PRISON REALTY TRUST INC
424B3, 1999-05-17
REAL ESTATE INVESTMENT TRUSTS
Previous: PARK PLACE ENTERTAINMENT CORP, 10-Q, 1999-05-17
Next: BAR HARBOR BANKING & TRUST CO, 13F-NT, 1999-05-17



<PAGE>   1
                                                     Filed Pursuant to 424(b)(3)
                                                     Registration No. 333-70419
 
THE INFORMATION IN THIS PRELIMINARY PROSPECTUS SUPPLEMENT IS NOT COMPLETE AND
MAY BE CHANGED. THE PRELIMINARY PROSPECTUS SUPPLEMENT IS NOT AN OFFER TO SELL
THESE SECURITIES AND IT IS NOT SOLICITING AN OFFER TO BUY THESE SECURITIES IN
ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.
 
                   SUBJECT TO COMPLETION, DATED MAY 17, 1999
 
PRELIMINARY PROSPECTUS SUPPLEMENT
(To the Prospectus Dated January 19, 1999)
 
                                  $300,000,000
                           (PRISON REALTY TRUST LOGO)
 
                           PRISON REALTY TRUST, INC.
                            % Senior Notes due 2009
- --------------------------------------------------------------------------------
This is an offering by Prison Realty Trust, Inc. (formerly, Prison Realty
Corporation) of $300,000,000 of its     % Senior Notes due 2009. Interest is
payable on the notes on                   and                   of each year,
beginning                 .
 
We may redeem all or part of the notes at the redemption prices and on the
conditions specified in this Prospectus Supplement under "Description of
Notes -- Optional Redemption."
 
The notes will be senior unsecured obligations of Prison Realty Trust, Inc.
 
Investing in the notes involves risks. Risk Factors begin on Page 2 of the
attached Prospectus and Additional Risk Factors begin on Page S-16 of this
Prospectus Supplement.
 
<TABLE>
<CAPTION>
                                                              PER NOTE      TOTAL
                                                              ---------    -------
<S>                                                           <C>          <C>
Offering Price..............................................         %     $
Discounts and Commissions...................................         %     $
                                                              --------     -------
Proceeds to Prison Realty Trust, Inc........................         %     $
</TABLE>
 
Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined if this
Prospectus Supplement or the attached Prospectus is truthful or complete. Any
representation to the contrary is a criminal offense.
 
Lehman Brothers expects to deliver the notes on or about             , 1999.
 
- --------------------------------------------------------------------------------
 
                                LEHMAN BROTHERS
 
May   , 1999
<PAGE>   2
 
A growing demand for secure beds to house violent criminals has created an
opportunity for capital investment through the purchase and leaseback of jails
and prisons. [caption]

[A collection of photos representing views of the interior and exterior of
various facilities owned by the Company: (i) photo of open sleeping area; (ii)
photo of security personnel operating security panel; (iii) photo of common
area; (iv) photo of security checkpoint; (v) photo of exterior of Eloy
Detention Center; (vi) photo of multi-inmate cell; and (vii) photo of common
area.]

                                   [Fold-Out]
                           Prison Realty Trust, Inc.
        Building on the growth of private sector corrections. [caption]

[Map of the United States showing location of properties owned by the Company]

[Map of the United Kingdom showing location of property owned by the Company]

                            [Picture of Exterior of
                                      Eloy
                               Detention Center]
                             Eloy Detention Center
                            Eloy, Arizona [caption]

                            [Picture of Exterior of
                       T. Don Hutto Correctional Center]
                        T. Don Hutto Correctional Center
                            Taylor, Texas [caption]

                            [Picture of Leavenworth
                               Detention Center]
                          Leavenworth Detention Center
                         Leavenworth, Kansas [caption]

                            Facilities in Operation

Bent County Correctional Facility          Las Animas, Colorado
Bridgeport PPT Facility                    Bridgeport, Texas
Central Arizona Detention Center           Florence, Arizona
Cibola County Corrections Center           Milan, New Mexico
Cimarron Correctional Facility             Cushing, Oklahoma
Coffee Correctional Facility               Nicholls, Georgia
Community Education Partners - Dallas      Dallas, Texas
Community Education Partners - Houston     Houston, Texas
Davis Correctional Facility                Holdenville, Oklahoma
DC Correctional Treatment Facility         Washington, D.C.
Diamondback Correctional Facility          Watonga, Oklahoma
Eden Detention Center                      Eden, Texas
Eloy Detention Center                      Eloy, Arizona
Houston Processing Center                  Houston, Texas
Huerfano County Correctional Center        Walsenburg, Colorado
Kit Carson Correctional Center             Burlington, Colorado
Laredo Processing Center                   Laredo, Texas
Leavenworth Detention Center               Leavenworth, Kansas
Lee Adjustment Center                      Beattyville, Kentucky
Leo Chesney Correctional Center            Live Oak, California
Marion Adjustment Center                   St. Mary, Kentucky
Mineral Wells PPT Facility                 Mineral Wells, Texas
Mountain View Correctional Facility        Spruce Pine, North Carolina
New Mexico Women's
  Correctional Facility                    Grants, New Mexico
North Fork Correctional Facility           Sayre, Oklahoma
Northeast Ohio Correctional Center         Youngstown, Ohio
Otter Creek Correctional Center            Wheelwright, Kentucky
Pamlico Correctional Facility              Bayboro, North Carolina
Prairie Correctional Facility              Appleton, Minnesota
Queensgate Correctional Facility           Cincinnati, Ohio
River City Correctional Center             Louisville, Kentucky
Shelby Training Center                     Memphis, Tennessee
Southern Nevada Women's
  Correctional Facility                    Las Vegas, Nevada
T. Don Hutto Correctional Center           Taylor, Texas
Torrance County Detention Facility         Estancia, New Mexico
West Tennessee Detention Facility          Mason, Tennessee
Webb County Detention Facility             Laredo, Texas
Wheeler Correctional Facility              Alamo, Georgia
Whiteville Correctional Facility           Whiteville, Tennessee


                          Facilities Under Development

California City Correctional Facility      California City, California
Crossroads Correctional Center             Shelby, Montana
HM Prison Agecroft                         Agecroft, United Kingdom
Maurice H. Sigler Detention Center         Frostproof, Florida
Mendota Correctional Facility              Mendota, California
East Mesa Correctional Facility            San Diego, California
McRae Correctional Facility                McRae, Georgia
Tallahatchie County Correctional Center    Tallahatchie, Mississippi
Florence Correctional Facility             Florence, Arizona
Stewart County Correctional Facility       Stewart County, Georgia
Millen Correctional Facility               Millen, Georgia

  
<PAGE>   3
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                              PAGE
                                                              -----
<S>                                                           <C>
                   PROSPECTUS SUPPLEMENT
About this Prospectus Supplement............................    S-3
Cautionary Statement Concerning Forward-Looking
  Information...............................................    S-4
Prospectus Supplement Summary...............................    S-5
The Offering................................................   S-12
Summary Pro Forma Financial Data of Prison Realty Trust,
  Inc. .....................................................   S-14
Additional Risk Factors.....................................   S-16
Use of Proceeds.............................................   S-22
Capitalization..............................................   S-22
Selected Consolidated Historical and Pro Forma Combined
  Financial Data of Prison Realty Trust, Inc. ..............   S-23
Selected Consolidated Historical Financial Data of Prison
  Realty Trust, Inc. .......................................   S-26
Selected Financial Data of Old Prison Realty................   S-27
Management's Discussion and Analysis of Financial Condition
  and Results of Operations.................................   S-29
Business....................................................   S-45
Management..................................................   S-58
Description of Notes........................................   S-62
Description of Certain Indebtedness.........................  S-101
Material United States Federal Tax Considerations...........  S-102
Underwriting................................................  S-105
Experts.....................................................  S-106
Legal Matters...............................................  S-106
Index to Financial Statements...............................    F-1
 
                         PROSPECTUS
Where You Can Find More Information.........................      i
Incorporation of Certain Documents by Reference.............      i
Cautionary Statement Concerning Forward-Looking
  Information...............................................    iii
The Company.................................................      1
Risk Factors................................................      2
Information About the Company...............................     13
Recent Financings and Related Agreements....................     22
Use of Proceeds.............................................     23
Description of Capital Stock................................     23
Description of Common Stock Purchase Rights.................     30
Description of Debt Securities..............................     30
Description of Warrants.....................................     33
Plan of Distribution........................................     34
Material Federal Income Tax Consequences....................     35
Taxation of Stockholders....................................     44
Other Tax Consequences......................................     48
ERISA Considerations........................................     48
Legal Matters...............................................     49
Experts.....................................................     49
</TABLE>
 
                                       S-2
<PAGE>   4
 
                        ABOUT THIS PROSPECTUS SUPPLEMENT
 
     This Prospectus Supplement and the attached Prospectus contain information
about the Company and the notes. They also refer to information contained in
other documents filed by the Company with the Securities and Exchange
Commission. References to this Prospectus Supplement or the Prospectus also mean
the information contained in such other documents. If this Prospectus Supplement
is inconsistent with the Prospectus, the information contained in this
Prospectus Supplement should be relied upon.
 
     When we refer to "the Company," "we," "us" or "our" in this Prospectus
Supplement, we mean Prison Realty Trust, Inc. and its subsidiaries, on a
consolidated basis, unless the context requires otherwise.
 
     In addition, certain information about the industry in which we operate is
contained in this Prospectus Supplement under the caption "Prospectus Supplement
Summary -- The Private Corrections Industry." Unless otherwise indicated, the
data and statistics contained in that section are based on internal or industry
sources that we believe are reliable. We cannot assure you, however, that such
information is accurate or complete as of the date of this Prospectus
Supplement.
 
     You should rely only on the information provided in this Prospectus
Supplement and the attached Prospectus or incorporated herein by reference. We
and Lehman Brothers have not authorized anyone else to provide you with
different or additional information. We are not making an offer of the notes in
any jurisdiction where the offer is not permitted. You should not assume that
the information in this Prospectus Supplement or the Prospectus is accurate as
of any date other than the date on the front page of these documents.
 
     Certain jurisdictions may restrict the distribution of this Prospectus
Supplement and the attached Prospectus and the offering of the notes. You must
inform yourself about, and observe, any such restrictions. You must comply with
all applicable laws and regulations in force in any jurisdiction in which you
purchase, offer or sell the notes or possess or distribute this Prospectus
Supplement and the attached Prospectus and must obtain any consent, approval or
permission required for your purchase, offer or sale of the notes under the laws
and regulations in force in any jurisdiction to which you are subject.
 
                                       S-3
<PAGE>   5
 
                        CAUTIONARY STATEMENT CONCERNING
                          FORWARD-LOOKING INFORMATION
 
     This Prospectus Supplement and the attached Prospectus contain or
incorporate by reference certain "forward-looking statements" within the meaning
of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended, which are intended to be covered by
the "safe harbors" created thereby. Those statements include, but may not be
limited to, the discussions of the Company's expectations concerning, among
other things:
 
     - its future profitability;
 
     - its operating performance;
 
     - its operating and growth strategies, including strategic acquisitions,
       both pending and potential;
 
     - its capital expenditures;
 
     - industry developments; and
 
     - its assumptions regarding any of these matters.
 
     Also, when any of the words "believes," "expects," "anticipates,"
"intends," "estimates," "plans" or similar terms or expressions are used in this
Prospectus Supplement and the attached Prospectus, forward-looking statements
are being made. You should be aware that, while the Company believes that the
expectations reflected in such forward-looking statements are reasonable, they
are inherently subject to risks and uncertainties. Important factors that could
cause the Company's future results to differ materially from the Company's
expectations are disclosed or incorporated by reference in this Prospectus
Supplement and the attached Prospectus, and these factors include, without
limitation:
 
     - the Company's ability to acquire and develop additional properties
       meeting its investment criteria and the risk that potential acquisitions
       or developments may not meet expectations;
 
     - the ability of the Company to obtain adequate financing to meet its
       strategic goals;
 
     - the ability of the Company to meet its debt service obligations;
 
     - the failure of CCA (as defined below), as the lessee of a substantial
       majority of the Company's facilities, to make required lease payments;
 
     - the failure of the Company to qualify as a real estate investment trust
       for federal income tax purposes;
 
     - changes in generally accepted accounting principles or interpretations
       affecting real estate investment trusts and the Company's structure;
 
     - national and local economic and business conditions; and
 
     - the other factors set forth under "Additional Risk Factors" in this
       Prospectus Supplement and "Risk Factors" in the attached Prospectus.
 
     Because of these factors, there can be no assurance that the
forward-looking statements included or incorporated by reference in this
Prospectus Supplement and the attached Prospectus will prove to be accurate. In
light of the significant uncertainties inherent in the forward-looking
statements included or incorporated by reference herein, you should not regard
the inclusion of such information as a representation by the Company or any
other person that the objectives and plans of the Company will be achieved. In
addition, the Company does not intend to, and is not obligated to, update these
forward-looking statements after it distributes this Prospectus Supplement or
the attached Prospectus, even if new information, future events or other
circumstances have made them incorrect or misleading as of any future date.
 
                                       S-4
<PAGE>   6
 
                         PROSPECTUS SUPPLEMENT SUMMARY
 
     The following summary is qualified in its entirety by, and should be read
together with, the detailed information and financial statements (including the
notes thereto) appearing elsewhere, or incorporated by reference, in this
Prospectus Supplement and the attached Prospectus. Unless the context may
otherwise require, "we," "us," "our," and similar terms, as well as references
herein to the "Company" refer to Prison Realty Trust, Inc. and its wholly-owned
subsidiaries on a consolidated basis. The Company changed its name on May 11,
1999 from Prison Realty Corporation to Prison Realty Trust, Inc. The Company
intends to elect to qualify as a real estate investment trust ("REIT") for the
taxable year ending December 31, 1999.
 
THE COMPANY
 
     Prison Realty Trust, Inc. is the largest company in the world specializing
in acquiring, developing and owning correctional and detention facilities. We
are the successor to each of Corrections Corporation of America ("Old CCA") and
CCA Prison Realty Trust ("Old Prison Realty") which were merged into the Company
on December 31, 1998 and January 1, 1999, respectively (the "Merger"). As of
April 30, 1999, we owned 50 correctional and detention facilities in 17 states,
the District of Columbia and the United Kingdom. Our facilities have a total
design capacity in excess of 49,000 beds, of which approximately 17,000 beds are
currently being developed, through the construction of 11 new facilities and the
expansion of seven currently operating facilities. In the first fiscal quarter
of 1999, the Company's rental revenues were $63.6 million and EBITDA was $78.8
million.
 
     Our principal business strategy is to design, build and finance new
correctional and detention facilities, to expand the design capacity of our
existing facilities and to lease these facilities under long-term "triple net"
leases to government entities and qualified private prison managers. In
addition, we acquire existing facilities meeting our investment criteria from
government and private owner operators. The primary source of the Company's
income is rent payments from leases of our correctional and detention facilities
with the company currently known as Corrections Corporation of America (formerly
Correctional Management Services Corporation) ("CCA" or the "Operating
Company"). CCA currently leases 31 of the 39 operating facilities that we own.
 
     We believe that correctional and detention facilities represent a highly
attractive asset class with returns on investment higher than most other real
estate property types. These facilities have extremely long lives and require
minimum levels of maintenance expenditures. The shortage of prison beds and
increasing incarceration rates in the United States have historically allowed
the facilities formerly managed by Old CCA to maintain average occupancy rates
in excess of 90% regardless of economic environment. In addition, the end-users
of our facilities are Federal, state and local governments, which represent a
diverse and historically reliable source of cash flow.
 
THE PRIVATE CORRECTIONS INDUSTRY
 
     We believe that the private corrections industry in the United States is in
a period of significant growth. Over the past decade, the number of privately
managed adult correctional facilities in operation or under construction has
increased from 26 facilities with a design capacity of 10,973 beds in 1989 to
185 facilities with a design capacity of 132,572 beds in 1998. The growth of the
private corrections industry in the United States has resulted primarily from
the increase in the prison and jail population in the United States over the
same period. According to the Bureau of Justice Statistics (the "BJS"),
incarceration rates along with the prison population have steadily increased
since 1925, independent of economic cycles. From 1985 to 1998, the population of
those incarcerated in the United States' Federal and state prison and jail
facilities grew at a compound annual growth rate of 7.3%, reaching a total of
approximately 1,278,000 inmates in prisons and 590,000 inmates in
                                       S-5
<PAGE>   7
 
jails as of June 30, 1998. Between July 1, 1997 and June 30, 1998, the prison
and jail population in the United States grew 4.7%. According to the BJS, one in
every 149 United States residents was incarcerated in prisons and jails as of
June 30, 1998. The following table illustrates the growth of the prison
population in the United States:
 
                  PRISON POPULATION AND INCARCERATION RATES(1)

[Prison Population Graph]
- -------------------------

<TABLE>
<CAPTION>
                                   Incarceration                   Prison
                                       Rate                      Population
                                   -------------               --------------
                                                               (in thousands)

<S>                                <C>                          <C>
1925                                    79                            92
1935                                   113                           141
1945                                    96                           134
1955                                   112                           186
1965                                   108                           211
1975                                   111                           241
1985                                   200                           481
1998                                   452                         1,218
</TABLE>
 
Source: Bureau of Justice Statistics
 
(1) The incarceration rate is defined as the average number of people in the
    United States confined in prisons per 100,000 United States residents.
 
     We believe the trend of increasing privatization of the corrections
industry will continue due to:
 
     - SHORTAGE OF PRISON BEDS.  The Company believes there is a shortage of
       beds available in correctional and detention facilities in the United
       States. At least 27 state prison systems, as well as the Federal prison
       system, operate at 19% or more over capacity. Currently in the United
       States there are approximately 12 million annual arrests, while only 1.8
       million jail and prison beds are available.
 
     - DEMAND FOR LONGER PRISON STAYS.  Industry reports indicate that inmates
       convicted of violent crimes, the majority of whom are repeat offenders,
       generally serve approximately one-third of their sentences. These "early
       releases" have increased public demand for longer prison sentences as
       well as prison terms for juvenile offenders. The Federal government has
       responded to this public pressure by adopting mandatory sentencing
       guidelines for Federal judges and enacting legislation that requires
       longer prison stays, resulting in even more overcrowding in United States
       correctional and detention facilities. Furthermore, both the Federal
       government and certain states have enacted laws that require mandatory
       life imprisonment for persons convicted of multiple felonies.
 
     - FINANCING CONSTRAINTS OF GOVERNMENT.  Many governments are not in a
       position to make large capital appropriations or to issue the bonds
       necessary to construct new correctional facilities or expand their
       existing facilities because of competing fiscal demands. Moreover,
       government financing often requires voter approval or a time-consuming
       appropriations process. Private prison developers, in contrast, have the
       ability to raise capital for the financing of new


                                       S-6
<PAGE>   8
 
       correctional and detention facilities in a more timely manner due to
       their access to public debt, equity and other financing markets.
       Management believes that by contracting with private parties to develop
       and construct prison facilities, governments can avoid large capital
       appropriations and direct their capital to other needs.
 
     - COST SAVINGS AND EFFICIENCY.  Many governments face continuing pressure
       to control costs associated with the incarceration of inmates, including
       facility construction costs. Management believes that private companies,
       in order to remain competitive, have an incentive to control costs while
       maintaining quality. Studies indicate that private companies specializing
       in the correctional industry can build and finance a facility in
       one-third less time than governments. Such companies have invaluable
       experience in the design, finance, construction and operation of
       correctional facilities as a result of their single industry focus and
       ongoing involvement in the development of such facilities. The Company
       believes that these advantages can translate into significant cost
       savings for the government end-user. Furthermore, certain studies show
       that cost savings from the construction and operation of private prisons
       may be between 10% and 15%. These cost savings can be primarily
       attributed to:
 
        - Decentralized Management.  Personnel, procurement and other management
          decisions can be made free of the bureaucratic restrictions that often
          burden government.
 
        - Advanced Design.  Management believes that private companies can
          achieve cost savings by building facilities with innovative designs
          that permit facility operators to more easily and efficiently monitor
          and serve prisoners without sacrificing the safety of employees or the
          welfare of the inmates.
 
     - QUALITY OF SERVICES.  Privately managed prisons emphasize education, work
       programs and other daily activities as a means to manage prison
       populations more efficiently. As a result, management believes that the
       quality of services provided to inmates is often superior in private
       prisons. Management also believes that the quality of services provided
       to inmates in private prisons is reflected in lower recidivism rates for
       prisoners in private prisons than those in public prisons.
 
OUR CORPORATE STRUCTURE -- RECENT MERGER
 
     Our revenues come from: (1) leases of our correctional and detention
facilities with private operators and government entities, (2) dividends from
investments in the stock of certain service companies, (3) payments on a note
receivable and (4) license fees for the use of the name "Corrections Corporation
of America". We intend to elect to qualify as a REIT under the requirements of
the Internal Revenue Code of 1986, as amended (the "Code"), and therefore are
not permitted to earn revenues from the management and operation of our
properties.
                                       S-7
<PAGE>   9
 
     As a result of our recent Merger, we have obtained certain ownership
interests in a privately-held operating company and two privately-held service
companies under the following structure:
 
                           [Prison Realty Flow Chart]
 
     The prison management services of the private operating company and the
private service companies shown above are delivered under the name "Corrections
Corporation of America". A substantial majority of our revenue is derived from
our contractual arrangements with these companies. CCA, which operates and
manages facilities owned by the Company as well as certain government-owned
facilities, currently leases 31 of the 39 operating facilities that we own. CCA
currently makes interest payments to the Company under the terms of a $137.0
million note that bears interest at a rate of 12% per annum which was issued by
CCA in connection with the Merger (the "CCA Note"). Further, under a license
agreement (the "Trade Name Use Agreement"), we receive a fee from CCA for its
use of the name "Corrections Corporation of America". In addition, we own 95% of
the non-voting stock of two service companies, Prison Management Services, Inc.,
a Tennessee corporation ("Service Company A") and Juvenile and Jail Facility
Management Services, Inc., a Tennessee corporation ("Service Company B", and
together with Service Company A, the "Service Companies") which manage certain
government-owned prison and jail facilities under the Corrections Corporation of
America name. Through our ownership of the non-voting stock, we are entitled to
receive 95% of the net income, as defined, of each Service Company.
 
     In connection with the Merger, the Company entered into an agreement with
CCA (the "Services Agreement") pursuant to which CCA will facilitate the
construction and development of additional facilities on behalf of the Company
for a period of five years. Under the Services Agreement, the Company has agreed
to pay CCA a fee based on a percentage of the total capital expenditures
incurred in connection with the construction of a new facility, plus an
additional amount
                                       S-8
<PAGE>   10
 
based on the number of beds in such facility. The Company also entered into a
tenant incentive agreement (the "Tenant Incentive Agreement") with CCA in
connection with the Merger pursuant to which we agreed to pay an incentive fee
to CCA to enter into operating leases with the Company with respect to those
facilities developed and facilitated by CCA. During the first quarter of 1999,
the Company and CCA entered into an amended and restated Tenant Incentive
Agreement, effective as of January 1, 1999, (the "Amended and Restated Tenant
Incentive Agreement") providing for an increase in the amount of incentive fees
paid to CCA. In addition, the Company and CCA entered into a business
development agreement (the "Business Development Agreement"), effective January
1, 1999, which provides that, in consideration for services rendered in
connection with successful identification and obtaining of new business, the
Company will pay CCA a fee based on a percentage of total capital expenditures
incurred in connection with the construction of a new facility. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -- The Company -- Liquidity and Capital Resources".
 
     Revenues generated by the entities operating under the name "Corrections
Corporation of America" are derived from the following sources: 19% from Federal
contracts, 69% from state government contracts and 12% from local government
contracts. No single contracting entity provides more than 13% of the revenues
generated under the name "Corrections Corporation of America".
 
OUR COMPETITIVE STRENGTHS
 
     We believe that our strong competitive position in the private corrections
industry is primarily due to the following factors:
 
     MARKET LEADERSHIP
 
     The Company is the largest self-administered and self-managed REIT
specializing in acquiring, developing and owning correctional and detention
facilities. At April 30, 1999, the Company owned 50 correctional and detention
facilities in 17 states, the District of Columbia and the United Kingdom. Our
facilities have a total design capacity in excess of 49,000 beds. As a result of
our scale, we enjoy price flexibility and cost advantages that may be
unavailable to our competitors.
 
     CCA is recognized as a preeminent name in the private corrections industry.
At April 30, 1999, approximately 71,950 beds were being operated or developed by
CCA and/or the Service Companies under the name "Corrections Corporation of
America", representing 81 facilities with Federal, state, and local governments.
The industry share in the United States represented by these operations was
approximately 57% of the private management market and approximately 90% of the
privately owned prison bed market as of March 31, 1999, as measured by beds or
design capacity. Beds operated under the name "Corrections Corporation of
America" comprise the fifth largest system of correctional and detention
facilities in the United States, after the Federal government and the states of
California, New York and Florida.
 
     WIDE RANGE OF CAPABILITIES
 
     Our clients are Federal, state and local governments and agencies which
demand flexibility and a variety of financing and management structures to
address their needs for correctional and detention facilities. We have a proven
ability to provide high quality correctional and detention facilities. The
Company can develop and finance new prisons and expand currently operating
facilities. In addition, CCA and the Service Companies can provide for the
operation and management of correctional and detention facilities.
                                       S-9
<PAGE>   11
 
     Our structure permits us to participate in and benefit from every type of
private and public sector relationship with respect to correctional and
detention facilities, including:
 
     - facilities owned by the Company and managed by CCA;
 
     - facilities owned by the Company and managed by other private operators;
 
     - facilities owned by the Company and managed by government entities; and
 
     - facilities owned by government entities and managed by CCA or one of the
       Service Companies.
 
     ACCESS TO CAPITAL
 
     We believe we have the capacity and experience required to raise the
additional debt and equity that is required to build new facilities and to
expand currently owned facilities. The Company, Old CCA and Old Prison Realty
have raised approximately $750 million in equity and $650.0 million in debt
since Old Prison Realty went public in July 1997, including approximately $140
million in equity or equity-linked securities since December 31, 1998. On April
30, 1999, we had an equity market value of approximately $2.3 billion.
 
     HIGHLY EXPERIENCED MANAGEMENT TEAM
 
     Doctor R. Crants, our Chief Executive Officer and Chairman of the Board of
Directors, co-founded the private corrections industry in 1983 while working for
Old CCA. Since then, Old CCA, Old Prison Realty and the Company have built
strong relationships in the industry, including relationships with three Federal
agencies, 33 states and various local governments. We believe our management has
an established record of success in the industry, and experience to draw on,
that is recognized by our government customers.
 
RECENT DEVELOPMENTS
 
     BANK CREDIT FACILITY
 
     In connection with the completion of the Merger, the Company obtained a
$650.0 million credit facility pursuant to the terms of a Credit Agreement (the
"Bank Credit Facility") consisting of a $400.0 million revolving credit facility
maturing January 1, 2002 (the "Revolving Credit Facility") and a $250.0 million
term loan facility maturing January 1, 2003 (the "Term Loan Facility"). The Bank
Credit Facility is secured by substantially all the assets of the Company and
its subsidiaries.
 
     On April 26, 1999, we received a commitment letter (the "Commitment
Letter") from Lehman Commercial Paper Inc. and Lehman Brothers Inc. with respect
to an amendment and restatement to the Bank Credit Facility. The amended and
restated Bank Credit Facility would, among other things, add a new $350.0
million delayed draw term loan facility (the "Delayed Draw Term Loan Facility").
The terms of the Commitment Letter include customary representations and
warranties, financial covenants and customary closing conditions. We expect to
amend and restate the Bank Credit Facility in the second quarter of 1999, but we
do not expect to draw upon the Delayed Draw Term Loan Facility prior to
September 1, 1999.
 
     NEW BUSINESS
 
     We are currently in the process of developing approximately 17,000 beds
through the construction of 11 new facilities and the expansion of seven
currently operating facilities. Included in this total are the following
projects announced since January 1, 1999:
                                      S-10
<PAGE>   12
 
     We purchased the Eden Detention Center in Eden, Texas with a design
capacity of 1,225 beds for $28.0 million in April 1999. The facility is managed
by CCA and houses inmates for Federal agencies.
 
     We are designing and building a 1,600 bed medium security prison in
Florence, Arizona that will be leased by CCA. When constructed, the facility,
which is estimated to cost $60 million, will house inmates for CCA's Federal and
state government customers that are currently requesting additional bed capacity
in the existing Company-owned, CCA-operated, 2,304 bed facility in Florence. We
expect this facility to begin operations in the first quarter of the year 2000.
 
     We began construction in February, 1999 on the 1,104 bed Tallahatchie
County Correctional Center in Tallahatchie, Mississippi. We expect the facility,
which is estimated to cost $37 million, to begin operations and be leased to CCA
in the first quarter of the year 2000.
 
     We will begin construction on a medium security prison in Millen, Georgia
in the second quarter of 1999 at an estimated cost of $45 million. This
facility, which is scheduled to be completed in July 2000, will be leased by CCA
and will have a design capacity of 1,524 beds.
 
     Finally, we expect to build a 1,524 bed, medium security prison in Stewart
County, Georgia at an estimated cost of $45 million. This facility, which is
expected to be in operation in July 2000, will be leased to CCA.
- --------------------------------------------------------------------------------
 
     Our common stock and our 8% Series A Cumulative Preferred Stock are traded
on the New York Stock Exchange under the symbols "PZN" and "PZN PrA",
respectively. Our principal executive offices are located at 10 Burton Hills
Boulevard, Suite 100, Nashville, Tennessee 37215, and our telephone number is
(615) 263-0200.
                                      S-11
<PAGE>   13
 
                                  THE OFFERING
 
Notes Offered..............  $300.0 million total principal amount of      %
                             Senior Notes due 2009.
 
Maturity Date..............  The notes are scheduled to mature on
                                            .
 
Interest Payment Dates.....  The interest payment dates on the notes will be
                                            and                , beginning
                                       , 1999.
 
Optional Redemption........  At any time prior to              , 2002, we may on
                             one or more occasions redeem up to 35% of the
                             aggregate principal amount of the notes originally
                             issued under the indenture governing the notes (the
                             "Indenture") at a redemption price of      % of
                             their outstanding principal amount, plus accrued
                             and unpaid interest to the redemption date with the
                             net cash proceeds of one or more Equity Offerings
                             (as defined below), provided at least 65% of the
                             aggregate principal amount of the notes originally
                             issued remain outstanding after each such
                             redemption. See "Description of the
                             Notes -- Optional Redemption."
 
Change of Control..........  Upon a Change of Control, each holder of the notes
                             will have the right to require us to repurchase all
                             or a portion of such holder's notes at a price
                             equal to 101% of their outstanding principal amount
                             plus accrued and unpaid interest, if any, to the
                             date of repurchase. See "Description of
                             Notes -- Repurchase at the Option of
                             Holders -- Change of Control."
 
Ranking....................  The notes will be senior unsecured obligations of
                             the Company, will rank senior to all of our future
                             subordinated debt and will rank equally in right of
                             payment with all existing and future senior debt of
                             the Company, including borrowings under the Bank
                             Credit Facility.
 
                             Although the notes will rank equally with
                             borrowings under the Bank Credit Facility, holders
                             of the notes will be effectively subordinated to
                             the lenders under the Bank Credit Facility to the
                             extent of the value of the collateral securing
                             these borrowings. See "Description of Certain
                             Indebtedness -- The Company." See "Additional Risk
                             Factors -- We Have a Significant Amount of Debt,"
                             "Additional Risk Factors -- The Notes are
                             Effectively Subordinated to Our Secured
                             Indebtedness" and "Description of Notes."
 
Certain Covenants..........  The Indenture will contain covenants that, among
                             other things, limit our and most of our
                             subsidiaries' ability to:
 
                             - pay dividends on and purchase our common stock
                               and make certain other restricted payments;
 
                             - incur additional debt and issue preferred stock;
 
                             - create certain liens;
                                      S-12
<PAGE>   14
 
                             - enter into certain transactions with affiliates;
                               and
 
                             - enter into certain mergers and consolidations or
                               sell all or substantially all of the properties
                               or assets of the Company.
 
                             In addition, under certain circumstances, we will
                             be required to offer to purchase the notes with the
                             net cash proceeds of certain sales and other
                             dispositions of assets at a price equal to 100% of
                             the outstanding principal amount of the notes plus
                             accrued and unpaid interest. See "Description of
                             Notes -- Certain Covenants" and "Description of
                             Notes -- Repurchase at the Option of
                             Holders -- Asset Sales." All of these limitations
                             and prohibitions, however, are subject to a number
                             of important qualifications.
 
Use of Proceeds............  We intend to use the net proceeds from the offering
                             of notes to repay outstanding indebtedness under
                             the Revolving Credit Facility.
 
FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED IN CONNECTION WITH
AN INVESTMENT IN THE NOTES, SEE "RISK FACTORS" IN THE ATTACHED PROSPECTUS AND
"ADDITIONAL RISK FACTORS" IN THE PROSPECTUS SUPPLEMENT.
                                      S-13
<PAGE>   15
 
         SUMMARY PRO FORMA FINANCIAL DATA OF PRISON REALTY TRUST, INC.
                     (FORMERLY, PRISON REALTY CORPORATION)
 
     The following table sets forth (i) summary combined pro forma financial
data for the 12 months ended December 31, 1998, which gives effect to the Merger
and the offering of the notes, and which has been derived from the Company's Pro
Forma Combined Financial Statements included elsewhere herein, (ii) summary
combined pro forma financial data for the three months ended March 31, 1998,
which gives effect to the Merger and the offering of the notes, and which has
been derived from the Company's Unaudited Pro Forma Combined Financial
Statements, included elsewhere herein, and (iii) unaudited summary consolidated
pro forma financial data as of and for the three months ended March 31, 1999,
reflecting the combined financial position and results of operations of the
Company subsequent to the Merger and giving effect to the offering of the notes.
 
     Such data should be read in conjunction with the Company's (formerly,
Prison Realty Corporation) Consolidated Financial Statements (including the
notes thereto), the Company's (formerly, Prison Realty Corporation) Condensed
Consolidated Financial Statements, "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and the Pro Forma Combined
Financial Statements included elsewhere or incorporated by reference herein. The
summary combined pro forma statement of operations data for the twelve months
ended December 31, 1998, is presented as if the Merger had occurred on January
1, 1998 and excludes the effects of a non-recurring provision for change in tax
status, and therefore incorporates certain assumptions that are included in the
Notes to Pro Forma Combined Statement of Operations.
 
     The summary combined pro forma information does not purport to represent
what the Company's financial position or results of operations actually would
have been had the Merger or the offering of the notes, in fact, occurred on such
date or at the beginning of the period indicated, or to project the Company's
combined financial position or results of operations at any future date or for
any future period.
 
<TABLE>
<CAPTION>
                                                                                    PRO FORMA
                                                         PRO FORMA             THREE MONTHS ENDED
                                                        YEAR ENDED       -------------------------------
                                                     DECEMBER 31, 1998   MARCH 31, 1998   MARCH 31, 1999
                                                     -----------------   --------------   --------------
                                                                   (DOLLARS IN THOUSANDS)
<S>                                                  <C>                 <C>              <C>
STATEMENT OF OPERATIONS DATA:
  Rental revenue...................................     $  183,407         $   40,221       $   63,640
  Interest income..................................         28,626             12,925            6,214
  Licensing fees...................................          6,554              1,600            2,132
                                                        ----------         ----------       ----------
       Total revenues..............................        218,587             54,746           71,986
                                                        ----------         ----------       ----------
  Expenses:
     Depreciation and amortization.................         33,849              9,021            9,917
     General and administrative....................          3,500                875              882
                                                        ----------         ----------       ----------
       Total expenses..............................         37,349              9,896           10,799
                                                        ----------         ----------       ----------
       Operating income............................        181,238             44,850           61,187
  Equity in earnings of subsidiaries and
     amortization of deferred gains................         26,285              5,025            7,681
  Interest expense.................................         22,217              9,014            8,866
                                                        ----------         ----------       ----------
       Income before income taxes..................        185,306             40,861           60,002
  Provision for change in tax status...............             --                 --           83,200
                                                        ----------         ----------       ----------
       Net income (loss)...........................        185,306             40,861          (23,198)
  Dividends to preferred stockholders..............          7,869              1,419            2,150
                                                        ----------         ----------       ----------
       Net income (loss) available for common
          shares...................................     $  177,437         $   39,442       $  (25,348)
                                                        ==========         ==========       ==========
</TABLE>
 
                                      S-14
<PAGE>   16
 
<TABLE>
<CAPTION>
                                                                                    PRO FORMA
                                                         PRO FORMA             THREE MONTHS ENDED
                                                        YEAR ENDED       -------------------------------
                                                     DECEMBER 31, 1998   MARCH 31, 1998   MARCH 31, 1999
                                                     -----------------   --------------   --------------
                                                                   (DOLLARS IN THOUSANDS)
<S>                                                  <C>                 <C>              <C>
BALANCE SHEET DATA (AT PERIOD END):
  Cash or cash equivalents and restricted cash.....     $   70,223                          $  102,905
  Total assets.....................................      2,286,341                           2,504,445
  Total debt.......................................        589,433                             700,780
  Total liabilities, excluding deferred gains......        965,174                           1,070,138
  Stockholders' equity.............................      1,204,466                           1,321,418
OTHER DATA:
  EBITDA(1)........................................     $  241,371         $   58,896       $   78,785
  Capital expenditures.............................        769,687                 --          169,800
  Cash interest expense(2).........................         36,062              9,014           15,966
  EBITDA/Cash interest expense.....................           6.7x               6.5x             5.1x
  Total debt/Annualized EBITDA.....................           2.4x                 --             2.2x
  Ratio of earnings to fixed charges(3)............           4.7x               4.8x             3.8x
  Facilities.......................................             44                 --               48
  Beds.............................................         40,000                 --           47,000
</TABLE>
 
- ---------------
(1) EBITDA consists of the sum of consolidated net income, interest expense,
    income taxes, depreciation and amortization. The Company considers EBITDA to
    be an indicative measure of the Company's operating performance due to the
    significance of the Company's long-lived assets (and the related
    depreciation thereon). EBITDA can be used to measure the Company's ability
    to service debt, fund capital expenditures and expand its business and is
    used in the Company's indentures as part of the tests determining the
    Company's ability to incur debt and to make certain restricted payments.
    However, such information should not be considered as an alternative to net
    income, operating profit, cash flows from operations, or any other operating
    or liquidity performance measures prescribed by generally accepted
    accounting principles ("GAAP"). Cash expenditures for various long-term
    assets, interest expense and income taxes have been, and will be, incurred
    which are not reflected in the EBITDA presentation.
 
(2) Cash interest expense is defined as interest expense, including capitalized
    interest, less amortization of debt issuance costs.
 
(3) We have calculated the ratio of earnings to fixed charges by dividing (1)
    earnings available for fixed charges defined as net income before income
    taxes, interest expense and other fixed charges (excluding capitalized
    interest) by (2) total fixed charges, including interest expense,
    amortization of debt issuance costs, preferred stock dividends and
    capitalized interest.
 
<TABLE>
<CAPTION>
                                                                                    PRO FORMA
                                                         PRO FORMA             THREE MONTHS ENDED,
                                                        YEAR ENDED       -------------------------------
                                                     DECEMBER 31, 1998   MARCH 31, 1998   MARCH 31, 1999
                                                     -----------------   --------------   --------------
    <S>                                              <C>                 <C>              <C>
    Net Income before Income Taxes.................      $185,306           $40,861          $60,002
    Interest Expense...............................        22,217             9,014            8,866
                                                         --------           -------          -------
         Total Earnings Available for Fixed
           Charges.................................      $207,523           $49,875          $68,868
                                                         ========           =======          =======
 
    Interest Expense...............................      $ 22,217           $ 9,014          $ 8,866
                                                         --------           -------          -------
    Preferred Dividends............................         7,869             1,419            2,150
    Capitalized Interest Expense...................        13,845                --            7,100
                                                         --------           -------          -------
         Total Fixed Charges.......................      $ 43,931           $10,433          $18,116
                                                         ========           =======          =======
    Total Earnings to Fixed Charges................           4.7x              4.8x             3.8x
                                                         ========           =======          =======
</TABLE>
 
                                      S-15
<PAGE>   17
 
                            ADDITIONAL RISK FACTORS
 
     An investment in the notes involves various risks. You should carefully
consider the following risk factors in addition to the other information
contained or incorporated by reference in this Prospectus Supplement and the
attached Prospectus -- including the Risk Factors section therein -- in
connection with your decision to purchase the notes. Unless the context may
otherwise require, "we," "us," "our," and similar terms, as well as references
herein to the "Company", refer to Prison Realty Trust, Inc. and its wholly-owned
subsidiaries.
 
WE HAVE A SIGNIFICANT AMOUNT OF DEBT
 
     We have incurred and will continue to incur substantial indebtedness. On a
pro forma basis after giving effect to the offering of the notes and the
application of net proceeds, at March 31, 1999 we would have had $700.8 million
of indebtedness outstanding. We have a $650.0 million Bank Credit Facility
consisting of a $400.0 million Revolving Credit Facility and a $250.0 million
Term Loan Facility. We have approximately $370 million currently outstanding
under the Revolving Credit Facility and $250.0 million currently outstanding
under the Term Loan Facility. In addition, we have received a Commitment Letter
under which we expect to amend and restate the Bank Credit Facility to, among
other things, provide for a new $350.0 million Delayed Draw Term Loan Facility
in the second quarter of 1999. The Bank Credit Facility bears interest at a
floating rate calculated from the current London Interbank Offer Rate ("LIBOR")
or a base rate, as may be elected by the Company. See "Description of Certain
Indebtedness." The incurrence of the additional indebtedness and the potential
issuance of additional debt securities may result in increased interest expense
for the Company and increase the Company's exposure to the risks associated with
debt financing.
 
     We may be able to incur substantial additional debt in the future. Although
the Indenture and the terms of the Bank Credit Facility contain restrictions
upon our ability to incur additional debt, the terms of these documents do not
fully prohibit us from doing so. If we incur additional indebtedness, the
related risks that we now face could intensify. See "Capitalization," "Selected
Financial Data," "Description of Notes -- Repurchase at the Option of
Holders -- Change of Control," "Consolidated Historical and Pro Forma Combined
Financial Data" and "Description of Certain Indebtedness."
 
     The Company's level of debt following the offering could have important
consequences to holders of the notes. For example, it could adversely affect the
Company's ability to:
 
     - satisfy its obligations with respect to the notes and other indebtedness;
 
     - repurchase all of the notes tendered to the Company upon the occurrence
       of certain "change of control" events, as that term is defined in the
       Indenture;
 
     - undertake refinancings of the notes and other indebtedness on terms and
       conditions deemed acceptable to the Company;
 
     - obtain additional financing in the future to fund the acquisition and/or
       development of additional correctional and detention facilities, the
       expansion of facilities currently owned by the Company, other capital
       requirements of the Company, including the payment of dividends required
       to maintain its status as a REIT, or working capital of the Company;
 
     - control its interest expense in the event of increases in interest rates
       on the Company's variable interest rate indebtedness, including that
       under the Bank Credit Facility;
 
     - operate successfully under adverse economic and industry conditions;
 
     - plan for, or react to, changes in the Company's business and the industry
       in which the Company competes; and
 
     - compete with less leveraged competitors.
 
                                      S-16
<PAGE>   18
 
     Our ability to pay principal and interest on the notes and to satisfy our
other debt service obligations, including those obligations arising under the
Bank Credit Facility, will depend upon our future operating performance, which
will be affected by economic, financial, competitive, regulatory and other
factors, including factors beyond our control. We cannot be sure that our
business will generate sufficient cash flow from operations, that future
borrowings will be available under the Bank Credit Facility or that we will have
access to equity capital markets to enable us to service our debt, including the
notes, to fund our other liquidity needs, to pay required dividends or to
achieve our growth strategy, which includes acquiring, developing and expanding
correctional and detention facilities. The Company expects that it generally
will not be able to fund all of its capital needs with cash from its operating
activities because, as a REIT, the Company is required to distribute to its
stockholders at least 95% of its taxable income each year. Consequently, the
Company may be required to raise additional funds through:
 
     - the incurrence of additional permitted indebtedness;
 
     - the sale of equity securities;
 
     - the refinancing of all or part of its indebtedness;
 
     - specific project financings; or
 
     - the sale of assets.
 
     However, there can be no assurance that we will continue to have access to
debt markets to fund all of our capital needs at an acceptable cost. The
Indenture and the Bank Credit Facility generally require the Company to maintain
specified financial ratios and restrict the Company from incurring certain
additional indebtedness, which could limit the Company's ability to obtain
additional indebtedness to fund its continued growth. In addition, the Board of
Directors of the Company has adopted a policy of limiting indebtedness to not
more than 50% of the Company's total capitalization, which could also limit the
Company's ability to incur additional indebtedness to fund its capital needs.
 
THE TERMS OF OUR DEBT INSTRUMENTS PLACE RESTRICTIONS ON US WHICH REDUCE
OPERATIONAL FLEXIBILITY AND CREATE DEFAULT RISKS
 
     The documents governing the terms of our debt, including the Indenture,
contain covenants that place restrictions on us. The activities restricted by
these covenants include, but are not limited to:
 
     - the incurrence of additional debt;
 
     - the creation of liens;
 
     - the sale of assets;
 
     - the payment of dividends;
 
     - transactions with stockholders and affiliates; and
 
     - certain mergers and consolidations.
 
     In addition, the Bank Credit Facility requires the Company to meet
financial performance tests. These covenants reduce the Company's flexibility in
conducting its operations and create a risk of default under the debt if the
Company cannot satisfy the covenants.
 
                                      S-17
<PAGE>   19
 
THE NOTES ARE EFFECTIVELY SUBORDINATED TO OUR SECURED INDEBTEDNESS AND CERTAIN
DEBT OF OUR SUBSIDIARIES
 
     The notes will be unsecured and therefore are effectively subordinated to
any of our secured indebtedness to the extent of the value of the assets
securing such indebtedness. As of March 31, 1999, on a pro forma basis, our
total secured indebtedness was approximately $620 million. The Indenture permits
us to incur additional secured indebtedness provided certain conditions are met.
See "Description of Notes -- Certain Covenants -- Incurrence of Indebtedness and
Issuance of Disqualified Stock or Subsidiary Preferred Stock." Consequently, in
the event we are involved in a bankruptcy, liquidation, dissolution,
reorganization or similar proceeding, the holders of any secured indebtedness
will be entitled to proceed against the collateral that secures such secured
indebtedness, and such collateral will not be available for satisfaction of any
amounts owed under our unsecured indebtedness, including the notes. The
Indenture permits our subsidiaries to incur indebtedness which may be secured by
the assets of such subsidiaries or which may be recourse only to the assets of
such subsidiaries. The notes will be effectively subordinated to such subsidiary
indebtedness.
 
WE WILL BE REQUIRED TO REPURCHASE ALL OR A PORTION OF THE NOTES UPON A CHANGE OF
CONTROL
 
     Upon certain "change of control" events, as that term is defined in the
Indenture, we will be required to make an offer in cash to repurchase all or any
part of each holder's notes at a repurchase price equal to 101% of the principal
amount thereof, plus accrued interest. The source of funds for any such
repurchase would be our available cash or cash generated from operations or
other sources, including borrowings, sales of equity or funds provided by a new
controlling person or entity. We cannot assure you that sufficient funds will be
available at the time of any change of control event to repurchase all tendered
notes pursuant to this requirement. In addition, the Bank Credit Facility
prohibits us from making any such required repurchases. Our failure to offer to
repurchase notes, or to repurchase notes tendered, following a change of control
will result in a default under the Indenture, which could lead to a
cross-default under the Bank Credit Facility and under the terms of other
indebtedness. In addition, prior to repurchasing the notes upon a change of
control event, we must either repay outstanding indebtedness under the Bank
Credit Facility or obtain the consent of the lenders under such credit facility.
If the Company does not obtain the required consents or repay its outstanding
indebtedness under the Bank Credit Facility, the Company would remain
effectively prohibited from offering to purchase the notes. See "Description of
Certain Indebtedness," and "Description of Notes -- Repurchase at the Option of
Holders -- Change of Control."
 
THERE IS NO PUBLIC MARKET FOR THE NOTES
 
     The notes are a new issue of securities for which there is currently no
trading market. Although Lehman Brothers has advised us that they currently
intend to make a market in the notes following completion of this offering, they
have no obligation to do so and may discontinue such activity at any time
without notice. We cannot be sure that an active trading market will develop for
the notes. Moreover, if a market were to exist, the notes could trade at prices
that may be lower than their initial offering price because of many factors,
including, but not limited to:
 
     - prevailing interest rates on the markets for similar securities;
 
     - general economic conditions;
 
     - the prospects for other companies in the same industry; and
 
     - our financial condition, performance or prospects.
 
                                      S-18
<PAGE>   20
 
NET LOSSES AT CCA
 
     CCA is the lessee of a substantial majority of the Company's facilities.
Therefore, the Company is dependent for its revenues upon CCA's ability to make
the lease payments required under the leases for such facilities. CCA has
experienced net losses in the first fiscal quarter of 1999. If CCA continues to
experience net losses, CCA may not be able to make the lease payments required
under the leases for the Company's facilities and the Company could default on
the payment of interest on the notes. We believe that CCA has sufficient assets
and borrowing capacity to enable it to satisfy its obligations under such lease
agreements at this time; however, there can be no assurance that CCA will have
such assets or borrowing capacity in the future. Due to the unique nature of
correctional and detention facilities, the Company may be unable to locate
suitable replacement lessees or to attract such lessees, and may therefore be
required to provide additional tenant incentives or reduce the amounts to be
received by the Company under its lease agreements with CCA.
 
INCREASED REGULATION OF PRIVATE PRISON MANAGEMENT COMPANIES
 
     A substantial majority of the Company's facilities are managed and operated
by CCA. Several states have enacted legislation imposing restrictions upon
private prison management companies such as CCA. Certain states have also
enacted laws requiring licensing of private prison management companies and
increasing regulatory oversight of private prison management companies. Several
states have attempted to restrict the ability of private prison management
companies to house certain types of out-of-state prisoners in that state.
Although we do not believe that such requirements will adversely affect CCA's
ability to make required lease payments under the leases CCA has with the
Company, there can be no assurance that future legislation regulating private
prison management companies would not have such an effect.
 
     In addition, the use of private correctional facilities is a subject of
public policy debate. While we believe that the economic and fiscal rationale
for use of our facilities favors continued growth of the private corrections
industry, a shift in the public policy viewpoint of legislators or other
regulators may have an adverse effect on our business.
 
DEPENDENCE ON QUALIFICATION AS A REIT
 
     The Company intends to elect to qualify as a REIT for Federal income tax
purposes commencing with its taxable year ending December 31, 1999. However, no
assurance can be made that the Company will qualify as a REIT. Qualification as
a REIT involves the application of highly technical and complex provisions of
the Code, for which there are only limited judicial or administrative
interpretations.
 
     If the Company fails to qualify as a REIT, it will be subject to Federal
income tax, including any applicable alternative minimum tax, on its taxable
income at corporate rates. In addition, unless entitled to relief under certain
statutory provisions, the Company also would be disqualified from re-electing
REIT status for the four taxable years following the year during which
qualification is lost. Failure to qualify as a REIT would reduce the net
earnings of the Company available for distribution to stockholders because of
the additional tax liability to the Company for the year or years involved. To
the extent that distributions to stockholders would have been made in reliance
upon the Company's qualifying as a REIT, the Company might be required to borrow
funds or to liquidate certain of its investments to pay the applicable tax. The
failure to qualify as a REIT would also constitute a default under the Company's
current, and potentially its future, debt obligations. In addition, the Clinton
Administration's fiscal year 2000 budget contains REIT-related proposals which,
if enacted, would amend the tax rules relating to REIT qualifications which
could affect the Company. A similar provision has been introduced in the House
of Representatives under the title of Real Estate Investment Trust Modernization
Act of 1999. See "Material United States Federal Tax
 
                                      S-19
<PAGE>   21
 
Considerations" in this Prospectus Supplement and "Material Federal Income Tax
Consequences" in the attached Prospectus.
 
PROPOSED LEGISLATION, IF ENACTED, COULD REQUIRE US TO RESTRUCTURE OUR OWNERSHIP
OF THE NON-CONTROLLED SUBSIDIARIES.
 
     The Clinton Administration's fiscal year 2000 budget proposal, announced
February 1, 1999, includes a proposal that would limit a REIT's ability to own
more than 10%, by vote or value, of the stock of another corporation. Currently,
a REIT cannot own more than 10% of the outstanding voting securities of any one
issuer. A REIT can, however, own more than 10% of the value of the stock of a
corporation provided that no more than 25% of the value of the REIT's assets
consist of subsidiaries that conduct impermissible activities and that the stock
of any one single corporation does not account for more than 5% of the total
value of the REIT's assets. The budget proposal would allow a REIT to own all of
the voting stock and value of a "taxable REIT subsidiary" provided all of the
REIT's taxable subsidiaries do not represent more than 15% of the REIT's total
assets. In addition, under the budget proposal, a "taxable REIT subsidiary"
would not be entitled to deduct any interest on debt funded directly or
indirectly by the REIT. The budget proposal, if enacted in its current form, may
require that we restructure our ownership of the "non-controlled subsidiaries"
because we currently own more than 10% of the value of the "non-controlled
subsidiaries". The budget proposal, if enacted in its current form, would be
effective after the date of its enactment and would provide transition rules to
allow corporations, like our non-controlled subsidiaries, to convert into
"taxable REIT subsidiaries" tax-free.
 
     A similar proposal has been introduced in the House of Representatives
under the title of Real Estate Investment Trust Modernization Act of 1999 (the
"RMA"). As with the Clinton budget proposal, this proposed bill would prohibit
the ownership by a REIT of more than 10%, by vote or value, of the stock of
another corporation, but would likewise permit a REIT to own all of the voting
stock and value of a taxable REIT subsidiary. However, the provisions of the RMA
are less restrictive than the Clinton budget proposal in many respects. For
example, instead of limiting the value of a REIT's taxable subsidiaries to 15%
of the REIT's total assets, under the RMA, a REIT's ownership of taxable
subsidiaries would be limited only by the 75% asset test. Additionally, unlike
the Clinton proposal, the RMA permits the deduction by a taxable REIT subsidiary
of interest on debt funded directly or indirectly by the REIT, subject only to
rules regarding the subsidiary's debt to equity ratio and the amount of such
interest expense. The RMA also proposes certain changes to the REIT provisions
of the Code which are not discussed in the Clinton proposal, most notably a
reduction of the REIT distribution requirements from 95% to 90% of a REIT's
taxable income. As with the Clinton proposal, the RMA provides transitional
rules which would allow a REIT to convert its "non-controlled" subsidiaries into
"taxable REIT subsidiaries" tax-free.
 
     It is presently uncertain whether any proposal regarding REIT subsidiaries,
including the budget proposal, will be enacted, or if enacted, what the terms of
such proposal (including its effective date) will be.
 
CHANGES IN GENERALLY ACCEPTED ACCOUNTING PRINCIPLES OR INTERPRETATIONS AFFECTING
REAL ESTATE INVESTMENT TRUSTS AND THE COMPANY'S STRUCTURE
 
     The Company's accounting policies and financial reporting is predicated
upon authoritative accounting literature and accepted practices in existence
today. Certain authoritative bodies including the Financial Accounting Standards
Board, certain rule making committees of the American Institute of Certified
Public Accountants, and the Staff of the Securities and Exchange Commission may
revise the existing accounting literature and accepted practices regarding real
estate investment trusts in such a manner as to adversely affect the Company's
accounting treatment of its structure or its
 
                                      S-20
<PAGE>   22
 
investment in and transactions with its primary lessee and/or the Company's
investments in two service companies. Certain of these authoritative bodies have
issued proposed accounting literature for public comment regarding new
consolidation criteria and new accounting treatment of certain business
combinations and other transactions. However, it is presently unknown as to the
eventual outcome of these accounting literature initiatives and committee
actions or what the effective date would be, if enacted. Moreover, there is no
assurance that other changes, future accounting pronouncements by any regulatory
authority, or actions taken by the Company would not be adverse to the Company's
present accounting and financial reporting practices.
 
                                      S-21
<PAGE>   23
 
                                USE OF PROCEEDS
 
     Our net proceeds from the sale of the notes are estimated to be
approximately $290 million, which we intend to use to repay outstanding
indebtedness under the Revolving Credit Facility. Upon the closing of the
offering of the notes, we will have $320.0 million available under our Revolving
Credit Facility. Our Revolving Credit Facility matures on January 1, 2002. Our
Term Loan Facility matures on January 1, 2003. The weighted average interest
rate under our Bank Credit Facility on March 31, 1999 was 7.92%. We obtained the
Bank Credit Facility in January 1999 to be used for general corporate purposes,
including among others, repaying our obligations as they become due, redeeming
our outstanding indebtedness, and for capital expenditures and working capital.
 
                                 CAPITALIZATION
 
     We have set forth in the table below (i) the actual capitalization of the
Company as of March 31, 1999 and (ii) such capitalization as adjusted to give
effect to completion of the offering of the notes and the application of the net
proceeds of approximately $290 million thereof. You should read this table in
conjunction with our Unaudited Condensed Consolidated Financial Statements and
Notes thereto and "Management's Discussion and Analysis of Financial Condition
and Results of Operations," each contained elsewhere herein.
 
<TABLE>
<CAPTION>
                                                                    AS OF MARCH 31, 1999
                                                              ---------------------------------
                                                                 ACTUAL           AS ADJUSTED
                                                              -------------      --------------
                                                              (UNAUDITED, DOLLARS IN THOUSANDS)
<S>                                                           <C>                <C>
Cash, cash equivalents and short-term marketable
  securities(1).............................................   $  102,905          $  102,905
                                                               ==========          ==========
Debt:
  Bank Credit Facility(2)...................................   $  620,000          $  330,000
       % Senior Notes due 2009..............................           --             300,000
  9.5% Convertible Notes due 2008/2009......................       40,000              40,000
  7.5% Convertible Notes due 2005...........................       30,780              30,780
                                                               ----------          ----------
          Total debt........................................      690,780             700,780
Stockholders' equity........................................    1,321,418           1,321,418
                                                               ----------          ----------
          Total capitalization..............................   $2,012,198          $2,022,198
                                                               ==========          ==========
</TABLE>
 
- -------------------------
 
(1) Includes $91,581 of restricted cash.
(2) Represents commitments of up to $400.0 million under the Revolving Credit
    Facility and $250.0 million under the Term Loan Facility.
 
                                      S-22
<PAGE>   24
 
                      SELECTED CONSOLIDATED HISTORICAL AND
                       PRO FORMA COMBINED FINANCIAL DATA
                          OF PRISON REALTY TRUST, INC.
                     (FORMERLY, PRISON REALTY CORPORATION)
 
     The following table sets forth (i) unaudited selected pro forma combined
financial data as of and for the year ended December 31, 1998, which gives
effect to the Merger and to the offering of the notes, and which has been
derived from the Company's Unaudited Pro Forma Combined Financial Statements
included elsewhere herein, (ii) unaudited selected pro forma combined financial
data for the three months ended March 31, 1998, which gives effect to the Merger
and to the offering of the notes, and which has been derived from the Company's
Unaudited Pro Forma Combined Financial Statements included elsewhere herein,
(iii) unaudited selected consolidated historical financial data as of and for
the three months ended March 31, 1999, reflecting the combined financial
position and results of operations of the Company subsequent to the Merger,
which has been derived from the Company's Unaudited Condensed Consolidated
Financial Statements as of and for the three months ended March 31, 1999,
included elsewhere herein, and included in the Company's Quarterly report on
Form 10-Q, which is incorporated by reference herein, and (iv) unaudited
selected pro forma financial data as of March 31, 1999, which gives effect to
the completion of the offering of the notes and the application of the net
proceeds thereof.
 
     Such data should be read in conjunction with the consolidated financial
statements of the Company (formerly, Prison Realty Corporation) (including the
notes thereto), the Unaudited Condensed Consolidated Financial Statements of the
Company (formerly, Prison Realty Corporation), "Management's Discussion and
Analysis of Financial Condition and Results of Operations", and the Unaudited
Pro Forma Combined Financial Statements included elsewhere or incorporated by
reference herein. The unaudited selected pro forma combined balance sheet data
as of December 31, 1998, is presented as if the Merger and the offering of the
notes had occurred on December 31, 1998, and therefore incorporates certain
assumptions that are included in the Notes to Pro Forma Combined Balance Sheet.
The unaudited selected pro forma combined statement of operations data for the
year ended December 31, 1998, and for the three months ended March 31, 1998, is
presented as if the Merger and the offering of the notes had occurred on January
1, 1998, and therefore incorporates certain assumptions that are included in the
Notes to Pro Forma Combined Statement of Operations.
 
     The unaudited selected pro forma combined information does not purport to
represent what the Company's financial position or results of operations
actually would have been had the Merger or the offering, in fact, occurred on
such date or at the beginning of the period indicated, or to project the
Company's combined financial position or results of operations at any future
date or for any future period.
 
     The Merger was accounted for as a reverse acquisition of the Company by Old
CCA and the purchase of Old Prison Realty by the Company. As such, Old CCA was
treated as the acquiring company and Old Prison Realty was treated as the
acquired company for financial reporting purposes. The general provisions of the
purchase method of accounting prescribe that: (i) Old Prison Realty's assets and
liabilities be recorded at fair market value, as required by Accounting
Principles Board Opinion No. 16; (ii) Old CCA's assets and liabilities be
carried forward at historical cost; (iii) Old CCA's historical financial
statements be presented as the continuing accounting entity's; and (iv) the
equity section of the balance sheet and earnings per share be retroactively
restated to reflect the effect of the exchange ratio established in the merger
agreement. The Unaudited Pro Forma Combined Financial Statements have been
adjusted as necessary to reflect the above provisions. Accordingly, as of
January 1, 1999, the historical book basis of the assets, liabilities and
shareholders' equity of Old CCA has become the carrying value of the assets,
liabilities and shareholders' equity of
 
                                      S-23
<PAGE>   25
 
the Company, and the assets and liabilities of Old Prison Realty have been
recorded on the books of the Company at their estimated fair value under
purchase accounting treatment.
 
<TABLE>
<CAPTION>
                                                                         THREE MONTHS ENDED
                                          PRO FORMA       ------------------------------------------------
                                         YEAR ENDED         PRO FORMA          ACTUAL         PRO FORMA
                                      DECEMBER 31, 1998   MARCH 31, 1998   MARCH 31, 1999   MARCH 31, 1999
                                      -----------------   --------------   --------------   --------------
                                                             (DOLLARS IN THOUSANDS)
<S>                                   <C>                 <C>              <C>              <C>
STATEMENT OF OPERATIONS:
  Rental revenue....................     $  183,407         $   40,221       $   63,640       $   63,640
  Interest income...................         28,626             12,925            6,214            6,214
  Licensing fees....................          6,554              1,600            2,132            2,132
                                         ----------         ----------       ----------       ----------
       Total revenues...............        218,587             54,746           71,986           71,986
                                         ----------         ----------       ----------       ----------
  Expenses:
     Depreciation and
       amortization.................         33,849              9,021            9,917            9,917
     General and administrative.....          3,500                875              882              882
                                         ----------         ----------       ----------       ----------
       Total expenses...............         37,349              9,896           10,799           10,799
                                         ----------         ----------       ----------       ----------
       Operating income.............        181,238             44,850           61,187           61,187
  Equity in earnings of subsidiaries
     and amortization of deferred
     gains..........................         26,285              5,025            7,681            7,681
  Interest expense..................         22,217              9,014            8,273            8,866
                                         ----------         ----------       ----------       ----------
       Income before income taxes...        185,306             40,861           60,595           60,002
       Provision for change in tax
          status....................             --                 --           83,200           83,200
                                         ----------         ----------       ----------       ----------
       Net income (loss)............        185,306             40,861          (22,605)         (23,198)
  Dividends to preferred
     stockholders...................          7,869              1,419            2,150            2,150
                                         ----------         ----------       ----------       ----------
       Net income available for
          common shares.............     $  177,437         $   39,442       $  (24,755)      $  (25,348)
                                         ==========         ==========       ==========       ==========
BALANCE SHEET DATA (AT PERIOD END):
  Cash or cash equivalents and
     restricted cash................     $   70,223                          $  102,905       $  102,905
  Total assets......................      2,286,341                           2,494,445        2,504,445
  Total debt........................        589,433                             690,780          700,780
  Total liabilities, excluding
     deferred gains.................        965,174                           1,060,138        1,070,138
  Stockholders' equity..............      1,204,466                           1,321,418        1,321,418
OTHER DATA:
  EBITDA(1).........................     $  241,371         $   58,896       $   78,785       $   78,785
  Capital expenditures..............        769,687                 --          169,800          169,800
  Cash interest expense(2)..........         36,062              9,014           15,373           15,966
  EBITDA/Cash interest expense......            6.7x               6.5x             5.1x             5.1x
  Total debt/Annualized EBITDA......            2.4x                --              2.2x             2.2x
  Ratio of earnings to fixed
     charges(3).....................            4.7x               4.8x             3.9x             3.8x
  Facilities........................             44                 --               48               48
  Beds..............................         40,000                 --           47,000           47,000
</TABLE>
 
- ---------------
(1) EBITDA consists of the sum of consolidated net income, interest expense,
    income taxes, depreciation and amortization. The Company considers EBITDA to
    be an indicative measure of the Company's operating performance due to the
    significance of the Company's long-lived assets (and the related
    depreciation thereon). EBITDA can be used to measure the Company's ability
    to service debt, fund capital expenditures and expand its business and is
    used in the Company's indentures as part of the tests determining the
    Company's ability to incur debt and to make certain restricted payments.
    However, such information should not be considered as an alternative to net
    income, operating profit, cash flows from operations, or any other operating
    or liquidity performance measures prescribed by GAAP. Cash expenditures for
    various long-term
 
                                      S-24
<PAGE>   26
 
    assets, interest expense and income taxes have been, and will be, incurred
    which are not reflected in the EBITDA presentation.
(2) Cash interest expense is defined as interest expense, including capitalized
    interest, less amortization of debt issuance costs.
(3) We have calculated the ratio of earnings to fixed charges by dividing (1)
    earnings available for fixed charges defined as net income before income
    taxes, interest expense and other fixed charges (excluding capitalized
    interest) by (2) total fixed charges, including interest expense,
    amortization of debt issuance costs, preferred stock dividends and
    capitalized interest.
 
<TABLE>
<CAPTION>
                                                                             THREE MONTHS ENDED,
                                               PRO FORMA       ------------------------------------------------
                                              YEAR ENDED         PRO FORMA          ACTUAL         PRO FORMA
                                           DECEMBER 31, 1998   MARCH 31, 1998   MARCH 31, 1999   MARCH 31, 1999
                                           -----------------   --------------   --------------   --------------
<S>                                        <C>                 <C>              <C>              <C>
Net Income before Income Taxes...........      $185,306           $40,861          $60,595          $60,002
Interest Expense.........................        22,217             9,014            8,273            8,866
                                               --------           -------          -------          -------
  Total Earnings Available for Fixed
     Charges.............................      $207,523           $49,875          $68,868          $68,858
 
Interest Expense.........................      $ 22,217           $ 9,014          $ 8,273          $ 8,866
Preferred Dividends......................         7,869             1,419            2,150            2,150
Capitalized Interest Expense.............        13,845                --            7,100            7,100
                                               --------           -------          -------          -------
     Total Fixed Charges.................      $ 43,931           $10,433          $17,523          $18,116
  Total Earnings to Fixed Charges........           4.7x              4.8x             3.9x             3.8x
</TABLE>
 
                                      S-25
<PAGE>   27
 
               SELECTED CONSOLIDATED HISTORICAL FINANCIAL DATA OF
                           PRISON REALTY TRUST, INC.
                     (FORMERLY, PRISON REALTY CORPORATION)
 
     The following table sets forth (i) selected consolidated historical
financial data of the Company (formerly, Prison Realty Corporation) as of
December 31, 1994, 1995 and 1996 and for each year in the two-year period ending
December 31, 1995, before giving effect to the Merger, which has been derived
from the audited consolidated financial statements of the Company as of December
31, 1994, 1995 and 1996, and for each year in the two year period ended December
31, 1995, not incorporated by reference herein, and (ii) selected consolidated
historical financial data as of December 31, 1997 and 1998, and for each year in
the three-year period ended December 31, 1998, included in the Company's
(formerly, Prison Realty Corporation) Annual Report on Form 10-K, which is
before giving effect to the Merger and has been derived from the Company's
consolidated financial statements as of December 31, 1997 and 1998, and for each
year in the three-year period ended December 31, 1998, included elsewhere
herein. Due to the requirements of reverse acquisition accounting, the
historical operating results of the Company reflect the operating results of Old
CCA.
 
     Such data should be read in conjunction with the Company's consolidated
financial statements (including the notes thereto), the Company's Unaudited
Condensed Consolidated Financial Statements, "Management's Discussion and
Analysis of Financial Condition and Results of Operations", and the Unaudited
Pro Forma Combined Financial Statements included elsewhere or incorporated by
reference herein.
 
<TABLE>
<CAPTION>
                                                            YEAR ENDED DECEMBER 31,
                                             ------------------------------------------------------
                                               1994       1995       1996       1997        1998
                                             --------   --------   --------   --------   ----------
                                                            ( DOLLARS IN THOUSANDS)
<S>                                          <C>        <C>        <C>        <C>        <C>
STATEMENT OF OPERATIONS:
Revenues...................................  $152,375   $207,241   $292,513   $462,249   $  662,059
                                             --------   --------   --------   --------   ----------
Expenses:
  Operating................................   123,273    153,692    211,208    330,470      496,522
  Lease....................................       741      5,904      2,786     18,684       58,018
  General and administrative...............     8,939     13,506     12,607     16,025       28,628
  Loan costs write-off.....................        --         --         --         --        2,043
  CCA compensation charge..................        --         --         --         --       22,850
  Depreciation and amortization............     5,753      6,524     11,339     14,093       15,973
                                             --------   --------   --------   --------   ----------
     Total Expenses........................   138,706    179,626    237,940    379,272      624,034
                                             --------   --------   --------   --------   ----------
     Operating income......................    13,669     27,615     54,573     82,977       38,025
Interest expense (income), net.............     3,439      3,952      4,224     (4,119)      (4,380)
                                             --------   --------   --------   --------   ----------
Income before income taxes.................    10,230     23,663     50,349     87,096       42,405
Provision for income taxes.................     2,312      9,330     19,469     33,141       15,424
                                             --------   --------   --------   --------   ----------
     Income before cumulative effect of
       accounting change...................     7,918     14,333     30,880     53,955       26,981
Cumulative effect of accounting change, net
  of taxes.................................        --         --         --         --       16,145
                                             --------   --------   --------   --------   ----------
     Net income............................     7,918     14,333     30,880     53,955       10,836
Preferred stock dividends..................       204         --         --         --           --
                                             --------   --------   --------   --------   ----------
     Net income allocable to common
       stockholders........................  $  7,714   $ 14,333   $ 30,880   $ 53,955   $   10,836
                                             ========   ========   ========   ========   ==========
BALANCE SHEET DATA (AT PERIOD END):
Total assets...............................  $141,792   $213,478   $468,888   $697,940   $1,090,437
Long-term debt, less current portion.......    47,984     74,865    117,535    127,075      290,257
Total liabilities, excluding deferred
  gain.....................................    80,035    116,774    187,136    214,112      395,999
Stockholders' equity.......................    61,757     96,704    281,752    348,076      451,986
</TABLE>
 
                                      S-26
<PAGE>   28
 
                  SELECTED FINANCIAL DATA OF OLD PRISON REALTY
                      (FORMERLY, CCA PRISON REALTY TRUST)
 
The following table sets forth selected financial data of Old Prison Realty
which has been derived from the audited consolidated financial statements of Old
Prison Realty (formerly, CCA Prison Realty Trust) included elsewhere herein.
Such selected financial data should be read in conjunction with the financial
statements and notes thereto included elsewhere herein. For accounting purposes,
the Company acquired Old Prison Realty effective January 1, 1999.
 
<TABLE>
<CAPTION>
                                                                PERIOD FROM
                                                             JULY 18, 1997 TO        YEAR ENDED
                                                             DECEMBER 31, 1997    DECEMBER 31, 1998
                                                             -----------------    -----------------
                                                                     (DOLLARS IN THOUSANDS)
<S>                                                          <C>                  <C>
OPERATING DATA:
Revenues
  Rental...................................................      $  19,980            $  69,867
  Interest.................................................            600                  796
                                                                 ---------            ---------
          Total Revenues...................................         20,580               70,663
                                                                 ---------            ---------
Expenses
  Depreciation.............................................          5,088               17,609
  Interest.................................................            184                9,827
  General and Administrative...............................            981                2,648
  Write off of Loan Costs..................................             --                2,559
  Merger Costs.............................................             --                8,530
                                                                 ---------            ---------
          Total Expenses...................................          6,253               41,173
                                                                 ---------            ---------
Net Income.................................................         14,327               29,490
Dividends to Preferred Stockholders........................             --               (7,869)
                                                                 ---------            ---------
Net Income Available to Common Stockholders................      $  14,327            $  21,621
                                                                 =========            =========
OTHER DATA:
  Funds from Operations(1).................................      $  19,415            $  50,319
  Net cash from operating activities.......................         19,835               52,706
  Net cash from investing activities.......................       (455,360)            (409,472)
  Net cash from financing activities.......................        436,281              377,904
  Ratio of Earnings to Fixed Charges(2)....................           78.9x                 4.0x
BALANCE SHEET DATA:
  Net real estate properties...............................      $ 453,272            $ 845,134
  Total assets.............................................        454,438              893,712
  Line of credit...........................................         32,000              279,600
  Total shareholders' equity...............................        412,749              582,714
</TABLE>
 
- ---------------
(1) Management believes Funds from Operations (as defined below) is helpful to
    investors as a measure of the performance of an equity REIT because, along
    with cash flows from operating activities, financing activities and
    investing activities, it provides investors with an understanding of the
    ability of the Company to incur and service debt and make capital
    expenditures. Funds from Operations is defined by the Board of Governors of
    the National Association of Real Estate Investment Trusts ("NAREIT") as net
    income (loss) (computed in accordance with GAAP), excluding significant
    non-recurring items, gains (or losses) from debt restructuring and sales of
    property, plus depreciation and amortization on real estate assets, and
    after adjustments for unconsolidated partnerships and joint ventures and,
    accordingly, may not be comparable to other
 
                                      S-27
<PAGE>   29
 
    REITs' Funds from Operations calculated under a differing methodology. Funds
    from Operations should be examined in conjunction with net income as
    presented; however it should not be considered as an alternative to (i) net
    income (determined in accordance with GAAP) as an indication of the
    Company's financial performance or (ii) cash flows from operating activities
    (determined in accordance with GAAP) as a measure of the Company's
    liquidity, nor is it indicative of funds available to fund the Company's
    cash needs, including its ability to make distributions.
 
    CALCULATION OF FUNDS FROM OPERATIONS:
 
<TABLE>
<CAPTION>
                                                                PERIOD FROM
                                                             JULY 18, 1997 TO       YEAR ENDED
                                                             DECEMBER 31, 1997   DECEMBER 31, 1998
                                                             -----------------   -----------------
<S>                                                          <C>                 <C>
Funds From Operations:
    Net Income Available for Common Shares..................      $14,327             $21,621
    Plus Real Estate depreciation...........................        5,088              17,609
Add back non-recurring items:
    Plus Write Off of Loan Costs............................           --               2,559
    Plus Merger Costs.......................................           --               8,530
                                                                  -------             -------
                                                                  $19,415             $50,319
                                                                  =======             =======
</TABLE>
 
(2) The ratio of earnings to fixed charges was computed by dividing earnings by
    fixed charges. Fixed charges consist of interest expense and amortization of
    loan origination fees. Earnings consist of net income (loss) before income
    taxes and extraordinary items, plus fixed charges.
 
                                      S-28
<PAGE>   30
 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
     The following discussion should be read in conjunction with the financial
statements and notes thereto appearing elsewhere in this Prospectus Supplement.
 
THE COMPANY
 
OVERVIEW
 
     The Company was formed in September 1998 and commenced operations on
January 1, 1999 after completion of the Merger. On December 31, 1998,
immediately prior to the Merger and in connection with the Merger, Old CCA sold
to CCA all of the issued and outstanding capital stock of certain wholly-owned
corporate subsidiaries of Old CCA, certain management contracts and certain
other assets and liabilities and entered into the Trade Name Use Agreement. In
exchange, Old CCA received the CCA Note in the principal amount of $137.0
million and 100% of the non-voting common stock of CCA, representing a 9.5%
economic interest. The CCA Note has a term of ten years and bears interest at a
rate of 12% per annum.
 
     On December 31, 1998, immediately prior to the Merger and in connection
with the transaction described above, Old CCA entered into the Trade Name Use
Agreement. Under the Trade Name Use Agreement, Old CCA granted to CCA the right
to use the name "Corrections Corporation of America" and derivatives thereof,
subject to specified terms and conditions therein. In consideration for such
right, CCA agreed to pay a fee equal to (i) 2.75% of the gross revenues of CCA
for the first three years of the Trade Name Use Agreement, (ii) 3.25% of CCA's
gross revenues for the following two years of the Trade Name Use Agreement, and
(iii) 3.625% of CCA's gross revenues for the remaining term of the Trade Name
Use Agreement, provided that the amount of such fee may not exceed (a) 2.75% of
the gross revenues of the Company for the first three years of the Trade Name
Use Agreement, (b) 3.5% of the Company's gross revenues for the following two
years of the Trade Name Use Agreement, and (c) 3.875% of the Company's gross
revenues for the remaining term of the Trade Name Use Agreement. The Company
succeeded to Old CCA's interest in the Trade Name Use Agreement as a result of
the Merger.
 
     On December 31, 1998, immediately prior to the Merger and in connection
with the Merger, Old CCA sold to Prison Management Services, LLC certain
management contracts and certain other assets and liabilities relating to
government-owned adult prison facilities managed by Old CCA. In exchange, Old
CCA received 100% of the non-voting membership interest in Prison Management
Services, LLC which obligated Prison Management Services, LLC to make
distributions to Old CCA equal to 95% of its net income, as defined, and had an
implied fair market value of $67.1 million. The Company succeeded to this
interest as a result of the Merger and the Company's interest in Prison
Management Services, LLC is included in Investments in affiliates and others in
the Company's balance sheets included elsewhere herein. On January 1, 1999,
Prison Management Services, LLC merged with Service Company A.
 
     On December 31, 1998, immediately prior to the Merger and in connection
with the Merger, Old CCA sold to Juvenile and Jail Facility Management Services,
LLC certain management contracts and certain other assets and liabilities
relating to government-owned jails and juvenile facilities managed by Old CCA,
as well as all of the issued and outstanding capital stock of Old CCA
constituting its international operations. In exchange, Old CCA received 100% of
the non-voting membership interest in Juvenile and Jail Facility Management
Services, LLC which obligated Juvenile and Jail Facility Management Services,
LLC to make distributions to Old CCA equal to 95% of its net income, as defined,
and had an implied fair market value of $55.9 million. The Company succeeded to
this interest as a result of the Merger, and the Company's interest in Juvenile
and Jail Facility Management Services, LLC, is included in Investments in
affiliates and others in the
 
                                      S-29
<PAGE>   31
 
Company's balance sheets included elsewhere herein. On January 1, 1999, Juvenile
and Jail Facility Management Services, LLC merged with Service Company B.
 
     For accounting purposes, the Merger has been accounted for as a reverse
acquisition of the Company by Old CCA and the acquisition of Old Prison Realty
by the Company. As such, Old CCA's assets and liabilities have been carried
forward at historical cost and Old CCA's historical financial statements are
presented as the continuing accounting entity's historical financial statements.
 
     The Company's principal business strategy is to design, build and finance
new correctional and detention facilities and to lease these facilities under
long-term "triple net" leases to government entities and qualified private
prison managers, as well as to expand its existing facilities. In addition, the
Company acquires existing facilities meeting certain investment criteria from
government and private prison owners.
 
     Substantially all of the Company's revenues are derived from (i) rents
received under triple net leases of correctional and detention facilities, (ii)
dividends from investments in the non-voting stock of certain subsidiaries,
(iii) interest income on the CCA Note, and (iv) license fees earned under the
Trade Name Use Agreement. CCA currently leases 31 of the Company's 39 operating
facilities pursuant to the CCA Leases (as defined below) and is the Company's
primary tenant.
 
     Because CCA is the lessee of a substantial majority of the Company's
facilities, the Company is dependent for its rental revenues upon CCA's ability
to make the lease payments required under the CCA Leases for such facilities.
CCA's obligation to make payments under the CCA Leases is not secured by any of
the assets of CCA, although the obligations under the CCA Leases are cross-
defaulted so that the Company could terminate all the leases if CCA fails to
make required lease payments. If this were to happen, however, the Company would
be required to renegotiate existing leases or incentive fee arrangements, to
find other suitable lessees or to risk losing its ability to elect or maintain
REIT status, as applicable. CCA experienced a net loss of $25.6 million and used
$5.6 million of cash flow in operating activities for the first quarter of 1999.
Total cash used in all activities in the quarter by CCA was $8.1 million. In
monitoring the ability of CCA to satisfy its obligations under the lease
agreements, the Company reviews on a quarterly basis (i) the net increase or
decrease in cash of CCA, (ii) the amount of available cash of CCA and (iii) the
amount of outstanding borrowings under CCA's credit facility. On this basis, the
Company believes that CCA has sufficient assets and borrowing capacity to enable
it to satisfy its obligations under such lease agreements at this time; however,
there can be no assurance that CCA will have such assets, borrowing capacity or
income in the future. A delay in payments from CCA would likely require the
Company to borrow funds in order to continue its dividend policy. Moreover,
while the Company has leases with tenants other than CCA, there can be no
assurance that the Company will be successful in obtaining lease agreements with
lessees other than CCA to an extent such that the Company is not dependent on
CCA as the primary source of its revenues. Due to the unique nature of
correctional and detention facilities, the Company may be unable to locate
suitable replacement lessees or to attract such lessees, and may therefore be
required to provide additional tenant incentives or reduce the amounts to be
received by the Company under its lease agreements. The Company will continue to
monitor the performance of CCA, and, to the extent CCA's financial performance
exceeds expectations, the Company will attempt to modify its contractual
relationships with CCA to make them more favorable to the Company.
 
     The Company, together with its wholly owned management subsidiary, Prison
Realty Management, Inc., incurs operating and administrative expenses including,
principally, compensation expenses for its executive officers and other
employees, office rental and related occupancy costs and various expenses
incurred in the process of acquiring additional properties. The Company is self-
administered and managed by its executive officers and staff and does not engage
a separate advisor or pay an advisory fee for administrative or investment
services, although the Company does procure
 
                                      S-30
<PAGE>   32
 
property related services from CCA and engage legal, accounting, tax and
financial advisors from time to time. The primary non-cash expense of the
Company is depreciation of its correctional and detention facilities.
 
     The Company expects to leverage its portfolio of real estate equity
investments and will incur long and short-term indebtedness and related interest
expense from time to time.
 
     The Company has made distributions to its stockholders in amounts not less
than the amounts required to maintain REIT status under the Code and, in
general, in amounts exceeding taxable income.
 
RESULTS OF OPERATIONS
 
     The Company commenced operations on January 1, 1999 as a result of the
Merger. The Merger was accounted for as a reverse acquisition of the Company by
Old CCA and the purchase of Old Prison Realty by the Company. As such, Old CCA
was treated as the acquiring company and Old Prison Realty was treated as the
acquired company for financial reporting purposes. The provisions of reverse
acquisition accounting prescribe that Old CCA's historical financial statements
be presented as the Company's historical financial statements. Management
believes that comparison of financial results between 1999 and 1998 is not
meaningful because the 1998 results operations reflect the operations of Old CCA
and the 1999 results of operations reflect the operating results of the Company
as a REIT. To provide a more reasonable prior period comparison, the following
table presents the results of operations of the Company for the three months
ending March 31, 1999 and the pro forma results of operations of the Company for
the three months ending March 31, 1998 as if the Merger had occurred on January
1, 1998 (excluding the effects of the offering of the notes).
 
