidation Basis)Rent receivable

$


$
553,000Note receivable taken in sale of asset


2,313,000


Loans to officersnet of allowances


758,000


1,255,000Other miscellaneous receivablesnet


602,000


946,000Receivablesnet

$
3,673,000

$
2,754,000


The
rent receivable represented the rent due on the golf courses at the Eagle Ridge Inn & Resort at December 31, 2002, which was subsequently received. This property was
sold on January 30, 2003.

The
note receivable taken in sale of this asset represents the $2.5 million note, bearing interest at the prime rate plus 2% per annum (6% at December 31, 2003), we
received from the buyer of the Eagle Ridge Inn & Resort. The recorded balance includes accrued interest of approximately $13,000 but is reduced by a discount of $200,000. The discount
represents a reduction in the note amount in the event that the borrower has not caused any uncured event of default to occur under the note up to its maturity.

Loans to Officers

Historically, the compensation committee of the board authorized us from time to time to make loans to our officers to purchase shares of our common stock and to
assist in their payment of their personal income tax liability arising in connection with their non-cash compensation and benefit arrangements. Pursuant to the terms of our officers'
amended and restated employment agreements, dated as of February 25, 2001, we made non-recourse loans of $1,595,000 to our executive officers on February 25, 2001 for the
payment of personal income taxes arising from the acceleration of their restricted stock grants and the forgiveness of their outstanding debt to us that occurred on such date. These loans were
evidenced by promissory notes from the executives and secured by their holdings of 199,415 shares of our common stock valued at $8 per share at the time of the issuance of these loans. Interest
accrues on these loans at 5.06% per annum (the applicable federal rate on the date of the loan) and is due at maturity. The outstanding balance of these loans at June 30, 2002, principal and
interest, was $1,655,000. Effective July 1, 2002, we discontinued accruing interest on these loans for financial reporting purposes because the total outstanding balance exceeded the value of
the collateral shares of common stock, computed based on the net assets available to common shareholders. Loans to officers are subject to an allowance for doubtful accounts of $897,000 to reflect the
difference between

91

---

the
computed value of our officers' pledged shares of their common stock compared to their value at the time that the shares were pledged, which was $8 per share. These loans mature at the earliest of
the following: (i) February 25, 2006; (ii) three years following termination of the executive/borrower's employment; or (iii) the date of the final distribution under the
plan of liquidation (seeNote 13 Subsequent Eventsfor further discussion.). At any time when the loan is over-secured, the
executive/borrower has the right to sell the common stock securing the loan, provided that all proceeds of the sale are first applied to the then outstanding balance of the loan. All distributions
(including any liquidating distributions) on the common stock securing the loan are applied against the loan. The related promissory notes are non-recourse to the executive/borrower.

The
other miscellaneous receivables include approximately $352,000 of member, trade and other miscellaneous receivables of our managed golf courses and $250,000 in notes receivable,
including accrued interest, taken in participating lease terminations.

9.     Debt

Credit Agreement

At December 31, 2002, we had $69,003,000 outstanding under our Second Amended and Restated Credit Agreement with our senior bank lenders. This Credit
Agreement which was scheduled to mature on June 30, 2003 were repaid in full as of June 19, 2003. Prior to repayment, the interest rate under the credit agreement was prime plus 3% for
an effective rate of 7.25% per annum at retirement.

10.   Preferred Stock

Series A Cumulative Convertible Redeemable Preferred Stock

On April 2, 1999, we completed a registered offering of 800,000 shares of 9.25% Series A Cumulative Convertible Redeemable Preferred Stock, par
value $0.01 per share, or Series A preferred stock, at a price of $25.00 per share to a single purchaser, AEW Targeted Securities Fund, L.P., or AEW. The Series A preferred stock is
convertible, in whole or in part, at the option of the holder at any time into our common stock at an implicit conversion price of $26.25 per share of common stock, subject to adjustment in certain
circumstances. We contributed the net proceeds to our operating partnership in exchange for 800,000 Series A preferred OP units with analogous terms.

Aggregate
Series A preferred stock dividends accrued, until July 20, 2003, at a rate of $462,500 per quarter. Effective July 21, 2003 the rate increased to $625,000
per quarter (see further discussion of this increase) below. As of December 31, 2003, we have accrued and not paid ten quarters of Series A preferred stock dividends (including the
dividend otherwise payable in respect of the quarter ended December 31, 2003). Under our Series A charter document, because we now have at least six quarters of accrued and unpaid
Series A preferred stock dividends, the holder of the Series A preferred stock, AEW Targeted Securities Fund, L.P. (or its transferee), had the right to elect two additional directors to
our board of directors at our annual meeting that was held on November 19, 2003, whose terms as directors would continue until we fully pay all accrued but unpaid Series A dividends;
however, AEW did not exercise this right.

On
February 22, 2001, we entered into a voting agreement with AEW, which continues to hold all of the shares of the Series A preferred stock. That agreement required AEW to
vote in favor of the plan of liquidation and required us to redeem all of the shares of Series A preferred stock (for $25 per share plus dividends accrued and unpaid thereon through the date of
the final redemption payment) promptly after we determine in good faith that we have received sufficient net proceeds from the disposition of our assets and/or operations to redeem all of the
preferred shares without violating any legal or contractual obligations.

92

---

Moreover,
under our voting agreement with AEW, since we did not fully redeem the Series A preferred stock by May 22, 2003 (which was the second anniversary of our
shareholders' adoption of the plan of liquidation), AEW Targeted Securities Fund (or its transferee) had the right to require us to redeem the Series A preferred stock in full within
60 days, which right they exercised on May 23, 2003. Since we defaulted on that obligation, from and after July 21, 2003 the stated dividend rate of the Series A preferred
stock increased from 9.25% to 12.50% per annum (equivalent to a quarterly dividend of $625,000) until the Series A preferred stock is redeemed. Although we are permitted to continue to accrue
such dividends without paying them on a current basis, they must be paid in full prior to any distribution to our common stockholders, which will reduce our cash available for liquidating
distributions to common stockholders. We intend to continue to accrue such dividends until such time as we have cash available to redeem the Series A preferred stock, at which time we intend to
redeem the Series A preferred stock.

11.   Stock Options and Awards

Employee Stock Options and Awards

The compensation committee of the board of directors determines compensation, including stock options and awards. Options are generally awarded with the exercise
price equal to the market price at the date of grant and became exercisable in three to five years. The company has several stock option/award plans as listed below. All issued options and restricted
stock automatically vested on May 22, 2001, the approval of our plan of liquidation by our shareholders.

Name of Stock Option/Award Plans

Shares
Issued

Shares
Available
to Issue1997 Stock Incentive Plan

500,000

1997 Non-employee Director's Plan

100,000

New 1997 Plan

582,032

17,9681998 Plan

498,000

2,000


Compensation
expense is determined by reference to the market value on the date of grant and is amortized on a straight-line basis over the vesting period. Pursuant to the
terms of our officers' employment agreements, as amended on February 25, 2001, the vesting of 90,897 shares of restricted stock previously issued to our executive officers was accelerated and
the balance of unearned compensation of $1,544,000 was recorded as compensation expense in the first quarter of 2001.

Stock Option Plan Transactions

No option shares were granted to employees or exercised in 2003, 2002 or 2001. Mr. Blair's and Mr. Peters' unvested options accelerated upon board
approval of the plan of liquidation on February 25, 2001 (as provided in their employment contracts). All unvested options previously granted to other employees accelerated upon stockholder
approval of the plan of liquidation on May 22, 2001

93

---

(as
provided in section 6.2 of the New 1997 Employee Stock Option Plan and the 1998 Employee Stock Option Plan). Transactions involving the plans are summarized as follows:

Option Shares

Shares

Weighted Average
Exercise PriceOutstanding at December 31, 2001

1,473,666


22.67Granted




Exercised




Expired and/or canceled

(283,666
)

(23.45
)Outstanding at December 31, 2002

1,190,000

$
22.93Granted




Exercised




Expired and/or canceled




Outstanding at December 31, 2003

1,190,000

$
22.93


Options Outstanding



Options ExercisableRange of Exercise Price

Shares

Remaining
Contractual Life
(years)

Average
Exercise
Price

Shares

Price$7.85

20,000

7.1

$
7.85

20,000

$
7.85$16-$19

250,000

6.1


17.37

250,000


17.37$21

210,000

3.1


21.00

210,000


21.00$24-$26

615,000

3.9


25.28

615,000


25.28$29

70,000

4.1


29.00

70,000


29.00$32-$33

25,000

4.4

$
32.13

25,000

$
32.131,190,000






1,190,000


94

---

12.   Quarterly Financial Information (Unaudited)

Summarized quarterly financial data is as follows (in thousands, except per share amounts):

|                                                                              |                                                     | Quarter ended, |       
|----------------------------------------------------------------------------- | --------------------------------------------------- | -------------- | ------
|
|
|2003                                                                          |                                                     |                |       
|Revenues                                                                      |                                                     |                |       
|                                                                              | Rent                                                |                | $     
|                                                                              | Revenue from managed golf course operations         |                |       
|                                                                              |                                                     |                |       
|                                                                              |                                                     | Total revenue  |       
|                                                                              |                                                     |                |       
|Expenses                                                                      |                                                     |                |       
|                                                                              | General and administrative                          |                |       
|                                                                              | Direct expenses from managed golf course operations |                |       
|                                                                              |                                                     |                |       
|Total expenses                                                                |                                                     |                | 3,036 
|                                                                              |                                                     |                |       
|Operating (loss) income                                                       |                                                     |                | (150  
|Total other income (expense)                                                  |                                                     |                | (765  
|                                                                              |                                                     |                |       
|Income (loss) before adjustment for liquidation basis                         |                                                     |                | (915  
|Adjustment for liquidation basis of accounting(1)                             |                                                     |                |      
|                                                                              |                                                     |                |       
|Net (loss) income                                                             |                                                     |                | (915  
|Preferred dividends                                                           |                                                     |                | (463  
|                                                                              |                                                     |                |       
|Change in net assets available to holders of common stock and OP unit holders |                                                     | $              | (1,378
|                                                                              |                                                     |                |       

---

95

---

|                                                                               |                                                     | Quarter ended, |       
|------------------------------------------------------------------------------ | --------------------------------------------------- | -------------- | ------
|
|
|2002                                                                           |                                                     |                |       
|Revenues                                                                       |                                                     |                |       
|                                                                               | Rent                                                |                | $     
|                                                                               | Revenue from managed golf course operations         |                |       
|                                                                               |                                                     |                |       
|                                                                               |                                                     | Total revenue  |       
|                                                                               |                                                     |                |       
|Expenses                                                                       |                                                     |                |       
|                                                                               | General and administrative                          |                |       
|                                                                               | Direct expenses from managed golf course operations |                |       
|                                                                               |                                                     |                |       
|Total expenses                                                                 |                                                     |                | 3,691 
|                                                                               |                                                     |                |       
|Operating income (loss)                                                        |                                                     |                | 1,041 
|Total other income (expense)                                                   |                                                     |                | (1,267
|                                                                               |                                                     |                |       
|Income (loss) before adjustment for liquidation basis                          |                                                     |                | (226  
|Adjustment for liquidation basis of accounting(2)                              |                                                     |                | (860  
|                                                                               |                                                     |                |       
|Net (loss) income                                                              |                                                     |                | (1,086
|Preferred dividends                                                            |                                                     |                | (462  
|Dividends/distributions to common stock and operating partnership unit holders |                                                     |                |      
|Value of operating partnership units redeemed in sale of golf courses          |                                                     |                | (535  
|                                                                               |                                                     |                |       
|Change in net assets available to holders of common stock and OP unit holders  |                                                     | $              | (2,083
|                                                                               |                                                     |                |       