<TABLE>
<CAPTION>
                                                                     THREE MONTHS ENDED
                                                              --------------------------------
                                                                PRO FORMA           ACTUAL
                                                              MARCH 31, 1998    MARCH 31, 1999
                                                              --------------    --------------
                                                                   (DOLLARS IN THOUSANDS)
<S>                                                           <C>               <C>
Revenues:
  Rental revenue............................................     $40,221           $63,640
  Interest income...........................................      12,925             6,214
  Licensing fees............................................       1,600             2,132
                                                                 -------           -------
     Total Revenues.........................................      54,746            71,986
                                                                 -------           -------
Expenses:
  Depreciation and amortization.............................       9,021             9,917
  General and administrative................................         875               882
                                                                 -------           -------
     Total Expenses.........................................       9,896            10,799
                                                                 -------           -------
     Operating Income.......................................      44,850            61,187
  Equity in earnings of subsidiaries and amortization of
     deferred gains.........................................       5,025             7,681
  Interest expense..........................................      (8,440)           (8,273)
                                                                 -------           -------
     Income Before Tax Effects and Dividends to Preferred
       Stockholders.........................................     $41,435           $60,595
                                                                 =======           =======
</TABLE>
 
     RENTAL REVENUES -- For the three months ended March 31, 1999, rental
revenues were $63.6 million and were generated from the leasing of correctional
and detention facilities. The Company
 
                                      S-31
<PAGE>   33
 
began leasing one new facility in February 1999 in addition to the 37 facilities
which were previously leased for the three months ended March 31, 1999.
 
     INTEREST INCOME -- For the three months ended March 31, 1999, interest
income was $6.2 million. The $137.0 million CCA Note bears interest at 12% and
generated $4.1 million in interest income for the three months ended March 31,
1999. The remaining $2.1 million was a result of interest earned on cash used to
collateralize letters of credit for certain construction projects, direct
financing leases and investments of cash prior to the funding of construction
projects.
 
     LICENSING FEES -- For the three months ended March 31, 1999, licensing fees
were $2.1 million. The licensing fees were earned as a result of the Trade Name
Use Agreement which granted CCA the right to use the name "Corrections
Corporation of America" and derivatives thereof subject to specified terms and
conditions therein. The fee is based upon gross revenues of CCA, subject to a
limitation of 2.75% of the gross revenues of the Company.
 
     DEPRECIATION EXPENSE -- For the three months ended March 31, 1999,
depreciation expense was $9.9 million. Depreciation expense as a percentage of
rental revenues for the three months ended March 31, 1999 was 16%. The Company
uses the straight-line depreciation method over the 50 and 5 year lives of
buildings and machinery and equipment, respectively.
 
     GENERAL AND ADMINISTRATIVE EXPENSES -- For the three months ended March 31,
1999, general and administrative expenses were $0.9 million. General and
administrative expenses were 1.2% of total revenues for the three months ended
March 31, 1999. General and administrative expenses consist primarily of
management salaries and benefits, legal and other administrative costs.
 
     EQUITY IN EARNINGS OF SUBSIDIARIES AND AMORTIZATION OF DEFERRED
GAINS -- For the three months ended March 31, 1999, equity in earnings of
subsidiaries and amortization of deferred gains were $7.7 million. The equity in
earnings of the Service Companies was $5.0 million for the three months ended
March 31, 1999. The amortization of the deferred gain on the sales of contracts
to the Service Companies was $2.7 million for the three months ended March 31,
1999.
 
     INTEREST EXPENSE -- For the three months ended March 31, 1999, interest
expense was $8.3 million. Interest expense is based on outstanding convertible
notes payable balances and borrowings under the Bank Credit Facility, including
amortization of loan costs. Interest expense is reported net of capitalized
interest on construction in progress of $7.1 million.
 
     CHANGE IN TAX STATUS -- In connection with the Merger, the Company intends
to change its tax status from a C-Corporation to a REIT effective January 1,
1999. As of December 31, 1998, the Company's balance sheet reflected $51.2
million in deferred tax assets. In accordance with the provisions of Statement
of Financial Accounting Standards No. 109, the Company was required to provide a
provision for these deferred tax assets, excluding any tax liabilities required
for subsequent periods, upon completion of the Merger and the election to be
taxed as a REIT. As such, the Company's results of operations reflect a
provision for change in tax status of $83.2 million for the three months ended
March 31, 1999.
 
LIQUIDITY AND CAPITAL RESOURCES
 
     The Company's growth strategy includes acquiring, developing and expanding
correctional and detention facilities as well as other properties. The Company
expects that it generally will not be able to fund its growth with cash from its
operating activities because the Company will be required to distribute to its
stockholders at least 95% of its taxable income each year to qualify as a REIT.
Consequently, the Company will be required to rely primarily upon the
availability of debt or equity capital to fund the construction and acquisition
of and improvements to correctional and detention facilities.
 
                                      S-32
<PAGE>   34
 
     On January 1, 1999, the Company obtained the Bank Credit Facility pursuant
to the terms of the Credit Agreement, dated as of January 1, 1999, by and among
the Company and certain of its subsidiaries and NationsBank, N.A., as
Administrative Agent, Lehman Commercial Paper Inc. as Documentation Agent, and
the Bank of Nova Scotia, as Syndication Agent. Lehman Commercial Paper Inc. is
expected to replace NationsBank, N.A. as Administrative Agent under the Bank
Credit Facility. The Bank Credit Facility replaced credit facilities obtained
prior to the Merger by each of Old CCA and Old Prison Realty. The Bank Credit
Facility includes up to a maximum of $250.0 million in the Term Loan Facility
and $400.0 million in the Revolving Credit Facility, including a $150.0 million
subfacility for letters of credit. The Term Loan Facility requires quarterly
principal payments of $625,000 throughout the term of the loan with the
remaining balance maturing on January 1, 2003 and the Revolving Credit Facility
maturing on January 1, 2002. Interest rates, unused commitment fees and letter
of credit fees on the Bank Credit Facility are subject to change based on the
Company's senior debt rating. The Bank Credit Facility is secured by mortgages
on the Company's real property. Borrowings under the Bank Credit Facility are
limited based on a borrowing base formula which considers, among other things,
eligible real estate. The Bank Credit Facility contains certain financial
covenants, primarily: (a) maintenance of a leverage, interest coverage, debt
service coverage and total indebtedness ratios and, (b) restrictions on the
incurrence of additional indebtedness. At March 31, 1999 the weighted average
borrowing rate was 7.92% and the outstanding borrowings were $620.0 million. The
Company is in compliance with all covenants under the Bank Credit Facility.
 
     On April 26, 1999, the Company received the Commitment Letter from Lehman
Commercial Paper Inc. and Lehman Brothers Inc. with respect to an amendment and
restatement of the Bank Credit Facility increasing amounts available to the
Company under the Bank Credit Facility to $1.0 billion through the addition of a
$350.0 million Delayed Draw Term Loan Facility. The Commitment Letter includes
customary representations and warranties, financial covenants and customary
closing conditions. The Company expects to amend and restate the Bank Credit
Facility during second quarter of 1999.
 
     On March 8, 1999, the Company issued a $20.0 million convertible
subordinated note to Sodexho Alliance, S.A. ("Sodexho") pursuant to a forward
contract assumed by the Company from Old CCA in the Merger. Interest on the note
was payable at LIBOR plus 1.35%, and the note was convertible into shares of the
Company's common stock at a conversion price of $7.80 per share. On March 8,
1999, Sodexho converted (i) $7.0 million of convertible subordinated notes
bearing interest at 8.5% into 1.7 million shares of common stock at a conversion
price of $4.09 per share, (ii) $20.0 million of convertible notes bearing
interest at 7.5% into 700,000 shares of common stock at a conversion price of
$28.53 and (iii) $20.0 million of convertible subordinated notes bearing
interest at LIBOR plus 1.35% into 2.6 million shares of common stock at a
conversion price of $7.80 per share.
 
     In January 1999, the Company issued $20.0 million of convertible
subordinated notes due in 2009 with interest payable semi-annually at 9.5%. The
notes are convertible into shares of the Company's common stock at a conversion
price of $28.00 per share. This issuance constituted the second tranche of a
commitment by the Company to issue an aggregate of $40.0 million of convertible
subordinated notes, with the first $20.0 million tranche issued in December,
1998 under substantially similar terms.
 
     On January 11, 1999, the Company filed a Registration Statement on Form S-3
to register an aggregate of $1.5 billion in value of its common stock, preferred
stock, common stock rights, warrants and debt securities for sale to the public
(the "Shelf Registration Statement"), of which the attached Prospectus is a
part. Proceeds from sales under the Shelf Registration Statement have been and
will be used for general corporate purposes, including the acquisition and
development of correctional and detention facilities. During the three months
ended March 31, 1999, the Company issued and sold
 
                                      S-33
<PAGE>   35
 
approximately 4 million shares of its common stock under the Shelf Registration
Statement, resulting in net proceeds to the Company of approximately $75.4
million. Subsequent to March 31, 1999, and as of May 14, 1999, the Company
issued and sold approximately 2.7 million shares of its common stock under the
Shelf Registration Statement, resulting in net proceeds to the Company of
approximately $45 million.
 
     The Company expects to meet its short-term liquidity requirements generally
through cash provided by operations and borrowings under the Bank Credit
Facility. The Company believes that its net cash provided by operations will be
sufficient to allow the Company to make distributions necessary to enable the
Company to qualify as a REIT, including the payment of a portion of the one-time
special dividend to pay out Old CCA's accumulated tax earnings and profits in
1999. It is expected that the remaining portion of the one-time special dividend
will be funded by borrowings under the Bank Credit Facility. The Company intends
to use the net proceeds from the sale of the notes to repay outstanding
indebtedness under the Bank Credit Facility. There can be no assurance, however,
that the notes will be sold. All facilities owned by the Company will be leased
to third parties under triple net leases which require the lessee to pay
substantially all expenses associated with the operation of such facilities. As
a result of these arrangements, the Company does not believe it will be
responsible for any significant expenses in connection with the facilities
during the terms of the leases. The Company anticipates entering into similar
leases with respect to all properties acquired in the future.
 
     The Company expects to meet its long-term liquidity requirements for the
funding of real estate property development and acquisitions (including fees for
property related services and tenant incentives to CCA) by borrowing under the
Bank Credit Facility and by issuing equity or debt securities in public or
private transactions. For facilities to be owned by the Company and managed by
government entities, the Company may elect to finance some or all of the total
project cost through non-recourse long-term debt secured by the stream of lease
payments. The Company anticipates that as a result of its initially low debt to
total capitalization ratio and its intention to maintain a debt to total
capitalization ratio of 50% or less, it will be able to obtain financing for its
long-term capital needs. However, there can be no assurance that such additional
financing or capital will be available on terms acceptable to the Company. The
Company may, under certain circumstances, borrow additional amounts in
connection with the renovation or expansion of facilities, the acquisition of
additional properties, or as necessary, to meet certain distribution
requirements imposed on REITs under the Code.
 
     In order to qualify as a REIT, the Company cannot complete any taxable year
with accumulated earnings and profits from a taxable corporation. Accordingly,
in order to qualify as a REIT, the Company will distribute Old CCA's accumulated
earnings and profits to which it succeeded in the Merger. The Company expects to
make this distribution to all holders of shares of its common stock in December
1999. This total distribution is estimated at $225.0 million and has been
accrued on the Company's balance sheet at March 31, 1999 net of a quarterly
prepayment of $.05 per share and aggregating $5.6 million, which was paid out on
March 31, 1999.
 
     On January 1, 1999, immediately after the Merger, the Company entered into
the Services Agreement with CCA pursuant to which CCA agreed to serve as a
facilitator of the construction and development of additional facilities on
behalf of the Company for a term of five years from the date of the Services
Agreement. In such capacity, CCA agreed to perform, at the direction of the
Company, such services as are customarily needed in the construction and
development of correctional and detention facilities, including services related
to construction of the facilities, project bidding, project design, and
governmental relations. In consideration for the performance of construction and
development services by CCA pursuant to the Services Agreement, the Company
agreed to pay a fee equal to 5% of the total capital expenditures (excluding the
incentive fee
 
                                      S-34
<PAGE>   36
 
discussed below and the 5% fee referred to herein) incurred in connection with
the construction and development of a facility, plus an amount equal to
approximately $560 per bed for facility preparation services provided by CCA
prior to the date on which inmates are first received at such facility. The
Board of Directors of the Company has authorized payments of up to an additional
5% of the total capital expenditures (as determined above) to CCA if additional
services are requested by the Company. For the quarter ended March 31, 1999, the
Services Agreement fees were $12.1 million.
 
     On January 1, 1999, immediately after the Merger, the Company entered into
the Tenant Incentive Agreement with CCA pursuant to which the Company agreed to
pay to CCA an incentive fee to induce CCA to enter into CCA Leases (as defined
below) with respect to those facilities developed and facilitated by CCA. The
amount of the incentive fee was set at $840 per bed for each facility leased by
CCA for which CCA served as developer and facilitator. This $840 per bed
incentive fee, however, did not include an allowance for rental payments to be
paid by CCA. On May 4, 1999, the Company and CCA entered into the Amended and
Restated Tenant Incentive Agreement, effective as of January 1, 1999, providing
for (i) a tenant incentive fee of up to $4,000 per bed payable with respect to
all future facilities developed and facilitated by CCA, as well as certain other
facilities which, although operational on January 1, 1999, had not achieved full
occupancy and (ii) an $840 per bed allowance for all beds in operation at the
beginning of January 1999, approximately 21,500 beds, that were not subject to
the tenant allowance in the first quarter of 1999. The amount of the amended
tenant incentive fee includes an allowance for rental payments to be paid by CCA
prior to the facility reaching stabilized occupancy. The term of the Amended and
Restated Tenant Incentive Agreement is four years unless extended upon the
written agreement of the Company and CCA.
 
     Effective January 1, 1999, the Company and CCA entered into the Business
Development Agreement, which provides that CCA will perform, at the direction of
the Company, services designed to assist the Company in identifying and
obtaining new business. Such services include, but are not limited to, marketing
and other business development services designed to increase awareness of the
Company and the facility development and construction services it offers,
identifying potential facility sites and pursing all applicable zoning approvals
related thereto, identifying potential tenants for the Company's facilities and
negotiating agreements related to the acquisition of new facility management
contracts for the Company's tenants. Pursuant to the Business Development
Agreement, the Company will also reimburse CCA for expenses related to
third-party entities providing government and community relations services to
CCA in connection with the provision of the business development services
described above. In consideration for CCA's performance of the business
development services pursuant to the Business Development Agreement, and in
order to reimburse CCA for the third-party government and community relations
expenses described above, the Company has agreed to pay to CCA a total fee equal
to 4.5% of the total capital expenditures (excluding the amount of the tenant
incentive fee and the services fee discussed below as well as the 4.5% fee
referred to herein) incurred in connection with the construction and development
of each new facility, or the construction and development of an addition to an
existing facility, for which CCA performed business development services. The
term of the Business Development Agreement is four years unless extended upon
written agreement of the Company and CCA. For the quarter ended March 31, 1999,
the Company paid CCA business development fees of $8.6 million.
 
     On May 7, 1999, the Company filed a registration statement on Form S-3 with
the Commission seeking to register up to 10,000,000 shares of its common stock
to be offered and sold under the Company's Dividend Reinvestment and Stock
Purchase Plan (the "DRSPP"). Under the terms of the DRSPP, holders of the
Company's common stock may automatically have dividends paid by the Company on
such stock used to purchase shares of common stock at a discount from prevailing
market prices. In addition, persons may make optional monthly cash purchases,
not to generally
 
                                      S-35
<PAGE>   37
 
exceed $5,000 per month, at a discount. The Company expects to implement the
DRSPP during the second quarter of 1999.
 
YEAR 2000 COMPLIANCE
 
     The Company has completed an initial assessment and remediation of its key
information technology systems including its client server and minicomputer
hardware and operating systems and critical financial and nonfinancial
applications. Based on this initial assessment, the Company believes that these
key information technology systems are Year 2000 compliant. However, there can
be no assurance that coding errors or other defects will not be discovered in
the future. The Company is in the process of evaluating the remaining
noncritical information technology systems for Year 2000 compliance.
 
     The Company depends upon the proper functioning of third-party computer and
non-information technology systems. These third parties include commercial banks
and other lenders, construction contractors, architects and engineers and
vendors such as the providers of telecommunications and utilities. The Company
has initiated communications with third parties with whom it has important
financial or operational relationships to determine the extent to which they are
vulnerable to the Year 2000 issue. The Company has not yet received sufficient
information from all parties about their remediation plans to predict the
outcome of their efforts.
 
     The Company is currently developing a contingency plan that is expected to
address financial and operational problems that might arise on and around
January 1, 2000. This contingency plan would include establishing additional
sources of liquidity that could be drawn upon in the event of systems disruption
and identifying alternative vendors and back-up processes that do not rely on
computers, whenever possible. The Company's key information technology systems
were Year 2000 compliant when acquired in the Merger. As such, the Company has
incurred no expenses through March 31, 1999 and expects to incur no material
costs in the future on Year 2000 remediation efforts.
 
     Because CCA is the lessee of a substantial majority of the Company's
facilities, the Company may be vulnerable to CCA's failure to remedy its Year
2000 issues. The failure of CCA to remedy its Year 2000 problems could result in
the delayed collection of lease payments by the Company, potentially resulting
in liquidity stress. CCA's Year 2000 compliance program is focused on addressing
Year 2000 readiness in the following areas: (i) CCA's information technology
hardware and software; (ii) material non-information technology systems; (iii)
Year 2000 compliance of third parties with which Old CCA has a material
relationship; (iv) systems used to track and report assets not owned by CCA
(e.g. inmate funds and personal effects); and (v) development of contingency
plans.
 
     CCA has completed an initial assessment and remediation of its key
information technology systems including its client server and minicomputer
hardware and operating systems and critical financial and nonfinancial
applications. Remediation efforts as of the date hereof include upgrades of
CCA's minicomputer hardware and critical financial applications. Based on this
initial assessment and remediation efforts, CCA believes that these key
information technology systems are Year 2000 compliant. However, there can be no
assurance that coding errors or other defects will not be discovered in the
future. CCA is in the process of evaluating the remaining noncritical
information technology systems for Year 2000 compliance.
 
     CCA manages facilities it leases from the Company and facilities owned by
and leased from government entities. CCA is currently evaluating whether the
material non-information technology systems such as security control equipment,
fire suppression equipment and other physical plant equipment at the facilities
it leases from the Company are Year 2000 compliant. CCA also intends to
 
                                      S-36
<PAGE>   38
 
request that the owners of the government facilities it manages provide Year
2000 certification for material information technology and non-information
technology systems at those facilities. All of CCA's managed correctional
facilities, as a part of general operating policy, have existing contingency
plans that are deployed in the event key operational systems, such as security
control equipment fail (e.g. when a power failure occurs). In addition, the
correctional facilities' key security systems are "fail secure" systems which
automatically "lock down" and are then operated manually should the related
electronic components fail. Therefore, CCA management believes no additional
material risks associated with the physical operation of its correctional
facilities are created as a result of potential Year 2000 issues.
 
     CCA depends upon the proper functioning of third-party computer and
non-information technology systems. These third parties include government
agencies for which CCA provides services, commercial banks and other lenders,
construction contractors, architects and engineers, and vendors such as
providers of food supplies and services, inmate medical services,
telecommunications and utilities. CCA has initiated communications with third
parties with whom it has important financial or operational relationships to
determine the extent to which they are vulnerable to the Year 2000 issue. CCA
has not yet received sufficient information from all parties about their
remediation plans to predict the outcome of their efforts. If third parties with
whom CCA interacts have Year 2000 problems that are not remedied, the following
problems could result: (i) in the case of construction contractors and
architects and engineers, in the delayed construction of correctional
facilities, (ii) in the case of vendors, in disruption of important services
upon which CCA depends, such as medical services, food services and supplies,
telecommunications and electrical power, (iii) in the case of government
agencies, in delayed collection of accounts receivable potentially resulting in
liquidity stress, or (iv) in the case of banks and other lenders, in the
disruption of capital flows potentially resulting in liquidity stress.
 
     CCA is also evaluating Year 2000 compliance of other software applications
used to track and report assets that are not the property of CCA. This includes
applications used to track and report inmate funds and the inmates' personal
effects.
 
     CCA is currently developing a contingency plan that is expected to address
financial and operational problems that might arise on and around January 1,
2000. This contingency plan would include establishing additional sources of
liquidity that could be drawn upon in the event of systems disruption and
identifying alternative vendors and back-up processes that do not rely on
computers, whenever possible. CCA management expects to have the contingency
plan completed by mid-year 1999.
 
     CCA has incurred and expects to continue to incur expenses allocable to
internal staff, as well as costs for outside consultants, computer systems'
remediation and replacement and non-information technology systems' remediation
and replacement (including validation) in order to achieve Year 2000 compliance.
CCA currently estimates that these costs will total approximately $4.0 million.
Of this total, it is estimated that $2.5 million will be for the repair of
software problems and $1.5 million will be for the replacement of problem
systems and equipment. These costs are expensed as incurred. Management of CCA
believes there will be no material impact on CCA's financial condition or
results of operations resulting from other information technology projects being
delayed due to Year 2000 efforts.
 
     The costs of CCA's Year 2000 compliance program and the date on which CCA
plans to complete it are based on current estimates, which reflect numerous
assumptions about future events, including the continued availability of certain
resources, the timing and effectiveness of third-party remediation plans and
other factors. CCA can give no assurance that these estimates will be achieved,
and actual results could differ materially from CCA's plans. Specific factors
that might cause such material differences include, but are not limited to, the
availability and cost of personnel
 
                                      S-37
<PAGE>   39
 
trained in this area, the ability to locate and correct relevant computer source
codes and embedded technology, the results of internal and external testing and
the timeliness and effectiveness of remediation efforts of third parties.
 
FUNDS FROM OPERATIONS
 
     Management believes Funds from Operations is helpful to investors as a
measure of the performance of an equity REIT because, along with cash flows from
operating activities, financing activities and investing activities, it provides
investors with an understanding of the ability of the Company to incur and
service debt and make capital expenditures. The Company computes Funds from
Operations in accordance with standards established by the White Paper on Funds
from Operations approved by the Board of Governors of NAREIT in 1995, which may
differ from the methodology for calculating Funds from Operations utilized by
other equity REITs, and, accordingly, may not be comparable to such other REITs.
The White Paper defines Funds from Operations as net income (loss), computed in
accordance with GAAP, excluding gains (or losses) from debt restructuring and
sales of property, plus real estate related depreciation and amortization and
after adjustments for unconsolidated partnerships and joint ventures. Further,
Funds from Operations does not represent amounts available for management's
discretionary use because of needed capital replacement or expansion, debt
service obligations, or other commitments and uncertainties. Funds from
Operations should not be considered as an alternative to net income (determined
in accordance with GAAP) as an indication of the Company's financial performance
or to cash flows from operating activities (determined in accordance with GAAP)
as a measure of the Company's liquidity, nor is it indicative of funds available
to fund the Company's cash needs, including its ability to make distributions.
The Company believes that in order to facilitate a clear understanding of the
consolidated operating results of the Company, Funds from Operations should be
examined in conjunction with net income as presented in the consolidated
financial statements.
 
     The following table presents the Company's Funds from Operations for the
three months ended March 31, 1999:
 
<TABLE>
<CAPTION>
                                                                 FOR THE
                                                               THREE MONTHS
                                                                  ENDED
                                                              MARCH 31, 1999
                                                              --------------
<S>                                                           <C>
Funds from Operations:
  Net Loss Available to Common Stockholders.................     $(24,755)
  Plus real estate depreciation.............................        9,917
Add back non-recurring items:
  Change in tax status......................................       83,200
                                                                 --------
                                                                 $ 68,362
                                                                 ========
</TABLE>
 
CASH FLOW FROM OPERATING, INVESTING AND FINANCING ACTIVITIES
 
     The Company's cash flow provided from operating activities was $49.6
million for the three months ended March 31, 1999 and represents net income plus
depreciation and amortization and changes in the various components of working
capital. The Company's cash flow used in investing activities was $225.2 million
for the three months ended March 31, 1999 and represents acquisitions of real
estate properties. The Company's cash flow provided by financing activities was
$155.9 million for the three months ended March 31, 1999 and represents proceeds
from the issuance of common stock, issuance of long-term debt, borrowings under
the Bank Credit Facility, and payments of dividends on the preferred and common
shares.
 
                                      S-38
<PAGE>   40
 
INFLATION
 
     The Company does not believe that inflation has had or will have a direct
adverse effect on its operations. The Company's leases with CCA generally
contain provisions which will mitigate the adverse impact of inflation on net
income. These provisions include clauses enabling the Company to pass through to
CCA certain operating costs, including real estate taxes, utilities and
insurance, thereby reducing the Company's exposure to increases in costs and
operating expenses resulting from inflation. Additionally, the Company's leases
with CCA contain provisions which provide the Company with the opportunity to
achieve increases in rental income in the future.
 
OLD CCA
 
RESULTS OF OPERATIONS
 
     The following table sets forth, for the periods indicated, the percentage
of revenues of certain items in Old CCA's statement of operations and the
percentage change from period to period in such items:
 
<TABLE>
<CAPTION>
                                                     PERCENTAGE OF REVENUES
                                                    YEAR ENDED DECEMBER 31,      1997       1998
                                                    ------------------------   COMPARED   COMPARED
                                                     1996     1997     1998    TO 1996    TO 1997
                                                    ------   ------   ------   --------   --------
<S>                                                 <C>      <C>      <C>      <C>        <C>
Revenues..........................................  100.0%   100.0%   100.0%      58.0%      43.2%
Expenses:
  Operating.......................................   72.2%    71.5%    75.0%      56.5%      50.2%
  Lease...........................................    1.0%     4.0%     8.8%     570.6%     210.5%
  General and administrative......................    4.3%     3.5%     4.3%      27.1%      78.6%
  Loan costs writeoff.............................     --       --       .3%       N/A        N/A
  CCA compensation charge.........................     --       --      3.5%       N/A        N/A
  Depreciation and amortization...................    3.9%     3.0%     2.4%      24.3%      13.3%
                                                    -----    -----    -----
Operating income..................................   18.6%    18.0%     5.7%      52.0%     (54.2)%
Interest (income) expense, net....................    1.4%     (.9)%    (.7)%   (197.5)%      6.3%
                                                    -----    -----    -----
Income before income taxes........................   17.2%    18.9%     6.4%      73.0%     (51.3)%
Provision for income taxes........................    6.6%     7.2%     2.3%      70.2%     (53.5)%
                                                    -----    -----    -----
Income before cumulative effect of accounting
  change..........................................   10.6%    11.7%     4.1%      74.7%     (50.0)%
Cumulative effect of accounting change, net of
  taxes...........................................     --       --      2.5%       N/A        N/A
Net income........................................   10.6%    11.7%     1.6%      74.7%     (79.9)%
</TABLE>
 
     YEAR ENDED DECEMBER 31, 1998 COMPARED WITH YEAR ENDED DECEMBER 31, 1997
 
     Revenues
 
     Total revenues increased 43.2% in 1998 as compared to 1997, with increases
in both management and transportation services. Management revenues increased
44% in 1998, or $197.9 million. This increase was primarily due to the opening
of new facilities and the expansion of existing facilities by Old CCA in 1997
and 1998. In 1998, Old CCA opened 10 new facilities with an aggregate design
capacity of 9,256 beds, assumed management of eight facilities with an aggregate
design capacity of 3,757 beds and expanded seven existing facilities to increase
their design capacity by an aggregate of 2,473 beds. Due to the growth in beds,
compensated mandays increased 44% in 1998 from 10,524,537 to 15,107,533. Average
occupancy improved to 94.4% in 1998 as compared to 93.2% in 1997.
 
     Transportation revenues increased $1.9 million or 15% in 1998 as compared
to 1997. This growth was primarily the result of an expanded customer base and
increased compensated mileage realized
 
                                      S-39
<PAGE>   41
 
through the increased utilization of three transportation hubs opened in 1997
and more "mass transports," which are generally moves of 40 or more inmates per
trip.
 
     Operating Expenses
 
     Facility operating expenses increased 50.2% to $496.5 million in 1998.
There were significant increases in operating expenses realized due to the
increased compensated mandays and compensated mileage that Old CCA realized in
1998 as previously mentioned. Also Old CCA adopted the provisions of the AICPA's
Statement of Position ("SOP") 98-5, "Reporting on the Costs of Start-up
Activities". The effect of this accounting change for 1998 was a $14.9 million
charge to operating expenses. Prior to the adoption of SOP 98-5, project
development and facility start-up costs were deferred and amortized on a
straight-line basis over the lesser of the initial term of the contract plus
renewals or five years. In conjunction with Old CCA terminating five contractual
relationships, Old CCA realized approximately $2 million of operating expenses
related to transition costs and deferred contract costs. Old CCA also incurred
approximately $1 million of non-recurring operating expenses related to the
Merger.
 
     In 1998, Old CCA was subject to a class action lawsuit at one of its
facilities regarding the alleged violation of inmate rights which was settled
subsequent to the end of the year. Old CCA was also subject to two wrongful
death lawsuits at one of its facilities. These lawsuits were assumed by the
Company in the Merger. Old CCA recognized $2.1 million of expenses in 1998
related to these lawsuits.
 
     Lease Expense
 
     Lease expense increased 210.5% in 1998 compared to 1997. Old CCA had
entered into leases with Old Prison Realty in July 1997 for the initial nine
facilities that Old CCA had sold to Old Prison Realty. Throughout 1997 and 1998,
Old CCA sold an additional four facilities and one expansion to Old Prison
Realty and immediately after these sales, leased the facilities back pursuant to
long-term, triple net leases. As a result of the acquisition by Old CCA of
certain management contracts and subsidiaries from U.S. Corrections Corporation
("USCC"), Old CCA entered into long-term leases for four additional facilities
with Old Prison Realty.
 
     General and Administrative
 
     General and administrative expenses increased 78.6% in 1998 over 1997.
Included in general and administrative expenses was $1.3 million incurred in the
fourth quarter of 1998 for an advertising and employee relations initiative
aimed at raising the public awareness of Old CCA and the industry. Also, in
connection with the Merger, Old CCA became subject to a purported class action
lawsuit attempting to enjoin the Merger and seeking unspecified monetary
damages. The lawsuit was settled in principle in November 1998 with the formal
settlement being completed in March 1999. Accordingly, Old CCA recognized $3.2
million of expense in 1998 to cover legal fees and the settlement obligation.
 
     Loan Costs Writeoff
 
     In June 1998, Old CCA expanded its credit facility from $170.0 million to
$350.0 million and incurred debt issuance costs that were being amortized over
the life of the loan. The credit facility matured on the date of the completion
of the Merger. Accordingly, upon consummation of the Merger the credit facility
was terminated and the related unamortized issuance costs were expensed.
 
                                      S-40
<PAGE>   42
 
     CCA Compensation Charge
 
     Old CCA recorded a $22.9 million charge to expense in 1998 for the implied
fair value of 5,000 shares of CCA voting common stock issued by CCA to certain
employees of Old CCA and Old Prison Realty. The shares were granted to certain
founding shareholders of CCA in September 1998. Neither Old CCA nor CCA received
any proceeds from the issuance of these shares. The fair value of these common
shares was determined at the date of the Merger based upon the implied value of
CCA, derived from approximately $16 million in cash investments made by outside
investors as of December 31, 1998, as consideration for a 32% ownership interest
in CCA.
 
     Depreciation and Amortization
 
     Depreciation and amortization expenses increased 13.3% in 1998 over 1997.
The increase was due to the increase in the number of owned facilities operated
by Old CCA in 1998 as compared to 1997. Of the ten new facilities opened by Old
CCA in 1998, Old CCA owned six.
 
     Interest Expense, Net
 
     Interest expense for 1998 was actually net interest income of $4.4 million
as compared to $4.1 million of interest income in 1997. In 1998, Old CCA was
still benefitting from interest earnings on the cash proceeds that Old CCA
realized in 1997 when it sold 12 facilities to Old Prison Realty.
 
     Cumulative Effect of Accounting Change, Net of Taxes
 
     As previously mentioned, Old CCA adopted the provisions of SOP 98-5 in
1998. As a result, Old CCA recorded a $16.1 million charge as a cumulative
effect of accounting change, net of taxes of $10.3 million, on periods through
December 31, 1997.
 
     YEAR ENDED DECEMBER 31, 1997 COMPARED WITH YEAR ENDED DECEMBER 31, 1996
 
     Revenues
 
     Total revenues increased 58.0% in 1997 as compared to 1996, with increases
in both management and transportation services. Management revenues increased
59.5% in 1997, or $167.7 million. This increase was primarily due to the opening
of new facilities and the expansion of existing facilities by Old CCA in 1996
and 1997. In 1997, Old CCA opened 13 new facilities with an aggregate design
capacity of 11,644 beds, assumed management of one facility with an aggregate
design capacity of 866 beds and expanded six existing facilities to increase
their design capacity by an aggregate of 2,290 beds. Accordingly, 14,800 new
beds were brought on line in 1997. Due to the growth in beds, compensated
mandays increased 47.9% in 1997 from 7,113,794 to 10,524,537. Average occupancy
remained stable at 93.2% in 1997 as compared to 94.1% in 1996.
 
     Transportation revenues increased approximately $2 million or 18.9% in 1997
as compared to 1996. This growth was primarily the result of an expanded
customer base and increased compensated mileage realized through the opening of
two new transportation hubs in the first quarter of 1997 and more "mass
transports," which are generally moves of 40 or more inmates per trip.
 
     During the second quarter of 1997, Old CCA sold 30% of its United Kingdom
joint venture, UK Detention Services ("UKDS"), to Sodexho and recognized an
after-tax gain of $777,000.
 
     Facility Operating Expenses
 
     Facility operating expenses increased 56.5% to $330.5 million in 1997. This
increase was due to the increased compensated mandays and compensated mileage
that Old CCA realized in 1997 as previously mentioned. As a percentage of
revenues, facility operating expenses decreased to 71.5% in
 
                                      S-41
<PAGE>   43
 
1997 as compared with 72.2% in 1996. Old CCA's management operating cost per
compensated manday was $30.51 during 1997 as compared to $28.82 in 1996. This
increase was primarily due to Old CCA bringing the 14,800 new beds on line and
having multiple facilities in the start-up phase of operation throughout 1997
which resulted in increased personnel costs including employee training and
overtime. The increase is also due to the expanded scope of services that Old
CCA has recently encountered in some of its new contracts.
 
     Lease Expense
 
     Lease expense increased 570.6% in 1997 compared to 1996. The significant
increase in lease expense was the result of the leases that Old CCA entered into
with Old Prison Realty in 1997. Annual rent for these 12 facilities was
approximately $50 million.
 
     General and Administrative
 
     General and administrative expenses increased 27.1% in 1997 over 1996.
However, as a percentage of revenues, general and administrative expenses for
1997 declined to 3.5% as compared to 4.3% for 1996.
 
     Depreciation and Amortization
 
     Depreciation and amortization expenses increased 24.3% in 1997 over 1996.
The increase was due to the 58.4% growth in beds in operation at the end of 1997
as compared to 1996.
 
     Interest Expense, Net
 
     Interest expense for 1997 was actually net interest income of $4.1 million
as compared to $4.2 million of interest expense in 1996. This change in net
interest was primarily the result of the sale of the 12 facilities to Old Prison
Realty for an aggregate purchase price of approximately $455 million which
allowed Old CCA to pay off approximately $182.6 million in debt and benefit from
interest earnings on approximately $128 million invested for a portion of 1997.
 
     YEAR ENDED DECEMBER 31, 1996 COMPARED WITH YEAR ENDED DECEMBER 31, 1995
 
     Revenues
 
     Old CCA's total revenues increased 41% from 1995 to 1996 with increases in
both management and transportation services. Old CCA's management revenues
increased 43% in 1996, or $84.2 million. This increase was due to the opening of
new facilities and the expansion of existing facilities by Old CCA in 1995 and
1996. In 1996, Old CCA opened four new facilities with an aggregate design
capacity of 2,501 beds, assumed management of two facilities with an aggregate
design capacity of 899 beds and expanded five existing facilities to increase
their design capacity by an aggregate of 1,058 beds. Accordingly, 4,458 new beds
were brought on line in 1996. Due to the growth in beds, compensated mandays
increased 48% in 1996 from 4,799,562 to 7,113,794. Average occupancy remained
stable at 94.1% for 1996 as compared to 93.9% for 1995.
 
     Transportation revenues increased $1.1 million or 12% in 1996 as compared
to 1995. The 1996 growth was due to a continued marketing effort that expanded
the customer base and resulted in increased compensated mileage. During the
second and fourth quarters of 1996, Old CCA purchased the remaining two-thirds
of UKDS from its original joint venture partners. After consideration of several
strategic alternatives related to UKDS, Old CCA sold 20% of the entity to
Sodexho, and recognized an after-tax gain of $515,000. In conjunction with this
transaction, Sodexho was also provided the option to purchase an additional 30%
of UKDS, which option was exercised in the second quarter of 1997.
 
                                      S-42
<PAGE>   44
 
     Facility Operating Expenses
 
     Facility operating expenses increased 37.4% to $213.2 million in 1996
compared to $158.8 million in 1995. This increase was due to the additional beds
on line that increased compensated mandays and the growth in the transportation
services. The average management operating cost per manday was $28.82 for 1996
as compared to $31.59 for 1995. The decrease in average cost per manday was due
to Old CCA's ability to realize more economies of scale as additional beds were
brought on line. As a percentage of revenues, facility operating expenses
decreased to 73% from 77%. This decrease was primarily attributable to the
expansion of various facilities that added lower incremental operating expenses
and improved economies of scale. Salary and related employee benefits
constituted approximately 63% and 58% of facility operating expenses for 1996
and 1995, respectively.
 
     General and Administrative
 
     General and administrative costs decreased 6.7% in 1996 to $12.6 million,
as compared to $13.5 million in 1995. This decrease was due to the non-recurring
pooling expenses associated with acquisitions during fiscal 1995, as well as Old
CCA's ability to reduce duplication in the general and administrative areas by
integrating the acquired companies into its systems.
 
     Depreciation and Amortization
 
     Depreciation and amortization increased 74% to $11.3 million in 1996, as
compared to $6.5 million in 1995. The 1996 increase was due to the growth in
total beds in owned facilities, as well as the one-time, non-recurring reserve
of $850,000 established for the termination of Old CCA's contract with South
Carolina.
 
     Interest Expenses Net
 
     Interest expense, net, increased 7% in 1996, consisting of a 48%, or $2.7
million, increase in interest expense, and a 151%, or $2.4 million, increase in
interest income. Interest expense increased due primarily to the addition of
$50.0 million in convertible subordinated notes issued in February and April
1996, bearing interest at 7.5%. Interest income increased as a result of Old CCA
investing the net proceeds from an equity offering, which closed in June 1996.
 
OLD PRISON REALTY
 
RESULTS OF OPERATIONS
 
     Old Prison Realty commenced operations on July 18, 1997, and consequently,
a comparison of the year ended December 31, 1998 to the period from July 18,
1997 through December 31, 1997 (the "1997 Initial Period") is not always
meaningful. The following analysis of the results of operations for the year
ended December 31, 1998 and the 1997 Initial Period evaluates results in a
variety of ways based upon the comparison that would provide the most meaningful
information. The increases in rental revenues, expenses and net income between
periods are primarily a result of increases in the number of correctional and
detention facilities available for lease as shown in the following table.
 
<TABLE>
<CAPTION>
                                                     DECEMBER 31, 1997    DECEMBER 31, 1998
                                                     -----------------    -----------------
                                                             (DOLLARS IN THOUSANDS)
<S>                                                  <C>                  <C>
Net Book Value of Real Estate Properties...........      $453,272             $845,134
Number of Total Leased Properties..................            12                   23
Number of Non-Old CCA Leased Properties............            --                    6
</TABLE>
 
                                      S-43
<PAGE>   45
 
RENTAL REVENUES
 
     For the periods ended December 31, 1998 and 1997, rental revenues of $69.9
million and $20.0 million, respectively, were generated from the leasing of
correctional and detention facilities. Rentals for the year ended December 31,
1998 for real properties owned at December 31, 1997 total $51.3 million or 73.4%
of the total 1998 rentals. All leases initiated during the 1997 Initial Period
incurred at least a 4.0% escalation in annual lease rate coincident with the
anniversary date of such lease. The remaining $18.6 million in rentals from real
property were the result of new leases from acquisitions and development
becoming operative at some time during the year ended December 31, 1998. Lease
rates for all correctional and detention facilities leased to Old CCA were 11.0%
based upon original acquisition costs. Lease rates for non-Old CCA correctional
and detention facilities leased were 11.0% and 12.0% based upon original
acquisition or development costs.
 
INTEREST INCOME
 
     For the year ended December 31, 1998 and the 1997 Initial Period, interest
income was $0.8 million and $0.6 million, respectively. Interest income was
earned through the investment of cash prior to the purchase of the real estate
properties.
 
DEPRECIATION EXPENSE
 
     For the year ended December 31, 1998 and the 1997 Initial Period,
depreciation expense was $17.6 million and $5.1 million, respectively.
Depreciation expense as a percentage of rental revenues for the year ended
December 31, 1998 and the 1997 Initial Period was 25.2% and 25.5%, respectively.
The increase in depreciation expense of $12.5 million is a result of the
increase in the number of facilities from 12 for the 1997 Initial Period to 24
for the year ended December 31, 1998, coupled with the depreciation of the
properties acquired during the 1997 Initial Period for the full year in 1998.
 
INTEREST EXPENSE
 
     For the year ended December 31, 1998 and the 1997 Initial Period, interest
expense was $9.8 million and $0.2 million, respectively. Interest expense is
based on borrowings under the Old Prison Realty credit facility and includes
amortization of loan costs, net of capitalized interest on construction in
progress. Old Prison Realty had $279.6 million and $32.0 million outstanding
under the Old Prison Realty credit facility at December 31, 1998 and 1997,
respectively.
 
GENERAL AND ADMINISTRATIVE EXPENSES
 
     For the year ended December 31, 1998 and the 1997 Initial Period, general
and administrative expense was $2.6 million and $1.0 million, respectively.
General and administrative expense as a percentage of rental revenues for the
year ended December 31, 1998 and the 1997 Initial Period were 3.8% and 4.9%,
respectively. The expenses consisted primarily of management salaries and
benefits, legal and other administrative costs.
 
EXPENSES RELATING TO THE MERGER
 
     Write off of loan costs of $2.6 million and Merger costs of $8.5 million
are additional expenses of Old Prison Realty for the year ended December 31,
1998. No similar expenses were incurred in the 1997 Initial Period. Loan costs
incurred to establish the Old Prison Realty credit facility were written off
when the closing of the Merger terminated the Old Prison Realty credit facility.
Merger costs incurred in conjunction with Old Prison Realty's evaluation of the
Merger are expensed in the current year in accordance with GAAP. Merger costs
include fees paid to outside professionals rendering advice to Old Prison
Realty's management and the Old Prison Realty Board of Trustees.
 
                                      S-44
<PAGE>   46
 
                                    BUSINESS
 
THE FACILITIES
 
     GENERAL
 
     As of April 30, 1999, the Company owned 50 correctional and detention
facilities in 17 states, the District of Columbia and the United Kingdom. Our
facilities have a total design capacity in excess of 49,000 beds, of which
approximately 17,000 beds are currently being developed, through the
construction of 11 new facilities and the expansion of seven currently operating
facilities. As of April 30, 1999, approximately 32,000 beds were leased under 39
operating leases.
 
     The correctional and detention facilities owned by the Company can
generally be classified according to the level(s) of security at such facility.
Minimum security facilities are facilities having open housing within an
appropriately designed and patrolled institutional perimeter. Medium security
facilities are facilities having either cells, rooms or dormitories, a secure
perimeter, and some form of external patrol. Maximum security facilities are
facilities having single occupancy cells, a secure perimeter and external patrol
or detention services. Multi-security facilities are facilities with various
areas encompassing either minimum, medium or maximum security. The Company's
correctional and detention facilities can also be classified according to the
type(s) of inmates or other detainees held at such facility. The facilities can,
generally be grouped in this manner into the following four facility types:
 
     CORRECTIONAL FACILITIES.  Correctional facilities are used to house inmates
on a permanent basis for the duration of their sentences.
 
     DETENTION FACILITIES.  Detention facilities are multi-security level
facilities used to house inmates of all levels, including pre-trial and
pre-sentence prisoners for the United States Marshal Service ("USMS"), inmates
sentenced but not yet housed in correctional facilities, inmates awaiting trial,
sentencing or hearing and persons detained by the Immigration and Naturalization
Service ("INS").
 
     PROCESSING CENTERS.  Processing centers are used to house undocumented
aliens for the INS and are classified as minimum to medium security facilities.
 
     PRE-PAROLE TRANSFER FACILITIES.  Pre-parole transfer facilities are used to
hold inmates who have been arrested for technical violations of their parole
agreements with a State Department of Criminal Justice, Board of Pardons and
Paroles. Pre-parole transfer facilities are classified as minimum security
facilities.
 
     Each of the Company's facilities has been pledged to secure borrowings
under the Bank Credit Facility. The following tables set forth certain
information with respect to the facilities owned by the Company as of April 30,
1999. Notwithstanding the term of the leases between the Company and CCA, many
of the management contracts between CCA and government agencies are
substantially shorter. The approximate number of beds for which CCA's management
contracts expire in each of the following years is as follows: 1999 -- 12,000;
2000 -- 1,500; 2001 -- 250; 2002 -- 1,500; and 2003 -- 0. These numbers exclude
beds under expansion at various facilities and approximately 6,000 beds at seven
facilities for which contracts with multiple contracting entities expire at
various times between 1999 and 2018.
 
                                      S-45
<PAGE>   47
 
<TABLE>
<CAPTION>
                                                            DESIGN        SECURITY         LEASE        TERM OF LEASE
              FACILITY                  LOCATION          CAPACITY(1)       LEVEL          TENANT          (YEARS)
     --------------------------  -----------------------  -----------    -----------   --------------   -------------
<C>  <S>                         <C>                      <C>            <C>           <C>              <C>
     FACILITIES IN OPERATION AND LEASED TO CCA
 
 1.  Eloy Detention Center.....  Eloy, Arizona               1,500         medium           CCA              12
 2.  Central Arizona Detention
     Center....................  Florence, Arizona           2,304          multi           CCA              12
 3.  Kit Carson Correctional
     Center....................  Burlington, Colorado          768         medium           CCA              12
 4.  Bent County Correctional
     Facility..................  Las Animas, Colorado          700         medium           CCA              12
 5.  Huerfano County
     Correctional Center(2)....  Walsenburg, Colorado          752         medium           CCA              12
 6.  Wheeler Correctional
     Facility(3)(4)............  Alamo, Georgia              1,016         medium           CCA              12
 7.  Coffee Correctional
     Facility(3)(4)............  Nicholls, Georgia           1,016         medium           CCA              12
 8.  Leavenworth Detention
     Center(4).................  Leavenworth, Kansas           327         maximum          CCA              12
 9.  Lee Adjustment Center.....  Beattyville, Kentucky         756         medium           CCA              12
10.  River City Correctional
     Center....................  Louisville, Kentucky          363         medium           CCA              12
11.  Marion Adjustment
     Center....................  St. Mary, Kentucky            856         minimum          CCA              12
12.  Otter Creek Correctional
     Center....................  Wheelwright, Kentucky         656         medium           CCA              12
13.  Prairie Correctional
     Facility..................  Appleton, Minnesota         1,338         medium           CCA              12
14.  Torrance County Detention
     Facility..................  Estancia, New Mexico          910          multi           CCA              12
15.  New Mexico Women's
     Correctional
     Facility(5)...............  Grants, New Mexico            322         medium           CCA              12
16.  Cibola County Corrections
     Center....................  Milan, New Mexico             376         medium           CCA              12
17.  Northeast Ohio
     Correctional Center(4)....  Youngstown, Ohio            2,016         medium           CCA              12
18.  Cimarron Correctional
     Facility(6)...............  Cushing, Oklahoma             960         medium           CCA              12
19.  Davis Correctional
     Facility..................  Holdenville, Oklahoma         960         medium           CCA              12
20.  North Fork Correctional
     Facility..................  Sayre, Oklahoma             1,440         medium           CCA              12
21.  Diamondback Correctional
     Facility..................  Watonga, Oklahoma           1,440         medium           CCA              12
22.  West Tennessee Detention
     Facility..................  Mason, Tennessee              600          multi           CCA              12
23.  Shelby Training
     Center(7).................  Memphis, Tennessee            200         medium           CCA              12
24.  Whiteville Correctional
     Facility..................  Whiteville, Tennessee       1,536         medium           CCA              12
25.  Bridgeport PPT Facility...  Bridgeport, Texas             200         minimum          CCA              12
26.  Eden Detention Center.....  Eden, Texas                 1,225         medium           CCA
27.  Houston Processing
     Center....................  Houston, Texas                411         medium           CCA              12
28.  Laredo Processing
     Center....................  Laredo, Texas                 258         medium           CCA              12
29.  Webb County Detention
     Facility(4)...............  Laredo, Texas                 512         maximum          CCA              12
30.  Mineral Wells PPT
     Facility..................  Mineral Wells, Texas        2,103         minimum          CCA              12
31.  T. Don Hutto Correctional
     Center....................  Taylor, Texas                 480         medium           CCA              12
</TABLE>
 
                                      S-46
<PAGE>   48
 
<TABLE>
<CAPTION>
                                                            DESIGN        SECURITY         LEASE        TERM OF LEASE
              FACILITY                  LOCATION          CAPACITY(1)       LEVEL          TENANT          (YEARS)
     --------------------------  -----------------------  -----------    -----------   --------------   -------------
<C>  <S>                         <C>                      <C>            <C>           <C>              <C>
     FACILITIES IN OPERATION AND LEASED TO TENANTS OTHER THAN CCA
 
 1.  Leo Chesney Correctional
     Center....................  Live Oak, California          240         minimum        Cornell            10
                                                                                        Corrections
 2.  DC Correctional Treatment
     Facility(8)...............  Washington, D.C.              866         medium       District of          20
                                                                                          Columbia
 3.  Southern Nevada Women's
     Correctional
     Facility(9)...............  Las Vegas, Nevada             500         medium         State of           20
                                                                                           Nevada
 4.  Pamlico Correctional
     Facility(4)(10)...........  Bayboro, North Carolina       528         medium      State of North        10
                                                                                          Carolina
 5.  Mountain View Correctional
     Facility(4)(10)...........  Spruce Pine, North            528         medium      State of North        10
                                 Carolina                                                 Carolina
 6.  Queensgate Correctional
     Facility..................  Cincinnati, Ohio              850         medium         Hamilton            5
                                                                                        County, Ohio
 7.  Community Education
     Partners -- Dallas(11)....  Dallas, Texas                  --         minimum       Community           10
                                                                                         Education
                                                                                          Partners
 8.  Community Education
     Partners -- Houston(11)...  Houston, Texas                 --         minimum       Community           10
                                                                                         Education
                                                                                          Partners
 
     FACILITIES UNDER DEVELOPMENT
 
 1.  Florence Correctional
     Facility(12)..............  Florence, Arizona           1,600         medium           CCA              12
 2.  California City
     Correctional
     Facility(13)..............  California City,            2,304         medium           CCA              12
                                 California
 3.  Mendota Correctional
     Facility(14)..............  Mendota, California         1,024         medium           CCA              12
 4.  San Diego Correctional
     Facility(15)..............  San Diego, California       1,000         medium           CCA              18
 5.  Maurice H. Sigler
     Detention Center(16)......  Frostproof, Florida         1,008         maximum          CCA              12
 6.  Millen Correctional
     Facility(17)..............  Millen, Georgia             1,524         medium           CCA              --
 7.  McRae Correctional
     Facility(18)..............  McRae, Georgia              1,524         medium           CCA              12
 8.  Stewart County Detention
     Center(17)................  Stewart County, Georgia     1,524         medium           CCA              --
 9.  Tallahatchie County
     Correctional Center(19)...  Tallahatchie,               1,104         medium           CCA              12
                                 Mississippi
10.  Crossroads Correctional
     Center(20)................  Shelby, Montana               512         medium           CCA              12
11.  HM Prison Agecroft(21)....  Agecroft, United              800         medium      United Kingdom        25
                                 Kingdom
</TABLE>
 
                                      S-47
<PAGE>   49
 
- -------------------------
 
 (1) Design capacity measures the number of beds and, accordingly, the number of
     inmates each facility is designed to accommodate. Management believes
     design capacity is an appropriate measure for evaluating prison operations
     because the revenues generated by each facility are based on a per diem or
     monthly rate per inmate housed at the facility paid by the corresponding
     contracting government entity. The ability of CCA or another private
     operator to satisfy its financial obligations under its leases with the
     Company is based in part on the revenues generated by the facilities, which
     in turn depends on the design capacity of each facility.
 
 (2) The facility is subject to a purchase option held by Huerfano County that
     grants Huerfano County the right to purchase the facility upon an early
     termination of the lease at a price determined by a formula set forth in
     the lease agreement.
 
 (3) The facility is subject to a purchase option held by the Georgia Department
     of Corrections (the "GDOC") which grants the GDOC the right to purchase the
     facility for the lesser of the facility's depreciated book value or fair
     market value at any time during the term of the management contract between
     CCA and the GDOC.
 
 (4) The facility is currently being expanded by the Company.
 
 (5) The 1995 facility expansion is subject to a purchase option held by the New
     Mexico Correctional Department (the "NMCD") which grants the NMCD the right
     to purchase the 1995 facility expansion at its fair market value at any
     time during the term of the management contract with CCA.
 
 (6) The facility is subject to a purchase option held by the Oklahoma
     Department of Corrections (the "ODC") which grants the ODC the right to
     purchase the facility at its fair market value at any time.
 
 (7) The facility is subject to a purchase option held by the State of Tennessee
     which grants the State of Tennessee the right to purchase the facility for
     $150,000 upon expiration of the lease term.
 
 (8) Ownership of the facility automatically reverts to the District of Columbia
     upon expiration of the lease term.
 
 (9) The State of Nevada has contracted with CCA to manage and operate the
     facility.
 
(10) The State of North Carolina has contracted with CCA to manage and operate
     the facility.
 
(11) This alternative educational facility is currently configured to
     accommodate 900 at-risk juveniles and may be expanded to accommodate a
     total of 1400 at-risk juveniles. The Company believes that design capacity
     does not generally apply to educational facilities and, therefore, the
     aggregate design capacity of the Company's facilities does not include the
     total number of at-risk juveniles that can be accommodated at this
     facility.
 
(12) This facility is currently under construction.
 
(13) This facility is currently under construction and is scheduled to open in
     July 1999.
 
(14) This facility is currently under construction and is scheduled to open in
     2000.
 
(15) This facility is currently under construction and is scheduled to open in
     December 1999. This facility will revert to San Diego County, California
     approximately 18 years and six months after the date the facility begins
     operations.
 
(16) This facility is currently under construction and is scheduled to open in
     June 1999. Polk County, Florida has an option to purchase this facility for
     its depreciated book value at any time during the term of a management
     contract between it and Old CCA entered into prior to the Merger.
 
(17) The Company will begin construction on this facility in the second quarter
     of 1999 that is scheduled to be completed in July 2000.
 
(18) This facility is currently under construction and is scheduled to be
     completed in the first quarter of 2000.
 
(19) This facility is currently under construction and is scheduled to open in
     the first quarter of 2000.
 
(20) This facility is currently under construction and is scheduled to open in
     September 1999. The State of Montana has an option to purchase the facility
     at fair market value generally at any time during the term of the
     management contract with CCA.
 
(21) This facility is currently under construction and is expected to open in
     January 2000. Upon expiration of the lease agreement with the HM Prison
     Service, the facility will revert to the United Kingdom.
 
                                      S-48
<PAGE>   50
 
CCA AND THE SERVICE COMPANIES
 
     CCA and the Service Companies operate under the name "Corrections
Corporation of America." As of April 30, 1999, companies operating under the
name "Corrections Corporation of America" had contracts to manage and operate 81
correctional and detention facilities, with a total design capacity of
approximately 71,950 beds, of which 70 facilities with a total design capacity
of approximately 51,200 beds are in operation. In addition, CCA owns a company
which provides inmate transportation services. Revenues generated by the
entities operating under the name "Corrections Corporation of America" are
derived from the following sources: 19% from Federal contracts, 69% from state
government contracts and 12% from local government contracts.
 
     Revenues for operation of correctional and detention facilities are
recognized as the services are provided, based on a gross rate per day per
inmate or on a fixed monthly rate. The per diem rates or fixed monthly rates
vary according to the type of facility and the extent of services provided at
such facility. CCA has certain contracts that provide for the realization of
operating bonuses and are contingent upon various criteria.
 
     Operating income for each facility depends upon the relationship between
operating costs, the rate at which CCA is compensated per man-day and the
occupancy rate. The rates of compensation are fixed by contract, and
approximately two-thirds of all operating costs are fixed costs. Therefore,
operating income varies from period to period as occupancy rates fluctuate.
Operating income is affected adversely as CCA increases the number of
newly-constructed or expanded facilities under management and experiences
initial low occupancy rates. After a management contract is awarded, CCA incurs
facility start-up costs that consist principally of initial employee training,
travel and other direct expenses incurred in connection with such contract.
 
     CCA and the Service Companies, incur all facility operating expenses.
Facility payroll and related taxes comprise the majority of facility operating
expenses for CCA and the Service Companies. Substantially all other operating
expenses consist of food, clothing, medical services, utilities, supplies,
maintenance, insurance and other operating expenses. As inmate populations
increase after a facility opens, operating expenses as a percentage of related
revenues generally decrease. Each facility is fully staffed at the time it is
opened or taken over by CCA and the Service Companies, although it may be
operated at a relatively low occupancy rate at such time.
 
     CCA's general and administrative costs consist of salaries of officers and
other corporate personnel, legal, accounting and other professional fees, travel
expenses, executive office rental, and promotional and marketing expenses. The
most significant component of these costs relates to the hiring and training of
experienced corrections and administrative personnel necessary for the
implementation and maintenance of the facility management and transportation
contracts.
 
     Newly opened facilities are staffed in accordance with the requirements of
the management contracts for the facility. Inmates are typically assigned to a
newly opened facility on a regulated and structured basis over a one-to-six
month period. Until certain occupancy levels are reached, a facility may incur
operating losses.
 
RELATIONSHIP WITH CCA
 
     Since the Company is precluded from managing and operating correctional and
detention facilities, prior to the Merger, Old CCA's management contracts,
together with certain other non-real estate assets relating to the management
contracts, and all of the issued and outstanding capital stock of certain of Old
CCA's wholly-owned corporate subsidiaries, were sold to CCA immediately prior to
the Merger. In exchange, Old CCA received the CCA Note in the principal amount
of $137.0 million and 100% of the non-voting common stock of CCA. Old CCA also
entered into the Trade Name Use Agreement with CCA granting CCA a license to use
the name "Corrections Corporation
 
                                      S-49
<PAGE>   51
 
of America" and any derivative thereof. Immediately after the Merger, all
existing leases between Old Prison Realty and Old CCA were cancelled, and the
Company entered into the Master Lease Agreement and individual leases with
respect to each property owned by the Company and leased to CCA.
 
     The Company owns approximately 9.5% of the capital stock of CCA, which
consists of 100% of the non-voting common stock of CCA and which represents
approximately 9.5% of the economic value of CCA. The remaining capital stock of
CCA, which consists of all of the voting common stock of CCA, is owned as
follows: (i) approximately 30% is owned by management employees of CCA other
than Doctor R. Crants, who serves as Chief Executive Officer of both the Company
and CCA; (ii) approximately 8% is owned by management employees of the Company
other than Doctor R. Crants; (iii) approximately 19.1% is owned by the wardens
of the facilities operated by, and other employees of, CCA; (iv) approximately
1.4% is owned by certain individuals who were key employees of Old Prison Realty
prior to the Merger; (v) approximately 16% is owned by Sodexho, the Company's
largest stockholder; and (vi) approximately 16% is owned by the Baron Asset
Fund, a significant stockholder of the Company. The shares held by CCA wardens
are restricted and will vest if, and only if, they remain employed by CCA or one
of the Service Companies through December 31, 2003. Any shares that are
forfeited by wardens will remain outstanding and will be held by a trustee for
the benefit of the remaining wardens until December 31, 2003, whereupon they
will vest and will be distributed to wardens still employed by CCA.
Additionally, the Company has certain preemptive rights to maintain its 9.5%
ownership interest in the capital stock of CCA pursuant to an agreement with
CCA.
 
CCA LEASES
 
     CCA is the Company's primary tenant. Of the Company's 39 currently
operating facilities, 31 are leased to CCA pursuant to the CCA Master Lease
Agreement and individual leases with a primary term generally of 12 years (the
"Fixed Term"). The lease for each facility owned by the Company and leased to
CCA (each a "CCA Lease") conveys a leasehold interest in the land, the buildings
and structures and other improvements thereon, improvements, machinery and other
fixtures relating to the operation of the facility and all personal property
necessary to operate the facility for its intended purpose. Each CCA Lease
permits CCA to operate the property only as a correctional or detention
facility. CCA has the responsibility to obtain and maintain all licenses,
certificates and permits in order to use and operate each facility.
 
     The rent schedules under the CCA Leases provide for a stable source of cash
flow and opportunities to participate in future growth in revenues experienced
by CCA. The rent for the first year for each facility under the CCA Leases was
initially set at a fixed amount (the "Annual Base Rent") and is expected to be
increased each year by an amount (the "Additional Rent") equal to the percentage
of the rent applicable to a particular facility in the preceding year, such
percentage being equal to the greater of (i) 4% or (ii) the percentage which is
25% of the percentage increase in the gross management revenues realized by CCA
from its operations at such facility for the prior year, exclusive of any
increase attributable to expansion in the size of or the number of beds in such
facility. Annual Base Rent and Additional Rent for each property leased by CCA
will be payable in monthly installments.
 
     The CCA Lease for each facility may be extended at fair market rates for
three additional five-year terms beyond the Fixed Term (the "Extended Terms"),
but only upon the mutual agreement of the Company and CCA. Fair market rates for
Extended Terms will be determined mutually by the Company and CCA based on their
respective analyses of the market for the relevant facility. Such analyses may
include a review of the historical and projected economic performance of the
relevant facility and will take into account the interest rate environment at
the time of the extension and the
 
                                      S-50
<PAGE>   52
 
creditworthiness of the tenant. The Fixed Term and Extended Terms under each CCA
Lease are subject to earlier termination upon the occurrence of certain
contingencies described in CCA Lease.
 
     Each CCA Lease is what is commonly known as a "triple-net" lease, under
which CCA is to pay the Annual Base Rent and all additional charges. All
additional charges include every fine, penalty, interest expense and cost which
may be added for nonpayment or late payment thereof, all taxes, assessments and
levies, excises, fees and all other government charges with respect to the
leased property, and all charges for utilities and services, including, without
limitation, electricity, telephone, trash disposal, gas, oil, water, sewer,
communication and all other utilities used in each property.
 
OTHER AGREEMENTS
 
     In connection with the Merger, the Company and CCA entered into the Right
to Purchase Agreement (the "Right to Purchase Agreement") whereby the Company
has an option to acquire, and lease back to CCA at fair market value, any
correctional or detention facility acquired or developed and owned by CCA in the
future, for a period of ten years following the date on which service is
commenced with respect to such facility. For facilities acquired pursuant to the
Right to Purchase Agreement, the initial annual rental rates will be the fair
market rental rates, as determined by the Company and CCA. Additionally, the
Company has a right of first refusal in the event CCA obtains an acceptable
third party offer to acquire or provide mortgage secured financing to finance
more than 90% of the cost of any correctional or detention facility owned by CCA
or which is acquired or developed by CCA or its subsidiaries in the future. With
respect to a sale of any such facility, if the Company declines to purchase such
facility, CCA will be free to sell such facility for a specified period of time
at a price at least equal to the price offered to the Company and on terms and
conditions substantially consistent with those offered to the Company. With
respect to a first mortgage financing of 90% of the cost of any such facility,
if the Company declines to provide such financing on the terms set forth in such
third party offer, CCA will be free to obtain first mortgage financing from a
third party on terms and conditions no less favorable to CCA than those
contained in the third party offer.
 
     On January 1, 1999, immediately after the Merger, the Company entered into
the Services Agreement with CCA pursuant to which CCA agreed to serve as a
facilitator of the construction and development of additional facilities on
behalf of the Company for a term of five years from the date of the Services
Agreement. In such capacity, CCA agreed to perform, at the direction of the
Company, such services as are customarily needed in the construction and
development of correctional and detention facilities, including services related
to construction of the facilities, project bidding, project design, and
government relations. In consideration for the performance of construction and
development services by CCA pursuant to the Services Agreement, the Company
agreed to pay a fee equal to 5% of the total capital expenditures (excluding the
incentive fee discussed below and the 5% fee herein referred to) incurred in
connection with the construction and development of a facility, plus an amount
equal to approximately $560 per bed for facility preparation services provided
by CCA prior to the date on which inmates are first received at such facility.
The Board of Directors of the Company has authorized payments of up to an
additional 5% of the total capital expenditures (as determined above) to CCA if
additional services are requested by the Company. For the quarter ended March
31, 1999, the services agreement fees were $12.1 million.
 
     On January 1, 1999, immediately after the Merger, the Company entered into
the Tenant Incentive Agreement with CCA pursuant to which the Company agreed to
pay CCA an incentive fee to induce CCA to enter into CCA leases with respect to
those facilities, developed and facilitated by CCA. The amount of the incentive
fee was set at $840 per bed for each facility leased by CCA for which CCA served
as developer and facilitator. This $840 per bed incentive fee, however, did not
 
                                      S-51
<PAGE>   53
 
include an allowance for rental payments to be paid by CCA. On May 4, 1999, the
Company and CCA entered into the Amended and Restated Tenant Incentive
Agreement, effective as of January 1, 1999, providing for (i) a tenant incentive
fee of up to $4,000 per bed payable with respect to all future facilities
developed and facilitated by CCA, as well as certain other facilities which,
although operational on January 1, 1999, had not achieved full occupancy and
(ii) an $840 per bed allowance for all beds in operation at the beginning of
January 1999, approximately 21,500 beds, that were not subject to the tenant
allowance in the first quarter of 1999. The amount of the amended tenant
incentive fee includes an allowance for rental payments to be paid by CCA prior
to the facility reaching stabilized occupancy. The term of the Amended and
Restated Tenant Incentive Agreement is four years unless extended upon the
written agreement of the Company and CCA. For the quarter ended March 31, 1999,
tenant incentive fees were $6.6 million.
 
     Effective January 1, 1999, the Company and CCA entered into the Business
Development Agreement, which provides that CCA will perform, at the direction of
the Company, services designed to assist the Company in identifying and
obtaining new business. Such services include, but are not limited to, marketing
and other business development services designed to increase awareness of the
Company and the facility development and construction services it offers,
identifying potential facility sites and pursing all applicable zoning approvals
related thereto, identifying potential tenants for the Company's facilities and
negotiating agreements related to the acquisition of new facility management
contracts for the Company's tenants. Pursuant to the Business Development
Agreement, the Company will also reimburse CCA for expenses related to
third-party entities providing government and community relations services to
CCA in connection with the provision of the business development services
described above. In consideration for CCA's performance of the business
development services pursuant to the Business Development Agreement, and in
order to reimburse CCA for the third-party government and community relations
expenses described above, the Company has agreed to pay to CCA a total fee equal
to 4.5% of the total capital expenditures (excluding the amount of the tenant
incentive fee and the services fee discussed above as well as the 4.5% fee
herein referred to) incurred in connection with the construction and development
of each new facility, or the construction and development of an addition to an
existing facility, for which CCA performed business development services. The
term of the agreement is four years unless extended upon written agreement of
the Company or CCA. For the quarter ended March 31, 1999, the Company paid CCA
business development fees of $8.6 million.
 
CCA NOTE
 
     As a result of the Merger, CCA received the CCA Note in the principal
amount of $137.0 million. The CCA Note is payable over ten years and bears
interest at a rate of 12% per annum. Generally, only interest is payable for the
first four years of the CCA Note, and the principal will be amortized over the
following six years. Doctor R. Crants, Chairman of the Board of Directors and
Chief Executive Officer of the Company and a member of the Board of Directors
and Chief Executive Officer of CCA, has guaranteed payment of 10% of the
outstanding principal amount due under the CCA Note.
 
LICENSE FEES
 
     As a result of the Merger, the Company is party to the Trade Name Use
Agreement with CCA. Under the Trade Name Use Agreement, which has a term of ten
years, CCA has the right to use the name "Corrections Corporation of America"
and derivatives thereof, subject to specified terms and conditions therein. In
consideration for such right, CCA is obligated to pay the Company a fee equal
to: (i) 2.75% of the gross revenues of CCA for the first three years of the
Trade Name Use Agreement; (ii) 3.25% of CCA's gross revenues for the following
two years; and (iii) 3.625% of CCA's gross revenues for the remaining term of
the Trade Name Use Agreement, provided, however,
 
                                      S-52
<PAGE>   54
 
that the amount of such fee may not exceed: (a) 2.75% of the gross revenues of
the Company for the first three years; (b) 3.5% of the gross revenues of the
Company for the following two years; and (c) 3.875% of the gross revenues of the
Company for the remaining five years. Operating under the name of "Corrections
Corporation of America," the Service Companies, along with CCA, provide
management services to governments under contracts for 81 correctional and
detention facilities with a total design capacity of approximately 71,950 beds,
of which 70 facilities with a total design capacity of approximately 51,200 beds
are in operation.
 
RELATIONSHIP WITH THE SERVICE COMPANIES
 
     The Company owns 100% of the non-voting common stock of the Service
Companies whose business is the management of government-owned correctional and
detention facilities. The Company is entitled to receive 95% of the net income,
as defined, of each of the Service Companies. The remaining outstanding capital
stock of each of the Service Companies is owned by two privately held investment
companies unaffiliated with the Company and by the wardens of the facilities
operated by the Service Companies.
 
     The Service Companies operate under the name of "Corrections Corporation of
America" pursuant to a trade name use agreement with CCA. In addition, each of
the Service Companies has entered into an administrative services agreement with
CCA, pursuant to which employees of CCA's administrative departments perform
administrative services (including but not limited to legal, finance, management
information systems and government relations services), as needed, for each of
the Service Companies. As consideration for these services, each Service Company
pays CCA a management fee of $250,000 per month. This management fee is
increased annually at the rate of 4% per year.
 
     The following table summarizes information with respect to government-owned
prison and jail facilities managed by the Service Companies.
 
<TABLE>
<CAPTION>
                                                                 CONTRACT EXPIRATION
             FACILITY AND LOCATION          CONTRACTING ENTITY          DATE            RENEWAL OPTION
     -------------------------------------  -------------------  -------------------    --------------
<C>  <S>                                    <C>                  <C>                  <C>
Prison Management Services, Inc.:
 1.  Bay Correctional Facility               State of Florida        August 2000      Series of two-year
       Panama City, Florida                                                             renewal options

 2.  Delta Correctional Facility                 State of          September 1999        One two-year
       Greenwood, Mississippi                   Mississippi                             renewal option

 3.  Gadsden Correctional Institution        State of Florida        March 2000              None
       Gadsden, Florida

 4.  Guayama Correctional Center                Puerto Rico         December 2000        One five-year
       Guayama, Puerto Rico                                                             renewal option

 5.  Hardeman, County Correctional          State of Tennessee        June 2000         Six three-year
       Facility                                                                         renewal options
       Whiteville, Tennessee

 6.  Lawrenceville Correctional Center       State of Virginia       March 2003              None
       Lawrenceville, Virginia

 7.  Ponce Adult Correctional Facility          Puerto Rico         February 2002        One five-year
       Ponce, Puerto Rico                                                               renewal option

 8.  South Central Correctional Facility    State of Tennessee       March 2000          One two-year
       Clifton, Tennessee                                                               renewal option

 9.  Wilkinson County Correctional               State of           January 2001         One two-year
       Facility                                 Mississippi                             renewal option
       Woodville, Mississippi

10.  Winn Correctional Center               State of Louisiana       March 2000              None
       Winnfield, Louisiana
</TABLE>
 
                                      S-53
<PAGE>   55
 
<TABLE>
<CAPTION>
                                                                 CONTRACT EXPIRATION
             FACILITY AND LOCATION          CONTRACTING ENTITY          DATE            RENEWAL OPTION
     -------------------------------------  -------------------  -------------------    --------------
<C>  <S>                                    <C>                  <C>                  <C>
Juvenile and Jail Facility Management Services, Inc.:
 1.  Bartlett State Jail                      State of Texas         August 2000         Two two-year
       Bartlett, Texas                                                                  renewal options
 2.  Bay County Jail                        Bay County, Florida    September 1999       One three-year
       Panama City, Florida                                                             renewal option
 3.  Bay County Jail Annex                  Bay County, Florida    September 1999       One three-year
       Panama City, Florida                                                             renewal option
 4.  Brownfield Intermediate Sanction         State of Texas         August 1999             None
       Facility
       Brownfield, Texas
 5.  Citrus County Detention Facility         Citrus County,        October 2000        One three-year
       Lecanto, Florida                           Florida                               renewal option
 6.  Davidson County Juvenile Detention      Davidson County,        April 1999              None
       Center,                                   Tennessee
       Nashville, Tennessee
 7.  Elizabeth Detention Center                     INS              August 1999             None
       Elizabeth, New Jersey
 8.  Hernando County Jail                    Hernando County,       October 2000             None
       Brooksville, Florida                       Florida
 9.  Lake City Correctional Center           State of Florida       February 2000        One two-year
       Lake City, Florida                                                               renewal option
10.  Liberty County Jail                      Liberty County,       November 2001        One two-year
       Liberty, Texas                              Texas                                renewal option
11.  Marion County Jail II                    Marion County,        November 2000        One two-year
       Indianapolis, Indiana                      Indiana                               renewal option
12.  Metro-Davidson County Detention         Davidson County,         June 2000          One two-year
       Facility, Nashville, Tennessee            Tennessee                              renewal option
13.  Okeechobee Juvenile Offender            State of Florida       December 2002            None
       Correction Center, Okeechobee,
       Florida
14.  Ponce Youthful Offender Correctional       Puerto Rico         February 2002        One five-year
       Facility, Ponce, Puerto Rico                                                     renewal option
15.  Silverdale Facilities                   Hamilton County,      September 2000       Four four-year
       Chattanooga, Tennessee                    Tennessee                              renewal options
16.  Southwest Indiana Youth Village         Various Counties        April 2000              None
       Vincennes, Indiana
17.  Tall Trees                             State of Tennessee      January 2004             None
       Memphis, Tennessee
18.  Venus Pre-Release Center                 State of Texas         August 2001         Two one-year
       Venus, Texas                                                                     renewal options
</TABLE>
 
COMPETITION
 
     The private corrections industry is highly competitive. The Company
competes primarily on the basis of the quality and range of services offered,
the reputation of its personnel and its ability to design, finance and construct
new facilities. Our private sector competitors include Correctional Properties
Trust, Wackenhut Corrections Corporation, Management and Training Corporation,
Cornell Corrections, Inc., CiviGenics, Inc. and Correctional Services
Corporation, Inc. The Company also competes with government agencies that are
responsible for developing and owning correctional facilities.
 
                                      S-54
<PAGE>   56
 
GOVERNMENTAL REGULATION
 
     STATE REGULATION OF PRIVATE PRISON MANAGEMENT COMPANIES
 
     A substantial majority of the Company's facilities are managed and operated
by CCA. Several states have enacted legislation imposing restrictions upon
private prison management companies, such as CCA. Certain states have also
enacted laws to require licensing of private prison management companies and to
increase regulatory oversight over private prison management companies. Several
states have attempted to restrict the ability of private prison management
companies to house certain types of out-of-state prisoners in that state.
Although the Company does not believe that such requirements will adversely
affect CCA's ability to make required lease payments under the CCA Leases, there
can be no assurance that future legislation regulating private prison management
companies would not have such an effect.
 
     ENVIRONMENTAL MATTERS
 
     Under various Federal, state and local environmental laws, ordinances and
regulations, a current or previous owner or operator of real property may be
liable for the costs of removal or remediation of hazardous or toxic substances
on, under or in such property. Such laws often impose liability whether or not
the owner or operator knew of, or was responsible for, the presence of such
hazardous or toxic substances. The cost of complying with environmental laws
could materially adversely affect the amount of cash available for distribution
by the Company. Phase I environmental assessments have been obtained on
substantially all of the facilities currently owned by the Company. The purpose
of a Phase I environmental assessment is to identify potential environmental
contamination that is made apparent from historical reviews of such facilities,
review of certain public records, visual investigations of the sites and
surrounding properties, toxic substances and underground storage tanks. The
Phase I environmental assessment reports do not reveal any environmental
contamination that the Company believes would have a material adverse effect on
the Company's business, assets, results of operations or liquidity, nor is the
Company aware of any such liability. Nevertheless, it is possible that these
reports do not reveal all environmental liabilities or that there are material
environmental liabilities of which the Company is unaware. In addition,
environmental conditions on properties owned by the Company may affect the
operation or expansion of facilities located on the properties. Each CCA Lease
makes various representations and warranties relating to environmental matters
with respect to the properties leased by CCA. Each CCA Lease also requires CCA
to indemnify and hold harmless the Company and any CCA mortgagee from and
against all liabilities, costs and expenses imposed upon or asserted against the
Company or any property leased by CCA on account of, among other things, any
Federal, state or local law, ordinance, regulation, order or decree relating to
the protection of human health or the environment with respect to the property
leased by CCA.
 
     AMERICANS WITH DISABILITIES ACT
 
     The Company's facilities are subject to the Americans with Disabilities Act
of 1990, as amended (the "ADA"). The ADA has separate compliance requirements
for "public accommodations" and "commercial facilities" but generally requires
that public facilities such as correctional facilities be made accessible to
people with disabilities. These requirements became effective in 1992.
Compliance with the ADA requirements could require removal of access barriers
and other capital improvements at the facilities. Noncompliance could result in
imposition of fines or an award of damages to private litigants. Under the
Company's leases, including the CCA Leases, the lessee is required to make any
necessary modifications or improvements to comply with the ADA. The Company does
not believe that such costs will be material because it believes that relatively
few modifications are necessary to comply with the ADA.
 
                                      S-55
<PAGE>   57
 
INSURANCE
 
     Each lease between the Company and its lessees, including the CCA Leases,
provides that the lessee will maintain insurance on each leased property under
the lessee's insurance policies providing for the following coverages: (i) fire,
vandalism and malicious mischief, extended coverage perils and all physical loss
perils; (ii) comprehensive general public liability (including personal injury
and property damage); and (iii) worker's compensation. Under each of these
leases, the Company has the right to periodically review its lessees' insurance
coverage and provide input with respect thereto. CCA currently maintains general
liability coverage of $30.0 million. In addition to the insurance coverage
provided by the Company's insurance requirements under the triple net leases,
the Company maintains a general liability insurance policy of $10.0 million for
all of its operations, as well as insurance in amounts it deems adequate to
cover property and casualty risks, workers' compensation and directors and
officers liability.
 
EMPLOYEES
 
     As of March 31, 1999, the Company had 16 full-time employees, all of whom
were employed at the Company's corporate offices. None of the Company's
employees are subject to a collective bargaining agreement and the Company has
experienced no labor-related work stoppages. The Company considers its relations
with its personnel to be good.
 
     As of March 31, 1999, CCA and the Service Companies had 13,877 employees
who were employed at each of the facilities for which such entities hold
management contracts. CCA and the Service Companies are not involved in any
material dispute with employees and management of each company believes that
relations with its employees are good.
 
LEGAL PROCEEDINGS
 
     GENERAL
 
     The Company is currently, and from time to time will be, subject to claims
and suits arising in the ordinary course of business, including claims for
damages for personal injuries or for wrongful restriction of, or interference
with, inmate privileges. As an owner of real property, the Company may be
subject to certain proceedings relating to personal injury at such facilities.
The leases regarding facilities owned by the Company provide that the Company's
lessee is responsible for claims based on personal injury and property damage at
such facilities and require the Company's lessee to maintain insurance for such
purposes. See "Risk Factors -- Ownership of Shares of the Capital Stock of the
Company Involves Risks Inherent in the Corrections and Detention Industry" in
the accompanying Prospectus. The Company does not expect the outcome of such
claims, either individually or in the aggregate, to have a material effect on
the Company's operations or financial position.
 
     ASSUMED IN THE MERGER
 
     As a result of the Merger, the Company became subject to a variety of legal
proceedings outstanding as of December 31, 1998 against Old CCA arising in the
ordinary course of Old CCA's business, including certain claims brought by and
on behalf of inmates and employees of facilities managed and operated by Old CCA
prior to the Merger. The Company does not believe that such litigation, if
resolved against the Company, would have a material adverse effect upon its
business or financial position.
 
     At December 31, 1998, Old CCA was party to a class action lawsuit at the
Northeast Ohio Correctional Center (the "NOCC") regarding an alleged violation
of inmate rights. Subsequent to the end of the year this lawsuit was settled for
$1.65 million plus $756,000 for legal fees and expenses. At December 31, 1998,
Old CCA was also a party to two inmate lawsuits at the NOCC for
 
                                      S-56
<PAGE>   58
 
wrongful deaths. All of the lawsuits were assumed by the Company in the Merger.
While the outcome of these lawsuits is not determinable, the Company does not
believe that such litigation, if resolved against the Company, would have a
material adverse effect upon its business or financial position.
 
     In addition, as a result of the Merger, the Company became subject to a
purported class action suit against Old CCA by certain of Old CCA's shareholders
attempting to prohibit completion of the Merger and seeking unspecified monetary
damages. The action was originally filed in April 1998 in the Chancery Court of
Davidson County, Tennessee. The action was settled in principle in November
1998, and the Chancery Court formally approved the settlement on March 18, 1999.
In connection with the settlement, the Chancery Court approved the payment by
the Company of approximately $4.5 million in legal fees and expenses incurred by
the plaintiffs in the prosecution of the action. Net of insurance proceeds, the
Company was liable for approximately $2.75 million of these fees.
 
     The assumed litigation also consists of a purported class action brought by
a purported shareholder of Old CCA. Filed on August 6, 1998 in Chancery Court
for Davidson County, Tennessee, the suit named Old CCA and certain of its
directors and executive officers as defendants. The action alleges that the
individual defendants violated certain provisions of Tennessee law by selling
shares of Old CCA common stock during the period from April 1997 through April
1998. Among the allegations in this action are that Old CCA and the individual
defendants made false and misleading statements to maintain the price of Old
CCA's common stock at an artificially high level in order to be able to sell
their shares. Prior to the Merger, Old CCA was, and the Company currently is,
contesting this action vigorously.
 
     With the exception of the foregoing matters, the Company is not presently
subject to any material litigation nor, to the Company's knowledge, is any
litigation threatened against the Company, other than routine litigation arising
in the ordinary course of business, some of which is expected to be covered by
liability insurance, and all of which collectively is not expected to have a
material adverse effect on the business or financial position of the Company.
 
                                      S-57
<PAGE>   59
 
                                   MANAGEMENT
 
     The following table sets forth the names, ages and positions of the
directors and senior management of the Company "Independent Directors" are those
directors who are not employees of the Company and who are not otherwise
affiliated with CCA or the Service Companies. Subject to the rights enumerated
in the Company's employment agreements with each of Doctor R. Crants, J. Michael
Quinlan, D. Robert Crants, III and Michael W. Devlin, the officers of the
Company serve at the sole discretion of the Board of Directors.
 