---

13.   Income Taxes

We initially qualified as a real estate investment trust, commonly called a REIT, but we lost our REIT status in 2002. Under the tax code, once REIT status is
lost, it generally may not be regained for the following four years. Accordingly, we will be subject to federal income tax on any net taxable income we earn (or net taxable gain we realize) throughout
the remainder of our liquidation.

During
2002 and 2003 our operations resulted in a net operating loss for income tax purposes. Therefore, no income tax will be due on our 2002 nor our 2003 operating revenues or our
proceeds from 2002 and 2003 property sales. Additionally, based on our current projections and the availability of our net operating loss carryovers, we do not anticipate that we will incur any
federal income tax liability throughout our liquidation period. Our actual results and tax liability could vary materially from our estimates. As a result, we could generate positive taxable income in
future taxable years, which would likely cause us to incur federal and state income tax liabilities. Any tax liabilities will reduce the amount of cash available for liquidating distributions.

96

---

Deferred income tax assets (liabilities) as of December 31, 2003 and 2002 are as follows:

|                                                        |  | December 31, 2003 |         | December 31, 2002 |  
|------------------------------------------------------- |  | ----------------- | ------- | ----------------- | -
|
|Differences in the carrying value of golf course assets |  | $                 | 13,434  |                   | $
|Original issue discount on mortgage note receivable     |  |                   | 2,258   |                   |  
|Liquidation liability                                   |  |                   | 2,529   |                   |  
|Federal and state net operating loss carryforwards      |  |                   | 19,917  |                   |  
|Other                                                   |  |                   | 338     |                   |  
|                                                        |  |                   |         |                   |  
|Sub-total                                               |  |                   | 38,476  |                   |  
|Valuation Allowance                                     |  |                   | (38,476 | )                 |  
|                                                        |  |                   |         |                   |  
|Total net deferred tax assets                           |  | $                 |        |                   | $
|                                                        |  |                   |         |                   |  

Included
in deferred tax assets above are federal and state net operating losses of $55,733 and $43,504, respectively. These net operating losses expire at various dates through 2022.

The
provision for federal and state income taxes for the years ended December 31, 2003 and 2002 is made up of the following components:

|                              |         | 2003 |        | 2002  |  
|----------------------------- | ------- | ---- | ------ | ----- | -
|Deferred Income Tax Benefit   |         |      |        |       |  
|                              | State   |      | $      | 1,082 |  
|                              | Federal |      |        | 6,317 |  
|                              |         |      |        |       |  
|Sub-total                     |         |      | 7,399  |       |  
|Change in Valuation Allowance |         |      | (7,399 | )     |  
|                              |         |      |        |       |  
|Total                         |         | $    |       |       | $
|                              |         |      |        |       |  

Utilization
of the deferred tax asset of $38,476, calculated above, is dependent on future taxable profits. Based on our current estimates through the remainder of our liquidation
period, we do not anticipate generating future profits from which to benefit from the calculated deferred tax asset; accordingly, a valuation allowance for the entire amount has been recorded.

The
effective income tax rate is different from the federal statutory rate for the years ended December 31, 2003 and 2002 for the following reasons:

|                                                         |  | 2003  |   | 2002  |  
|-------------------------------------------------------- |  | ----- | - | ----- | -
|Expected taxes at statutory rates                        |  | -34.0 | % | -34.0 | %
|State income tax benefit, net of federal income tax rate |  | -3.6  | % | -3.6  | %
|Change in Valuation allowance                            |  | 37.6  | % | 37.6  | %
|                                                         |  |       |   |       |  
|Total                                                    |  | 0.0   | % | 0.0   | %
|                                                         |  |       |   |       |  

14.   Subsequent Events

On March 18, 2004, we entered into a loan agreement and related mortgage(which are filed as exhibits 10.22.1 and 10.22.2
hereto)with Textron Financial for a revolving line of credit with a maximum permissible outstanding loan amount not to exceed $2,100,000. This loan is collateralized by a
security interest in our golf courses in Columbia, South Carolina, Country Club at Wildewood and Country Club at Woodcreek, collectively known as Stonehenge. The term of the loan is for two years and
the interest rate is the prime rate plus 1.75% per annum paid monthly. We paid a one-time commitment fee to Textron Financial of $42,000 to obtain this credit line and we will pay to Textron a monthly
fee

97

---

for
of .25% per annum of the unused line balance in arrears on the first day of each month for the immediately preceding month and on the maturity date. This loan requires that the operations at
Stonehenge for the immediately preceding twelve month period is sufficient to meet a debt service coverage ratio, as defined in the mortgage(filed as exhibit 10.22.2
hereto) of at least 1.20, as measured monthly. The funds drawn under this credit line will be used for working capital as needed from time to time as we continue to proceed
through the plan of liquidation. The principal balance outstanding under the revolving line of credit as of March 22, 2004 is approximately $1,090,000. The initial draw resulting in this
outstanding balance includes estimated amounts for working capital needs and closing costs, such as documentary stamp taxes that will be due upon the expected closing of the global settlement for the
Innisbrook Resort. Additional draw requests are permitted monthly on the first day of each month commencing with May 1, 2004.

On
March 22, 2004, the amended and restated employment agreement of our chief executive officer was amended to provide for a reduction in his current annual salary effective
April 1, 2004. Additionally, his current outstanding balance under his non-recourse promissory note of $1,193,000 (carried at $547,000 on December 31, 2003 after the
allowance for doubtful account of $646,000) including accrued interest would be cancelled and, accordingly, his 143,790 shares of our common stock currently pledged as collateral under this promissory
note would be transferred to the company and cancelled.

On
March 22, 2004, a lawsuit was filed (and was served on our agent for service of process on March 25, 2004) in the U.S. District Court for the District of South Carolina,
Florence Division, by one of our prior directors, Larry D. Young (together with Danny L. Young, Kyle N. Young, the Young Family Irrevocable Trust and The Legends Group, Ltd.), against our
independent auditors, BDO Seidman, LLP (together with one current BDO partner and two former BDO partners) and our company (together with our executive officers). The complaint alleges that the BDO
defendants engaged in professional malpractice, misrepresentation, breach of fiduciary duty and fraud by counseling plaintiffs to participate in a type of tax shelter transaction, held illegal by the
IRS. The complaint has seven counts, the last of which applies to all defendants (the first six apply only to BDO and its partners). The seventh count alleges that Golf Trust conspired with BDO to
convince Mr. Young that he would realize a large projected tax gain in order to induce Mr. Young (and the other plaintiffs) to enter into the failed tax shelter transactions. The
plaintiffs are seeking damages of at least $3.7 million, together with legal expenses and other costs. The lawsuit is currently being evaluated by our attorneys.

98

---



REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS  ON FINANCIAL STATEMENT SCHEDULES

To
the Directors and Stockholders
Golf Trust of America, Inc.

The
audits referred to in our report dated March 16, 2004 (except for note 14 which is dated March 22, 2004) relating to the consolidated financial statements of
Golf Trust of America, Inc. and subsidiaries, which is contained in Item 8 of this Form 10-K included the audit of the financial statement schedules listed in the
accompanying index. These financial statement schedules are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statement schedules based
upon our audits.

In
our opinion such financial statement schedules present fairly, in all material respects, the information set forth therein.

|Charlotte, North Carolina
March 16, 2004 |  | BDO Seidman, LLP
|---------------------------------------- |  | ----------------

99

---



Schedule III  Golf Trust of America  Real Estate and Accumulated Depreciation  December 31, 2003

|                                                                        |  |   |   |  |   |       |  |   |        | Cost Capitalized
Subsequent to Acquisition |   | Gross Amounts of
Which Carried at
End of period |   |      |   |   |         |     |   |      
|----------------------------------------------------------------------- |  | - | - |  | - | ----- |  | - | ------ | ------------------------------------------ | - | ----------------------------------------------- | - | ---- | - | - | ------- | --- | - | -----
|
|
|Black Bear Golf ClubOrlando, FL                                        |  |   |  |  |   |      |  |   | 4,784  |                                            |  |                                                 |   | 356  |   |   |         |     |   |     
|Tierra Del Sol Country ClubBelen, NM                                   |  |   |  |  |   | 317   |  |   | 3,283  |                                            |  |                                                 |   | 382  |   |   |         |     |   | 317  
|Wekiva Golf ClubLongwood, FL                                           |  |   |  |  |   | 1,282 |  |   | 5,238  |                                            |  |                                                 |   | 339  |   |   | (708)   | (3) |   | 1,282
|Wildewood Country Club and Country Club and Woodcreek FarmColumbia, SC |  |   |  |  |   | 1,392 |  |   | 9,135  |                                            |  |                                                 |   | 437  |   |   |         |     |   | 1,392
|Improvement reclass to liquidation accrual                              |  |   |   |  |   |       |  |   |        |                                            |   |                                                 |   | (606 | ) |   |         |     |   |      
|Asset write-downs                                                       |  |   |  |  |   |       |  |   |        |                                            |   |                                                 |   |      |   |   | (8,805) | (1) |   |     
|                                                                        |  |   |   |  |   |       |  |   |        |                                            |   |                                                 |   |      |   |   |         |     |   |      
|Total                                                                   |  | $ |  |  | $ | 2,991 |  | $ | 22,440 |                                            |   |                                                 | $ | 908  |   | $ | (9,513  | )   | $ | 2,991
|                                                                        |  |   |   |  |   |       |  |   |        |                                            |   |                                                 |   |      |   |   |         |     |   |      

---

Balance at beginning of period

$
101,258Additions during period:Improvements, etc.


160Other


Deductions during period:Cost of real estate soldnet of valuation reserve


(83,520
)Reclass of write-down from notes receivable


Asset write downs


(911
)Improvements included in the liquidation accrual


(160
)Other


(1
)Balance at close of period

$
16,826


100

---



Schedule IV        Golf Trust of America, Inc.        Mortgage Loans on Real Estate        December 31, 2003

|Description             |  | Interest Rate   |  | Final
Maturity
Date |  | Prior
Liens |   | Face Amount
of Mortgage |   | Additional
Tranche |  | Capitalized
Mortgage
Costs |           | Less:
Write-down |   | Carrying
Amounts of
Mortgage |  | Principal
Amount Of
Loans
Subject to
Delinquent
Principal or
Interest
|----------------------- |  | --------------- |  | ------------------- |  | ----------- | - | ----------------------- | - | ------------------ |  | -------------------------- | --------- | ---------------- | - | ---------------------------- |  | ---------------------------------------------------------------------
|Golf Host Resorts, Inc. |  | 10.854%-10.896% |  | 6/20/2027           |  | $           |  |                         | $ | 69,975,000         |  | $                          | 9,000,000 |                  | $ | 133,046                      |  | $                                                                    

Period Payment Terms

Note receivable interest only of $752,638 at rates between 10.75% and 11.58% monthly with 5% annual increases continuing until 2002. Original face amount bears
interest at 11.44% and the $9 million additional loan amount (Tranche I) bears interest at rates from10.75% to 11.58% with 5% annual increases continuing until 2002 after which there are
no further increases.