<TABLE>
<CAPTION>
                 NAME                    AGE                         POSITION
                 ----                    ---                         --------
<S>                                      <C>   <C>
Doctor R. Crants.......................  54    Director, Chief Executive Officer, and Chairman of
                                               the Board of Directors
J. Michael Quinlan.....................  57    Vice-Chairman of the Board of Directors, Emeritus and
                                               Vice President, Special Projects
D. Robert Crants, III..................  30    Director and President
Michael W. Devlin......................  39    Director and Chief Operating Officer
C. Ray Bell............................  58    Director
Richard W. Cardin......................  63    Independent Director
Jean-Pierre Cuny.......................  44    Director
John W. Eakin, Jr......................  44    Independent Director
Ted Feldman............................  45    Independent Director
Ned Ray McWherter......................  68    Independent Director
Jackson W. Moore.......................  50    Independent Director
Joseph V. Russell......................  58    Independent Director
Charles W. Thomas, Ph.D................  56    Director
Vida H. Carroll........................  39    Chief Financial Officer; Secretary; and Treasurer
</TABLE>
 
     DOCTOR R. CRANTS is the Chairman of the Board of Directors and Chief
Executive Officer of the Company. Mr. Crants also serves as Chairman, Chief
Executive Officer and President of CCA and serves on the Board of Directors of
each of the Service Companies. Prior to the Merger, Mr. Crants served as
Chairman, Chief Executive Officer and President of Old CCA, which he co-founded
in 1983, as well as Chairman of the Board of Trustees of Old Prison Realty. Mr.
Crants also currently serves on the Board of Directors of Sodexho Marriott
Services, Inc., which is the largest food service and facility management
company in North America. Mr. Crants graduated from the United States Military
Academy at West Point in 1966 and received a joint Masters in Business
Administration and Juris Doctor degree from the Harvard Business School and the
Harvard Law School, respectively, in 1974.
 
     J. MICHAEL QUINLAN is Vice-Chairman of the Board of Directors of the
Company, Emeritus and Vice President, Special Projects. Prior to the Merger, Mr.
Quinlan served as a Trustee and Chief Executive Officer of Old Prison Realty.
Mr. Quinlan has been employed in the corrections and detention industry for 28
years. From July 1987 to December 1992, Mr. Quinlan served as the Director of
the Federal Bureau of Prisons. In such capacity, Mr. Quinlan was responsible for
the total operations and administration of a Federal agency with an annual
budget of more than $2.0 billion, more than 26,000 employees and 75 facilities.
In 1988, Mr. Quinlan received the Presidential Distinguished Rank Award, which
is the highest award given by the United States government to civil servants for
service to the United States. In 1992, he received the National Public Service
Award of the National Academy of Public Administration and the American Society
of Public Administration, awarded annually to the top three public
administrators in the United States. Mr. Quinlan is a 1963 graduate of Fairfield
University with a B.S.S. in History, and he received a
 
                                      S-58
<PAGE>   60
 
J.D. from Fordham University Law School in 1966. He also received a LL.M. from
the George Washington University School of Law in 1970.
 
     D. ROBERT CRANTS, III is a Director and the President of the Company. Prior
to the Merger, Mr. Crants served as a Trustee and as President of Old Prison
Realty, which he co-founded in 1997. Mr. Crants also serves as a manager of DC
Investment Partners, which serves as the general partner of private investment
partnerships. From 1990 through 1996, Mr. Crants was associated with Goldman
Sachs & Company ("Goldman Sachs"), most recently serving as an associate in the
Goldman Sachs Special Investments Group. During his tenure with Goldman Sachs,
Mr. Crants was involved in structuring over $3.0 billion in real estate
transactions, including over $1.0 billion in real estate investment trust public
offerings. During this time, he also negotiated triple net leases for shopping
centers, free standing stores and other properties on behalf of several clients.
Mr. Crants graduated from Princeton University in 1990 with an A.B., summa cum
laude, in Economics. Mr. Crants is the son of Doctor R. Crants.
 
     MICHAEL W. DEVLIN is a Director and the Chief Operating Officer of the
Company. Prior to the Merger, Mr. Devlin served as a Trustee and as Chief
Operating Officer of Old Prison Realty, which he co-founded in 1997. Mr. Devlin
also serves as a manager of DC Investment Partners, which serves as the general
partner of private investment partnerships. From 1993 through 1995, Mr. Devlin
was a Vice President in the business development group of Goldman Sachs.
Immediately prior to joining Goldman Sachs, Mr. Devlin practiced law for four
years at the law firm of Davis, Polk and Wardwell in New York, working on
various corporate transactions, including leveraged leasing. During that time,
he negotiated approximately $1.0 billion in leases, including triple net leases.
Mr. Devlin is a graduate of Yale University and the Duke University School of
Law.
 
     C. RAY BELL is a Director of the Company and, prior to the Merger, served
as a Trustee for Old Prison Realty. Mr. Bell is the President and owner of Ray
Bell Construction, Inc. ("Ray Bell Construction"). Ray Bell Construction
specializes in the construction of a wide range of commercial buildings and has
constructed approximately 40 correctional and detention facilities, consisting
of over 15,000 beds in seven states, on behalf of various government entities
and private companies, including CCA (and prior to the Merger, Old CCA). Mr.
Bell is a founding member of the Middle Tennessee Chapter of Associated Builders
and Contractors. Mr. Bell is a graduate of the University of the South.
 
     RICHARD W. CARDIN is an Independent Director of the Company and, prior to
the Merger, served as an Independent Trustee for Old Prison Realty. Mr. Cardin
is a certified public accountant and is currently a consultant and retired
partner at Arthur Andersen LLP, an international firm of independent public
accountants and consultants. Prior to his retirement in 1995, Mr. Cardin was
affiliated with, and a partner in, Arthur Andersen LLP, for 37 years. From 1980
through 1994, Mr. Cardin served as the managing partner of Arthur Andersen LLP's
Nashville office. Mr. Cardin is a member of the Boards of Directors of Atmos
Energy Corporation and United States Lime & Minerals, Inc.
 
     JEAN-PIERRE CUNY is a Director of the Company and, prior to the Merger,
served as a Director of Old CCA. He also serves as a member of the Board of
Directors of CCA. Mr. Cuny is the Senior Vice President of The Sodexho Group, a
French-based leading supplier of catering and various other services to
institutions and an affiliate of Sodexho. From February 1982 to June 1987, he
served as Vice President in charge of Development for the Aluminum
Semi-Fabricated Productions Division of Pechiney, a diversified aluminum and
other materials integrated producer. Mr. Cuny graduated from Ecole Polytechnique
in Paris in 1977 and from Stanford University Engineering School in 1978.
 
     JOHN W. EAKIN, JR. is an Independent Director of the Company and, prior to
the Merger, served as an Independent Trustee for Old Prison Realty. Mr. Eakin
founded Eakin and Smith, Inc., a real estate development and management company
("Eakin and Smith") in 1987 and served as its
 
                                      S-59
<PAGE>   61
 
president from that time until 1996, when Eakin and Smith was merged with
Highwoods Property, Inc. ("Highwoods"), a publicly traded, self-administered and
self-managed, office and industrial real estate investment trust, based in
Raleigh, North Carolina that is traded on the New York Stock Exchange. Mr. Eakin
left Highwoods in January 1999 after serving as a Senior Vice President and
Director of Highwoods for three years. Mr. Eakin is also a member of the Board
of Directors of Central Parking Corporation and a member of the advisory board
of First American National Bank of Nashville. Mr. Eakin is a graduate of the
University of North Carolina.
 
     TED FELDMAN is an Independent Director of the Company and, prior to the
Merger, served as an Independent Trustee for Old Prison Realty. Mr. Feldman is
currently the Chief Operating Officer of StaffMark, Inc. ("StaffMark"), a
publicly traded provider of diversified staffing services to business, medical,
professional and service organizations and governmental agencies that is
publicly traded on NASDAQ, a position he has held since October, 1996. Prior to
joining StaffMark, Mr. Feldman founded HRA, Inc., a Nashville provider of
staffing services, in 1991 and served as its President and Chief Executive
Officer from that time until it merged with StaffMark in October 1996.
 
     NED RAY MCWHERTER is an Independent Director of the Company. Mr. McWherter
is the Chairman of the Board of Directors of Volunteer Distributing Company,
Inc. and Eagle Distributors, Inc. in Dresden, Tennessee. He also serves on the
Board of Directors of Coca-Cola Bottling Co. Consolidated, Phoenix Healthcare
Corporation and SunTrust Bank. Mr. McWherter served as Governor of the State of
Tennessee from January 1987 to January 1995 and served as the Speaker of the
House of Representatives for the State of Tennessee prior to his inauguration as
governor in 1987.
 
     JACKSON W. MOORE is an Independent Director of the Company and is the
Chairman of the Independent Committee of the Board of Directors. Prior to the
Merger, Mr. Moore served as an Independent Trustee for Old Prison Realty and as
the Chairman of the Independent Committee of its Board of Trustees. Mr. Moore is
presently a Director of and is the President and Chief Operating Officer of
Union Planters Corporation ("Union Planters"), a multi-state bank and savings
and loan holding company headquartered in Memphis, Tennessee that is publicly
traded on the New York Stock Exchange, positions he has held since 1986, 1989
and 1994, respectively, and is President and Chief Executive Officer of its
principal subsidiary, Union Planters Bank, N.A. He is also Chairman of PSB
Bancshares, Inc. and a Vice President and Director of its subsidiary, the People
Savings Bank in Clanton, Alabama. Prior to joining Union Planters, Mr. Moore
practiced law for 16 years. Mr. Moore is a graduate of the University of Alabama
and Vanderbilt University School of Law.
 
     JOSEPH V. RUSSELL is an Independent Director of the Company and, prior to
the Merger, served as an Independent Trustee for Old Prison Realty. Mr. Russell
is the President and Chief Financial Officer of Elan-Polo, Inc., a
Nashville-based, privately-held, world-wide producer and distributor of
footwear. Mr. Russell is also the Vice President of and a principal in RCR
Building Corporation, a Nashville-based, privately-held builder and developer of
commercial and industrial properties. He also serves on the Board of Directors
of Community Care Corp., the Footwear Distributors of America Association and US
Auto Insurance Company. Mr. Russell graduated from the University of Tennessee
in 1963 with a B.S. in Finance.
 
     CHARLES W. THOMAS, PH.D is a Director of the Company and, prior to the
Merger, served as a Trustee for Old Prison Realty. Dr. Thomas is a university
professor who has taught and written on the criminal justice and private
corrections fields for almost 30 years. Currently, he is Professor of
Criminology and the Director of the Private Corrections Project Center for
studies in Criminology and Law (the "Center") at the University of Florida,
Gainesville, positions he has held since 1980 and 1989, respectively. It is
currently expected that Mr. Thomas will be leaving this position in August 1999.
While serving as Director of the Center, Dr. Thomas authored the Center's
Private Adult Correctional Facility Census. In connection with the Merger, Dr.
Thomas performed certain consulting services for each of Old Prison Realty and
Old CCA. Dr. Thomas continues to perform
 
                                      S-60
<PAGE>   62
 
consulting services for the Company and CCA relating to each of their business
objectives. Dr. Thomas graduated from McMurry University in 1966 with a B.S. in
Secondary Education and from the University of Kentucky with a M.A. in Sociology
in 1969, and a Ph.D. in Sociology in 1971.
 
     VIDA H. CARROLL is Chief Financial Officer, Secretary and Treasurer of the
Company and, prior to the Merger, served as the Chief Financial Officer,
Secretary and Treasurer of Old Prison Realty. From 1991 to 1996, Ms. Carroll, as
a sole proprietor, worked as a financial consultant, specializing in accounting
conversions and systems designs. Prior to that time, she worked in public
accounting, including working as an audit manager with KPMG. Ms. Carroll holds a
Bachelor of Science Degree from Tennessee Technological University and is a
certified public accountant.
 
                                      S-61
<PAGE>   63
 
                              DESCRIPTION OF NOTES
 
     You can find the definitions of certain terms used in this description
under the subheading "Certain Definitions." In this description, the word
"Company" refers only to Prison Realty Trust, Inc. and not to any of its
subsidiaries.
 
     The Company will issue the notes under an Indenture and a supplemental
indenture (collectively, the "Indenture") between itself and                , as
trustee (the "trustee"). The terms of the notes include those stated in the
Indenture and those made part of the Indenture by reference to the Trust
Indenture Act of 1939, as amended (the "Trust Indenture Act"). The proposed form
of Indenture has been filed by us as an exhibit to the Registration Statement of
which this Prospectus Supplement is a part and is available as set forth in the
Prospectus under the caption "Where You Can Find More Information."
 
     The following description is a summary of the material provisions of the
Indenture. It does not restate that agreement in its entirety. We urge you to
read the Indenture because it, and not this description, defines your rights as
holders of the notes. The following description of the particular terms of the
notes (referred to in the attached Prospectus as the "Debt Securities")
supplements, and to the extent inconsistent, replaces, the description of the
general terms and provisions of the Debt Securities set forth in the attached
Prospectus. Certain defined terms used in this description but not defined below
under "-- Certain Definitions" have the meanings assigned to them in the
Indenture.
 
BRIEF DESCRIPTION OF THE NOTES
 
     These notes:
 
     - are general unsecured obligations of the Company;
 
     - are pari passu in right of payment with all existing and future unsecured
       senior Indebtedness of the Company;
 
     - are senior in right of payment to any future subordinated Indebtedness of
       the Company; and
 
     - will not be guaranteed by any of the Company's subsidiaries except as set
       forth below under "-- Certain Covenants -- Subsidiary Guarantees."
 
     As of the date of the Indenture, all of our subsidiaries will be
"Restricted Subsidiaries." However, under the circumstances described below
under the subheading "-- Certain Covenants -- Designation of Restricted and
Unrestricted Subsidiaries," we will be permitted to designate certain of our
subsidiaries as "Unrestricted Subsidiaries." Unrestricted Subsidiaries will not
be subject to many of the restrictive covenants in the Indenture.
 
PRINCIPAL, MATURITY AND INTEREST
 
     The Indenture provides for the issuance by the Company of notes with a
maximum aggregate principal amount of $300.0 million. The Company will issue
notes in denominations of $1,000 and integral multiples of $1,000. The notes
will mature on              , 2009.
 
     Interest on the notes will accrue at the rate of      % per annum and will
be payable semi-annually in arrears on                and                ,
commencing on                . The Company will make each interest payment to
the holders of record on the immediately preceding                and
               .
 
     Interest on the notes will accrue from the date of original issuance or, if
interest has already been paid, from the date it was most recently paid.
Interest will be computed on the basis of a 360-day year comprised of twelve
30-day months.
 
                                      S-62
<PAGE>   64
 
METHODS OF RECEIVING PAYMENTS ON THE NOTES
 
     If a holder has given wire transfer instructions to the Company, the
Company will pay all principal, interest and premium payments on that holder's
notes in accordance with those instructions. All other payments on notes will be
made at the office or agency of the paying agent and registrar within the City
and State of New York unless the Company elects to make interest payments by
check mailed to the holders at their addresses set forth in the register of
holders.
 
PAYING AGENT AND REGISTRAR FOR THE NOTES
 
     The trustee will initially act as paying agent and registrar. The Company
may change the paying agent or registrar without prior notice to the holders,
and the Company or any of its Subsidiaries may act as paying agent or registrar.
 
TRANSFER AND EXCHANGE
 
     A holder may transfer or exchange notes in accordance with the Indenture.
The registrar and the trustee may require a holder, among other things, to
furnish appropriate endorsements and transfer documents and the Company may
require a holder to pay any taxes and fees required by law or permitted by the
Indenture. The Company is not required to transfer or exchange any note selected
for redemption. Also, the Company is not required to transfer or exchange any
note for a period of 15 days before a selection of notes to be redeemed.
 
     The registered holder of a note will be treated as the owner of it for all
purposes.
 
OPTIONAL REDEMPTION
 
     At any time prior to              , 2002, the Company may on any one or
more occasions redeem up to 35% of the aggregate principal amount of notes
originally issued under the Indenture at a redemption price of      % of the
principal amount thereof, plus accrued and unpaid interest to the redemption
date, with the net cash proceeds of one or more Equity Offerings; provided that:
 
     (1) at least 65% of the aggregate principal amount of notes originally
         issued under the Indenture remains outstanding immediately after the
         occurrence of such redemption (excluding notes held by the Company and
         its Restricted Subsidiaries); and
 
     (2) the redemption must occur within 45 days of the date of the closing of
         such Equity Offering.
 
     Except pursuant to the preceding paragraph, the notes will not be
redeemable at the Company's option prior to              , 2004.
 
     On or after              , 2004, the Company may redeem all or a part of
the notes upon not less than 30 nor more than 60 days' notice, at the redemption
prices (expressed as percentages of principal amount) set forth below plus
accrued and unpaid interest thereon, to the applicable redemption date, if
redeemed during the twelve-month period beginning on                of the years
indicated below:
 
<TABLE>
<CAPTION>
YEAR                                                   PERCENTAGE
- ----                                                   ----------
<S>                                                    <C>
2004.................................................          %
2005.................................................          %
2006.................................................          %
2007 and thereafter..................................    100.00%
</TABLE>
 
                                      S-63
<PAGE>   65
 
MANDATORY REDEMPTION
 
     The Company is not required to make mandatory redemption or sinking fund
payments with respect to the notes.
 
REPURCHASE AT THE OPTION OF HOLDERS
 
     CHANGE OF CONTROL
 
     If a Change of Control occurs, each holder of notes will have the right to
require the Company to repurchase all or any part (equal to $1,000 or an
integral multiple thereof) of that holder's notes pursuant to a Change of
Control Offer on the terms set forth in the Indenture. In the Change of Control
Offer, the Company will offer a Change of Control Payment in cash equal to 101%
of the aggregate principal amount of notes repurchased plus accrued and unpaid
interest thereon, to the date of purchase. Within ten days following any Change
of Control, the Company will mail a notice to each holder describing the
transaction or transactions that constitute the Change of Control and offering
to repurchase notes on the Change of Control Payment Date specified in such
notice, which date shall be no earlier than 30 days and no later than 60 days
from the date such notice is mailed, pursuant to the procedures required by the
Indenture and described in such notice. The Company will comply with the
requirements of Rule 14e-1 under the Exchange Act and any other securities laws
and regulations thereunder to the extent such laws and regulations are
applicable in connection with the repurchase of the notes as a result of a
Change of Control. To the extent that the provisions of any securities laws or
regulations conflict with the Change of Control provisions of the Indenture, the
Company will comply with the applicable securities laws and regulations and will
not be deemed to have breached its obligations under the Change of Control
provisions of the Indenture by virtue of such conflict.
 
     On the Change of Control Payment Date, the Company will, to the extent
lawful:
 
     (1) accept for payment all notes or portions thereof properly tendered
         pursuant to the Change of Control Offer;
 
     (2) deposit with the paying agent an amount equal to the Change of Control
         Payment in respect of all notes or portions thereof so tendered; and
 
     (3) deliver or cause to be delivered to the trustee the notes so accepted
         together with an Officers' Certificate stating the aggregate principal
         amount of notes or portions thereof being purchased by the Company.
 
     The paying agent will promptly mail to each holder of notes so tendered the
Change of Control Payment for such notes, and the trustee will promptly
authenticate and mail (or cause to be transferred by book entry) to each holder
a new note equal in principal amount to the unpurchased portion of the notes
surrendered, if any; provided that each such new note will be in a principal
amount of $1,000 or an integral multiple thereof.
 
     The Company will publicly announce the results of the Change of Control
Offer on or as soon as practicable after the Change of Control Payment Date.
 
     The provisions described above that require the Company to make a Change of
Control Offer following a Change of Control will be applicable regardless of
whether any other provisions of the Indenture are applicable. Except as
described above with respect to a Change of Control, the Indenture does not
contain provisions that permit the holders of the notes to require that the
Company repurchase or redeem the notes in the event of a takeover,
recapitalization or similar transaction.
 
                                      S-64
<PAGE>   66
 
     The Company will not be required to make a Change of Control Offer upon a
Change of Control if a third party makes the Change of Control Offer in the
manner, at the times and otherwise in compliance with the requirements set forth
in the Indenture applicable to a Change of Control Offer made by the Company and
purchases all notes validly tendered and not withdrawn under such Change of
Control Offer.
 
     The definition of Change of Control includes a phrase relating to the
direct or indirect sale, lease, transfer, conveyance or other disposition of
"all or substantially all" of the properties or assets of the Company and its
Subsidiaries taken as a whole. Although there is a limited body of case law
interpreting the phrase "substantially all," there is no precise established
definition of the phrase under applicable law. Accordingly, the ability of a
holder of notes to require the Company to repurchase such notes as a result of a
sale, lease, transfer, conveyance or other disposition of less than all of the
assets of the Company and its Subsidiaries taken as a whole to another Person or
group may be uncertain.
 
     ASSET SALES
 
     The Company will not, and will not permit any of its Restricted
Subsidiaries to, consummate an Asset Sale unless:
 
     (1) the Company (or the Restricted Subsidiary, as the case may be) receives
         consideration at the time of such Asset Sale at least equal to the Fair
         Market Value of the assets or Equity Interests issued or sold or
         otherwise disposed of; and
 
     (2) at least 75% of the consideration therefor received by the Company or
         such Restricted Subsidiary is in the form of cash or Cash Equivalents.
         For purposes of this provision, each of the following shall be deemed
         to be cash:
 
          (a) any liabilities (as shown on the Company's or such Restricted
              Subsidiary's most recent balance sheet) of the Company or any
              Restricted Subsidiary (other than contingent liabilities and
              liabilities that are by their terms subordinated to the notes or
              any Subsidiary Guarantee) that are assumed by the transferee of
              any such assets (1) pursuant to a customary novation agreement
              that releases the Company or such Restricted Subsidiary from
              further liability or (2) for which the Company and its Restricted
              Subsidiaries are not directly liable; and
 
          (b) any securities, notes or other obligations received by the Company
              or any such Restricted Subsidiary from such transferee that are
              contemporaneously (subject to ordinary settlement periods)
              converted by the Company or such Restricted Subsidiary into cash
              (to the extent of the cash received in that conversion).
 
     Within 360 days after the receipt of any Net Proceeds from an Asset Sale or
the Net Proceeds from a disposition of Designated Assets pursuant to the terms
of its related lease, the Company may apply such Net Proceeds:
 
     (1) to repay Indebtedness under the Bank Credit Facility, and if the
         Indebtedness repaid is revolving credit Indebtedness, to
         correspondingly reduce commitments with respect thereto;
 
     (2) to acquire all or substantially all of the assets of, or a majority of
         the Voting Stock of, another Permitted Business;
 
     (3) to make a capital expenditure in a Permitted Business; or
 
     (4) to acquire other long-term assets that are used or useful in a
         Permitted Business.
 
                                      S-65
<PAGE>   67
 
     Pending the final application of any such Net Proceeds, the Company may
temporarily reduce revolving credit borrowings or otherwise invest such Net
Proceeds in any manner that is not prohibited by the Indenture.
 
     Any such Net Proceeds that are not applied or invested as provided in the
preceding paragraph will constitute "Excess Proceeds." When the aggregate amount
of Excess Proceeds exceeds $10.0 million, the Company will make an Asset Sale
Offer to all holders of notes and all holders of other Indebtedness that is pari
passu with the notes containing provisions similar to those set forth in the
Indenture with respect to offers to purchase or redeem with the proceeds of
sales of assets, to the extent required by the terms thereof, to purchase the
maximum principal amount of notes and such other pari passu Indebtedness that
may be purchased out of the Excess Proceeds. The offer price in any Asset Sale
Offer will be equal to 100% of principal amount plus accrued and unpaid interest
to the date of purchase, and will be payable in cash. If any Excess Proceeds
remain after consummation of an Asset Sale Offer, the Company may use such
Excess Proceeds for any purpose not otherwise prohibited by the Indenture. If
the aggregate principal amount of notes and such other pari passu Indebtedness
tendered into such Asset Sale Offer exceeds the amount of Excess Proceeds, the
trustee shall select the notes and such other pari passu Indebtedness to be
purchased on a pro rata basis based on the principal amount of notes and such
other pari passu Indebtedness tendered. Upon completion of each Asset Sale
Offer, the amount of Excess Proceeds shall be reset at zero.
 
     The Company will comply with the requirements of Rule 14e-1 under the
Exchange Act and any other securities laws and regulations thereunder to the
extent such laws and regulations are applicable in connection with each
repurchase of notes pursuant to an Asset Sale Offer. To the extent that the
provisions of any securities laws or regulations conflict with the Asset Sales
provisions of the Indenture, the Company will comply with the applicable
securities laws and regulations and will not be deemed to have breached its
obligations under the Asset Sale provisions of the Indenture by virtue of such
conflict.
 
     The agreements governing the Company's other Indebtedness contain
prohibitions of certain events, including events that would constitute a Change
of Control or an Asset Sale. In addition, the exercise by the holders of notes
of their right to require the Company to repurchase the notes upon a Change of
Control or an Asset Sale could cause a default under these other agreements,
even if the Change of Control or Asset Sale itself does not, due to the
financial effect of such repurchases on the Company. Finally, the Company's
ability to pay cash to the holders of notes upon a repurchase may be limited by
the Company's then existing financial resources. See "Risk Factors -- We May be
Required to Repurchase All or a Portion of the Notes Upon a Change of Control."
 
SELECTION AND NOTICE
 
     If less than all of the notes are to be redeemed at any time, the trustee
will select notes for redemption as follows:
 
     (1) if the notes are listed, in compliance with the requirements of the
         principal national securities exchange on which the notes are listed;
         or
 
     (2) if the notes are not so listed, on a pro rata basis, by lot or by such
         method as the trustee shall deem fair and appropriate.
 
     No notes of $1,000 or less shall be redeemed in part. Notices of redemption
shall be mailed by first class mail at least 30 but not more than 60 days before
the redemption date to each holder of notes to be redeemed at its registered
address. Notices of redemption may not be conditional.
 
     If any note is to be redeemed in part only, the notice of redemption that
relates to that note shall state the portion of the principal amount thereof to
be redeemed. A new note in principal amount equal to the unredeemed portion of
the original note will be issued in the name of the holder
                                      S-66
<PAGE>   68
 
thereof upon cancellation of the original note. Notes called for redemption
become due on the date fixed for redemption. On and after the redemption date,
interest ceases to accrue on notes or portions of them called for redemption.
 
CERTAIN COVENANTS
 
     RESTRICTED PAYMENTS
 
     The Company will not, and will not permit any of its Restricted
Subsidiaries to, directly or indirectly:
 
     (1) declare or pay any dividend or make any other payment or distribution
         on account of the Company's or any of its Restricted Subsidiaries'
         Equity Interests (including, without limitation, any payment in
         connection with any merger or consolidation involving the Company or
         any of its Restricted Subsidiaries) or to the direct or indirect
         holders of the Company's or any of its Restricted Subsidiaries' Equity
         Interests in their capacity as such (other than dividends or
         distributions payable in Equity Interests (other than Disqualified
         Stock) of the Company or to the Company or a Restricted Subsidiary of
         the Company);
 
     (2) purchase, redeem or otherwise acquire or retire for value (including,
         without limitation, in connection with any merger or consolidation
         involving the Company) any Equity Interests of the Company or any
         direct or indirect parent of the Company;
 
     (3) make any payment on or with respect to, or purchase, redeem, defease or
         otherwise acquire or retire for value any Indebtedness that is
         subordinated to the notes, except a payment of interest or principal at
         the Stated Maturity thereof; or
 
     (4) make any Restricted Investment (all such payments and other actions set
         forth in clauses (1) through (4) above being collectively referred to
         as "Restricted Payments"),
 
unless, at the time of and after giving effect to such Restricted Payment:
 
     (1) no Default or Event of Default shall have occurred and be continuing or
         would occur as a consequence thereof; and
 
     (2) the Company would, at the time of such Restricted Payment and after
         giving pro forma effect thereto as if such Restricted Payment had been
         made at the beginning of the applicable four-quarter period, have been
         permitted to incur at least $1.00 of additional Indebtedness pursuant
         to the Fixed Charge Coverage Ratio test set forth in the first
         paragraph of the covenant described below under the caption
         "-- Incurrence of Indebtedness and Issuance of Disqualified Stock or
         Subsidiary Preferred Stock;" and
 
     (3) such Restricted Payment, together with the aggregate amount of all
         other Restricted Payments made by the Company and its Restricted
         Subsidiaries after the Issue Date (including all Restricted Payments
         permitted by the next paragraph other than clauses (2), (3), (4), (6),
         (8), (9), (10) and (11)), is less than the sum, without duplication,
         of:
 
          (a) (1) for so long as the Company is a REIT under the Code for
              Federal income tax purposes, 95% of the aggregate amount of the
              Funds From Operations After Preferred Stock Dividends (or, if the
              Funds from Operations After Preferred Stock Dividends is a loss,
              minus 100% of the amount of such loss) accrued on a cumulative
              basis during the period (taken as one accounting period) beginning
              on the first day of the fiscal quarter in which the Issue Date
              occurs and ending on the last day of the Company's most recently
              ended fiscal quarter for which internal financial statements are
              available at the time of such Restricted Payment or (2) for so
              long as the Company is not a REIT under the Code for Federal
              income tax purposes, 50% of the Consolidated Net
 
                                      S-67
<PAGE>   69
 
              Income of the Company for the period (taken as one accounting
              period) from the date the Company first ceased to be a REIT under
              the Code to the end of the Company's most recently ended fiscal
              quarter for which internal financial statements are available at
              the time of such Restricted Payment calculated as though the
              Company had been a C-Corporation for Federal income tax purposes
              for the entire period (or if, such Consolidated Net Income for
              such period is a deficit, less 100% of such deficit);
 
          (b) (1) 100% of the aggregate net cash proceeds received by the
              Company since the Issue Date as a contribution to its common
              equity capital or from the issue or sale of Equity Interests of
              the Company (other than Disqualified Stock) or (2) 100% of the
              aggregate net cash proceeds originally received by the Company
              from the issue or sale of Disqualified Stock or debt securities of
              the Company that have been converted or exchanged since the Issue
              Date into such Equity Interests (other than Equity Interests (or
              Disqualified Stock or convertible debt securities) sold to a
              Subsidiary of the Company);
 
          (c) an amount equal to the net reduction in Investments (other than
              Permitted Investments) in any Person other than a Restricted
              Subsidiary after the Issue Date resulting from payments of
              interest on Indebtedness, dividends, repayments of loans or
              advances, or other transfers of assets, in each case to the
              Company or any of its Restricted Subsidiaries or from the net cash
              proceeds from the sale of any such Investment (except, in each
              case, to the extent any such payment or proceeds are included in
              the calculation of Funds From Operations After Preferred Stock
              Dividends), or Consolidated Net Income, as applicable;
 
          (d) the Fair Market Value of non-cash tangible assets or Capital Stock
              (other than that of the Company) representing at least the
              majority of Equity Interests in any Person acquired after the
              Issue Date in exchange for an issuance of Capital Stock that is
              not Disqualified Stock; and
 
          (e) to the extent that any Unrestricted Subsidiary of the Company is
              redesignated as a Restricted Subsidiary after the Issue Date and
              to the extent not otherwise included in clauses (a) though (d)
              above, the lesser of (i) the fair market value of the Company's
              Investment in such Subsidiary as of the date of such redesignation
              or (ii) such fair market value as of the date on which such
              Subsidiary was originally designated as an Unrestricted
              Subsidiary.
 
     The preceding provisions will not prohibit:
 
      (1) the payment of any dividend within 60 days after the date of
          declaration thereof, if at said date of declaration such payment would
          have complied with the provisions of the Indenture;
 
      (2) the redemption, repurchase, retirement, defeasance or other
          acquisition of any subordinated Indebtedness or Equity Interests of
          the Company in exchange for, or out of the net cash proceeds of the
          substantially concurrent sale (other than to a Restricted Subsidiary
          of the Company) of, other Equity Interests of the Company (other than
          any Disqualified Stock); provided that the amount of any such net cash
          proceeds that are utilized for any such redemption, repurchase,
          retirement, defeasance or other acquisition shall be excluded from
          clause (3)(b) of the preceding paragraph;
 
      (3) the defeasance, redemption, repurchase or other acquisition of
          subordinated Indebtedness with the net cash proceeds from an
          incurrence or exchange of Permitted Refinancing Indebtedness;
 
                                      S-68
<PAGE>   70
 
      (4) the payment of any dividend or distribution by a Restricted Subsidiary
          of the Company to the holders of its common Equity Interests on a pro
          rata basis;
 
      (5) the Company from making Permitted REIT Distributions so long as no
          Default or Event of Default shall have occurred and be continuing
          immediately after any such distribution;
 
      (6) the Special REIT Dividends;
 
      (7) so long as no Default or Event of Default has occurred and is
          continuing,
 
          (a) the purchase, redemption or other acquisition, cancellation or
              retirement for value of Capital Stock, or options, warrants,
              equity appreciation rights or other rights to purchase or acquire
              Capital Stock of the Company or any Restricted Subsidiary of the
              Company or any parent of the Company held by any existing or
              former employees of the Company or any Subsidiary of the Company
              or their assigns, estates or heirs, in each case in connection
              with the repurchase provisions under employee stock option or
              stock purchase agreements or other agreements to compensate
              management employees; provided that such redemptions or
              repurchases pursuant to this clause will not exceed $1.0 million
              in the aggregate during any calendar year and $5.0 million in the
              aggregate for all such redemptions and repurchases; provided
              further that such amount in any calendar year may be increased by
              an amount not to exceed (i) the cash proceeds from the sale of
              Capital Stock of the Company to existing or former employees of
              the Company or any Subsidiary of the Company after the Issue Date
              (to the extent the cash proceeds from the sale of such Capital
              Stock have not otherwise been applied to the payment of Restricted
              Payments by virtue of clause (3)(b) of the preceding paragraph)
              plus (ii) the cash proceeds of key man life insurance policies
              received by the Company and its Subsidiaries after the Issue Date
              less (iii) the amount of any Restricted Payments previously made
              pursuant to clause (i) and (ii) of this clause (7)(a); and
 
          (b) loans or advances to employees or directors of the Company or any
              Subsidiary of the Company the proceeds of which are used to
              purchase Capital Stock of the Company, in an aggregate amount not
              in excess of $10.0 million at any one time outstanding;
 
      (8) so long as no Default or Event of Default has occurred and is
          continuing, the declaration and payment of dividends to holders of any
          class or series of preferred stock of the Company issued in accordance
          with the terms of the Indenture to the extent such dividends are
          included in the definition of "Fixed Charges;"
 
      (9) repurchases of Equity Interests of the Company deemed to occur upon
          the exercise of stock options if such Equity Interests represent a
          portion of the exercise price thereof;
 
     (10) the purchase, redemption, acquisition or retirement for value of any
          Indebtedness that is subordinated to the notes with Excess Net
          Proceeds if required by the terms thereof; and
 
     (11) Restricted Payments not otherwise permitted in an amount not to exceed
          $20.0 million.
 
     The amount of all Restricted Payments (other than cash) shall be the Fair
Market Value on the date of the Restricted Payment of the asset(s) or securities
proposed to be transferred or issued by the Company or such Restricted
Subsidiary, as the case may be, pursuant to the Restricted Payment. Not later
than 10 days following the end of the fiscal quarter in which such Restricted
Payment was made, the Company shall deliver to the Trustee an Officers'
Certificate stating that such Restricted Payment is permitted and setting forth
the basis upon which the calculations required by this "Restricted Payments"
covenant were computed, together with a copy of any fairness opinion or
appraisal required by the Indenture.
 
                                      S-69
<PAGE>   71
 
     INCURRENCE OF INDEBTEDNESS AND ISSUANCE OF DISQUALIFIED STOCK OR SUBSIDIARY
     PREFERRED STOCK
 
     The Company will not, and will not permit any of its Restricted
Subsidiaries to, directly or indirectly, create, incur, issue, assume, guarantee
or otherwise become directly or indirectly liable, contingently or otherwise,
with respect to (collectively, "incur") any Indebtedness (including Acquired
Debt), or issue any Disqualified Stock or Subsidiary Preferred Stock; provided,
however, that the Company or a Restricted Subsidiary may incur Indebtedness
(including Acquired Debt) or issue Disqualified Stock or Subsidiary Preferred
Stock, if:
 
     (1) the Fixed Charge Coverage Ratio for the Company's most recently ended
         four full fiscal quarters (or, if such calculation is made on or before
         March 31, 2000, for as many full fiscal quarters completed that began
         on or after January 1, 1999) for which internal financial statements
         are available immediately preceding the date on which such additional
         Indebtedness is incurred or such Disqualified Stock or Subsidiary
         Preferred Stock is issued would have been at least 2.0 to 1.0,
         determined on a pro forma basis (including a pro forma application of
         the net proceeds therefrom), as if the additional Indebtedness had been
         incurred or the Disqualified Stock or Subsidiary Preferred Stock had
         been issued, as the case may be, at the beginning of such four-quarter
         period;
 
     (2) Consolidated Debt is no greater than 65% of Consolidated Adjusted Total
         Assets, determined on a pro forma basis after giving effect to such
         incurrence; and
 
     (3) the aggregate principal amount of all Indebtedness of the Company that
         is secured by any Lien on any property of the Company or any of its
         Restricted Subsidiaries, excluding (Y) Guarantees of Indebtedness
         already included in secured Indebtedness and (Z) any such Indebtedness
         that is owed to or held by the Company or any of its Restricted
         Subsidiaries, does not exceed 45% of Consolidated Adjusted Total
         Assets, determined on a pro forma basis after giving effect to such
         incurrence.
 
     The first paragraph of this covenant will not prohibit the incurrence of
any of the following items of Indebtedness (collectively, "Permitted Debt"):
 
      (1) the incurrence by the Company or any Restricted Subsidiary of
          Indebtedness under the Bank Credit Facility and any Guarantees thereof
          in an aggregate principal amount not to exceed at any one time
          $1,000.0 million;
 
      (2) the incurrence by the Company and or any Restricted Subsidiary of the
          Existing Indebtedness;
 
      (3) the incurrence by the Company or any Restricted Subsidiary of
          Indebtedness represented by the notes and the incurrence by any
          Guarantors of Indebtedness represented by their Subsidiary Guarantees;
 
      (4) the incurrence by the Company or any of its Restricted Subsidiaries of
          Indebtedness represented by Capital Lease Obligations, mortgage
          financings or purchase money obligations, in each case, incurred for
          the purpose of financing all or any part of the purchase price or cost
          of construction or improvement of property, plant or equipment used in
          the business of the Company or such Restricted Subsidiary, in an
          aggregate principal amount, including all Permitted Refinancing
          Indebtedness incurred to refund, refinance or replace any Indebtedness
          incurred pursuant to this clause (4), not to exceed $10.0 million at
          any time outstanding;
 
      (5) the incurrence by the Company or any of its Restricted Subsidiaries of
          Permitted Refinancing Indebtedness in exchange for, or the net
          proceeds of which are used to refund, refinance or replace
          Indebtedness or Disqualified Stock (other than intercompany
          Indebtedness) that was permitted by the Indenture to be incurred under
          the first paragraph of this covenant or clauses (2), (3), (4), (5), or
          (10) of this paragraph;
 
                                      S-70
<PAGE>   72
 
      (6) the incurrence by the Company or any of its Restricted Subsidiaries of
          intercompany Indebtedness between or among the Company and any of its
          Restricted Subsidiaries; provided, however, that:
 
          (a) if the Company is the obligor on such Indebtedness, such
              Indebtedness must be expressly subordinated to the prior payment
              in full in cash of all Obligations with respect to the notes and
              the Indenture; and
 
          (b) (i) any subsequent issuance or transfer of Equity Interests that
              results in any such Indebtedness being held by a Person other than
              the Company or a Restricted Subsidiary thereof and (ii) any sale
              or other transfer of any such Indebtedness to a Person that is not
              either the Company or a Restricted Subsidiary thereof shall be
              deemed, in each case, to constitute an incurrence of such
              Indebtedness by the Company or such Restricted Subsidiary, as the
              case may be, that was not permitted by this clause (6);
 
      (7) the incurrence by the Company or any of its Restricted Subsidiaries of
          Hedging Obligations that are incurred for the purpose of fixing or
          hedging interest rate risk with respect to any floating rate
          Indebtedness that is permitted by the terms of this Indenture to be
          outstanding or for the purpose of hedging foreign currency exchange
          risk;
 
      (8) the guarantee by the Company or any Restricted Subsidiary of
          Indebtedness of the Company or any Guarantor that was permitted to be
          incurred by another provision of this covenant;
 
      (9) the accrual of interest, the accretion or amortization of original
          issue discount, the payment of interest on any Indebtedness in the
          form of additional Indebtedness with the same terms, and the payment
          of dividends on Disqualified Stock in the form of additional shares of
          the same class of Disqualified Stock will not be deemed to be an
          incurrence of Indebtedness or an issuance of Disqualified Stock for
          purposes of this covenant; provided, in each such case, that the
          amount thereof is included in Fixed Charges of the Company as accrued
          interest;
 
     (10) Indebtedness of a Restricted Subsidiary of the Company incurred and
          outstanding on the date on which such Restricted Subsidiary was
          acquired by the Company (other than Indebtedness incurred (a) to
          provide all or any portion of the funds utilized to consummate the
          transaction or series of related transactions pursuant to which such
          Restricted Subsidiary became a Restricted Subsidiary or was otherwise
          acquired by the Company or (b) otherwise in connection with, or in
          contemplation of, such acquisition) and as to which the Company and
          its other Restricted Subsidiaries were not obligated to become liable
          for such Indebtedness;
 
     (11) the incurrence by the Company or any of its Restricted Subsidiaries of
          Indebtedness incurred in respect of workers' compensation claims,
          self-insurance obligations, performance, proposal, completion, surety
          and similar bonds and completion guarantees provided by the Company or
          a Restricted Subsidiary of the Company in the ordinary course of
          business; provided that the underlying obligation to perform is that
          of the Company and its Restricted Subsidiaries and not that of the
          Company's Unrestricted Subsidiaries;
 
     (12) the incurrence by the Company or any of its Restricted Subsidiaries of
          Indebtedness arising from agreements of the Company or a Restricted
          Subsidiary of the Company providing for indemnification, adjustment of
          purchase price or similar obligations, in each case, incurred or
          assumed in connection with the disposition of any business, assets or
          Equity Interests of a Restricted Subsidiary, other than guarantees of
          Indebtedness incurred by any Person acquiring all or any portion of
          such business, assets or Equity Interests of a Restricted Subsidiary
          for the purpose of financing such acquisition; provided that the
 
                                      S-71
<PAGE>   73
 
          maximum assumable liability in respect of all such Indebtedness shall
          at no time exceed the gross proceeds actually received by the Company
          and its Restricted Subsidiaries in connection with such disposition;
 
     (13) the incurrence by the Company or any of its Restricted Subsidiaries of
          Indebtedness arising from the honoring by a bank or other financial
          institution of a check, draft or similar instrument (except in the
          case of daylight overdrafts) drawn against insufficient funds in the
          ordinary course of business, provided, however, that such Indebtedness
          is extinguished within five business days of incurrence; and
 
     (14) the incurrence by the Company or any Guarantors of additional
          Indebtedness in an aggregate principal amount (or accreted value, as
          applicable) at any time outstanding, including all Permitted
          Refinancing Indebtedness incurred to refund, refinance or replace any
          Indebtedness incurred pursuant to this clause (14), not to exceed
          $100.0 million.
 
     In addition, the Company will not permit any of its Unrestricted
Subsidiaries to incur any Indebtedness (including Acquired Debt) or issue any
shares of Disqualified Stock, other than Non-Recourse Indebtedness. If at any
time an Unrestricted Subsidiary becomes a Restricted Subsidiary, any
Indebtedness of such Subsidiary shall be deemed to be incurred by a Restricted
Subsidiary of the Company as of such date (and, if such Indebtedness is not
permitted to be incurred as of such date under this "Incurrence of Indebtedness
and Issuance of Disqualified Stock or Subsidiary Preferred Stock" covenant, the
Company shall be in Default of this covenant).
 
     The Company will not incur any Indebtedness (including Permitted Debt) that
is contractually subordinated in right of payment to any other Indebtedness of
the Company unless such Indebtedness is also contractually subordinated in right
of payment to the notes on substantially identical terms; provided, however,
that no Indebtedness of the Company shall be deemed to be contractually
subordinated in right of payment to any other Indebtedness of the Company solely
by virtue of being unsecured.
 
     For purposes of determining compliance with this "Incurrence of
Indebtedness and Issuance of Disqualified Stock or Subsidiary Preferred Stock"
covenant, (i) in the event that an item of proposed Indebtedness meets the
criteria of more than one of the categories of Permitted Debt described in
clauses (1) through (14) above, or is entitled to be incurred pursuant to the
first paragraph of this covenant, the Company will be permitted to classify or
later reclassify such item of Indebtedness in any manner that complies with this
covenant; provided that Indebtedness under the Bank Credit Facility or any
refinancing thereof substantially concurrent therewith outstanding on the date
on which notes are first issued and authenticated under the Indenture shall be
deemed to have been incurred on such date in reliance on the exception provided
by clause (1) of the definition of Permitted Debt; and (ii) the amount of
Indebtedness issued at a price less than the principal amount thereof will be
equal to the amount of the liability in respect thereof determined in accordance
with GAAP. Accrual of interest, accrual of dividends, the accretion of accreted
value and the payment of interest in the form of additional Indebtedness will
not be deemed to be an incurrence of Indebtedness for purposes of this covenant.
 
     LIENS
 
     The Company will not, and will not permit any of its Restricted
Subsidiaries to, create, incur, assume or otherwise cause or suffer to exist or
become effective any Lien of any kind (other than Permitted Liens) upon any of
their property or assets, now owned or hereafter acquired, unless all payments
due under the Indenture and the notes are secured on an equal and ratable basis
with the obligations so secured until such time as such obligations are no
longer secured by a Lien.
 
                                      S-72
<PAGE>   74
 
     The limitations on Liens set forth in the preceding paragraph will not be
effective until the Covenant Amendment Date. Prior to the Covenant Amendment
Date, the limitations on the incurrence of Secured Indebtedness set forth in the
following paragraph will be effective. On the Covenant Amendment Date, the
limitations on the incurrence of Secured Indebtedness set forth in the following
paragraph will cease to be effective.
 
     The Company will not, and will not permit any of its Restricted
Subsidiaries to incur any Secured Indebtedness other than (1) Indebtedness
permitted by clause (1) of the second paragraph of the covenant entitled
"-- Incurrence of Indebtedness and Issuance of Disqualified Stock or Subsidiary
Preferred Stock," (2) any portion of Existing Indebtedness that constitutes
Secured Indebtedness and (3) additional Secured Indebtedness in an aggregate
amount not to exceed $50.0 million at any one time outstanding.
 
     DIVIDEND AND OTHER PAYMENT RESTRICTIONS AFFECTING RESTRICTED SUBSIDIARIES
 
     The Company will not, and will not permit any of its Restricted
Subsidiaries to, directly or indirectly, create or permit to exist or become
effective any consensual encumbrance or restriction on the ability of any
Restricted Subsidiary to:
 
     (1) pay dividends or make any other distributions on its Capital Stock to
         the Company or any of its Restricted Subsidiaries, or with respect to
         any other interest or participation in, or measured by, its profits, or
         pay any indebtedness owed to the Company or any of its Restricted
         Subsidiaries;
 
     (2) make loans or advances to the Company or any of its Restricted
         Subsidiaries; or
 
     (3) transfer any of its properties or assets to the Company or any of its
         Restricted Subsidiaries.
 
     However, the preceding restrictions will not apply to encumbrances or
restrictions existing under or by reason of:
 
     (1)  Existing Indebtedness and Existing Agreements as in effect on the
          Issue Date and any amendments, modifications, restatements, renewals,
          increases, supplements, refundings, replacements or refinancings
          thereof, provided that such amendments, modifications, restatements,
          renewals, increases, supplements, refundings, replacement or
          refinancings are no more restrictive, taken as a whole, with respect
          to such dividend and other payment restrictions than those contained
          in such Existing Indebtedness and Existing Agreements, as applicable,
          as in effect on the Issue Date;
 
     (2)  the Bank Credit Facility as in effect on the Issue Date and any
          amendments, modifications, restatements, renewals, increases,
          supplements, refundings, replacements or refinancings thereof,
          provided that such amendments, modifications, restatements, renewals,
          increases, supplements, refundings, replacement or refinancings are no
          more restrictive, taken as a whole, with respect to such dividend and
          other payment restrictions than those contained in such Bank Credit
          Facility, as in effect on the Issue Date;
 
     (3)  the Indenture and the notes;
 
     (4)  applicable law, regulation or order;
 
     (5)  any instrument governing Indebtedness or Capital Stock of a Person
          acquired by the Company or any of its Restricted Subsidiaries as in
          effect at the time of such acquisition (except to the extent such
          Indebtedness was incurred in connection with or in contemplation of
          such acquisition), which encumbrance or restriction is not applicable
          to any Person, or the properties or assets of any Person, other than
          the Person and its Subsidiaries, or the property or assets of the
          Person and its Subsidiaries, so acquired,
 
                                      S-73
<PAGE>   75
 
provided that, in the case of Indebtedness, such Indebtedness was permitted by
the terms of the Indenture to be incurred;
 
     (6)  customary non-assignment provisions in leases entered into in the
          ordinary course of business;
 
     (7)  purchase money obligations for property acquired in the ordinary
          course of business that impose restrictions on the property so
          acquired of the nature described in clause (3) of the preceding
          paragraph;
 
     (8)  any agreement for the sale or other disposition of a Restricted
          Subsidiary that restricts distributions by that Restricted Subsidiary
          pending its sale or other disposition;
 
     (9)  Permitted Refinancing Indebtedness, provided that the restrictions
          contained in the agreements governing such Permitted Refinancing
          Indebtedness are no more restrictive, taken as a whole, than those
          contained in the agreements governing the Indebtedness being
          refinanced;
 
     (10) Liens securing Indebtedness that limit the right of the debtor to
          dispose of the assets subject to such Lien;
 
     (11) provisions with respect to the disposition or distribution of assets
          or property in joint venture agreements, assets sale agreements, stock
          sale agreements and other similar agreements entered into in the
          ordinary course of business;
 
     (12) restrictions on cash or other deposits or net worth imposed by
          customers under contracts entered into in the ordinary course of
          business; and
 
     (13) in the case of clause (3) of the first paragraph of this covenant, any
          encumbrance or restriction, pursuant to customary provisions
          restricting dispositions of real property interests set forth in any
          reciprocal easement agreements of the Company or any of its Restricted
          Subsidiaries.
 
     MERGER, CONSOLIDATION, OR SALE OF ASSETS
 
     The Company may not, directly or indirectly: (1) consolidate or merge with
or into another Person (whether or not the Company is the surviving
corporation); or (2) sell, assign, transfer, convey or otherwise dispose of all
or substantially all of the assets of the Company and its Restricted
Subsidiaries taken as a whole, in one or more related transactions, to another
Person; unless:
 
     (1) either: (a) the Company is the surviving corporation; or (b) the Person
         formed by or surviving any such consolidation or merger (if other than
         the Company) or to which such sale, assignment, transfer, conveyance or
         other disposition shall have been made is a corporation organized or
         existing under the laws of the United States, any state thereof or the
         District of Columbia;
 
     (2) the Person formed by or surviving any such consolidation or merger (if
         other than the Company) or the Person to which such sale, assignment,
         transfer, conveyance or other disposition shall have been made assumes
         all the obligations of the Company under the notes and the Indenture
         pursuant to agreements reasonably satisfactory to the trustee;
 
     (3) immediately after such transaction no Default or Event of Default
         exists; and
 
     (4) the Company or the Person formed by or surviving any such consolidation
         or merger (if other than the Company), or to which such sale,
         assignment, transfer, conveyance or other disposition shall have been
         made will, on the date of such transaction after giving pro forma
         effect thereto and any related financing transactions as if the same
         had occurred at the
 
                                      S-74
<PAGE>   76
 
         beginning of the applicable four-quarter period, be permitted to incur
         at least $1.00 of additional Indebtedness pursuant to the Fixed Charge
         Coverage Ratio test set forth in the first paragraph of the covenant
         described above under the caption "-- Incurrence of Indebtedness and
         Issuance of Disqualified Stock or Subsidiary Preferred Stock."
 
     This "Merger, Consolidation or Sale of Assets" covenant will not apply to a
sale, assignment, transfer, conveyance or other disposition of assets, or merger
or consolidation, between or among the Company and any of its Restricted
Subsidiaries.
 
     TRANSACTIONS WITH AFFILIATES
 
     The Company will not, and will not permit any of its Restricted
Subsidiaries to, make any payment to, or sell, lease, transfer or otherwise
dispose of any of its properties or assets to, or purchase any property or
assets from, or enter into or make or amend any transaction, contract,
agreement, understanding, loan, advance or guarantee with any Affiliate (each,
an "Affiliate Transaction"), unless:
 
     (1) such Affiliate Transaction is on terms that are no less favorable to
         the Company or the relevant Restricted Subsidiary than those that would
         have been obtained in a comparable transaction by the Company or such
         Restricted Subsidiary with an unrelated Person; and
 
     (2) the Company delivers to the trustee:
 
          (a) with respect to any Affiliate Transaction or series of related
              Affiliate Transactions involving aggregate consideration in excess
              of $5.0 million, a resolution of the Board of Directors set forth
              in an Officers' Certificate certifying that such Affiliate
              Transaction complies with this covenant and that such Affiliate
              Transaction has been approved by a majority of the disinterested
              members of the Board of Directors; and
 
          (b) with respect to any Affiliate Transaction or series of related
              Affiliate Transactions involving aggregate consideration in excess
              of $15.0 million, an opinion as to the fairness to the Company of
              such Affiliate Transaction from a financial point of view issued
              by an accounting, appraisal or investment banking firm of national
              standing.
 
     The following items shall not be deemed to be Affiliate Transactions and,
therefore, will not be subject to the provisions of the prior paragraph:
 
     (1) any employment or indemnity agreement entered into by the Company or
         any of its Restricted Subsidiaries in the ordinary course of business
         and consistent with the past practice of the Company or such Restricted
         Subsidiary;
 
     (2) transactions between or among the Company and/or its Restricted
         Subsidiaries;
 
     (3) transactions with a Person that is an Affiliate of the Company solely
         because the Company owns an Equity Interest in such Person;
 
     (4) payment of reasonable directors fees to Persons who are not otherwise
         Affiliates of the Company;
 
     (5) issuances or sales of Equity Interests (other than Disqualified Stock)
         to Affiliates of the Company;
 
     (6) Restricted Payments that are permitted by the provisions of the
         Indenture described above under the caption "-- Restricted Payments"
         and Permitted Investments; and
 
     (7) any issuance of securities, or other payments, awards or grants in
         cash, securities or otherwise pursuant to, or the funding of,
         employment arrangements, stock options and stock ownership plans and
         other reasonable fees, compensation, benefits and indemnities paid or
 
                                      S-75
<PAGE>   77
 
         entered into by the Company or any of its Restricted Subsidiaries in
         the ordinary course of business to or with officers, directors or
         employees of the Company and its Restricted Subsidiaries.
 
     TRANSACTIONS WITH CCA ENTITIES
 
     The Company will not, and will not permit any of its Restricted
Subsidiaries to, make any payment to, or sell, lease, transfer or otherwise
dispose of any of its properties or assets to, or purchase any property or
assets from, or enter into or make or amend any transaction, contract,
agreement, understanding, loan, advance or guarantee with any CCA Entity (each,
a "CCA Entity Transaction"), unless:
 
     (1) such CCA Entity Transaction is on terms that are no less favorable to
         the Company or the relevant Restricted Subsidiary than those that would
         have been obtained in a comparable transaction by the Company or such
         Restricted Subsidiary with an unrelated Person; and
 
     (2) the Company delivers to the trustee:
 
          (a) with respect to any CCA Entity Transaction or series of related
              CCA Entity Transactions involving aggregate consideration in
              excess of $5.0 million in any twelve-month period, a resolution of
              the Board of Directors set forth in an Officers' Certificate
              certifying that such CCA Entity Transaction complies with this
              covenant and that such CCA Entity Transaction has been approved by
              a majority of the disinterested members of the Board of Directors;
              and
 
          (b) with respect to any CCA Entity Transaction or series of related
              CCA Entity Transactions involving aggregate consideration in
              excess of $15.0 million in any twelve-month period, an opinion as
              to the fairness to the Company of such CCA Entity Transaction from
              a financial point of view issued by an accounting, appraisal,
              consulting or investment banking firm of national standing.
 
     The following items shall not be deemed to be CCA Entity Transactions and,
therefore, will not be subject to the provisions of the prior paragraph:
 
     (1) any lease agreement, management contract or other contractual
         arrangement entered into by the Company or any of its Restricted
         Subsidiaries in the ordinary course of business, which is fair to the
         Company and its Restricted Subsidiaries in the reasonable opinion of
         the Board of Directors of the Company or senior management of the
         Company;
 
     (2) amendments to lease agreements or management contracts that do not
         materially alter the rent provisions or economic terms of such
         agreements; and
 
     (3) payments or transactions pursuant to the Existing CCA Entity
         Agreements.
 
     DESIGNATION OF RESTRICTED AND UNRESTRICTED SUBSIDIARIES
 
     The Board of Directors may designate any Restricted Subsidiary to be an
Unrestricted Subsidiary if that designation would not cause a Default. If a
Restricted Subsidiary is designated as an Unrestricted Subsidiary, all
outstanding Investments owned by the Company and its Restricted Subsidiaries in
the Subsidiary so designated will be deemed to be an Investment made as of the
time of such designation and will reduce the amount available for Restricted
Payments under clause (3)(b) of the first paragraph of the covenant described
above under the caption "-- Restricted Payments" or Permitted Investments, as
applicable. All such outstanding Investments will be valued at their fair market
value at the time of such designation. That designation will only be permitted
if such Restricted Payment would be permitted at that time and if such
Restricted Subsidiary otherwise meets the definition of an Unrestricted
Subsidiary.
 
                                      S-76
<PAGE>   78
 
     The Board of Directors of the Company may at any time designate any
Unrestricted Subsidiary to be a Restricted Subsidiary; provided that such
designation shall be deemed to be an incurrence of Indebtedness by a Restricted
Subsidiary of the Company of any outstanding Indebtedness of such Unrestricted
Subsidiary and such designation shall only be permitted if (1) such Indebtedness
is permitted under the covenant described under the caption "Certain
Covenants -- Incurrence of Indebtedness and Issuance of Preferred Stock,"
calculated on a pro forma basis as if such designation had occurred at the
beginning of the four-quarter reference period; and (2) no Default or Event of
Default would be in existence following such designation. Any designation of a
Subsidiary of the Company as an Unrestricted Subsidiary shall be evidenced to
the Trustee by filing with the Trustee a certified copy of the Board Resolution
giving effect to such designation and an Officers' Certificate certifying that
such designation complied with the preceding conditions and was permitted by the
covenant described above under the caption "-- Certain Covenants -- Restricted
Payments." If, at any time, any Unrestricted Subsidiary would fail to meet the
preceding requirements as an Unrestricted Subsidiary, it shall thereafter cease
to be an Unrestricted Subsidiary for purposes of the Indenture and any
Indebtedness of such Subsidiary shall be deemed to be incurred by a Restricted
Subsidiary of the Company as of such date and, if such Indebtedness is not
permitted to be incurred as of such date under the covenant described under the
caption "Incurrence of Indebtedness and Issuance of Preferred Stock," the
Company shall be in default of such covenant.
 
     SUBSIDIARY GUARANTEES
 
     The Company will not permit any of its Restricted Subsidiaries after the
Issue Date, directly or indirectly, to Guarantee or pledge any assets to secure
the payment of any other Indebtedness of the Company unless such Restricted
Subsidiary simultaneously executes and delivers a supplemental indenture to the
Indenture providing for the Guarantee of the payment of the notes by such
Restricted Subsidiary, which Guarantee shall not be expressly subordinated to
such other Indebtedness.
 
     Notwithstanding the preceding paragraph, any such Guarantee by a Restricted
Subsidiary of the notes shall provide by its terms that it shall be
automatically and unconditionally released and discharged upon any sale,
exchange or transfer, to any Person not an Affiliate of the Company, of all of
the Company's stock in, or all or substantially all the assets of, such
Restricted Subsidiary, which sale, exchange or transfer is made in compliance
with the applicable provisions of the Indenture. The form of such supplemental
indenture will be attached as an exhibit to the Indenture.
 
     BUSINESS ACTIVITIES
 
     The Company will not, and will not permit any Restricted Subsidiary to,
engage in any business other than Permitted Businesses, except to such extent as
would not be material to the Company and its Restricted Subsidiaries taken as a
whole.
 
     PAYMENTS FOR CONSENT
 
     The Company will not, and will not permit any of its Subsidiaries to,
directly or indirectly, pay or cause to be paid any consideration to or for the
benefit of any holder of notes for or as an inducement to any consent, waiver or
amendment of any of the terms or provisions of the Indenture or the notes unless
such consideration is offered to be paid and is paid to all holders of the notes
that consent, waive or agree to amend in the time frame set forth in the
solicitation documents relating to such consent, waiver or agreement.
 
                                      S-77
<PAGE>   79
 
     REPORTS
 
     Whether or not required by the Commission, so long as any notes are
outstanding, the Company will furnish to the holders of notes, within the time
periods specified in the Commission's rules and regulations:
 
     (1) all quarterly and annual financial information that would be required
         to be contained in a filing with the Commission on Forms 10-Q and 10-K
         if the Company were required to file such Forms, including a
         "Management's Discussion and Analysis of Financial Condition and
         Results of Operations" that describes the financial condition and
         results of operations of the Company and its Subsidiaries and, with
         respect to the annual information only, a report on the annual
         financial statements by the Company's certified independent
         accountants; and
 
     (2) all current reports that would be required to be filed with the
         Commission on Form 8-K if the Company were required to file such
         reports.
 
     If the Company has designated any of its Subsidiaries as Unrestricted
Subsidiaries, then the quarterly and annual financial information required by
the preceding paragraph shall include a reasonably detailed presentation, either
on the face of the financial statements or in the footnotes thereto, and in
Management's Discussion and Analysis of Financial Condition and Results of
Operations, of the financial condition and results of operations of the Company
and its Restricted Subsidiaries separate from the financial condition and
results of operations of the Unrestricted Subsidiaries of the Company.
 
     In addition, whether or not required by the Commission, the Company will
file a copy of all of the information and reports referred to in clauses (1) and
(2) above with the Commission for public availability within the time periods
specified in the Commission's rules and regulations (unless the Commission will
not accept such a filing) and make such information available to securities
analysts and prospective investors upon request.
 
CHANGES IN COVENANTS WHEN NOTES RATED INVESTMENT GRADE
 
     Following the first date upon which the notes are rated Baa3 or better by
Moody's Investors Service, Inc. and BBB- or better by Standard & Poor's Ratings
Service (or, in either case, if such person ceases to rate the notes for reasons
outside of the control of the Company, the equivalent investment grade credit
rating from any other "nationally recognized statistical rating organization"
(within the meaning of Rule 15c3-1(c)(2)(vi)(F) under the Exchange Act) selected
by the Company as a replacement agency) (the "Rating Event Date") (and provided
no Event of Default or event that with notice or the passage of time would
constitute an Event of Default shall exist on the Rating Event Date), the
covenants specifically listed under "-- Repurchase at the Option of
Holders -- Asset Sales," "Certain Covenants -- Restricted Payments," "-- Liens,"
"-- Dividend and Other Payment Restrictions Affecting Restricted Subsidiaries,"
"-- Transactions with Affiliates," "-- Designation of Restricted and
Unrestricted Subsidiaries," "-- Subsidiary Guarantees" and "-- Business
Activities will no longer be applicable to the notes. Following the Rating Event
Date, all Unrestricted Subsidiaries shall become Restricted Subsidiaries.
 
     There can be no assurance that a Rating Event Date will occur or, if one
occurs, that the notes will continue to maintain an investment grade rating. The
provisions and covenants that cease to be applicable to the notes after the
Rating Event Date will not subsequently be reinstated.
 
                                      S-78
<PAGE>   80
 
EVENTS OF DEFAULT AND REMEDIES
 
     Each of the following is an Event of Default:
 
     (1) default for 30 days in the payment when due of interest on the notes;
 
     (2) default in payment when due of the principal of, or premium, if any, on
         the notes;
 
     (3) failure by the Company to comply for 10 days after written notice from
         the Trustee or the holders of at least 25% in principal amount of the
         then outstanding notes with any of its obligations under the covenants
         described under "-- Repurchase at the Option of Holders -- Change of
         Control" above or under the covenants described under "-- Certain
         Covenants" above (in each case, other than a failure to purchase notes
         which will constitute an Event of Default under clause (2) above);
 
     (4) failure by the Company or any of its Restricted Subsidiaries for 60
         days after written notice from the Trustee or holders of at least 25%
         in aggregate principal amount of the then outstanding notes to comply
         with any of the other agreements in the Indenture;
 
     (5) default under any mortgage, indenture or instrument under which there
         may be issued or by which there is secured or evidenced any
         Indebtedness for money borrowed by the Company or any of its Restricted
         Subsidiaries (or the payment of which is guaranteed by the Company or
         any of its Restricted Subsidiaries) whether such Indebtedness or
         Guarantee now exists, or is created after the Issue Date, if that
         default:
 
          (a) is caused by a failure to pay principal of, or interest or
              premium, if any, on such Indebtedness prior to the expiration of
              the grace period provided in such Indebtedness on the date of such
              default (a "Payment Default"); or
 
          (b) results in the acceleration of such Indebtedness prior to its
              express maturity,
 
          and, in each case, the principal amount of any such Indebtedness,
          together with the principal amount of any other such Indebtedness
          under which there has been a Payment Default or the maturity of which
          has been so accelerated, aggregates $25.0 million or more;
 
     (6) failure by the Company or any of its Subsidiaries to pay final
         judgments aggregating in excess of $25.0 million, which judgments are
         not paid, discharged or stayed for a period of 60 days;
 
     (7) except as permitted by the Indenture, any Subsidiary Guarantee shall be
         held in any judicial proceeding to be unenforceable or invalid or shall
         cease for any reason to be in full force and effect or any Guarantor,
         or any Person acting on behalf of any Guarantor, shall deny or
         disaffirm its obligations under its Subsidiary Guarantee; and
 
     (8) certain events of bankruptcy or insolvency with respect to the Company
         or any of its Restricted Subsidiaries that taken together would
         constitute a Significant Subsidiary.
 
     In the case of an Event of Default arising from certain events of
bankruptcy or insolvency, with respect to the Company, any Subsidiary that is a
Significant Subsidiary or any group of Subsidiaries that, taken together, would
constitute a Significant Subsidiary, all outstanding notes will become due and
payable immediately without further action or notice. If any other Event of
Default occurs and is continuing, the trustee or the holders of at least 25% in
principal amount of the then outstanding notes may declare all the notes to be
due and payable immediately.
 
     Holders of the notes may not enforce the Indenture or the notes except as
provided in the Indenture. Subject to certain limitations, holders of a majority
in principal amount of the then outstanding notes may direct the trustee in its
exercise of any trust or power. The trustee may withhold from holders of the
notes notice of any continuing Default or Event of Default (except a
 
                                      S-79
<PAGE>   81
 
Default or Event of Default relating to the payment of principal or interest) if
it determines that withholding notice is in their interest.
 
     The holders of a majority in aggregate principal amount of the notes then
outstanding by notice to the trustee may on behalf of the holders of all of the
notes waive any existing Default or Event of Default and its consequences under
the Indenture except a continuing Default or Event of Default in the payment of
interest on, or the principal of, the notes.
 
     In the case of any Event of Default occurring by reason of any willful
action or inaction taken or not taken by or on behalf of the Company with the
intention of avoiding payment of the premium that the Company would have had to
pay if the Company then had elected to redeem the notes pursuant to the optional
redemption provisions of the Indenture, an equivalent premium shall also become
and be immediately due and payable to the extent permitted by law upon the
acceleration of the notes.
 
     The Company is required to deliver to the trustee annually a statement
regarding compliance with the Indenture. Upon becoming aware of any Default or
Event of Default, the Company is required to deliver to the trustee a statement
specifying such Default or Event of Default.
 
NO PERSONAL LIABILITY OF DIRECTORS, OFFICERS, EMPLOYEES AND STOCKHOLDERS
 
     No director, officer, employee, incorporator or stockholder of the Company,
as such, shall have any liability for any obligations of the Company under the
notes, the Indenture, or for any claim based on, in respect of, or by reason of,
such obligations or their creation. Each holder of notes by accepting a note
waives and releases all such liability. The waiver and release are part of the
consideration for issuance of the notes. The waiver may not be effective to
waive liabilities under the federal securities laws.
 
LEGAL DEFEASANCE AND COVENANT DEFEASANCE
 
     The Company may, at its option and at any time, elect to have all of its
obligations discharged with respect to the outstanding notes ("Legal
Defeasance") except for:
 
     (1) the rights of holders of outstanding notes to receive payments in
         respect of the principal of, or interest or premium, if any, on such
         notes when such payments are due from the trust referred to below;
 
     (2) the Company's obligations with respect to the notes concerning issuing
         temporary notes, registration of notes, mutilated, destroyed, lost or
         stolen notes and the maintenance of an office or agency for payment and
         money for security payments held in trust;
 
     (3) the rights, powers, trusts, duties and immunities of the trustee, and
         the Company's obligations in connection therewith; and
 
     (4) the Legal Defeasance provisions of the Indenture.
 
     In addition, the Company may, at its option and at any time, elect to have
the obligations of the Company released with respect to certain covenants that
are described in the Indenture ("Covenant Defeasance") and thereafter any
omission to comply with those covenants shall not constitute a Default or Event
of Default with respect to the notes. In the event Covenant Defeasance occurs,
certain events (not including non-payment, bankruptcy, receivership,
rehabilitation and insolvency events) described under "Events of Default" will
no longer constitute an Event of Default with respect to the notes.
 
                                      S-80
<PAGE>   82
 
     In order to exercise either Legal Defeasance or Covenant Defeasance:
 
     (1) the Company must irrevocably deposit with the trustee, in trust, for
         the benefit of the holders of the notes, cash in U.S. dollars,
         non-callable Government Securities, or a combination thereof, in such
         amounts as will be sufficient, in the opinion of a nationally
         recognized firm of independent public accountants, to pay the principal
         of, or interest and premium, if any, on the outstanding notes on the
         stated maturity or on the applicable redemption date, as the case may
         be, and the Company must specify whether the notes are being defeased
         to maturity or to a particular redemption date;
 
     (2) in the case of Legal Defeasance, the Company shall have delivered to
         the trustee an Opinion of Counsel with customary or reasonable
         assumptions reasonably acceptable to the trustee confirming that (a)
         the Company has received from, or there has been published by, the
         Internal Revenue Service a ruling or (b) since the Issue Date, there
         has been a change in the applicable federal income tax law, in either
         case to the effect that, and based thereon such Opinion of Counsel
         shall confirm that, the holders of the outstanding notes will not
         recognize income, gain or loss for federal income tax purposes as a
         result of such Legal Defeasance and will be subject to federal income
         tax on the same amounts, in the same manner and at the same times as
         would have been the case if such Legal Defeasance had not occurred;
 
     (3) in the case of Covenant Defeasance, the Company shall have delivered to
         the trustee an Opinion of Counsel with customary or reasonable
         assumptions reasonably acceptable to the trustee confirming that the
         holders of the outstanding notes will not recognize income, gain or
         loss for federal income tax purposes as a result of such Covenant
         Defeasance and will be subject to federal income tax on the same
         amounts, in the same manner and at the same times as would have been
         the case if such Covenant Defeasance had not occurred;
 
     (4) no Default or Event of Default shall have occurred and be continuing
         either: (a) on the date of such deposit (other than a Default or Event
         of Default resulting from the borrowing of funds to be applied to such
         deposit); or (b) or insofar as Events of Default from bankruptcy or
         insolvency events are concerned, at any time in the period ending on
         the 91st day after the date of deposit;
 
     (5) such Legal Defeasance or Covenant Defeasance will not result in a
         breach or violation of, or constitute a default under any material
         agreement or instrument (other than the Indenture) to which the Company
         or any of its Subsidiaries is a party or by which the Company or any of
         its Subsidiaries is bound;
 
     (6) 91 days shall have passed between the date of deposit and no
         intervening bankruptcy of the Company shall have occurred under
         applicable bankruptcy law;
 
     (7) the Company must deliver to the trustee an Officers' Certificate
         stating that the deposit was not made by the Company with the intent of
         defeating, hindering, delaying or defrauding creditors of the Company
         or others; and
 
     (8) the Company must deliver to the trustee an Officers' Certificate and an
         Opinion of Counsel with customary or reasonable assumptions, each
         stating that all conditions precedent relating to the Legal Defeasance
         or the Covenant Defeasance have been complied with.
 
AMENDMENT, SUPPLEMENT AND WAIVER
 
     Except as provided in the next two succeeding paragraphs, the Indenture or
the notes may be amended or supplemented with the consent of the holders of at
least a majority in principal amount of the notes then outstanding (including,
without limitation, consents obtained in connection with a
 
                                      S-81
<PAGE>   83
 
purchase of, or tender offer or exchange offer for, notes), and any existing
default or compliance with any provision of the Indenture or the notes may be
waived with the consent of the holders of a majority in principal amount of the
then outstanding notes (including, without limitation, consents obtained in
connection with a purchase of, or tender offer or exchange offer for, notes).
 
     Without the consent of each holder affected, an amendment or waiver may not
(with respect to any notes held by a non-consenting holder):
 
     (1) reduce the principal amount of notes whose holders must consent to an
         amendment, supplement or waiver;
 
     (2) reduce the principal of or change the fixed maturity of any note or
         alter the provisions with respect to the redemption of the notes (other
         than provisions relating to the covenants described above under the
         caption "-- Repurchase at the Option of Holders");
 
     (3) reduce the rate of or change the time for payment of interest on any
         note;
 
     (4) waive a Default or Event of Default in the payment of principal of, or
         interest or premium, if any, on the notes (except a rescission of
         acceleration of the notes by the holders of at least a majority in
         aggregate principal amount of the notes and a waiver of the payment
         default that resulted from such acceleration);
 
     (5) make any note payable in money other than that stated in the notes;
 
     (6) make any change in the provisions of the Indenture relating to waivers
         of past Defaults or the rights of holders of notes to receive payments
         of principal of, or interest or premium, if any, on the notes;
 
     (7) waive a redemption payment with respect to any note (other than a
         payment required by one of the covenants described above under the
         caption "-- Repurchase at the Option of Holders"); or
 
     (8) make any change in the preceding amendment and waiver provisions.
 
     Notwithstanding the preceding, without the consent of any holder of notes,
the Company, or any Guarantor, with respect to its Subsidiary Guarantee or the
Indenture, and the trustee may amend or supplement the Indenture or the notes or
any Subsidiary Guarantee:
 
     (1) to cure any ambiguity, defect or inconsistency;
 
     (2) to provide for uncertificated notes in addition to or in place of
         certificated notes;
 
     (3) to provide for the assumption of the Company's obligations to holders
         of notes in the case of a merger or consolidation or sale of all or
         substantially all of the Company's assets;
 
     (4) to make any change that would provide any additional rights or benefits
         to the holders of notes, including providing for additional Subsidiary
         Guarantees, or that does not adversely affect the legal rights under
         the Indenture of any such holder; or
 
     (5) to comply with requirements of the Commission in order to effect or
         maintain the qualification of the Indenture under the Trust Indenture
         Act.
 
                                      S-82
<PAGE>   84
 
SATISFACTION AND DISCHARGE
 
     The Indenture will be discharged and will cease to be of further effect as
to all notes issued thereunder, when:
 
     (1) either:
 
          (a) all notes that have been authenticated (except lost, stolen or
              destroyed notes that have been replaced or paid and notes for
              whose payment money has theretofore been deposited in trust and
              thereafter repaid to the Company) have been delivered to the
              trustee for cancellation; or
 
          (b) all notes that have not been delivered to the trustee for
              cancellation have become due and payable by reason of the making
              of a notice of redemption or otherwise or will become due and
              payable within one year and the Company has irrevocably deposited
              or caused to be deposited with the trustee as trust funds in trust
              solely for the benefit of the holders, cash in U.S. dollars,
              non-callable Government Securities, or a combination thereof, in
              such amounts as will be sufficient without consideration of any
              reinvestment of interest, to pay and discharge the entire
              indebtedness on the notes not delivered to the trustee for
              cancellation for principal, premium, if any, and accrued interest
              to the date of maturity or redemption;
 
     (2) no Default or Event of Default shall have occurred and be continuing on
         the date of such deposit or shall occur as a result of such deposit and
         such deposit will not result in a breach or violation of, or constitute
         a default under, any other instrument to which the Company is a party
         or by which the Company is bound;
 
     (3) the Company has paid or caused to be paid all sums payable by it under
         the Indenture; and
 
     (4) the Company has delivered irrevocable instructions to the trustee under
         the Indenture to apply the deposited money toward the payment of the
         notes at maturity or the redemption date, as the case may be.
 
In addition, the Company must deliver an Officers' Certificate and an Opinion of
Counsel to the trustee stating that all conditions precedent to satisfaction and
discharge have been satisfied.
 
CONCERNING THE TRUSTEE
 
     If the trustee becomes a creditor of the Company, the Indenture limits its
right to obtain payment of claims in certain cases, or to realize on certain
property received in respect of any such claim as security or otherwise. The
trustee will be permitted to engage in other transactions; however, if it
acquires any conflicting interest it must eliminate such conflict within 90
days, apply to the Commission for permission to continue or resign.
 
     The holders of a majority in principal amount of the then outstanding notes
will have the right to direct the time, method and place of conducting any
proceeding for exercising any remedy available to the trustee, subject to
certain exceptions. The Indenture provides that in case an Event of Default
shall occur and be continuing, the trustee will be required, in the exercise of
its power, to use the degree of care of a prudent man in the conduct of his own
affairs. Subject to such provisions, the trustee will be under no obligation to
exercise any of its rights or powers under the Indenture at the request of any
holder of notes, unless such holder shall have offered to the trustee security
and indemnity satisfactory to it against any loss, liability or expense.
 
                                      S-83
<PAGE>   85
 
BOOK-ENTRY, DELIVERY AND FORM
 
     Except under the limited circumstances described below, the notes will be
issued in the form of one or more Global Notes (the "Global Notes"),
representing the total amount of notes issued by the Company. The Global Notes
will be deposited on the Issue Date with, or on behalf of, The Depository Trust
Company ("DTC") and registered in the name of Cede & Co., as nominee of DTC
(such nominee being referred to herein as the "Global Note Holder"). As a
result, beneficial interests in the Global Notes will be shown on, and transfers
of the Global Notes will be made only through, records maintained by DTC and its
participants, who are described below.
 
     The Global Notes will be exchangeable for definitive certificates in
registered form with the same terms as the Global Notes only if:
 
     - DTC is unwilling or unable to continue to act as a depositary or DTC
       ceases to be a clearing agency registered under applicable law and, in
       each case, a successor depositary is not appointed by the Company within
       90 days;
 
     - if there is an Event of Default; or
 
     - we decide, in our sole discretion, to exchange the Global Notes in whole
       but not in part, for definitive certificates.
 
     If definitive certificates are issued in exchange for all or part of the
Global Notes, then such definitive certificates may be exchanged for an interest
in the Global Notes representing the principal amount of notes being
transferred, unless the Global Notes have already been exchanged for definitive
securities. In all cases, definitive certificates delivered in exchange for any
Global Note, or beneficial interests therein, will be registered in names, and
issued in any approved denominations, requested by or on behalf of DTC, in
accordance with its customary procedures, and may bear restrictive legends
regarding their transfer.
 
     DTC is a limited-purpose trust company that was created to hold securities
for its participating organizations (collectively, the "Participants" or "DTC's
Participants") and to facilitate the clearance and settlement of transactions in
those securities between Participants through electronic book-entry changes in
accounts of its Participants. DTC's Participants include securities brokers and
dealers (including the Underwriters), banks, trust companies, clearing
corporations and certain other organizations. Access to DTC's system is also
available to other entities such as banks, brokers, dealers and trust companies
that clear through or maintain a custodial relationship with a Participant,
either directly or indirectly (collectively, the "Indirect Participants" or
"DTC's Indirect Participants"). Persons who are not Participants may
beneficially own securities held by or on behalf of DTC only through DTC's
Participants or DTC's Indirect Participants. The ownership interests in, and
transfers of ownership interests in, each security held by or on behalf of DTC
are recorded on the records of the Participants and Indirect Participants.
 
     The Company expects that pursuant to procedures established by DTC:
 
     (1) upon deposit of the Global Notes, DTC will credit the accounts of
         Participants designated by the Underwriters with portions of the
         principal amount of the Global Notes; and
 
     (2) ownership of these interests in the Global Notes will be shown on, and
         the transfer of ownership thereof will be effected only through,
         records maintained by DTC (with respect to the Participants) or by the
         Participants and the Indirect Participants (with respect to other
         owners of beneficial interest in the Global Notes).
 
     The laws of some states require that certain Persons take physical delivery
in definitive form of securities that they own. Consequently, the ability to
transfer beneficial interests in a Global Note to such Persons will be limited
to such extent.
 
                                      S-84
<PAGE>   86
 
     So long as the Global Note Holder is the registered owner of any notes, the
Global Note Holder will be considered the sole holder under the Indenture of any
notes evidenced by the Global Notes. Beneficial owners of notes evidenced by the
Global Notes will not be considered the owners or holders thereof under the
Indenture for any purpose, including with respect to the giving of any
directions, instructions or approvals to the trustee thereunder. Neither the
Company nor the trustee will have any responsibility or liability for any aspect
of the records of DTC or for maintaining, supervising or reviewing any records
of DTC relating to the notes. In addition, the Company and the trustee may
conclusively rely on and will be protected in relying on instructions from DTC
or its nominee as the registered owner of the notes for all purposes.
 
     Payments in respect of the principal of, and interest and premium, if any,
on a Global Note registered in the name of the Global Note Holder on the
applicable record date will be payable by the trustee to or at the direction of
the Global Note Holder in its capacity as the registered holder under the
Indenture. Under the terms of the Indenture, the Company and the trustee will
treat the Persons in whose names the notes, including the Global Notes, are
registered as the owners thereof for the purpose of receiving payments and for
all other purposes. Consequently, neither the Company, the trustee nor any agent
of the Company or the trustee has or will have any responsibility or liability
for:
 
     (1) any aspect of DTC's records or any Participant's or Indirect
         Participant's records relating to or payments made on account of
         beneficial ownership interest in the Global Notes or for maintaining,
         supervising or reviewing any of DTC's records or any Participant's or
         Indirect Participant's records relating to the beneficial ownership
         interests in the Global Notes; or
 
     (2) any other matter relating to the actions and practices of DTC or any of
         its Participants or Indirect Participants.
 
     DTC has advised the Company that its current practice, upon receipt of any
payment in respect of securities such as the notes (including principal and
interest), is to credit the accounts of the relevant Participants with the
payment on the payment date unless DTC has reason to believe it will not receive
payment on such payment date. Each relevant Participant is credited with an
amount proportionate to its beneficial ownership of an interest in the principal
amount of the relevant security as shown on the records of DTC. Payments by the
Participants and the Indirect Participants to the beneficial owners of notes
will be governed by standing instructions and customary practices and will be
the responsibility of the Participants or the Indirect Participants and will not
be the responsibility of DTC, the trustee or the Company. Neither the Company
nor the trustee will be liable for any delay by DTC or any of its Participants
in identifying the beneficial owners of the notes, and the Company and the
trustee may conclusively rely on and will be protected in relying on
instructions from DTC or its nominee for all purposes.
 