101

---



SIGNATURES AND POWERS OF ATTORNEY

Pursuant to the requirements of Section 13 or 15(d) 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, in the City of Charleston, State of South Carolina, on March 29, 2004.

| |  | GOLF TRUST OF AMERICA, INC.
| |  | ---------------------------
| |  | By:                        

Each
of the undersigned officers and directors of Golf Trust of America, Inc. does hereby constitute and appoint W. Bradley Blair, II and Scott D. Peters, and each of them
individually, his true and lawful attorneys-in-fact and agents, each with full power of substitution and re-substitution, for him and in his name, place and stead,
in any and all capacities, to sign any and all amendments to this report, and to file the same, with exhibits thereto, and other documents in connection therewith, with the Securities and Exchange
Commission, granting unto said attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite or necessary to
be done in and about the premises, as fully to all intents and purposes as he might or could do in person, hereby, ratifying and confirming all that each of said
attorneys-in-fact and agents, or his substitute or substitutes, may lawfully do or cause to be done by virtue hereof.

Pursuant
to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons in the capacities and on the dates indicated:

|Signature                                   |  | Title                                                                                                                                 |  | Date          
|------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------- |  | --------------
|                                            |  |                                                                                                                                       |  |               
|/s/W. BRADLEY BLAIR, IIW. Bradley Blair, II |  | Chief Executive Officer and Chairman of the Board of Directors (Principal Executive Officer)                                          |  | March 29, 2004
|/s/SCOTT D. PETERSScott D. Peters           |  | Chief Financial Officer, Senior Vice President, Secretary and Director (Principal Financial Officer and Principal Accounting Officer) |  | March 29, 2004
|/s/ROY C. CHAPMANRoy C. Chapman             |  | Director                                                                                                                              |  | March 29, 2004
|/s/RAYMOND V. JONESRaymond V. Jones         |  | Director                                                                                                                              |  | March 29, 2004
|/s/FRED W. REAMSFred W. Reams               |  | Director                                                                                                                              |  | March 29, 2004
|/s/EDWARD L. WAXEdward L. Wax               |  | Director                                                                                                                              |  | March 29, 2004

102

---



EXHIBIT INDEX

Pursuant to Item 601(a)(2) of Regulation S-K, this exhibit index immediately precedes the exhibits.

The
following exhibits are part of this Annual Report on Form 10-K for fiscal year 2002 (and are numbered in accordance with Item 601 of
Regulation S-K). Items marked with an asterisk (*) are filed with this annual report.

|No.    |  | Description                                                                                                                                                                                                                                                                                                                                                                 
|------ |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|2.1    |  | Plan of Liquidation and Dissolution of Golf Trust of America, Inc., as approved by stockholders on May 22, 2001 and as currently in effect (previously filed as Exhibit 2.1 to our company's Current Report on Form 8-K, filed
May 30, 2001, and incorporated herein by reference).                                                                                         
|3.1.1  |  | Articles of Amendment and Restatement of Golf Trust of America, Inc., as filed with the State Department of Assessments and Taxation of Maryland on January 31, 1997, (previously filed as Exhibit 3.1A to our company's Registration
Statement on Form S-11 (Commission File No. 333-15965) Amendment No. 2 (filed January 30, 1997) and incorporated herein by reference).
|3.1.2  |  | Articles of Amendment of Golf Trust of America, Inc., as filed with the State Department of Assessments and Taxation of Maryland on June 9, 1998 (previously filed as Exhibit 3.2B to our company's Quarterly Report on Form 10-Q,
filed August 14, 1998 and incorporated herein by reference).                                                                             
|3.1.3  |  | Articles of Amendment of Golf Trust of America, Inc. dated May 22, 2001, as filed with the State Department of Assessments and Taxation of Maryland on May 25, 2001 (previously filed as Exhibit 3.1 to our company's Current Report
on Form 8-K, filed May 30, 2001, and incorporated herein by reference).                                                                
|3.2.1  |  | Articles Supplementary of Golf Trust of America, Inc. relating to the Series A Preferred Stock, as filed with the State Department of Assessments and Taxation of the State of Maryland on April 2, 1999 (previously filed as
Exhibit 3.1 to our company's Current Report on Form 8-K, filed April 13, 1999, and incorporated herein by reference).                         
|3.2.2  |  | Articles Supplementary of Golf Trust of America, Inc. relating to the Series B Junior Participating Preferred Stock, as filed with the State Department of Assessments and Taxation of the State of Maryland on August 27, 1999 (previously
filed as Exhibit 3.1 to our company's Current Report on Form 8-K, filed August 30, 1999, and incorporated herein by reference). 
|3.3.1  |  | Bylaws of Golf Trust of America, Inc., as amended and restated by the Board of Directors on February 16, 1998 (previously filed as Exhibit 3.2 to our company's Quarterly Report on Form 10-Q, filed May 15, 1998 and
incorporated herein by reference).                                                                                                                    
|3.3.2  |  | Bylaws of Golf Trust of America, Inc., as amended and restated by the Board of Directors on March 27, 2001 (previously filed as Exhibit 3.3 to our company's Quarterly Report on Form 10-Q, filed May 15, 2001 and incorporated
herein by reference).                                                                                                                       
|3.3.3  |  | Bylaws of Golf Trust of America, Inc., as amended and restated by the Board of Directors on August 20, 2001 and as currently in effect (except for the provision amended by the following exhibit 3.3.4) (previously filed as
Exhibit 3.3 to our company's Current Report on Form 8-K, filed August 30, 2001 and incorporated herein by reference).                         
|3.3.4* |  | Bylaws Amendment of Golf Trust of America, Inc., as adopted by the Board of Directors on February 9, 2004 and as currently in effect.                                                                                                                                                                                                                                       
|       |  |                                                                                                                                                                                                                                                                                                                                                                             

103

---

|4.1     |  | Form of Share Certificate for Golf Trust of America, Inc. Common Stock (previously filed as Exhibit 4.3 to our company's Current Report on Form 8-K, filed August 30, 1999, and incorporated herein by reference).                                                                                                                                                                                        
|------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|4.2     |  | Form of Share Certificate for Golf Trust of America, Inc. Series A Preferred Stock (previously filed as Exhibit 3.2 to our company's Current Report on Form 8-K, filed April 13, 1999, and incorporated herein by
reference).                                                                                                                                                                             
|4.3     |  | Shareholder Rights Agreement, by and between Golf Trust of America, Inc. and ChaseMellon Shareholder Services, L.L.C., as rights agent, dated August 24, 1999 (previously filed as Exhibit 4.1 to our company's Current Report on
Form 8-K, filed August 30, 1999, and incorporated herein by reference).                                                                                                 
|4.4    |  | Voting Agreement, between Golf Trust of America, Inc. and the holder of all of its outstanding shares of Series A Preferred Stock, AEW Targeted Securities Fund, L.P., dated February 22, 2001 (previously filed as Exhibit 4.2 to our
company's Current Report on Form 8-K, filed March 12, 2001, and incorporated herein by reference).                                                                 
|4.5     |  | Voting Agreement, by and among Golf Trust of America, Inc., Golf Trust of America, L.P., GTA GP, Inc. and the holders of operating partnership units named therein, dated as of February 14, 2001 (previously filed as Exhibit 4.3 to
our company's Current Report on Form 8-K, filed March 12, 2001, and incorporated herein by reference).                                                              
|10.1.1  |  | First Amended and Restated Agreement of Limited Partnership (the "Partnership Agreement") of Golf Trust of America, L.P., dated February 12, 1997 (previously filed as Exhibit 10.1 to our company's Annual Report on Form 10-K, filed
March 31, 1997, and incorporated herein by reference).                                                                                                             
|10.1.2  |  | First Amendment to the Partnership Agreement of Golf Trust of America, L.P., dated as of February 1, 1998 (previously filed as Exhibit 10.1.2 to our company's Annual Report on Form 10-K, filed March 31, 1998, and incorporated
herein by reference).                                                                                                                                                   
|10.1.3  |  | Second Amendment and Consent to the Partnership Agreement of Golf Trust of America, L.P., as amended, dated as of February 14, 2001 (previously filed as Exhibit 10.3 to our company's Current Report on Form 8-K, filed March 12,
2001, and incorporated herein by reference).                                                                                                                           
|10.1.4* |  | Exhibit A to the Partnership Agreement (Schedule of Partnership Interests) of Golf Trust of America, L.P., as revised through March 22, 2004.                                                                                                                                                                                                                                                             
|10.1.5  |  | Designation of Class B Common OP units of Golf Trust of America, L.P., dated February 1, 1998, which has been added as the first entry in Exhibit D to the Partnership Agreement (included within the First Amendment to the Partnership
Agreement, which was previously filed as Exhibit 10.1.2 to our company's Annual Report on Form 10-K, filed March 31, 1998, and incorporated herein by reference).
|10.1.6  |  | Designation of Series A Preferred OP units of Golf Trust of America, L.P., dated April 2, 1999, which has been added to Exhibit D to the Partnership Agreement (previously filed as Exhibit 10.3 to our company's Current Report on
Form 8-K, filed April 13, 1999, and incorporated herein by reference).                                                                                                
|10.1.7  |  | Designation of Series B Preferred OP units of Golf Trust of America, L.P., dated May 11, 1999, which has been added to Exhibit D to the Partnership Agreement (previously filed as Exhibit 10.1.6 to our company's Annual Report on
Form 10-K, filed March 30, 2000, and incorporated herein by reference).                                                                                               
|        |  |                                                                                                                                                                                                                                                                                                                                                                                                           