     DTC's management is aware that some computer applications, systems, and the
like for processing data ("Systems") that are dependent upon calendar dates,
including dates before, on, and after January 1, 2000, may encounter "Year 2000
problems." DTC has informed its Participants and other members of the financial
community (the "Industry") that it has developed and is implementing a program
so that its Systems, as the same relate to the timely payment of distributions
(including principal and income payments) to securityholders, book-entry
deliveries, and settlement of trades within DTC ("DTC Services"), continue to
function appropriately. This program includes a technical assessment and a
remediation plan, each of which is complete. Additionally, DTC's plan includes a
testing phase, which is expected to be completed within appropriate time frames.
 
     However, DTC's ability to perform properly its services is also dependent
upon other parties, including but not limited to issuers and their agents, as
well as third party vendors from whom DTC licenses software and hardware, and
third party vendors on whom DTC relies for information or the
 
                                      S-85
<PAGE>   87
 
provision of services, including telecommunication and electrical utility
service providers, among others. DTC has informed the Industry that it is
contacting (and will continue to contact) third party vendors from whom DTC
acquires services to: (i) impress upon them the importance of such services
being Year 2000 compliant; and (ii) determine the extent of their efforts for
Year 2000 remediation (and, as appropriate, testing) of their services. In
addition, DTC is in the process of developing such contingency plans as it deems
appropriate.
 
     According to DTC, the foregoing information with respect to Year 2000
problems has been provided to the Industry for informational purposes only and
is not intended to serve as a representation, warranty, or contract modification
of any kind.
 
     The information in this section regarding DTC and its book-entry system has
been obtained from sources that we believe to be accurate, but we assume no
responsibility for the accuracy of this information. In addition, we have no
responsibility for the performance by DTC or its Participants of their
obligations as described here or under the rules and procedures governing these
obligations.
 
CERTAIN DEFINITIONS
 
     Set forth below are certain defined terms used in the Indenture. Reference
is made to the Indenture for a full disclosure of all such terms, as well as any
other capitalized terms used herein for which no definition is provided.
 
     "Acquired Debt" means, with respect to any specified Person:
 
     (1) Indebtedness of any other Person existing at the time such other Person
         is merged with or into or became a Restricted Subsidiary of such
         specified Person, whether or not such Indebtedness is incurred in
         connection with, or in contemplation of, such other Person merging with
         or into, or becoming a Restricted Subsidiary of, such specified Person;
         and
 
     (2) Indebtedness secured by a Lien encumbering any asset acquired by such
         specified Person.
 
     "Affiliate" of any specified Person means any other Person directly or
indirectly controlling or controlled by or under direct or indirect common
control with such specified Person. For purposes of this definition, "control,"
as used with respect to any Person, shall mean the possession, directly or
indirectly, of the power to direct or cause the direction of the management or
policies of such Person, whether through the ownership of voting securities, by
agreement or otherwise; provided that beneficial ownership of 10% or more of the
Voting Stock of a Person shall be deemed to be control. For purposes of this
definition, the terms "controlling," "controlled by" and "under common control
with" shall have correlative meanings.
 
     "API" means Agecroft Properties, Inc.
 
     "APM" means Agecroft Prison Management Limited.
 
     "Asset Sale" means:
 
     (1) the sale, lease, conveyance or other disposition of any assets or
         rights, other than sales of inventory consisting of personal property
         in the ordinary course of business; provided that the sale, conveyance
         or other disposition of all or substantially all of the assets of the
         Company and its Restricted Subsidiaries taken as a whole will be
         governed by the provisions of the Indenture described above under the
         caption "-- Repurchase at the Option of Holders -- Change of Control"
         and/or the provisions described above under the caption "-- Certain
         Covenants -- Merger, Consolidation or Sale of Assets" and not by the
         provisions of the Asset Sale covenant; and
 
                                      S-86
<PAGE>   88
 
     (2) the issuance of Equity Interests by any of the Company's Restricted
         Subsidiaries or the sale of Equity Interests in any of its Restricted
         Subsidiaries by the Company or any such Restricted Subsidiaries.
 
     Notwithstanding the preceding, the following items shall not be deemed to
be Asset Sales:
 
      (1) any single transaction or series of related transactions that involves
          assets having a Fair Market Value of less than $5.0 million;
 
      (2) a transfer of assets between or among the Company and its Restricted
          Subsidiaries,
 
      (3) an issuance of Equity Interests by a Restricted Subsidiary to the
          Company or to another Restricted Subsidiary;
 
      (4) the sale or lease of equipment, inventory, accounts receivable or
          other assets in the ordinary course of business;
 
      (5) the sale or other disposition of cash or Cash Equivalents;
 
      (6) the sale of any of the Designated Assets pursuant to the terms of the
          related lease;
 
      (7) the sale of Cash Equivalents in the ordinary course of business;
 
      (8) the issuance of Equity Interests by the Company;
 
      (9) dispositions of any assets to a lender in connection with a
          foreclosure or in lieu of a foreclosure so long as such lender has a
          Permitted Lien on any such assets and, to the extent such Permitted
          Lien constituted Indebtedness, it was permitted to be incurred by the
          covenant under the caption "-- Certain Covenants -- Incurrence of
          Indebtedness and Issuance of Disqualified Stock or Subsidiary
          Preferred Stock;" and
 
     (10) a Restricted Payment or Permitted Investment that is permitted by the
          covenant described above under the caption "-- Certain
          Covenants -- Restricted Payments."
 
     "Bank Credit Facility" means that certain Credit Agreement, dated as of
January 1, 1999, by and among the Company, Lehman Commercial Paper Inc., as
Documentation Agent, NationsBank, N.A., as Administrative Agent, The Bank of
Nova Scotia, as Syndication Agent, and the other parties thereto, including any
related notes, guarantees, collateral documents, instruments and agreements
executed in connection therewith, and in each case as amended, restated, amended
and restated, modified, renewed, refunded, replaced or refinanced from time to
time.
 
     "Beneficial Owner" has the meaning assigned to such term in Rule 13d-3 and
Rule 13d-5 under the Exchange Act, except that in calculating the beneficial
ownership of any particular "person" (as that term is used in Section 13(d)(3)
of the Exchange Act), such "person" shall be deemed to have beneficial ownership
of all securities that such "person" has the right to acquire by conversion or
exercise of other securities, whether such right is currently exercisable or is
exercisable only upon the occurrence of a subsequent condition. The terms
"Beneficially Owns" and "Beneficially Owned" shall have a corresponding meaning.
 
     "Board of Directors" means:
 
     (1) with respect to a corporation, the board of directors of the
         corporation;
 
     (2) with respect to a partnership, the board of directors of the general
         partner of the partnership; and
 
     (3) with respect to any other Person, the board or committee of such Person
         serving a similar function.
 
                                      S-87
<PAGE>   89
 
     "Capital Contribution" means any contribution to the equity of the Company
for which no consideration is given, or if given, consists only of the issuance
of Qualified Capital Stock (or, if other consideration is given only the value
of the contribution in excess of such other consideration).
 
     "Capital Lease Obligation" means, at the time any determination thereof is
to be made, the amount of the liability in respect of a capital lease that would
at that time be required to be capitalized on a balance sheet in accordance with
GAAP.
 
     "Capital Stock" means:
 
     (1) in the case of a corporation, corporate stock;
 
     (2) in the case of an association or business entity, any and all shares,
         interests, participations, rights or other equivalents (however
         designated) of corporate stock;
 
     (3) in the case of a partnership or limited liability company, partnership
         or membership interests (whether general or limited); and
 
     (4) any other interest or participation that confers on a Person the right
         to receive a share of the profits and losses of, or distributions of
         assets of, the issuing Person.
 
     "Cash Equivalents" means:
 
     (1) United States dollars;
 
     (2) securities issued or directly and fully guaranteed or insured by the
         United States government or any agency or instrumentality thereof
         (provided that the full faith and credit of the United States is
         pledged in support thereof) having maturities of not more than twelve
         months from the date of acquisition;
 
     (3) certificates of deposit, time deposits and eurodollar time deposits
         with maturities of twelve months or less from the date of acquisition,
         bankers' acceptances with maturities not exceeding twelve months and
         overnight bank deposits, in each case, with any lender party to the
         Bank Credit Facility or with any domestic commercial bank having
         capital and surplus in excess of $500.0 million and a Thompson Bank
         Watch Rating of "B" or better;
 
     (4) repurchase obligations with a term of not more than seven days for
         underlying securities of the types described in clauses (2) and (3)
         above entered into with any financial institution meeting the
         qualifications specified in clause (3) above;
 
     (5) commercial paper having the highest rating obtainable from Moody's
         Investors Service, Inc. or Standard & Poor's Rating Services and in
         each case maturing within six months after the date of acquisition; and
 
     (6) money market funds at least 95% of the assets of which constitute Cash
         Equivalents of the kinds described in clauses (1) through (5) of this
         definition.
 
     "CCA Entities" means each of Corrections Corporation of America, Prison
Management Services, Inc. and Juvenile and Jail Facility Management Services,
Inc., any successor to each of the foregoing and any of their respective
Subsidiaries.
 
     "Change of Control" means the occurrence of any of the following:
 
     (1) the direct or indirect sale, transfer, conveyance or other disposition
         (other than by way of merger or consolidation), in one or a series of
         related transactions, of all or substantially all of the properties or
         assets of the Company and its Restricted Subsidiaries taken as a whole
         or of the Operating Company to any "person" (as that term is used in
         Section 13(d)(3) of the Exchange Act) other than the Principals and
         their Related Parties;
 
                                      S-88
<PAGE>   90
 
     (2) greater than 50% of the Company's aggregate amount of facilities,
         measured by aggregate number of beds, are managed by any one person or
         group of Persons other than the Operating Company or any successor to
         the Operating Company (and where no Change of Control otherwise occurs)
         or any affiliate of the Operating Company or any company managed by
         substantially the same people as the Operating Company or any
         governmental entity in the jurisdiction where such facility is located;
 
     (3) the adoption of a plan relating to the liquidation or dissolution of
         the Company or of the Operating Company;
 
     (4) the consummation of any transaction (including, without limitation, any
         merger or consolidation) the result of which is that any "person" (as
         defined above), other than the Principals and their Related Parties,
         becomes the Beneficial Owner, directly or indirectly, of more than 50%
         of the Voting Stock of the Company or of the Operating Company,
         measured by voting power rather than number of shares; or
 
     (5) during any period of two consecutive years, individuals who at the
         beginning of such period constituted the Board of Directors of the
         Company or of the Operating Company (together with any new directors
         whose election by either such Board of Directors or whose nomination
         for election by the stockholders of the Company or the shareholders of
         Operating Company, as applicable, was approved by a vote of at least a
         majority of the directors of the Company or the Operating Company, as
         applicable, then still in office who were either directors at the
         beginning of such period or whose election or nomination for election
         was previously so approved or is a designee of the Principals and their
         Related Parties or was nominated or elected by such Principals and
         their Related Parties or any of their designees) cease for any reason
         to constitute a majority of the Board of Directors of the Company or
         the Operating Company, as applicable, then in office.
 
     "Consolidated Adjusted Total Assets" means, with respect to the Company as
of any date, the sum of (a) Consolidated Undepreciated Real Estate Assets on
such date, (b) the book value, determined under GAAP, of all other tangible
assets on such date of the Company and its Restricted Subsidiaries on a
consolidated basis, and (c) 50% of the book value, determined under GAAP, of all
intangible assets on such date of the Company and its Restricted Subsidiaries on
a consolidated basis; it being understood that for purposes of this definition
"intangible" and "tangible" will be defined by a responsible officer of the
Company in good faith.
 
     "Consolidated Cash Flow" means, with respect to any specified Person for
any period, the Consolidated Net Income of such Person for such period plus:
 
     (1) an amount equal to any extraordinary loss plus any net loss realized by
         such Person or any of its Restricted Subsidiaries in connection with an
         Asset Sale, to the extent such losses were deducted in computing such
         Consolidated Net Income; plus
 
     (2) provision for taxes based on income or profits of such Person and its
         Restricted Subsidiaries for such period, to the extent that such
         provision for taxes was deducted in computing such Consolidated Net
         Income regardless of whether such taxes or payments are required to be
         remitted to any governmental authority; plus
 
     (3) Fixed Charges to the extent Fixed Charges were deducted in calculating
         Consolidated Net Income; plus
 
     (4) Consolidated Depreciation and Amortization Expense to the extent
         deducted in computing Consolidated Net Income; minus
 
                                      S-89
<PAGE>   91
 
     (5) non-cash items increasing such Consolidated Net Income for such period,
         other than the accrual of revenue in the ordinary course of business,
         in each case, on a consolidated basis and determined in accordance with
         GAAP.
 
     "Consolidated Debt" means, with respect to the Company at any date, the
aggregate principal amount of Indebtedness plus the aggregate liquidation
preference of Disqualified Stock and Subsidiary Preferred Stock outstanding on
such date of the Company and its Restricted Subsidiaries on a consolidated basis
determined in accordance with GAAP.
 
     "Consolidated Depreciation and Amortization Expense" means, with respect to
any specified Person for any period, depreciation, amortization (including
amortization of goodwill and other intangibles but excluding amortization of
prepaid cash expenses that were paid in a prior period) and other non-cash
charges (including any write-off of deferred tax assets, but excluding any such
non-cash expense to the extent that it represents an accrual of or reserve for
cash expenses in any future period or amortization of a prepaid cash expense
that was paid in a prior period) of such Person and its Restricted Subsidiaries
for such period to the extent that such depreciation, amortization and other
non-cash expenses were deducted in computing such Consolidated Net Income.
 
     "Consolidated Net Income" means, with respect to any specified Person for
any period, the aggregate of the Net Income of such Person and its Restricted
Subsidiaries for such period, on a consolidated basis, determined in accordance
with GAAP; provided that:
 
     (1) the Net Income of any Person that is not a Restricted Subsidiary or
         that is accounted for by the equity method of accounting shall be
         included only to the extent of the amount of dividends or distributions
         paid in cash to the specified Person or a Restricted Subsidiary
         thereof;
 
     (2) the Net Income of any Restricted Subsidiary shall be excluded to the
         extent that the declaration or payment of dividends or similar
         distributions by that Restricted Subsidiary of that Net Income is not
         at the date of determination permitted without any prior governmental
         approval (that has not been obtained) or, directly or indirectly, by
         operation of the terms of its charter or any agreement, instrument,
         judgment, decree, order, statute, rule or governmental regulation
         applicable to that Restricted Subsidiary or its shareholders;
 
     (3) the Net Income of any Person acquired in a pooling of interests
         transaction for any period prior to the date of such acquisition shall
         be excluded; and
 
     (4) the cumulative effect of a change in accounting principles shall be
         excluded.
 
     "Consolidated Undepreciated Real Estate Assets" means, as of any date, the
cost (being the original cost to the Company or any of its Restricted
Subsidiaries, plus capital improvements) of real estate assets of the Company
and its Restricted Subsidiaries on such date, before depreciation and
amortization of such real estate assets, determined on a consolidated basis in
conformity with GAAP.
 
     "Covenant Amendment Date" means the first date on which the covenants in
the Bank Credit Facility are amended so that the prohibition on Liens contained
in the first paragraph under the covenant entitled "-- Certain
Covenants -- Liens" does not result in an Event of Default under the Bank Credit
Facility.
 
     "Default" means any event that is, or with the passage of time or the
giving of notice or both would be, an Event of Default.
 
     "Designated Assets" means:
 
     (1) Coffee Correctional Facility, Nicholls, Georgia;
 
     (2) Wheeler Correctional Facility, Alamo, Georgia;
 
                                      S-90
<PAGE>   92
 
     (3) D.C. Correctional Treatment Facility, Washington, D.C.;
 
     (4) Huerfano County Correctional Center, Walsenburg, Colorado;
 
     (5) New Mexico Women's Correctional Facility, Grants, New Mexico;
 
     (6) Maurice H. Sigler Detention Center, Frostproof, Florida;
 
     (7) Shelby Training Center, Memphis, Tennessee;
 
     (8) Cimmaron Correctional Facility, Cushing, Oklahoma; and
 
     (9) Davis Correctional Facility, Holdenville, Oklahoma.
 
     "Disqualified Stock" means any Capital Stock that, by its terms (or by the
terms of any security into which it is convertible, or for which it is
exchangeable, in each case at the option of the holder thereof), or upon the
happening of any event, matures or is mandatorily redeemable, pursuant to a
sinking fund obligation or otherwise, or redeemable at the option of the holder
thereof, in whole or in part, on or prior to the date that is 91 days after the
date on which the notes mature; provided that only the portion of Capital Stock
which is so convertible or exchangeable or is so redeemable at the option of the
holder thereof or which so matures or is mandatorily redeemable prior to such
date will be deemed to be Disqualified Stock. Notwithstanding the preceding
sentence, any Capital Stock that would constitute Disqualified Stock solely
because the holders thereof have the right to require the Company to repurchase
such Capital Stock upon the occurrence of a change of control or an asset sale
shall not constitute Disqualified Stock if the terms of such Capital Stock
provide that the Company may not repurchase or redeem any such Capital Stock
pursuant to such provisions prior to the Company's compliance with the covenant
described above under the caption "-- Certain Covenants -- Restricted Payments."
 
     "Equity Interests" means Capital Stock and all warrants, options or other
rights to acquire Capital Stock (but excluding any debt security that is
convertible into, or exchangeable for, Capital Stock).
 
     "Equity Offering" means any (i) underwritten public offering of common
stock (other than Disqualified Stock) of the Company, pursuant to an effective
registration statement filed with the Commission in accordance with the
Securities Act or (ii) private placement of at least $25.0 million of common
stock (other than Disqualified Stock) of the Company.
 
     "Existing Agreements" means:
 
     (1) Development Agreement, dated July 6, 1998, between API and APM;
 
     (2) Construction Contract, dated July 6, 1998, between API and Tilbury
         Douglas Construction Limited;
 
     (3) Construction Direct Agreement, dated July 6, 1998, among API, APM,
         Tilbury Douglas Construction Limited and Tilbury Douglas PLC;
 
     (4) Refinancing Agreement, dated July 6, 1998, among API, APM, Old CCA and
         CCA Prison Realty Trust;
 
     (5) Sublease, to be executed following completion of construction of
         Agecroft Prison, between API and APM;
 
     (6) Access Agreement, to be executed following completion of construction
         of Agecroft Prison, between API and APM;
 
     (7) Direct Agreement, dated July 6, 1998, among API, APM, Old CCA, CCA
         Prison Realty Trust and H M Principal Secretary of State for the Home
         Department; and
 
                                      S-91
<PAGE>   93
 
     (8) Step-In and Collateral Agreement, dated July 6, 1998, between Old CCA,
         APM, H M Principal Secretary of State for the Home Department and UK
         Detention Services.
 
     "Existing CCA Entity Agreements" means agreements of the CCA Entities in
existence on the Issue Date and in the form in effect on the Issue Date.
 
     "Existing Indebtedness" means Indebtedness of the Company and its
Subsidiaries (other than Indebtedness under the Bank Credit Facility) in
existence on the Issue Date, until such amounts are repaid.
 
     "Fair Market Value" means the fair market value as determined by an officer
of the Company for any Acquired Debt, Investment or Asset Sale of less than $5.0
million and as determined by the Board of Directors for any Acquired Debt,
Investment or Asset Sale equal to or in excess of $5.0 million.
 
     "Fixed Charges" means, with respect to any specified Person for any period,
the sum, without duplication, of:
 
     (1) the consolidated interest expense of such Person and its Restricted
         Subsidiaries for such period, whether paid or accrued, including,
         without limitation, amortization of debt issuance costs and original
         issue discount, non-cash interest payments, the interest component of
         any deferred payment obligations, the interest component of all
         payments associated with Capital Lease Obligations, commissions,
         discounts and other fees and charges incurred in respect of letter of
         credit or bankers' acceptance financings, and net of the effect of all
         payments made or received pursuant to Hedging Obligations; plus
 
     (2) the consolidated interest of such Person and its Restricted
         Subsidiaries that was capitalized during such period; plus
 
     (3) any interest expense on Indebtedness of another Person that is
         Guaranteed by such Person or one of its Restricted Subsidiaries or
         secured by a Lien on assets of such Person or one of its Restricted
         Subsidiaries, whether or not such Guarantee or Lien is called upon;
         plus
 
     (4) the product of (a) all dividends, whether paid or accrued and whether
         or not in cash, on any series of Disqualified Stock of such Person, on
         any series of preferred stock of such Person or any of its Restricted
         Subsidiaries, other than dividends on Equity Interests payable solely
         in Equity Interests of the Company (other than Disqualified Stock) or
         to the Company or a Restricted Subsidiary of the Company, times (b) a
         fraction, the numerator of which is one and the denominator of which is
         one minus the then current combined federal, state and local statutory
         tax rate of such Person, expressed as a decimal, in each case, on a
         consolidated basis and in accordance with GAAP.
 
     "Fixed Charge Coverage Ratio" means with respect to any specified Person
for any period, the ratio of the Consolidated Cash Flow of such Person for such
period to the Fixed Charges of such Person for such period. In the event that
the specified Person or any of its Restricted Subsidiaries incurs, assumes,
Guarantees, repays, repurchases or redeems any Indebtedness (other than ordinary
working capital borrowings) or issues, repurchases or redeems preferred stock
subsequent to the commencement of the period for which the Fixed Charge Coverage
Ratio is being calculated and on or prior to the date on which the event for
which the calculation of the Fixed Charge Coverage Ratio is made (the
"Calculation Date"), then the Fixed Charge Coverage Ratio shall be calculated
giving pro forma effect to such incurrence, assumption, Guarantee, repayment,
repurchase or redemption of Indebtedness, or such issuance, repurchase or
redemption of preferred stock, and the use of the proceeds therefrom as if the
same had occurred at the beginning of the applicable reference period.
 
                                      S-92
<PAGE>   94
 
     In addition, for purposes of calculating the Fixed Charge Coverage Ratio:
 
     (1) acquisitions of assets and Investments in Restricted Subsidiaries of
         the Company that have been made by the specified Person or any of its
         Restricted Subsidiaries, including through mergers or consolidations
         and including any related financing transactions, during the reference
         period or subsequent to such reference period and on or prior to the
         Calculation Date shall be given pro forma effect as if they had
         occurred on the first day of the reference period, and Consolidated
         Cash Flow for such reference period shall be calculated on a pro forma
         basis, but without giving effect to clause (3) of the proviso set forth
         in the definition of Consolidated Net Income;
 
     (2) the Consolidated Cash Flow attributable to discontinued operations, as
         determined in accordance with GAAP, and operations or businesses
         disposed of prior to the Calculation Date, shall be excluded; and
 
     (3) the Fixed Charges attributable to discontinued operations, as
         determined in accordance with GAAP, and operations or businesses
         disposed of prior to the Calculation Date, shall be excluded, but only
         to the extent that the obligations giving rise to such Fixed Charges
         will not be obligations of the specified Person or any of its
         Restricted Subsidiaries following the Calculation Date.
 
     (4) if since the beginning of such period any Person (that subsequently
         became a Restricted Subsidiary or was merged with or into the Company
         or any Restricted Subsidiary since the beginning of such period) will
         have made any Asset Sale or any Investment or acquisition of assets
         that would have required an adjustment pursuant to clause (1) above if
         made by the Company or a Restricted Subsidiary during such period,
         Consolidated Cash Flow and Fixed Charges for such period will be
         calculated after giving pro forma effect thereto as if such Asset Sale
         or Investment or acquisition of assets occurred on the first day of
         such period.
 
     For purposes of this definition, whenever pro forma effect is to be given
to an Investment or an acquisition of assets, the amount of income or earnings
relating thereto and the amount of Fixed Charges associated with any
Indebtedness Incurred in connection therewith, or any other calculation under
this definition, the pro forma calculations will be determined in good faith by
a responsible financial or accounting officer of the Company. If any
Indebtedness bears a floating rate of interest and is being given pro forma
effect, the interest expense on such Indebtedness will be calculated as if the
rate in effect of the date of determination had been the applicable rate for the
entire period (taking into account any Hedging Obligation applicable to such
Indebtedness if such Hedging Obligation has a remaining term in excess of 12
months).
 
     "Funds From Operations After Preferred Stock Dividends" means, with respect
to the Company for any period, Consolidated Net Income for such period plus (a)
an amount equal to any extraordinary loss plus any net loss realized in
connection with an Asset Sale (to the extent such losses were deducted in
computing Consolidated Net Income), plus (b) Consolidated Depreciation and
Amortization Expense for such period to the extent such expenses were deducted
in computing Consolidated Net Income, plus (c) amortization of debt issuance
costs and deferred financing fees of the Company and its Restricted Subsidiaries
on a consolidated basis to the extent deducted in computing Consolidated Net
Income, minus (d) non-cash items increasing such Consolidated Net Income for
such period, in each case, on a combined basis for the Company and its
Restricted Subsidiaries and determined in accordance with GAAP, minus (e) the
amount of any preferred stock dividends paid by the Company or any of its
Restricted Subsidiaries in respect of such period other than preferred stock
dividends paid in the form of Equity Interests that do not constitute
Disqualified Stock, only to the extent that such preferred stock dividends were
not deducted in computing
 
                                      S-93
<PAGE>   95
 
Consolidated Net Income and plus (g) the allocable portion, based upon the
ownership percentage, of funds from operations of unconsolidated investments to
the extent not otherwise included in Consolidated Net Income.
 
     "GAAP" means generally accepted accounting principles set forth in the
opinions and pronouncements of the Accounting Principles Board of the American
Institute of Certified Public Accountants and statements and pronouncements of
the Financial Accounting Standards Board or in such other statements by such
other entity as have been approved by a significant segment of the accounting
profession, which are in effect on the Issue Date.
 
     "Guarantee" means a guarantee other than by endorsement of negotiable
instruments for collection in the ordinary course of business, direct or
indirect, in any manner including, without limitation, through letters of credit
or reimbursement agreements in respect thereof, of all or any part of any
Indebtedness.
 
     "Guarantors" means each subsidiary of the Company that executes and
delivers a Subsidiary Guarantee in accordance with the provisions of the
Indenture and its respective successors and assigns.
 
     "Hedging Obligations" means, with respect to any specified Person, the
obligations of such Person under:
 
     (1) interest rate swap agreements, interest rate cap agreements, interest
         rate collar agreements and foreign exchange hedging agreements; and
 
     (2) other agreements or arrangements entered into in the ordinary course of
         business designed to protect such Person against fluctuations in
         interest rates and foreign exchange rates and foreign exchange rates.
 
     "Indebtedness" means, with respect to any specified Person, any
indebtedness of such Person, whether or not contingent, in respect of:
 
     (1) borrowed money;
 
     (2) evidenced by bonds, notes, debentures or similar instruments or letters
         of credit (or reimbursement agreements in respect thereof except to the
         extent that such reimbursement obligation relates to a trade payable
         and such obligation is satisfied within 30 days of Incurrence);
 
     (3) banker's acceptances;
 
     (4) representing Capital Lease Obligations;
 
     (5) the balance deferred and unpaid of the purchase price of any property,
         except any such balance that constitutes an accrued expense or trade
         payable; or
 
     (6) net Obligations under Hedging Obligations (the amount of any such
         Hedging Obligations to be equal at any time to the termination value of
         such agreement or arrangement giving rise to such Hedging Obligation
         that would be payable by such Person at such time),
 
if and to the extent any of the preceding items (other than letters of credit
and Hedging Obligations) would appear as a liability upon a balance sheet of the
specified Person prepared in accordance with GAAP. In addition, the term
"Indebtedness" includes all Indebtedness of others secured by a Lien on any
asset of the specified Person (whether or not such Indebtedness is assumed by
the specified Person) and, to the extent not otherwise included, the Guarantee
by the specified Person of any indebtedness of any other Person; provided,
however, that the amount of such Indebtedness will be the lesser of (a) the fair
market value of such asset at such date of determination and (b) the amount of
such Indebtedness of such other Person. Indebtedness shall not include the
principal of,
 
                                      S-94
<PAGE>   96
 
premium, if any, or interest on any bonds, notes or other instruments to the
extent that any such obligations have been irrevocably and properly defeased by
depositary cash, Cash Equivalents or U.S. Government Securities into a trust for
the benefit of the holders of such obligations in accordance with Legal
Defeasance and Covenant Defeasance above (or any substantially similar provision
contained in the instruments governing such obligations).
 
     The amount of any Indebtedness outstanding as of any date shall be:
 
     (1) the accreted value thereof, in the case of any Indebtedness issued with
         original issue discount; and
 
     (2)the principal amount thereof, together with any interest thereon that is
        more than 30 days past due, in the case of any other Indebtedness.
 
     "Investments" means, with respect to any Person, all investments by such
Person in other Persons (including Affiliates) in the forms of loans (including
Guarantees or other obligations), direct or indirect advances or capital
contributions (excluding commission, travel and similar advances to officers and
employees made in the ordinary course of business), purchases or other
acquisitions for consideration of Indebtedness, Equity Interests or other
securities, together with all items that are or would be classified as
investments on a balance sheet prepared in accordance with GAAP; provided that:
 
     (1) Hedging Obligations entered into in the ordinary course of business and
         in compliance with the Indenture;
 
     (2) endorsements of negotiable instruments and documents in the ordinary
         course of business; and
 
     (3) an acquisition of assets, Equity Interests or other securities by the
         Company for consideration consisting exclusively of common equity
         securities of the Company,
 
     shall in each case not be deemed to be an Investment.
 
     If the Company or any Restricted Subsidiary of the Company sells or
otherwise disposes of any Equity Interests of any direct or indirect Restricted
Subsidiary of the Company such that, after giving effect to any such sale or
disposition, such Person is no longer a Restricted Subsidiary of the Company,
the Company shall be deemed to have made an Investment on the date of any such
sale or disposition equal to the fair market value of the Equity Interests of
such Restricted Subsidiary not sold or disposed of in an amount determined as
provided in the final paragraph of the covenant described above under the
caption "-- Certain Covenants -- Restricted Payments."
 
     "Issue Date" means the date on which the notes will be originally issued.
 
     "Lien" means, with respect to any asset, any mortgage, lien, pledge,
charge, security interest or encumbrance of any kind in respect of such asset,
whether or not filed, recorded or otherwise perfected under applicable law,
including any conditional sale or other title retention agreement, any lease in
the nature thereof, any option or other agreement to sell or give a security
interest in and any filing of or agreement to give any financing statement under
the Uniform Commercial Code (or equivalent statutes) of any jurisdiction.
 
     "Net Income" means, with respect to any specified Person, the net income
(loss) of such Person, determined in accordance with GAAP and before any
reduction in respect of preferred stock dividends, excluding, however:
 
     (1) any gain or loss, together with any related provision or benefit for
         taxes on such gain or loss, realized in connection with: (a) any Asset
         Sale; or (b) the disposition of any securities by
 
                                      S-95
<PAGE>   97
 
         such Person or any of its Restricted Subsidiaries or the extinguishment
         of any Indebtedness of such Person or any of its Restricted
         Subsidiaries;
 
     (2) any extraordinary gain or loss, together with any related provision or
         benefit for taxes on such extraordinary gain or loss; and
 
     (3) special charges and write-offs incurred in connection with the issuance
of the notes or the Bank Credit Facility.
 
     "Net Proceeds" means the aggregate cash proceeds received by the Company or
any of its Restricted Subsidiaries in respect of any Asset Sale (including,
without limitation, any cash received upon the sale or other disposition of any
non-cash consideration received in any Asset Sale) or in respect of the
disposition of any Designated Assets, net of the direct costs relating to such
Asset Sale, including, without limitation, legal, accounting and investment
banking fees, and sales commissions, and any relocation expenses incurred as a
result thereof, taxes paid or payable as a result thereof, in each case, after
taking into account any available tax credits or deductions and any tax sharing
arrangements, or amounts required to be distributed by the Company in order to
maintain its status as a REIT under the Code that result from the gain from such
Asset Sale and amounts required to be applied to the repayment of Indebtedness,
other than Indebtedness under the Bank Credit Facility, secured by a Lien on the
asset or assets that were the subject of such Asset Sale and any reserve for
adjustment in respect of the sale price of such asset or assets established by
the Company in good faith (provided that after all post-closing adjustments have
been made the amount by which such reserve exceeds such adjustments shall be Net
Proceeds).
 
     "Non-Recourse Debt" means Indebtedness:
 
     (1) as to which neither the Company nor any of its Restricted Subsidiaries
         (a) provides credit support of any kind (including any undertaking,
         agreement or instrument that would constitute Indebtedness), (b) is
         directly or indirectly liable as a guarantor or otherwise, or (c)
         constitutes the lender;
 
     (2) no default with respect to which (including any rights that the holders
         thereof may have to take enforcement action against an Unrestricted
         Subsidiary) would permit upon notice, lapse of time or both, any holder
         of any other Indebtedness of the Company or any of its Restricted
         Subsidiaries to declare a default on such other Indebtedness or cause
         the payment thereof to be accelerated or payable prior to its stated
         maturity; and
 
     (3) the explicit terms of which provide, or as to which the lenders have
         been notified in writing that, they will not have any recourse to the
         stock or assets of the Company or any of its Restricted Subsidiaries.
 
     "Obligations" means any principal, interest, penalties, fees,
indemnifications, reimbursements, damages and other liabilities payable under
the documentation governing any Indebtedness.
 
     "Old CCA" means Corrections Corporation of America, as such entity existed
on and before December 31, 1998.
 
     "Operating Company" means Corrections Corporation of America (formerly
Correctional Management Services Corporation).
 
     "Permitted Business" means the business conducted by the Company and its
Restricted Subsidiaries on the Issue Date and businesses reasonably related
thereto or ancillary or incidental thereto or a reasonable extension thereof,
including the privatization of governmental services.
 
                                      S-96
<PAGE>   98
 
     "Permitted Investments" means:
 
     (1)  any Investment in the Company or in a Restricted Subsidiary of the
          Company;
 
     (2)  any Investment in cash or Cash Equivalents;
 
     (3)  any Investment by the Company or any Restricted Subsidiary of the
          Company in a Person, if as a result of such Investment:
 
          (a) such Person becomes a Restricted Subsidiary of the Company; or
 
          (b) such Person is merged, consolidated or amalgamated with or into,
              or transfers or conveys substantially all of its assets to, or is
              liquidated into, the Company or a Restricted Subsidiary of the
              Company;
 
     (4)  any Investment made as a result of the receipt of non-cash
          consideration from an Asset Sale that was made pursuant to and in
          compliance with the covenant described above under the caption
          "-- Repurchase at the Option of Holders -- Asset Sales;"
 
     (5)  any acquisition of assets solely in exchange for the issuance of
          Equity Interests (other than Disqualified Stock) of the Company;
 
     (6)  Hedging Obligations;
 
     (7)  other Investments in any Person having an aggregate fair market value
          (measured on the date each such Investment was made and without giving
          effect to subsequent changes in value), when taken together with all
          other Investments made pursuant to this clause (7) that are at the
          time outstanding, not to exceed $25.0 million;
 
     (8)  receivables owing to the Company or any Restricted Subsidiary of the
          Company created or acquired in the ordinary course of business and
          payable or dischargeable in accordance with customary trade terms;
          provided, however, that such trade terms may include such
          concessionary trade terms as the Company or any such Restricted
          Subsidiary deems reasonable under the circumstances;
 
     (9)  payroll, travel and similar advances to cover matters that are
          expected at the time of such advances ultimately to be treated as
          expenses for accounting purposes and that are made in the ordinary
          course of business;
 
     (10) loans or advances to employees made in the ordinary course of business
          of the Company or any Restricted Subsidiary of the Company not to
          exceed $3.0 million outstanding at any one time for all loans or
          advances under this clause (10);
 
     (11) stock, obligations or securities received in settlement of debts
          created in the ordinary course of business and owing to the Company or
          any Restricted Subsidiary of the Company or in satisfaction of
          judgments or pursuant to any plan of reorganization or similar
          arrangement upon the bankruptcy or insolvency of a debtor;
 
     (12) Investments in existence on the Issue Date; and
 
     (13) Guarantees issued in accordance with the covenant entitled "Incurrence
          of Indebtedness and Issuance of Disqualified Stock or Subsidiary
          Preferred Stock."
 
     "Permitted Liens" means:
 
     (1)  Liens on assets of the Company and any Guarantor securing Indebtedness
          and other Obligations under the Bank Credit Facility that were
          permitted by the terms of the Indenture to be incurred;
 
     (2)  Liens in favor of the Company or any of its Restricted Subsidiaries;
 
                                      S-97
<PAGE>   99
 
     (3)  Liens on property of a Person existing at the time such Person is
          merged with or into or consolidated with the Company or any Restricted
          Subsidiary of the Company; provided that such Liens were in existence
          prior to the contemplation of such merger or consolidation and do not
          extend to any assets other than those of the Person merged into or
          consolidated with the Company or the Restricted Subsidiary;
 
     (4)  Liens on property existing at the time of acquisition thereof by the
          Company or any Restricted Subsidiary of the Company, provided that
          such Liens were in existence prior to the contemplation of such
          acquisition;
 
     (5)  Liens to secure the performance of statutory obligations, surety or
          appeal bonds, performance, proposal or completion bonds or other
          obligations of a like nature incurred in the ordinary course of
          business;
 
     (6)  Liens to secure Indebtedness (including Capital Lease Obligations)
          permitted by clause (4) of the second paragraph of the covenant
          entitled "--Incurrence of Indebtedness and Issuance of Disqualified
          Stock or Subsidiary Preferred Stock" covering only the assets acquired
          with such Indebtedness;
 
     (7)  Liens existing on the Issue Date;
 
     (8)  Liens for taxes, assessments or governmental charges or claims that
          are not yet delinquent or that are being contested in good faith by
          appropriate proceedings promptly instituted and diligently concluded,
          provided that any reserve or other appropriate provision as shall be
          required in conformity with GAAP shall have been made therefor;
 
     (9)  Liens of the Company or any Subsidiary of the Company with respect to
          obligations that do not exceed $10.0 million at any one time
          outstanding;
 
     (10) Liens to secure Indebtedness permitted to be incurred under the
          Indenture and permitted to be secured by clause (3) of the first
          paragraph of the covenant entitled "Incurrence of Indebtedness and
          Issuance of Disqualified Stock or Subsidiary Preferred Stock;"
 
     (11) pledges or deposits by such Person under workmen's compensation laws,
          unemployment insurance laws or similar legislation, or good faith
          deposits in connection with bids, tenders, contracts (other than for
          the payment of Indebtedness) or leases to which such Person is a
          party, or deposits to secure public or statutory obligations of such
          Person or deposits or cash or United States government bonds to secure
          surety or appeal bonds to which such Person is a party, or deposits as
          security for contested taxes or import or customs duties or for the
          payment of rent, in each case incurred in the ordinary course of
          business;
 
     (12) Liens imposed by law, including carriers', warehousemens' and
          mechanics' Liens, in each case for sums not yet due or being contested
          in good faith by appropriate proceedings if a reserve or other
          appropriate provisions, if any, as shall be required by GAAP shall
          have been made in respect thereof;
 
     (13) encumbrances, easements or reservations of, or rights of others for,
          licenses, rights of way, sewers, electric lines, telegraph and
          telephone lines and other similar purposes, or zoning or other
          restrictions as to the use of real properties or liens incidental to
          the conduct of the business of such Person or to the ownership of its
          properties which do not in the aggregate materially adversely affect
          the value of said properties or materially impair their use in the
          operation of the business of such Person;
 
     (14) Liens securing Hedging Obligations so long as the related Indebtedness
          is, and is permitted to be under the Indenture, secured by a Lien on
          the same property securing such Hedging Obligations;
 
                                      S-98
<PAGE>   100
 
     (15) leases and subleases of real property which do not materially
          interfere with the ordinary conduct of the business of the Company or
          any of its Restricted Subsidiaries;
 
     (16) Liens in connection with attachments or judgements (including judgment
          or appeal bonds) provided that the judgment secured shall, within 30
          days after the entry thereof, have been discharged or execution
          thereof stayed pending appeal, or shall have been discharged within 30
          days after the expiration of such stay; and
 
     (17) normal customary rights of setoff upon deposits of cash in favor of
          banks or other depository institutions.
 
     "Permitted Refinancing Indebtedness" means (A) any Indebtedness of the
Company or any of its Restricted Subsidiaries issued in exchange for, or the net
proceeds of which are used to extend, refinance, renew, replace, defease or
refund other Indebtedness of the Company or any of its Restricted Subsidiaries
(other than intercompany Indebtedness) and (B) any Disqualified Stock of the
Company or any of its Restricted Subsidiaries issued in exchange for, or the net
proceeds of which are used to extend, refinance, renew, replace, defease or
refund other Disqualified Stock of the Company or any of its Restricted
Subsidiaries; provided that:
 
     (1) the principal amount (or liquidation preference or accreted value, if
         applicable) of such Permitted Refinancing Indebtedness does not exceed
         the principal amount (or accreted value, if applicable) of the
         Indebtedness so extended, refinanced, renewed, replaced, defeased or
         refunded (plus all accrued interest or dividends thereon and the amount
         of all expenses and premiums incurred in connection therewith);
 
     (2) such Permitted Refinancing Indebtedness has a final maturity date later
         than the final maturity date of, and has a Weighted Average Life to
         Maturity equal to or greater than the Weighted Average Life to Maturity
         of, the Indebtedness being extended, refinanced, renewed, replaced,
         defeased or refunded;
 
     (3) if the Indebtedness being extended, refinanced, renewed, replaced,
         defeased or refunded is subordinated in right of payment to the notes,
         such Permitted Refinancing Indebtedness is subordinated in right of
         payment to, the notes on terms at least as favorable to the holders of
         notes as those contained in the documentation governing the
         Indebtedness being extended, refinanced, renewed, replaced, defeased or
         refunded; and
 
     (4) such Indebtedness is incurred either (a) by the Company or (b) by the
         Restricted Subsidiary who is the obligor on the Indebtedness being
         extended, refinanced, renewed, replaced, defeased or refunded.
 
     "Permitted REIT Distributions" means a declaration or payment of any
dividend or the making of any distribution to the Company that is necessary to
maintain the Company's status as a REIT under the Code or to satisfy the
distributions required to be made by reason of the Company's making of the
election provided for in Notice 88-19 (or Treasury regulations issued pursuant
thereto).
 
     "Person" means any individual, corporation, partnership, joint venture,
association, joint-stock company, trust, unincorporated organization, limited
liability company or government or other entity.
 
     "Principals" means Doctor R. Crants.
 
     "Qualified Capital Stock" means any Capital Stock of the Company that is
not Disqualified Stock and, when used in the definition of "Disqualified Stock,"
also includes any Capital Stock of a Restricted Subsidiary of the Company that
is not Disqualified Stock.
 
     "Related Party" with respect to any Principal means (A) any controlling
stockholder, 60% (or more) owned Subsidiary, or spouse or immediate family
member (in the case of an individual) of
 
                                      S-99
<PAGE>   101
 
such Principal or (B) any trust, corporation, partnership or other entity, the
beneficiaries, stockholders, partners, owners or Persons beneficially holding a
60% or more controlling interest of which consist of such Principal and/or such
other Persons referred to in the immediately preceding clause (A).
 
     "Restricted Investment" means an Investment other than a Permitted
Investment.
 
     "Restricted Subsidiary" of a Person means any Subsidiary of the referent
Person that is not an Unrestricted Subsidiary.
 
     "Secured Indebtedness" means any Indebtedness secured by a Lien upon the
property or assets of the Company or any of its Restricted Subsidiaries.
 
     "Significant Subsidiary" means any Subsidiary that would be a "significant
subsidiary" as defined in Article 1, Rule 1-02 of Regulation S-X, promulgated
pursuant to the Securities Act, as such Regulation is in effect on the date
hereof.
 
     "Special REIT Dividends" means the special dividends of up to an aggregate
amount of $225.0 million to be paid to holders of common stock of the Company
during 1999, which represent the accumulated tax earnings and profits of Old
CCA.
 
     "Stated Maturity" means, with respect to any installment of interest or
principal on any series of Indebtedness, the date on which such payment of
interest or principal was scheduled to be paid in the original documentation
governing such Indebtedness, and shall not include any contingent obligations to
repay, redeem or repurchase any such interest or principal prior to the date
originally scheduled for the payment thereof.
 
     "Subsidiary" means, with respect to any specified Person:
 
     (1) any corporation, association or other business entity of which more
         than 50% of the total voting power of shares of Capital Stock entitled
         (without regard to the occurrence of any contingency) to vote in the
         election of directors, managers or trustees thereof is at the time
         owned or controlled, directly or indirectly, by such Person or one or
         more of the other Subsidiaries of that Person (or a combination
         thereof); and
 
     (2) any partnership (a) the sole general partner or the managing general
         partner of which is such Person or a Subsidiary of such Person or (b)
         the only general partners of which are such Person or one or more
         Subsidiaries of such Person (or any combination thereof).
 
     "Subsidiary Guarantee" means the Guarantee by any Guarantor with respect to
the Company's obligations under the Indenture and the notes pursuant to a
supplemental indenture in the form attached as an exhibit to the Indenture.
 
     "Subsidiary Preferred Stock" means any preferred stock issued by a
Restricted Subsidiary of the Company.
 
     "Total Unencumbered Assets" as of any date means the sum of (i) those
Consolidated Undepreciated Real Estate Assets not securing any portion of
Indebtedness that is subject to any Lien and (ii) all other assets (but
excluding intangibles and accounts receivable) of the Company and its Restricted
Subsidiaries not securing any portion of the Indebtedness that is subject to any
Lien, determined on a combined, consolidated basis in accordance with GAAP.
 
     "Unrestricted Subsidiary" means any Subsidiary of the Company that is
designated by the Board of Directors as an Unrestricted Subsidiary pursuant to a
Board Resolution, but only to the extent that such Subsidiary has no
Indebtedness other than Non-Recourse Debt.
 
     "Voting Stock" of any Person as of any date means the Capital Stock of such
Person that is at the time entitled to vote in the election of the Board of
Directors of such Person.
 
                                      S-100
<PAGE>   102
 
     "Weighted Average Life to Maturity" means, when applied to any Indebtedness
at any date, the number of years obtained by dividing:
 
     (1) the sum of the products obtained by multiplying (a) the amount of each
         then remaining installment, sinking fund, serial maturity or other
         required payments of principal, including payment at final maturity, in
         respect thereof, by (b) the number of years (calculated to the nearest
         one-twelfth) that will elapse between such date and the making of such
         payment; by
 
     (2) the then outstanding principal amount of such Indebtedness.
 
                      DESCRIPTION OF CERTAIN INDEBTEDNESS
 
     The Bank Credit Facility provides the Company with a $400.0 million
Revolving Credit Facility and a $250.0 million Term Loan Facility. The Company
currently has $370.0 million outstanding under the Revolving Loan Facility and
$250.0 million currently outstanding under the Term Loan Facility. The Revolving
Credit Facility matures January 1, 2002 and the Term Loan Facility matures
January 1, 2003. In connection with the Bank Credit Facility, we entered into a
collateral agreement and certain related documents that granted the lenders
under the Bank Credit Facility a first security interest in substantially all of
the assets of the Company. The Revolving Credit Facility bears interest at
variable rates of interest based on a spread over the base rate or LIBOR (as
elected by the Company), which spread is determined by reference to the
Company's credit rating. The spread ranges from .25% to 1.25% for base rate
loans and from 1.375% to 2.75% for LIBOR rate loans. The Term Loan Facility
bears interest at a variable base rate equal to 3.25% in excess of LIBOR. The
Revolving Credit Facility also allows for a $150.0 million letter of credit
sub-facility, enabling the Company to obtain letters of credit for general
corporate purposes. Each of the Company's direct and indirect existing and
future subsidiaries (other than foreign subsidiaries) is required to guarantee
the Company's obligations under the Bank Credit Facility.
 
     The Bank Credit Facility restricts, among other things, our ability to do
the following:
 
     - to make certain restricted payments;
 
     - to incur debt in addition to the issuance of the notes;
 
     - to incur certain liens;
 
     - to make any voluntary prepayments of its debt;
 
     - to make certain investments;
 
     - to enter into certain sale/leaseback transactions; and
 
     - to merge, consolidate, sell or transfer all or substantially all of our
       assets, subject to certain conditions.
 
     The Bank Credit Facility also requires us to maintain financial ratios
relating to the maximum level of debt to cash flow, debt to EBITDA, debt to
total value and minimum interest coverage and net worth, among others.
 
     On April 26, 1999, we received the Commitment Letter from Lehman Commercial
Paper Inc. and Lehman Brothers Inc. with respect to an amendment and restatement
to the Bank Credit Facility. The amended and restated Bank Credit Facility
would, among other things, add a new $350.0 million Delayed Draw Term Loan
Facility. The terms of the Commitment Letter include customary representations
and warranties, financial covenants and closing conditions. We expect to amend
and restate the Bank Credit Facility in the second quarter of 1999 but we do not
expect to draw upon the Delayed Draw Term Loan Facility prior to September 1,
1999.
 
                                      S-101
<PAGE>   103
 
                       MATERIAL UNITED STATES FEDERAL TAX
                                 CONSIDERATIONS
 
     The following is a description of the material United States Federal income
tax consequences of the purchase, ownership and disposition of the notes. Except
where we state otherwise, this summary deals only with notes held as capital
assets by a holder who is a U.S. Holder (as defined below) and who purchases the
notes upon original issuance at their original issue price. As used herein, the
term "U.S. Holder" means a holder of a note who (for U.S. Federal income tax
purposes) is (i) a citizen or resident of the United States, (ii) a corporation
or partnership created or organized under the laws of the United States or any
state thereof, (iii) an estate the income of which is includable in gross income
for Federal income tax purposes regardless of source, or (iv) a trust that (1)
is subject to the supervision of a court within the United States and the
control of one or more U.S. persons or (2) has a valid election in effect under
applicable United States Treasury regulations to be treated as a U.S. person.
"Non-U.S. Holder" means a holder of a note other than a U.S. Holder.
 
     Your tax treatment may vary depending on your particular situation. This
summary does not address all the tax consequences that may be relevant to holder
that are subject to special tax treatment, such as banks; real estate investment
trusts; regulated investment companies; insurance companies; dealers in
securities or currencies; tax-exempt investors; persons holding preferred
securities as part of a hedging, conversion or constructive sale transaction;
persons holding notes as part of a straddle; or foreign investors. In addition,
this summary does not include any description of any alternative minimum tax
consequences or the tax laws of any state, local or foreign government. This
summary is based on the Code, the Treasury regulations promulgated under the
Code and administrative and judicial interpretations as of the date hereof, and
such authorities may be repealed, revoked or modified so as to result in United
States Federal income tax consequences different from those discussed below. YOU
SHOULD CONSULT YOUR OWN TAX ADVISOR WITH RESPECT TO THE TAX CONSEQUENCES TO YOU
OF THE PURCHASE, OWNERSHIP AND DISPOSITION OF THE NOTES, INCLUDING THE TAX
CONSEQUENCES UNDER STATE, LOCAL, FOREIGN, AND OTHER TAX LAWS.
 
     This summary supplements the discussion set forth in the attached
Prospectus under the caption "Material Federal Income Tax Consequences" which
contains a summary of the material Federal income tax consequences to the
Company and its shareholders which should be read together with this section.
 
TAXATION OF U.S. HOLDERS
 
     INTEREST
 
     Interest payments on a note will be taxable to a U.S. Holder as ordinary
income at the time it is received or accrued, depending on the holder's method
of accounting for tax purposes. If, as anticipated, the issue price of the notes
equals their stated principal amount, the notes will not be subject to the
special original issue discount rules of the Code.
 
     PURCHASE, SALE, REDEMPTION AND RETIREMENT
 
     A U.S. Holder's tax basis in a note will generally be its cost. A U.S.
Holder will generally recognize gain or loss on the sale, redemption or
retirement of a note equal to the difference, if any, between the amount
realized on such sale, redemption or retirement (less any accrued but unpaid
interest that will be taxable as such) and the U.S. Holder's tax basis in the
note. Gain or loss recognized on the sale, redemption or retirement of a note
will be capital gain or loss and will be long-term capital gain or loss if the
note was held for more than one year. Long-term capital gains of individuals
derived with respect to capital assets held for more than one year are currently
taxed at a maximum rate of 20%. The deductibility of capital losses is subject
to limitations.
 
                                      S-102
<PAGE>   104
 
TAXATION OF NON-U.S. HOLDERS
 
     INTEREST.  In general, under current U.S. Federal income tax law, a
withholding tax of 30% (or lower applicable treaty rate) is imposed on the
receipt of interest from sources within the United States by a Non-U.S. Holder,
unless such income qualifies as "portfolio interest" or is effectively connected
with the conduct of a U.S. trade or business carried on by such Non-U.S. Holder.
Payments of interest on the notes to a Non-U.S. Holder will qualify as portfolio
interest, and thus no U.S. withholding tax will be imposed, provided (i) the
Non-U.S. Holder does not own 10% or more (directly or constructively) of the
total combined voting power of all classes of stock of the Company entitled to
vote within the meaning of section 871(h)(3) of the Code; (ii) the Non-U.S.
Holder is not a "controlled foreign corporation" related (within the meaning of
the Code) to the Company; and, (iii) the beneficial owner of the notes, provides
its name and address and, under penalties of perjury, certifies on Internal
Revenue (IRS) Form W-8 (or successor form) that it is not a United States person
and provides certain other information. A financial institution holding the
notes on behalf of a Non-U.S. Holder can also satisfy the requirement in (iii)
by certifying, under penalties of perjury, that the Non-U.S. Holder provided the
statement described in (iii), and by furnishing the paying agent with a copy of
the statement referred to in (iii). Under final Treasury regulations, the
statement requirement referred to in (iii) may also be satisfied with other
documentary evidence for interest paid after December 31, 1999 with respect to
an offshore account or through certain foreign intermediaries.
 
     In general, a Non-U.S. Holder will be subject to U.S. Federal income tax on
a net income basis on interest paid or accrued on a note to the extent such
interest is effectively connected with the Non-U.S. Holder's conduct of a U.S.
trade or business. In addition, a Non-U.S. Holder that is a corporation may be
subject to a 30% U.S. branch profits tax on such effectively connected income
(as adjusted), unless the Non-U.S. Holder qualifies for an exemption or lower
rate of tax under an applicable tax treaty. For this purpose, such interest
would be included in such corporation's earnings and profits.
 
     DISPOSITION OF NOTES.  Any gain realized by a Non-U.S. Holder on the sale
or other disposition of Notes will not be subject to U.S. Federal income tax,
unless such gain is effectively connected with the Non-U.S. Holder's conduct of
a U.S. trade or business, or the Non-U.S. Holder is a nonresident alien
individual who is present in the U.S. for 183 days or more during the taxable
year and certain other conditions are met. Payments received on the disposition
of a note by a Non-U.S. Holder whose investment in the note is effectively
connected with such Non-U.S. Holder's trade or business would be subject to U.S.
Federal income tax on a net basis at the rates generally applicable to U.S.
persons. In addition, in the case of payments received on the disposition of a
note by a corporate Non-U.S. Holder whose investment in the note is effectively
connected with such Non-U.S. Holder's trade or business within the United
States, the payments may also be subject to a 30% (or lesser rate under an
applicable treaty) branch profits tax.
 
INFORMATION REPORTING AND BACKUP WITHHOLDING
 
     In general, information reporting requirements will apply to payments of
interest and principal and any premium to non-exempt U.S. Holders of notes.
"Backup withholding" at a rate of 31% will apply to payments of interest and
principal to non-exempt U.S. Holders unless you furnish your taxpayer
identification number in the manner prescribed in applicable Treasury
regulations; certify that such number is correct; certify as to no loss of
exemption from backup withholding; and meet certain other conditions.
 
     In general, no information reporting or backup withholding will be required
with respect to payments on the notes to Non-U.S. Holders if a statement
described in (iii) under "Taxation of
 
                                      S-103
<PAGE>   105
 
Non-U.S. Holders -- Interest" has been received and the payer does not have
actual knowledge that you are a United States person.
 
     In addition, backup withholding and information reporting may apply to the
proceeds from disposition of notes within the United States or conducted through
certain United States related financial intermediaries unless the statement
described in (iii) under "Taxation of Non-U.S. Holders -- Interest" has been
received (and the payer does not have actual knowledge that you are a United
States person) or you otherwise establish an exemption.
 
     Any amounts withheld from you under the backup withholding rules generally
will be allowed as a refund or a credit against your U.S. Federal income tax
liability, provided the required information is furnished to the IRS.
 
                                      S-104
<PAGE>   106
 
                                  UNDERWRITING
 
     We have entered into an Underwriting Agreement, (the "Underwriting
Agreement"), with Lehman Brothers pursuant to which, and subject to its terms
and conditions we have agreed to sell to Lehman Brothers and Lehman Brothers has
agreed to purchase from us, all of the notes.
 
     The Underwriting Agreement provides that the obligation of Lehman Brothers
to purchase the notes is subject to the satisfaction of certain conditions,
including the approval of certain legal matters by its counsel.
 
     Subject to the terms and conditions of the Underwriting Agreement, Lehman
Brothers must purchase all of the notes from us if it purchases any of them.
 
     Lehman Brothers will pay us the offering price less the underwriting
discount specified on the cover of the final Prospectus Supplement. We estimate
that we will incur approximately $     million of expenses in connection with
the offering of the notes.
 
     Lehman Brothers has advised us that it will offer the notes directly to the
public initially at the offering price and in part to certain dealers at the
offering price less a selling concession not to exceed      % of the total
dollar amount of the notes. Lehman Brothers may allow, and these dealers may
reallow a concession not to exceed      % of the total dollar amount of the
notes to other dealers. After the initial offering of the notes, Lehman Brothers
may change the public offering price, the concession to selected dealers and the
reallowance to other dealers.
 
     We have agreed to indemnify Lehman Brothers against certain liabilities,
including liabilities under the Securities Act of 1933, and to contribute to
payments Lehman Brothers would be required to make regarding any liabilities
that it may have under the Securities Act of 1933.
 
     Lehman Brothers has represented and agreed that (i) it has not offered or
sold and will not offer to sell any notes to persons in the United Kingdom prior
to the expiration of the period of six months from the issue date of the notes,
except to persons whose ordinary activities involve them in acquiring, holding,
managing or disposing of investments (as principal or agent) for the purposes of
their businesses or otherwise in circumstances which have not resulted and will
not result in an offer to the public in the United Kingdom within the meaning of
the Public Offers of Securities Regulation 1995, (ii) it has complied and will
comply with all applicable provisions of the Financial Services Act 1986 with
respect to anything done by it in relation to the notes, from or otherwise
involving the United Kingdom and (iii) it has only issued or passed on and will
only issue or pass on in the United Kingdom any document received by it in
connection with the issuance of the notes to a person who is of a kind described
in Article 11(3) of the Financial Services Act 1986 (Investment Advertisements)
(Exemptions) Order 1995 or is a person to whom the document otherwise lawfully
be issued or passed on.
 
     Lehman Brothers has advised us that it presently intends to make a market
in the notes as permitted by applicable laws and regulations. Lehman Brothers is
not obligated to make a market in the notes, however, and it may discontinue
this market making at any time in its sole discretion. Accordingly, we cannot
assure you that there will be adequate liquidity or adequate trading markets for
the notes.
 
     In connection with the offering of the notes, Lehman Brothers may engage in
certain transactions that stabilize the price of the notes. These transactions
may consist of bids or purchases for the purpose of pegging, fixing or
maintaining the price of the notes. If Lehman Brothers creates a short position
in the notes in connection with the offering, by selling more notes than are
listed on the cover page of this Prospectus Supplement, then Lehman Brothers may
reduce that short position by purchasing notes in the open market. In general,
the purchase of a security for the purpose of
 
                                      S-105
<PAGE>   107
 
stabilization or reducing a short position could cause the price of that
security to be higher than it might otherwise be in the absence of those
purchases.
 
     Neither we nor Lehman Brothers makes any representation or prediction as to
the direction or magnitude of any effect that the transactions described above
may have on the price of the notes. In addition, neither we nor Lehman Brothers
makes any representation that anyone will engage in such transactions or that
these transactions, once commenced, will not be discontinued without notice.
 
     Lehman Brothers has, directly and indirectly, provided investment and
commercial banking or financial advisory services to us and our affiliates, for
which it has received customary fees and commissions and expects to provide
these services to us and our affiliates in the future, for which it expects to
receive customary fees and commissions. In addition, Lehman Commercial Paper
Inc., an affiliate of Lehman Brothers, is a lender under the Bank Credit
Facility and acts as the Documentation Agent thereunder.
 
                                    EXPERTS
 
     The financial statements included or incorporated by reference in this
Prospectus Supplement to the extent and for the periods indicated in their
reports, have been audited by Arthur Andersen LLP, independent public
accountants, as indicated in their reports thereto, and are included or
incorporated by reference in reliance upon the authority of said firm as experts
in giving said reports.
 
                                 LEGAL MATTERS
 
     Certain legal matters with respect to the issuance and sale of the Notes
will be passed upon for the Company by Stokes & Bartholomew, P.A., Nashville,
Tennessee, and Simpson Thacher & Bartlett, New York, New York and for Lehman
Brothers by Latham & Watkins, New York, New York. Stokes & Bartholomew, P.A.,
Simpson Thacher & Bartlett and Latham & Watkins will rely, as to all matters of
Maryland law, upon the opinion of Miles & Stockbridge P.C., Baltimore, Maryland.
 
                                      S-106
<PAGE>   108
 
                         INDEX TO FINANCIAL STATEMENTS
 
<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
PRISON REALTY TRUST, INC. (FORMERLY, PRISON REALTY
  CORPORATION) UNAUDITED PRO FORMA COMBINED FINANCIAL
  STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 1998
  Unaudited Pro Forma Combined Financial Statements.........   F-3
  Prison Realty Trust, Inc. Pro Forma Combined Balance Sheet
     for the year ended December 31, 1998...................   F-5
  Prison Realty Trust, Inc. Pro Forma Combined Statement of
     Operations for the year ended December 31, 1998........   F-7
  Prison Realty Trust, Inc. Pro Forma Combined Statement of
     Operations Adjustments for the year ended December 31,
     1998...................................................  F-10
PRISON REALTY TRUST, INC. (FORMERLY, PRISON REALTY
  CORPORATION) UNAUDITED PRO FORMA COMBINED FINANCIAL
  STATEMENTS FOR THE THREE MONTHS ENDED MARCH 31, 1998
  Prison Realty Trust, Inc. Pro Forma Combined Statement of
     Operations for the three months ended March 31, 1998...  F-12
  Prison Realty Trust, Inc. Schedule of Pro Forma Statement
     of Operations Adjustments for the three months ended
     March 31, 1998.........................................  F-15
PRISON REALTY TRUST, INC. (FORMERLY, PRISON REALTY
  CORPORATION) CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
  FOR THE THREE MONTHS ENDED MARCH 31, 1999
  Condensed Consolidated Balance Sheets as of March 31, 1999
     and December 31, 1998..................................  F-17
  Condensed Consolidated Statements of Income for the three
     months ended March 31, 1999 and 1998...................  F-19
  Condensed Consolidated Statements of Cash Flows for the
     three months ended March 31, 1999 and 1998.............  F-20
  Notes to Condensed Consolidated Financial Statements......  F-22
PRISON REALTY TRUST, INC. (FORMERLY, PRISON REALTY
  CORPORATION) CONSOLIDATED FINANCIAL STATEMENTS FOR THE
  YEAR ENDED DECEMBER 31, 1998
  Report of Independent Public Accountants..................  F-31
  Consolidated Balance Sheets as of December 31, 1998 and
     1997...................................................  F-32
  Consolidated Statements of Operations for the years ended
     December 31, 1998, 1997 and 1996.......................  F-33
  Consolidated Statements of Stockholders' Equity for the
     years ended December 31, 1998, 1997 and 1996...........  F-34
  Consolidated Statements of Cash Flows for the years ended
     December 31, 1998, 1997 and 1996.......................  F-35
  Notes to the Consolidated Financial Statements............  F-39
CCA PRISON REALTY TRUST CONSOLIDATED FINANCIAL STATEMENTS
  FOR THE YEAR ENDED DECEMBER 31, 1998
  Report of Independent Public Accountants..................  F-59
  Consolidated Balance Sheets as of December 31, 1998 and
     1997. .................................................  F-60
</TABLE>
 
                                       F-1
<PAGE>   109
 
<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
  Consolidated Statements of Income for the year ended
     December 31, 1998 and for the period from July 18, 1997
     to December 31, 1997. .................................  F-61
  Consolidated Statement of Cash Flows for the year ended
     December 31, 1998 and for the period from July 18, 1997
     to December 31, 1997. .................................  F-62
  Consolidated Statement of Shareholders' Equity for the
     year ended December 31, 1998 and the period from July
     18, 1997 to December 31, 1997. ........................  F-64
</TABLE>
 
                                       F-2
<PAGE>   110
 
               UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
     On December 31, 1998, Old CCA merged with and into the Company, with the
Company as the surviving entity and on January 1, 1999, Old Prison Realty merged
with and into the Company, with the Company as the surviving entity.
Additionally, on April 17, 1998, Old Prison Realty completed the purchase of
U.S. Corrections Corporation, a Kentucky corporation ("USCC"), in which it
acquired all of the issued and outstanding capital stock and derivative
securities of USCC for a cash payment to USCC's shareholders of $157 million
plus the assumption of certain liabilities (the "USCC Merger").
 
     The Merger has been accounted for as a reverse acquisition of the Company
by Old CCA and the purchase of Old Prison Realty by the Company. As such, Old
CCA has been treated as the acquiring company and Old Prison Realty has been
treated as the acquired company for financial reporting purposes. The general
provisions of the purchase method of accounting prescribe that: (i) Old Prison
Realty's assets and liabilities be recorded at fair market value, as required by
Accounting Principles Board Opinion No. 16; (ii) Old CCA's assets and
liabilities be carried forward at historical cost; (iii) Old CCA's historical
financial statements be presented as the continuing accounting entity's; and
(iv) the equity section of the balance sheet and earnings per share be
retroactively restated to reflect the effect of the exchange ratio established
in the Merger Agreement. The unaudited Pro Forma Combined Financial Statements
have been adjusted as necessary to reflect the above provisions. Accordingly, as
of January 1, 1999, the historical book basis of the assets, liabilities and
shareholders' equity of Old CCA has become the carrying value of the assets,
liabilities and stockholders' equity of the Company, and the assets and
liabilities of Old Prison Realty have been recorded on the books of the Company
at their estimated fair value.
 
     As stated above, the purchase method of accounting prescribes that the
assets and liabilities acquired from Old Prison Realty be adjusted to estimated
fair market value. Management does not anticipate that the preliminary
allocation of purchase costs based upon the estimated fair market value of the
assets and liabilities of Old Prison Realty will materially change; however, the
allocation of purchase costs is subject to final determination based upon
estimates and other evaluations of fair market value as of the close of the
transactions. Therefore, the allocations reflected in the following unaudited
pro forma financial information may differ from the amounts ultimately
determined.
 
     The audited historical financial statements of the Company (formerly,
Prison Realty Corporation) as of and for the year ended December 31, 1998 relate
to a Maryland corporation formed in September 1998 which began operations on
January 1, 1999 as the result of the completion of the mergers of Old CCA, and
Old Prison Realty, a Maryland real estate investment trust, with and into the
Company on December 31, 1998 and January 1, 1999, respectively. The historical
information of the Company as of and for the year ended December 31, 1998 and
for the three months ended March 31, 1998 presented in the pro forma financial
statements reflect the financial position and results of operations of the
Company subsequent to its merger with Old CCA on December 31, 1998, but prior to
its merger with Old Prison Realty on January 1, 1999. The Old Prison Realty
(formerly CCA Prison Realty Trust) historical information as of and for the year
ended December 31, 1998 and for the three months ended March 31, 1998 presented
in the pro forma financial statements reflect the financial position and results
of operations of Old Prison Realty prior to its merger with the Company on
January 1, 1999.
 
     In the USCC Merger, Old Prison Realty acquired the real estate assets of
USCC only. Old CCA purchased the enterprise value of USCC immediately prior to
the USCC merger by acquiring the management contracts for $10 million in cash.
The following Unaudited Pro Forma Combined Statements of Operations for the year
ended December 31, 1998 and the three months ended March 31, 1998 reflect the
pro forma results of operations resulting from the real estate assets acquired
by Prison Realty in the USCC Merger as if the USCC Merger had occurred on
January 1,
 
                                       F-3
<PAGE>   111
 
1998. Pro forma results have been prorated for real estate assets becoming
operational during the year ended December 31, 1998 and for the three months
ended March 31, 1998.
 
     The following Unaudited Pro Forma Combined Financial Statements represent
the unaudited pro forma combined financial results for the Company as of
December 31, 1998 and for the year then ended and for the three months ended
March 31, 1998. The Pro Forma Combined Statement of Operations for the year
ended December 31, 1998 and for the three months ended March 31, 1998 are
presented as if the Merger, and the USCC Merger and the offering of the notes
had occurred as of the beginning of the period indicated and therefore
incorporates certain assumptions that are included in the Notes to Pro Forma
Combined Statement of Operations for each period. The Pro Forma Combined Balance
Sheet is presented as if the Merger and the offering of the notes had occurred
on December 31, 1998 and therefore incorporates certain assumptions that are
included in the Notes to Pro Forma Combined Balance Sheet. The pro forma
information does not purport to represent what the Company's financial position
or results of operations actually would have been had the Merger or the USCC
Merger, in fact, occurred on such date or at the beginning of the period
indicated, or to project the Company's financial position or results of
operations at any future date or for any future period.
 
                                       F-4
<PAGE>   112
 
                           PRISON REALTY TRUST, INC.
                                 (THE COMPANY)
 
                        PRO FORMA COMBINED BALANCE SHEET
                            AS OF DECEMBER 31, 1998
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                 PRISON REALTY        OLD                       PRISON REALTY
                                                  TRUST, INC.    PRISON REALTY    PRO FORMA      TRUST, INC.
                                                 (HISTORICAL)    (HISTORICAL)    ADJUSTMENTS      PRO FORMA
                                                 -------------   -------------   -----------    -------------
<S>                                              <C>             <C>             <C>            <C>
Current assets:
  Cash, cash equivalents and restricted cash...   $   31,141      $   39,082     $       --      $   70,223
  Prepaid expenses.............................          134              --             --             134
  Deferred tax assets..........................        5,846              --         (5,846)C            --
  Other current assets.........................        6,022              --             --           6,022
                                                  ----------      ----------     ----------      ----------
    Total current assets.......................       43,143          39,082         (5,846)         76,379
                                                  ----------      ----------     ----------      ----------
Property and equipment, net....................      627,389         845,134        477,966A      1,851,360
                                                                                   (131,647)B
                                                                                     32,518D
Other long-term assets:
  Notes receivable.............................      138,549              --             --         138,549
  Investment in direct financing leases........       74,059              --             --          74,059
  Deferred tax assets..........................       45,354              --        (77,354)C            --
                                                                                     32,000C
  Investments in affiliates and others.........      127,691              --             --         127,691
  Other assets.................................       34,252           9,496        (35,445)D        18,303
                                                                                     10,000I
                                                  ----------      ----------     ----------      ----------
                                                  $1,090,437      $  893,712     $  302,192      $2,286,341
                                                  ==========      ==========     ==========      ==========
Current liabilities:
  Accounts payable.............................   $   66,664      $   29,248     $   (2,927)D    $   92,985
  Line of credit...............................           --         279,600        (28,000)F       251,600
  Distributions payable........................           --           2,150        225,000E        227,150
  Income taxes payable.........................       14,966              --             --          14,966
  Other accrued expenses.......................       14,536              --         (5,896)B         8,640
  Current portion of long-term debt............        9,576              --             --           9,576
  Current portion of deferred gains on real
    estate transactions........................       13,294              --        (13,294)B            --
  Current portion of deferred gains on sales of
    contracts..................................       10,677              --             --          10,677
                                                  ----------      ----------     ----------      ----------
    Total current liabilities..................      129,713         310,998        174,883         615,594
Long-term debt, net of current portion.........      290,257              --         28,000F        328,257
                                                                                     10,000I
Deferred gains on real estate transactions.....      112,457              --       (112,457)B            --
Deferred gains on sales of contracts...........      106,024              --             --         106,024
Deferred tax liabilities.......................           --              --         32,000C         32,000
                                                  ----------      ----------     ----------      ----------
    Total liabilities..........................      638,451         310,998        132,426       1,081,875
                                                  ----------      ----------     ----------      ----------
Stockholders' equity
  Preferred stock..............................           --              43             --              43
  Common stock.................................          800             253             --           1,053
  Additional paid-in capital...................      398,493         603,195        477,966A      1,203,370
                                                                                   (225,000)E
                                                                                    (20,777)G
                                                                                    (30,507)H
  Retained earnings............................       52,693         (20,777)       (83,200)C            --
                                                                                     20,777G
                                                                                     30,507H
                                                  ----------      ----------     ----------      ----------
    Total stockholders' equity.................      451,986         582,714        169,766       1,204,466
                                                  ----------      ----------     ----------      ----------
                                                  $1,090,437      $  893,712     $  302,192      $2,286,341
                                                  ==========      ==========     ==========      ==========
</TABLE>
 
                                       F-5
<PAGE>   113
 
       NOTES TO PRO FORMA COMBINED BALANCE SHEET AS OF DECEMBER 31, 1998
 
A  To record the increase in Old Prison Realty's assets to fair market value
   resulting from the allocation of the purchase price. The estimated purchase
   price was calculated as follows:
 
<TABLE>
   <S>                                                           <C>
   Implied common stock value of Old Prison Realty based on
     average share price at announcement of Merger of $37.86
     multiplied by the common shares outstanding of 25,315 at
     December 31, 1998.........................................  $  958,426
   Implied preferred stock value of Old Prison Realty based on
     average share price at announcement of Merger of $23.78
     multiplied by the preferred shares outstanding of 4,300 at
     December 31, 1998.........................................     102,254
                                                                 ----------
     Total implied fair market value of Old Prison Realty......   1,060,680
   Less net book value of net assets -- Old Prison Realty......    (582,714)
                                                                 ----------
   Asset basis adjustment......................................  $  477,966
                                                                 ==========
</TABLE>
 
B  To record reduction in basis of real estate assets related to the deferred
   gain carried on the books of Old CCA prior to the Merger. The deferred gain
   resulted from previous sales of real estate assets to Old Prison Realty.
 
C  To record adjustments to Old CCA's deferred tax assets and liabilities due to
   the tax status of the Company as a REIT subsequent to the Merger.
 
D  To record the increase in Prison Realty's assets resulting from the
   allocation of Merger costs to be capitalized in accordance with the purchase
   method of accounting as prescribed by APB Opinion No. 16.
 
E  To record the estimated required distribution of earnings and profits which
   will be paid in the calendar year of the completion of the Merger.
 
F  To reclassify outstanding debt to reflect the terms of the Company's new $650
   million revolving credit facility which was utilized to retire all pre-merger
   outstanding debt.
 
G  To eliminate the retained earnings of Old Prison Realty.
 
H  To eliminate the retained deficit resulting from the change in tax status of
   the Company to a REIT subsequent to the Merger.
 
I  To record the effects of this offering of the notes and the estimated debt
   issue costs.
 
                                       F-6
<PAGE>   114
 
                           PRISON REALTY TRUST, INC.
                                 (THE COMPANY)
 
                   PRO FORMA COMBINED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1998
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                       PRISON REALTY        OLD
                                        TRUST, INC.    PRISON REALTY      OLD CCA PRO
                                        HISTORICAL      HISTORICAL     FORMA ADJUSTMENTS      COMPANY PRO        PRO
                                             A               B                 C           FORMA ADJUSTMENTS    FORMA
                                       -------------   -------------   -----------------   -----------------   --------
<S>                                    <C>             <C>             <C>                 <C>                 <C>
Rental revenues......................    $662,059         $69,867          $(662,059)          $ (66,716)D     $183,407
                                                                                                 180,256E
Licensing fees.......................          --              --                 --               6,554K         6,554
Interest income......................          --             796                 --              16,440L        28,626
                                                                                                  11,390N
                                         --------         -------          ---------           ---------       --------
                                          662,059          70,663           (662,059)            147,924        218,587
                                         --------         -------          ---------           ---------       --------
Expenses:
  Operating..........................     496,522              --           (496,522)                 --             --
  Lease..............................      58,018              --            (58,018)                 --             --
  General and administrative.........      28,628           2,648            (28,276)                500F         3,500
  Loan costs writeoff................       2,043           2,559             (2,043)             (2,559)G           --
  Merger costs.......................          --           8,530                 --              (8,530)H           --
  CCA compensation charge............      22,850              --            (22,850)                 --             --
  Depreciation and amortization......      15,973          17,609             (9,454)              9,721I        33,849
                                         --------         -------          ---------           ---------       --------
                                          624,034          31,346           (617,163)               (868)        37,349
                                         --------         -------          ---------           ---------       --------
Operating income.....................      38,025          39,317            (44,896)            148,792        181,238
Equity in earnings of subsidiaries...          --              --                 --             (26,285)J      (26,285)
Interest (income) expense............      (4,380)          9,827                114               2,199M        22,217
                                                                                                  11,390N
                                                                                                   3,067O
                                         --------         -------          ---------           ---------       --------
Income before income taxes...........      42,405          29,490            (45,010)            158,421        185,306
Provision for income taxes...........      15,424              --            (15,424)                 --             --
                                         --------         -------          ---------           ---------       --------
Net income before cumulative effect
  of accounting change...............      26,981          29,490            (29,586)            158,421        185,306
Cumulative effect of accounting
  change, net of tax.................      16,145              --            (16,145)                 --             --
                                         --------         -------          ---------           ---------       --------
Net income...........................      10,836          29,490            (13,441)            158,421        185,306
Dividends to preferred
  shareholders.......................          --           7,869                 --                  --          7,869
                                         --------         -------          ---------           ---------       --------
Net income available to common.......    $ 10,836         $21,621          $ (13,441)          $ 158,421       $177,437
                                         ========         =======          =========           =========       ========
</TABLE>
 
                                       F-7
<PAGE>   115
 
              NOTES TO PRO FORMA COMBINED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1998
 
A  Represents the audited historical consolidated statement of operations of the
   Company (formerly, Prison Realty Corporation) for the year ended December 31,
   1998.
 
B  Represents the audited historical consolidated statement of operations of Old
   Prison Realty for the year ended December 31, 1998.
 
C  Represents the sum of the pro forma adjustments which remove the historical
   results of operations related to the management contracts sold as presented
   in the following Schedule of Old CCA Pro Forma Statement of Operations
   Adjustments.
 
D  Represents adjustments to remove historical rental revenues based on leases
   previously existing between Old CCA and Old Prison Realty.
 
E  To record rental revenue from CCA based upon leases entered into immediately
   following the Merger as if the Merger and the USCC Merger had occurred as of
   January 1, 1998. Rental revenues are not included in the pro forma income
   statement for periods prior to the date a facility began operations.
 
F  To record anticipated additional general and administrative expenses assuming
   a full year of operations. All expenses are considered normal and recurring.
 
G  To remove the effect of non-recurring expenses related to loan costs writeoff
   recorded in the statement of operations of Old Prison Realty.
 
H  To remove the effect of nonrecurring expenses related to the Merger recorded
   in the statement of operations of Old Prison Realty.
 
I  To record additional depreciation expense on real estate assets of Old Prison
   Realty, including assets acquired from USCC, based on the application of the
   purchase method of accounting as if the Merger and the USCC Merger had
   occurred as of January 1, 1998. Depreciation expense was pro rated for
   properties becoming operational during the year. The increase in Old Prison
   Realty's assets to fair market value was allocated to buildings and
   improvements, machinery and equipment and land in accordance with Old Prison
   Realty's historical net book values of each asset category. The resulting
   increases to buildings and improvements and machinery and equipment has been
   depreciated (on a pro forma basis) over 50 years and 5 years, respectively,
   utilizing the straight line depreciation method.
 
J  To record equity in earnings (under the equity method of accounting) of
   Service Company A and Service Company B based on the Company's 95% equity
   interest in accordance with EITF 95-6, "Accounting by a Real Estate
   Investment Trust for an Investment in a Service Corporation." The calculation
   of the pro forma earnings amount is as follows:
 
<TABLE>
<S>                                                           <C>
     Historical annual income before income taxes of Service
      Company A.............................................  $ 21,754
     Historical annual income before income taxes of Service
      Company B.............................................    23,604
                                                              --------
                                                                45,358
     Less income taxes at the statutory rate................   (17,690)
                                                              --------
     Adjusted aggregate annual net income of Service Company
      A and Service Company B...............................    27,668
     The Company's equity interest..........................        95%
                                                              --------
     The Company's earnings in equity interests.............  $ 26,285
                                                              ========
</TABLE>
 
   The Company's earnings in the equity interests of Service Company A and
   Service Company B have not been adjusted for the additional
   depreciation/amortization to be recorded by Service Company A and Service
   Company B resulting from the increase in the service companies' assets to
   fair market value because the expected depreciation/amortization to be
   recognized by Service
 
                                       F-8
<PAGE>   116
              NOTES TO PRO FORMA COMBINED STATEMENT OF OPERATIONS
              FOR THE YEAR ENDED DECEMBER 31, 1998 -- (CONTINUED)
 
   Company A and Service Company B will approximate the expected recognition of
   the deferred gain on sale of contracts by the Company.
 
K  To record income from licensing fees to be paid by CCA for the use of the
   Corrections Corporation of America name.
 
L  To record interest income on the $137,000 installment note receivable from
   CCA.
 
M  To record the effects of interest expense on debt incurred in conjunction
   with the USCC Merger as if the USCC Merger had occurred as of January 1,
   1998, net of capitalized interest on real estate assets acquired while
   construction was in process.
 
N  To reclassify the Company's historical interest income to conform with the
   adjusted pro forma presentation.
 
O  Adjustment to reflect the change in interest expense as a result of this
   offering of the notes.
 
                                       F-9
<PAGE>   117
 
                           PRISON REALTY TRUST, INC.
                                 (THE COMPANY)
 
                         SCHEDULE OF OLD CCA PRO FORMA
                      STATEMENT OF OPERATIONS ADJUSTMENTS
                      FOR THE YEAR ENDED DECEMBER 31, 1998
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                  SERVICE     SERVICE                SUM OF OLD CCA
                                                 COMPANY A   COMPANY B      CCA        PRO FORMA
                                                    AA          BB          CC        ADJUSTMENTS
                                                 ---------   ---------   ---------   --------------
<S>                                              <C>         <C>         <C>         <C>
Revenues.......................................  $(138,158)  $(150,587)  $(373,314)    $(662,059)
Expenses:
  Operating....................................  (108,204)   (115,266)    (273,052)     (496,522)
  Lease........................................      (132)     (3,445)     (54,441)      (58,018)
  General and administrative...................    (4,000)FF   (4,000)FF   (20,276)      (28,276)
  Loan costs writeoff..........................        --          --       (2,043)DD      (2,043)
  CCA compensation charge......................        --          --      (22,850)EE     (22,850)
  Depreciation and amortization................    (4,085)     (4,369)      (1,000)       (9,454)
                                                 ---------   ---------   ---------     ---------
                                                 (116,421)   (127,080)    (373,662)     (617,163)
                                                 ---------   ---------   ---------     ---------
Operating income...............................   (21,737)    (23,507)         348       (44,896)
Interest (income) expense......................        17          97           --           114
                                                 ---------   ---------   ---------     ---------
Income before income taxes.....................   (21,754)    (23,604)         348       (45,010)
Provision for income taxes.....................    (6,634)     (7,022)      (1,768)      (15,424)
                                                 ---------   ---------   ---------     ---------
  Net income before cumulative effect of
    accounting change..........................   (15,120)    (16,582)       2,116       (29,586)
                                                 ---------   ---------   ---------     ---------
  Cumulative effect of accounting change, net
    of tax.....................................    (3,369)     (3,672)      (9,104)      (16,145)
                                                 ---------   ---------   ---------     ---------
  Net income...................................  $(11,751)   $(12,910)   $  11,220     $ (13,441)
                                                 =========   =========   =========     =========
</TABLE>
 
                                      F-10
<PAGE>   118
 
                     NOTES TO SCHEDULE OF OLD CCA PRO FORMA
                      STATEMENT OF OPERATIONS ADJUSTMENTS
                      FOR THE YEAR ENDED DECEMBER 31, 1998
 
AA   Immediately prior to the Merger, the Company and Old CCA, through a series
     of transactions, sold to Service Company A certain management contracts
     relating to government-owned prison facilities and certain other net assets
     in exchange for shares of non-voting common stock of Service Company A.
     This adjustment removes the historical results of operations related to the
     management contracts sold to Service Company A as if the Merger and sale
     had occurred as of January 1, 1998.
 