104

---

|10.1.8 |  | Designation of Series C Preferred OP units of Golf Trust of America, L.P., dated July 28, 1999, which has been added to Exhibit D to the Partnership Agreement (previously filed as Exhibit 10.1.7 to our company's Annual Report on
Form 10-K, filed March 30, 2000, and incorporated herein by reference).                                                                                                                                                                                                                                                                                                      
|------ |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.2.1 |  | Credit Agreement, dated as of June 20, 1997, by and among Golf Trust of America, L.P., as Borrower, Golf Trust of America, Inc., GTA GP, Inc. and GTA LP, Inc., as Guarantors, the Lenders referred to therein, and NationsBank N.A.,
as Agent (previously filed as Exhibit 10.1 to our company's Current Report on Form 8-K, dated June 20, 1997 and filed August 12, 1997, and incorporated herein by reference).                                                                                                                                                                                               
|10.2.2 |  | Amended and Restated Credit Agreement, dated as of July 8, 1998, by and among Golf Trust of America, L.P., as Borrower, Golf Trust of America, Inc., GTA GP, Inc. and GTA LP, Inc., as Guarantors, the Lenders referred to therein,
and NationsBank N.A., as Agent (previously filed as Exhibit 10.2.2 to our company's Amended Annual Report on Form 10-K/A, filed April 1, 1999, and incorporated herein by reference).                                                                                                                                                                                         
|10.2.3 |  | Amended and Restated Credit Agreement, dated as of March 31, 1999, by and among Golf Trust of America, L.P., as Borrower, Golf Trust of America, Inc., GTA GP, Inc. and GTA LP, Inc., as Guarantors, the Lenders referred to therein,
NationsBank, N.A., as Administrative Agent, First Union National Bank as Syndication Agent, and BankBoston, N.A., as Documentation Agent (previously filed as Exhibit 10.2.3 to our company's Annual Report on Form 10-K, filed March 30,
2000, and incorporated herein by reference).                                                                                      
|10.2.4 |  | Second Amended and Restated Credit Agreement, dated as of July 25, 2001, by and among Golf Trust of America, L.P., as Borrower, Golf Trust of America, Inc., GTA GP, Inc., GTA LP, Inc., Sandpiper-Golf Trust, LLC, GTA Tierra Del Sol,
 LLC, and GTA Osage, LLC, as Guarantors, the Lenders referred to therein, and Bank of America, N.A., as Administrative Agent, First Union National Bank, as Syndication Agent, and Fleet National Bank, as Documentation Agent (previously filed as
Exhibit 10.1 to our company's Current Report on Form 8-K, filed August 1, 2001, and incorporated herein by reference).
|10.3   |  | Credit Agreement, dated as of March 31, 1999, by and among Golf Trust of America, L.P., as Borrower, Golf Trust of America, Inc., GTA GP, Inc. and GTA LP, Inc., as Guarantors, the Lenders referred to therein, and NationsBank, N.A.,
 as Administrative Agent for the Lenders (previously filed as Exhibit 10.3 to our company's Annual Report on Form 10-K, filed March 30, 2000, and incorporated herein by reference).                                                                                                                                                                                      
|10.4   |  | Loan Agreement (the "participating mortgage"), dated as of June 20, 1997, by and between Golf Host Resorts, Inc., as Borrower, and Golf Trust of America, L.P., as Lender (previously filed as Exhibit 10.2 to our company's Current Report
on Form 8-K, dated June 20, 1997 and filed August 12, 1997, and incorporated herein by reference).                                                                                                                                                                                                                                                                    
|10.5   |  | Form of Participating Lease Agreement (previously filed as Exhibit 10.2 to our company's Registration Statement on Form S-11, filed January 15, 1997, and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                                                                                                                      
|10.6   |  | 1997 Non-Employee Directors' Plan of Golf Trust of America, Inc. (previously filed as Exhibit 10.7 to our company's Registration Statement on Form S-11 (Commission File No. 333-15965) Amendment No. 1 (filed January 15,
1997) and incorporated herein by reference).                                                                                                                                                                                                                                                                                                                                           
|       |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   

105

---

|10.7     |  | 1997 Stock Incentive Plan (the "Original 1997 Plan") of Golf Trust of America, Inc. (previously filed as Exhibit 10.6 to our company's Registration Statement on Form S-11 (Commission File No. 333-15965) Amendment No. 1 (filed
January 15, 1997) and incorporated herein by reference).                        
|-------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.8     |  | 1997 Stock-Based Incentive Plan of Golf Trust of America, Inc. (the "New 1997 Plan") (previously filed as Exhibit 10.3 to our company's Quarterly Report on Form 10-Q (Commission File No. 000-22091), filed August 15, 1997, and
incorporated herein by reference).                                              
|10.9     |  | Form of Nonqualified Stock Option Agreement for use under the New 1997 Plan (previously filed as Exhibit 10.4 to our company's Quarterly Report on Form 10-Q (Commission File No. 000-22091), filed August 15, 1997, and incorporated
herein by reference).                                                       
|10.10    |  | Form of Employee Incentive Stock Option Agreement for use under the New 1997 Plan (previously filed as Exhibit 10.5 to our company's Quarterly Report on Form 10-Q (Commission File No. 000-22091), filed August 15, 1997, and
incorporated herein by reference).                                                 
|10.11    |  | General Provisions Applicable to Restricted Stock Awards Granted Under the New 1997 Plan (previously filed as Exhibit 10.14 to our company's Registration Statement on Form S-11 (Commission File No. 333-36847), dated September 30,
1997 and filed as of October 1, 1997, and incorporated herein by reference).
|10.12    |  | Form of Restricted Stock Award Agreement for use under the New 1997 Plan (previously filed as Exhibit 10.15 to our company's Registration Statement on Form S-11 (Commission File No. 333-36847), dated September 30, 1997 and filed
as of October 1, 1997, and incorporated herein by reference).                
|10.13    |  | 1998 Stock-Based Incentive Plan of Golf Trust of America, Inc. (previously filed as Exhibit A to our company's definitive proxy statement, dated April 1, 1999 and filed March 29, 1999, and incorporated herein by
reference).                                                                                   
|10.14    |  | Employee Stock Purchase Plan of Golf Trust of America, Inc. (previously filed as Exhibit 4.1 to our company's Registration Statement on Form S-8 (Commission File No. 333-46659), filed February 20, 1998, and incorporated
herein by reference).                                                                 
|10.15    |  | Subscription Agreement for use with the Employee Stock Purchase Plan (previously filed as Exhibit 4.2 to our company's Registration Statement on Form S- 8 (Commission File No. 333-46659), filed February 20, 1998, and incorporated
herein by reference).                                                       
|10.16.1  |  | First Amended and Restated Employment Agreement between Golf Trust of America, Inc. and W. Bradley Blair, II, dated November 7, 1999 (previously filed as Exhibit 10.15 to our company's Annual Report on Form 10-K, filed
March 30, 2000, and incorporated herein by reference).                                 
|10.16.2  |  | Second Amended and Restated Employment Agreement between Golf Trust of America, Inc. and W. Bradley Blair, II, dated as of February 25, 2001 (previously filed as Exhibit 10.4 to our company's Current Report on Form 8-K, filed
March 12, 2001, and incorporated herein by reference).                          
|10.16.3* |  | Letter Agreement to the Second Amended and Restated Employment Agreement between Golf Trust of America, Inc. and W. Bradley Blair, II,, dated as of March 22, 2004 filed as an Exhibit hereto.                                                                                                                    
|         |  |                                                                                                                                                                                                                                                                                                                   

106

---

|10.17.1  |  | Second Amended and Restated Employment Agreement between Golf Trust of America, Inc. and Scott D. Peters, dated November 7, 1999 (previously filed as Exhibit 10.16 to our company's Annual Report on Form 10-K, filed March 30,
2000, and incorporated herein by reference).                                                                                                                                                    
|-------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.17.2  |  | Third Amended and Restated Employment Agreement between Golf Trust of America, Inc. and Scott D. Peters, dated as of February 25, 2001 (previously filed as Exhibit 10.5 to our company's Current Report on Form 8-K, filed
March 12, 2001, and incorporated herein by reference).                                                                                                                                               
|10.17.3  |  | Fourth Amended and Restated Employment Agreement and related General Release between Golf Trust of America, Inc. and Scott D. Peters, dated as of August 29, 2003 (previously filed as Exhibits 10.1 and 10.2 to our company's Current Report on
Form 8-K, filed October 9, 2003, and incorporated herein by reference).                                                                                                         
|10.18    |  | Stock Purchase Agreement, dated April 2, 1999, by and among Golf Trust of America, Inc., Golf Trust of America, L.P., GTA GP, Inc., GTA LP, Inc. and AEW Targeted Securities Fund, L.P. (previously filed as Exhibit 10.1 to our
company's Current Report on Form 8-K, filed April 13, 1999, and incorporated herein by reference).                                                                                              
|10.19    |  | Registration Rights Agreement, dated April 2, 1999, by and between Golf Trust of America, Inc. and AEW Targeted Securities Fund, L.P. (previously filed as Exhibit 10.2 to our company's Current Report on Form 8-K, filed
April 13, 1999, and incorporated herein by reference).                                                                                                                                                
|10.20.1  |  | Purchase and Sale Agreement, between Golf Trust of America, L.P., as seller, and Legends Golf Holding, LLC, as buyer, dated as of February 14, 2001 (previously filed as Exhibit 10.1 to our company's Current Report on Form 8-K, filed
August 14, 2001, and incorporated herein by reference).                                                                                                                                 
|10.20.2  |  | First Amendment to Purchase Agreement, Fifth Amendment to Lease Agreement (Bonaventure Golf Club) and Settlement Agreement by and among Golf Trust of America, L.P., Legends Golf Holding, LLC, Legends at Bonaventure, Inc., Larry Young and Danny
Young, dated as of July 30, 2001 (previously filed as Exhibit 10.2 to our company's Current Report on Form 8-K, filed August 14, 2001, and incorporated herein by reference).
|10.21    |  | Confidentiality and Standstill Letter Agreement between Golf Trust of America, Inc. and The Legends Group, dated as of February 14, 2001 (previously filed as Exhibit 10.2 to our company's Current Report on Form 8-K, filed
March 12, 2001, and incorporated herein by reference).                                                                                                                                             
|10.22.1* |  | Loan Agreement, dated as of March 18, 2004, by and among GTAStonehenge, LLC, as Borrower, Golf Trust of America, L.P., as Guarantor, and Textron Financial Corporation as the Lender                                                                                                                                                                                                                                            
|10.22.2* |  | Mortgage Security Agreement and Fixture Filing, dated as of March 18, 2004, from Golf Trust of America, L.P. in favor of Textron Financial Corporation                                                                                                                                                                                                                                                                           
|14.1*    |  | Code of Ethics, adopted by the Board of Directors of Golf Trust of America, Inc. on February 9, 2004                                                                                                                                                                                                                                                                                                                             
|21.1*    |  | List of Subsidiaries of Golf Trust of America, Inc.                                                                                                                                                                                                                                                                                                                                                                              
|23.1*    |  | Consent of BDO Seidman LLP                                                                                                                                                                                                                                                                                                                                                                                                       
|24.1*    |  | Powers of Attorney (included under the caption "Signatures")                                                                                                                                                                                                                                                                                                                                                                     
|         |  |                                                                                                                                                                                                                                                                                                                                                                                                                                  

107

---

|31.1* |  | Certification of W. Bradley Blair II pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                    
|----- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|31.2* |  | Certification of Scott D. Peters pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                        
|32.1* |  | Certifications under Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                
|99.1  |  | Charter of the Audit Committee of the Board of Directors of Golf Trust of America, Inc. (previously filed as Appendix A to our company's definitive proxy statement on Schedule 14A, filed October 15, 2001, and incorporated herein
by reference).

---

108

---

QuickLinks