BB   Immediately prior to the Merger, the Company and Old CCA, through a series
     of transactions, sold to Service Company B certain management contracts
     relating to government-owned prison facilities and certain other net assets
     in exchange for shares of non-voting common stock of Service Company B.
     This adjustment removes the historical results of operations related to the
     management contracts sold to Service Company B as if the Merger and sale
     had occurred as of January 1, 1998.
 
CC   Immediately prior to the Merger, Old CCA sold to CCA certain management
     contracts relating to Prison Realty-owned prison facilities, certain
     management contracts relating to government owned prison facilities and
     certain other net assets in exchange for an installment note in the
     principal amount of $137,000 and 9.5% of the common stock of CCA. This
     adjustment removes the historical results of operations related to the
     management contracts sold to CCA as if the Merger and sale had occurred as
     of January 1, 1998.
 
DD   To remove the effect of nonrecurring expenses related to loan costs
     writeoff recorded in the statement of operations of the Company.
 
EE   To remove the effect of nonrecurring compensation expense recognized by Old
     CCA during the fourth quarter of 1998 related to the issuance of 4,999,996
     shares of Old CCA voting common stock issued by Old CCA prior to the
     Merger.
 
FF   Includes the pro forma aggregate annual payments to be paid by Service
     Companies A and B to CCA for general and administrative services. Each
     service company is expected to pay approximately $3,000 to CCA on an annual
     basis.
 
                                      F-11
<PAGE>   119
 
                           PRISON REALTY TRUST, INC.
                                 (THE COMPANY)
                   PRO FORMA COMBINED STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1998
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                 PRISON REALTY         OLD          OLD CCA
                                  TRUST, INC.     PRISON REALTY    PRO FORMA        COMPANY
                                  HISTORICAL       HISTORICAL      ADJUSTMENT      PRO FORMA
                                       A                B              C          ADJUSTMENT      PRO FORMA
                                 -------------    -------------    ----------    -------------    ---------
<S>                              <C>              <C>              <C>           <C>              <C>
Revenues.......................    $141,298          $13,465       $(141,298)      $(13,465)D      $40,221
                                                                                     40,221E
Licensing fees.................          --               --              --          1,600I         1,600
Interest Income................          --               --              --          4,110J        12,925
                                                                                      8,815L
                                   --------          -------       ---------       --------        -------
                                    141,298           13,465        (141,298)        41,281         54,746
                                   --------          -------       ---------       --------        -------
Expenses:
  Operating....................      99,719               --         (99,719)            --             --
  Lease........................      11,095               --         (11,095)            --             --
  General and administrative...       4,953              423          (5,046)           545F           875
  Depreciation and
     amortization..............       3,388            4,130          (1,688)         3,191G         9,021
                                   --------          -------       ---------       --------        -------
                                    119,155            4,553        (117,548)         3,736          9,896
                                   --------          -------       ---------       --------        -------
Operating income...............      22,143            8,912         (23,750)        37,545         44,850
Equity in earnings of
  subsidiaries.................          --               --              --         (5,025)H       (5,025)
Interest (income) expense......      (2,791)             186              31          2,199K         9,014
                                                                                      8,815L
                                                                                        574M
                                   --------          -------       ---------       --------        -------
Income before income taxes.....      24,934            8,726         (23,781)        30,982         40,861
Provision for income taxes.....       6,491               --          (6,491)            --             --
                                   --------          -------       ---------       --------        -------
Net income.....................      18,443            8,726         (17,290)        30,982         40,861
Dividends to preferred
  shareholders.................          --            1,419              --             --          1,419
                                   --------          -------       ---------       --------        -------
Net income available to
  common.......................    $ 18,443          $ 7,307       $ (17,290)      $ 30,982        $39,442
                                   ========          =======       =========       ========        =======
</TABLE>
 
                                      F-12
<PAGE>   120
 
              NOTES TO PRO FORMA COMBINED STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1998
 
A Represents the audited historical consolidated statement of operations of the
  Company (formerly, Prison Realty Corporation) for the quarter ended March 31,
  1998.
 
B Represents the audited historical consolidated statement of operations of Old
  Prison Realty for the quarter ended March 31, 1998.
 
C Represents the sum of the pro forma adjustments which remove the historical
  results of operations related to the management contracts sold as presented in
  the following Schedule of Old CCA Pro Forma Statement of Operations
  Adjustments.
 
D Represents adjustments to remove historical rental revenues based on leases
  previously existing between Old CCA and Old Prison Realty.
 
E To record rental revenue from CCA based upon leases entered into immediately
  following the Merger as if the Merger and the USCC Merger had occurred as of
  January 1, 1998. Rental revenues are not included in the pro forma income
  statement for periods prior to the date a facility began operations.
 
F To record anticipated additional general and administrative expenses assuming
  a full quarter of operations. All expenses are considered normal and
  recurring.
 
G To record additional depreciation expense on real estate assets of Old Prison
  Realty, including assets acquired from USCC, based on the application of the
  purchase method of accounting as if the Merger and the USCC Merger had
  occurred as of January 1, 1998. Depreciation expense was pro rated for
  properties becoming operational during the year. The increase in Old Prison
  Realty's assets to fair market value was allocated to buildings and
  improvements, machinery and equipment and land in accordance with Old Prison
  Realty's historical net book values of each asset category. The resulting
  increases to buildings and improvements and machinery and equipment have been
  depreciated (on a pro forma basis) over 50 years and 5 years, respectively,
  utilizing the straight line depreciation method.
 
H To record equity in earnings (under the equity method of accounting) of
  Service Company A and Service Company B based on the Company's 95% equity
  interest in accordance with EITF 95-6, "Accounting by a Real Estate Investment
  Trust for an Investment in a Service Corporation." The calculation of the pro
  forma earnings amount is as follows:
 
I To record income from licensing fees to be paid by CCA for the use of the
  Corrections Corporation of America name.
 
                                      F-13
<PAGE>   121
              NOTES TO PRO FORMA COMBINED STATEMENT OF OPERATIONS
            FOR THE THREE MONTHS ENDED MARCH 31, 1998 -- (CONTINUED)
 
J    To record interest income on the $137,000 installment note receivable from
     CCA.
 
<TABLE>
<S>                                                       <C>
Historical annual income before income taxes of Service
  Company A.............................................  $ 3,482
Historical annual income before income taxes of Service
  Company B.............................................    5,190
                                                          -------
                                                            8,672
Less income taxes at the statutory rate.................   (3,382)
                                                          -------
Adjusted aggregate annual net income of Service Company
  A and Service Company B...............................    5,290
The Company's equity interest...........................       95%
                                                          -------
The Company's earnings in equity interests..............  $ 5,025
                                                          =======
</TABLE>
 
    The Company's earnings in the equity interests of Service Company A and
    Service Company B have not been adjusted for the additional
    depreciation/amortization to be recorded by Service Company A and Service
    Company B resulting from the increase in the service companies' assets to
    fair market value because the expected depreciation/amortization to be
    recognized by Service Company A and Service Company B will approximate the
    expected recognition of the deferred gain on sale of contracts by the
    Company.
 
K   To record the effects of interest expense on debt incurred in conjunction
    with the USCC Merger as if the USCC Merger had occurred as of January 1,
    1998, net of capitalized interest on real estate assets acquired while
    construction was in process.
 
L   To reclassify the Company's historical interest income to conform with the
    adjusted pro forma presentation.
 
M  Adjustment to reflect the change in interest expense as a result of this
   offering of the notes.
 
                                      F-14
<PAGE>   122
 
                           PRISON REALTY TRUST, INC.
                                 (THE COMPANY)
                         SCHEDULE OF OLD CCA PRO FORMA
                      STATEMENT OF OPERATIONS ADJUSTMENTS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1998
 
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                                          SUM OF OLD CCA
                           SERVICE COMPANY A    SERVICE COMPANY B           CCA             PRO FORMA
                                  AA                   BB                   CC             ADJUSTMENTS
                           -----------------    -----------------    -----------------    --------------
<S>                        <C>                  <C>                  <C>                  <C>
Revenues.................      $(26,419)            $(27,991)            $(86,888)          $(141,298)
                               --------             --------             --------           ---------
Expenses:
  Operating..............       (21,249)             (20,346)             (58,124)            (99,719)
  Lease..................           (31)                (705)             (10,359)            (11,095)
  General and
     administrative......        (1,000)DD            (1,000)DD            (3,046)             (5,046)
  Depreciation and
     amortization........          (663)                (775)                (250)             (1,688)
                               --------             --------             --------           ---------
                                (22,943)             (22,826)             (71,779)           (117,548)
                               --------             --------             --------           ---------
Operating income.........        (3,476)              (5,165)             (15,109)            (23,750)
Interest (income)
  expense................             6                   25                   --                  31
                               --------             --------             --------           ---------
Income before income
  taxes..................        (3,482)              (5,190)             (15,109)            (23,781)
Provision for income
  taxes..................          (926)              (1,358)              (4,207)             (6,491)
                               --------             --------             --------           ---------
Net income...............      $ (2,556)            $ (3,832)            $(10,902)          $ (17,290)
                               ========             ========             ========           =========
</TABLE>
 
                                      F-15
<PAGE>   123
 
                 NOTES TO SCHEDULE OF PRISON REALTY TRUST, INC.
                 PRO FORMA STATEMENT OF OPERATIONS ADJUSTMENTS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1998
 
<TABLE>
<S>  <C>
AA   Immediately prior to the Merger, the Company and Old CCA,
     through a series of transactions, sold to Service Company A
     certain management contracts relating to government-owned
     prison facilities and certain other net assets in exchange
     for shares of non-voting common stock of Service Company A.
     This adjustment removes the historical results of operations
     related to the management contracts sold to Service Company
     A as if the Merger and sale had occurred as of January 1,
     1998.
 
BB   Immediately prior to the Merger, the Company and Old CCA,
     through a series of transactions, sold to Service Company B
     certain management contracts relating to government-owned
     prison facilities and certain other net assets in exchange
     for shares of non-voting common stock of Service Company B.
     This adjustment removes the historical results of operations
     related to the management contracts sold to Service Company
     B as if the Merger and sale had occurred as of January 1,
     1998.
 
CC   Immediately prior to the Merger, Old CCA sold to CCA certain
     management contracts relating to Prison Realty-owned prison
     facilities, certain management contracts relating to
     government owned prison facilities and certain other net
     assets in exchange for an installment note in the principal
     amount of $137,000 and 9.5% of the common stock of CCA. This
     adjustment removes the historical results of operations
     related to the management contracts sold to CCA as if the
     Merger and sale had occurred as of January 1, 1998.
 
DD   Includes the pro forma aggregate annual payments to be paid
     by Service Companies A and B to CCA for general and
     administrative services. Each service company is expected to
     pay approximately $3,000 to CCA on an annual basis.
</TABLE>
 
                                      F-16
<PAGE>   124
 
                           PRISON REALTY TRUST, INC.
 
               CONDENSED CONSOLIDATED BALANCE SHEETS (SEE NOTE 3)
                      MARCH 31, 1999 AND DECEMBER 31, 1998
                  (AMOUNTS IN THOUSANDS, EXCEPT SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                               MARCH 31,     DECEMBER 31,
                                                                 1999            1998
                                                              -----------    ------------
                                                              (UNAUDITED)
<S>                                                           <C>            <C>
ASSETS
Real estate properties, at cost:
  Correctional and detention facilities.....................  $2,031,019      $  637,640
  Less accumulated depreciation.............................     (19,192)        (10,251)
                                                              ----------      ----------
     Net real estate properties.............................   2,011,827         627,389
Cash and cash equivalents...................................      11,324          31,141
Restricted cash.............................................      91,581              --
Notes receivable............................................     138,549         138,549
Investments in affiliates and others........................     132,703         127,691
Investments in direct financing leases......................      76,644          77,809
Deferred tax assets.........................................          --          51,200
Amounts under lease arrangements............................       6,437              --
Receivable from New CCA.....................................       6,227              --
Other assets................................................      19,153          36,658
                                                              ----------      ----------
     Total assets...........................................  $2,494,445      $1,090,437
                                                              ==========      ==========
</TABLE>
 
The accompanying Notes to Condensed Consolidated Financial Statements are an
integral part of these statements.
 
                                      F-17
<PAGE>   125
 
                           PRISON REALTY TRUST, INC.
 
               CONDENSED CONSOLIDATED BALANCE SHEETS (SEE NOTE 3)
                      MARCH 31, 1999 AND DECEMBER 31, 1998
                  (AMOUNTS IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                  (CONTINUED)
 
<TABLE>
<CAPTION>
                                                               MARCH 31,     DECEMBER 31,
                                                                 1999            1998
                                                              -----------    ------------
                                                              (UNAUDITED)
<S>                                                           <C>            <C>
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
  Distributions payable.....................................  $  221,505      $       --
  Bank credit facility......................................     620,000         222,000
  Convertible subordinated notes and other debt.............      70,780          77,833
  Accounts payable and accrued expenses.....................     107,656          81,200
  Income taxes payable......................................       8,197          14,966
  Deferred gains on real estate transactions................          --         125,751
  Deferred gains on sales of contracts......................     112,889         116,701
  Deferred tax liability....................................      32,000              --
                                                              ----------      ----------
     Total liabilities......................................   1,173,027         638,451
                                                              ----------      ----------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY:
  Preferred stock , $.01 par value; 10,000 shares
     authorized; 4,300 and 0 outstanding,...................          43              --
  Common stock, $.01 par value; 300,000 shares authorized,
     114,391 and 79,956 shares issued and outstanding,......       1,144             800
  Additional paid-in capital................................   1,323,959         398,493
  Retained earnings.........................................          --          52,693
  Cumulative net income.....................................      60,595              --
  Accumulated distributions.................................     (64,323)             --
                                                              ----------      ----------
     Total stockholders' equity.............................   1,321,418         451,986
                                                              ----------      ----------
     Total liabilities and stockholders' equity.............  $2,494,445      $1,090,437
                                                              ==========      ==========
</TABLE>
 
The accompanying Notes to Condensed Consolidated Financial Statements are an
integral part of these statements.
 
                                      F-18
<PAGE>   126
 
                           PRISON REALTY TRUST, INC.
 
            CONDENSED CONSOLIDATED STATEMENTS OF INCOME (SEE NOTE 3)
               FOR THE THREE MONTHS ENDED MARCH 31, 1999 AND 1998
         (UNAUDITED AND AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                                1999        1998
                                                              --------    --------
<S>                                                           <C>         <C>
REVENUES:
  Rental revenues...........................................  $ 63,640    $     --
  Interest income...........................................     6,214          --
  Licensing fees............................................     2,132          --
  Management and other revenues.............................        --     141,298
                                                              --------    --------
                                                                71,986     141,298
                                                              --------    --------
EXPENSES:
  Depreciation and amortization.............................     9,917       3,388
  General and administrative................................       882       4,953
  Operating.................................................        --      99,719
  Lease.....................................................        --      11,095
                                                              --------    --------
                                                                10,799     119,155
                                                              --------    --------
OPERATING INCOME............................................    61,187      22,143
Equity in earnings of subsidiaries and amortization of
  deferred gains............................................     7,681          --
Interest expense............................................    (8,273)     (6,024)
Interest income.............................................        --       8,815
                                                              --------    --------
INCOME BEFORE INCOME TAXES..................................    60,595      24,934
Provision for change in tax status..........................    83,200          --
Provision for income taxes..................................        --       6,491
                                                              --------    --------
NET INCOME (LOSS)...........................................   (22,605)     18,443
DIVIDENDS TO PREFERRED SHAREHOLDERS.........................    (2,150)         --
                                                              --------    --------
NET INCOME (LOSS) AVAILABLE FOR COMMON SHARES...............  $(24,755)   $ 18,443
                                                              ========    ========
NET INCOME (LOSS) AVAILABLE PER COMMON SHARE:
  Basic.....................................................  $  (0.23)   $   0.27
                                                              ========    ========
  Diluted...................................................  $  (0.23)   $   0.23
                                                              ========    ========
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING, BASIC...........   107,282      69,552
                                                              ========    ========
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING, DILUTED.........   107,282      79,132
                                                              ========    ========
</TABLE>
 
The accompanying Notes to Condensed Consolidated Financial Statements are an
integral part of these statements.
 
                                      F-19
<PAGE>   127
 
                           PRISON REALTY TRUST, INC.
 
          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (SEE NOTE 3)
               FOR THE THREE MONTHS ENDED MARCH 31, 1999 AND 1998
                      (UNAUDITED AND AMOUNTS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                1999         1998
                                                              ---------    --------
<S>                                                           <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)...........................................  $ (22,605)   $ 18,443
Adjustments to reconcile net income (loss) to net cash
  provided by (used in) operating activities:
  Depreciation and amortization.............................      9,917       3,388
  Provision for change in tax status........................     83,200          --
  Deferred and other noncash income taxes...................         --       2,612
  Other noncash items.......................................         --         122
  Equity in earnings of unconsolidated entities.............     (5,012)       (350)
  Recognized gain on sales of contracts.....................     (2,669)         --
  Recognized gain on real estate transactions...............         --      (3,251)
  Changes in assets and liabilities, net of acquisitions and
     divestitures:
     Accounts receivable....................................     (1,314)     (9,334)
     Prepaid expenses.......................................       (398)        542
     Other current assets...................................     (6,754)       (646)
     Accounts payable.......................................     (1,641)    (12,411)
     Income taxes payable...................................     (6,769)     (9,520)
     Accrued expenses and other liabilities.................      3,604         315
                                                              ---------    --------
       Net cash provided by (used in) operating
        activities..........................................     49,559     (10,090)
                                                              ---------    --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Additions of property and equipment.........................   (169,958)    (69,918)
Increase in restricted cash and investments.................    (74,393)         --
Cash acquired in purchase of CCA Prison Realty Trust........     21,894          --
Increase in other assets....................................     (3,937)     (2,697)
Proceeds from disposals of assets...........................         --      36,132
Payments received on direct financing leases and notes
  receivable................................................      1,165       1,257
                                                              ---------    --------
       Net cash used in investing activities................   (225,229)    (35,226)
                                                              ---------    --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of long-term debt....................     40,000          --
Payments on long-term debt..................................        (53)        (11)
Proceeds from line of credit, net...........................    118,400      40,000
Payment of debt issuance costs..............................     (7,366)         --
Proceeds from issuance of common stock......................     74,840          --
Distributions paid on common shares.........................    (67,818)         --
Distributions paid on preferred shares......................     (2,150)         --
Proceeds from exercise of stock options and warrants........         --         727
Purchase of treasury stock..................................         --      (7,600)
                                                              ---------    --------
       Net cash provided by financing activities............    155,853      33,116
                                                              ---------    --------
NET DECREASE IN CASH AND CASH EQUIVALENTS...................    (19,817)    (12,200)
CASH AND CASH EQUIVALENTS, beginning of year................     31,141     136,147
                                                              ---------    --------
CASH AND CASH EQUIVALENTS, end of year......................  $  11,324    $123,947
                                                              =========    ========
</TABLE>
 
                                  (Continued)
 
                                      F-20
<PAGE>   128
 
                           PRISON REALTY TRUST, INC.
 
          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (SEE NOTE 3)
               FOR THE THREE MONTHS ENDED MARCH 31, 1999 AND 1998
                      (UNAUDITED AND AMOUNTS IN THOUSANDS)
                                  (CONTINUED)
 
<TABLE>
<S>                                                           <C>            <C>
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
  Interest (net of amounts capitalized).....................  $        --    $    167
                                                              ===========    ========
  Income taxes..............................................  $     6,769    $ 13,403
                                                              ===========    ========
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING
  ACTIVITIES - INCREASES (DECREASES) TO CASH:
Long-term debt was converted into common stock:
  Other assets..............................................  $     1,161    $      5
  Long-term debt............................................      (47,000)     (1,400)
  Common stock..............................................           50          51
  Additional paid-in capital................................       45,789          32
  Treasury stock............................................           --      32,812
  Retained earnings.........................................           --     (31,500)
                                                              -----------    --------
                                                              $        --    $     --
                                                              ===========    ========
The Company acquired treasury stock and issued common stock
  through the exercise of stock options:
  Common stock..............................................  $        --    $    374
  Additional paid-in capital................................           --       3,073
  Retained earnings.........................................           --        (114)
  Treasury stock, at cost...................................           --      (3,333)
                                                              -----------    --------
                                                              $        --    $     --
                                                              ===========    ========
The Company acquired CCA Prison Realty Trust's assets and
  liabilities for stock:
  Restricted cash...........................................  $   (17,188)   $     --
  Property and equipment....................................   (1,323,100)         --
  Other assets..............................................       (9,496)         --
  Accounts payable and accrued expenses.....................       29,248          --
  Line of credit............................................      279,600          --
  Distributions payable.....................................        2,150          --
  Common stock..............................................          253          --
  Preferred stock...........................................           43          --
  Additional paid-in capital................................    1,081,161          --
  Retained earnings.........................................       43,817          --
  Accumulated distributions.................................      (64,594)         --
                                                              -----------    --------
       Net cash acquired....................................  $    21,894    $     --
                                                              ===========    ========
</TABLE>
 
The accompanying Notes to Condensed Consolidated Financial Statements are an
integral part of these statements.
 
                                      F-21
<PAGE>   129
 
                           PRISON REALTY TRUST, INC.
 
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 1999
 
1.  ORGANIZATION AND OPERATIONS
 
BACKGROUND AND FORMATION TRANSACTIONS
 
     Prison Realty Trust, Inc., formerly Prison Realty Corporation, a Maryland
corporation (the "Company"), was formed in September 1998. Corrections
Corporation of America, a Tennessee corporation ("Old CCA"), and CCA Prison
Realty Trust, a Maryland real estate investment trust ("Prison Realty"), merged
with and into the Company on December 31, 1998 and January 1, 1999, respectively
(collectively, the "Merger"), pursuant to an Amended and Restated Agreement and
Plan of Merger by and among Old CCA, Prison Realty and the Company, dated as of
September 29, 1998 (the "Merger Agreement"). In the Merger, Old CCA shareholders
received 0.875 share of common stock of the Company, $0.01 par value per share,
in exchange for each share of Old CCA common stock, $1.00 par value per share.
Prison Realty's common and preferred shareholders received one share of the
Company's common or preferred stock for each Prison Realty common or preferred
share held by them prior to the Merger.
 
     The Merger was legally structured as a common control transfer from Old CCA
and Prison Realty to the Company. For accounting purposes, the Merger has been
accounted for as a reverse acquisition of the Company by Old CCA and the
acquisition of Prison Realty by the Company. As such, Old CCA's assets and
liabilities have been carried forward at historical cost and the provisions of
reverse accounting prescribe that Old CCA's historical financial statements be
presented as the Company's historical financial statements. The historical
equity sections of the financial statements and earnings per share have been
retroactively restated to reflect the Company's equity structure including the
exchange ratio and the effects of the differences in par values of the
respective companies' common stock. Prison Realty's assets and liabilities have
been recorded at fair market value, as required by Accounting Principles Board
Opinion No. 16.
 
OPERATIONS
 
     Prior to the Merger, Old CCA operated and managed prisons and other
correctional and detention facilities and provided prisoner transportation
services for governmental agencies. Old CCA also provided a full range of
related services to governmental agencies, including managing, financing,
developing, designing and constructing new correctional and detention facilities
and redesigning and renovating older facilities. Subsequent to the Merger, the
Company specializes in acquiring, developing and owning correctional and
detention facilities. The Company intends to operate so as to qualify as a real
estate investment trust, or REIT, for federal income tax purposes and intends to
elect to qualify as a REIT commencing with its taxable year ending December 31,
1999.
 
     The Company's results of operations for all periods prior to January 1,
1999 reflect the operating results of Old CCA and the results of operations
subsequent to January 1, 1999 reflect the operating results of the Company as a
REIT. The accompanying unaudited condensed consolidated financial statements
compare the operating results of the Company for the three months ended March
31, 1999 to the three months ended March 31, 1998. Management believes the
comparison between 1999 and 1998 is not meaningful because the 1998 results
reflect the operations of Old CCA and the 1999 results of operations reflect the
operating results of the Company as a REIT.
 
     The following unaudited pro forma operating information presents a summary
of comparable consolidated results of combined operations as a REIT of the
Company and Prison Realty for the three months ended March 31, 1998, as if the
Merger had occurred as of January 1, 1998 and excluding the effect of any
provision for the change in tax status. The unaudited pro forma operating
 
                                      F-22
<PAGE>   130
                           PRISON REALTY TRUST, INC.
 
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED
 
information is presented for comparison purposes only and does not purport to
represent what the Company's results of operations actually would have been had
the Merger, in fact, occurred on January 1, 1998.
 
<TABLE>
<CAPTION>
                                                                PRO FORMA
                                                               THREE MONTHS
                                                                  ENDED
                                                              MARCH 31, 1998
                                                              --------------
                                                               (AMOUNTS IN
                                                                THOUSANDS)
<S>                                                           <C>
Revenues....................................................     $54,746
Operating income............................................      44,850
Net income available to common shareholders.................      40,016
Net income per common share:
  Basic.....................................................     $  0.44
  Diluted...................................................        0.40
</TABLE>
 
2.  MERGER TRANSACTIONS AND RELATED CONTRACTUAL RELATIONSHIPS
 
     On December 31, 1998, immediately prior to the Merger, Old CCA sold to
Corrections Corporation of America, formerly Correctional Management Services
Corporation, a privately-held Tennessee corporation formed in connection with
the Merger ("New CCA"), all of the issued and outstanding capital stock of
certain wholly-owned corporate subsidiaries of Old CCA, certain management
contracts and certain other assets and liabilities, and entered into a trade
name use agreement as described below. In exchange, Old CCA received an
installment note in the principal amount of $137.0 million (the "CCA Note") and
100% of the non-voting common stock of New CCA, representing a 9.5% economic
interest in New CCA valued at the implied fair market value of $4.8 million. The
CCA Note has a term of 10 years and bears interest at a rate of 12% per annum.
Interest only is generally payable for the first four years of the CCA Note, and
the principal will be amortized over the following six years. The sale to New
CCA generated a deferred gain of $62.2 million. In accordance with the
installment method of gain recognition as specified by the Securities and
Exchange Commission's Staff Accounting Bulletin No. 81, the deferred gain from
the above described sale to New CCA will be amortized into income over the six
year period in which principal payments on the Note are received. The Company's
investment in New CCA is being accounted for under the cost method of
accounting.
 
     On December 31, 1998, immediately prior to the Merger and in connection
with the transaction described above, Old CCA entered into a trade name use
agreement with New CCA (the "Trade Name Use Agreement"). Under the Trade Name
Use Agreement, which has a term of ten years, Old CCA granted to New CCA the
right to use the name "Corrections Corporation of America" and derivatives
thereof, subject to specified terms and conditions therein. In consideration for
such right, New CCA agreed to pay a fee equal to (i) 2.75% of the gross revenues
of New CCA for the first three years of the Trade Name Use Agreement, (ii) 3.25%
of New CCA's gross revenues for the following two years of the Trade Name Use
Agreement, and (iii) 3.625% of New CCA's gross revenues for the remaining term
of the Trade Name Use Agreement, provided that the amount of such fee may not
exceed (a) 2.75% of the gross revenues of the Company for the first three years
of the Trade Name Use Agreement, (b) 3.5% of the Company's gross revenues for
the following two
 
                                      F-23
<PAGE>   131
                           PRISON REALTY TRUST, INC.
 
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED
 
years of the Trade Name Use Agreement, and (c) 3.875% of the Company's gross
revenues for the remaining term of the Trade Name Use Agreement. The Company
succeeded to Old CCA's interest in the Trade Name Use Agreement as a result of
the Merger.
 
     On December 31, 1998, immediately prior to the Merger and in connection
with the Merger, Old CCA sold to Prison Management Services, LLC, a
privately-held Delaware limited liability company formed in connection with the
Merger ("PMS"), certain management contracts and certain other assets and
liabilities relating to government-owned adult prison facilities managed by Old
CCA. In exchange, Old CCA received 100% of the non-voting membership interest in
PMS which interest obligates PMS to make distributions to Old CCA equal to 95%
of its net income, as defined, and is valued at the implied fair market value of
$67.1 million. The Company succeeded to this interest as a result of the Merger,
and the Company's interest in PMS is included in "Investments in affiliates and
others" in the accompanying balance sheet. The sale to PMS generated a deferred
gain of $35.4 million. On January 1, 1999, PMS merged with Prison Management
Services, Inc., a privately-held Tennessee corporation ("Service Company A").
 
     On December 31, 1998, immediately prior to the Merger and in connection
with the Merger, Old CCA sold to a privately-held Delaware limited liability
company formed in connection with the Merger, Juvenile and Jail Facility
Management Services, LLC ("JJFMS"), certain management contracts and certain
other assets and liabilities relating to government-owned jails and juvenile
facilities managed by Old CCA. In exchange, Old CCA received 100% of the
non-voting membership interest in JJFMS which interest obligates JJFMS to make
distributions to Old CCA equal to 95% of its net income, as defined, and is
valued at the implied fair market value of $55.9 million. The Company succeeded
to this interest as a result of the Merger and the Company's interest in JJFMS
is included in "Investments in affiliates and others" in the accompanying
balance sheet. The sale to JJFMS generated a deferred gain of $18.0 million. On
January 1, 1999, JJFMS merged with Juvenile and Jail Facility Management
Services, Inc., a privately-held Tennessee corporation ("Service Company B," and
collectively with Service Company A, the "Service Companies").
 
     The deferred gains from the sales of contracts to the Service Companies
will be amortized into income over a five year period which represents the
average remaining lives of the contracts sold plus any contractual renewal
options as specified by the Securities and Exchange Commission's Staff
Accounting Bulletin No. 81. The Company's investments in the Service Companies
will be accounted for under the equity method of accounting.
 
     On January 1, 1999, immediately after the Merger, all existing leases
between Old CCA and Prison Realty were cancelled and the Company entered into a
master lease agreement and leases with respect to each leased property with New
CCA (the "New CCA Leases"). The terms of the New CCA Leases are twelve years
which may be extended at fair market rates for three additional five-year
periods upon the mutual agreement of the Company and New CCA. The payments
required under the lease arrangements in the first quarter were approximately
$61.0 million.
 
     Effective January 1, 1999, the Company and New CCA entered into a Right to
Purchase Agreement (the "Right to Purchase Agreement") pursuant to which New CCA
granted to the Company the right to acquire, and leaseback to New CCA at fair
market rental rates, any correctional or detention facility acquired or
developed and owned by New CCA in the future for a period of ten years following
the date inmates are first received at such facility. The initial annual rental
rate on such facilities will be the fair market rental rate as determined by the
Company and New CCA. Additionally, New CCA granted the Company the right of
first refusal to acquire any New CCA-owned correctional or detention facility
should New CCA receive an acceptable third party offer to acquire any such
facility.
 
                                      F-24
<PAGE>   132
                           PRISON REALTY TRUST, INC.
 
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED
 
     On January 1, 1999, immediately after the Merger, the Company entered into
a services agreement (the "Services Agreement") with New CCA pursuant to which
New CCA agreed to serve as a facilitator of the construction and development of
additional facilities on behalf of the Company for a term of five years from the
date of the Services Agreement. In such capacity, New CCA will perform, at the
direction of the Company, such services as are customarily needed in the
construction and development of correctional and detention facilities, including
services related to construction of the facilities, project bidding, project
design, and governmental relations. In consideration for the performance of such
services by New CCA, the Company agreed to pay a fee equal to 5% of the total
capital expenditures (excluding the incentive fee discussed below and the 5% fee
referred to herein) incurred in connection with the construction and development
of a facility, plus an amount equal to approximately $560 per bed for facility
preparation services provided by New CCA prior to the date on which inmates are
first received at such facility. The Board of Directors of the Company has
authorized payments up to an additional 5% of the total capital expenditures (as
determined above) to New CCA if additional services are requested by the
Company.
 
     On January 1, 1999, immediately after the Merger, the Company entered into
a tenant incentive agreement (the "Tenant Incentive Agreement") with New CCA
pursuant to which the Company agreed to pay to New CCA an incentive fee to
induce New CCA to enter into New CCA Leases with respect to those facilities
developed and facilitated by New CCA. The amount of the incentive fee was set at
$840 per bed for each facility leased by New CCA for which New CCA served as
developer and facilitator. This $840 per bed incentive fee, however, did not
include an allowance for rental payments to be paid by New CCA. Therefore, on
May 4, 1999, the Company and New CCA entered into an amended and restated tenant
incentive agreement (the "Amended and Restated Tenant Incentive Agreement"),
effective as of January 1, 1999, providing for (i) a tenant incentive fee of up
to $4,000 per bed payable with respect to all future facilities developed and
facilitated by New CCA, as well as certain other facilities which, although
operational on January 1, 1999, had not achieved full occupancy, and (ii) an
$840 per bed allowance for all beds in operation at the beginning of January
1999, approximately 21,500 beds, that were not subject to the tenant allowance
in the first quarter of 1999. The amount of the amended tenant incentive fee
includes an allowance for rental payments to be paid by New CCA prior to the
facility reaching stabilized occupancy. The term of the Amended and Restated
Tenant Incentive Agreement is four years unless extended upon the written
agreement of the Company and New CCA. The incentive fees with New CCA are being
deferred and amortized as a reduction to rental revenues over the respective
lease term.
 
     Effective January 1, 1999, the Company entered into a business development
agreement (the "Business Development Agreement") with New CCA which provides
that New CCA will perform, at the direction of the Company, services designed to
assist the Company in identifying and obtaining new business. Such services
include, but are not limited to, marketing and other business development
services designed to increase awareness of the Company and the facility
development and construction services it offers, identifying potential facility
sites and pursing all applicable zoning approvals related thereto, identifying
potential tenants for the Company's facilities and negotiating agreements
related to the acquisition of new facility management contracts for the
Company's tenants. Pursuant to the Business Development Agreement, the Company
will also reimburse New CCA for expenses related to third-party entities
providing government and community relations services to New CCA in connection
with the provision of the business development services described above. In
consideration for New CCA's performance of the business development services,
and in order to reimburse New CCA for the third-party government and community
relations expenses described above, the Company has agreed to pay to New CCA a
total fee equal to 4.5% of the total
 
                                      F-25
<PAGE>   133
                           PRISON REALTY TRUST, INC.
 
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED
 
capital expenditures (excluding the amount of the tenant incentive fee and the
services fee discussed above as well as the 4.5% fee referred to herein)
incurred in connection with the construction and development of each new
facility, or the construction and development of an addition to an existing
facility, for which New CCA performed business development services. The term of
the Business Development Agreement is four years unless extended upon the
written agreement of the Company and New CCA.
 
3.  BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
     The consolidated financial statements of the Company include all the
accounts of the Company and its subsidiaries subsequent to the Merger, including
Prison Realty Management, Inc., a Tennessee corporation and wholly-owned
management subsidiary. All significant intercompany balances and transactions
have been eliminated.
 
     The accompanying interim consolidated financial statements are unaudited.
The financial statements have been prepared in accordance with generally
accepted accounting principles for interim financial information and in
conjunction with the rules and regulations of the United States Securities and
Exchange Commission (the "Commission"). Accordingly, they do not include all of
the disclosures required by generally accepted accounting principles for
complete financial statements. In the opinion of management, all adjustments
(consisting solely of normal recurring matters) necessary for a fair
presentation of the financial statements for this interim period have been
included. The results of operations for the interim period are not necessarily
indicative of the results to be obtained for the full fiscal year. Reference is
made to the audited financial statements of the Company included in the
Company's Annual Report on Form 10-K for the fiscal year ending December 31,
1998, filed with the Commission on March 30, 1999 (File no. 0-25245), with
respect to certain significant accounting and financial reporting policies as
well as other pertinent information of the Company. Since prior to the Merger
Prison Realty had operated so as to qualify as a REIT, the Company has adopted
certain significant accounting policies of Prison Realty. Reference is made to
the audited financial statements of Prison Realty included in Prison Realty's
Annual Report on Form 10-K for the fiscal year ending December 31, 1998, filed
with the Commission on March 30, 1999 (File no. 1-13049), with respect to
certain significant accounting and financial reporting policies as well as other
pertinent information of Prison Realty.
 
4.  REAL ESTATE PROPERTIES
 
     As discussed previously, pursuant to the Merger, the Company acquired all
of the assets and liabilities of Prison Realty on January 1, 1999, including 23
leased facilities and one real estate property under construction. The real
estate properties acquired by the Company in conjunction with the acquisition of
Prison Realty have been recorded at estimated fair market value in accordance
with the purchase method of accounting prescribed by Accounting Principles Board
Opinion No. 16.
 
     At March 31, 1999, the Company owned 47 correctional and detention
facilities, nine of which were under construction or development, with a total
aggregate cost of $2.0 billion. At March 31, 1999, New CCA leased 30 facilities
from the Company, governmental agencies leased five facilities from the Company,
and private operators leased three facilities from the Company. Currently, the
Company owns 50 facilities, eleven of which are under construction. The Company
expects to lease ten of the facilities under development to New CCA.
 
     In April 1999, the Company purchased the Eden Detention Center in Eden,
Texas for $28.0 million. The facility has a design capacity of 1,225 beds and is
leased to and managed by New CCA.
 
                                      F-26
<PAGE>   134
                           PRISON REALTY TRUST, INC.
 
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED
 
5.  LONG TERM DEBT
 
     On January 1, 1999, in connection with the completion of the Merger, the
Company obtained a $650.0 million, secured credit facility (the "Credit
Facility") pursuant to the terms of a credit agreement which replaced credit
facilities obtained prior to the Merger by each of Old CCA and Prison Realty.
The Credit Facility includes up to a maximum of $250.0 million in term loans and
$400.0 million in revolving loans, including a $150.0 million subfacility for
letters of credit. The term loans require principal quarterly payments of
$625,000 throughout the term of the loan with the remaining balance maturing on
January 1, 2003 and the revolving loans maturing on January 1, 2002. Interest
rates, unused commitment fees, and letter of credit fees on the Credit Facility
are subject to change based on the Company's senior debt rating. The Credit
Facility is secured by mortgages on the Company's real property. At March 31,
1999, the weighted average borrowing rate under the Credit Facility was 7.92%
and the outstanding borrowings thereunder were $620.0 million.
 
     Borrowings under the Credit Facility are limited based on a borrowing base
formula which considers, among other things, eligible real estate. The Credit
Facility contains certain financial covenants, primarily: (a) maintenance of a
leverage, interest coverage, debt service coverage and total indebtedness
ratios, and (b) restrictions on the incurrence of additional indebtedness. The
Company is in compliance with all covenants under the Credit Facility.
 
     On April 26, 1999, the Company received a commitment from Lehman Commercial
Paper Inc. and Lehman Brothers Inc. with respect to an amendment and restatement
of the Credit Facility increasing amounts available to the Company under the
Credit Facility to $1.0 billion through the addition of a $350.0 million
delayed-draw term loan facility. The Company expects to amend and restate the
Credit Facility during the second quarter of 1999.
 
     On January 29, 1999, the Company issued $20.0 million of convertible
subordinated notes to an outside party. The notes bear interest at 9.5% and are
convertible into shares of the Company's common stock at a conversion price of
$28.00 per share.
 
     On March 8, 1999, the Company issued a $20.0 million convertible
subordinated note to Sodexho Alliance, S.A. ("Sodexho") pursuant to a forward
contract assumed by the Company from Old CCA in the Merger. The note bore
interest at LIBOR plus 1.35% and was convertible into shares of the Company's
common stock at a conversion price of $7.80 per share. On March 8, 1999, Sodexho
converted (i) $7.0 million of convertible subordinated notes bearing interest at
8.5% into 1.7 million shares of the Company's common stock at a conversion price
of $4.09 per share, (ii) $20.0 million of convertible notes bearing interest at
7.5% into 700,000 shares of the Company's common stock at a conversion price of
$28.53 and (iii) $20.0 million of convertible subordinated notes bearing
interest at LIBOR plus 1.35% into 2.6 million shares of the Company's common
stock at a conversion price of $7.80 per share.
 
6.  DISTRIBUTIONS TO STOCKHOLDERS
 
     On March 4, 1999, the Company's Board of Directors declared a distribution
of $0.60 per share on the Company's common stock, comprised of a regular
quarterly dividend of $0.55 per share and a special dividend of $0.05 per share
for the quarter ended March 31, 1999, to common stockholders of record on March
19, 1999, payable on March 31, 1999. These distributions were paid on March 31,
1999. In addition, the Board of Directors declared a quarterly dividend on the
Company's 8.0% Series A Cumulative Preferred Stock of $0.50 per share to
preferred stockholders of record on March 31, 1999, payable on April 15, 1999.
These dividends were paid on April 15, 1999.
 
                                      F-27
<PAGE>   135
                           PRISON REALTY TRUST, INC.
 
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED
 
     The Company, as a REIT, cannot complete any taxable year with accumulated
earnings and profits from a taxable corporation. Accordingly, to preserve its
REIT status, the Company will distribute Old CCA's accumulated earnings and
profits to which it succeeded in the Merger. The Company anticipates that it
will make this distribution to all holders of shares of its common stock in
December 1999. This total distribution is estimated at $225.0 million and has
been accrued on the Company's balance sheet at March 31, 1999 net of a quarterly
prepayment of $.05 per share and aggregating $5.6 million, which was paid out on
March 31, 1999.
 
7.  EARNINGS PER SHARE
 
     SFAS 128, "Earnings per Share," has been issued effective for fiscal
periods ending after December 15, 1997. SFAS 128 establishes standards for
computing and presenting earnings per share. The Company adopted the provisions
of SFAS 128 in the fourth quarter of 1997. Under the standards established by
SFAS 128, earnings per share are measured at two levels: basic earnings per
share and diluted earnings per share. Basic earnings per share for the Company
was computed by dividing net income by the weighted average number of common
shares outstanding during the period. Diluted earnings per share was computed by
dividing net income (as adjusted) by the weighted average number of common
shares after considering the additional dilution related to convertible
preferred stock, convertible subordinated notes, options and warrants. The
results of operations for the three months ended March 31, 1999 was a net loss;
therefore, the diluted earnings per share was equal to the basic earnings per
share.
 
8.  COMPREHENSIVE INCOME
 
     In June 1997, the Financial Accounting Standards Board issued SFAS No. 130,
"Reporting Comprehensive Income", effective for fiscal years beginning after
December 15, 1998. SFAS No. 130 requires that changes in the amounts of certain
items, including gains and losses on certain securities, be shown in the
Financial Statements. The Company adopted the provisions of SFAS No. 130 on
January 1, 1998. The Company's comprehensive income is equivalent to net income
for the three months ended March 31, 1999.
 
9.  RELATIONSHIP WITH CORRECTIONS CORPORATION OF AMERICA
 
     New CCA is a private prison management company which operates and manages
certain facilities owned by the Company. As of March 31, 1999, New CCA leased 30
of the 38 operating facilities owned by the Company. For the quarter ending
March 31, 1999, the Company recognized rental revenue from New CCA of $61.2
million. During the quarter, the Company provided tenant incentive fees of $6.6
million which are being amortized over the life of the leases. The amount of
unamortized incentives pursuant to the Tenant Incentive Agreement, as of March
31, 1999 is $6.4 million. On May 4, 1999, the Company and New CCA entered into
the Amended and Restated Tenant Incentive Agreement, effective as of January 1,
1999, providing for (i) an increase in the applicable tenant incentive fee up to
$4,000 per bed payable with respect to all future facilities developed and
facilitated by New CCA, as well as certain other facilities which, although
operational on January 1, 1999, had not achieved full occupancy and (ii) an $840
per bed allowance for all beds in operation at the beginning of January 1999,
approximately 21,500 beds, that were not subject to the tenant allowance in the
first quarter of 1999. The Company recognized interest income of $4.1 million on
the installment note in the principal amount of $137.0 million from New CCA. The
interest is due from New CCA by December 31, 1999. The Company recognized $2.1
million in
 
                                      F-28
<PAGE>   136
                           PRISON REALTY TRUST, INC.
 
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED
 
licensing fee revenues from New CCA for the use of the name "Corrections
Corporation of America". The license fee was received from New CCA in April
1999.
 
     The Company has entered into certain agreements with New CCA, which provide
for the Company to pay fees to New CCA for services rendered to the Company,
including: (i) obtaining new construction projects (4.5% of expected project
expenditures) and (ii) facilitating the construction and development of
facilities (up to 10% of actual construction expenditures). For the quarter
ending March 31, 1999, the Company has paid $12.8 million and accrued $7.1
million to New CCA under these construction and development arrangements.
 
     The following unaudited operating information presents a summary of New
CCA's results of operations for the quarter ending March 31, 1999:
 
<TABLE>
<S>                                                           <C>
Revenues....................................................  $116,492
Net loss....................................................   (25,642)
Deferred revenue during the quarter.........................    20,272

Cash flows used in operating activities.....................  $  5,611
Cash flows used in investing activities.....................     1,013
Cash flows used in financing activities.....................     1,517
Net decrease in cash for the quarter ended March 31, 1999...     8,141
</TABLE>
 
     The following unaudited balance sheet information presents a summary of New
CCA's financial position as of March 31, 1999:
 
<TABLE>
<S>                                                           <C>
Current assets..............................................  $ 95,869
Total assets................................................   213,333
Current liabilities.........................................    60,156
Total liabilities...........................................   217,428
Stockholders' equity........................................    (4,095)
</TABLE>
 
     New CCA has no debt outstanding as of March 31, 1999 other than its note
payable to the Company.
 
10.  RELATIONSHIP WITH UNCONSOLIDATED SUBSIDIARIES
 
     The Company owns 100% of the non-voting stock of the Service Companies,
which manage certain government-owned prison and jail facilities under the
"Corrections Corporation of America" name. On a quarterly basis, the Company
receives 95% of the net income, as defined, of each Service Company through
ownership of the non-voting stock.
 
     The following unaudited operating information presents a combined summary
of the Service Companies' results of operations for the quarter ending March 31,
1999:
 
<TABLE>
<S>                                                           <C>
Revenues....................................................  $69,082
Net income..................................................    5,276
Total dividends accrued.....................................    7,733
Company share of dividends accrued..........................    7,681
</TABLE>
 
                                      F-29
<PAGE>   137
                           PRISON REALTY TRUST, INC.
 
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED
 
     The following unaudited balance sheet information presents a combined
summary of the Service Companies' financial position as of March 31, 1999:
 
<TABLE>
<S>                                                           <C>
Current assets..............................................  $ 61,464
Total assets................................................   160,783
Current liabilities.........................................    30,512
Total liabilities...........................................    32,030
Stockholders' equity........................................   128,753
</TABLE>
 
                                      F-30
<PAGE>   138
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To Prison Realty Corporation:
 
     We have audited the accompanying consolidated balance sheets of PRISON
REALTY CORPORATION (a Maryland corporation and accounting successor to
Corrections Corporation of America -- See Note 1) AND SUBSIDIARIES as of
December 31, 1998 and 1997, and the related consolidated statements of
operations, stockholders' equity and cash flows for each of the three years in
the period ended December 31, 1998. These financial statements are the
responsibility of Prison Realty Corporation's management. Our responsibility is
to express an opinion on these financial statements based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. 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.
 
     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Prison
Realty Corporation and Subsidiaries as of December 31, 1998 and 1997, and the
results of their operations and their cash flows for each of the three years in
the period ended December 31, 1998, in conformity with generally accepted
accounting principles.
 
                                          ARTHUR ANDERSEN LLP
 
Nashville, Tennessee
March 15, 1999
 
                                      F-31
<PAGE>   139
 
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
                          CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1998 AND 1997
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                 1998         1997
                                                              ----------    --------
<S>                                                           <C>           <C>
                                       ASSETS
CURRENT ASSETS:
  Cash and cash equivalents.................................  $   31,141    $136,147
  Accounts receivable, net of allowances....................          --      80,900
  Prepaid expenses..........................................         134       4,868
  Deferred tax assets.......................................       5,846          --
  Other current assets......................................       6,022      11,507
                                                              ----------    --------
          Total current assets..............................      43,143     233,422
Property and Equipment, Net.................................     627,389     266,493
OTHER ASSETS:
  Notes receivable..........................................     138,549      59,264
  Investments in affiliates and others......................     127,691       6,941
  Investments in direct financing leases....................      74,059      90,184
  Deferred tax assets.......................................      45,354      10,195
  Other.....................................................      34,252      31,441
                                                              ----------    --------
          Total assets......................................  $1,090,437    $697,940
                                                              ==========    ========
                        LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Accounts payable..........................................  $   66,664    $ 32,094
  Accrued salaries and wages................................          --       9,778
  Income taxes payable......................................      14,966      14,128
  Deferred tax liabilities..................................          --       1,229
  Other accrued expenses....................................      14,536      20,361
  Current portion of long-term debt.........................       9,576       5,847
  Current portion of deferred gains on real estate
     transactions...........................................      13,294      13,223
  Current portion of deferred gains on sales of contracts...      10,677          --
                                                              ----------    --------
          Total current liabilities.........................     129,713      96,660
LONG-TERM LIABILITIES:
  Long-term debt, net of current portion....................     290,257     127,075
  Deferred gains on real estate transactions, net of current
     portion................................................     112,457     122,529
  Deferred gains on sales of contracts, net of current
     portion................................................     106,024          --
  Other noncurrent liabilities..............................          --       3,600
                                                              ----------    --------
          Total liabilities.................................     638,451     349,864
                                                              ----------    --------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY:
  Preferred stock -- Series B -- $1 (one dollar) par value;
     400 shares authorized, 0 and 380 shares issued and
     outstanding at December 31, 1998 and 1997,
     respectively...........................................          --         380
  Common stock -- $.01 (one cent) par value; 300,000 shares
     authorized, 79,956 and 70,201 shares issued and
     outstanding at December 31, 1998 and 1997,
     respectively...........................................         800         702
  Additional paid-in capital................................     398,493     295,361
  Retained earnings.........................................      52,693      92,475
  Treasury stock, at cost...................................          --     (40,842)
                                                              ----------    --------
          Total stockholders' equity........................     451,986     348,076
                                                              ----------    --------
          Total liabilities and stockholders' equity........  $1,090,437    $697,940
                                                              ==========    ========
</TABLE>
 
The accompanying notes are an integral part of these consolidated statements.
                                      F-32
<PAGE>   140
 
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
 
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                           1998        1997        1996
                                                         --------    --------    --------
<S>                                                      <C>         <C>         <C>
REVENUES...............................................  $662,059    $462,249    $292,513
                                                         --------    --------    --------
EXPENSES:
  Operating............................................   496,522     330,470     211,208
  Lease................................................    58,018      18,684       2,786
  General and administrative...........................    28,628      16,025      12,607
  Loan costs writeoff..................................     2,043          --          --
  CMSC compensation charge.............................    22,850          --          --
  Depreciation and amortization........................    15,973      14,093      11,339
                                                         --------    --------    --------
                                                          624,034     379,272     237,940
                                                         --------    --------    --------
OPERATING INCOME.......................................    38,025      82,977      54,573
INTEREST (INCOME) EXPENSE, NET.........................    (4,380)     (4,119)      4,224
                                                         --------    --------    --------
INCOME BEFORE INCOME TAXES.............................    42,405      87,096      50,349
PROVISION FOR INCOME TAXES.............................    15,424      33,141      19,469
                                                         --------    --------    --------
INCOME BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE...    26,981      53,955      30,880
CUMULATIVE EFFECT OF ACCOUNTING CHANGE, NET OF TAXES...    16,145          --          --
                                                         --------    --------    --------
NET INCOME.............................................  $ 10,836    $ 53,955    $ 30,880
                                                         ========    ========    ========
BASIC NET INCOME PER COMMON SHARE:
  Before cumulative effect of accounting change........  $    .38    $    .80    $    .49
  Cumulative effect of accounting change...............      (.23)         --          --
                                                         --------    --------    --------
                                                         $    .15    $    .80    $    .49
                                                         ========    ========    ========
DILUTED NET INCOME PER COMMON SHARE:
  Before cumulative effect of accounting change........  $    .34    $    .69    $    .42
  Cumulative effect of accounting change...............      (.20)         --          --
                                                         --------    --------    --------
                                                         $    .14    $    .69    $    .42
                                                         ========    ========    ========
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING, BASIC......    71,380      67,568      62,793
                                                         ========    ========    ========
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING, DILUTED....    78,939      78,959      76,160
                                                         ========    ========    ========
</TABLE>
 
The accompanying notes are an integral part of these consolidated statements.
 
                                      F-33
<PAGE>   141
 
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                    PREFERRED STOCK              COMMON STOCK
                                    ---------------   -----------------------------------
                                       SERIES B           ISSUED         TREASURY STOCK     ADDITIONAL                  TOTAL
                                    ---------------   ---------------   -----------------    PAID-IN     RETAINED   STOCKHOLDERS'
                                    SHARES   AMOUNT   SHARES   AMOUNT   SHARES    AMOUNT     CAPITAL     EARNINGS      EQUITY
                                    ------   ------   ------   ------   ------   --------   ----------   --------   -------------
<S>                                 <C>      <C>      <C>      <C>      <C>      <C>        <C>          <C>        <C>
BALANCE, DECEMBER 31, 1995........     --    $  --    56,472    $565       (3)   $    (37)   $ 80,535    $ 15,641     $ 96,704
    Issuance of common stock......     --       --     3,238      32       --          --     131,780          --      131,812
    Stock options exercised and
       warrants converted to
       stock......................     --       --     5,940      59      (17)       (689)     14,907      (4,389)       9,888
    Income tax benefits of
       incentive stock option
       exercises..................     --       --        --      --       --          --      11,944          --       11,944
    Compensation expense related
       to deferred stock awards...     --       --        --      --       --          --         524          --          524
    Net income....................     --       --        --      --       --          --          --      30,880       30,880
                                     ----    -----    ------    ----    -----    --------    --------    --------     --------
BALANCE, DECEMBER 31, 1996........     --       --    65,650     656      (20)       (726)    239,690      42,132      281,752
    Exchange of preferred stock
       for acquisition of American
       Corrections Transport......    380      380        --      --     (665)    (32,812)     32,432          --           --
    Stock options and warrants
       exercised..................     --       --     3,672      37      (36)     (1,975)     14,786      (3,612)       9,236
    Stock repurchased.............     --       --        --      --     (108)     (5,329)         --          --       (5,329)
    Income tax benefits of
       incentive stock option
       exercises..................     --       --        --      --       --          --       6,328          --        6,328
    Conversion of long-term
       debt.......................     --       --       879       9       --          --       1,668          --        1,677
    Compensation expense related
       to deferred stock awards
       and stock options..........     --       --        --      --       --          --         457          --          457
    Net income....................     --       --        --      --       --          --          --      53,955       53,955
                                     ----    -----    ------    ----    -----    --------    --------    --------     --------
BALANCE, DECEMBER 31, 1997........    380      380    70,201     702     (829)    (40,842)    295,361      92,475      348,076
    Conversion of preferred
       stock......................   (380)    (380)      610       6       --          --         374          --           --
    Stock options and warrants
       exercised..................     --       --     5,161      52     (818)    (20,148)     22,478      (1,733)         649
    Stock repurchased.............     --       --        --      --     (175)     (7,600)         --          --       (7,600)
    Income tax benefits of
       incentive stock option
       exercises..................     --       --        --      --       --          --       4,475          --        4,475
    Conversion of long-term
       debt.......................     --       --     1,805      18    1,075      51,029       3,633     (48,885)       5,795
    Retirement of treasury
       stock......................     --       --      (747)     (7)     747      17,561     (17,554)         --           --
    CMSC stock issued to CCA
       employees..................     --       --        --      --       --          --      22,850          --       22,850
    Issuance of common stock......     --       --     2,926      29       --          --      66,119          --       66,148
    Compensation expense related
       to deferred stock awards
       and stock options..........     --       --        --      --       --          --         757          --          757
    Net income....................     --       --        --      --       --          --          --      10,836       10,836
                                     ----    -----    ------    ----    -----    --------    --------    --------     --------
BALANCE, DECEMBER 31, 1998........     --    $  --    79,956    $800       --    $     --    $398,493    $ 52,693     $451,986
                                     ====    =====    ======    ====    =====    ========    ========    ========     ========
</TABLE>
 
The accompanying notes are an integral part of these consolidated statements.
 
                                      F-34
<PAGE>   142
 
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                        1998         1997         1996
                                                      ---------    ---------    ---------
<S>                                                   <C>          <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income........................................  $  10,836    $  53,955    $  30,880
  Adjustments to reconcile net income to net cash
     provided by operating activities:
     Depreciation and amortization..................     15,973       14,093       11,339
     Deferred and other noncash income taxes........    (40,719)      (6,329)      13,117
     Other noncash items............................        757          457          524
     (Gain) loss on disposal of assets..............      1,083         (881)      (3,501)
     Equity in earnings of unconsolidated
       entities.....................................       (535)        (916)      (1,098)
     Recognized gain on real estate transactions....    (13,984)      (5,906)          --
     Write-off of loan costs........................      2,043           --           --
     CMSC compensation charge.......................     22,850           --           --
     Cumulative effect of accounting change.........     26,468           --           --
     Changes in assets and liabilities, net of
       acquisitions and divestitures:
       Accounts receivable..........................    (24,362)       7,105      (55,993)
       Prepaid expenses.............................     (5,936)      (1,928)      (1,371)
       Other current assets.........................     (9,380)       7,980         (623)
       Accounts payable.............................     59,734       (7,130)      28,467
       Income taxes payable.........................        838       13,242          190
       Accrued expenses.............................     12,431       14,636        2,459
       Other liabilities............................     (3,600)       3,600           --
                                                      ---------    ---------    ---------
          Net cash provided by operating
             activities.............................     54,497       91,978       24,390
                                                      ---------    ---------    ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions of property and equipment...............   (417,215)    (297,293)    (165,703)
  (Increase) decrease in restricted cash and
     investments....................................         --        4,037       (3,025)
  Increase in other assets..........................         --      (17,868)     (11,163)
  Merger costs......................................    (26,270)          --           --
  Investments in affiliates, net....................        603        1,707       (3,138)
  Proceeds from disposals of assets.................     61,299      457,802        6,747
  Investment in notes receivable....................     (1,549)     (38,156)     (22,500)
  Increase in direct financing leases...............         --      (84,295)      (3,693)
  Payments received on direct financing leases and
     notes receivable...............................      4,713        3,462          553
  Acquisition of USCC contracts, net of cash
     acquired.......................................     (9,341)          --           --
  Cash acquired by CMSC, PMS and JJFMS in sales of
     contracts......................................     (4,754)          --           --
                                                      ---------    ---------    ---------
          Net cash provided by (used in) investing
             activities.............................   (392,514)      29,396     (201,922)
                                                      ---------    ---------    ---------
</TABLE>
 
                                  (Continued)
 
                                      F-35
<PAGE>   143
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
                                 (IN THOUSANDS)
                                  (CONTINUED)
 
<TABLE>
<CAPTION>
                                                        1998         1997         1996
                                                      ---------    ---------    ---------
<S>                                                   <C>          <C>          <C>
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from issuance of long-term debt..........  $  20,000    $      --    $  74,700
  Payments on long-term debt........................       (151)     (57,194)     (24,443)
  (Payments on) proceeds from line of credit, net...    162,000       66,000      (10,500)
  Payment of debt issuance costs....................     (9,485)      (2,772)        (432)
  Proceeds from issuance of common stock............     66,148           --      131,006
  Proceeds from exercise of stock options and
     warrants.......................................      2,099        9,236        9,888
  Purchase of treasury stock........................     (7,600)      (5,329)          --
                                                      ---------    ---------    ---------
          Net cash provided by financing
             activities.............................    233,011        9,941      180,219
                                                      ---------    ---------    ---------
NET INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS.......................................   (105,006)     131,315        2,687
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR........    136,147        4,832        2,145
                                                      ---------    ---------    ---------
CASH AND CASH EQUIVALENTS, END OF YEAR..............  $  31,141    $ 136,147    $   4,832
                                                      =========    =========    =========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the year for:
     Interest (net of amounts capitalized)..........  $   4,424    $   6,579    $   8,979
                                                      =========    =========    =========
     Income taxes...................................  $  44,341    $  24,351    $   6,630
                                                      =========    =========    =========
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
  FINANCING ACTIVITIES -- Increases (decreases) to
  cash:
  Long-term debt was converted into common stock:
     Other assets...................................  $       5    $      23    $      --
     Long-term debt.................................     (5,800)      (1,700)          --
     Common stock...................................         18            9           --
     Additional paid-in capital.....................      3,633        1,668           --
     Treasury stock.................................     51,029           --           --
     Retained earnings..............................    (48,885)          --           --
                                                      ---------    ---------    ---------
                                                      $      --    $      --    $      --
                                                      =========    =========    =========
  Preferred stock was converted into common stock:
     Preferred stock................................  $    (380)   $      --    $      --
     Common stock...................................          6           --           --
     Additional paid-in capital.....................        374           --           --
                                                      ---------    ---------    ---------
                                                      $      --    $      --    $      --
                                                      =========    =========    =========
</TABLE>
 
                                  (Continued)
 
                                      F-36
<PAGE>   144
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
                                 (IN THOUSANDS)
                                  (CONTINUED)
 
<TABLE>
<CAPTION>
                                                        1998         1997         1996
                                                      ---------    ---------    ---------
<S>                                                   <C>          <C>          <C>
  Property and equipment were acquired through the
     forgiveness of the direct financing lease
     receivable and the issuance of a credit toward
     future management fees:
     Accounts receivable............................  $   3,500    $      --    $      --
     Property and equipment.........................    (16,207)          --           --
     Investment in direct financing lease...........     12,707           --           --
                                                      ---------    ---------    ---------
                                                      $      --    $      --    $      --
                                                      =========    =========    =========
  Property and equipment were acquired through the
     forgiveness of a note receivable:
     Note receivable................................  $  57,624    $      --    $      --
     Property and equipment.........................    (58,487)          --           --
     Long-term debt.................................        863           --           --
                                                      ---------    ---------    ---------
                                                      $            $            $
                                                      =========    =========    =========
  Stock warrants were exercised for shares of the
     Company's common stock:
     Other assets...................................  $   1,450    $      --    $      --
     Common stock...................................         38           --           --
     Additional paid-in capital.....................     15,892           --           --
     Treasury stock.................................    (17,380)          --           --
                                                      ---------    ---------    ---------
                                                      $      --    $      --    $      --
                                                      =========    =========    =========
</TABLE>
 
                                  (Continued)
 
                                      F-37
<PAGE>   145
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
                                 (IN THOUSANDS)
                                  (CONTINUED)
 
<TABLE>
<CAPTION>
                                                        1998         1997         1996
                                                      ---------    ---------    ---------
<S>                                                   <C>          <C>          <C>
  Sales of contracts to CMSC, PMS and JJFMS:
     Accounts receivable............................  $ 105,695    $      --    $      --
     Prepaid expenses...............................      5,935           --           --
     Deferred tax assets............................      2,960           --           --
     Other current assets...........................     14,865           --           --
     Property and equipment, net....................     63,083           --           --
     Notes receivable...............................   (135,854)          --           --
     Investments in affiliates and others...........   (120,916)          --           --
     Other long-term assets.........................     10,124           --           --
     Accounts payable...............................    (25,559)          --           --
     Accrued salaries and wages.....................     (7,401)          --           --
     Accrued expenses...............................    (24,387)          --           --
     Current portion of deferred gains on sales of
       contracts....................................     16,671           --           --
     Long-term debt.................................    (10,000)          --           --
     Deferred gains on sales of contracts...........    104,784           --           --
                                                      ---------    ---------    ---------
                                                      $      --    $      --    $      --
                                                      =========    =========    =========
</TABLE>
 
The accompanying notes are an integral part of these consolidated statements.
 
                                  (Continued)
 
                                      F-38
<PAGE>   146
 
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1998, 1997 AND 1996
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
1.  ORGANIZATION
 
     Prison Realty Corporation (the "Company"), a Maryland corporation, was
formed in September 1998. Corrections Corporation of America, a Tennessee
corporation ("CCA"), merged with and into the Company on December 31, 1998 (the
"Merger"), pursuant to an Amended and Restated Agreement and Plan of Merger by
and among CCA, CCA Prison Realty Trust ("Prison Realty") and the Company, dated
as of September 29, 1998 (the "Merger Agreement"). In the Merger, CCA
shareholders received .875 share of common stock of the Company in exchange for
each share of CCA common stock. CCA common stock had a $1.00 (one dollar) par
value and the Company's common stock has a $.01 (one cent) par value.
 
     The Merger was legally structured as a common control transfer from CCA to
the Company. For accounting purposes, the Merger has been accounted for as a
reverse acquisition of Prison Realty Corporation by CCA. As such, CCA's assets
and liabilities have been carried forward at historical cost; CCA's historical
financial statements are presented as the continuing accounting entity's
historical financial statements; and the equity section of the balance sheet,
earnings per share and the statements of stockholders' equity have been
retroactively restated to reflect the Company's equity structure including the
exchange ratio and the effects of the differences in par values of the
respective companies' common stock.
 
     Prior to the Merger, CCA had operated and managed prisons and other
correctional facilities and provided prisoner transportation services for
government agencies. CCA provided a full range of related services to government
agencies, including managing, financing, developing, designing and constructing
new facilities and redesigning and renovating older facilities.
 
     Prior to the merger transactions and divestitures of contracts and related
net assets discussed in Note 2, CCA had a 50% interest in Corrections
Corporation of Australia PTY LTD ("CC Australia"). CC Australia provides
services similar to CCA in Australia and surrounding countries. CCA's
wholly-owned subsidiary, CCA (UK) Limited, had a 50% interest in UK Detention
Services Limited ("UKDS") and Agecroft Prison Management Limited ("APM"). CCA
had accounted for these investments under the equity method. Assets and
liabilities were converted from their functional currency into the U.S. dollar
utilizing the conversion rate in effect at the respective balance sheet date.
Revenue and expense items were converted using the weighted average rate during
the period. The excess of CCA's investment in these unconsolidated subsidiaries
over the underlying equity has been amortized over a period of twenty-five
years. CCA's interests in CCA (UK) Limited and these unconsolidated subsidiaries
were sold in connection with the merger transactions and divestitures discussed
in Note 2.
 
     The accompanying consolidated financial statements present CCA's historical
consolidated results of operations through the date of the Merger. The
accompanying consolidated balance sheet as of December 31, 1998, presents the
Company's consolidated financial position subsequent to the Merger and
subsequent to the divestitures of the capital stock of certain wholly-owned
corporate subsidiaries of CCA as well as all of CCA's management contracts and
certain other assets and liabilities as discussed more fully in Note 2.
 
                                      F-39
<PAGE>   147
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
2.  MERGER TRANSACTIONS
 
     On December 31, 1998, immediately prior to the Merger, CCA sold to a newly
created company, Correctional Management Services Corporation ("CMSC"), all of
the issued and outstanding capital stock of certain wholly-owned corporate
subsidiaries of CCA, certain management contracts and certain other assets and
liabilities, and entered into a trade name use agreement with CMSC, as described
below. In exchange, CCA received an installment note in the principal amount of
$137,000 (the "CMSC Note") and 100% of the non-voting common stock of CMSC. The
non-voting common stock represents a 9.5% economic interest in CMSC valued at
the implied fair market value of $4,750 which is included in Investments in
affiliates and others in the accompanying balance sheets. The CMSC Note is
payable over 10 years and bears interest at a rate of 12% per annum (see Note
6). The sale to CMSC generated a deferred gain of $63,316. In accordance with
the installment method of gain recognition as specified by the Securities and
Exchange Commission's Staff Accounting Bulletin No. 81, the deferred gain from
the sale of contracts to CMSC will be amortized into income over the six year
period in which principal payments on the CMSC Note will be received. The
Company's investment in CMSC will be accounted for under the cost method of
accounting.
 
     On December 31, 1998, immediately prior to the Merger and in connection
with the transaction described above, CCA entered into a trade name use
agreement with CMSC (the "Trade Name Use Agreement"). Under the Trade Name Use
Agreement, which has a term of ten years, CCA granted to CMSC the right to use
the name "Corrections Corporation of America" and derivatives thereof, subject
to specified terms and conditions therein. In consideration for such right, CMSC
will pay a fee equal to (i) 2.75% of the gross revenues of CMSC for the first
three years of the Trade Name Use Agreement, (ii) 3.25% of CMSC's gross revenues
for the following two years of the Trade Name Use Agreement, and (iii) 3.625% of
CMSC's gross revenues for the remaining term of the Trade Name Use Agreement,
provided that after completion of the Merger the amount of such fee may not
exceed (a) 2.75% of the gross revenues of the Company for the first three years
of the Trade Name Use Agreement, (b) 3.5% of the Company's gross revenues for
the following two years of the Trade Name Use Agreement, and (c) 3.875% of the
Company's gross revenues for the remaining term of the Trade Name Use Agreement.
 
     On December 31, 1998, immediately prior to the Merger, CCA sold to a
newly-created company, Prison Management Services, LLC ("PMS"), certain
management contracts and certain other assets and liabilities relating to
government-owned adult prison facilities. In exchange, CCA received 100% of the
non-voting membership interest in PMS valued at the implied fair market value of
$67,059 which is included in Investments in affiliates and others in the
accompanying balance sheets. This interest obligates PMS to make distributions
to CCA equal to 95% of its net income, as determined in accordance with
generally accepted accounting principles ("GAAP"). The sale to PMS generated a
deferred gain of $35,363.
 
     On December 31, 1998, immediately prior to the Merger, CCA sold to a
newly-created company, Juvenile and Jail Facility Management Services, LLC
("JJFMS"), certain management contracts and certain other assets and liabilities
relating to government-owned jails and juvenile facilities. In exchange, CCA
received 100% of the non-voting membership interest in JJFMS valued at the
implied fair market value of $55,882 which is included in Investments in
affiliates and others in the accompanying balance sheets. This interest
obligates JJFMS to make distributions to CCA equal to 95% of its net income, as
determined in accordance with GAAP. The sale to JJFMS generated a deferred gain
of $18,022.
 
                                      F-40
<PAGE>   148
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The deferred gains from the sales of contracts to PMS and JJFMS will be
amortized into income over a five year period which represents the average
remaining lives of the contracts sold plus any contractual renewal options as
specified by the Securities and Exchange Commission's Staff Accounting Bulletin
No. 81. The Company's investments in PMS and JJFMS will be accounted for under
the equity method of accounting.
 
     On January 1, 1999, Prison Realty merged with and into the Company (the
"Prison Realty Merger"). In the Prison Realty Merger, Prison Realty shareholders
received 1.0 share of common stock or Series A Preferred Stock of the Company in
exchange for each Prison Realty common share or Series A Preferred Share. The
Prison Realty Merger was accounted for as a purchase acquisition of Prison
Realty. Subsequent to the Prison Realty Merger, the Company intends to operate
as a REIT and will acquire, develop and lease properties rather than operate and
manage prison facilities. As such, the Company's results of operations for all
periods prior to January 1, 1999 will reflect the operating results of CCA and
the results of operations subsequent to January 1, 1999 will reflect the
operating results of a REIT.
 
     The following unaudited pro forma operating information presents a summary
of consolidated results of combined operations as a REIT of the Company and
Prison Realty for the year ended December 31, 1998 (excluding (i) CCA's
historical operations, (ii) the effects of the CMSC compensation charge, (iii)
the loan costs write off and (iv) the cumulative effect of accounting change),
as if the Prison Realty Merger had occurred as of January 1, 1998:
 
<TABLE>
<S>                                                           <C>
Revenues....................................................  $178,907
Operating income............................................  $141,464
Net income..................................................  $179,763
Net income per share:
  Basic.....................................................  $   1.93
  Diluted...................................................  $   1.78
</TABLE>
 
     The following unaudited pro forma balance sheet information presents a
summary of the combined financial position of the Company and Prison Realty
Trust as if the Prison Realty Merger had occurred as of December 31, 1998:
 
<TABLE>
<S>                                                           <C>
Current assets..............................................  $   76,379
Total assets................................................  $2,279,268
Current liabilities.........................................  $  618,521
Total liabilities...........................................  $1,074,548
Stockholders' Equity........................................  $1,204,720
</TABLE>
 
     On January 1, 1999, immediately after the Prison Realty Merger, all
existing leases between CCA and Prison Realty were cancelled and the Company
entered into a master lease agreement and leases with respect to each leased
property with CMSC (the "CMSC Leases"). The terms of the CMSC Leases are twelve
years which may be extended at fair market rates for three additional five-year
periods upon the mutual agreement of the Company and CMSC.
 
                                      F-41
<PAGE>   149
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Future lease payments expected to be received by the Company under the CMSC
Leases as of January 1, 1999 are as follows:
 
<TABLE>
<S>                                           <C>
Years Ending December 31:
  1999......................................  $  250,295
  2000......................................     260,307
  2001......................................     270,719
  2002......................................     281,548
  2003......................................     292,810
  Thereafter................................   2,405,204
                                              ----------
                                              $3,760,883
                                              ==========
</TABLE>
 
     On January 1, 1999, immediately after the Prison Realty Merger, the Company
and CMSC entered into a Right to Purchase Agreement (the "CMSC Right to Purchase
Agreement") pursuant to which CMSC granted to the Company a right to acquire,
and lease back to CMSC at fair market rental rates, any correctional or
detention facility acquired or developed and owned by CMSC in the future for a
period of ten years following the date inmates are first received at such
facility. The initial annual rental rate on such facilities will be the fair
market rental rate as determined by the Company and CMSC. Additionally, CMSC
granted the Company a right of first refusal to acquire any CMSC-owned
correctional or detention facility should CMSC receive an acceptable third party
offer to acquire any such facility.
 
     On January 1, 1999, immediately after the Prison Realty Merger, the Company
entered into a services agreement (the "CMSC Services Agreement") with CMSC
pursuant to which CMSC will serve as a facilitator of the construction and
development of additional facilities on behalf of the Company for a term of five
years from the date of the CMSC Services Agreement. In such capacity, CMSC will
perform, at the direction of the Company, services needed in the construction
and development of correctional and detention facilities, including services
related to identification of potential additional facilities, preparation of
proposals, project bidding, project design, governmental relations, and project
marketing. In consideration for the performance of such services by CMSC, the
Company will pay a fee equal to 5% of the total capital expenditures (excluding
the incentive fee discussed below and the 5% fee herein referred to) incurred in
connection with the construction and development of a facility, plus an amount
equal to approximately $560 per bed for facility preparation services provided
by CMSC prior to the date on which inmates are first received at such facility.
The Board of Directors of the Company has authorized payments up to an
additional 5% of the total capital expenditures (as determined above) to CMSC if
additional services are requested by the Company.
 
     On January 1, 1999, immediately after the Prison Realty Merger, the Company
entered into a tenant incentive agreement (the "Tenant Incentive Agreement")
with CMSC pursuant to which the Company will pay to CMSC an incentive fee to
induce CMSC to enter into CMSC Leases with respect to those facilities developed
and facilitated by CMSC. The amount of the incentive fee will be approximately
$840 per new bed of each facility leased by CMSC where CMSC has served as
developer and facilitator. The incentive fees paid to CMSC will be deferred and
amortized as a reduction to rental revenues over the respective lease term.
 
                                      F-42
<PAGE>   150
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
3.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
     Investments in majority-owned affiliates where control does not exist are
accounted for under the equity method. Investments in entities of less than 20%
of an entity's outstanding stock and where no significant influence exists are
accounted for under the cost method. All material intercompany transactions and
balances have been eliminated in consolidation.
 
     Debt issuance costs are amortized on a straight-line basis over the life of
the related debt. Historically, this amortization has been charged to
depreciation and amortization expense.
 
     Property and equipment is carried at cost. Betterments, renewals and
extraordinary repairs that extend the life of the asset are capitalized; other
repairs and maintenance are expensed. Interest is capitalized to the asset to
which it relates in connection with the construction of major facilities. The
cost and accumulated depreciation applicable to assets retired are removed from
the accounts and the gain or loss on disposition is recognized in income.
Depreciation is computed by the straight-line method for financial reporting
purposes and accelerated methods for tax reporting purposes based upon the
estimated useful lives of the related assets.
 
     Investments in direct financing leases represent the portion of the
Company's management contracts with governmental agencies that represent
payments on building and equipment leases. The leases are accounted for using
the financing method and, accordingly, the minimum lease payments to be received
over the term of the leases less unearned income are capitalized as the
Company's investments in the leases. Unearned income is recognized as income
over the term of the leases using the interest method.
 
     Income taxes are accounted for under the provisions of Statement of
Financial Accounting Standards ("SFAS") 109, "Accounting for Income Taxes." This
statement generally requires the Company to record deferred income taxes for the
differences between book and tax bases of its assets and liabilities.
 
     CCA had maintained contracts with various governmental entities to manage
their facilities for fixed per diem rates or monthly fixed rates. CCA also
maintained contracts with various federal, state and local governmental entities
for the housing of inmates in CCA owned facilities at fixed per diem rates.
These contracts usually contain expiration dates with renewal options ranging
from annual to multi-year renewals. Most of these contracts have current terms
that require renewal every two to five years. CCA expected to renew these
contracts for periods consistent with the remaining renewal options allowed by
the contracts or other reasonable extensions. Fixed monthly rate revenue has
been recorded in the month earned and fixed per diem revenue has been recorded
based on the per diem rate multiplied by the number of inmates housed during the
respective period. CCA recognized development revenue on the
percentage-of-completion method and recognized any additional management service
revenues when earned or awarded by the respective authorities. As discussed in
Note 2, CCA sold its management contracts and related net assets on December 31,
1998.
 
     To meet the reporting requirements of SFAS 107, "Disclosures About Fair
Value of Financial Instruments," the Company calculates the fair value of
financial instruments using quoted market prices of similar instruments. At
December 31, 1998, there were no material differences in the book values of the
Company's financial instruments and their related fair values, except for the
Company's convertible subordinated notes (see Note 10) and the forward contract
for convertible subordinated notes (see Note 17), which based on the conversion
rate on the underlying equity securities, have an estimated fair market value of
approximately $136,636.
 
                                      F-43
<PAGE>   151
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Company considers all highly liquid debt instruments with an original
maturity of three months or less to be cash equivalents.
 
     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.
 
     In accordance with SFAS 121, "Accounting for the Impairment of Long-Lived
Assets and Long-Lived Assets to be Disposed Of," the Company continually
evaluates the recoverability of the carrying values of its long-lived assets
when events suggest that an impairment may have occurred. In these
circumstances, the Company would utilize estimates of undiscounted cash flows to
determine if an impairment exists.
 
     In June 1997, the Financial Accounting Standards Board ("FASB") issued SFAS
130, "Reporting Comprehensive Income," effective for fiscal years beginning
after December 15, 1997. SFAS 130 requires that changes in the amounts of
certain items, including gains and losses on certain securities, be shown in the
financial statements. The Company's adoption of SFAS 130 effective January 1,
1998, had no significant impact on the Company's results of operations, as
comprehensive income was equivalent to the Company's reported net income for the
years ended December 31, 1998, 1997 and 1996.
 
     In June 1997, the FASB issued SFAS 131, "Disclosures About Segments of an
Enterprise and Related Information", effective for fiscal years beginning after
December 15, 1997. SFAS 131 establishes standards for the way that public
business enterprises report information about operating segments in annual
financial statements and requires that those enterprises report selected
information about operating segments in interim financial reports issued to
shareholders. SFAS 131 also establishes standards for related disclosures about
products and services, geographic areas, and major customers. The Company
adopted the provisions of SFAS 131 effective January 1, 1998. However, the
Company operates in one industry segment and, accordingly, the adoption of SFAS
131 had no significant effect on the Company.
 
     Effective January 1, 1998, the Company adopted the provisions of the
AICPA's Statement of Position ("SOP") 98-5, "Reporting on the Costs of Start-up
Activities". As a result, the Company recorded a $16,145 charge as a cumulative
effect of accounting change, net of taxes of $10,323, for the effect of this
change on periods through December 31, 1997. The effect of this accounting
change for the year ended December 31, 1998 was a $14,871 charge reflected in
operating expenses. Prior to adoption of SOP 98-5, project development and
facility start-up costs were deferred and amortized on a straight-line basis
over the lesser of the initial term of the contract plus renewals or five years.
 
     Certain reclassifications of 1997 and 1996 amounts have been made to
conform with the 1998 presentation.
 
4.  ACQUISITIONS AND DIVESTITURES
 
     In April 1998, CCA acquired all of the issued and outstanding capital stock
of eight subsidiaries of U.S. Corrections Corporation ("USCC") (the "USCC
Acquisition") for approximately $10,000, less cash acquired. The transaction has
been accounted for as a purchase transaction and the purchase price was
allocated to the assets and liabilities acquired based on the fair value of the
assets and liabilities acquired. By virtue of the USCC Acquisition, CCA acquired
contracts to manage four
 
                                      F-44
<PAGE>   152
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
currently operating facilities in Kentucky, each of which was owned by Prison
Realty at December 31, 1998, one facility in Florida, which is owned by a
governmental entity in Florida as well as one facility in Texas, which is owned
by a governmental entity in Texas. CCA also obtained the right to enter into
contracts to manage two North Carolina facilities owned by Prison Realty, both
of which were under construction as of April 1998. During 1998, both North
Carolina facilities became operational and CCA entered into contracts to manage
those facilities upon completion of the construction.
 
     On October 2, 1997, the Company exchanged 380 shares of Series B
convertible preferred stock for substantially all of the assets of American
Corrections Transport (primarily consisting of 665 shares of the Company's
common stock) in a tax-free reorganization pursuant to Section 368(a)(l)(C) of
the Internal Revenue Code of 1986, as amended.
 
     During the second and fourth quarters of 1996, the Company purchased the
remaining two-thirds of UKDS from its original joint venture partners for an
aggregate total of $4,504. After consideration of several strategic alternatives
related to UKDS, the Company sold 20% of the entity to Sodexho, S.A.
("Sodexho"), a French conglomerate, in December 1996 and recognized an after-tax
gain of $515. In conjunction with this transaction, Sodexho was also provided
the option to purchase an additional 30% of UKDS. In the second quarter of 1997,
Sodexho exercised its option to purchase an additional 30% of UKDS, and the
Company recognized an after-tax gain of $777 on the sale.
 
5.  PROPERTY AND EQUIPMENT
 
     Property and equipment, at cost, consist of the following:
 
<TABLE>
<CAPTION>
                                                        DECEMBER 31,
                                                    --------------------
                                                      1998        1997
                                                    --------    --------
<S>                                                 <C>         <C>
Land..............................................  $ 22,811    $ 13,632
Buildings and improvements........................   393,610      95,614
Equipment.........................................    12,424      19,863
Furniture and fixtures............................     2,449       2,626
Construction in progress..........................   206,346     152,042
                                                    --------    --------
                                                     637,640     283,777
Less accumulated depreciation.....................   (10,251)    (17,284)
                                                    --------    --------
                                                    $627,389    $266,493
                                                    ========    ========
</TABLE>
 
     Depreciation expense was $13,644, $9,710, and $7,147 for 1998, 1997 and
1996, respectively.
 
                                      F-45
<PAGE>   153
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
6.  NOTES RECEIVABLE
 
     Notes receivable consists of the following:
 
<TABLE>
<CAPTION>
                                                        DECEMBER 31,
                                                     -------------------
                                                       1998       1997
                                                     --------    -------
<S>                                                  <C>         <C>
Note receivable from CMSC, principal due in six
  equal annual installments beginning December 31,
  2003; interest at 12%, payable annually beginning
  December 31, 1999................................  $137,000    $    --
Notes receivable, principal and interest payments
  of $535 monthly through September 2017, interest
  at 9.25%, secured by a first mortgage on a
  facility.........................................        --     58,154
Other..............................................     1,549      2,186
                                                     --------    -------
                                                      138,549     60,340
Less current portion in other current assets.......        --     (1,076)
                                                     --------    -------
                                                     $138,549    $59,264
                                                     ========    =======
</TABLE>
 
     Ten percent of the outstanding principal of the $137,000 note receivable
from CMSC is personally guaranteed by the Company's Chief Executive Officer and
Chairman of the Board of Directors who also serves as the Chief Executive
Officer and a member of the Board of Directors of CMSC.
 
     In June 1998, the Company purchased a facility for $3,662 in cash plus the
forgiveness of a note receivable with an outstanding principal balance of
$57,624 at the time of the acquisition.
 
7.  INVESTMENTS IN AFFILIATES AND OTHERS
 
     Investments in affiliates accounted for under the equity method totaled
$122,941 and $6,941 at December 31, 1998 and 1997, respectively. Investments in
entities accounted for under the cost method totaled $4,750 and $0 at December
31, 1998 and 1997, respectively. The investment balance at December 31, 1998, is
the result of the Company's acquisition of ownership interests in CMSC, PMS and
JJFMS on December 31, 1998 as discussed in Note 2. The $6,941 at December 31,
1997 related to investments in unconsolidated subsidiaries divested as part of
the transactions discussed in Note 2.
 
8.  INVESTMENTS IN DIRECT FINANCING LEASES
 
     At December 31, 1998, the Company's investments in direct financing leases
represent building and equipment leases between the Company and certain
governmental agencies. Certain of the agreements contain provisions that allow
the governmental agencies to purchase the buildings and equipment for
predetermined prices at specific intervals during the contract period.
 
                                      F-46
<PAGE>   154
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     A schedule of future minimum rentals to be received under the direct
financing leases at December 31, 1998, is as follows:
 
<TABLE>
<CAPTION>
YEAR                                                           AMOUNT
- ----                                                          --------
<S>                                                           <C>
1999........................................................  $  5,101
2000........................................................     5,101
2001........................................................     5,101
2002........................................................     5,101
2003........................................................     5,101
Thereafter..................................................    65,394
                                                              --------
Total minimum obligation....................................    90,899
Less unearned income........................................   (13,090)
                                                              --------
Present value of direct financing leases....................    77,809
Less current portion in other current assets................    (3,750)
                                                              --------
Long-term portion...........................................  $ 74,059
                                                              ========
</TABLE>
 
In May 1998, the Company agreed to pay a governmental agency $3,500 in
consideration of the governmental agency's relinquishing its rights to purchase
a facility. As a result, the Company converted the facility from a direct
financing lease to property and equipment.
 
9.  OTHER ASSETS
 
     Other assets consist of the following:
 
<TABLE>
<CAPTION>
                                                                 DECEMBER 31,
                                                              ------------------
                                                               1998       1997
                                                              -------    -------
<S>                                                           <C>        <C>
Deferred project development costs..........................  $    --    $   786
Project development costs, less accumulated amortization of
  $0 and $513, respectively.................................       --      5,832
Facility start-up costs, less accumulated amortization of $0
  and $5,351, respectively..................................       --     20,459
Debt issuance costs, less accumulated amortization of $627
  and $1,135, respectively..................................    7,028      1,191
Deferred placement fees.....................................      954      2,404
Deferred acquisition costs..................................   26,270         --
Other assets................................................       --        769
                                                              -------    -------
                                                              $34,252    $31,441
                                                              =======    =======
</TABLE>
 
     In connection with the Merger and the Prison Realty Merger discussed in
Note 2, the Company incurred $26,270 of acquisition costs which have been
deferred and will be capitalized as costs of the Merger and the Prison Realty
Merger.
 
     In connection with procuring the Company's new $650,000 credit facility
discussed in Note 10, the Company incurred $6,541 of debt issuance costs prior
to December 31, 1998.
 
                                      F-47
<PAGE>   155
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
10.  LONG-TERM DEBT
 
     Long-term debt consists of the following:
 
<TABLE>
<CAPTION>
                                                                  DECEMBER 31,
                                                              --------------------
                                                                1998        1997
                                                              --------    --------
<S>                                                           <C>         <C>
Revolving Credit Facility payable to a group of banks,
  principal due September 1999, interest payable quarterly
  at the bank's prime rate (7.75% at December 31, 1998) or
  LIBOR plus 1.25% (6.31% at December 31, 1998). Replaced by
  new credit facility in January 1999.......................  $222,000    $ 70,000
Convertible Subordinated Notes, principal due at maturity in
  2002 with call provisions beginning in March 2000,
  interest payable quarterly at 7.5%........................    50,000      50,000
Convertible Subordinated Notes, principal due at maturity in
  1999 with call provisions beginning in June 1999, interest
  payable semi-annually at 8.5%.............................     7,000       7,000
Convertible Subordinated Notes, principal due at maturity in
  2008, interest payable semi-annually at 9.5%..............    20,000          --
Convertible Subordinated Notes, principal due at maturity in
  1998, interest payable quarterly at 8.5%..................        --       5,800
Other.......................................................       833         122
                                                              --------    --------
                                                               299,833     132,922
Less current portion........................................    (9,576)     (5,847)
                                                              --------    --------
                                                              $290,257    $127,075
                                                              ========    ========
</TABLE>
 
     At December 31, 1998, the Company's revolving credit facility provided for
borrowings up to $350,000. The facility bore interest at the bank's prime rate
or LIBOR plus 1.25%. The facility was used for working capital and letters of
credit. Letters of credit totaling $98,713 have been issued. The unused
commitment at December 31, 1998 was $19,287. In connection with the merger
transactions and divestitures discussed in Note 2, PMS and JJFMS each assumed
$5,000 of debt related to the Company's revolving credit facility. In January
1999, PMS and JJFMS repaid their portions of the outstanding debt balance. The
revolving credit facility was replaced on January 1, 1999 with a new credit
facility discussed below.
 
     On January 1, 1999, the Company completed a new $650,000, secured credit
facility ("New Credit Facility"). The New Credit Facility replaced the Company's
Revolving Credit Facility, which had a maximum commitment level of $350,000. The
New Credit Facility includes up to a maximum of $250,000 in term loans and
$400,000 in revolving loans, including a $150,000 subfacility for letters of
credit. The term loans require principal payments throughout the term of the
loan with the remaining balance maturing on January 1, 2003 and the revolving
loans maturing on January 1, 2002. Interest rates, unused commitment fees, and
letter of credit fees on the New Credit Facility are subject to change based on
the Company's senior debt rating. The New Credit Facility is secured by
mortgages on the Company's real property.
 
     Borrowings under the New Credit Facility are limited based on a borrowing
base formula which considers, among other things, eligible real estate. The New
Credit Facility contains certain restrictive
 
                                      F-48
<PAGE>   156
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
covenants, the most restrictive of which include: (a) maintenance of a leverage
ratio, interest coverage ratio, debt service coverage ratio and total
indebtedness ratio, and (b) restrictions on the incurrence of additional
indebtedness.
 
     In December 1998, the Company issued $20,000 of convertible subordinated
notes due in 2008 with interest payable semi-annually at 9.5%.
 
     At December 31, 1998, the Company had a $2,500 letter of credit facility.
Letters of credit totaling $1,553 have been issued to secure the Company's
worker's compensation insurance policy, performance bonds and utility deposits.
The unused commitment at December 31, 1998 was $947. The facility was replaced
in January 1999 in connection with the New Credit Facility.
 
     The Company does not maintain any significant formal or informal
compensating balance arrangements with financial institutions.
 
     The Convertible Subordinated Notes are convertible into the Company's
common stock at prices ranging from $4.09 to $28.53 per share. The Company may
require conversion under certain conditions after the stock has a market value
of 150% of the conversion price for a specified period. In 1998 and 1997,
respectively, Convertible Subordinated Notes with a face value of $5,800 and
$1,700 were converted into 2,880 and 879 shares of common stock.
 
     The Company capitalized interest of $11,771, $6,263 and $502 in 1998, 1997
and 1996, respectively. Interest (income) expense, net is comprised of the
following for each year:
 
<TABLE>
<CAPTION>
                                                         1998        1997       1996
                                                       --------    --------    ------
<S>                                                    <C>         <C>         <C>
Interest expense.....................................  $  7,009    $  6,633    $8,200
Interest income......................................   (11,389)    (10,752)   (3,976)
                                                       --------    --------    ------
                                                       $ (4,380)   $ (4,119)   $4,224
                                                       ========    ========    ======
</TABLE>
 
     Maturities of long-term debt, based on the terms of the New Credit
Facility, for the next five years and thereafter are:
 
<TABLE>
<S>                                                         <C>
1999......................................................  $  9,576
2000......................................................     2,584
2001......................................................     1,968
2002......................................................   265,228
2003......................................................       114
Thereafter................................................    20,363
                                                            --------
                                                            $299,833
                                                            ========
</TABLE>
 
11.  RELATIONSHIP WITH CCA PRISON REALTY TRUST
 
     During 1998 and 1997, CCA sold a total of 14 correctional and detention
facilities or expansions of existing facilities to Prison Realty. Of these 14
facilities or expansions of existing facilities, two were sold in 1998 and 12
were sold in 1997. Immediately after the sale of each facility or expansion, CCA
had entered into agreements with Prison Realty to lease the facilities back to
CCA pursuant to long-term, triple net leases which required CCA to pay all
operating expenses, taxes, insurance and other costs. CCA paid $65,472 and
$19,628 to Prison Realty in lease payments during 1998 and 1997, respectively.
 
                                      F-49
<PAGE>   157
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     As of December 31, 1998 and 1997, the net property and equipment had been
removed from the balance sheet and the gains realized on the sale transactions
have been deferred and were historically recognized as lease expense reductions
over the terms of the leases.
 
     Subsequent to December 31, 1998, and in conjunction with the Prison Realty
Merger, all of the existing leases were cancelled with the related deferred
gains recorded as a reduction in the basis of Prison Realty's property, plant
and equipment acquired in the Prison Realty Merger discussed in Note 2.
 
     During 1998, CCA had also provided certain services to Prison Realty
related to facilitating the development and construction of facilities on behalf
of Prison Realty. During 1998, CCA recognized $3,082 of revenues from Prison
Realty for services rendered in connection with the development of new
facilities.
 
     The Chairman of the Board of Directors and Chief Executive Officer of the
Company is also the Chairman of the Board of Trustees of Prison Realty.
 
12.  INCOME TAXES
 
     The provision for income taxes is comprised of the following components:
 
<TABLE>
<CAPTION>
                                                               FOR THE YEARS ENDED DECEMBER 31,
                                                              ----------------------------------
                                                                1998         1997         1996
                                                              ---------    ---------    --------
<S>                                                           <C>          <C>          <C>
CURRENT PROVISION
  Federal...................................................  $ 41,904     $ 35,930     $ 5,567
  State.....................................................     7,914        3,540         785
                                                              --------     --------     -------
                                                                49,818       39,470       6,352
                                                              --------     --------     -------
INCOME TAXES CHARGED TO EQUITY
  Federal...................................................     4,016        5,679      10,719
  State.....................................................       459          649       1,225
                                                              --------     --------     -------
                                                                 4,475        6,328      11,944
                                                              --------     --------     -------
DEFERRED PROVISION (BENEFIT)
  Federal...................................................   (34,848)     (11,360)      1,052
  State.....................................................    (4,021)      (1,297)        121
                                                              --------     --------     -------
                                                               (38,869)     (12,657)      1,173
                                                              --------     --------     -------
Provision for income taxes..................................  $ 15,424     $ 33,141     $19,469
                                                              ========     ========     =======
</TABLE>
 
     In addition to the above, the cumulative effect of accounting change for
1998 was reported net of $10,323 of estimated tax benefit. Of the $10,323 total
tax benefit related to the cumulative effect of accounting change, approximately
$3,998 related to current tax benefit and approximately $6,325 related to
deferred tax benefit.
 
                                      F-50
<PAGE>   158
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. Significant components of
the Company's deferred tax assets and liabilities are as follows:
 
<TABLE>
<CAPTION>
                                                                 DECEMBER 31,
                                                              ------------------
                                                               1998       1997
                                                              -------    -------
<S>                                                           <C>        <C>
CURRENT DEFERRED TAX ASSETS
  Asset reserves and liabilities not yet deductible for
     tax....................................................  $ 2,750    $ 2,546
  Deferred revenue..........................................    2,300      2,731
  Other.....................................................      796         --
                                                              -------    -------
          Total current deferred tax assets.................    5,846      5,277
                                                              -------    -------
CURRENT DEFERRED TAX LIABILITIES
  Tax in excess of book amortization........................       --      6,480
  Income item not yet taxable and other.....................       --         26
                                                              -------    -------
          Total current deferred tax liabilities............       --      6,506
                                                              -------    -------
                  Net current deferred tax assets
                     (liabilities)..........................  $ 5,846    $(1,229)
                                                              =======    =======
NONCURRENT DEFERRED TAX ASSETS
  Deferred gain on real estate transactions and sales of
     contracts..............................................  $44,779    $12,684
  Other.....................................................    2,055      2,245
                                                              -------    -------
          Total noncurrent deferred tax assets..............   46,834     14,929
                                                              -------    -------
NONCURRENT DEFERRED TAX LIABILITIES
  Tax in excess of book depreciation........................      411      2,443
  Income items not yet taxable and other....................    1,069      2,291
                                                              -------    -------
          Total noncurrent deferred tax liabilities.........    1,480      4,734
                                                              -------    -------
                  Net noncurrent deferred tax assets........  $45,354    $10,195
                                                              =======    =======
</TABLE>
 
     A reconciliation of the statutory federal income tax rate and the effective
tax rate as a percentage of pretax income for the years ended December 31, is as
follows:
 
<TABLE>
<CAPTION>
                                                            1998     1997    1996
                                                            -----    ----    ----
<S>                                                         <C>      <C>     <C>
Statutory federal rate....................................   35.0%   35.0%   35.0%
State taxes, net of federal tax benefit...................    4.0     4.0     4.0
CMSC compensation charge..................................   21.0      --      --
Deductions not previously benefited.......................  (29.4)     --      --
Other items, net..........................................    5.8     (.9)    (.3)
                                                            -----    ----    ----
                                                             36.4%   38.1%   38.7%
                                                            =====    ====    ====
</TABLE>
 
                                      F-51
<PAGE>   159
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
13.  CMSC COMPENSATION CHARGE
 
     The Company recorded a $22,850 charge to expense in 1998 for the implied
fair value of 5,000 shares of CMSC voting common stock issued by CMSC to certain
employees of CCA and Prison Realty. The shares were granted to certain founding
shareholders of CMSC in September 1998. The Company nor CMSC received any
proceeds from the issuance of these shares. The fair value of these common
shares was determined at the date of the Merger based upon the implied value of
CMSC derived from $16,000 in cash investments made by outside investors in
December 1998, in return for a 32% ownership interest in CMSC.
 
14.  EARNINGS PER SHARE
 
     The Company has adopted the provisions of SFAS 128, "Earnings Per Share."
Under the standards established by SFAS 128, earnings per share is measured at
two levels: basic earnings per share and diluted earnings per share. Basic
earnings per share is computed by dividing net income by the weighted average
number of common shares outstanding during the year. Diluted earnings per share
is computed by dividing net income (as adjusted) by the weighted average number
of common shares after considering the additional dilution related to
convertible preferred stock, convertible subordinated notes, options and
warrants.
 
     In computing diluted earnings per common share, the Company's stock
warrants and stock options are considered dilutive using the treasury stock
method, and the Series B convertible preferred stock and the 8.5% convertible
subordinated notes are considered dilutive using the if-converted method. The
following table presents information necessary to calculate diluted earnings per
share for the years ended December 31:
 
<TABLE>
<CAPTION>
                                                     1998       1997       1996
                                                    -------    -------    -------
<S>                                                 <C>        <C>        <C>
Net income........................................  $10,836    $53,955    $30,880
Interest expense applicable to convertible
  subordinated notes, net of tax..................      366        700        752
                                                    -------    -------    -------
Adjusted net income...............................  $11,202    $54,655    $31,632
                                                    =======    =======    =======
Weighted average common shares outstanding........   71,380     67,568     62,793
Effect of dilutive options and warrants...........    3,689      6,369      7,900
Conversion of preferred stock.....................      481        159         --
Conversion of convertible subordinated notes......    3,389      4,863      5,467
                                                    -------    -------    -------
Adjusted diluted common shares outstanding........   78,939     78,959     76,160
                                                    =======    =======    =======
Diluted earnings per share........................  $   .14    $   .69    $   .42
                                                    =======    =======    =======
</TABLE>
 
15.  STOCKHOLDERS' EQUITY
 
     PREFERRED STOCK --
 
     During 1998, the Company authorized 20,000 shares of $.01 (one cent) par
value preferred stock of which 4,300 shares are designated as 8% Series A
Cumulative Preferred Stock. As of December 31, 1998, no $.01 (one cent) par
value 8% Series A Cumulative Preferred Stock was issued or outstanding.
 
                                      F-52
<PAGE>   160
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Company has authorized 1,000 shares of $1 (one dollar) par value Series
A Preferred Stock. At December 31, 1998 and 1997, no Series A Preferred Stock
was issued or outstanding.
 
     CCA had authorized 400 shares of $1 (one dollar) par value Series B
convertible preferred stock. During 1997, CCA issued approximately 380 shares of
Series B convertible preferred stock. The preferred stock had the same voting
rights as CCA's common stock. Dividends were to be paid on the preferred stock
at a rate equal to two times the dividend being paid on each share of CCA's
common stock. Each share of the preferred stock was convertible into 1.94 shares
of CCA's common stock. On October 2, 1998, pursuant to the terms of an Exchange
Agreement by and among CCA, American Corrections Transport, Inc. ("ACT") and
certain shareholders of ACT, and the charter of CCA, as amended, CCA converted
each share of its Series B convertible preferred stock into 1.94 shares of CCA's
common stock. CCA received no cash proceeds as a result of the transaction.
 
     STOCK OFFERINGS --
 
     On June 5, 1996, the Company completed a secondary public offering of 3,238
new shares of its common stock. The net proceeds of $131,812 were used to
develop, acquire and expand correctional and detention facilities.
 
     On November 4, 1998, CCA filed a Registration Statement on Form S-3 to
register up to 2,982 shares of CCA common stock for sale on a continuous and
delayed basis using a "shelf" registration process. During December 1998, CCA
sold, in a series of private placements, 2,882 shares of CCA common stock to
institutional investors pursuant to this registration statement. The net
proceeds of approximately $65,393 were utilized by CCA for general corporate
purposes, including the repayment of indebtedness, financing capital
expenditures and working capital.
 
     STOCK SPLIT --
 
     On June 5, 1996, the Board of Directors declared a two-for-one stock split
of the Company's common stock to be effective on July 2, 1996. An amount equal
to the par value of the common stock outstanding as of July 2, 1996, was
transferred from additional paid-in capital to the common stock account. All
references to number of shares and to per share data in the consolidated
financial statements have been adjusted for these stock splits.
 
     STOCK WARRANTS --
 
     CCA had issued stock warrants to certain affiliated and unaffiliated
parties for providing certain financing, consulting and brokerage services to
CCA and to stockholders as a dividend. At December 31, 1997, 1,100 stock
warrants were outstanding. All outstanding warrants were exercised in 1998 for
3,850 shares of common stock with no cash proceeds received by CCA.
 
     TREASURY STOCK --
 
     On December 31, 1998 all outstanding treasury stock was retired in
connection with the Merger discussed in Note 2, resulting in a $17,561 reduction
to stockholders' equity.
 
     STOCK OPTION PLANS --
 
     The Company has incentive and nonqualified stock option plans under which
options may be granted to "key employees" as designated by the Board of
Directors. The options are granted with exercise prices that equal market value
on the date of grant. The options are exercisable after the
 
                                      F-53
<PAGE>   161
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
later of two years from the date of employment or one year after the date of
grant until ten years after the date of the grant.
 
     The Company's Board of Directors approved a stock repurchase program for up
to an aggregate of 350 shares of the Company's stock for the purpose of funding
the employee stock options, stock ownership and stock award plans. In September
1997, the Company repurchased 108 shares of the Company's stock from a member of
the Board of Directors of the Company at the market price pursuant to this
program. In March 1998, the Company repurchased 175 shares from the Company's
Chief Executive Officer at the market price pursuant to this program.
 
     Stock option transactions relating to the Company's incentive and
nonqualified stock option plans are summarized below:
 
<TABLE>
<CAPTION>
                                                              1998
                                                   ---------------------------
                                                                   WEIGHTED
                                                   NUMBER OF       AVERAGE
                                                    SHARES      EXERCISE PRICE
                                                   ---------    --------------
<S>                                                <C>          <C>
Outstanding at beginning of period...............    2,496          $14.75
Granted..........................................      467           38.55
Exercised........................................   (1,393)           6.21
Canceled.........................................      (51)          28.23
                                                    ------          ------
Outstanding at end of period.....................    1,519          $26.08
                                                    ======          ======
Available for future grant.......................    2,035              --
                                                    ======          ======
Exercisable......................................    1,264          $21.47
                                                    ======          ======
</TABLE>
 
     All options outstanding at December 31, 1998 to purchase CCA common stock,
are to be converted into options to purchase shares of the Company's common
stock after giving effect to the exchange ratio and carryover of the vesting and
other relevant terms.
 
<TABLE>
<CAPTION>
                                                              1997
                                                   ---------------------------
                                                                   WEIGHTED
                                                   NUMBER OF       AVERAGE
                                                    SHARES      EXERCISE PRICE
                                                   ---------    --------------
<S>                                                <C>          <C>
Outstanding at beginning of period...............    3,065          $11.38
Granted..........................................      397           27.23
Exercised........................................     (943)           8.69
Canceled.........................................      (23)          29.95
                                                     -----          ------
Outstanding at end of period.....................    2,496          $14.75
                                                     =====          ======
Available for future grant.......................    2,452              --
                                                     =====          ======
Exercisable......................................    2,045          $11.41
                                                     =====          ======
</TABLE>
 
                                      F-54
<PAGE>   162
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
<TABLE>
<CAPTION>
                                                                 1996
                                                      ---------------------------
                                                                      WEIGHTED
                                                      NUMBER OF       AVERAGE
                                                       SHARES      EXERCISE PRICE
                                                      ---------    --------------
<S>                                                   <C>          <C>
  Outstanding at beginning of period................    3,427          $ 4.26
  Granted...........................................      790           30.93
  Exercised.........................................   (1,135)           3.34
  Canceled..........................................      (17)          26.25
                                                       ------          ------
  Outstanding at end of period......................    3,065          $11.38
                                                       ======          ======
  Available for future grant........................    2,581              --
                                                       ======          ======
  Exercisable.......................................    2,276          $ 4.64
                                                       ======          ======
</TABLE>
 
     The weighted average fair value of options granted during 1998, 1997 and
1996 was $16.43, $11.59 and $14.03 per option, respectively, based on the
estimated fair value using the Black-Scholes option-pricing model. The options
outstanding at December 31, 1998, have exercise prices between $1.46 and $40.00
and a weighted average remaining contractual life of 7 years.
 
     During 1995, the Company authorized the issuance of 295 shares of common
stock to certain key employees as a deferred stock award. The award becomes
fully vested ten years from the date of grant based on continuous employment
with the Company. The Company is expensing the $3,670 of awards over the vesting
period.
 
     During 1997, the Company granted 70 stock options to a member of the Board
of Directors of the Company to purchase the Company's common stock. The options
were granted with an exercise price less than the market value on the date of
grant. The options are exercisable immediately. As of December 31, 1998, the
Company has expensed the $480 of compensation.
 
     In October 1995, the FASB issued SFAS 123, "Accounting for Stock-Based
Compensation." SFAS 123 establishes new financial accounting and reporting
standards for stock-based compensation plans. The Company has adopted the
disclosure-only provisions of SFAS 123 and continues to account for stock-based
compensation using the intrinsic value method as prescribed in Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" and
related Interpretations. As a result, no compensation cost has been recognized
for the Company's stock option plans under the criteria established by SFAS 123.
Had compensation cost for the stock option plans been determined based on the
fair value of the options at the grant date for awards in 1998, 1997 and 1996
consistent with the provisions of SFAS 123, the Company's net income and net
income per share would have been reduced to the pro forma amounts indicated
below for the years ended December 31:
 
<TABLE>
<CAPTION>
                                                         1998       1997       1996
                                                        -------    -------    -------
<S>                                                     <C>        <C>        <C>
Net income -- as reported.............................  $10,836    $53,955    $30,880
Net income -- pro forma...............................    6,769     48,911     25,995
Net income per share -- Basic -- as reported..........  $   .15    $   .80    $   .49
Net income per share -- Basic -- pro forma............      .09        .72        .41
Net income per share -- Diluted -- as reported........  $   .14    $   .69    $   .42
Net income per share -- Diluted -- pro forma..........      .09        .63        .35
</TABLE>
 
                                      F-55
<PAGE>   163
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Because the SFAS 123 method of accounting has not been applied to options
granted prior to January 1, 1995, the pro forma compensation cost may not be
representative of that to be expected in future years.
 
     The fair value of each option grant is estimated on the date of grant using
the Black-Scholes option-pricing model with the following weighted average
assumptions:
 
<TABLE>
<CAPTION>
                                                           1998       1997       1996
                                                          -------    -------    -------
<S>                                                       <C>        <C>        <C>
Expected dividend yield.................................      0.0%       0.0%       0.0%
Expected stock price volatility.........................     47.7%      40.4%      49.5%
Risk-free interest rate.................................      4.6%       5.3%       5.9%
Expected life of options................................  4 years    4 years    4 years
</TABLE>
 
     EMPLOYEE STOCK OWNERSHIP PLAN --
 
     The Company has an Employee Stock Ownership Plan ("ESOP") whereby each
employee of the Company who is at least 18 years of age is eligible for
membership in the plan as of January 1 of their first anniversary year in which
they have completed at least one thousand hours of service.
 
     Benefits, which become 40% vested after four years of service and 100%
vested after five years of service, are paid on death, retirement or
termination. The Board of Directors has discretion in establishing the amount of
the Company's contributions. The Company's contributions to the plan may be in
the form of common stock, cash or other property. Contributions to the plan
amounted to $5,088, $3,723 and $2,086 for the years ended December 31, 1998,
1997 and 1996, respectively. In connection with the merger transactions and
divestitures discussed in Note 2, the Company's ESOP will be merged in 1999 with
a newly formed 401(k) plan administered by CMSC, PMS and JJFMS.
 
16.  REVENUES AND EXPENSES
 
     Approximately 96%, 98% and 99% of the Company's revenues for the years
ended December 31, 1998, 1997 and 1996, respectively, relate to amounts earned
from federal, state and local governmental management and transportation
contracts.
 
     The Company had revenues of 18%, 21% and 21% from the federal government
and 65%, 59% and 54% from state governments for the years ended December 31,
1998, 1997 and 1996, respectively. One state government accounted for revenues
of 10%, 13% and 16% for the years ended December 31, 1998, 1997 and 1996,
respectively. In 1997, the Company recognized $7,900 of additional management
service revenues. The Company recognized after tax development fee income of
$2,453 in 1997, related to a contract to design, construct and equip a managed
detention facility.
 
     Accounts receivable and other current assets include $3,750 and $81,387 due
from federal, state and local governments at December 31, 1998 and 1997,
respectively. Accounts payable at December 31, 1998, consist of the following:
 
<TABLE>
<CAPTION>
                                                             ACCOUNTS
                                                             PAYABLE
                                                             --------
<S>                                                          <C>
Trade......................................................  $21,999
Construction...............................................   44,665
                                                             -------
                                                             $66,664
                                                             =======
</TABLE>
 
                                      F-56
<PAGE>   164
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Salaries and related benefits represented 61%, 66% and 64% of operating
expenses for the years ended December 31, 1998, 1997 and 1996, respectively.
 
17.  INTERNATIONAL ALLIANCE
 
     The Company has entered into an International Alliance (the "Alliance")
with Sodexho to pursue prison management business outside the United States. In
conjunction with the Alliance, Sodexho purchased an equity position in the
Company by acquiring several instruments. In 1994, the Company sold Sodexho
2,450 shares of common stock at $4.29 per share and a $7,000 convertible
subordinated note bearing interest at 8.5%. Sodexho also received warrants that
were exercised in 1998 for 3,850 shares of common stock. In consideration of the
placement of the aforementioned securities, the Company paid Sodexho $3,960 over
a four-year period ending in 1998. These fees include debt issuance costs and
private placement equity fees. These fees have been allocated to the various
instruments based on the estimated cost to the Company of raising the various
components of capital and are charged to debt issuance costs or equity as the
respective financings are completed.
 
     In 1995, the Company and Sodexho entered into a forward contract whereby
Sodexho would purchase up to $20,000 of convertible subordinated notes at any
time prior to December 1997. In 1997, the Company and Sodexho extended the
expiration date of this contract to December 1999. When purchased, the notes
will bear interest at LIBOR plus 1.35% and will be convertible into common
shares at a conversion price of $7.80 per share.
 
     In 1996, the Company sold $20,000 of convertible notes to Sodexho pursuant
to their contractual preemptive right. The notes bear interest at 7.5% and are
convertible into common shares at a conversion price of $28.53 per share.
 
18.  RELATED PARTY TRANSACTIONS
 
     The Company pays legal fees to a law firm of which one of the partners is a
stockholder and had been a member of the CCA Board of Directors. Legal fees,
including fees related to the Company's mergers and acquisitions, paid to the
law firm amounted to $2,994, $1,109 and $683 in 1998, 1997 and 1996,
respectively.
 
     The Company paid $258 and $382 in 1998 and 1997, respectively, to a member
of the CCA Board of Directors for consulting services related to various
contractual relationships. The Company paid $1,301 and $911 in 1998 and 1997,
respectively, to a company that is majority-owned by a member of the CCA Board
of Directors, for services rendered at one of its facilities.
 
     In 1998, the Company paid $40,754 to a construction company that is owned
by a member of the Company's Board of Directors, for services rendered in the
construction of facilities.
 
     The Company paid $3,000 in 1998 to a member of the Company's Board of
Directors for consulting services rendered in connection with the merger
transactions discussed in Note 2.
 
19.  COMMITMENTS AND CONTINGENCIES
 
     The nature of the Company's business results in claims and litigation
alleging that the Company is liable for damages arising from the conduct of its
employees or others. In the opinion of management, there are no pending legal
proceedings that would have a material effect on the consolidated financial
position or results of operations of the Company.
 
                                      F-57
<PAGE>   165
                   PRISON REALTY CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     As a result of the Merger, the Company assumed certain outstanding
litigation against CCA relating to the Merger. The assumed litigation consists
of a consolidated complaint filed by certain purported shareholders of CCA. The
plaintiffs in the action represented a putative class of all public holders of
CCA common stock. The lawsuit was settled in November 1998 and finalized in
March 1999, with the Company agreeing to pay certain legal costs, all of which
had been fully accrued by the Company as of December 31, 1998.
 
     Each of CCA's management contracts and the statutes of certain states
require the maintenance of insurance. CCA maintained various insurance policies
including employee health, worker's compensation, automobile liability and
general liability insurance. These policies are fixed premium policies that had
been self-funded by CCA with certain deductibles. Reserves are provided for
estimated incurred claims within the deductible amounts.
 
     The Company provides a limited guarantee related to a bond issue on the
Eden Detention Center in Eden, Texas. The maximum obligation as of December 31,
1998 was $21,765. In March 1999, the Company announced its intentions to
purchase the facility for $28,000.
 
     As of December 31, 1998, the Company had invested approximately $11,000 in
certain detention facilities for which the management contracts have been
terminated. The Company is in negotiations with the respective government entity
regarding reimbursement of the Company's investment.
 
20.  EVENTS SUBSEQUENT TO DECEMBER 31, 1998
 
     On January 11, 1999, the Company filed a Registration Statement on Form S-3
to register an aggregate of $1,500,000 in value of its common stock, preferred
stock, common stock rights, warrants, and debt securities for sale to the
public. Proceeds from sales under the Company's Registration Statement on Form
S-3 will be used for general corporate purposes. On March 3, 1999 and March 15,
1999, the Company issued and sold 1,444 common shares and 1,250 common shares,
respectively, under the Company's Registration Statement on Form S-3. Net
proceeds to the Company from both share issuances totaled $52,763.
 
     On January 29, 1999, the Company sold $20,000 of convertible subordinated
notes. The notes bear interest at 9.5% and are convertible into common shares at
a conversion price of $28.00 per share.
 
     On March 8, 1999, the Company sold $20,000 of convertible subordinated
notes to Sodexho pursuant to their forward contract. The notes bear interest at
LIBOR plus 1.35% and are convertible into common shares at a conversion price of
$7.80 per share. On March 8, 1999, Sodexho converted the $7,000 convertible
subordinated notes bearing interest at 8.5% into 1,710 common shares at a
conversion price of $4.09 per share, the $20,000 convertible notes bearing
interest at 7.5% into 701 common shares at a conversion price of $28.53 per
share and the $20,000 convertible subordinated notes bearing interest at LIBOR
plus 1.35% into 2,564 common shares at a conversion price of $7.80 per share.
 
                                      F-58
<PAGE>   166
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To CCA Prison Realty Trust:
 
     We have audited the accompanying consolidated balance sheets of CCA Prison
Realty Trust (a Maryland real estate investment trust) and subsidiaries as of
December 31, 1998 and 1997, and the related consolidated statements of income,
shareholders' equity and cash flows for the year ended December 31, 1998, and
for the period from July 18, 1997 through December 31, 1997. 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 generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. 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.
 
     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of CCA Prison
Realty Trust and subsidiaries as of December 31, 1998 and 1997, and the
consolidated results of their operations and their cash flows for the year ended
December 31, 1998 and for the period from July 18, 1997 through December 31,
1997, in conformity with generally accepted accounting principles.
 
                                          ARTHUR ANDERSEN LLP
 
Nashville, Tennessee
January 22, 1999
 
                                      F-59
<PAGE>   167
 
                            CCA PRISON REALTY TRUST
 
                          CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1998 AND 1997
                  (AMOUNTS IN THOUSANDS, EXCEPT SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                                1998        1997
                                                              --------    --------
<S>                                                           <C>         <C>
                                      ASSETS
Real Estate Properties, at Cost:
  Correctional and Detention Facilities.....................  $867,831    $458,360
  Less -- Accumulated Depreciation..........................   (22,697)     (5,088)
                                                              --------    --------
     Net Real Estate Properties.............................   845,134     453,272
Cash and Cash Equivalents...................................    21,894         756
Restricted Cash.............................................    17,188          --
Other Assets................................................     9,496         410
                                                              --------    --------
          TOTAL ASSETS......................................  $893,712    $454,438
                                                              ========    ========
                       LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES:
  Distributions Payable.....................................  $  2,150    $  9,170
  Line of Credit............................................   279,600      32,000
  Accounts Payable and Accrued Expenses.....................    29,248         519
                                                              --------    --------
          TOTAL LIABILITIES.................................   310,998      41,689
                                                              --------    --------
Commitments and Contingencies...............................        --          --
SHAREHOLDERS' EQUITY:
  Preferred Shares, $.01 par value; 10,000,000 shares
     authorized; 4,300,000 and 0 outstanding, ..............        43          --
  Common Shares, $.01 par value; 90,000,000 shares
     authorized; 25,315,380 and 21,576,000 shares issued and
     outstanding, ..........................................       253         216
  Capital in Excess of Par Value............................   603,195     414,841
  Cumulative Net Income.....................................    43,817      14,327
  Accumulated Distributions.................................   (64,594)    (16,635)
                                                              --------    --------
          TOTAL SHAREHOLDERS' EQUITY........................   582,714     412,749
                                                              --------    --------
          TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY........  $893,712    $454,438
                                                              ========    ========
</TABLE>
 
The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.
 
                                      F-60
<PAGE>   168
 
                            CCA PRISON REALTY TRUST
 
                       CONSOLIDATED STATEMENTS OF INCOME
            FOR THE YEAR ENDED DECEMBER 31, 1998 AND THE PERIOD FROM
                       JULY 18, 1997 TO DECEMBER 31, 1997
                (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                               1998      1997(1)
                                                              -------    -------
<S>                                                           <C>        <C>
REVENUES
  Rental....................................................  $69,867    $19,980
  Interest..................................................      796        600
                                                              -------    -------
                                                               70,663     20,580
                                                              -------    -------
EXPENSES
  Depreciation..............................................   17,609      5,088
  Interest..................................................    9,827        184
  General and Administrative................................    2,648        981
  Write off of Loan Costs...................................    2,559         --
  Merger Costs..............................................    8,530         --
                                                              -------    -------
                                                               41,173      6,253
                                                              -------    -------
NET INCOME..................................................   29,490     14,327
DIVIDENDS TO PREFERRED SHAREHOLDERS.........................   (7,869)        --
                                                              -------    -------
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS.................  $21,621    $14,327
                                                              =======    =======
NET INCOME PER SHARE:
  Basic.....................................................  $  0.99    $  0.66
  Diluted...................................................  $  0.98    $  0.65
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING, BASIC........   21,818     21,576
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING, DILUTED......   22,103     22,007
</TABLE>
 
- ---------------
(1) For the period from July 18, 1997 (inception) to December 31, 1997.
 
The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.
 
                                      F-61
<PAGE>   169
 
                            CCA PRISON REALTY TRUST
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
            FOR THE YEAR ENDED DECEMBER 31, 1998 AND THE PERIOD FROM
                       JULY 18, 1997 TO DECEMBER 31, 1997
                             (AMOUNTS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                1998        1997(1)
                                                              ---------    ---------
<S>                                                           <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net Income................................................  $  29,490    $  14,327
  Adjustments to Reconcile Net Income to Net Cash Provided
     by Operating Activities:
     Depreciation of Real Estate Properties.................     17,609        5,088
     Amortization of Loan Origination Costs.................        856           47
     Write off of Loan Costs................................      2,559           --
     Changes in Assets and Liabilities:
       Increase in Restricted Cash..........................    (17,188)          --
       Increase in Other Assets.............................     (9,349)        (146)
       Increase in Accounts Payable and Accrued Expenses....     28,729          519
                                                              ---------    ---------
          Net Cash Provided by Operating Activities.........     52,706       19,835
                                                              ---------    ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of Real Estate Properties.....................   (409,472)    (455,360)
                                                              ---------    ---------
          Net Cash Used In Investing Activities.............   (409,472)    (455,360)
                                                              ---------    ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Initial Capital Contribution..............................         --            1
  Proceeds from Initial Public Offering, net of Offering
     Costs of $3,445........................................         --      412,056
  Proceeds from Common Share Issuances, net of Offering
     Costs of $173..........................................     85,011           --
  Proceeds from Preferred Share Offering, net of Offering
     Costs of $4,077........................................    103,423           --
  Net Borrowings under Line of Credit.......................    247,600       32,000
  Distributions paid on Common Shares.......................    (48,889)      (7,465)
  Distributions paid on Preferred Shares....................     (6,090)          --
  Loan Origination Costs....................................     (3,151)        (311)
                                                              ---------    ---------
          Net Cash Provided by Financing Activities.........    377,904      436,281
                                                              ---------    ---------
          NET INCREASE IN CASH AND CASH EQUIVALENTS.........     21,138          756
          CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD....        756           --
                                                              ---------    ---------
          CASH AND CASH EQUIVALENTS, END OF PERIOD..........  $  21,894    $     756
                                                              =========    =========
</TABLE>
 
                                  (Continued)
 
                                      F-62
<PAGE>   170
 
                            CCA PRISON REALTY TRUST
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
            FOR THE YEAR ENDED DECEMBER 31, 1998 AND THE PERIOD FROM
                       JULY 18, 1997 TO DECEMBER 31, 1997
                             (AMOUNTS IN THOUSANDS)
                                  (CONTINUED)
 
<TABLE>
<CAPTION>
                                                               1998      1997(1)
                                                              -------    -------
<S>                                                           <C>        <C>
SUPPLEMENTAL DISCLOSURE OF NONCASH TRANSACTIONS:
  Increase (Decrease) in Distributions Payable..............  $(7,020)   $ 9,170
  Increase (Decrease) in Shareholders' Equity through
     Distributions to Shareholders..........................    7,020     (9,170)
  Increase in Real Estate Properties due to Development Fee
     Paid in Shares.........................................       --     (3,000)
  Increase in Shareholders' Equity through Issuance of
     Development Fee Shares.................................       --      3,000
                                                              -------    -------
                                                              $    --    $    --
                                                              =======    =======
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
  Cash paid for Interest....................................  $12,986    $    --
  Cash paid for Income Taxes................................       --
                                                              $12,986    $    --
                                                              =======    =======
</TABLE>
 
- ---------------
(1) For the period from July 18, 1997 (inception) to December 31, 1997.
 
The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.
 
                                      F-63
<PAGE>   171
 
                            CCA PRISON REALTY TRUST
 
                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
            FOR THE YEAR ENDED DECEMBER 31, 1998 AND THE PERIOD FROM
                       JULY 18, 1997 TO DECEMBER 31, 1997
                             (AMOUNTS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                         PREFERRED SHARES     COMMON SHARES     CAPITAL IN   CUMULATIVE
                         -----------------   ----------------   EXCESS OF       NET        ACCUMULATED
                         SHARES    AMOUNT    SHARES    AMOUNT   PAR VALUE      INCOME     DISTRIBUTIONS    TOTAL
                         -------   -------   -------   ------   ----------   ----------   -------------   --------
<S>                      <C>       <C>       <C>       <C>      <C>          <C>          <C>             <C>
Initial Capital
  Contribution.........      --      $--           1    $ --     $      1     $    --       $     --      $      1
Shares Issued, net of
  offering costs of
  $3,445...............      --       --      21,575     216      414,840          --             --       415,056
Net Income.............      --       --          --      --           --      14,327             --        14,327
Distributions to
  Shareholders.........      --       --          --      --           --          --        (16,635)      (16,635)
                         ------      ---     -------    ----     --------     -------       --------      --------
Balance, December 31,
  1997.................      --       --      21,576     216      414,841      14,327        (16,635)      412,749
                         ------      ---     -------    ----     --------     -------       --------      --------
Shares Issued, net of
  offering costs of
  $4,077...............   4,300       43          --      --      103,380          --             --       103,423
Net Shares Issued, net
  of offering costs of
  $173.................      --       --       3,733      37       84,790          --             --        84,827
Shares Issued to
  Trustees.............      --       --           7      --          184          --             --           184
Net Income.............      --       --          --      --           --      29,490             --        29,490
Distributions to
  Shareholders.........      --       --          --      --           --          --        (47,959)      (47,959)
                         ------      ---     -------    ----     --------     -------       --------      --------
Balance, December 31,
  1998.................   4,300      $43      25,316    $253     $603,195     $43,817       $(64,594)     $582,714
                         ======      ===     =======    ====     ========     =======       ========      ========
</TABLE>
 
The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.
 
                                      F-64
<PAGE>   172
 
                            CCA PRISON REALTY TRUST
 
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
 
1.  ORGANIZATION AND OPERATIONS
 
     CCA Prison Realty Trust (the "Company"), a Maryland real estate investment
trust, was formed April 23, 1997 to acquire, develop, and lease private and
public correctional and detention facilities. The Company will operate to
qualify as a real estate investment trust ("REIT") under the Internal Revenue
Code of 1986, as amended (the "Code").
 
     On July 18, 1997, the Company commenced operations after completing an
initial public offering of 21,275,000 common shares (including 2,775,000 shares
issued as a result of the exercise of an over-allotment option by the
underwriters) (the "Initial Offering"). The 21,275,000 common shares were issued
at the Initial Offering price of $21.00, generating gross proceeds of
$446,775,000. The aggregate proceeds to the Company, net of underwriters'
discount and offering costs, were approximately $412,056,000.
 
2.  BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
     BASIS OF PRESENTATION
 
     The consolidated financial statements of the Company include all the
accounts of the Company and its subsidiaries. All significant intercompany
balances and transactions have been eliminated.
 
     CASH AND CASH EQUIVALENTS
 
     The Company considers all short-term, highly-liquid investments that are
readily convertible to cash and have an original maturity of three months or
less at the time of purchase to be cash equivalents.
 
     RESTRICTED CASH
 
     Restricted cash at December 31, 1998 was $17.2 million, of which $2.2
million was reserved to fund the $0.50 per share dividend payment to be made on
January 15, 1999 for the 4,300,000 8% Series A Cumulative Preferred Shares. The
remaining $15.0 million represents cash collateral for an irrevocable letter of
credit issued in connection with the submission of a proposal for the
construction of a facility.
 
     REAL ESTATE PROPERTIES
 
     Real estate properties are recorded at cost. Acquisition costs and
transaction fees directly related to each property are capitalized as a cost of
the respective property. The cost of real estate properties acquired is
allocated between land and land improvements, building and improvements, and
machinery and equipment based upon estimated market values at the time of
acquisition. Depreciation is provided for on a straight-line basis over an
estimated useful life of 40 years for building and improvements and seven years
for machinery and equipment.
 
     FEDERAL INCOME TAXES
 
     The Company has elected to qualify as a REIT under the Code. As a result,
the Company will generally not be subject to federal income tax on its taxable
income at corporate rates to the extent it distributes annually at least 95% of
its taxable income to its shareholders and complies with certain other
requirements. Accordingly, no provision has been made for federal income taxes
in the accompanying consolidated financial statements.
 
                                      F-65
<PAGE>   173
                            CCA PRISON REALTY TRUST
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     LEASES AND RENTAL INCOME
 
     All leases are accounted for as operating leases. Under this method, lease
payments are recognized as revenue as earned.
 
     USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS
 
     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.
 
     FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     To meet the reporting requirements of Statement of Financial Accounting
Standards No. ("SFAS") 107, "Disclosures About Fair Value of Financial
Instruments," the Company calculates the fair value of financial instruments at
quoted market prices. At December 31, 1998, there were no material differences
in the book values of the Company's financial instruments and their related fair
values.
 
     COMPREHENSIVE INCOME
 
     In June 1997, the Financial Accounting Standards Board ("FASB") issued SFAS
130, "Reporting Comprehensive Income," effective for fiscal years beginning
after December 15, 1997. SFAS 130 requires that changes in the amounts of
certain items, including gains and losses on certain securities, be shown in the
financial statements. The Company adopted the provisions of SFAS 130 on January
1, 1998. The Company's comprehensive income is equivalent to net income for the
year ended December 31, 1998 and for the period from July 18, 1997 to December
31, 1997.
 
     SEGMENT DISCLOSURES
 
     In June 1997, the FASB issued SFAS 131, "Disclosures about Segments of an
Enterprise and Related Information," effective for fiscal years beginning after
December 15, 1997. SFAS 131 establishes standards for the method that business
enterprises report information about operating segments in annual and interim
financial statements. SFAS 131 also establishes standards for related
disclosures about products and services, geographic areas and major customers.
The Company operates in one industry segment and accordingly, the adoption of
SFAS 131 had no impact on the Company's financial statement disclosures.
 
                                      F-66
<PAGE>   174
                            CCA PRISON REALTY TRUST
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
3.  REAL ESTATE PROPERTIES
 
     The cost components and the number of the Company's investments in
correctional and detention facilities are as follows:
 
     As of December 31, (in thousands):
 
<TABLE>
<CAPTION>
                                                           1998        1997
                                                         --------    --------
<S>                                                      <C>         <C>
  Land and land improvements...........................  $  9,722    $  6,321
  Buildings and improvements...........................   777,382     439,664
  Machinery and equipment..............................    17,123      12,375
  Construction in progress.............................    63,604          --
                                                         --------    --------
                                                          867,831     458,360
  Less accumulated depreciation........................   (22,697)     (5,088)
                                                         --------    --------
                                                         $845,134    $453,272
                                                         ========    ========
  Number of total leased properties....................        23          12
                                                         ========    ========
  Number of non-CCA leased properties..................         6          --
                                                         ========    ========
</TABLE>
 
     On January 5, 1998, the Company acquired from Corrections Corporation of
America ("CCA") the 960 bed Davis County Correctional Center located in
Holdenville, Oklahoma for a purchase price of $36.1 million. The facility was
leased to and operated by CCA at December 31, 1998.
 
     On April 17, 1998, the Company and its newly-formed, wholly-owned
subsidiary USCA Corporation ("USCA") and U.S. Corrections Corporation, a
privately-held owner and former operator of correctional and detention
facilities ("USCC"), entered into and consummated an Agreement of Merger,
whereby USCA merged with and into USCC and the Company acquired all of the
outstanding capital stock and derivative securities of USCC (the "USCC Merger"),
in exchange for a cash payment to the shareholders of USCC of approximately
$157.0 million. As a result of the USCC Merger, the Company also assumed certain
liabilities of USCC consisting of a bank credit facility, two subordinated
loans, and obligations outstanding for convertible, redeemable preferred stock
totaling approximately $79.4 million. Immediately prior to the USCC Merger, CCA
purchased USCC's facility management contracts and the corresponding enterprise
value of operations from USCC for $10.0 million in cash. Accordingly, as a
result of the USCC Merger, the Company acquired only real estate properties.
 
     By virtue of the USCC Merger, the Company acquired four correctional and
detention facilities in Kentucky, one in Ohio and two in North Carolina. At the
time of the USCC merger, the two North Carolina facilities were under
construction. As of December 31, 1998, the Company had completed the two North
Carolina facilities. The Company does not operate the facilities acquired in the
USCC merger, but leases the Kentucky facilities to CCA and leases the North
Carolina facilities to the State of North Carolina, which has contracted with
CCA to operate the facilities. The Company leases the Ohio facility to Hamilton
County, Ohio.
 
     On May 4, 1998, the Company acquired the Leo Chesney Center, a 200 bed
correctional facility located in Live Oak, California. The facility, acquired
for a purchase price of approximately $5.1 million, is leased to and operated by
Cornell Corrections Corporation under contract with the California Department of
Corrections.
 
                                      F-67
<PAGE>   175
                            CCA PRISON REALTY TRUST
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     During 1998, the Company developed two educational facilities, one in
Houston, Texas and one in Dallas, Texas, for Community Education Partners
("CEP"), which develops and operates publicly funded, privately operated
alternative education programs for at-risk youth. The Company expended
approximately $13.0 million in renovations and leased the facilities to CEP
pursuant to terms and conditions materially consistent with the Company's
current relationship with private prison operators.
 
     On November 2, 1998, the Company purchased the expansion of Central Arizona
Detention Center in Florence, Arizona for $25.0 million. The facility was leased
to the operator, CCA, who acted as construction manager for the expansion. Total
annual rental under the Company's lease with CCA was increased by 11% of the
purchase price of the expansion, calculated at construction cost plus 5%.
 
     On December 29, 1998, the Company acquired from the Webb County
Correctional Center Public Facility Corporation ("WPFC") the 480 bed Webb County
Correctional Center located in Laredo, Texas for a purchase price of $21.3
million. The Webb County Correctional Center was not complete as of December 31,
1998 but is scheduled to open in 1999, and will be leased to Correctional
Management Services Corporation (see Note 11). Amounts required to complete the
initial construction are available in capital development funds related to a
bond issue used to finance the facility by the WPFC.
 
     Four of the facilities owned by the Company are subject to an option to
purchase the facility held by a government agency. If a government agency
exercised its option to purchase a facility, the option price could be less than
the book value of the facility which could have a detrimental effect on the
Company.
 
4.  DISTRIBUTIONS TO SHAREHOLDERS
 
     Quarterly distributions and the resulting tax classification for the
Company's common shares are as follows:
 
<TABLE>
<CAPTION>
DECLARATION                                DISTRIBUTION   ORDINARY       RETURN OF
   DATE       RECORD DATE   PAYMENT DATE    PER SHARE      INCOME         CAPITAL
- -----------   -----------   ------------   ------------   --------   -----------------
<S>           <C>           <C>            <C>            <C>        <C>
09/03/97       09/30/97       10/15/97        $0.346      100.00%          0.00%
12/02/97       12/31/97       01/15/98        $0.425           (1)            (1)
03/02/98       03/31/98       04/15/98        $0.425       73.79%         26.21%
06/26/98       07/01/98       07/15/98        $0.425       73.79%         26.21%
08/25/98       09/30/98       10/15/98        $0.480       73.79%         26.21%
12/09/98       12/21/98       12/31/98        $0.480       73.79%         26.21%
</TABLE>
 
- ---------------
(1) Approximately 74.8% of this distribution was classified as 100.0% ordinary
    taxable income for 1997. The remaining 25.2% is considered a 1998
    distribution and accordingly 73.79% would be considered 1998 ordinary income
    and 26.21% return of capital.
 
                                      F-68
<PAGE>   176
                            CCA PRISON REALTY TRUST
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Quarterly distributions and the resulting tax classification for the
Company's 8.0% Series A Cumulative Preferred Shares are as follows:
 
<TABLE>
<CAPTION>
DECLARATION                                DISTRIBUTION   ORDINARY   RETURN OF
   DATE       RECORD DATE   PAYMENT DATE    PER SHARE      INCOME     CAPITAL
- -----------   -----------   ------------   ------------   --------   ---------
<S>           <C>           <C>            <C>            <C>        <C>
03/02/98       03/31/98       04/15/98        $0.417       100.0%       0.0%
06/26/98       07/01/98       07/15/98        $0.500       100.0%       0.0%
08/25/98       09/30/98       10/15/98        $0.500       100.0%       0.0%
12/09/98       12/31/98       01/15/99        $0.500       100.0%       0.0%
</TABLE>
 
5.  BANK CREDIT FACILITY
 
     On April 17, 1998, the Company's $150.0 million revolving credit facility
was increased by $75.0 million to facilitate the acquisition of real estate
properties through the USCC Merger. On July 31, 1998, the Company entered into
an amendment and restatement of this same bank credit facility, maturing July
2000, to increase the total available borrowings to $300.0 million. General
provisions of the Bank Credit Facility remained unchanged by the amendment and
restatement. The effective interest rate is determined by adding 1.50% to the
LIBOR rate for the interest period selected by the Company. The Company may
specify LIBOR rate loans of one, two, or three month maturities. The Company can
borrow up to $5.0 million at the prime rate for working capital purposes and
repay such loans at any time. A commitment fee of 0.125% per annum accrues on
the amount of the unused available credit commitment. A facility fee of 0.25%
per annum accrues on the amount of outstanding borrowings. At December 31, 1998,
the effective interest rate was approximately 7.67% and the Bank Credit Facility
was secured by all assets of the Company. The Company is subject to ongoing
compliance with a number of financial and other covenants under the Bank Credit
Facility. The Bank Credit Facility was paid in full on January 4, 1999 in
conjunction with the Company's merger as disclosed in Note 11. The Company wrote
off all unamortized loan costs associated with the Bank Credit Facility during
the fourth quarter of 1998 for a total of approximately $2.6 million.
 
6.  EMPLOYEE BENEFIT PLAN
 
     On September 3, 1997, the Board of Trustees adopted the CCA Prison Realty
Trust Employee Savings and Stock Ownership Plan (the "ESOP") whereby eligible
employees may defer certain percentages of their pretax compensation, subject to
federal limitations, for the purchase of Company common shares at current market
prices. Benefits are paid on death, retirement or termination. The Company may
make contributions to the ESOP, subject to approval by the Plan Administrator.
Company contributions may be in the form of "matching" contributions determined
as a percentage of the employee's deferral amount or "basic" contributions which
would be set as a percentage of all participants' compensation, subject to
limitations of the Code. Company contributions made on behalf of employees will
vest ratably over five years. Expense accrued by the Company for matching and
basic contributions at December 31, 1998 and 1997 totaled approximately $66,000
and $22,000, respectively. On January 1, 1999, the ESOP was converted into the
Prison Realty Corporation 401(k) Savings and Retirement Plan in conjunction with
the Company's merger into Prison Realty Corporation as disclosed in Note 11.
 
                                      F-69
<PAGE>   177
                            CCA PRISON REALTY TRUST
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
7.  SHARE OPTION AND INCENTIVE PLANS AND NON-EMPLOYEE TRUSTEE COMPENSATION PLAN
 
     SHARE OPTION AND INCENTIVE PLANS
 
     The Company has established share option and incentive plans for the
purpose of attracting and retaining qualified executive officers and key
employees, as well as non-employee trustees. In conjunction with the Initial
Offering, the Company granted options to officers, employees and trustees.
Options granted under the Company's plans are granted with exercise prices equal
to the market value at the date of grant. The term of such options is ten years
from the date of grant. In general, one-fourth of the options granted to
executive officers and employees vest immediately, with the remaining options
becoming exercisable ratably on the first, second, and third anniversary of the
dates of grant. Options granted to non-employee trustees vest at the date of
grant. Shares remaining for issuance under the share incentive and non-employee
trustees plans total 466,000 and 60,000, respectively.
 
     A summary of the Company's share option activity, and related information
for the period from July 18, 1997 to December 31, 1998 follows:
 
<TABLE>
<CAPTION>
                                                                       WEIGHTED
                                                                       AVERAGE
                                                            OPTIONS    EXERCISE
                                                            (000S)      PRICE
                                                            -------    --------
<S>                                                         <C>        <C>
Granted at Initial Offering...............................   1,075      $21.00
Granted in 1997...........................................     103       37.81
Exercised in 1997.........................................      --          --
Forfeited in 1997.........................................      --          --
                                                             -----      ------
Outstanding at December 31, 1997..........................   1,178       22.47
Granted during 1998.......................................      45       35.13
Exercised in 1998.........................................      --          --
Forfeited in 1998.........................................      (1)      37.81
                                                             -----      ------
Outstanding at December 31, 1998..........................   1,222      $22.92
                                                             =====      ======
Exercisable at December 31, 1998..........................     656      $23.28
                                                             =====      ======
</TABLE>
 
     A summary of the Company's outstanding and exercisable options and related
information at December 31, 1998 follows:
 
<TABLE>
<CAPTION>
                             OPTIONS OUTSTANDING
                            ----------------------   OPTIONS EXERCISABLE
                             WEIGHTED                --------------------
                              AVERAGE     WEIGHTED              WEIGHTED
                             REMAINING    AVERAGE                AVERAGE
                  OPTIONS   CONTRACTUAL   EXERCISE   OPTIONS    EXERCISE
EXERCISE PRICES   (000S)       LIFE        PRICE      (000S)      PRICE
- ---------------   -------   -----------   --------   --------   ---------
<S>               <C>       <C>           <C>        <C>        <C>
  $21.00           1,075       8.54        $21.00      560       $21.00
  $37.81             102       8.92                     51        37.81
                                            37.81
  $35.13              45       9.30                     45        35.13
                                            35.13
                   -----       ----        ------      ---       ------
                   1,222       8.60        $22.92      656       $23.28
                   =====       ====        ======      ===       ======
</TABLE>
 
                                      F-70
<PAGE>   178
                            CCA PRISON REALTY TRUST
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Company applies APB Opinion 25 and related Interpretations in
accounting for its plans. In accordance with APB Opinion 25, during the year
ended December 31, 1998 and the period from July 18, 1997 to December 31, 1997,
the Company recognized no compensation expense related to the grant of share
option awards. In October 1995, the FASB issued SFAS 123, "Accounting for
Stock-Based Compensation." SFAS 123 established new financial accounting and
reporting standards for stock-based compensation plans. The Company has adopted
the disclosure-only provisions of SFAS 123. However, had compensation cost for
the Company's share-based compensation plans been determined based on the fair
value at the grant dates for awards under those plans consistent with the method
of SFAS 123, the Company's net income available to common shareholders and
earnings per share for the year ended December 31, 1998 and the period from July
18, 1997 to December 31, 1997, would have been reduced to the following pro
forma amounts (in thousands except per share amounts):
 
<TABLE>
<CAPTION>
                                                       1998       1997
                                                      -------    -------
<S>                                                   <C>        <C>
Net Income Available to Common Shareholders.........  $20,337    $13,960
Basic Net Income per Share..........................  $  0.93    $  0.65
Diluted Net Income Per Share........................  $  0.92    $  0.63
</TABLE>
 
     The fair value of each option grant (expected lives of ten years for each
option) is estimated on the date of grant using the Black-Scholes option-pricing
model with the following weighted average assumptions used for options granted
in:
 
<TABLE>
<CAPTION>
                                                          1998     1997
                                                          -----    -----
<S>                                                       <C>      <C>
Dividend yield..........................................   5.67%    7.57%
Expected volatility.....................................  40.00%   40.00%
Risk-free interest rate of US zero coupon bonds with
  time to maturity approximately equal to the options
  average time to exercise..............................  5.178%    6.22%
</TABLE>
 
     NON-EMPLOYEE TRUSTEE COMPENSATION PLAN
 
     On December 2, 1997, the Board of Trustees adopted the CCA Prison Realty
Trust Non-Employee Trustees' Compensation Plan (the "Trustees' Plan"), approved
by shareholders on May 8, 1998. The purpose of the Trustees' Plan is to
encourage equity ownership in the Company by non-employee trustees who elect to
receive the value of their annual retainer and/or meeting fees in the form of
shares of the Company in lieu of cash. A total of 50,000 common shares were
reserved for issuance pursuant to the Trustees' Plan. The number of shares to be
issued in payment under the Plan shall be calculated on the basis of the fair
market value (the mean of the highest and lowest selling prices for the common
shares on the New York Stock Exchange ("NYSE") on the date in question) on the
first business day preceding the payment date as of which such common shares are
to be issued. During 1998, approximately 7,000 shares were issued in lieu of
cash compensation of $184,000 which has been expensed as compensation in the
accompanying 1998 Statement of Income.
 
8.  SHAREHOLDERS' EQUITY
 
     COMMON STOCK
 
     On September 16, 1998, the Company filed a Registration Statement on Form
S-3 (File No. 333-63475) to register an aggregate of $500.0 million in value of
its common shares, preferred
 
                                      F-71
<PAGE>   179
                            CCA PRISON REALTY TRUST
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
shares, and common share rights and warrants for sale to the public. Proceeds
from sales under the Company's Registration Statement on Form S-3 will be used
for general corporate purposes. The Company issued and sold 4,056,542 common
shares under the Company's Registration Statement on Form S-3 prior to December
31, 1998. Of those shares, 324,000 common shares were sold to certain trustees
and officers of the Company, with a like number repurchased on the open market
and retired resulting in net common shares issued of 3,732,542. Net proceeds to
the Company from all common share issuances totaled approximately $85.0 million.
 
     PREFERRED STOCK
 
     On January 30, 1998, pursuant to the Company's Registration Statement on
Form S-11 (File No. 333-43935) declared effective by the Commission on January
26, 1998, the Company completed an offering of 4,300,000 shares of 8.0% Series A
Cumulative Preferred Shares, $0.01 par value per share (the "Series A Preferred
Shares") (including 300,000 Series A Preferred Shares issued as a result of the
exercise of an over-allotment option by the underwriters), at a price of $25.00
per share. The Series A Preferred Shares are redeemable at any time on or after
January 30, 2003, at $25.00 per share, plus dividends accrued and unpaid to the
redemption date. The Series A Preferred Shares have no stated maturity, sinking
fund provision or mandatory redemption and are not convertible into any other
securities of the Company. Dividends on the Series A Preferred Shares are
cumulative from the date of original issue of such shares and are payable
quarterly in arrears on the fifteenth day of January, April, July and October of
each year, to shareholders of record on the last day of March, June, September
and December of each year, respectively, at a fixed annual rate of 8.0%. The
shares are listed on the NYSE under the symbol "PZN Pr A."
 
     The gross proceeds from the sale of the Series A Preferred Shares were
approximately $107.5 million, generating net proceeds to the Company of
approximately $103.4 million after deduction of the underwriting discount and
estimated offering expenses. The Company used approximately $72.7 million of the
net proceeds to repay outstanding indebtedness under the Company's bank credit
facility. The balance of the net proceeds was used in connection with the
Company's acquisition of USCC as discussed in Note 3.
 
9.  NET INCOME PER SHARE
 
     SFAS 128, "Earnings per Share," has been issued effective for fiscal
periods ending after December 15, 1997. SFAS 128 establishes standards for
computing and presenting earnings per share. The Company adopted the provisions
of SFAS 128 in the fourth quarter of 1997. Under the standards established by
SFAS 128, earnings per share is measured at two levels: basic earnings per share
and diluted earnings per share. Basic earnings per share for the Company was
computed by dividing net income by the weighted average number of common shares
outstanding or 21,818,000 shares and 21,576,000 shares for the year ended
December 31, 1998 and the period from July 18, 1997 to December 31, 1997,
respectively. Diluted earnings per share was computed by dividing net income by
the weighted average number of common shares after considering the additional
dilution related to the Company's outstanding share options after assuming a
buyback of shares under the treasury method, or additional common shares of
285,000 and 431,000 for the year ended December 31, 1998, and the period from
July 18, 1997 to December 31, 1997, respectively.
 
                                      F-72
<PAGE>   180
                            CCA PRISON REALTY TRUST
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
10.  RELATED PARTIES
 
     CORRECTIONS CORPORATION OF AMERICA
 
     On July 18, 1997, the following transactions with Corrections Corporation
of America and certain of its subsidiaries (collectively, "CCA") occurred
simultaneously with the completion of the Initial Offering:
 
     - The Company acquired the following nine correctional and detention
       facilities (the "Initial Facilities") from CCA for an aggregate purchase
       price of $308.1 million:
 
        (i)   Houston Processing Center, located in Houston, Texas;
 
        (ii)  Laredo Processing Center, located in Laredo, Texas;
 
        (iii)  Bridgeport Pre-Parole Transfer Facility, located in Bridgeport,
               Texas;
 
        (iv)  Mineral Wells Pre-Parole Transfer Facility, located in Mineral
              Wells, Texas;
 
        (v)   West Tennessee Detention Facility, located in Mason, Tennessee;
 
        (vi)  Leavenworth Detention Center, located in Leavenworth, Kansas;
 
        (vii)  Eloy Detention Center, located in Eloy, Arizona;
 
        (viii) Central Arizona Detention Center, located in Florence, Arizona;
               and
 
        (ix)  T. Don Hutto Correctional Center, located in Taylor, Texas.
 
The Company purchased a 100% interest in the real property and all tangible
personal property associated with each of the Initial Facilities from CCA. The
real and personal property associated with each of the Initial Facilities was
used by CCA in the ownership and operation of correctional and detention
facilities. The Company will continue to use the property in the same manner by
leasing each of the Initial Facilities back to CCA who will use the property in
the operation of correctional and detention facilities.
 
     - The Company entered into agreements with CCA to lease the Initial
       Facilities back to CCA pursuant to long-term, non-cancelable triple net
       leases (the "Leases") which require CCA to pay all operating expenses,
       taxes, insurance and other costs. All of the Leases provide for initial,
       annual base rents which aggregate $33.9 million, with certain contingent
       annual escalations, and have primary terms ranging from 10-12 years which
       may be extended at the fair market rates for three additional five-year
       periods upon the mutual agreement of the Company and CCA. The obligations
       of CCA under the Leases are cross-defaulted to each of the other Leases
       with respect to payment defaults and certain other defaults. In addition,
       the Leases provide CCA with a right of first refusal in the event the
       Company obtains an acceptable third party offer to acquire any interest
       in any facility or in any correctional or detention facility acquired or
       developed by the Company in the future and operated by CCA.
 
     - The Company entered into option agreements with CCA (the "Option
       Agreements") pursuant to which the Company was granted the option to
       acquire and leaseback to CCA any or all of five option facilities (the
       "Initial Option Facilities") from CCA at any time during the three-year
       period following the acquisition of the Initial Facilities for CCA's
       costs of developing, constructing and equipping such facilities, plus 5%
       of such costs. In addition, CCA granted the Company an option to acquire,
       at fair market value, and lease back to CCA, any correctional or
       detention facility acquired or developed and owned by CCA in the future
       for a period of three years following the date CCA first receives inmates
       at such facility.
 
                                      F-73
<PAGE>   181
                            CCA PRISON REALTY TRUST
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
Subsequent to the Initial Offering, through December 31, 1998, the Company
individually acquired the following four correctional and detention facilities
from CCA and immediately entered into 10 year lease agreements with CCA which
will continue to operate each of the facilities:
 
     (i)  Northeast Ohio Correctional Center, located in Youngstown, Ohio (one
          of the five Initial Option Facilities) for $70.1 million;
 
     (ii)  Torrance County Detention Facility, located in Estancia, New Mexico
           (one of the five Initial Option Facilities) for $38.5 million; and
 
     (iii) Cimarron Correctional Facility, located in Cushing, Oklahoma for
           $38.3 million.
 
     (iv)  Davis County Correctional Facility, located in Holdenville, Oklahoma
           for $36.1 million.
 
The terms of the leases for the above facilities are substantially similar to
the Leases with respect to the Initial Facilities. The acquisitions were funded
with remaining proceeds of the Initial Offering, borrowings under the Bank
Credit Facility, and cash generated from operations.
 
     By virtue of the USCC Merger, the Company acquired four correctional
facilities in Kentucky and CCA purchased the management contracts for these
facilities. Therefore, the Company does not operate the following four
facilities, but leases the facilities to CCA:
 
     (i) Lee Adjustment Center, located in Beattyville, Kentucky;
 
     (ii) Marion Adjustment Center, located in St. Mary, Kentucky;
 
     (iii) Otter Creek Correctional Center, located in Wheelwright, Kentucky;
           and
 
     (iv) River City Correctional Center, located in Louisville, Kentucky.
 
     In July 1998, the Company entered into an agreement with CCA, whereby the
Company agreed to purchase from CCA all issued and outstanding stock of Agecroft
Properties, Inc. ("API") for approximately $80 million upon the completion of an
800 bed medium-security prison in Salford, England for which API had entered
into a contract to design, develop and construct the facility. However, as of
December 31, 1998, the facility had not been completed and in conjunction with
the merger as discussed in Note 11, API was acquired by Prison Realty
Corporation and on January 1, 1999, Prison Realty Corporation acquired the
Company. As such, the Company's agreement to purchase the issued and outstanding
stock of API will not be consummated. Upon completion of the construction,
affiliates of Correctional Services Management Corporation will lease the
facility from API and manage the facility pursuant to contracts with agencies of
the British government.
 
     CCA served as the construction facilitator for the two North Carolina
facilities, which were under construction when the Company merged with USCC. CCA
also served as the construction facilitator for the additions at the four
Kentucky facilities acquired in the Company's merger with USCC. In its capacity
as facilitator, CCA was entitled to a fee of 5% of the capital expenditures. The
Company paid a total of $1.8 million during 1998 to CCA.
 
     The Company derived 95.5% and 100% of its revenue from CCA for the year
ended December 31, 1998 and the period from July 18, 1997 to December 31, 1997,
respectively.
 
     The Chairman of the Board of Trustees of the Company is also the Chairman
of the Board of Directors, President and Chief Executive Officer of CCA.
 
     C. Ray Bell, who was a trustee of the Company, is the principal of a
construction company which has built correctional and detention facilities for
and on behalf of the Company. The Company paid a total of $8.7 million during
1998. No payments were made in 1997.
 
                                      F-74
<PAGE>   182
                            CCA PRISON REALTY TRUST
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
11.  EVENT SUBSEQUENT TO DECEMBER 31, 1998
 
     Effective January 1, 1999, Prison Realty Corporation, a Maryland
corporation, completed the transactions contemplated by the Amended and Restated
Agreement and Plan of Merger, dated September 29, 1998 (the "Merger Agreement"),
by and among CCA, the Company and Prison Realty Corporation. The Merger
Agreement and the transactions contemplated thereby were approved and adopted by
the shareholders of CCA and the Company at special meetings held on December 1,
1998 and December 3, 1998, respectively. The merger will be accounted for as a
common control transfer from CCA to Prison Realty Corporation and the purchase
of the Company by Prison Realty Corporation. CCA will be treated as the
acquiring company and the Company will be treated as the acquired company for
financial reporting purposes. The Company has incurred a total of approximately
$15.2 million in costs related to the merger, of which approximately $8.5
million has been expensed and approximately $6.7 million was incurred on behalf
of the accounting acquirer, Prison Realty Corporation. As such, the Company has
recorded a receivable of $6.7 million in other assets on the accompanying
balance sheet to be reimbursed by Prison Realty Corporation. On December 31,
1998, CCA sold all of its management contracts and related net assets to one of
three newly formed companies: Correctional Management Services Corporation
("CMSC"); Prison Management Services LLC; and Juvenile and Jail Facility
Management Services LLC. Immediately after the Company's merger with Prison
Realty Corporation, CMSC entered into new leases with Prison Realty Corporation
for all facilities previously leased by CCA from the Company. Prison Realty
Corporation intends to operate so as to qualify as a real estate investment
trust for federal income tax purposes. In connection with the merger, the
Company's common and preferred shareholders received one share of Prison Realty
Corporation's common or preferred shares for each share of the Company's common
or preferred shares held. Additionally, the Company's Bank Credit Facility was
fully repaid by Prison Realty Corporation and the Company's ESOP was converted
into the Prison Realty Corporation 401(k) Plan.
 
                                      F-75
<PAGE>   183
 
PROSPECTUS
 
                                 $1,500,000,000
 
                           PRISON REALTY CORPORATION
                                  COMMON STOCK
                                PREFERRED STOCK
                          COMMON STOCK PURCHASE RIGHTS
                              DEBT SECURITIES AND
                                    WARRANTS
 
     This is a prospectus for the offering of up to a total amount of
$1,500,000,000 of:
 
     - shares of common stock;
 
     - shares of preferred stock;
 
     - rights to purchase shares of common stock;
 
     - one or more series of debt securities, which may be either senior debt
       securities or subordinated debt securities; and
 
     - warrants to purchase shares of common stock, preferred stock or debt
       securities.
 
     The amounts, prices, and terms of the common stock, preferred stock, common
stock purchase rights, debt securities, and warrants to be offered
(collectively, the "Offered Securities") will be determined by the company at
the time of an offering and the terms of any offering will be described in
supplements to this prospectus. You should read this prospectus and any
prospectus supplements carefully before you invest.
 
     The specific terms of the Offered Securities will be stated in a prospectus
supplement and will include, where applicable: (i) in the case of common stock,
any offering price; (ii) in the case of preferred stock, the specific title and
stated value, any distribution, any return of capital, liquidation, redemption,
conversion, voting and other rights and any initial offering price; (iii) in the
case of common stock purchase rights, the duration, offering price, exercise
price and any reallocation of common stock purchase rights not initially
subscribed; (iv) in the case of debt securities, the title, total principal
amount, denominations, maturity, rate (which may be fixed or variable) or method
of calculation thereof, time of payment of any interest, any terms for
redemption at the option of the holder or the company, any terms for sinking
fund payments, rank, any conversion or exchange rights, any listing on a
securities exchange, the initial offering price and any other terms in
connection with the offering and sale of any debt securities; and (v) in the
case of warrants, the duration, offering price, exercise price and
detachability.
 
     The common stock of the company is listed on the New York Stock Exchange
under the symbol "PZN". The shares of common stock sold pursuant to any
supplement to this prospectus will be listed on the New York Stock Exchange,
subject to official notice of issuance. On January 8, 1999, the last reported
sales price of the company's common stock on the New York Stock Exchange was
$22.31 per share.
 
      INVESTING IN THE OFFERED SECURITIES INVOLVES RISKS. SEE "RISK FACTORS"
BEGINNING ON PAGE 7 OF THIS PROSPECTUS FOR INFORMATION THAT YOU SHOULD CONSIDER.
 
NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED UPON THE
ADEQUACY OR ACCURACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.
 
                The date of this prospectus is January 19, 1999
<PAGE>   184
 
                               TABLE OF CONTENTS
 
<TABLE>
<S>                                                           <C>
Prospectus Supplement.......................................   S-1
Index to Financial Statements...............................   F-1
Where You Can Find More Information.........................     i
Incorporation of Certain Documents by Reference.............     i
  The Company...............................................     i
  Corrections Corporation of America........................    ii
  CCA Prison Realty Trust...................................    ii
Cautionary Statement Concerning Forward-Looking
  Information...............................................   iii
The Company.................................................     1
Risk Factors................................................     2
  The Company is Dependent on Operating Company, as Primary
    Lessee of the Company's Facilities, for its Revenues and
    Ability to Make Distributions to Its Stockholders.......     2
  Existing Conflicts of Interest May Have an Effect on the
    Company.................................................     2
  The Company is Dependent on Outside Financing to Support
    its Growth; Dilutive Effect of Such Financing...........     4
  Ownership of Shares of the Capital Stock of the Company
    Involves Risks Inherent in the Corrections and Detention
    Industry................................................     5
    General.................................................     5
    Short-Term Nature of Government Contracts...............     5
    Dependence on Government Appropriations.................     5
    Dependence on Government Agencies for Inmates...........     5
    Dependence on Ability to Develop New Prisons and
      Contracts; Opposition of Organized Labor..............     6
    Options to Purchase.....................................     6
    Legal Proceedings.......................................     6
  Ownership of Shares of the Capital Stock of the Company
    Involves Tax Related Risks..............................     6
    Dependence on Qualification as a REIT...................     6
    Adverse Effects of REIT Minimum Distribution
      Requirements..........................................     7
    Requirement to Distribute Accumulated Earnings and
      Profits...............................................     7
    Tax Legislation.........................................     8
  Ownership of Shares of the Capital Stock of the Company
    Involves Risks Inherent in the Investment in Real Estate
    Properties..............................................     8
    General.................................................     8
    Environmental Matters...................................     8
    Uninsured Loss..........................................     8
  The Company is Dependent on Certain Individuals for Its
    Management..............................................     9
  The Company Lacks Control Over Day-to-Day Operations and
    Management of Its Facilities............................     9
  The Company Imposes Limits on the Ownership of its Capital
    Stock to Maintain Qualification as a REIT...............    10
  Certain Provisions of the Company's Governing Documents
    May Limit Changes in Control of the Company.............    10
  Year 2000 Compliance Issues May Have an Effect on the
    Company.................................................    11
  A Fluctuation in Market Interest Rates May Affect the
    Price of the Company's Capital Stock....................    12
  Factors to be Considered by ERISA Plan Fiduciaries........    12
Information About the Company...............................    13
  General...................................................    13
  Relationship with Operating Company.......................    13
  Relationship with Service Company A.......................    20
  Relationship with Service Company B.......................    21
  Relationship Between Operating Company and the Service
    Companies...............................................    21
  Certain Information Incorporated by Reference.............    22
Recent Financings and Related Agreements....................    22
</TABLE>
<PAGE>   185
<TABLE>
<S>                                                           <C>
Use of Proceeds.............................................    23
Description of Capital Stock................................    23
  General...................................................    23
  Common Stock..............................................    23
  Preferred Stock...........................................    24
  Restrictions on Ownership of Capital Stock................    27
  Certain Other Provisions of Maryland Law and Charter
    Documents...............................................    29
Description of Common Stock Purchase Rights.................    30
Description of Debt Securities..............................    30
  General...................................................    31
  Payment, Registration, Transfer and Exchange..............    33
Description of Warrants.....................................    33
Plan of Distribution........................................    34
Material Federal Income Tax Consequences....................    35
  Taxation of the Company...................................    35
  Taxation of Stockholders..................................    44
Other Tax Consequences......................................    48
ERISA Considerations........................................    48
Legal Matters...............................................    49
Experts.....................................................    49
</TABLE>
<PAGE>   186
 
                      WHERE YOU CAN FIND MORE INFORMATION
 
     Prison Realty Corporation (the "Company") has filed with the Securities and
Exchange Commission (the "Commission") a Registration Statement on Form S-3
under the Securities Act of 1933, as amended (the "Securities Act"), that
registers the Offered Securities. This Prospectus is part of that Registration
Statement and does not contain all of the information set forth in the
Registration Statement and its exhibits. You may obtain further information with
respect to the Company and the Offered Securities by reviewing the Registration
Statement and the attached exhibits, which you may read and copy at the
following locations of the Commission:
 
<TABLE>
<S>                            <C>                            <C>
    Public Reference Room        New York Regional Office        Chicago Regional Office
       Judiciary Plaza           Seven World Trade Center            Citicorp Center
   450 Fifth Street, N.W.               13th Floor               500 West Madison Street
          Room 1024              New York, New York 10048              Suite 1400
   Washington, D.C. 20549                                     Chicago, Illinois 60661-2511
</TABLE>
 
     The Company is subject to the informational requirements of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), and in accordance
therewith files reports, proxy statements and other information with the
Commission. Such reports, proxy statements and other information can be
inspected and copied at the locations described above. Copies of such materials
can be obtained from the Public Reference Section of the Commission at 450 Fifth
Street, N.W., Washington, D.C. 20549, at prescribed rates. The Commission
maintains a Web site that contains reports, proxy and information statements and
other information regarding the Company at http://www.sec.gov. In addition, the
Company's common stock and the Company's 8% Series A Cumulative Preferred Stock
are listed on the New York Stock Exchange ("NYSE") and similar information
concerning the Company can be inspected at the offices of the NYSE, 20 Broad
Street, New York, New York 10005.
 
     The Company furnishes its stockholders with annual reports containing
audited financial statements with a report thereon by its independent public
accountants, Arthur Andersen LLP.
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
     The Commission allows the Company to "incorporate by reference" certain
information into this Prospectus. This means that the Company can disclose
important information to you by referring you to another document filed
separately with the Commission. The information incorporated by reference is
considered to be a part of this Prospectus, except for any information that is
superseded by other information that is set forth directly in this document.
 
     The following documents that the Company, Corrections Corporation of
America, and CCA Prison Realty Trust have previously filed with the Commission
pursuant to the Exchange Act are hereby incorporated by reference into the
Prospectus:
 
                                  THE COMPANY
 
     (1) The Company's Prospectus filed with the Commission on October 30, 1998
pursuant to Rule 424(b)(4) promulgated under the Securities Act of 1933, as
amended, as supplemented on November 20, 1998, included in its Registration
Statement on Form S-4, filed with the Commission on September 30, 1998, as
subsequently amended (File no. 333-65017).
 
     (2) The Company's Current Report on Form 8-K, filed with the Commission on
January 6, 1999 (File no. 25245).
 
                                        i
<PAGE>   187
 
                       CORRECTIONS CORPORATION OF AMERICA
 
     (1) Corrections Corporation of America's Annual Report on Form 10-K/A for
the fiscal year ended December 31, 1997, as filed on March 30, 1998 and amended
on September 16, 1998 and September 25, 1998.
 
                            CCA PRISON REALTY TRUST
 
     (1) CCA Prison Realty Trust's Annual Report on Form 10-K/A for the fiscal
year ended December 31, 1997, as filed on March 18, 1998, and amended on March
30, 1998.
 
     All other documents and reports filed with the Commission by the Company
pursuant to Sections 13(a), 13(c), 14 or 15(d) of the Exchange Act from the date
of this Prospectus and prior to the termination of the offering of the Offered
Securities shall be deemed to be incorporated by reference herein and shall be
deemed to be a part hereof from the date of the filing of such reports and
documents (provided, however, that the information referred to in Item 402(a)(8)
of Regulation S-K of the Commission shall not be deemed specifically
incorporated by reference herein).
 
     Any statement contained in a document incorporated or deemed to be
incorporated by reference herein shall be deemed to be modified or superseded
for purposes of this Prospectus to the extent that a statement contained herein
or in any subsequently filed document which also is or is deemed to be
incorporated by reference herein modifies or supersedes such statement. Any such
statement so modified or superseded shall not be deemed, except as so modified
or superseded, to constitute a part of this Prospectus.
 
     The Company will provide without charge to each person to whom a copy of
this Prospectus is delivered, on written or oral request of such person, a copy
of any or all documents which are incorporated herein by reference (not
including the exhibits to such documents, unless such exhibits are specifically
incorporated by reference in the applicable document). Requests should be
directed to the following:
 
                           Prison Realty Corporation
                      10 Burton Hills Boulevard, Suite 100
                           Nashville, Tennessee 37215
                           Telephone: (615) 263-0200
                             Attn: Vida H. Carroll
 
                                       ii
<PAGE>   188
 
                        CAUTIONARY STATEMENT CONCERNING
 
                          FORWARD-LOOKING INFORMATION
 
     This Prospectus contains or incorporates by reference certain
forward-looking statements within the meaning of Section 27A of the Securities
Act and Section 21E of the Exchange Act which are intended to be covered by the
safe harbors created thereby. Those statements include, but may not be limited
to, the discussions of the Company's expectations concerning its future
profitability, its operating and growth strategies, including strategic
acquisitions, both pending and potential, and its assumptions regarding certain
matters. Also, when any of the words "believes," "expects," "anticipates,"
"intends," "estimates," "plans," or similar terms or expressions are used in
this Prospectus, forward-looking statements are being made. Investors are
cautioned that all forward-looking statements involve risks and uncertainties,
including, without limitation, the factors set forth under the caption "Risk
Factors" in this Prospectus, which could cause the future results and
shareholder values to differ materially from those expressed in the
forward-looking statements. Although the Company believes that the assumptions
underlying the forward-looking statements contained herein are reasonable, any
of the assumptions could be inaccurate and, therefore, there can be no assurance
that the forward-looking statements included or incorporated by reference in
this Prospectus will prove to be accurate. In light of the significant
uncertainties inherent in the forward-looking statements included or
incorporated by reference herein, the inclusion of such information should not
be regarded as a representation by the Company or any other person that the
objectives and plans of the Company will be achieved. In addition, the Company
does not intend to, and is not obligated to, update these forward-looking
statements after it distributes this Prospectus, even if new information, future
events or other circumstances have made them incorrect or misleading as of any
future date.
 
                                       iii
<PAGE>   189
 
                                  THE COMPANY
 
     The Company is the largest self-administered and self-managed real estate
investment trust, or REIT, specializing in the acquisition, development and
ownership of correctional and detention facilities. As of January 8, 1999, the
Company owned 44 correctional and detention facilities, of which seven new
facilities were under construction, in 16 states, the District of Columbia and
the United Kingdom with a total design capacity in excess of 40,000 beds. As of
January 8, 1999, approximately 30,000 beds were leased under 37 operating
leases. The Company is currently developing 10,000 beds through the construction
of the seven new facilities and the expansion of five currently operating
facilities. The unaudited depreciated book value of the Company's properties at
January 1, 1999, including those under construction or expansion, was in excess
of $2.0 billion, and the appraised value of such properties was approximately
$3.0 billion.
 
     The Company is the successor to each of Corrections Corporation of America,
a Tennessee corporation ("CCA"), and CCA Prison Realty Trust, a Maryland real
estate investment trust ("Prison Realty"). CCA merged with and into the Company
on December 31, 1998, and Prison Realty merged with and into the Company on
January 1, 1999, all pursuant to an Amended and Restated Agreement and Plan of
Merger by and among CCA, Prison Realty and the Company, dated as of September
29, 1998 (the "Merger Agreement") (the mergers of CCA and Prison Realty with and
into the Company are collectively referred to herein as the "Merger").
 
     The Company's principal business strategy is to design, build, finance
and/or acquire and develop correctional and detention facilities from and for
both government entities and private prison operators, to expand the design
capacity of its existing facilities and to lease these facilities under
long-term "triple net" leases to government entities and qualified third-party
operators. The Company intends to be taxed as a REIT under the requirements of
the Internal Revenue Code of 1986, as amended (the "Code"). In accordance with
the requirements of the Code relating to REITs, substantially all of the
Company's income will be derived from rent payments from leases of the Company's
correctional and detention facilities. As of January 8, 1999, Correctional
Management Services Corporation, a privately held Tennessee corporation formed
in connection with the Merger ("Operating Company"), leased 29 of the Company's
44 facilities. The Company also leases three of its facilities to private
operators other than Operating Company and leases six of its facilities to
government entities. It is currently anticipated that Operating Company will
additionally lease six of the facilities currently under construction by the
Company. Operating Company has contracts to manage and operate 40 correctional
and detention facilities, 34 of which are currently being managed and operated
by Operating Company, pursuant to management contracts acquired by Operating
Company from CCA. The Company owns approximately 9.5% of the outstanding capital
stock, representing 9.5% of the economic value, of Operating Company. In
addition, the Company owns all of the non-voting common stock of each of two
companies formed in connection with the Merger, Prison Management Services,
Inc., a privately held Tennessee corporation ("Service Company A"), and Juvenile
and Jail Facility Management Services, Inc., a privately held Tennessee
corporation ("Service Company B") (Service Company A and Service Company B are
each referred to herein individually as a "Service Company," and collectively as
the "Service Companies"), which obligates each Service Company to distribute 95%
of its net income, determined in accordance with generally accepted accounting
principles ("GAAP"), to the Company. Service Company A has contracts to manage
and operate 11 government-owned adult prison facilities pursuant to management
contracts acquired by Service Company A from CCA. Service Company B has
contracts to manage and operate 19 government-owned jail or juvenile detention
facilities pursuant to management contracts acquired by Service Company B from
CCA. The Company's relationships with Operating Company and each of the Service
Companies are more fully described below under "Information About the Company".
 
     The Company was incorporated as a Maryland corporation in September 1998.
The Company's principal executive offices are located at 10 Burton Hills
Boulevard, Suite 100, Nashville, Tennessee, and its telephone number is (615)
263-0200.
 
                                        1
<PAGE>   190
 
                                  RISK FACTORS
 
     An investment in the Offered Securities involves various risks. Prospective
investors should carefully consider the following risk factors in conjunction
with the other information contained or incorporated by reference in this
Registration Statement in evaluating an investment in the Offered Securities.
 
THE COMPANY IS DEPENDENT ON OPERATING COMPANY, AS PRIMARY LESSEE OF THE
COMPANY'S FACILITIES, FOR ITS REVENUES AND ABILITY TO MAKE DISTRIBUTIONS TO ITS
STOCKHOLDERS
 
     Operating Company is the lessee of a substantial majority of the Company's
facilities. Therefore, the Company is dependent for its revenues upon Operating
Company's ability to make the lease payments required under the leases for such
facilities. Operating Company's obligation to make lease payments is not secured
by any of the assets of Operating Company, although the obligations under the
leases are cross-defaulted so that the Company could terminate all the leases if
Operating Company fails to make required lease payments. If this were to happen,
however, the Company would be required to find other suitable lessees or risk
losing its ability to elect or maintain REIT status, as applicable. The Company
believes that Operating Company has sufficient assets and income to enable it to
satisfy its obligations under such lease agreements at this time; however, there
can be no assurance that Operating Company will have such assets or income in
the future. Moreover, while the Company has leases with tenants other than
Operating Company, there can be no assurance that the Company will be successful
in obtaining lease agreements with lessees other than Operating Company to an
extent such that the Company is not dependent on Operating Company as the
primary source of its revenues. Moreover, there can be no assurance that
Operating Company or the Company's other lessees will elect to renew leases upon
the expiration of their current terms, which would also require the Company to
find suitable replacement lessees. In either circumstance, due to the unique
nature of corrections and detention facilities, the Company may be unable to
locate suitable lessees or to attract such lessees, and may, therefore, be
required to reduce the amounts to be received by the Company under its lease
agreements, which would have the effect of reducing the Company's amounts
available for distribution to the Company's stockholders. See "-- Certain
Agreements Relating to the Operating Company Credit Facility May Limit Operating
Company's Ability to Satisfy Obligations to the Company."
 
EXISTING CONFLICTS OF INTEREST MAY HAVE AN EFFECT ON THE COMPANY
 
     Several conflicts of interest currently exist on the part of the Company,
its directors, officers and stockholders. The following description sets forth
the principal conflicts of interest, including the relationships through which
they arise, and the policies and procedures implemented by the Company to
address those conflicts.
 
     Some directors, officers and stockholders of the Company may have conflicts
of interest in connection with the operations of the Company, Operating Company
and the Service Companies. Doctor R. Crants serves as Chief Executive Officer of
both the Company and Operating Company and has received an employment agreement
from both companies. Doctor R. Crants is the Chairman of the Board of Directors
of the Company (the "Company Board") and a member of the Boards of Directors of
Operating Company and each of the Service Companies. D. Robert Crants, III, the
son of Doctor R. Crants, serves as President of the Company and as a member of
the Company Board and has received an employment agreement from the Company. D.
Robert Crants, III and Michael W. Devlin, Chief Operating Officer of the
Company, as well as certain other officers of the Company and officers of
Operating Company, also own, directly or indirectly, shares in the Company and
Operating Company. J. Michael Quinlan, Vice-Chairman of the Company Board, and
Michael W. Devlin have also received employment agreements from the Company.
 
                                        2
<PAGE>   191
 
     In addition, D. Robert Crants, III and Michael W. Devlin are principals of
DC Investment Partners, LLC, a limited liability company which manages
investment limited partnerships. DC Investment Partners, LLC, together with an
entity controlled by R. Clayton McWhorter, a member of the Board of Directors of
Operating Company, serves as the general partner for a private investment
limited partnership. DC Investment Partners, LLC is owned by D. Robert Crants,
III, Michael W. Devlin, Stephens Group, Inc., an affiliate of Stephens Inc.,
which served as financial advisor to CCA in connection with the Merger, and
Lucius E. Burch, III, who is Chairman of the Board of Directors of Operating
Company. Doctor R. Crants and other directors of the Company, Operating Company
or one of the Service Companies are investors in one or more of the private
investment limited partnerships managed by DC Investment Partners, LLC. Samuel
W. Bartholomew, Jr., a director of Service Company B, is a principal in the law
firm of Stokes & Bartholomew, P.A., counsel to the Company. Rusty L. Moore, a
director of the Company, is the spouse of a shareholder of Stokes & Bartholomew,
P.A. Stokes & Bartholomew, P.A. also provides certain legal services to
Operating Company and the Service Companies. C. Ray Bell, a director of the
Company, is the principal of a construction company which has built correctional
and detention facilities for and on behalf of CCA and may, in the future, build
correctional and detention facilities for or on behalf of the Company and
Operating Company.
 
     Some directors, officers and shareholders of the Company also have
employment and ownership interests in Operating Company which may create a
conflict of interest. Approximately 8% of the capital stock of Operating Company
is owned by management employees of the Company, with each of J. Michael
Quinlan, D. Robert Crants, III and Michael W. Devlin owning approximately 2% of
the capital stock of Operating Company. Sodexho Alliance S.A. ("Sodexho") and a
mutual fund sponsored by Baron Capital Group, Inc. (the "Baron Mutual Fund"),
each of which is a significant shareholder of the Company, each own
approximately 16% of the outstanding capital stock of Operating Company and have
each designated a representative to serve on the Board of Directors of Operating
Company. Sodexho has also designated a representative to serve on the Company
Board. See "Information About the Company -- Relationship with Operating
Company -- Ownership of Operating Company" and "Recent Financings and Related
Agreements -- The Company."
 
     In addition, the significant contractual and other ongoing relationships
between the Company, Operating Company and the Service Companies may present
conflicts of interest. See "Information About the Company -- Relationship with
Operating Company," "-- Relationship with Service Company A" and
"-- Relationship with Service Company B."
 
     Although the financial terms of the Operating Company Leases (as
hereinafter defined), the Trade Name Use Agreement (as hereinafter defined), the
Operating Company Note (as hereinafter defined), the Services Agreement (as
hereinafter defined), the Tenant Incentive Agreement (as hereinafter defined)
and other agreements entered into between the Company and Operating Company in
connection with the Merger were determined in a manner to accurately reflect
fair value, there were no arm's-length negotiations between the Company and
Operating Company regarding these financial terms. In addition, because of the
ongoing relationship between the Company and Operating Company, the companies
may be in situations where they have differing interests. Accordingly, the
potential exists for disagreements regarding compliance with the Operating
Company Leases. The possible need by the Company, from time to time, to finance,
refinance or effect a sale of any of the properties managed by Operating Company
may result in a need to modify the Operating Company Lease with respect to such
property. Any such modification will require the consent of Operating Company,
and the lack of consent from Operating Company could adversely affect the
Company's ability to complete such financings or sale. Because of the
relationships described above, there exists the risk that the Company will not
achieve the same results in its dealings with Operating Company that it might
achieve if such relationships did not exist.
 
                                        3
<PAGE>   192
 
     These conflicts impose a risk that these persons will favor their own
interests over the interests of the Company in connection with the operations of
the Company and Operating Company and their ongoing relationship. The Company
has adopted policies and procedures to address these conflicts of interest,
including requiring Doctor R. Crants to abstain from making management decisions
in his capacity as an officer of the Company and Operating Company with regard
to matters that present a conflict of interest between the companies, and to
abstain from voting as a director of either company with respect to matters that
present a conflict of interest between the companies. An independent committee
consisting of the Company's directors who are not employees of the Company or
affiliated with Operating Company (the "Independent Committee") has the sole
authority to approve actions of the Company Board concerning agreements or
transactions with Operating Company. The current members of the Independent
Committee are Richard W. Cardin, Monroe J. Carell, Jr., John W. Eakin, Jr., Ted
Feldman, Jackson W. Moore and Joseph V. Russell.
 
THE COMPANY IS DEPENDENT ON OUTSIDE FINANCING TO SUPPORT ITS GROWTH; DILUTIVE
EFFECT OF SUCH FINANCING
 
     The Company has a $650.0 million credit facility consisting of a $400.0
million revolving credit facility (the "Revolving Facility") and a $250.0
million term loan facility (the "Term Loan Facility") (collectively, the
"Company Credit Facility"). The Company has approximately $340.0 million
currently outstanding under the Revolving Facility and $250.0 million currently
outstanding under the Term Loan Facility. The Company Credit Facility bears
interest at a floating rate calculated from the current London Interbank Offer
Rate ("LIBOR") rate or a base rate, as may be elected by the Company. See
"Recent Financings and Related Agreements -- The Company." Subsequently, the
incurrence of the additional indebtedness and the potential issuance of
additional debt securities, may result in increased interest expense for the
Company and increase the Company's exposure to the risks associated with debt
financing. The Company Credit Facility contains various restrictive covenants,
including, among others, provisions generally restricting the Company from
incurring certain additional indebtedness, engaging in transactions with
stockholders and affiliates, incurring certain liens, liquidating or disposing
of all or substantially all of its assets or declaring or paying dividends, or
having its subsidiaries do the same, except under certain specified
circumstances. Moreover, these agreements require the Company to maintain
certain specified financial ratios and to maintain a minimum net worth. These
provisions may restrict the Company's ability to obtain additional debt capital
or limit its ability to engage in certain transactions. Moreover, any breach of
these limitations could result in the acceleration of most of the Company's
outstanding indebtedness. The Company may not be able to refinance or repay this
indebtedness in full under such circumstances.
 
     The Company's growth strategy includes acquiring, developing and expanding
correctional and detention facilities as well as other properties. The Company
expects that it generally will not be able to fund its growth with cash from its
operating activities because the Company will be required to distribute to its
stockholders at least 95% of its taxable income each year to qualify as a REIT.
Consequently, the Company will be required to rely primarily upon the
availability of debt or equity capital to fund acquisitions and improvements.
There can be no assurance that the Company will continue to have access to the
capital or debt markets to fund future growth at an acceptable cost. In
addition, the Company Board has adopted a policy of limiting indebtedness to not
more than 50% of the Company's total capitalization, which could also limit the
Company's ability to incur additional indebtedness to fund its continued growth.
See "Information About the Company."
 
     To assist in the financing of its growth, the Company is filing this
Registration Statement with the Commission to register up to $1.5 billion in
value of: (i) shares of its common stock, $0.01 par value per share (the "Common
Stock"); (ii) shares of its preferred stock, $0.01 par value per share (the
"Preferred Stock"); (iii) rights to purchase shares of its Common Stock (the
"Common Stock
 
                                        4
<PAGE>   193
 
Purchase Rights"); (iv) one or more series of debt securities (the "Debt
Securities"), which may be either senior debt securities or subordinated debt
securities; and (v) warrants to purchase shares of Common Stock, Preferred Stock
or Debt Securities (the "Warrants"). The sale and issuance of any shares of the
Company's Common Stock under this Registration Statement or the issuance of any
shares of the Company's Common Stock upon the conversion of any securities sold
under this Registration Statement will have the effect of diluting the ownership
interest of the stockholders of the Company.
 
OWNERSHIP OF SHARES OF THE CAPITAL STOCK OF THE COMPANY INVOLVES RISKS INHERENT
IN THE CORRECTIONS AND DETENTION INDUSTRY
 
     GENERAL.  The Company owns correctional and detention facilities as well as
interests in Operating Company and the Service Companies, companies whose sole
business is the operation and management of these types of facilities. Under the
rules applicable to REITs, the Company cannot operate the facilities it owns,
thus its revenues and therefore its ability to make distributions are dependent
on the ability of its tenants to make rental payments and upon the ability of
Operating Company and each of Service Company A and Service Company B to make
payments to the Company, including dividends, and with respect to Operating
Company, payments under the Operating Company Note and the Trade Name Use
Agreement. Accordingly, the Company is subject to the following, which are the
primary operating risks generally inherent in the corrections and detention
industry.
 
     SHORT-TERM NATURE OF GOVERNMENT CONTRACTS.  Private prison managers
typically enter into facility management contracts with government entities for
terms of up to five years, with one or more renewal options that may be
exercised only by the contracting government agency. No assurance can be given
that any agency will exercise a renewal option in the future. The contracting
agency typically may also terminate a facility contract at any time without
cause by giving the private prison manager written notice. There also exists the
risk that a facility owned by the Company may not be the subject of a contract
between a private manager and a government entity while it is leased to a
private prison manager because the Company's leases with its lessees generally
extend for periods substantially longer than the contracts with government
entities. Accordingly, if a private prison manager's contract with a government
entity to operate a Company facility is terminated, or otherwise not renewed,
such event may adversely affect the ability of the contracting private prison
manager to make the required rental payments to the Company. There also exists
the risk that any of Operating Company or the Service Companies may not be able
to maintain certain of their respective management contracts, which may
adversely affect such entity's ability to make payments to the Company or
adversely affect the amount of such payments.
 
     DEPENDENCE ON GOVERNMENT APPROPRIATIONS.  A private prison manager's cash
flow is subject to the receipt of sufficient funding of and timely payment by
contracting government entities. If the appropriate government agency does not
receive sufficient appropriations to cover its contractual obligations, a
contract may be terminated or the management fee may be deferred or reduced. Any
delays in payment could have an adverse effect on the private prison manager's
cash flow and therefore its ability to make payments to the Company, whether in
the form of lease payments or dividend or other payments. Further, a primary
part of the Company's business strategy is to acquire facilities from government
entities and to lease those facilities to the government entity or to finance
the facility for the government entity. The ability of the government entity to
make payments under such leases or in connection with such financing may be
dependent upon annual appropriations.
 
     DEPENDENCE ON GOVERNMENT AGENCIES FOR INMATES.  Private prison managers are
dependent on government agencies to supply their facilities with a sufficient
number of inmates to meet the facility's design capacity. A government's failure
to do so may have a material adverse effect on a
 
                                        5
<PAGE>   194
 
private prison manager's financial condition and results of operations and
therefore its ability to make payments of any kind to the Company.
 
     DEPENDENCE ON ABILITY TO DEVELOP NEW PRISONS AND CONTRACTS; OPPOSITION OF
ORGANIZED LABOR. The success of a private prison manager in obtaining new awards
and contracts may depend, in part, upon its ability to locate land that can be
leased or acquired under favorable terms. Otherwise desirable locations may be
in or near populated areas and, therefore, may generate legal action or other
forms of opposition from residents in areas surrounding a proposed site.
Moreover, the private corrections industry is subject to public scrutiny.
Negative publicity about an escape, riot or other disturbance at a privately
managed facility may result in publicity adverse to the Company, Operating
Company or the Service Companies and the private corrections industry in
general. In addition, organized labor unions in many states, including organized
labor unions consisting of state correctional and detention facility employees,
has increasingly opposed the awarding of contracts to private prison managers.
Any of these occurrences or continued trends may make it more difficult for a
private prison manager to renew or maintain existing contracts or to obtain new
contracts or sites on which to operate new facilities or for the Company to
develop or purchase facilities and lease them to government or private entities,
all of which could have a material adverse effect on the Company's business.
 
     OPTIONS TO PURCHASE.  Eleven of the facilities currently owned or under
development by the Company are or will be subject to an option to purchase by
certain government agencies. If any of these options are exercised, there exists
the risk that the Company will not recoup its full investment from the
applicable facility or that it will be otherwise unable to invest the proceeds
from the sale of the facility in one or more properties that yield as much
revenue as the property acquired by the government entity.
 
     LEGAL PROCEEDINGS.  The Company's ownership of correctional and detention
facilities and its ownership interest in companies which operate and manage such
facilities could expose it to potential third party claims or litigation by
prisoners or other persons relating to personal injury or other damages
resulting from contact with a facility, its managers, personnel or other
prisoners, including damages arising from a prisoner's escape from, or a
disturbance or riot at, a facility owned by the Company. In addition, as an
owner of real property, the Company may be subject to certain proceedings
relating to personal injuries of persons at such facilities. The Company may be
held responsible under state laws for claims based on personal injury or
property damage despite contractual provisions in its leases with private prison
managers providing for indemnity against such claims. See "Information About the
Company -- Relationship with Operating Company -- Operating Company Leases."
Moreover, such legal proceedings could have a material adverse effect on
Operating Company and the Service Companies, which could adversely affect their
ability to make lease payments or the other required payments to the Company or
the amounts of such payments.
 
OWNERSHIP OF SHARES OF THE CAPITAL STOCK OF THE COMPANY INVOLVES TAX RELATED
RISKS
 
     DEPENDENCE ON QUALIFICATION AS A REIT.  The Company operates so as to
qualify as a REIT for federal income tax purposes. However, no assurance can be
made that the Company will continue to qualify as a REIT. Qualification as a
REIT involves the application of highly technical and complex provisions of the
Code, for which there are only limited judicial or administrative
interpretations. Application of these provisions to the Company is even more
difficult because of certain aspects of the Company's organizational structure,
including its ownership of non-voting common stock of Operating Company, its
ownership interest in, and receipt of dividends from, the Service Companies, its
receipt of license fees relating to use of the name "Corrections Corporation of
America" and any derivatives thereof and its distribution of earnings and
profits accumulated by CCA prior to the Merger. See "Information About the
Company." Qualification as a REIT also involves the
 
                                        6
<PAGE>   195
 
determination of various factual matters and circumstances not entirely within
the Company's control. See "Material Federal Income Tax Consequences -- Taxation
of the Company."
 
     If the Company fails to qualify as a REIT, it will be subject to federal
income tax, including any applicable alternative minimum tax, on its taxable
income at corporate rates. In addition, unless entitled to relief under certain
statutory provisions, the Company also would be disqualified from re-electing
REIT status for the four taxable years following the year during which
qualification is lost. Failure to qualify as a REIT would reduce the net
earnings of the Company available for distribution to stockholders because of
the additional tax liability to the Company for the year or years involved. To
the extent that distributions to stockholders would have been made in reliance
upon the Company's qualifying as a REIT, the Company might be required to borrow
funds or to liquidate certain of its investments to pay the applicable tax. The
failure to qualify as a REIT would also constitute a default under the Company's
current, and potentially its future, debt obligations.
 
     ADVERSE EFFECTS OF REIT MINIMUM DISTRIBUTION REQUIREMENTS.  In order to
qualify as a REIT, the Company is generally required each year to distribute to
its stockholders at least 95% of its taxable income, excluding any net capital
gain. In addition, if the Company disposes of assets acquired from CCA in the
Merger during the ten-year period following the effective date of its election
of REIT status, the Company will be required to distribute at least 95% of the
amount of any "built-in gain" attributable to such assets that the Company
recognizes in the disposition, less the amount of any tax paid with respect to
such recognized built-in gain. For a further discussion of this requirement, see
"Material Federal Income Tax Consequences -- Taxation of the Company -- Annual
Distribution Requirements." As a REIT, the Company generally is subject to a 4%
nondeductible excise tax on the amount, if any, by which certain distributions
paid by it with respect to any calendar year are less than the sum of: (i) 85%
of its ordinary income for that year; (ii) 95% of its capital gain net income
for that year; and (iii) 100% of its undistributed income from prior years.
Therefore, unless the Company's income increases each year, it will be required
eventually to distribute all of its income to avoid paying the excise tax.
 
     The Company intends to make distributions to its stockholders to comply
with the 95% distribution requirement and to avoid the nondeductible excise tax.
Differences in timing between the recognition of taxable income and the receipt
of cash available for distribution could require the Company to borrow funds on
a short-term basis to meet the 95% distribution requirement and to avoid the
nondeductible excise tax. If the Company must so borrow short-term funds it will
be further subject to the risks discussed above with respect to leverage. See
"-- The Company is Dependent on Outside Financing to Support its Growth;
Dilutive Effect of Such Financing."
 
     Distributions by the Company are determined by the Company Board and depend
on a number of factors, including the amount of cash available for distribution,
the financial condition of the Company, any decision by the Company Board to
reinvest funds rather than to distribute such funds, capital expenditures, the
annual distribution requirements under the REIT provisions of the Code and such
other factors as the Company Board deems relevant. For federal income tax
purposes, distributions paid to stockholders may consist of ordinary income,
capital gains, return of capital or a combination thereof.
 
     REQUIREMENT TO DISTRIBUTE ACCUMULATED EARNINGS AND PROFITS.  To qualify as
a REIT, the Company is required to distribute the accumulated earnings and
profits of CCA to which it succeeded pursuant to the Merger, as determined for
federal income tax purposes (the "Earnings and Profits Distribution"). The
Earnings and Profits Distribution will be taken into account by the Company's
taxable U.S. stockholders as ordinary income to the extent it is made out of
current or accumulated earnings and profits, and, although the law is not
entirely clear, may not be eligible for the "dividends received" deduction
generally available for corporations. See "Material Federal Income Tax
Consequences -- Taxation of the Company -- Non-REIT Earnings and Profits."
 
                                        7
<PAGE>   196
 
     TAX LEGISLATION.  The REIT industry is subject to regulation by Congress.
Legislation affecting REITs could be introduced in Congress at any time.
Moreover, legislation, as well as administrative interpretations or court
decisions, could also change the tax laws with respect to REIT qualification and
the federal income tax consequences of such qualification. The adoption of any
such legislation, regulation, administrative interpretation or court decision
could have a material adverse effect on the results of operations, financial
condition and prospects of the Company.
 
OWNERSHIP OF SHARES OF THE CAPITAL STOCK OF THE COMPANY INVOLVES RISKS INHERENT
IN INVESTMENT IN REAL ESTATE PROPERTIES
 
     GENERAL.  Investments in correctional and detention facilities and any
additional properties in which the Company may invest in the future are subject
to risks typically associated with investments in real estate. Such risks
include the possibility that the correctional and detention facilities and any
additional investment properties will generate total rental rates lower than
those anticipated or will yield returns lower than those available through
investment in comparable real estate or other investments. Revenue from
correctional and detention facilities, and yields from investments in such
properties, may be affected by many factors beyond the Company's control,
including changes in government regulation, general or local economic
conditions, the available local supply of prison beds and a decrease in the need
for prison beds.
 
     Equity investments in real estate are relatively illiquid and, therefore,
the ability of the Company to vary its portfolio promptly in response to changed
conditions will be limited. There are no limitations on the percentage of the
Company's assets that may be invested in any one property or venture; however,
the Company Board may establish limitations as it deems appropriate from time to
time. No limitations have been set on the number of properties in which the
Company will seek to invest or on the concentration of investments in any one
geographic region. See "Information About the Company."
 
     ENVIRONMENTAL MATTERS.  Operating costs may be affected by the obligation
to pay for the cost of complying with existing environmental laws, ordinances
and regulations, as well as the cost of complying with future legislation. Under
various federal, state and local environmental laws, ordinances and regulations,
a current or previous owner or operator of real property may be liable for the
costs of removal or remediation of hazardous or toxic substances on, under or in
such property. Such laws often impose liability whether or not the owner or
operator knew of, or was responsible for, the presence of such hazardous or
toxic substances. The cost of complying with environmental laws could materially
adversely affect the amount of cash available for distribution by the Company.
Phase I environmental assessments have been obtained on substantially all of the
facilities currently owned by the Company. The purpose of a Phase I
environmental assessment is to identify potential environmental contamination
that is made apparent from historical reviews of such facilities, review of
certain public records, visual investigations of the sites and surrounding
properties, toxic substances and underground storage tanks. The Phase I
environmental assessment reports do not reveal any environmental contamination
that the Company believes would have a material adverse effect on the Company's
business, assets, results of operations or liquidity, nor is the Company aware
of any such liability. Nevertheless, it is possible that these reports do not
reveal all environmental liabilities or that there are material environmental
liabilities of which the Company is unaware. In addition, environmental
conditions on properties owned by the Company may affect the operation or
expansion of facilities located on the properties.
 
     UNINSURED LOSS.  The leases with Operating Company require Operating
Company to maintain insurance with respect to each of the facilities to be owned
by the Company and leased to Operating Company. Operating Company currently
carries comprehensive liability, fire, flood (for certain facilities) and
extended insurance coverage with respect to such properties with policy
specifications
 
                                        8
<PAGE>   197
 
and insurance limits customarily carried for similar properties. There are,
however, certain types of losses, such as losses from earthquakes, which may be
either uninsurable or for which it may not be economically feasible to obtain
insurance coverage, in light of the substantial costs associated with such
insurance. The Company typically obtains new title insurance policies for
facilities when they are acquired, and the Company expects to obtain title
insurance policies on all facilities acquired by it in the future. Should an
uninsured loss occur, the Company could lose both its capital invested in, and
anticipated profits from, one or more of the facilities owned by the Company.
The Company's management believes its facilities are adequately insured in
accordance with industry standards.
 
THE COMPANY IS DEPENDENT ON CERTAIN INDIVIDUALS FOR ITS MANAGEMENT
 
     Doctor R. Crants serves as the Chief Executive Officer of the Company and
as Chairman of the Company Board. J. Michael Quinlan serves as the Vice-Chairman
of the Company Board. The loss of the services of either of these individuals
could have a material adverse effect on the Company as it would lose the benefit
of their extensive knowledge of, and experience in, the corrections industry.
The Company has entered into employment agreements with each of Doctor R. Crants
and J. Michael Quinlan. Under applicable Tennessee law, which governs the
interpretation and enforcement of the employment agreements with Doctor R.
Crants and J. Michael Quinlan, specific performance is not available as a remedy
for violation of the agreements. Moreover, the Company may not generally enforce
the provisions of the employment agreements, including noncompetition
agreements, if the provisions contained therein are deemed unreasonable,
provided, however, that courts might enjoin violations of covenants not to
compete if the scope of the employment is deemed to require special skills that
could not be attained by another employee of average competence.
 
THE COMPANY LACKS CONTROL OVER DAY-TO-DAY OPERATIONS AND MANAGEMENT OF ITS
FACILITIES
 
     To qualify as a REIT for federal income tax purposes, the Company cannot
operate, or participate in decisions affecting the operations of, its facilities
or those government-owned facilities managed by the Service Companies or
Operating Company. Accordingly, the Company's lessees control the operations of
its facilities pursuant to long-term "triple-net" leases, most of which have
initial terms of 12 years and three renewal terms of five years each,
exercisable upon the mutual agreement of the lessee and the Company. See
"Information About the Company -- Relationship with Operating
Company -- Operating Company Leases." During the terms of the leases, the
Company does not have the authority to require lessees to operate the facilities
in a particular manner or to govern any particular aspect of their operation
except as set forth in the leases. Thus, even if the Company believes a lessee
is operating a facility inefficiently or in a manner adverse to the Company's
interests, the Company may not require a lessee to change its method of
operation. The Company is limited to seeking redress only if the lessee violates
the terms of a lease, in which case the Company's primary remedy is to terminate
the lease or, in certain circumstances, all of the leases with that particular
lessee, and seek to recover damages from the lessee. If a lease is terminated,
the Company is required to find another suitable lessee or risk losing its
ability to elect or maintain REIT status, as applicable. Moreover, the Service
Companies control the operations of the government-owned facilities managed and
operated by them, and Operating Company controls the operations of the
facilities managed and operated by it. The Company will not have the authority
to require any of them to operate the facilities in a particular manner or to
govern any particular aspect of their operation. Accordingly, the Company has no
control over the operations which will provide revenues to the Service Companies
or Operating Company and thus provide the basis for any dividends or other
payments to be made to the Company from the Service Companies or Operating
Company.
 
                                        9
<PAGE>   198
 
THE COMPANY IMPOSES LIMITS ON THE OWNERSHIP OF ITS CAPITAL STOCK TO MAINTAIN
QUALIFICATION AS A REIT
 
     For the Company to qualify as a REIT, not more than 50% in value of its
outstanding shares of capital stock may be owned, directly or constructively, by
five or fewer individuals, as defined in the Code. In addition, rent from
related party tenants is not qualifying income for purposes of the gross income
tests under the Code. See "Material Federal Income Tax Consequences -- Taxation
of the Company -- Income Tests." Two sets of constructive ownership rules, one
to determine whether a REIT is closely held and one to determine whether rent is
from a related party tenant, apply in determining whether these requirements are
met. For the purpose of preserving the Company's REIT qualification, among other
things, the Company's Charter prohibits direct or constructive ownership by any
person of more than 9.8% of the shares of the Company's Common Stock or more
than 9.8% of the shares of the Company's Preferred Stock, (including the
Company's 8% Series A Cumulative Preferred Stock, $0.01 par value per share (the
"Series A Preferred Stock")). This ownership limit is referred to herein as the
"Ownership Limit." The constructive ownership rules in the Code are complex and
may cause the Company's Common Stock or the Company's Series A Preferred Stock
owned, directly or constructively, by a group of related individuals and/or
entities to be deemed to be constructively owned by one individual or entity. As
a result, the acquisition of less than 9.8% of the shares of the Company's
Common Stock or shares of the Company's Series A Preferred Stock or the
acquisition of an interest in an entity which owns shares of the Company's
Common Stock or shares of the Company's Series A Preferred Stock by an
individual or entity could cause that individual or entity or another individual
or entity to own constructively in excess of 9.8% of the shares of the Company's
Common Stock or shares of the Company's Series A Preferred Stock, and thus
subject such shares of the Company's Common Stock or shares of the Company's
Series A Preferred Stock to the Ownership Limit. Direct or constructive
ownership of shares of the Company's Common Stock or shares of the Company's
Series A Preferred Stock in excess of the Ownership Limit would cause the
violative transfer or ownership to be void, or cause such shares to be held in
trust as Stock-in-Trust (as hereinafter defined) for the benefit of one or more
charitable organizations. These provisions may inhibit market activity and the
resulting opportunity for stockholders to realize a premium for shares of the
Company's Common Stock or shares of the Company's Series A Preferred Stock if a
stockholder were attempting to assemble a block of shares in excess of the
Ownership Limit. These provisions could also have the effect of making it more
difficult for a third party to acquire control of the Company, including certain
acquisitions the stockholders may deem to be in their best interests. See
"-- Certain Provisions of the Company's Governing Documents May Limit Changes in
Control of the Company." Also, there can be no assurance that such provisions
will in fact enable the Company to meet relevant REIT ownership requirements.
See "Description of Capital Stock -- Restrictions on Ownership of Capital
Stock."
 
CERTAIN PROVISIONS OF THE COMPANY'S GOVERNING DOCUMENTS MAY LIMIT CHANGES IN
CONTROL OF THE COMPANY
 
     Certain provisions of the Company's Charter and the Company's Bylaws,
including provisions imposing the Ownership Limit, authorizing the issuance of
the Company's Preferred Stock and requiring staggered terms for the Company
Board, and certain provisions of the Maryland General Corporation Law ("MGCL")
regarding business combinations and control share acquisitions could have the
effect of delaying, deferring or preventing a change in control of the Company
or the removal of existing management and, as a result, could prevent the
stockholders of the Company from being paid a premium for their shares of the
capital stock of the Company. The Company's Charter authorizes the Company Board
to issue shares of the Company's Preferred Stock in one or more series, to
establish the number of shares in each series and to fix the designations,
powers, preferences and rights of each series and the qualifications,
limitations or restrictions thereof, all
 
                                       10
<PAGE>   199
 
without stockholder approval. The authorization of shares of the Company's
Preferred Stock may have an anti-takeover effect because it gives the Company
Board the power to issue the Company's Preferred Stock at its sole discretion on
such terms as it, in its sole discretion, deems proper, which may have a
dilutive effect on or otherwise deter any potential acquirer of the Company. The
Company's Charter provides for three classes of directors as nearly equal in
size as is practicable, exclusive of directors elected by holders of shares of
the Company's Series A Preferred Stock only when dividends payable on such
shares are in arrears. Each class of directors will hold office until the third
annual meeting for selection of directors following the election of such class.
The Company's Charter further provides that the stockholders of the Company may,
at any time, remove any director, with or without cause, by an affirmative vote
of a majority of stockholders entitled to vote in the election of directors.
These provisions may have an anti-takeover effect because a third party will be
unable to acquire immediate control of the Company Board due to the existence of
the classified board and will further be unable to remove directors without
majority stockholder approval.
 
YEAR 2000 COMPLIANCE ISSUES MAY HAVE AN EFFECT ON THE COMPANY
 
     Prior to the Merger, Prison Realty completed an assessment of its
information technology hardware and software and informed the Company it
believed that both were Year 2000 compliant, although there can be no assurance
that coding errors or other defects will not be discovered in the future. The
Company intends to continue to test for Year 2000 compliance during the calendar
year 1999. Because Operating Company is the lessee of a substantial majority of
the Company's facilities, the Company may be vulnerable to Operating Company's
failure to remedy its Year 2000 issues. The Company has initiated, and will
continue, discussions with the management of Operating Company regarding its
Year 2000 issues. Operating Company, which operates and manages facilities
previously operated and managed by CCA, became subject to CCA's Year 2000 issues
upon completion of the Merger. Prior to the Merger, CCA management advised
management of the Company that Year 2000 problems could arise in connection with
CCA's information technology hardware and software. CCA management also advised
management of the Company prior to the Merger that CCA was undertaking attempts
to remediate its Year 2000 problems. Additionally, CCA management advised the
management of the Company of the risk that the computer and non-information
technology systems of third parties, such as government agencies for which CCA
provided services, commercial banks and other lenders, could have Year 2000
problems that are not remedied.
 
     The failure of Operating Company, or of these third parties, to remedy
their Year 2000 problems could result in the delayed collection of accounts
receivable by Operating Company, by the Company from Operating Company or from
government agencies for which Operating Company provides services, as the case
may be, and the disruption of capital flows from third party lenders,
potentially resulting in liquidity stress. Such liquidity stress could adversely
affect Operating Company's ability to make timely lease and other payments to
the Company. Although Operating Company cannot control its Year 2000 risks
arising in connection with third parties, Operating Company has initiated
conversations with those third parties with whom it has important relationships
to determine the extent of their Year 2000 compliance problems.
 
     Additionally, the Company is vulnerable to the failure of the Service
Companies to remedy each of their Year 2000 issues. There is a risk that
government agencies, the sole customers of the Service Companies, have Year 2000
problems that will not be remedied and which could result in delayed collection
of accounts receivable. Moreover, the Service Companies are vulnerable to the
Year 2000 issues of Operating Company as a result of Operating Company's
agreement to provide administrative services to each of the Service Companies.
Any Year 2000 problems which may arise in connection with Operating Company's
information technology, hardware and software could affect Operating Company's
ability to collect accounts receivable on behalf of the Service Companies.
Delayed collections arising from either of the above events could adversely
affect the ability of each of the Service Companies to make distributions of its
net income to the Company or the amount of such
 
                                       11
<PAGE>   200
 
distributions. Although the Service Companies cannot control their Year 2000
risks arising in connection with those third parties, the Service Companies
have, or Operating Company has on their behalf, initiated conversations with
those third parties to determine the extent of their Year 2000 compliance
problems.
 
A FLUCTUATION IN MARKET INTEREST RATES MAY AFFECT THE PRICE OF THE COMPANY'S
CAPITAL STOCK
 
     One of the factors that may affect the price of the capital stock of the
Company is the amount of its distributions to stockholders in comparison to
yields on other financial instruments. An increase in the market interest rate
would provide higher yields on other financial instruments, which could
adversely affect the price of the Company's capital stock.
 
FACTORS TO BE CONSIDERED BY ERISA PLAN FIDUCIARIES
 
     Depending upon the particular circumstances of the plan, an investment in
the Offered Securities may not be an appropriate investment for an ERISA (as
hereinafter defined) plan, a qualified plan or individual retirement accounts
and individual retirement annuities (collectively, "IRAs"). The Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), is a broad
statutory framework that governs most non-governmental employee benefit plans in
the United States. In deciding whether to purchase any of the Offered
Securities, a fiduciary of a pension, profit-sharing or other employee benefit
plan subject to ERISA (an "ERISA Plan"), in consultation with its advisors,
should carefully consider its fiduciary responsibilities under ERISA, the
prohibited transaction rules of ERISA and the Code, and the effect of the "plan
asset" regulations issued by the U.S. Department of Labor.
 
                                       12
<PAGE>   201
 
                         INFORMATION ABOUT THE COMPANY
GENERAL
 
     The Company is the largest self-administered and self-managed
publicly-traded REIT in the United States focused on acquiring, developing and
owning correctional and detention facilities. As of January 8, 1999, the Company
owned 44 correctional and detention facilities, of which seven facilities were
under construction, in 16 states, the District of Columbia and the United
Kingdom with a total design capacity in excess of 40,000 beds. As of January 8,
1999, approximately 30,000 beds were leased under 37 operating leases. The
Company is currently developing 10,000 beds through the construction of seven
new facilities and the expansion of five currently operating facilities. The
unaudited depreciated book value of the Company's properties, including those
under construction or expansion, at January 1, 1999 was in excess of $2.0
billion and the appraised value of such properties was approximately $3.0
billion.
 
     The Company is the successor to each of CCA and Prison Realty. CCA merged
with and into the Company on December 31, 1998, and Prison Realty merged with
and into the Company on January 1, 1999, all pursuant to the terms and
conditions of the Merger Agreement.
 
     The Company's principal business strategy is to design, build, finance
and/or acquire and develop correctional and detention facilities from and for
both government entities and private prison operators, to expand the design
capacity of its existing facilities and to lease these facilities under
long-term "triple net" leases to government entities or qualified third party
operators. As of January 8, 1999, the Company leased 29 of its 44 facilities to
Operating Company, which manages and operates the facilities pursuant to
management contracts acquired from CCA. It is currently anticipated that
Operating Company will additionally lease six of the facilities currently under
construction by the Company. The Company also leases three of its facilities to
private operators other than Operating Company and leases six of its facilities
to government entities. Operating Company manages five facilities leased from
the Company by government entities pursuant to management contracts acquired
from CCA.
 
     The Company intends to elect to be taxed as a REIT under the Code and
generally will not be subject to federal income tax to the extent that it
distributes its earnings to its stockholders and maintains its qualification as
a REIT. To qualify as a REIT, the Company's income must be derived from certain
sources, including rents from real property (and generally excluding income from
the operation of a correctional and detention facility). See "Material Federal
Income Tax Consequences -- Taxation of the Company -- Income Tests."
Accordingly, the Company is precluded from managing and operating correctional
and detention facilities and, as a consequence, intends to lease such properties
pursuant to long-term non-cancellable leases.
 
     The Company was incorporated as a Maryland corporation in September 1998.
The Company's principal executive offices are located at 10 Burton Hills
Boulevard, Suite 100, Nashville, Tennessee, and the Company's telephone number
is (615) 263-0200.
 
RELATIONSHIP WITH OPERATING COMPANY
 
     Currently, Operating Company leases 29 of the Company's 44 facilities.
Operating Company, formed in connection with the Merger, is a leading manager of
privatized correctional and detention facilities. As of January 8, 1999,
Operating Company had contracts to manage and operate 40 correctional and
detention facilities, 34 of which are currently being managed and operated by
Operating Company. All of these facilities were operated pursuant to management
contracts formerly held by CCA or its corporate subsidiaries prior to the
Merger. Since the Company is precluded from managing and operating correctional
and detention facilities, these management contracts, together with certain
other non-real estate assets relating to the management contracts, and all of
the issued and outstanding capital stock of certain of CCA's wholly-owned
corporate subsidiaries, were sold to Operating Company immediately prior to the
Merger. In exchange, CCA received an installment note
 
                                       13
<PAGE>   202
 
in the principal amount of $137.0 million (the "Operating Company Note") and
100% of the non-voting common stock of Operating Company. CCA also entered into
a trade name use agreement with Operating Company (the "Trade Name Use
Agreement") granting Operating Company a license to use the name "Corrections
Corporation of America" and any derivative thereof. As a result of the Merger,
the Company, as the successor to CCA, became subject to all of CCA's rights and
obligations arising from this sale of management contracts and related assets to
Operating Company. Additionally, immediately after the Merger, all existing
leases between Prison Realty and CCA were cancelled, and the Company entered
into a master lease agreement and individual leases with respect to each
property owned by the Company and leased to Operating Company. The relationship
between the Company and Operating Company is more fully described below.
 
     OWNERSHIP OF OPERATING COMPANY.  The Company owns approximately 9.5% of the
capital stock of Operating Company, which consists of 100% of the non-voting
common stock of Operating Company and which represents approximately 9.5% of the
economic value of Operating Company. The remaining capital stock of Operating
Company, which consists of all of the voting common stock of Operating Company,
is owned as follows: (i) approximately 30%, valued at $15.0 million, is owned by
management employees of Operating Company other than Doctor R. Crants, who
serves as Chief Executive Officer of both the Company and Operating Company;
(ii) approximately 8%, valued at $4.0 million, is owned by management employees
of the Company; (iii) approximately 19.1%, valued at $9.5 million, is owned by
the wardens of the facilities operated by, and other employees of, Operating
Company; (iv) approximately 1.4%, valued at $700,000, is owned by certain
individuals who were key employees of Prison Realty prior to the Merger; (v)
approximately 16%, valued at $8.0 million, is owned by Sodexho; and (vi)
approximately 16%, valued at $8.0 million, is owned by the Baron Mutual Fund.
The shares held by the Operating Company wardens are restricted and will vest
if, and only if, they remain employed by Operating Company or one of the Service
Companies through December 31, 2003. Any shares that are forfeited by wardens
will remain outstanding and will be held by a trustee for the benefit of the
remaining wardens until December 31, 2003, whereupon they will vest and will be
distributed to wardens still employed by Operating Company. Additionally, the
Company has certain preemptive rights to maintain its 9.5% ownership interest in
the capital stock of Operating Company pursuant to an agreement with Operating
Company.
 
     OPERATING COMPANY NOTE.  In partial consideration for the sale by CCA and
its corporate subsidiaries of certain management contracts and other related
assets to Operating Company immediately prior to the Merger, CCA received the
Operating Company Note. As the surviving entity in the Merger, the Company
succeeded to CCA's rights under the Operating Company Note. The Operating
Company Note is payable over 10 years and bears interest at a rate of 12% per
annum. Interest only is payable for the first four years of the Operating
Company Note, and the principal amount of the Operating Company Note will be
amortized over the following six years. To the extent Operating Company
generates available cash flow from operations in excess of amounts required to
make payments under its credit facility or other similar financing arrangements,
such funds shall be used to prepay the principal due under the Operating Company
Note. Doctor R. Crants has guaranteed payment of 10% of the outstanding
principal amount due under the Operating Company Note. Pursuant to the terms of
the Operating Company Credit Agreement, as hereinafter defined, Operating
Company's payment of principal and interest due the Company under the Operating
Company Note is restricted in certain specified instances, and the Operating
Company Credit Agreement further provides that payments due the Company under
the Operating Company Note are subordinate and junior in right to the
obligations and liabilities of Operating Company to GECC. See "Recent Financings
and Related Agreements -- Operating Company."
 
     TRADE NAME USE AGREEMENT.  Prior to the Merger, and in connection with
CCA's sale to Operating Company of the management contracts and other related
assets described herein, CCA entered into the Trade Name Use Agreement with
Operating Company. Under the Trade Name Use
 
                                       14
<PAGE>   203
 
Agreement, Operating Company was granted the right to use the name "Corrections
Corporation of America" and any derivative thereof, in conformance with
standards reasonably set by CCA, for the periods commencing on the date of
execution and terminating on the tenth anniversary thereof. The agreement may
also be terminated upon 10 days' written notice to Operating Company; the
occurrence of a change in control of Operating Company; the liquidation or
bankruptcy of Operating Company; or in the event of an unauthorized transfer of
the right to use the name "Corrections Corporation of America" and any
derivative thereof by Operating Company. In addition, Operating Company
acknowledged in the Trade Name Use Agreement that CCA owned all rights, title
and interest in and to the name "Corrections Corporation of America" and any
derivative thereof and agreed that it would do nothing inconsistent with such
ownership. In consideration for such right, Operating Company agreed to pay a
fee to CCA equal to the sum of (i) 2.75% of the gross revenues of Operating
Company for the first three years of the Trade Name Use Agreement, (ii) 3.25% of
the gross revenues of Operating Company for the fourth and fifth year of the
Trade Name Use Agreement, and (iii) 3.625% of Operating Company's gross revenues
for the remaining term of the Trade Name Use Agreement, provided that the amount
of such fee may not exceed (a) 2.75% of the gross revenues of the Company for
the first three years of the agreement, (b) 3.5% of the gross revenues of the
Company for the fourth and fifth year of the agreement, or (c) 3.875% of the
Company's gross revenues for the remaining term of the agreement. As the
surviving entity in the Merger, the Company succeeded to CCA's rights and
obligations arising under the Trade Name Use Agreement.
 
     OPERATING COMPANY LEASES.  Immediately after the Merger, all existing
leases between CCA and Prison Realty were cancelled, and the Company and
Operating Company entered into a master lease agreement (the "Operating Company
Master Agreement to Lease") with a primary term of 12 years (the "Fixed Term")
and individual leases with respect to each facility currently leased by
Operating Company (collectively, the "Operating Company Leases"). The Operating
Company Lease for each facility owned by the Company and leased to Operating
Company conveys a leasehold interest in the land, the buildings and structures
and other improvements thereon, easements, rights and similar appurtenances to
such land and improvements, and permanently affixed equipment, machinery and
other fixtures relating to the operation of the facility and all personal
property necessary to operate the facility for its intended purpose, other than
a limited amount of the Company's proprietary property (the "Operating Company
Leased Property"). Each Operating Company Lease permits Operating Company to
operate the Operating Company Leased Property only as a correctional or
detention facility. Operating Company has the responsibility in each Operating
Company Lease to obtain and maintain all licenses, certificates and permits in
order to use and operate each facility.
 
     The rent schedules under the Operating Company Leases provide for a
relatively stable source of cash flow and opportunities to participate in future
growth in revenues experienced by Operating Company. The rent for the first year
for each facility under the Operating Company Leases was initially set at a
fixed amount (the "Annual Base Rent") and will be increased each year by an
amount (the "Additional Rent") equal to the percentage of the rent applicable to
a particular facility in the preceding year, such percentage being equal to the
greater of (i) 4%, or (ii) the percentage which is 25% of the percentage
increase in the gross management revenues realized by Operating Company from its
operations at such facility for the prior year, exclusive of any increase
attributable to expansion in the size of or the number of beds in such facility.
Annual Base Rent and Additional Rent for each Operating Company Leased Property
will be payable in monthly installments. Pursuant to the terms of the
Intercreditor and Subordination Agreement, as hereinafter defined, the
obligations of Operating Company to the Company under the Operating Company
Leases are subordinate and junior in right of payment to all obligations and
liabilities of Operating Company to GECC. In addition, pursuant to the terms of
the Operating Company Master Agreement to Lease, payment of a
 
                                       15
<PAGE>   204
 
portion of the rent due the Company under the Operating Company Leases will be
deferred if certain Operating Company financial criteria are not met. See
"Recent Financings and Related Agreements -- Operating Company."
 
     The Operating Company Lease for each facility may be extended at fair
market rates for three additional five-year terms beyond the Fixed Term (the
"Extended Terms"), but only upon the mutual agreement of the Company and
Operating Company. Fair market rates for Extended Terms will be determined
mutually by the Company and Operating Company based on their respective analyses
of the market for the relevant facility. Such analyses may include a review of
the historical and projected economic performance of the relevant facility and
will take into account the interest rate environment at the time of the
extension and the creditworthiness of the tenant. The Fixed Term and Extended
Terms under each Operating Company Lease are subject to earlier termination upon
the occurrence of certain contingencies described in the Operating Company
Lease. Additionally, each Operating Company Lease may be terminated by the
Company, at its option, at any time after the first five years of the Operating
Company Lease, upon 18 months written notice to Operating Company.
 
     Each Operating Company Lease is what is commonly known as a "triple-net"
lease or "absolute net" lease, under which Operating Company is to pay the
Annual Base Rent and all additional charges. All additional charges include
every fine, penalty, interest expense and cost which may be added for nonpayment
or late payment thereof, all taxes, assessments and levies, excises, fees and
all other government charges with respect to each Operating Company Leased
Property, and all charges for utilities and services, including, without
limitation, electricity, telephone, trash disposal, gas, oil, water, sewer,
communication and all other utilities used in each Operating Company Leased
Property.
 
     Under each Operating Company Lease, Operating Company must, at its sole
cost and expense, maintain each Operating Company Leased Property in good order,
repair and appearance and must make structural and non-structural, interior and
exterior, foreseen and unforeseen, and ordinary and extraordinary repairs which
may be necessary and appropriate to keep such Operating Company Leased Property
in good order, repair and appearance (excluding ordinary wear and tear). The
Company will not be required to build or rebuild any improvements to any
Operating Company Leased Property, or to make any repairs, replacements,
alterations, restorations or renewals to any Operating Company Leased Property.
 
     Operating Company, at its sole cost and expense, may make alterations,
additions, changes and/or improvements to each Operating Company Leased Property
with the prior written consent of the Company, provided that the value and
primary intended use of such Operating Company Leased Property (determined in
the Company's reasonable judgment) is not impaired. All machinery, equipment,
furniture, furnishings and other personal property installed at the expense of
Operating Company on any Operating Company Leased Property will remain the
property of Operating Company until the expiration or earlier termination of the
Operating Company Lease.
 
     Each Operating Company Lease provides that, at the request of Operating
Company, the Company may make capital additions, including constructing one or
more new buildings or other improvements to a particular Operating Company
Leased Property which are not normal or recurring to the maintenance of an
Operating Company Leased Property. A capital addition to an Operating Company
Leased Property may necessitate an amendment to an existing Operating Company
Lease or a new lease agreement setting forth any changes in the premises, rent
or other similar terms of the Operating Company Lease as a result of the capital
addition. In certain situations, a capital addition to an Operating Company
Leased Property may be made directly by Operating Company and financed by third
parties, with the prior written consent of the Company. In the case of a capital
 
                                       16
<PAGE>   205
 
addition not undertaken or financed by the Company, the Company will have an
option to acquire and lease back to Operating Company such capital addition for
a period of 10 years following the date on which inmates are first received at
such capital addition, at a cost equal to the fair market value of such capital
addition and at an annual rental rate equal to fair market rental rates.
 
     Each Operating Company Lease makes various representations and warranties
relating to environmental matters with respect to each Operating Company Leased
Property. Each Operating Company Lease also requires Operating Company to
indemnify and hold harmless the Company and any holder of a mortgage, deed of
trust or other security agreement on an Operating Company Leased Property (an
"Operating Company Mortgagee") from and against all liabilities, costs and
expenses imposed upon or asserted against the Company or the Operating Company
Leased Property on account of, among other things, any federal, state or local
law, ordinance, regulation, order or decree relating to the protection of human
health or the environment in respect of the Operating Company Leased Property.
The Operating Company Leases also provide, however, that Operating Company will
not be liable with respect to matters or events that arise after the
commencement date of the applicable Operating Company Lease as a result of the
negligence or misconduct of the Company.
 
     The Operating Company Leases provide that Operating Company may not,
without the prior written consent of the Company, assign, sublease, mortgage,
pledge, hypothecate, encumber or otherwise transfer any Operating Company Lease
or any interest therein with respect to all or any part of the Operating Company
Leased Property. The Operating Company Leases further state that such consent
may be granted or withheld by the Company in its sole discretion. An assignment
of an Operating Company Lease will be deemed to include any "change of control"
(as described below) of Operating Company as if such change of control were an
assignment of the Operating Company Lease. A "change of control" of Operating
Company means, for purposes of the Operating Company Leases, the issuance and/or
sale by Operating Company or the sale by any stockholder of Operating Company of
a controlling interest in Operating Company, or the sale or other transfer of
all or substantially all of the assets of Operating Company. A "change of
control" also means any transaction pursuant to which Operating Company is
merged with or consolidated into another entity, and Operating Company is not
the surviving entity. The Operating Company Leases further provide that no
assignment will in any way impair the continuing primary liability of Operating
Company under the Operating Company Leases.
 
     In the event of any damage or destruction to any facility, Operating
Company has the obligation to fully repair or restore the same at Operating
Company's expense, with the Annual Base Rent, real estate taxes and other
impositions on the particular facility being proportionately abated during the
time of restoration, but only to the extent of any rental interruption insurance
proceeds actually received by the Company. If any facility is damaged to such an
extent that 50% of the facility is rendered unsuitable for use as a correctional
or detention facility, and if Operating Company has fully complied with the
insurance obligations with respect to such facility (including maintaining
insurance against loss of rents), Operating Company may terminate the Operating
Company Lease with respect to that facility, upon turning over all insurance
proceeds to the Company with respect to such facility, together with an amount
equal to the difference, if any, between the amount of such insurance proceeds
and the net book value of the damaged facility, as reflected on the Company's
financial statements on the date of damage.
 
     In the event of a condemnation or taking of any Operating Company Leased
Property, so long as such condemnation was not due to Operating Company's
failure to maintain the particular Operating Company Leased Property, the
Operating Company Lease will terminate as to the portion of the Operating
Company Leased Property taken, and, in the event of a partial taking, Operating
Company is obligated to repair the portion not taken, if the same does not
render the Operating Company
 
                                       17
<PAGE>   206
 
Leased Property unsuitable for Operating Company's then use and occupancy, but
only to the extent of the condemnation award. The total condemnation award shall
be payable to the Company, except that Operating Company may recover the value
of its improvements and the value of its leasehold interest so long as the
amount of the award paid to the Company is equal to the net book value of the
facility, as reflected on the Company's financial statements on the date of the
condemnation.
 
     Under the Operating Company Lease, Operating Company indemnifies, and is
obligated to save harmless, the Company from and against all liabilities, costs
and expenses (including reasonable attorneys' fees and expenses) imposed upon or
asserted against the Company as owner of the applicable Operating Company Leased
Property on account of, among other things, (i) any accident, injury to, or
death of a person or loss of or damage to property on or about the Operating
Company Leased Property; (ii) any use, misuse, non-use, condition, maintenance
or repair by Operating Company of the Operating Company Leased Property; (iii)
any impositions (which are the obligations of Operating Company to pay pursuant
to the applicable provisions of such Operating Company Lease); (iv) any claim of
any person incarcerated in the Operating Company Leased Property, including
claims alleging breach or violation of such person's civil or legal rights; (v)
any failure on the part of Operating Company to perform or comply with any of
the terms of the Operating Company Lease or any sublease; (vi) any acts,
omissions or negligence of Operating Company or any agent, employee, investor of
Operating Company or similar persons; and (vii) any liability the Company may
incur or suffer as a result of any permitted contest by Operating Company under
any Operating Company Lease.
 
     The obligations of Operating Company under each Operating Company Lease
will be cross-defaulted to each of the other Operating Company Leases with
respect to payment defaults, certain bankruptcy and insolvency related defaults
and defaults relating to any Operating Company default on a material debt
obligation or any substantial adverse judgment not covered by insurance and not
promptly paid by Operating Company. Although the Company will have general
recourse to Operating Company under the Operating Company Leases, Operating
Company's payment obligations under such Operating Company Leases will not be
secured by any assets of Operating Company.
 
     An "event of default" will be deemed to have occurred under the Operating
Company Master Agreement to Lease and any individual Operating Company Lease if:
(i) Operating Company fails to perform any covenant and does not diligently
undertake to cure the same after 90 days' notice from the Company; (ii) if the
interest of Operating Company in any Operating Company Leased Property is levied
upon or attached and is not discharged in a specified period of time; (iii) if
Operating Company ceases operations at an Operating Company Leased Property for
a period in excess of 45 days during the Fixed Term of the respective individual
Operating Company Lease; or (iv) if any representation or warranty of Operating
Company in the Operating Company Master Agreement to Lease is incorrect. An
"event of default" will be deemed to have occurred under the Operating Company
Master Agreement to Lease and all of the Operating Company Leases if (i) "events
of default" as described in the preceding sentence exist with respect to
Operating Company Leased Properties for which the aggregate monthly Base Rent
constitutes a specified percentage of the monthly Base Rent for all of the
Operating Company Leased Properties; (ii) if Operating Company fails to pay any
rent within 60 days after notice of non-payment from the Company; (iii) if any
bankruptcy proceedings are instituted by or against Operating Company and, if
against Operating Company, they are not dismissed within 90 days; (iv) if
Operating Company defaults in any payment of any obligations for borrowed money
having a principal balance of $15.0 million or more in the aggregate and such
default is not discharged within 90 days; (v) the failure of the Company to
qualify as a REIT under the Code; (vi) if Operating Company is the subject of a
non-appealable final judgment in an amount greater than $5.0 million, which is
not covered by insurance or discharged by Operating Company within a specified
period of time; or (vii) if, at any time prior to
 
                                       18
<PAGE>   207
 
January 1, 2004, Operating Company completes a public offering of its common
stock or securities convertible into its common stock, transfers or sells an
amount of its common stock resulting in 20% or more of its common stock being
held by persons other than shareholders of Operating Company on the date of the
Operating Company Master Agreement to Lease, or transfers or sells all or
substantially all of its total assets.
 
     Upon any event of default in connection with a specific Operating Company
Leased Property, the Company may evict Operating Company from such Operating
Company Leased Property and either terminate the Operating Company Lease or
re-let the Operating Company Leased Property. In either event, Operating Company
shall remain responsible for the rental value of such Operating Company Leased
Property for the remainder period of the term in excess of rents received by the
Company from any successor occupant. In addition, the Company may exercise any
other rights that it may have under law. In the event the Company evicts
Operating Company from an Operating Company Leased Property, the Operating
Company Master Agreement to Lease will remain in full force and effect for all
other Operating Company Leased Properties. With respect to certain events of
default under the Operating Company Master Agreement to Lease which are not
referable to a specific Operating Company Leased Property (including Operating
Company's failure to timely pay rent), the Company shall have all of the
foregoing rights and remedies with respect to all of the Operating Company
Leased Properties.
 
     The Operating Company Leases are governed by and construed in accordance
with Tennessee law (but not including Tennessee's conflict of laws rules) except
for certain procedural laws which must be governed by the laws of the location
of each Operating Company Leased Property. Because the facilities are located in
various states, the Operating Company Leases may be subject to restrictions
imposed by applicable local law. Neither the Operating Company Master Agreement
to Lease nor any of the other agreements entered into between Operating Company
and the Company prohibits or otherwise restricts the Company's ability to lease
properties to parties other than Operating Company.
 
     RIGHT TO PURCHASE AGREEMENT.  While it is not anticipated that Operating
Company will acquire or develop additional correctional or detention facilities
in the future, in connection with the Merger, the Company and Operating Company
entered into a right to purchase agreement (the "Right to Purchase Agreement")
whereby the Company has an option to acquire, and lease back to Operating
Company at fair market value, any correctional or detention facility acquired or
developed and owned by Operating Company in the future, for a period of ten
years following the date on which service is commenced with respect to such
facility. For facilities acquired pursuant to the Right to Purchase Agreement,
the initial annual rental rate will be the fair market rental rates, as
determined by the Company and Operating Company. Additionally, the Company has a
right of first refusal in the event Operating Company obtains an acceptable
third party offer to acquire or provide mortgage secured financing to finance
more than 90% of the cost of any correctional or detention facility owned by
Operating Company or which is acquired or developed by Operating Company or its
subsidiaries in the future. Pursuant to such right, prior to selling any such
facility, or mortgaging more than 90% of the cost of such facility, Operating
Company must first offer to sell such facility to the Company or have the
Company finance such facility, as applicable, on the same terms and conditions
contained in such third party offer. With respect to a sale of any such
facility, if the Company declines to purchase such facility at a price or on
terms set forth in such third party offer, Operating Company will be free to
sell such facility for a specified period of time at a price at least equal to
the price offered to the Company, and on terms and conditions substantially
consistent with those offered to the Company. With respect to a first mortgage
financing of 90% of the cost of any such facility, if the Company declines to
provide such financing on the terms set forth in such third party offer,
Operating Company will be free to obtain first mortgage financing from a third
party on terms and conditions no less favorable to Operating Company than those
contained in the third party offer.
 
                                       19
<PAGE>   208
 
     SERVICES AGREEMENT.  Immediately after the Merger, Operating Company
entered into a services agreement (the "Services Agreement") with the Company
pursuant to which Operating Company will serve as a facilitator of the
construction and development of additional facilities on behalf of the Company
for a term of five years from the date of the Services Agreement. In such
capacity, Operating Company will perform, at the direction of the Company, such
services as are customarily needed in the construction and development of
correctional and detention facilities, including services related to
identification of potential additional facilities, preparation of proposals,
project bidding, project design, government relations and project marketing. In
consideration for the performance of such services, Operating Company will
receive a fee equal to 5% of the total capital expenditures (excluding the
incentive fee discussed below and the 5% fee herein referred to) incurred in
connection with the construction and development of a facility, plus an amount
equal to $560 per new bed at the facility. Under the terms of the Services
Agreement, the Company will not be obligated to pay the services fee of $560 per
new bed unless the rent payable under the Operating Company Lease for the
facility being developed is determined based upon the fair market value of the
facility with an applicable lease rate of at least 11%.
 
     TENANT INCENTIVE AGREEMENT.  Immediately after the Merger, Operating
Company entered into a tenant incentive agreement (the "Tenant Incentive
Agreement") with the Company pursuant to which the Company will pay to Operating
Company an incentive fee to induce Operating Company to enter into the Operating
Company Leases with respect to those facilities developed and facilitated by
Operating Company. The amount of the incentive fee will be $840 per new bed of
each facility leased by Operating Company for which Operating Company has served
as developer and facilitator. Under the terms of the Tenant Incentive Agreement,
the Company will not be obligated to pay the incentive fee with respect to a
facility unless the rent payable under the Operating Company Lease for the
facility is determined based upon the fair market value of the facility with an
applicable lease rate of at least 11%. No fee will be payable with respect to
additions to a facility.
 
RELATIONSHIP WITH SERVICE COMPANY A
 
     As of January 8, 1999, Service Company A had contracts to manage and
operate 11 government-owned adult prison facilities, all of which were formerly
operated by CCA pursuant to management contracts held by CCA or its corporate
subsidiaries prior to the Merger. Since the Company is precluded from managing
and operating correctional and detention facilities, these management contracts,
together with certain other non-real estate assets relating to the management
contracts, were sold to a newly-created limited liability company, Prison
Management Services, LLC, immediately prior to the Merger. In exchange, CCA
received 100% of the non-voting membership interest in Prison Management
Services, LLC. This interest obligated Prison Management Services, LLC to make
distributions to CCA equal to 95% of its net income, as determined in accordance
with GAAP. The Company, as the surviving entity in the Merger, succeeded to
CCA's interest in Prison Management Services, LLC. Immediately after the Merger,
Prison Management Services, LLC was merged with and into Service Company A, with
Service Company A as the surviving company. As a result of this merger, the
Company received 100% of the non-voting common stock of Service Company A. The
non-voting common stock obligates Service Company A to pay dividends to the
Company equal to 95% of its net income, as determined in accordance with GAAP.
 
     The remaining outstanding capital stock of Service Company A consists of
voting common stock. An unaffiliated privately held investment Tennessee limited
liability company, Privatized Management Services Investors, LLC, owns 85% of
the outstanding voting common stock of Service Company A. None of the members or
managers of Privatized Management Services Investors, LLC are employees or
directors of the Company or shareholders of Operating Company or Service Company
B, and no employee or director of the Company or shareholder or director of
Operating Company or Service Company B has any direct or indirect interest in
Privatized Management Services Investors, LLC.
 
                                       20
<PAGE>   209
 
The remaining 15% of the voting common stock of Service Company A is owned by
the wardens of facilities operated by Service Company A. The shares held by the
Service Company A wardens are restricted and will vest if, and only if, they
remain employed by Service Company A through December 31, 2003. Any shares that
are forfeited by the Service Company A wardens will remain outstanding and will
be held by a trustee for the benefit of the remaining Service Company A wardens
until December 31, 2003, whereupon they will vest and will be distributed to
wardens still employed by Service Company A.
 
RELATIONSHIP WITH SERVICE COMPANY B
 
     As of January 8, 1999, Service Company B had contracts to manage and
operate 19 government-owned jails and juvenile detention facilities, all of
which were formerly operated by CCA pursuant to management contracts held by CCA
or its corporate subsidiaries prior to the Merger. Since the Company is
precluded from managing and operating correctional and detention facilities,
these management contracts, together with certain other non-real estate assets
relating to the management contracts, were sold to a newly-created limited
liability company, Juvenile and Jail Facility Management Services, LLC,
immediately prior to the Merger. In exchange, CCA received 100% of the
non-voting membership interest in Juvenile and Jail Facility Management
Services, LLC. This interest obligated Juvenile and Jail Facility Management
Services, LLC to make distributions to CCA equal to 95% of its net income, as
determined in accordance with GAAP. The Company, as the surviving entity in the
Merger, succeeded to CCA's interest in Juvenile and Jail Facility Management
Services, LLC. Immediately after the Merger, Juvenile and Jail Facility
Management Services, LLC was merged with and into Service Company B, with
Service Company B as the surviving company. As a result of this merger, the
Company received 100% of the non-voting common stock of Service Company B. The
non-voting common stock obligates Service Company B to pay dividends to the
Company equal to 95% of its net income, as determined in accordance with GAAP.
 
     The remaining outstanding capital stock of Service Company B consists of
voting common stock. An unaffiliated privately held investment Tennessee limited
liability company, Correctional Services Investors, LLC, owns 85% of the
outstanding voting common stock of Service Company B. None of the members or
managers of Correctional Services Investors, LLC are employees or directors of
the Company or shareholders of Operating Company or Service Company A, and no
employee or director of the Company or shareholder or director of Operating
Company or Service Company A has any direct or indirect interest in Correctional
Services Investors, LLC. The remaining 15% of the voting common stock of Service
Company B is owned by the wardens of facilities operated by Service Company B.
The shares held by the Service Company B wardens are restricted and will vest
if, and only if, they remain employed by Service Company B through December 31,
2003. Any shares that are forfeited by the Service Company B wardens will remain
outstanding and will be held by a trustee for the benefit of the remaining
Service Company B wardens until December 31, 2003, whereupon they will vest and
will be distributed to wardens still employed by Service Company B.
 
RELATIONSHIP BETWEEN OPERATING COMPANY AND THE SERVICE COMPANIES
 
     Immediately after the Merger, each of Service Company A and Service Company
B entered into an administrative services agreement (the "Administrative
Services Agreement") with Operating Company, pursuant to which employees of
Operating Company's administrative departments perform extensive administrative
services (including but not limited to legal, finance, management information
systems and government relations services), as needed, for each of the Service
Companies. As consideration for the foregoing, each Service Company pays
Operating Company a management fee of $250,000 per month. This management fee
will be increased annually at the rate of 4% per year. In addition, immediately
after the Merger, Operating Company entered into a trade name use agreement with
each of the Service Companies under which Operating Company granted to each of
 
                                       21
<PAGE>   210
 
the Service Companies the right to use the name "Corrections Corporation of
America" and any derivative thereof, subject to specified terms and conditions
therein.
 
CERTAIN INFORMATION INCORPORATED BY REFERENCE
 
     Certain information relating to the policies and objectives regarding
growth, investment, financing, working capital and other policies and objectives
of the Company is set forth in the Company's Prospectus filed with the
Commission pursuant to Rule 424(b)(4) promulgated under the Securities Act,
dated October 30, 1998, and which is a part of the Company's Registration
Statement on Form S-4 (File no. 333-65017), under the heading "Information About
the Policies and Objectives of New Prison Realty", incorporated herein by
reference.
 
                    RECENT FINANCINGS AND RELATED AGREEMENTS
 
     In connection with the completion of the Merger, the Company obtained the
$650.0 million Company Credit Facility pursuant to the terms of a Credit
Agreement dated as of January 1, 1999, by and among the Company and certain of
its subsidiaries and NationsBank, N.A. as Administrative Agent, Lehman
Commercial Paper, Inc., as Documentation Agent, and the Bank of Nova Scotia, as
Syndication Agent (the "Company Credit Agreement"). The Credit Facility is
comprised of the Revolving Facility and the Term Loan Facility. The Revolving
Facility matures January 1, 2002 and the Term Loan Facility matures January 1,
2003. The Credit Facility is secured by substantially all the assets of the
Company. The Revolving Facility bears interest at variable rates of interest
based on a spread over the base rate or LIBOR (as elected by the Company), which
spread is determined by reference to the Company's credit rating. The spread
ranges from .25% to 1.25% for base rate loans and from 1.375% to 2.75% for LIBOR
rate loans. The Company is currently not rated. As such, under the terms of the
Company Credit Agreement, the initial interest rate spreads will be 1.00% for
base rate loans and 2.5% for LIBOR rate loans. The Term Loan Facility bears
interest at a variable base rate equal to 3.25% in excess of LIBOR. The
Revolving Facility also allows for a $150.0 million letter of credit
sub-facility, enabling the Company to obtain letters of credit for general
corporate purposes. Upon the initial funding of the Company Credit Facility, the
Company has $340.0 million currently outstanding under the Revolving Facility
and $250.0 million currently outstanding under the Term Loan Facility. Amounts
drawn under the Revolving Credit Facility included $114.0 million required to
temporarily cash collateralize outstanding Letters of Credit which are not yet
reissued under the Company Credit Facility. Approximately $502.0 million of the
amounts currently outstanding under the Company Credit Facility were used to
repay outstanding indebtedness under Prison Realty's and CCA's credit facilities
prior to the Merger.
 
     The Company also agreed to sell $40.0 million principal amount of
Convertible Subordinated Notes (the "Subordinated Notes") to MDP Ventures IV
LLC, a New York limited liability company ("MDP"), pursuant to the terms of a
Note Purchase Agreement dated December 31, 1998 by and between the Company and
MDP (the "Note Purchase Agreement"). The first $20.0 million tranche closed on
December 31, 1998, and the second $20.0 million tranche is expected to close on
January 29, 1999. The Subordinated Notes bear or will bear interest at 9.5% per
annum and are due December 31, 2008 and January 29, 2009, respectively. The
Subordinated Notes are convertible into shares of the Company's Common Stock at
a conversion price of approximately $28.00 per share, as may be adjusted under
the terms of the Note Purchase Agreement. The Company also entered into a
Registration Rights Agreement with MDP regarding the registration of the shares
of the Company's Common Stock to be issued to MDP upon conversion of the
Subordinated Notes.
 
     In connection with the Merger, the Company assumed or issued in exchange
for similar current outstanding securities: (i) $7.0 million 8.5% Convertible
Subordinated Notes due November 7, 1999, originally issued to Sodexho by CCA on
June 23, 1994, which are convertible into 1,709,699 shares
 
                                       22
<PAGE>   211
 
of the Company's Common Stock at a conversion price of $4.094 per share; (ii)
$20.0 million 7.5% Convertible Subordinated Notes due February 28, 2002,
originally issued to Sodexho by CCA on February 28, 1996, which are convertible
into 701,135 shares of the Company's Common Stock at a conversion price of
$28.525 per share; (iii) $30.0 million 7.5% Convertible Subordinated Notes due
February 28, 2005, issued by the Company to PMI Mezzanine Fund, L.P. ("PMI"),
which are convertible into 1,094,120 shares of the Company's Common Stock at a
conversion price of $27.419 per share and which replace the convertible
subordinated notes originally issued by CCA to PMI on February 29, 1996; and
(iv) the forward contract of CCA whereby CCA agreed to sell to Sodexho up to
$20.0 million of convertible subordinated notes at any time prior to December
1999. The notes which may be purchased pursuant to the forward contract will
bear interest at LIBOR plus 1.35% and will be convertible into shares of the
Company's Common Stock at a conversion price of $7.80 per share.
 
                                USE OF PROCEEDS
 
     Unless otherwise specified in the applicable Prospectus Supplement, the
Company intends to use the net proceeds from the sale of the Offered Securities
for the general corporate purposes of the Company. These general corporate
purposes may include, without limitation, repayment of maturing obligations,
redemption of outstanding indebtedness, financing (in whole or part) for future
acquisitions (including acquisitions of companies and/or other real estate
properties in accordance with the Company's business objectives and strategy),
capital expenditures and working capital. Pending any such uses, the Company may
invest the net proceeds from the sale of any of the Offered Securities in
short-term investment grade instruments, interest bearing bank accounts,
certificates of deposit, money market securities, U.S. Government securities or
mortgage-backed securities guaranteed by federal agencies or may use them to
reduce short-term indebtedness.
 
                          DESCRIPTION OF CAPITAL STOCK
 
GENERAL
 
     Under the Company's Charter, the authorized capital stock of the Company
consists of 300,000,000 shares of Common Stock and 20,000,000 shares of
Preferred Stock. 4,300,000 shares of the Preferred Stock are designated as
Series A Preferred Stock and are currently issued and outstanding. The following
summary description of the Common Stock, the Preferred Stock, the Common Stock
Purchase Rights, the Debt Securities and the Warrants sets forth certain general
terms and conditions of the capital stock of the Company to which any Prospectus
Supplement may relate. The descriptions below do not purport to be complete and
are qualified entirely by reference to the Company's Charter, as amended, any
certificate of designations with respect to Preferred Stock and any applicable
Prospectus Supplement. For a more complete description of the capital stock of
the Company, including the Series A Preferred Stock, see the Company's
Prospectus filed with the Commission pursuant to Rule 424(b)(4) promulgated
under the Securities Act, dated October 30, 1998, which is a part of the
Company's Registration Statement on Form S-4 (File No. 333-65017), under the
heading "New Prison Realty Capital Stock" which is incorporated herein by
reference.
 
COMMON STOCK
 
     The holders of shares of Common Stock are entitled to one vote per share on
all matters voted on by holders of shares of Common Stock, including the
election of directors, and, except as otherwise required by law or provided in
any resolution adopted by the Company Board with respect to any series of
Preferred Stock establishing the powers, designations, preferences and relative,
participating, option or other special rights of such series, the holders of
such Common Stock exclusively possess all voting power. The Company's Charter
does not provide for cumulative voting
 
                                       23
<PAGE>   212
 
in the election of directors. Subject to any preferential rights of holders of
shares of the Series A Preferred Stock or of any other outstanding series of
Preferred Stock, the holders of shares of Common Stock are entitled to such
distributions as may be declared from time to time by the Company Board from
funds available therefor, and upon liquidation are entitled to receive pro rata
all assets of the Company available for distribution to such holders. All shares
of Common Stock and Series A Preferred Stock are fully paid and nonassessable
and the holders thereof do not have preemptive rights.
 
PREFERRED STOCK
 
     The following is a description of certain general terms and provisions of
the Preferred Stock. The particular terms of any series of Preferred Stock
offered hereunder will be described in the applicable Prospectus Supplement.
This summary does not purport to be complete and is subject to, and qualified in
its entirety by, the provisions of the Charter and the articles supplementary
relating to each series of the Preferred Stock, which will be filed as an
exhibit to or incorporated by reference in the Registration Statement of which
this Prospectus is a part at or prior to the time of issuance of such series of
the Preferred Stock (the "Articles Supplementary").
 
     The Preferred Stock authorized by the Charter may be issued from time to
time in one or more series in such amounts and with such designations,
preferences, conversion or other rights, voting powers, restrictions,
limitations as to dividends, qualifications and terms and conditions of
redemption as may be fixed by the Company Board. Under certain circumstances,
the issuance of Preferred Stock could have the effect of delaying, deferring or
preventing a change of control of the Company and may adversely affect the
voting and other rights of the holders of Common Stock. The Charter authorizes
the Company Board to classify or reclassify any unissued shares of Preferred
Stock by setting or changing the designations, preferences, conversion or other
rights, voting powers, restrictions, limitations as to distributions,
qualifications and terms and conditions of redemption of such Preferred Stock.
 
     The Preferred Stock shall have the dividend, liquidation, redemption and
voting rights set forth below unless otherwise described in a Prospectus
Supplement relating to a particular series of the Preferred Stock. The
applicable Prospectus Supplement will describe the following terms of the series
of Preferred Stock in respect of which this Prospectus is being delivered: (1)
the title of such Preferred Stock and the number of shares offered; (2) the
amount of liquidation preference per share; (3) the initial offering price at
which such Preferred Stock will be issued; (4) the dividend rate (or method of
calculation), the dates on which dividends shall be payable and the dates from
which dividends shall commence to cumulate, if any; (5) any redemption or
sinking fund provisions; (6) any conversion or exchange rights; (7) any
additional voting, dividend, liquidation, redemption, sinking fund and other
rights, preferences, privileges, limitations and restrictions; (8) any listing
of such Preferred Stock on any securities exchange; (9) a discussion of United
States federal income tax considerations applicable to such Preferred Stock;
(10) the relative ranking and preferences of such Preferred Stock as to dividend
rights and rights upon liquidation, dissolution or winding up of the affairs of
the Company; (11) any limitations on issuance of any series of Preferred Stock
ranking senior to or on a parity with such series of Preferred Stock as to
dividend rights and rights upon liquidation, dissolution or winding up of the
affairs of the Company; and (12) any limitations on direct or beneficial
ownership and restrictions on transfer, in each case as may be appropriate to
preserve the status of the Company as a REIT.
 
     GENERAL.  The Preferred Stock offered hereby will be issued in one or more
series. The Preferred Stock, upon issuance against full payment of the purchase
price therefor, will be fully paid and nonassessable. The liquidation preference
is not indicative of the price at which the Preferred Stock will actually trade
on or after the date of issuance.
 
                                       24
<PAGE>   213
 
     RANK.  The Preferred Stock shall, with respect to dividend rights and
rights upon liquidation, dissolution and winding up of the Company, rank prior
to the Common Stock and to all other classes and series of equity securities of
the Company now or hereafter authorized, issued or outstanding (the Common Stock
and such other classes and series of equity securities collectively may be
referred to herein as the "Junior Stock"), other than any classes or series of
equity securities of the Company which by their terms specifically provide for a
ranking on a parity with (the "Parity Stock") or senior to (the "Senior Stock")
the Preferred Stock as to dividend rights and rights upon liquidation,
dissolution or winding up of the Company. The Preferred Stock shall be junior to
all outstanding debt of the Company. The Preferred Stock shall be subject to
creation of Senior Stock, Parity Stock and Junior Stock to the extent not
expressly prohibited by the Charter.
 
     DIVIDENDS.  Holders of Preferred Stock shall be entitled to receive, when,
as and if declared by the Company Board out of assets of the Company legally
available for payment, dividends, or distributions in cash, property or other
assets of the Company or in Securities of the Company or from any other source
as the Company Board in their discretion shall determine and at such dates and
at such rates per share per annum as described in the applicable Prospectus
Supplement. Such rate may be fixed or variable or both. Each declared dividend
shall be payable to holders of record as they appear at the close of business on
the books of the Company on such record dates, not more than 90 calendar days
preceding the payment dates therefor, as are determined by the Company Board
(each of such dates, a "Record Date").
 
     Such dividends may be cumulative or noncumulative, as described in the
applicable Prospectus Supplement. If dividends on a series of Preferred Stock
are noncumulative and if the Company Board fails to declare a dividend in
respect of a dividend period with respect to such series, then holders of such
Preferred Stock will have no right to receive a dividend in respect of such
dividend period, and the Company will have no obligation to pay the dividend for
such period, whether or not dividends are declared payable on any future
dividend payment dates. If dividends of a series of Preferred Stock are
cumulative, the dividends on such shares will accrue from and after the date set
forth in the applicable Prospectus Supplement.
 
     No full dividends shall be declared or paid or set apart for payment on
Preferred Stock of any series ranking, as to dividends, on a parity with or
junior to the series of Preferred Stock offered by the applicable Prospectus
Supplement for any period unless full dividends for the immediately preceding
dividend period on such Preferred Stock (including any accumulation in respect
of unpaid dividends for prior dividend periods, if dividends on such Preferred
Stock are cumulative) have been or contemporaneously are declared and paid or
declared and a sum sufficient for the payment thereof is set apart for such
payment. When dividends are not so paid in full (or a sum sufficient for such
full payment is not so set apart) upon such Preferred Stock and any other
Preferred Stock of the Company ranking on a parity as to dividends with the
Preferred Stock, dividends upon such Preferred Stock and dividends on such other
Preferred Stock ranking on a parity with the Preferred Stock shall be declared
pro rata so that the amount of dividends declared per share on such Preferred
Stock and such other Preferred Stock ranking on a parity with the Preferred
Stock shall in all cases bear to each other the same ratio that accrued
dividends for the then-current dividend period per share on such Preferred Stock
(including any accumulation in respect of unpaid dividends for prior dividend
periods, if dividends on such Preferred Stock are cumulative) and accrued
dividends, including required or permitted accumulations, if any, on shares of
such other Preferred Stock, bear to each other. No interest, or sum of money in
lieu of interest, shall be payable in respect of any dividend payment(s) on
Preferred Stock which may be in arrears. Unless full dividends on the series of
Preferred Stock offered by the applicable Prospectus Supplement have been
declared and paid or set apart for payment for the immediately preceding
dividend period (including any accumulation in respect of unpaid dividends for
prior dividend periods, if dividends on such Preferred Stock are cumulative),
(a) no cash dividend or distribution (other than in shares of Junior Stock) may
be
 
                                       25
<PAGE>   214
 
declared, set aside or paid on the Junior Stock, (b) the Company may not,
directly or indirectly, repurchase, redeem or otherwise acquire any shares of
its Junior Stock (or pay any monies into a sinking fund for the redemption of
any shares) except by conversion into or exchange for Junior Stock, and (c) the
Company may not, directly or indirectly, repurchase, redeem or otherwise acquire
any Preferred Stock or Parity Stock (or pay any monies into a sinking fund for
the redemption of any shares of any such stock) otherwise than pursuant to pro
rata offers to purchase or a concurrent redemption of all, or a pro rata
portion, of the outstanding Preferred Stock and shares of Parity Stock (except
by conversion into or exchange for Junior Stock).
 
     Any dividend payment made on a series of Preferred Stock shall first be
credited against the earliest accrued but unpaid dividend due with respect to
shares of such series.
 
     REDEMPTION.  The terms, if any, on which Preferred Stock of any series may
be redeemed will be set forth in the applicable Prospectus Supplement.
 
     LIQUIDATION.  In the event of a voluntary or involuntary liquidation,
dissolution or winding up of the affairs of the Company, the holders of a series
of Preferred Stock will be entitled, subject to the rights of creditors, but
before any distribution or payment to the holders of Common Stock, or any Junior
Stock on liquidation, dissolution or winding up of the Company, to receive a
liquidating distribution in the amount of the liquidation preference per share
as set forth in the applicable Prospectus Supplement plus accrued and unpaid
dividends for the then-current dividend period (including any accumulation in
respect of unpaid dividends for prior dividend periods, if dividends on such
series of Preferred Stock are cumulative). If the amounts available for
distribution with respect to the Preferred Stock and all other outstanding
Parity Stock are not sufficient to satisfy the full liquidation rights of all
the outstanding Preferred Stock and Parity Stock, then the holders of each
series of such stock will share ratably in any such distribution of assets in
proportion to the full respective preferential amount (which in the case of
Preferred Stock may include accumulated dividends) to which they are entitled.
After payment of the full amount of the liquidation distribution, the holders of
Preferred Stock will not be entitled to any further participation in any
distribution of assets by the Company.
 
     VOTING.  The Preferred Stock of a series will not be entitled to vote,
except as described below or in the applicable Prospectus Supplement. Without
the affirmative vote of a majority of the Preferred Stock then outstanding
(voting separately as a class together with any Parity Stock), the Company may
not (i) increase or decrease the aggregate number of authorized shares of such
class or any security ranking prior to the Preferred Stock, (ii) increase or
decrease the par value of the shares of holders of such class, or (iii) alter or
change the voting or other powers, preferences or special rights of such class
so as to affect them adversely. An amendment which increases the number of
authorized shares of or authorizes the creation or issuance of other classes or
series of Junior Stock or Parity Stock, or substitutes the surviving entity in a
merger, consolidation, reorganization or other business combination for the
Company, shall not be considered to be such an adverse change.
 
     NO OTHER RIGHTS.  The shares of a series of Preferred Stock will not have
any preferences, voting powers or relative, participating, optional or other
special rights except as set forth above or in the applicable Prospectus
Supplement, the Charter and in the applicable Articles Supplementary or as
otherwise required by law.
 
     TRANSFER AGENT AND REGISTRAR. The transfer agent for each series of
Preferred Stock will be described in the related Prospectus Supplement.
 
                                       26
<PAGE>   215
 
RESTRICTIONS ON OWNERSHIP OF CAPITAL STOCK
 
     For the Company to qualify as a REIT under the Code, it must meet certain
requirements concerning the ownership of its outstanding shares. Specifically,
not more than 50% of the value of the outstanding capital stock of the Company
may be owned, directly or indirectly, by five or fewer individuals (as defined
in the Code to include certain entities) during the last half of a taxable year,
and the Company must be beneficially owned by 100 or more persons during at
least 335 days of a taxable year of 12 months or during a proportionate part of
a shorter taxable year. See "Material Federal Income Tax
Consequences -- Taxation of the Company -- Requirements for Qualification." In
addition, the Company must meet certain requirements regarding the nature of its
gross income in order to qualify as a REIT. One such requirement is that at
least 75% of the Company's gross income for each year must consist of rents from
real property and income from certain other real property investments. The rents
received by the Company from a lessee will not qualify as rents from real
property, which likely would result in loss of REIT status for the Company, if
the Company owns, directly or constructively, 10% or more of the ownership
interests in a lessee within the meaning of Section 856(d)(2)(B) of the Code.
See "Material Federal Income Tax Consequences."
 
     Because the Company intends to continue to operate so as to qualify as a
REIT, among other reasons, the Company's Charter, subject to certain exceptions
described below, provides that no person may own, or be deemed to own by virtue
of the attribution provisions of the Code, more than 9.8% of: (i) the number of
outstanding shares of Common Stock: or (ii) the number of outstanding shares of
Preferred Stock (the "Ownership Limit" or "Ownership Limit Provision"). Any
transfer of shares of Common Stock or Preferred Stock that would: (i) result in
any person owning, directly or indirectly, shares of Common Stock or Preferred
Stock in excess of the Ownership Limit; (ii) result in the shares of Common
Stock and Preferred Stock being owned by fewer than 100 persons (determined
without reference to any rules of attribution); (iii) result in the Company
being "closely held" within the meaning of Section 856(h) of the Code; or (iv)
cause the Company to own, directly or constructively, 10% or more of the
ownership interests in a tenant of the Company's real property, within the
meaning of Section 856(d)(2)(B) of the Code, shall be null and void, and the
intended transferee will acquire no rights in such shares of Common Stock or
Preferred Stock.
 
     Subject to certain exceptions described below, any purported transfer of
shares of Common Stock or Preferred Stock that would: (i) result in any person
owning, directly or indirectly, shares of Common Stock or Preferred Stock in
excess of the Ownership Limit; (ii) result in the shares of Common Stock and
Preferred Stock being owned by fewer than 100 persons (determined without
reference to any rules of attribution); (iii) result in shares of the Company
being "closely held" within the meaning of Section 856(h) of the Code; or (iv)
cause the Company to own, directly or constructively, 10% or more of the
ownership interests in a tenant of the Company's real property, within the
meaning of Section 856(d)(2)(B) of the Code, will result in such shares being
designated as "Stock-in-Trust" and transferred automatically to a trust (the
"Stock Trust") effective on the day before the purported transfer of such shares
of Common Stock or Preferred Stock. The record holder of the shares of Common
Stock or Preferred Stock that are designated as Stock-in-Trust (the "Prohibited
Owner") will be required to submit such number of shares of Common Stock or
Preferred Stock to the Company for registration in the name of the trustee of
the Stock Trust (the "Stock Trustee"). The Stock Trustee will be designated by
the Company, but will not be affiliated with the Company or any Prohibited
Owner. The beneficiary of the Stock Trust (the "Beneficiary") will be one or
more charitable organizations that are named by the Company.
 
     Stock-in-Trust will remain issued and outstanding shares of Common Stock or
Preferred Stock and will be entitled to the same rights and privileges as all
other shares of the same class or series. The Stock Trustee will receive all
dividends and distributions on the Stock-in-Trust and will hold such dividends
and distributions in trust for the benefit of the Beneficiary. The Stock Trustee
will
 
                                       27
<PAGE>   216
 
vote all Stock-in-Trust and will designate a permitted transferee of the
Stock-in-Trust, provided that the permitted transferee (i) purchases such
Stock-in-Trust for valuable consideration, and (ii) acquires such Stock-in-Trust
without such acquisition resulting in a transfer to another Stock Trust.
 
     The Prohibited Owner with respect to Stock-in-Trust will be required to
repay the Stock Trustee the amount of any dividends or distributions received by
the Prohibited Owner (i) that are attributable to any Stock-in-Trust, and (ii)
the record date of which was on or after the date that such shares became
Stock-in-Trust. The Prohibited Owner generally will receive from the Stock
Trustee the lesser of (i) the price per share such Prohibited Owner paid for the
shares of Common Stock or Preferred Stock that were designated as Stock-in-Trust
(or, in the case of a gift or bequest, the Market Price (as hereinafter defined)
per share on the date of such transfer), or (ii) the price per share received by
the Stock Trustee from the sale of such Stock-in-Trust. Any amounts received by
the Stock Trustee in excess of the amounts to be paid to the Prohibited Owner
will be distributed to the Beneficiary.
 
     The Stock-in-Trust will be deemed to have been offered for sale to the
Company, or its designee, at a price per share equal to the lesser of (i) the
price per share in the transaction that created such Stock-in-Trust (or, in the
case of a gift or bequest, the Market Price per share on the date of such
transfer), or (ii) the Market Price per share on the date that the Company, or
its designee, accepts such offer. The Company will have the right to accept such
offer for a period of 90 days after the later of (i) the date of the purported
transfer which resulted in such Stock-in-Trust, or (ii) the date the Company
determines in good faith that a transfer resulting in such Stock-in-Trust
occurred.
 
     "Market Price" means the last reported sales price of the shares of Common
Stock or Preferred Stock, as applicable, reported on the NYSE on the trading day
immediately preceding the relevant date, or if such shares are not then traded
on the NYSE, the last reported sales price of such shares on the trading day
immediately preceding the relevant date as reported on any exchange or quotation
system over which such shares may be traded, or if such shares are not then
traded over any exchange or quotation system, then the market price of such
shares on the relevant date as determined in good faith by the Company Board.
 
     Any person who acquires or attempts to acquire shares of Common Stock or
Preferred Stock in violation of the foregoing restrictions, or any person who
owned shares of Common Stock or Preferred Stock that were transferred to a Stock
Trust, will be required (i) to give immediate written notice to the Company of
such event, and (ii) to provide to the Company such other information as the
Company may request in order to determine the effect, if any, of such transfer
on the Company's status as a REIT.
 
     All persons who own, directly or indirectly, more than 5% (or such lower
percentages as required pursuant to regulations under the Code) of the
outstanding shares of Common Stock and Preferred Stock must, within 30 days
after January 1 of each year, provide to Prison Realty a written statement or
affidavit stating the name and address of such direct or indirect owner, the
number of shares of Common Stock and Preferred Stock owned directly or
indirectly by such owner, and a description of how such shares are held. In
addition, each direct or indirect stockholder shall provide to the Company such
additional information as the Company may request in order to determine the
effect, if any, of such ownership on the Company's status as a REIT and to
ensure compliance with the Ownership Limit Provision.
 
     The Ownership Limit generally will not apply to the acquisition of shares
of Common Stock or Preferred Stock by an underwriter that participates in a
public offering of such shares. In addition,
 
                                       28
<PAGE>   217
 
the Company Board, upon such conditions as the Company Board may direct, may
exempt a person from the Ownership Limit under certain circumstances.
 
     All certificates representing shares of Common Stock or Preferred Stock
currently bear, or will bear when issued, a legend referring to the restrictions
described above.
 
CERTAIN OTHER PROVISIONS OF MARYLAND LAW AND CHARTER DOCUMENTS
 
     THE FOLLOWING DISCUSSION SUMMARIZES CERTAIN PROVISIONS OF THE MGCL AND THE
COMPANY'S CHARTER AND BYLAWS. THIS SUMMARY DOES NOT PURPORT TO BE COMPLETE AND
IS SUBJECT TO AND QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE COMPANY'S
CHARTER AND BYLAWS.
 
     LIMITATION OF LIABILITY AND INDEMNIFICATION.  The Company's Charter and
Bylaws limit the liability of directors and officers to the Company and its
stockholders to the fullest extent permitted from time to time by the MGCL and
require the Company to indemnify its directors, officers and certain other
parties to the fullest extent permitted from time to time by the MGCL.
 
     BUSINESS COMBINATIONS.  Under the MGCL, certain "business combinations"
(including a merger, consolidation, share exchange or, in certain circumstances,
an asset transfer or issuance or reclassification of equity securities) between
a Maryland corporation and any person who beneficially owns 10% or more of the
voting power of the outstanding voting stock of the corporation or an affiliate
or associate of the corporation who, at any time within the two-year period
immediately prior to the date in question, was the beneficial owner, directly or
indirectly, of 10% or more of the voting power of the then-outstanding voting
stock of the corporation (an "Interested Stockholder") or an affiliate thereof,
are prohibited for five years after the most recent date on which the Interested
Stockholder became an Interested Stockholder. Thereafter, in addition to any
other required vote, any such business combination must be recommended by the
board of directors of such corporation and approved by the affirmative vote of
at least (i) 80% of the votes entitled to be cast by holders of outstanding
shares of voting stock of the corporation, voting together as a single voting
group, and (ii) two-thirds of the votes entitled to be cast by holders of voting
stock of the corporation (other than voting stock held by the Interested
Stockholder who will, or whose affiliate will, be a party to the business
combination or by an affiliate or associate of the Interested Stockholder)
voting together as a single voting group. The extraordinary voting provisions do
not apply if, among other things, the corporation's stockholders receive a price
for their shares determined in accordance with the MGCL and the consideration is
received in cash or in the same form as previously paid by the Interested
Stockholder for its shares. These provisions of the MGCL do not apply, however,
to business combinations that are approved or exempted by the board of directors
of the corporation prior to the time that the Interested Stockholder becomes an
Interested Stockholder.
 
     CONTROL SHARE ACQUISITIONS.  The MGCL provides that "control shares" of a
Maryland corporation acquired in a "control share acquisition" have no voting
rights except to the extent approved by the affirmative vote of two-thirds of
the votes entitled to be cast on the matter other than "interested shares"
(shares of stock in respect of which any of the following persons is entitled to
exercise or direct the exercise of the voting power of shares of stock of the
corporation in the election of directors: an "acquiring person," an officer of
the corporation or an employee of the corporation who is also a director).
"Control shares" are shares of stock which, if aggregated with all other such
shares of stock owned by the acquiring person, or in respect of which such
person is entitled to exercise or direct the exercise of voting power of shares
of stock of the corporation in electing directors within one of the following
ranges of voting power: (i) one-fifth or more but less than one-third, (ii)
one-third or more but less than a majority, or (iii) a majority or more of all
voting power. Control shares do not include shares the acquiring person is
entitled to vote as a result of having previously obtained stockholder approval.
The control share acquisition statute does not
 
                                       29
<PAGE>   218
 
apply to shares acquired in a merger, consolidation or share exchange if the
corporation is a party to the transaction, or to acquisitions approved or
exempted by the Charter or bylaws of the corporation.
 
     A person who has made or proposes to make a control share acquisition,
under certain conditions (including an undertaking to pay expenses), may compel
the board of directors to call a special meeting of stockholders to be held
within 50 days of demand to consider the voting rights of the control shares
upon delivery of an acquiring person statement containing certain information
required by the MGCL, including a representation that the acquiring person has
the financial capacity to make the proposed control share acquisition, and a
written undertaking to pay the corporation's expenses of the special meeting
(other than the expenses of those opposing approval of the voting rights). If no
request for a meeting is made, the corporation may itself present the question
at any stockholders meeting.
 
     If voting rights are not approved at the meeting or if the acquiring person
does not deliver an acquiring person statement as required by the MGCL, then,
subject to certain conditions and limitations, the corporation may redeem any or
all of the control shares (except those for which voting rights have previously
been approved) for fair value, determined without regard to the absence of
voting rights for control shares, as of the date of the last control share
acquisition or, if a stockholder meeting is held, as of the date of the meeting
of stockholders at which the voting rights of such shares are considered and not
approved. If voting rights for control shares are approved at a stockholders'
meeting before the control share acquisition and the acquiring person becomes
entitled to exercise or direct the exercise of a majority or more of all voting
power, all other stockholders may exercise rights of objecting stockholders
under Maryland law to receive the fair value of their Shares. The fair value of
the Shares for such purposes may not be less than the highest price per share
paid by the acquiring person in the control share acquisition. Certain
limitations and restrictions otherwise applicable to the exercise of objecting
stockholders' rights do not apply in the context of a control share acquisition.
 
                  DESCRIPTION OF COMMON STOCK PURCHASE RIGHTS
 
     The applicable Prospectus Supplement will describe the specific terms of
any Common Stock Purchase Rights offered thereby, including, among other things:
the duration, offering price and exercise price of the Common Stock Purchase
Rights and any provisions for the reallocation of Common Stock Purchase Rights
not initially subscribed. The Prospectus Supplement will describe the persons to
whom the Common Stock Purchase Rights will be issued (the Company's
stockholders, the general public or others) and any conditions to the offer and
sale of the Common Stock Purchase Rights offered thereby.
 
                         DESCRIPTION OF DEBT SECURITIES
 
     The following description of the terms of the Debt Securities sets forth
certain general terms and provisions of the Debt Securities to which any
Prospectus Supplement may relate. The particular terms of the Debt Securities
offered by any Prospectus Supplement and the extent, if any, to which such
general provisions may apply to the Debt Securities so offered will be described
in the Prospectus Supplement relating to such Debt Securities.
 
     The Debt Securities are to be issued in one or more series under an
indenture (the "Indenture"), to be entered into between the Company and a
financial institution as Trustee (the "Trustee"). The statements herein relating
to the Debt Securities and the Indenture are summaries and are subject to the
detailed provisions of the applicable Indenture. The Indenture will be subject
to and governed by the Trust Indenture Act of 1939, as amended (the "TIA"). The
description of the Indenture set forth below assumes that the Company has
entered into the Indenture. The
 
                                       30
<PAGE>   219
 
Company will execute the Indenture when and if the Company issues Debt
Securities. The following summaries of certain provisions of the Indenture do
not purport to be complete and are subject to, and are qualified in their
entirety by reference to, all of the provisions of the Indenture, including the
definitions therein of certain terms capitalized in this Prospectus.
 
GENERAL
 
     The Indenture will not limit the aggregate amount of Debt Securities which
may be issued thereunder, nor will it limit the incurrence or issuance of other
secured or unsecured debt of the Company.
 
     The Debt Securities will be unsecured general obligations of the Company
and will rank with all other unsecured and unsubordinated obligations of the
Company as described in the applicable Prospectus Supplement. The Indenture will
provide that the Debt Securities may be issued from time to time in one or more
series. The Company may authorize the issuance and provide for the terms of a
series of Debt Securities pursuant to a supplemental indenture.
 
     The applicable Prospectus Supplement relating to the particular series of
Debt Securities will describe specific terms of the Debt Securities offered
thereby, including, where applicable:
 
      (1) the specific designation of such Debt Securities;
 
      (2) any limit upon the aggregate principal amount of such Debt Securities;
 
      (3) the date or dates on which the principal of and premium, if any, on
          such Debt Securities will mature or the method of determining such
          date or dates;
 
      (4) the rate or rates (which may be fixed, variable or zero) at which such
          Debt Securities will bear interest, if any, or the method of
          calculating such rate or rates;
 
      (5) the date or dates from which interest, if any, will accrue or the
          method by which such date or dates will be determined;
 
      (6) the date or dates on which interest, if any, will be payable and the
          record date or dates therefor;
 
      (7) the place or places where principal of, premium, if any, and interest,
          if any, on such Debt Securities may be redeemed, in whole or in part,
          at the option of the Company;
 
      (8) the obligation, if any, of the Company to redeem or purchase such Debt
          Securities pursuant to any sinking fund or analogous provisions or
          upon the happening of a specified event and the period or periods
          within which, the price or prices at which and the other terms and
          conditions upon which, such Debt Securities shall be redeemed or
          purchased, in whole or in part, pursuant to such obligations;
 
      (9) the denominations in which such Debt Securities are authorized to be
          issued;
 
     (10) the currency or currency unit for which Debt Securities may be
          purchased or in which Debt Securities may be denominated and/or the
          currency or currencies (including currency unit or units) in which
          principal of, premium, if any, and interest, if any, on such Debt
          Securities will be payable and whether the Company or the holders of
          any such Debt Securities may elect to receive payments in respect of
          such Debt Securities in a currency or currency unit other than that in
          which such Debt Securities are stated to be payable;
 
     (11) if the amount of payments of principal of and premium, if any, or any
          interest, if any, on such Debt Securities may be determined with
          reference to an index based on a currency or currencies other than
          that in which such Debt Securities are stated to be payable, the
          manner in which such amount shall be determined;
 
                                       31
<PAGE>   220
 
     (12) if the amount of payments of principal of and premium, if any, or
          interest, if any, on such Debt Securities may be determined with
          reference to changes in the prices of particular securities or
          commodities or otherwise by application of a formula, the manner in
          which such amount shall be determined;
 
     (13) if other than the entire principal amount thereof, the portion of the
          principal amount of such Debt Securities which will be payable upon
          declaration of the acceleration of the maturity thereof or the method
          by which such portion shall be determined;
 
     (14) the person to whom any interest on any such Debt Security shall be
          payable if other than the person in whose name such Debt Security is
          registered on the applicable record date;
 
     (15) any addition to, or modification or deletion of, any Event of Default
          or any covenant of the Company specified in the Indenture with respect
          to such Debt Securities;
 
     (16) the application, if any, of such means of defeasance as may be
          specified for such Debt Securities; and
 
     (17) any other special terms pertaining to such Debt Securities. Unless
          otherwise specified in the applicable Prospectus Supplement, the Debt
          Securities will not be listed on any securities exchange.
 
     Unless otherwise specified in the applicable Prospectus Supplement, Debt
Securities will be issued only in fully registered form without coupons. Unless
the Prospectus Supplement relating thereto specifies otherwise, Debt Securities
will be denominated in U.S. dollars and will be issued only in denominations of
U.S. $1,000 and any integral multiple thereof.
 
     Debt Securities may be sold at a substantial discount below their stated
principal amount and may bear no interest or interest at a rate which at the
time of issuance is below market rates. Certain federal income tax consequences
and special considerations applicable to any such Debt Securities will be
described in the applicable Prospectus Supplement.
 
     If the amount of payments of principal of and premium, if any, or any
interest on Debt Securities of any series is determined with reference to any
type of index or formula or changes in prices of particular securities or
commodities, the federal income tax consequences, specific terms and other
information with respect to such Debt Securities and such index or formula and
securities or commodities will be described in the applicable Prospectus
Supplement.
 
     If the principal of and premium, if any, or any interest on Debt Securities
of any series are payable in a foreign or composite currency, the restrictions,
elections, federal income tax consequences, specific terms and other information
with respect to such Debt Securities and such currency will be described in the
applicable Prospectus Supplement.
 
     The Prospectus Supplement, with respect to any particular series of Debt
Securities being offered thereby which provide for optional redemption,
prepayment or conversion of such Debt Securities on the occurrence of certain
events, such as a change of control of the Company, will provide:
 
      (1) a discussion of the effects that such provisions may have in deterring
          certain mergers, tender offers or other takeover attempts, as well as
          any possible adverse effect on the market price of the Company's
          securities or the ability to obtain additional financing in the
          future;
 
      (2) a statement that the Company will comply with any applicable
          provisions of the requirements of Rule 14e-1 under the Securities
          Exchange Act of 1934 and any other applicable securities laws in
          connection with any optional redemption, prepayment or conversion
          provisions and any related offers by the Company (including, if such
          Debt Securities are convertible, Rule 13e-4);
 
                                       32
<PAGE>   221
 
      (3) a disclosure of any cross-defaults in other indebtedness which may
          result as a consequence of the occurrence of certain events so that
          the payments on such Debt Securities would be effectively
          subordinated;
 
      (4) a disclosure of the effect of any failure to repurchase under the
          applicable Indenture, including in the event of a change of control of
          the Company;
 
      (5) a disclosure of any risk that sufficient funds may not be available at
          the time of any event resulting in a repurchase obligation; and
 
      (6) a discussion of any definition of "change of control" contained in the
          applicable Indenture.
 
PAYMENT, REGISTRATION, TRANSFER AND EXCHANGE
 
     Unless otherwise provided in the applicable Prospectus Supplement, payments
in respect of the Debt Securities will be made in the designated currency at the
office or agency of the Company maintained for that purpose as the Company may
designate from time to time, except that, at the option of the Company, interest
payments, if any, on Debt Securities in registered form may be made by checks
mailed to the holders of Debt Securities entitled thereto at their registered
addresses. Unless otherwise indicated in an applicable Prospectus Supplement,
payment of any installment of interest on Debt Securities in registered form
will be made to the person in whose name such Debt Security is registered at the
close of business on the regular record date for such interest.
 
     Unless otherwise provided in the applicable Prospectus Supplement, Debt
Securities in registered form will be transferable or exchangeable at the agency
of the Company maintained for such purpose as designated by the Company from
time to time. Debt Securities may be transferred or exchanged without service
charge, other than any tax or other governmental charge imposed in connection
therewith.
 
                            DESCRIPTION OF WARRANTS
 
     The Company has no Warrants outstanding as of the date hereof (other than
outstanding options issued pursuant to CCA's employee and director incentive
plans and Prison Realty's employee and trustee incentive plans and assumed by
the Company in the Merger). The Company may issue Warrants for the purchase of
Common Stock, Preferred Stock or Debt Securities. Warrants may be issued
independently or together with any other Offered Securities offered by any
Prospectus Supplement and may be attached to or separate from such Securities.
Each series of Warrants will be issued under a separate warrant agreement (each,
a "Warrant Agreement") to be entered into between the Company and a warrant
agent specified in the applicable Prospectus Supplement (the "Warrant Agent").
The Warrant Agent will act solely as an agent of the Company in connection with
the Warrants of such series and will not assume any obligation or relationship
of agency or trust for or with any provisions of the Warrants offered hereby.
Further terms of the Warrants and the applicable Warrant Agreements will be set
forth in the applicable Prospectus Supplement.
 
     The applicable Prospectus Supplement will describe the terms of the
Warrants in respect of which this Prospectus is being delivered, and shall set
forth the following: (1) the title of such Warrants; (2) the aggregate number of
such Warrants; (3) the price or prices at which such Warrants will be issued;
(4) the designation, number of terms of the shares of Preferred Stock, Common
Stock or Debt Securities purchasable upon exercise of such Warrants; (5) the
designation and terms of the Offered Securities, if any, with which such
Warrants are issued and the number of such Warrants issued with each such
Offered Security; (6) the date, if any, on and after which such Warrants and the
related Preferred Stock, Common Stock or Debt Securities will be separately
transferable; (7) the price at which each share of Preferred Stock, Common Stock
or Debt Securities purchasable upon exercise of such Warrants may be purchased;
(8) the date on which the right to
 
                                       33
<PAGE>   222
 
exercise such Warrants shall commence and the date on which such right shall
expire; (9) the minimum or maximum amount of such Warrants which may be
exercised at any one time; (10) information with respect to book-entry
procedures, if any; (11) a discussion of certain federal income tax
consequences; and (12) any other terms of such Warrants, including terms,
procedures and limitations relating to the exchange and exercise of such
Warrants.
 
                              PLAN OF DISTRIBUTION
 
     The Company may sell the Offered Securities through underwriters or
dealers, directly to one or more purchasers, through agents or through a
combination of any such methods of sale. Any such underwriter or agent involved
in the offer and sale of the Offered Securities will be named in the applicable
Prospectus Supplement.
 
     The distribution of the Offered Securities may be effected from time to
time in one or more transactions (which may involve block transactions) on the
NYSE or otherwise pursuant to and in accordance with the applicable rules of the
NYSE, in the over-the-counter market, in negotiated transactions, through the
writing of Common Stock Warrants or through the issuance of Preferred Stock
convertible into Common Stock (whether such Common Stock Warrants or shares of
Preferred Stocks are listed on a securities exchange or otherwise) or a
combination of such methods of distribution, at a fixed price or prices, which
may be changed, at market prices prevailing at the time of sale, at prices
related to such prevailing market prices or at negotiated prices (any of which
may represent a discount from the prevailing market prices). The Company also
may, from time to time, authorize underwriters acting as the Company's agents to
offer and sell the Offered Securities upon the terms and conditions as are set
forth in the applicable Prospectus Supplement. In connection with the sale of
the Offered Securities, underwriters may be deemed to have received compensation
from the Company in the form of underwriting discounts or commissions and may
also receive commissions from purchasers of the Offered Securities for whom they
may act as agent. Underwriters may sell the Offered Securities to or through
dealers, and such dealers may receive compensation in the form of discounts,
concessions or commissions from the underwriters and/or commissions from the
purchasers for whom they may act as agent.
 
     Any underwriting compensation paid by the Company to underwriters or agents
in connection with the offering of the Offered Securities, and any discounts,
concessions or commissions allowed by underwriters to participating dealers,
will be set forth in the applicable Prospectus Supplement. Underwriters, dealers
and agents participating in the distribution of the Offered Securities may be
deemed to be underwriters, and any discounts and commissions received by them,
and any profit realized by them on resale of the Offered Securities, may be
deemed to be underwriting discounts and commissions under the Securities Act.
Underwriters, dealers and agents may be entitled, under agreements entered into
with the Company, to indemnification against and contribution toward certain
civil liabilities, including liabilities under the Securities Act.
 
     Any shares of Common Stock sold pursuant to this Prospectus will be listed
on the NYSE, subject to official notice of issuance. Unless otherwise specified
in the applicable Prospectus Supplement, each series of Offered Securities other
than Common Stock will be a new issue with no established trading market. The
Company may elect to list any series of Preferred Stock or other securities on
an exchange, but it is not obligated to do so. It is possible that one or more
underwriters may make a market in a series of Offered Securities, but will not
be obligated to do so and may discontinue any market-making at any time without
notice. Therefore, no assurance can be given as to the liquidity of, or the
trading market for, the Offered Securities.
 
     Underwriters, dealers and agents may engage in transactions with, or
perform services for, the Company in the ordinary course of business.
 
                                       34
<PAGE>   223
 
     In order to comply with the securities laws of certain states, if
applicable, the Offered Securities will be sold in such jurisdictions only
through registered or licensed brokers or dealers. In addition, in certain
states the Offered Securities may not be sold unless they have been registered
or qualified for sale in the applicable state or an exemption from the
registration or qualification requirement is available and is complied with.
 
                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES
 
     The following discussion represents a summary of the material U.S. federal
income tax consequences relating to the purchase, ownership and disposition of
the Common Stock. In addition, set forth below is a general discussion of the
material U.S. federal income tax considerations relating to the treatment of the
Company as a REIT and ownership of Common Stock therein. The discussion is based
on the Code, current and proposed Treasury Regulations promulgated thereunder,
administrative rulings and applicable judicial decisions, all of which are
subject to change, possibly with retroactive effect. The discussion does not
purport to deal with all aspects of federal income taxation that may be relevant
to particular holders of Common Stock in view of their personal circumstances
and, except as otherwise specifically indicated, is not addressed to certain
types of holders subject to special treatment under federal income tax law, such
as insurance companies, tax-exempt organizations, financial institutions,
broker-dealers, persons that hold Common Stock that are a hedge or that are
hedged against currency risks or that are part of a "straddle" or "conversion"
transaction, and foreign persons.
 
     In the opinion of Stokes & Bartholomew, P.A., commencing with its taxable
year ending December 31, 1999, the Company is organized in conformity with the
requirements for qualification as a REIT and its proposed method of operation as
described in this Prospectus will permit it to continue to meet the requirements
for qualification and taxation as a REIT under the Code. Qualification of the
Company as a REIT will depend upon its ability to meet, through actual annual
and other operating results, the various qualification tests imposed under the
Code, as discussed below. Such opinion assumes, although no assurance can be
given, that the actual results of the Company's operations for any one taxable
year will satisfy such requirements. See "-- Taxation of the Company -- Failure
to Qualify" below.
 
     EACH PROSPECTIVE PURCHASER IS URGED TO CONSULT ITS TAX ADVISOR REGARDING
THE SPECIFIC TAX CONSEQUENCES OF THE ACQUISITION, OWNERSHIP AND SALE OF THE
COMMON STOCK AND OF THE COMPANY'S ELECTION TO BE TAXED AS A REIT, INCLUDING THE
STATE, LOCAL, FOREIGN AND OTHER TAX CONSEQUENCES OF SUCH ACQUISITION, OWNERSHIP,
SALE AND ELECTION, AND OF POTENTIAL CHANGES IN APPLICABLE TAX LAWS.
 
TAXATION OF THE COMPANY
 
     GENERAL.  The Company intends to make an election to be taxed as a REIT
under Sections 856 through 860 of the Code for federal income tax purposes
commencing with its taxable year ending December 31, 1999. The Company believes
it will be organized and will operate in such a manner as to qualify for
taxation as a REIT under the Code. However, no assurance can be given that the
Company will qualify or will remain qualified as a REIT.
 
     The requirements relating to the federal income tax treatment of a REIT and
its shareholders are highly technical and complex. The following discussion sets
forth only the material aspects of those requirements. This summary is qualified
in its entirety by the applicable Code provisions, rules and Treasury
Regulations promulgated thereunder, and administrative and judicial
interpretation thereof.
 
     OPINION OF COUNSEL.  In the opinion of Stokes & Bartholomew, P.A., special
tax counsel to the Company, commencing with its taxable year ending December 31,
1999, the Company is organized in
 
                                       35
<PAGE>   224
 
conformity with the requirements for qualification as a REIT within the meaning
of the Code, and its proposed method of operation will enable it to continue to
meet the requirements for qualification and taxation as a REIT under the Code.
The opinion of Stokes & Bartholomew, P.A. is based on various assumptions and on
certain factual representations of the Company which are incorporated into such
opinion. Opinions of counsel are not binding on the IRS or any court.
Accordingly, no assurance can be given that the IRS will not challenge the
opinion of Stokes & Bartholomew, P.A. or that any such challenge would not be
successful. Moreover, the Company's qualification and taxation as a REIT depends
upon the ability of the Company to meet, through actual annual operating
results, the distribution levels, diversity of stock ownership and the various
other qualification tests imposed under the Code, the results of which have not
been and will not be reviewed by Stokes & Bartholomew, P.A. Accordingly, no
assurance can be given that the actual results of the Company's operations for
any one taxable year will satisfy such requirements.
 
     TAXATION AS A REIT.  As a REIT, the Company generally is not subject to
federal corporate income taxes on that portion of its ordinary income or capital
gain that is distributed currently to its stockholders because the REIT
provisions of the Code generally allow a REIT to deduct dividends paid to its
stockholders. This deduction for dividends paid to stockholders substantially
eliminates the federal "double taxation" on earnings (once at the corporate
level and once again at the stockholder level) that generally results from
investment in a corporation. However, the Company may be subject to federal
income tax in the following circumstances. First, the Company will be taxed at
regular corporate rates on any undistributed taxable income of the Company,
including undistributed net capital gains. Second, under certain circumstances,
the Company may be subject to the "alternative minimum tax" on its items of tax
preference, if any. Third, if the Company has (i) net income from the sale or
other disposition of "foreclosure property" (generally, property acquired by
reason of a default on a lease or an indebtedness held by a REIT) that is held
primarily for sale to customers in the ordinary course of business, or (ii)
other non-qualifying net income from foreclosure property, it will be subject to
tax at the highest corporate rate on such income. Fourth, if the Company has net
income from a "prohibited transaction" (generally, a sale or other disposition
of property held primarily for sale to customers in the ordinary course of
business, other than foreclosure property), such income will be subject to a
100% tax. Fifth, if the Company should fail to satisfy the 75% gross income test
or the 95% gross income test (as discussed below), and has nonetheless
maintained its qualification as a REIT because certain other requirements have
been met, it will be subject to a 100% tax on the net income attributable to the
greater of the amount by which the Company fails the 75% or 95% test, multiplied
by a fraction intended to reflect the Company's profitability. Sixth, if the
Company should fail to distribute with respect to each calendar year at least
the sum of (i) 85% of its REIT ordinary income for such year, (ii) 95% of its
REIT capital gain net income for such year, and (iii) any undistributed taxable
income from prior periods, the Company will be subject to a 4% excise tax on the
excess of such required distribution over the amounts actually distributed. For
purposes of this 4% excise tax, any income, including net capital gains, on
which the Company pays regular corporate income tax is treated as having been
distributed. Seventh, if the Company acquires any asset from a C corporation
(i.e., a corporation which is generally subject to a full corporate-level tax)
in a transaction in which the basis of the asset in the Company's hands is
determined by reference to the basis of the asset (or any other asset) in the
hands of the C corporation and the Company recognizes gain on the disposition of
the asset during the 10-year period beginning on the date on which such asset
was acquired by the Company, then to the extent of such asset's "built-in gain"
(i.e., the excess of the fair market value of such asset at the time of
acquisition over the adjusted basis in such asset as of such time), such gain
will be subject to tax at the highest regular corporate rate applicable. This
result as to the recognition of "built-in gain" assumes that the REIT makes an
election pursuant to IRS Notice 88-19 or applicable future administrative rules
or Treasury Regulations.
 
                                       36
<PAGE>   225
 
     REQUIREMENTS FOR QUALIFICATION.  The Code defines a REIT as a corporation,
trust or association: (i) that is managed by one or more trustees or directors;
(ii) the beneficial ownership of which is evidenced by transferable shares or by
transferable certificates of beneficial interest; (iii) which would be taxable
as a domestic corporation but for the REIT provisions of the Code; (iv) that is
neither a financial institution nor an insurance company subject to certain
provisions of the Code; (v) the beneficial ownership of which is held by 100 or
more persons; (vi) during the last half of each taxable year, not more than 50%
in value of the outstanding capital stock of which is owned, directly or
indirectly (through the application of certain attribution rules), by five or
fewer individuals (as defined in the Code to include certain entities); and
(vii) which meets certain other tests, described below, regarding the nature of
its income and assets.
 
     The Code provides that conditions (i) through (iv), inclusive, must be met
during the entire taxable year and that condition (v) must be met during at
least 335 days of a taxable year of 12 months, or during a proportionate part of
a taxable year of less than 12 months. For taxable years beginning after 1997,
if a REIT complies with Treasury Regulations that provide procedures for
ascertaining the actual ownership of its shares for such taxable year and the
REIT did not know (and with the exercise of reasonable diligence could not have
known) that it failed to meet the requirement of condition (vi) above for such
taxable year, the REIT will be treated as having met the requirement of
condition (vi) for such year.
 
     The Company satisfies the requirements set forth in (i) through (iv) above
and has issued sufficient Common Stock and Preferred Stock with sufficient
diversity of ownership to allow it to satisfy conditions (v) and (vi) above. The
Charter of the Company includes certain restrictions regarding transfers of the
Company's Common Stock and Preferred Stock that are intended to assist the
Company in satisfying the stock ownership requirements described in (v) and (vi)
above. Such restrictions may not be adequate in all cases, however, to prevent
transfers of the Company's Common Stock or Preferred Stock in violation of the
ownership limitations. See "Description of Capital Stock -- Restrictions on
Transfer -- Ownership Limits."
 
     In addition to the foregoing organizational requirements, a REIT must also
satisfy certain other tests (described below) regarding the nature of its income
and assets. In applying these tests, a corporation that is a "qualified REIT
subsidiary" (within the meaning of Section 856(i) of the Code) will not be
treated as a separate corporation. Instead, all of its assets, liabilities,
income, deductions and credits will be treated as owned, realized or incurred
(as the case may be) directly by the REIT. In general, a qualified REIT
subsidiary is a corporation all of the stock of which is owned by a REIT. The
Company has a number of "qualified REIT subsidiaries." In applying the income
and asset tests described below to the Company, the separate existence of these
subsidiaries will be ignored, and their assets, liabilities, income, deductions
and credits will be treated as assets, liabilities, income, deductions and
credits of the Company.
 
     INCOME TESTS.  For the Company to maintain its qualification as a REIT, it
must satisfy two gross income requirements on an annual basis. First, at least
75% of the Company's gross income (excluding gross income from prohibited
transactions) for each taxable year must be derived directly or indirectly from
investments relating to real property (including rents from real property, lease
commitment fees, certain mortgage interest and dividends from qualified REITs)
or from "qualified temporary investment income" (generally, income attributable
to the temporary investment of new capital received by the Company) (the "75%
income test"). Second, at least 95% of the Company's gross income (excluding
gross income from prohibited transactions) for each taxable year must be derived
from the foregoing sources or from dividends, interest, and gain from the sale
or disposition of stock or securities (the "95% income test").
 
     If the Company fails to satisfy one or both of the 75% income test or the
95% income test for any taxable year, it may nevertheless qualify as a REIT for
such year if it is entitled to relief under
 
                                       37
<PAGE>   226
 
certain provisions of the Code. These relief provisions generally will be
available if (i) the failure to meet such tests was due to reasonable cause and
not due to willful neglect, (ii) a schedule of the sources of qualifying income
is attached to the Company's federal income tax return for such taxable year,
and (iii) any incorrect information on the schedule was not due to fraud with
intent to evade tax. It is not possible, however, to state whether in all
circumstances the Company would be entitled to the benefit of these relief
provisions. As discussed above, in "-- Taxation of the Company -- Taxation of a
REIT", even if these relief provisions apply, a tax would be imposed with
respect to the excess net income.
 
     "Rents from real property" generally means the gross amount received for
the use of, or the right to use, a REIT's real property. Rents received by the
Company qualify as "rents from real property" in satisfying the gross income
requirements for a REIT only if several conditions are met. First, the leases
under which the rents are paid must be respected as true leases for federal
income tax purposes and not treated as service contracts, joint ventures or some
other type of arrangement. The determination of whether a lease is a true lease
depends on surrounding facts and circumstances. In making such a determination,
courts have considered a variety of factors, including the following: (i) the
intent of the parties, (ii) the form of the agreement, (iii) the degree of
control over the property retained by the property owner (e.g., whether the
lessee has substantial control over the operation of the property or whether the
lessee is required to use its best efforts to perform its obligations under the
agreement), (iv) the extent to which the property owner retains the risk of loss
with respect to the operation of the property (e.g., whether the lessee bears
the risk of increases in operating expenses or the risk of damage with respect
to the property), and (v) the extent to which the property owner retains the
burdens and benefits of ownership of the property.
 
     Code Section 7701(e) provides that a contract that purports to be a service
contract (or a partnership agreement) will be treated instead as a lease of
property if the contract is properly treated as such, taking into account all
relevant factors, including whether or not: (i) the service recipient is in
physical possession of the property; (ii) the service recipient controls the
property; (iii) the service recipient has a significant economic or possessory
interest in the property (e.g., the property's use is likely to be dedicated to
the service recipient for a substantial portion of the useful life of the
property, the recipient shares the risk that the property will decline in value,
the recipient shares in any appreciation in the value of the property, the
recipient shares in savings in the property's operating costs, or the recipient
bears the risk of damage to or loss of the property); (iv) the service provider
does not bear any risk of substantially diminished receipts or substantially
increased expenditures if there is nonperformance under the contract; (v) the
service provider does not use the property concurrently to provide significant
services to entities unrelated to the service recipient; and (vi) the total
contract price does not substantially exceed the rental value of the property
for the contract period. Since the determination whether a service contract
should be treated as a lease is inherently factual, the presence or absence of
any single factor may not be dispositive in every case.
 
     The Company and Operating Company have entered into the Operating Company
Leases relating to those facilities owned by the Company that are not leased to
government entities. The terms and conditions of the Operating Company Leases
are described under "Information About the Company -- Relationship with
Operating Company -- Leases." The Company has been advised by its counsel that
the Operating Company Leases will qualify as true leases for federal income tax
purposes, based, in part, on the following facts: (i) the Operating Company
Leases are styled as leases (e.g., the Company holds legal title to the
facilities, and the Operating Company Leases give Operating Company the right to
possession of the facilities), and the Company and Operating Company have
represented that they intend their relationship to be that of lessor and lessee,
(ii) the Company has represented that the useful life of each of the facilities
extends for a significant period of time beyond expiration of the Operating
Company Leases, (iii) the facilities should have significant residual value
after expiration of the terms of the Operating Company Leases, (iv) the
 
                                       38
<PAGE>   227
 
Operating Company Leases do not provide Operating Company with the right to
purchase the facilities at a bargain price, (v) the Company is entitled to
receive significant rental income under the Operating Company Leases, and (vi)
the Company and Operating Company have represented that the rents payable under
the Operating Company Leases are fair market rents.
 
     Investors should be aware that there are no controlling Treasury
Regulations, published rulings or judicial decisions involving leases with terms
substantially the same as the Operating Company Leases that address whether such
leases are true leases for federal income tax purposes. Therefore, the
conclusion as to the status of the Operating Company Leases is based upon all of
the facts and circumstances and upon rulings and judicial decisions involving
situations that are considered by Stokes & Bartholomew, P.A. to be analogous. If
the Operating Company Leases are recharacterized as service contracts or
partnership agreements rather than true leases, part or all of the payments that
the Company receives from Operating Company would not be considered rent and
would not otherwise satisfy the various requirements for qualification as "rents
from real property." In that event, the Company likely would not satisfy either
the 75% income test or the 95% income test and, as a result, would lose its REIT
status.
 
     Another requirement for the qualification of rents as "rents from real
property" is that the Company, or an owner of 10% or more of the Company, must
not own, directly or constructively (through the application of certain stock
attribution rules), 10% or more of the voting power or total number of
outstanding shares of a corporate tenant or 10% or more of the assets or net
profits of a non-corporate tenant (a "Related Party Tenant") at any time during
a taxable year. To enable the Company to comply with these rules, the Company's
Charter provides that no person may own, directly or constructively (through
application of certain stock attribution rules), more than 9.8% of the
outstanding shares of the Company's Common Stock or 9.8% of the outstanding
shares of the Company's Preferred Stock. See "Description of Capital
Stock -- Restrictions on Ownership of Capital Stock" Assuming these ownership
limitations are complied with, no person should own (directly or constructively)
10% or more of both the Company and a tenant of the Company. The stock
attribution rules, however, are highly complex and difficult to apply, and the
Company may inadvertently enter into leases with tenants who, through
application of such rules, will constitute Related Party Tenants. In such event,
rent paid by the Related Party Tenant will not qualify as "rents from real
property," which may jeopardize the Company's status as a REIT.
 
     The Company owns directly all of the Operating Company Non-Voting Common
Stock. The total number of shares of the Operating Company Non-Voting Common
Stock equals approximately 9.5% of the shares of the Operating Company Capital
Stock outstanding, and such shares represent approximately a 9.5% economic
interest in Operating Company. Therefore, the Company's ownership of these
shares will not be a violation of the Related Party Tenant rules. The Company
does not intend to, and has represented that it will not, increase its direct or
constructive ownership of Operating Company to a level which would violate the
Related Party Tenant rules. Furthermore, the Company and Operating Company have
entered into an agreement providing that the Operating Company will not redeem
any shares of its capital stock if the effect of such redemption would be to
cause the Company to own (directly or constructively) 10% or more of the total
outstanding Operating Company Capital Stock.
 
     The Company also holds the Operating Company Note. If the Operating Company
Note is treated for federal income tax purposes as equity rather than debt, the
Company could be deemed to own in excess of 10% of the total outstanding
Operating Company Capital Stock in violation of the Related Party Tenant rules.
The characterization of an instrument as debt or equity is a question of fact to
be determined from all surrounding facts and circumstances, no one of which is
conclusive. Among the criteria that have been found relevant in characterizing
such instruments are the following: (i) the intent of the parties, (ii) the
extent of participation in management by the holder
 
                                       39
<PAGE>   228
 
of the instrument, (iii) the ability of the corporation to obtain funds from
outside sources, (iv) the "thinness" of the capital structure in relation to
debt (based on fair market value of the debtor's assets, including intangible
assets), (v) the risk involved, (vi) the formal indicia of the arrangement,
(vii) the relative position of the creditor in question versus other creditors
regarding payment of interest and principal, (viii) the voting power of the
holder of the instrument, (ix) the provision of a fixed rate of interest, (x)
the contingency of the obligation to repay, (xi) the source of repayment, (xii)
the presence or absence of a fixed maturity date, and (xiii) whether the note is
guaranteed or otherwise secured.
 
     Stokes & Bartholomew, P.A. is of the opinion that the Operating Company
Note will be treated as debt for federal income tax purposes. Such opinion is
based, in part, on various facts, including that the Operating Company Note (i)
is clearly denominated as debt, (ii) has a fixed maturity date of 10 years,
(iii) provides for a fixed rate of interest, (iv) requires that interest only be
payable during the first four years of the term of the Operating Company note
and that principal be amortized over years five through ten of such term, (v)
requires that certain excess cash flow be used to prepay the note and (vi) is
partially guaranteed by Doctor R. Crants. In addition, Operating Company has
represented that, based upon internal projections, it anticipates that the
Operating Company Note will be repaid prior to its maturity date. There are,
however, no controlling Treasury Regulations, published rulings or judicial
decisions involving indebtedness with terms substantially the same as the
Operating Company Note that address whether such indebtedness is to be treated
as debt for federal income tax purposes. Therefore, the opinion of Stokes &
Bartholomew, P.A. with respect to the status of the Operating Company Note is
based upon all of the facts and circumstances and upon rulings and judicial
decisions involving situations that are considered by Stokes & Bartholomew, P.A.
to be analogous. If the Operating Company Note is recharacterized as equity,
part or all of the payments that the Company receives from Operating Company
likely would not be considered as "rents from real property". In that event,
based upon the expected amount of rent to be paid to the Company by Operating
Company under the Operating Company Leases, the Company likely would not satisfy
either the 75% income test or the 95% income test and, as a result, would lose
its REIT status.
 
     In addition to the foregoing requirements, the amount of rent, to qualify
as "rents from real property", must not be based in whole or in part on the
income or profits of any person. However, rents received or accrued generally
will not be disqualified as "rents from real property" solely by reason of being
based on a fixed percentage or percentages of receipts or sales. Also, if rent
attributable to personal property leased in connection with a lease of real
property is greater than 15% of the total rent received under the lease, then
the portion of rent attributable to such personal property will not qualify as
"rents from real property". Finally, rents generally will not qualify as "rents
from real property" if the Company operates or manages the property or furnishes
or renders services to the tenants of such property, other than through an
independent contractor who is adequately compensated and from whom the Company
derives no income. The Company, however, (i) may directly perform certain
services that are "usually or customarily rendered" in connection with the
rental of space for occupancy only and are not otherwise considered "rendered to
the occupant" of the property, and (ii) may render, for tax years beginning
after 1997, a de minimis amount of otherwise impermissible services, if the
amount received for such services does not exceed 1% of all income from the
property during the tax year. The amount treated as received for impermissible
services generally may not be less than 150% of the cost to the Company in
rendering or furnishing such services. Amounts received for otherwise
impermissible services do not qualify as "rents from real property" even if
within the 1% limitation. If the amount received by the Company for
impermissible services exceeds the 1% limitation, then no amounts received or
accrued from the property during the tax year will qualify as "rents from real
property". The rents received by the Company from Operating Company should
satisfy these requirements.
 
                                       40
<PAGE>   229
 
     All interest (other than interest based on the net income of any person) is
qualifying income for purposes of the 95% income test. However, only interest on
obligations secured by mortgages on real property or on interests in real
property is qualifying income for purposes of the 75% income test. If the loan
value of real property (determined as of the time the commitment to make or
purchase the loan becomes binding) equals or exceeds the amount of the loan, all
interest on the loan will be allocated to the real property and will thus
qualify as mortgage interest. If the loan value is less than the amount of the
loan, interest will be allocated to the real property in the same proportion as
the loan value bears to the amount of the loan. Interest received under an
installment contract for the sale of real property should be treated as mortgage
interest to the extent of the value of the underlying real property.
 
     The Company has acquired in the Merger certain leases to government
entities. Under each of these leases, either (i) the governmental entity, as
lessee, has an option to purchase the leased facility for a specified,
below-market amount, which typically declines over the term of the lease, or
(ii) the facility automatically reverts to the government entity at the
conclusion of the lease. Primarily because of these features, it is likely that
the leases will be treated as financing arrangements for federal income tax
purposes rather than as true leases. Therefore, a portion of each lease payment
will be treated as interest income, and a portion will be treated as a return of
principal. The interest should be treated as mortgage interest to the extent of
the value of the underlying facility and therefore as qualifying income for
purposes of both the 75% income test and the 95% income test. If, however, the
amount financed exceeds the value of the underlying real property, interest will
be allocated to the underlying property (and thus treated as mortgage interest)
in the same proportion as the loan value of the property bears to the amount of
the loan. In rendering its opinion as to the qualification of the Company as a
REIT, Stokes & Bartholomew, P.A. has assumed that the value of the underlying
real property under each of the government leases equals or exceeds the amount
of the financing.
 
     The Company will realize on a regular basis (i) interest income under the
Operating Company Note, (ii) license fees under the Trade Name Use Agreement
relating to the use of the CCA name, and (iii) dividend income on its non-voting
common stock in Service Company A and Service Company B. Because CCA intends to
elect out of the installment method, gain attributable to the Operating Company
Note will be recognized by CCA in its taxable year ending December 31, 1998. The
interest income under the Operating Company Note and the dividends from Service
Company A and Service Company B should be qualifying income for purposes of the
95% income test but not for purposes of the 75% income test. The license fees
under the Trade Name Use Agreement are nonqualifying for purposes of both the
95% income test and the 75% income test. The Company anticipates that, taking
into account these other sources of income, it nonetheless satisfies and will
continue to satisfy the 75% income test and the 95% income test.
 
     The IRS has the authority under a number of Code sections to reallocate
income and deductions between the Company and Operating Company. For example,
the IRS may assert that the rents payable by Operating Company are excessive and
treat the excess as attributable to the Trade Name Use Agreement, the management
contracts acquired with the Operating Company Note or some other source. Such a
reallocation could cause the Company to fail one or both of the 75% income test
and the 95% income test, which in turn could cause the Company to lose its
status as a REIT. To ensure that the amounts charged as rent under the Operating
Company Leases are fair market rents, the Company has obtained independent
appraisals of the facilities and an independent analysis of the appropriate
lease rates for the facilities. This appraisal and analysis will not be binding
on the IRS, however, and the IRS may attempt to reallocate the payments from
Operating Company as described above. If the IRS is successful, the Company may
lose its status as a REIT. In rendering its opinion as to the qualification of
the Company as a REIT, Stokes & Bartholomew, P.A. has
 
                                       41
<PAGE>   230
 
assumed that the payments from Operating Company to the Company are correctly
allocated in the Operating Company Leases and other agreements between Operating
Company and the Company.
 
     ASSET TESTS.  For the Company to qualify as a REIT, at the close of each
quarter of its taxable year it must also satisfy three tests relating to the
nature of its assets. First, at least 75% of the value of the Company's total
assets must be represented by real estate assets (which for this purpose
includes real estate assets held by a "qualified REIT subsidiary" of the
Company) and cash, cash items and government securities. Second, no more than
25% of the Company's total assets may be represented by securities other than
those in the 75% asset class. Third, of the investments included in the 25%
asset class, the value of any one issuer's securities owned by the Company may
not exceed 5% of the value of the Company's total assets, and the Company may
not own more than 10% of any one issuer's outstanding voting securities
(excluding securities of a "qualified REIT subsidiary" or another REIT).
 
     Total assets for purposes of these tests include only those assets that
appear on the Company's balance sheet prepared in accordance with generally
accepted accounting principles. In applying the 5% and 10% tests, the term
"issuer" has the same meaning as when used in the Investment Company Act of
1940, as amended (the "ICA"). Under the ICA, such term means generally "every
person who issues or proposes to issue any security, or has outstanding any
security which it has issued." Under this definition and various administrative
rulings interpreting this definition, each of the Service Companies and
Operating Company should be treated as a separate issuer.
 
     The asset tests are generally applied as of the close of each quarter.
Shares in other REITs generally are valued at the higher of market value or
asset value. Securities (other than REIT shares) for which market quotations are
readily available must be valued at market value. The value of all other REIT
assets must be determined in good faith by the Board of Directors of the
Company.
 
     As of the end of the first calendar quarter of 1999, the total value of the
Company's real estate assets are expected to exceed 75% of the value of the
Company's total assets. In addition, the Company should not own more than 10% of
the voting securities of any one issuer, nor should the value of any one
issuer's securities exceed 5% of the value of the Company's total assets. If,
however, the Service Companies and Operating Company are not treated as separate
issuers, the Company likely would not satisfy the 5% test or the 10% test and as
a result would not qualify as a REIT.
 
     In an effort to ensure compliance with the asset tests, the Company has
obtained appraisals of the facilities and of the Operating Company Note, the
Operating Company Non-Voting Common Stock, and the non-voting common stock of
Service Company A and Service Company B. These appraisals, however, will not be
binding on the IRS, and the IRS may assert that the Company has not satisfied
one or more of the asset tests. If the IRS is successful in any such challenge,
the Company might lose its status as a REIT. In rendering its opinion as to the
qualification of the Company as a REIT, Stokes & Bartholomew, P.A. has assumed
that the Company will satisfy the asset tests.
 
     After initially meeting the asset tests at the close of any quarter, the
Company will not lose its status as a REIT for failure to satisfy the asset
tests at the end of a later quarter solely by reason of changes in asset values.
If the failure to satisfy the asset tests results from an acquisition of
securities or other property during a quarter, the failure can be cured by
disposition of sufficient non-qualifying assets within 30 days after the close
of that quarter. It is intended that the Company will maintain adequate records
of the value of its assets to ensure compliance with the asset tests, and will
take such other action within 30 days after the close of any quarter as may be
required to cure any noncompliance. However, there can be no assurance that such
other action always will be successful.
 
                                       42
<PAGE>   231
 
     ANNUAL DISTRIBUTION REQUIREMENTS.  To be taxed as a REIT, the Company is
required to meet certain annual distribution requirements. The Company is
required to distribute dividends (other than capital gain dividends) to its
stockholders in an amount at least equal to (1) the sum of (a) 95% of the
Company's "REIT taxable income" (computed without regard to the dividends paid
deduction and the Company's net capital gain) and (b) 95% of the net income, if
any, from foreclosure property in excess of the special tax on income from
foreclosure property, minus (2) the sum of certain items of non-cash income.
Such distributions must be paid in the taxable year to which they relate, or in
the following taxable year if declared before the Company timely files its tax
return for such year and if paid on or before the first regular dividend payment
after such declaration.
 
     To the extent that the Company does not distribute all of its net capital
gain or distributes at least 95% (but less than 100%) of its REIT taxable
income, as adjusted, it is subject to tax on the undistributed portion, at
regular ordinary and capital gains corporate tax rates. Furthermore, if the
Company fails to distribute for each calendar year at least the sum of (a) 85%
of its REIT ordinary income for such year, (b) 95% of its REIT capital gain net
income for such year, and (c) any undistributed ordinary income and capital gain
net income from prior periods, the Company is subject to a 4% excise tax on the
excess of such required distribution over the amounts actually distributed. The
Company intends to make timely distributions sufficient to satisfy this annual
distribution requirement and to avoid liability for excise taxes.
 
     It is possible that, from time to time, the Company may not have sufficient
cash or other liquid assets to meet the 95% distribution requirement due to
timing differences between the actual receipt of income and actual payment of
deductible expenses and the inclusion of such income and deduction of such
expenses in arriving at taxable income of the Company or if the amount of
nondeductible expenses such as principal amortization or capital expenditures
exceed the amount of non-cash deductions. In the event that such situation
occurs, and the Company is not able to meet such requirement by distributions
made in the following taxable year in accordance with those requirements of the
Code described above, in order to meet the 95% distribution requirement, the
Company may find it necessary to arrange for short-term, or possibly long-term,
borrowing or to pay dividends in the form of taxable share dividends. If the
amount of nondeductible expenses exceeds non-cash deductions, the Company may
refinance its indebtedness to reduce principal payments and borrow funds for
capital expenditures.
 
     Under certain circumstances in which an adjustment is made by the IRS that
affects the amount that should have been distributed for a prior taxable year,
the Company may be able to rectify the failure to meet such distribution
requirement by paying "deficiency dividends" to stockholders in the later year,
which may be included in the Company's deduction for dividends paid for the
earlier year. Thus, the Company may be able to avoid being taxed on amounts
distributed as deficiency dividends; however, the Company will be required to
pay interest based upon the amount of any deduction taken for deficiency
dividends.
 
     NON-REIT EARNINGS AND PROFITS.  To maintain its qualification as a REIT,
the Company cannot complete any taxable year with accumulated earnings and
profits from a taxable corporation. Accordingly, the Company is required to
distribute the accumulated earnings and profits of CCA, as determined for
federal income tax purposes (the "Earnings and Profits Distribution"), before
the end of its first calendar year as a REIT. Under applicable ordering rules,
distributions made by the Company to comply with this requirement generally will
be treated as having been made first from CCA's accumulated earnings and
profits, and then from the Company's current and accumulated earnings and
profits. The Earnings and Profits Distribution will be taken into account by the
stockholders of the Company as ordinary dividend income. Although the law is not
entirely clear, the Earnings and Profits Distribution might not be eligible for
the dividends received deduction generally available for corporate stockholders.
In rendering its opinion as to the qualification of the Company as
 
                                       43
<PAGE>   232
 
a REIT, Stokes & Bartholomew, P.A. has assumed that the Company will distribute
all of CCA's earnings and profits in accordance with the foregoing requirements.
 
     FAILURE TO QUALIFY.  If the Company fails to qualify for taxation as a REIT
in any taxable year, and certain relief provisions do not apply, the Company
would be subject to tax (including any applicable alternative minimum tax) on
its income at regular corporate rates. Distributions to stockholders in any year
in which the Company fails to qualify will not be deductible by the Company nor
will they be required to be made. In such event, to the extent of current or
accumulated earnings and profits, all distributions to stockholders will be
taxable as ordinary income, and subject to certain limitations of the Code,
corporate distributees may be eligible for the dividends received deduction.
Unless entitled to relief under specific statutory provisions, the Company also
will be disqualified from taxation as a REIT for the four taxable years
following the year during which qualification was lost. It is not possible to
state whether in any circumstances the Company would be entitled to such
statutory relief.
 
                            TAXATION OF STOCKHOLDERS
 
     GENERAL.  The following is a general discussion of material federal income
tax consequences to holders of the Common Stock. The federal income tax
consequences of any Preferred Stock, Common Stock Purchase Rights, Debt
Securities or Warrants to be issued pursuant to this Registration Statement will
be set forth in a supplement to this Prospectus. There can be no assurance that
the IRS will not successfully challenge one or more of the tax consequences
described herein, and the Company has not obtained, nor does it intend to
obtain, a ruling from the IRS with respect to the United States federal income
tax consequences of acquiring, holding or disposing of the Common Stock.
 
     This discussion does not deal with all aspects of United States federal
income taxation that may be important to holders of the Common Stock and does
not deal with tax consequences arising under the laws of any foreign, state or
local jurisdiction. This discussion is for general information only, and does
not purport to address all tax consequences that may be important to a
particular holder in light of its personal circumstances (such as holders
subject to the alternative minimum tax provisions of the Code), or to certain
types of holders (such as certain financial institutions, insurance companies,
tax-exempt entities, dealers in securities, persons who hold the Common Stock in
connection with a straddle or hedge, a conversion transaction or other
integrated transactions or persons whose "functional currency" is not the U.S.
dollar) that may be subject to special rules.
 
     PROSPECTIVE PURCHASERS ARE URGED TO CONSULT THEIR OWN TAX ADVISORS
REGARDING THE FEDERAL, STATE, LOCAL AND FOREIGN TAX CONSEQUENCES OF THEIR
PARTICIPATION IN THIS OFFERING, OWNERSHIP AND DISPOSITION OF THE COMMON STOCK
AND THE EFFECT THAT THEIR PARTICULAR CIRCUMSTANCES MAY HAVE ON SUCH TAX
CONSEQUENCES.
 
     TAXATION OF TAXABLE U.S. STOCKHOLDERS.  As long as the Company qualifies as
a REIT, distributions made to the Company's taxable U.S. Stockholders out of
current or accumulated earnings and profits (and not designated as capital gain
dividends) will be taken into account by them as ordinary income and will not be
eligible for the dividends received deduction for corporations. As used herein,
the term "U.S. Stockholder" means a holder of Common Stock that for U.S. federal
income tax purposes is (i) a citizen or resident of the United States, (ii) a
corporation, partnership, or other entity taxable as such created or organized
in or under the laws of the United States or of any State (including the
District of Columbia), (iii) an estate whose income from sources without the
United States is includible in gross income for U.S. federal income tax
purposes, regardless of its connection with the conduct of a trade or business
within the United States, or (iv) any trust with respect to which (A) a U.S.
court is able to exercise primary supervision over the administration of
 
                                       44
<PAGE>   233
 
such trust and (B) one or more U.S. fiduciaries have the authority to control
all substantial decisions of the trust.
 
     Distributions that are properly designated by the Company as capital gain
dividends are subject to special treatment. According to a notice published by
the IRS, until further guidance is issued, if the Company designates a dividend
as a capital gain dividend, it may also designate the dividend as (i) a 20% rate
gain distribution, (ii) an unrecaptured Section 1250 gain distribution (25%
rate) or (iii) a 28% rate gain distribution. The maximum amount which may be
designated in each class of capital gain dividends is determined by treating the
Company as an individual with capital gains that may be subject to the maximum
20% rate, the maximum 25% rate, and the maximum 28% rate. If the Company does
not designate all or part of a capital gain dividend as within such classes, the
undesignated portion will be considered as a 28% rate gain distribution. Such
designations are binding on each stockholder, without regard to the period for
which the stockholder has held its Common Stock. However, corporate stockholders
may be required to treat up to 20% of certain capital gain dividends as ordinary
income. Capital gain dividends are not eligible for the dividends received
deduction for corporations.
 
     Distributions in excess of current and accumulated earnings and profits
will not be taxable to a U.S. Stockholder to the extent that they do not exceed
the adjusted basis of the U.S. Stockholder's Common Stock, but rather will
reduce the adjusted basis of such stock. To the extent that such distributions
in excess of current and accumulated earnings and profits exceed the adjusted
basis of a U.S. Stockholder's Common Stock, such distributions will be included
in income as long-term capital gain (or short-term capital gain if the Common
Stock had been held for one year or less), assuming the Common Stock is a
capital asset in the hands of the U.S. Stockholder. In addition, any
distribution declared by the Company in October, November, or December of any
year and payable to a U.S. Stockholder of record on a specified date in any such
month shall be treated as both paid by the Company and received by the U.S.
Stockholder on December 31 of such year, provided that the distribution is
actually paid by the Company during January of the following calendar year.
 
     U.S. Stockholders may not include in their individual income tax returns
any net operating losses or capital losses of the Company. Instead, such losses
would be carried over by the Company for potential offset against its future
income (subject to certain limitations). Taxable distributions from the Company
and gain from the disposition of the Common Stock will not be treated as passive
activity income and, therefore, U.S. Stockholders generally will not be able to
apply any passive activity losses (such as losses from certain types of limited
partnerships in which a U.S. Stockholder is a limited partner) against such
income. In addition, taxable distributions from the Company generally will be
treated as investment income for purposes of the investment interest
limitations. Capital gains from the disposition of Common Stock (or
distributions treated as such), however, will be treated as investment income
only if the U.S. Stockholder so elects, in which case such capital gains will be
taxed at ordinary income rates. The Company will notify U.S. Stockholders after
the close of the Company's taxable year as to the portions of the distributions
attributable to that year that constitute ordinary income or capital gain
dividends.
 
     A capital asset generally must be held for more than one year in order for
gain or loss derived from its sale or exchange to be treated as long-term
capital gain or loss. The highest marginal individual income tax rate is 39.6%
and the tax rate on long-term capital gains applicable to non-corporate
taxpayers generally is 20% for sales and exchanges of assets held for more than
one year. Thus, the tax rate differential between capital gain and ordinary
income for non-corporate taxpayers may be significant. In addition, the
characterization of income as capital gain or ordinary income may affect the
deductibility of capital losses. All or a portion of any loss realized upon a
taxable disposition of the Common Stock may be disallowed if other shares of
Common Stock are purchased within 30 days before or after the disposition.
Capital losses not offset by capital gains may be
 
                                       45
<PAGE>   234
 
deducted against a non-corporate taxpayer's ordinary income only up to a maximum
annual amount of $3,000. Unused capital losses may be carried forward
indefinitely by non-corporate taxpayers. All net capital gain of a corporate
taxpayer is subject to tax at ordinary corporate rates. A corporate taxpayer can
deduct capital losses only to the extent of capital gains, with unused losses
being carried back three years and forward five years.
 
     Distributions from the Company and gain from the disposition of shares will
not ordinarily be treated as passive activity income, and therefore,
stockholders generally will not be able to apply any "passive losses" against
such income. Dividends from the Company (to the extent they do not constitute a
return of capital) and gain from the disposition of shares generally will be
treated as investment income for purposes of the investment interest limitation.
 
     The Company will report to its U.S. Stockholders and the IRS the amount of
dividends paid during each calendar year, and the amount of tax withheld, if
any, with respect thereto. Under the backup withholding rules, a U.S.
Stockholder may be subject to backup withholding at the rate of 31% with respect
to dividends paid unless such holder (a) is a corporation or comes within
certain other exempt categories and, when required, demonstrates this fact, or
(b) provides a taxpayer identification number, certifies as to no loss of
exemption from backup withholding, and otherwise complies with applicable
requirements of the backup withholding rules. A U.S. Stockholder who does not
provide the Company with its correct taxpayer identification number may also be
subject to penalties imposed by the IRS. Any amount paid as backup withholding
will be creditable against the U.S. Stockholder's income tax liability. In
addition, the Company may be required to withhold a portion of capital gain
distributions made to any U.S. Stockholders who fail to certify their non-
foreign status to the Company. See "-- Taxation of Foreign Stockholders" below.
 
     Tax-exempt entities, including qualified employee pension and profit
sharing trusts and individual retirement accounts ("Exempt Organizations"),
generally are exempt from federal income taxation. However, they are subject to
taxation on their unrelated business taxable income ("UBTI"). While many
investments in real estate generate UBTI, the Service has issued a published
ruling that dividend distributions from a REIT to an exempt employee pension
trust do not constitute UBTI, provided that the shares of the REIT are not
otherwise used in an unrelated trade or business of the exempt employee pension
trust. Based on that ruling, amounts distributed by the Company to Exempt
Organizations generally should not constitute UBTI. However, if an Exempt
Organization finances its acquisition of the Common Stock with debt, a portion
of its income from the Company will constitute UBTI pursuant to the
"debt-financed property" rules. Furthermore, social clubs, voluntary employee
benefit associations, supplemental unemployment benefit trusts, and qualified
group legal services plans that are exempt from taxation under paragraphs (7),
(9), (17), and (20), respectively, of Section 501(c) of the Code are subject to
different UBTI rules, which generally will require them to characterize
distributions from the Company as UBTI.
 
     TAXATION OF FOREIGN STOCKHOLDERS.  The rules governing United States
federal income taxation of nonresident alien individuals, foreign corporations,
foreign partnerships and other foreign stockholders (collectively, "Non-U.S.
Stockholders") are complex, and no attempt will be made herein to provide more
than a limited summary of such rules. Prospective Non-U.S. Stockholders should
consult with their own tax advisors to determine the impact of U.S. federal,
state and local income tax laws with regard to an investment in the capital
stock of the Company, including any reporting requirements, as well as the tax
treatment of such an investment under their home country laws.
 
     Distributions that are not attributable to gain from sales or exchanges by
the Company of a U.S. real property interest and not designated by the Company
as capital gain dividends will be treated as dividends of ordinary income to the
extent that they are made out of current or accumulated earnings and profits of
the Company. Such distributions, ordinarily, will be subject to a withholding
tax equal to 30% of the gross amount of the distribution unless an applicable
tax treaty reduces that tax.
 
                                       46
<PAGE>   235
 
However, if income from the investment in the shares is treated as effectively
connected with the Non-U.S. Stockholder's conduct of a United States trade or
business, the Non-U.S. Stockholder generally will be subject to a tax at
graduated rates, in the same manner as U.S. stockholders are taxed with respect
to such dividends (and may also be subject to the 30% branch profits tax if the
stockholder is a foreign corporation). The Company expects to withhold United
States income tax at the rate of 30% on the gross amount of any dividends paid
to a Non-U.S. Stockholder (31% if appropriate documentation evidencing such
Non-U.S. Stockholders' foreign status has not been provided) unless (1) a lower
treaty rate applies and the required form evidencing eligibility for that
reduced rate is filed with the Company or (2) the Non-U.S. Stockholder files an
Internal Revenue Service Form 4224 with the Company claiming that the
distribution is "effectively connected" income. The Treasury Department issued
final regulations in October 1997 that modify the manner in which the Company
complies with the withholding requirements, generally effective for
distributions after December 31, 1999.
 
     Distributions in excess of current and accumulated earnings and profits of
the Company will not be taxable to a Non-U.S. Stockholder to the extent that
they do not exceed the adjusted basis of the Non-U.S. Stockholder's shares, but
rather will reduce the adjusted basis of such shares. To the extent that such
distributions exceed the adjusted basis of a Non-U.S. Stockholder's shares, they
will give rise to tax liability if the Non-U.S. Stockholder would otherwise be
subject to tax on any gain from the sale or disposition of his shares as
described below. Because it generally cannot be determined at the time a
distribution is made whether or not such distribution will be in excess of
current and accumulated earnings and profits, amounts in excess thereof may be
withheld by the Company. However, any such excess amount withheld would be
refundable to the extent it is determined subsequently that such distribution
was, in fact, in excess of current and accumulated earnings and profits of the
Company. Under a separate provision, the Company is required to withhold 10% of
any distribution in excess of the Company's current and accumulated earnings and
profits. Consequently, although the Company intends to withhold at a rate of 30%
(or 31%, if applicable) on the entire amount of any distribution, to the extent
that the Company does not do so, any portion of a distribution not subject to
withholding at a rate of 30% (or 31%, if applicable) will be subject to
withholding at a rate of 10%.
 
     For any year in which the Company qualifies as a REIT, distributions that
are attributable to gain from sales or exchanges by the Company of U.S. real
property interests will be taxed to a Non-U.S. Stockholder under the provisions
of the Foreign Investment in Real Property Tax Act of 1980 ("FIRPTA"). Under
FIRPTA, these distributions are taxed to a Non-U.S. Stockholder as if such gain
were effectively connected with a U.S. business. Thus, Non-U.S. Stockholders
would be taxed at the normal rates applicable to U.S. stockholders (subject to
applicable alternative minimum tax and a special alternative minimum tax in the
case of nonresident alien individuals). Distributions subject to FIRPTA may also
be subject to a 30% branch profits tax in the hands of a corporate Non-U.S.
Stockholder not entitled to treaty relief or exemption. The Company is required
to withhold 35% of any distribution that is designated by the Company as a
capital gains dividend. The amount withheld is creditable against the Non-U.S.
Stockholder's FIRPTA tax liability.
 
     The Company is required to withhold from distributions to Non-U.S.
Stockholders, and remit to the IRS, (a) 35% of designated capital gain dividends
(or, if greater, 35% of the amount of any distributions that could be designated
as capital gain dividends) and (b) 30% of ordinary dividends paid out of
earnings and profits. In addition, if the Company designates prior distributions
as capital gain dividends, subsequent distributions, up to the amount of such
prior distributions, will be treated as capital gain dividends for purposes of
withholding. A distribution in excess of the Company's earnings and profits may
be subject to 30% dividend withholding if at the time of the distribution it
cannot be determined whether the distribution will be in an amount in excess of
the Company's current or accumulated earnings and profits. Tax treaties may
reduce the Company's withholding
 
                                       47
<PAGE>   236
 
obligations. If the amount withheld by the Company with respect to a
distribution to a Non-U.S. Stockholder exceeds the stockholder's United States
tax liability with respect to such distribution (as determined under the rules
described above), the Non-U.S. Stockholder may file for a refund of such excess
from the IRS. It should be noted that the 35% withholding tax rate on capital
gain dividends currently corresponds to the maximum income tax rate applicable
to corporations, but is higher than the 28% maximum rate on capital gains of
individuals.
 
     Gain recognized by a Non-U.S. Stockholder upon a sale of shares of capital
stock generally will not be taxed under FIRPTA if a REIT is a "domestically
controlled REIT," defined generally as a REIT in which at all times during a
specified testing period less than 50% in value of the stock was held directly
or indirectly by foreign persons. The Company currently believes that it is and
will continue to be a "domestically controlled REIT," and therefore the sale of
shares will not be subject to taxation under FIRPTA. However, because the Common
Stock is publicly traded, no assurance can be given the Company will in fact be
a "domestically controlled REIT." Gain not subject to FIRPTA will be taxable to
a Non-U.S. Stockholder if (i) investment in the shares of capital stock is
"effectively connected" with the Non-U.S. Stockholder's U.S. trade or business,
in which case the Non-U.S. Stockholder will be subject to the same treatment as
United States stockholders with respect to such gain, or (ii) the Non-U.S.
Stockholder is a nonresident alien individual who was present in the United
States for 183 days or more during the taxable year and has a "tax home" in the
United States, in which case the nonresident alien individual who was present in
the U.S. will be subject to a 30% tax on the individual's capital gains. If the
gain on the sale of shares were to be subject to taxation under FIRPTA, the
Non-U.S. Stockholder would be subject to the same treatment as U.S. stockholders
with respect to such gain (subject to applicable alternative minimum tax,
possible withholding tax and a special alternative minimum tax in the case of
nonresident alien individuals). A purchaser of shares of capital stock from a
Non-U.S. Stockholder will not be required under FIRPTA to withhold on the
purchase price if the purchased shares are "regularly traded" on an established
securities market or if the Company is a domestically controlled REIT.
Otherwise, under FIRPTA the purchaser of shares may be required to withhold 10%
of the purchase price and remit such amount to the IRS.
 
                             OTHER TAX CONSEQUENCES
 
     The Company and its stockholders may be subject to state or local taxation
in various state or local jurisdictions, including those in which it or they
transact business or reside. The state and local tax treatment of the Company
and its stockholders may not conform to the federal income tax consequences
discussed above. Consequently, prospective stockholders should consult their own
tax advisors regarding the effect of state and local tax laws on an investment
in the Company.
 
                              ERISA CONSIDERATIONS
 
     A fiduciary of an ERISA Plan should consider the fiduciary standards under
ERISA in the context of the ERISA Plan's particular circumstances before
authorizing an investment of any of such ERISA Plan's assets in shares of the
Company's capital stock. Accordingly, such fiduciary should consider whether the
investment (i) satisfies the diversification requirements of section
404(a)(1)(C) of ERISA, (ii) is in accordance with the documents and instruments
governing the ERISA Plan to the extent consistent with ERISA, (iii) is prudent
and an appropriate investment for the ERISA Plan, based on examination of the
ERISA Plan's overall investment portfolio and (iv) is for the exclusive benefit
of ERISA Plan participants and beneficiaries, as required by ERISA.
 
     In addition to the imposition of general fiduciary standards, ERISA and the
corresponding provisions of the Code prohibit a wide range of transactions
involving ERISA Plans and persons who
 
                                       48
<PAGE>   237
 
have certain relationships to ERISA Plans ("parties in interest" within the
meaning of ERISA, "disqualified persons" within the meaning of the Code). The
Code's prohibited transaction rules also apply to certain direct or indirect
transactions between "disqualified persons" and individual retirement accounts
or annuities ("IRAs"), as defined in section 408(a) and (b) of the Code. Thus,
an ERISA Plan fiduciary and an IRA considering an investment in shares also
should consider whether the acquisition or the continued holding of shares might
constitute or give rise to a prohibited transaction.
 
     Those persons proposing to invest on behalf of ERISA Plans should also
consider whether a purchase of one or more shares of capital stock will cause
the assets of the Company to be deemed assets of the ERISA Plan for purposes of
the fiduciary responsibility and prohibited transaction provisions of ERISA and
the Code. The Department of Labor (the "DOL") has issued regulations (the "DOL
Regulations") as to what constitutes assets of an ERISA Plan under ERISA. Under
the DOL Regulations, if an ERISA Plan acquires an equity interest in an entity,
the ERISA Plan's assets would include, for purposes of the fiduciary
responsibility provisions of ERISA and the prohibited transaction rules of ERISA
and the Code, both the equity interest and an undivided interest in each of the
entity's underlying assets unless (a) such interest is a "publicly offered
security," (b) such interest is a security issued by an investment company
registered under the Investment Company Act of 1940, as amended, or (c) another
specified exception applies.
 
                                 LEGAL MATTERS
 
     The legality of the Offered Securities issued pursuant to any Prospectus
Supplement will be passed upon by Stokes & Bartholomew, P.A. As to matters of
Maryland law contained in its opinion, Stokes & Bartholomew, P.A. will rely on
the opinion of Miles & Stockbridge P.C. In addition, Stokes & Bartholomew, P.A.
will provide an opinion with respect to certain tax matters which form the basis
of the discussion under "Material Federal Income Tax Consequences".
 
                                    EXPERTS
 
     The financial statements included or incorporated by reference in this
Prospectus or elsewhere in this Registration Statement, to the extent and for
the periods indicated in their reports, have been audited by Arthur Andersen
LLP, independent public accountants, as indicated in their reports thereto, and
are included or incorporated by reference in reliance upon the authority of said
firm as experts in giving said reports.
 
                                       49
<PAGE>   238
 
                                [GLOBAL GRAPHIC]
 
PRELIMINARY PROSPECTUS SUPPLEMENT
(To the Prospectus Dated January 19, 1999)
 
                                  $300,000,000
 
                           PRISON REALTY TRUST, INC.
 
                           (PRISON REALTY TRUST LOGO)
 
                            % Senior Notes due 2009
 
                           -------------------------
                                  PRELIMINARY
                             PROSPECTUS SUPPLEMENT
                                 May    , 1999
                           -------------------------
 
                                LEHMAN BROTHERS


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission