HFS INC
DEF 14A, 1997-03-28
PATENT OWNERS & LESSORS
Previous: HSN INC, NT 10-K, 1997-03-28
Next: MARKETLINK INC, 10KSB40, 1997-03-28




<PAGE>
                 PROXY STATEMENT PURSUANT TO SECTION 14(A) OF 
                     THE SECURITIES EXCHANGE ACT OF 1934 

Filed by the Registrant  [X] 
Filed by a Party other than the Registrant  [ ] 

Check the appropriate box: 

 [ ] Preliminary Proxy Statement 

 [X] Definitive Proxy Statement 

 [ ] Definitive Additional Materials 

 [ ] Soliciting Material Pursuant to Rule 14a-11(c) 
     or Rule 14a-12 

 [ ] Confidential, For Use of the Commission Only 
     (as permitted by Rule 14a-6(e)(2)) 

                               Joint Filing By: 

                     HFS INCORPORATED (FILE NO. 1-11402) 

                      PHH CORPORATION (FILE NO. 1-7797) 
               (NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER) 

Payment of Filing Fee (Check the appropriate box): 

 [ ] No Fee required. 

 [X] Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11. 

                          CALCULATION OF FILING FEE 
- ----------------------------------------------------------------------------- 
<TABLE>
<CAPTION>
                                                                 PER UNIT PRICE OR 
                                                                  OTHER UNDERLYING 
                                             AGGREGATE NUMBER   VALUE OF TRANSACTION 
                                             OF SECURITIES TO    COMPLETED PURSUANT    PROPOSED MAXIMUM 
TITLE OF EACH CLASS OF SECURITIES TO WHICH   WHICH TRANSACTION  TO EXCHANGE ACT RULE  AGGREGATE VALUE OF 
            TRANSACTION APPLIES                 APPLIES (1)           0-11 (2)         TRANSACTION (2)    TOTAL FEE PAID 
- ------------------------------------------  -----------------  --------------------  ------------------  -------------- 
<S>                                         <C>                <C>                   <C>                 <C>
PHH Corporation Common Stock, without par 
value, including the attached preferred         38,338,993 
stock purchase rights                             shares              $42 1/16          $1,612,633,893     $322,526.78 
- ------------------------------------------  -----------------  --------------------  ------------------  -------------- 
</TABLE>
- ----------------------------------------------------------------------------- 
(1)    The estimated number of shares of PHH Corporation ("PHH") Common Stock, 
       including options to purchase PHH Common Stock, to which the Proxy 
       Statement relates. 
(2)    Estimated pursuant to Rule 0-11(c)(1) and 0-11(a)(4) under the Exchange 
       Act solely for the purpose of calculating the filing fee, based on the 
       average of the high and low sale prices for shares of PHH Common Stock 
       on the New York Stock Exchange Composite Tape on December 17, 1996. 

 [X] Fee paid previously with preliminary materials. 

 [X] Check box if any part of the fee is offset as provided by Exchange Act 
     Rule 0-11(a)(2) and identify the filing for which the offsetting fee was 
     paid previously. Identify the previous filing by registration statement 
     number, or the Form or Schedule and the date of its filing. 

(1) Amount Previously Paid: $322,526.78 
- ----------------------------------------------------------------------------- 

(2) Form Schedule or Registration Statement No.: Schedule 14A 
- ----------------------------------------------------------------------------- 

(3) Filing Party: HFS Incorporated 
                  PHH Corporation 
- ----------------------------------------------------------------------------- 

(4) Date Filed: December 19, 1996 
- ----------------------------------------------------------------------------- 

<PAGE>


                                  [HFS LOGO] 




                                 6 SYLVAN WAY 
                         PARSIPPANY, NEW JERSEY 07054 
                                                                MARCH 27, 1997 

Dear Stockholder: 

   You are cordially invited to attend a Special Meeting of Stockholders (the 
"HFS Special Meeting") of HFS Incorporated ("HFS") to be held at 10:00 a.m., 
local time, on April 30, 1997, at the offices of HFS, 6 Sylvan Way, 
Parsippany, New Jersey. At the HFS Special Meeting, you will be asked to 
consider and vote upon (i) a proposal (the "Share Issuance") to approve the 
issuance by HFS of up to 31.4 million shares of HFS common stock, par value 
$.01 per share ("HFS Common Stock"), pursuant to the Agreement and Plan of 
Merger dated as of November 10, 1996 (the "Merger Agreement") by and among 
HFS, Mercury Acq. Corp., a wholly owned subsidiary of HFS ("Merger Sub"), and 
PHH Corporation ("PHH"), which provides for the merger of Merger Sub with and 
into PHH (the "Merger"); (ii) a proposal to amend HFS's Certificate of 
Incorporation to increase the maximum number of authorized directors of HFS 
from twelve (12) to twenty (20) (the "Directors Amendment"); (iii) a proposal 
to amend HFS's Certificate of Incorporation to increase the number of 
authorized shares of HFS Common Stock from 300,000,000 shares to 600,000,000 
shares (the "Shares Amendment" and together with the Directors Amendment, the 
"Certificate of Incorporation Amendments"); and (iv) a proposal to amend 
HFS's Amended and Restated 1993 Stock Option Plan (the "1993 Plan") to 
provide for an increase of 10,000,000 shares in the total number of shares of 
HFS Common Stock currently authorized for issuance under the 1993 Plan (which 
would increase the total number of shares authorized for issuance under the 
1993 Plan from 24,541,600 to 34,541,600) (the "1993 Plan Amendment"). 

   In the Merger, each outstanding share of common stock of PHH ("PHH Common 
Stock"), other than PHH Common Stock held by PHH or held by HFS, Merger Sub 
or any other wholly owned subsidiary of HFS, will be converted into the right 
to receive that fraction of a share of HFS Common Stock represented by the 
number (rounded upward, if necessary, to the nearest one-thousandth) 
determined by dividing $49.50 by the average price of HFS Common Stock over a 
period of twenty (20) trading days preceding the fifth trading day prior to 
the date of the special meeting of stockholders of PHH; provided, however, 
that in no event will such number be greater than 0.8250 or less than 0.6111. 
In addition, in the Merger, shares of HFS Common Stock will be issued in 
exchange for the currently outstanding options to purchase shares of PHH 
Common Stock. Approval of the Share Issuance by HFS stockholders is a 
condition to consummation of the Merger. Upon consummation of the Merger, PHH 
will become a wholly owned subsidiary of HFS. 

   The Board of Directors of HFS has carefully reviewed and considered the 
terms and conditions of the proposed Merger, as well as a number of other 
factors, including the opinion of Lehman Brothers Inc. ("Lehman Brothers") to 
the effect that, from a financial point of view, the consideration to be paid 
by HFS in the Merger is fair to HFS. The full text of the written opinion of 
Lehman Brothers, which sets forth a description of the matters considered, 
assumptions made and limits on review undertaken by Lehman Brothers is 
attached to the accompanying Joint Proxy Statement/Prospectus as Annex II. 
THE HFS BOARD OF DIRECTORS HAS APPROVED THE MERGER AGREEMENT AND THE 
TRANSACTIONS CONTEMPLATED THEREBY, INCLUDING THE SHARE ISSUANCE, AND 
RECOMMENDS THAT HFS STOCKHOLDERS VOTE FOR APPROVAL OF THE SHARE ISSUANCE. IN 
ADDITION, THE HFS BOARD OF DIRECTORS HAS APPROVED, AND RECOMMENDS THAT HFS 
STOCKHOLDERS VOTE FOR APPROVAL OF, THE CERTIFICATE OF INCORPORATION 
AMENDMENTS AND THE 1993 PLAN AMENDMENT. 
<PAGE>

   The accompanying Notice of Special Meeting and Joint Proxy 
Statement/Prospectus more fully describe the matters to be acted on at the 
HFS Special Meeting and include other information about HFS and PHH. Please 
give this information your careful attention. 

   Whether or not you plan to attend the HFS Special Meeting in person, it is 
important that your shares be represented at the HFS Special Meeting. Please 
date and sign your proxy card and return it in the enclosed envelope as soon 
as possible. This will not prevent you from attending the HFS Special Meeting 
in person. 


                                          Very truly yours, 
                                          HFS INCORPORATED 

                                          /s/ Henry R. Silverman 
                                          ----------------------------
                                          Henry R. Silverman 
                                          Chairman of the Board 
                                          and Chief Executive Officer 
<PAGE>





                                  [HFS LOGO] 






                                 6 SYLVAN WAY
                         PARSIPPANY, NEW JERSEY 07054 

                  NOTICE OF SPECIAL MEETING OF STOCKHOLDERS 

TO THE STOCKHOLDERS OF HFS INCORPORATED: 

   A Special Meeting of Stockholders (the "HFS Special Meeting") of HFS 
Incorporated ("HFS") will be held at 10:00 a.m., local time, on April 30, 
1997, at the offices of HFS, 6 Sylvan Way, Parsippany, New Jersey, for the 
following purposes: 

   (1)     To consider and vote upon a proposal (the "Share Issuance") to 
           approve the issuance of up to 31.4 million shares of HFS common 
           stock, par value $.01 per share ("HFS Common Stock"), pursuant to 
           the Agreement and Plan of Merger dated as of November 10, 1996 (the 
           "Merger Agreement"), by and among HFS, Mercury Acq. Corp., a wholly 
           owned subsidiary of HFS ("Merger Sub"), and PHH Corporation ("PHH") 
           pursuant to which Merger Sub will be merged with and into PHH and 
           PHH will become a wholly owned subsidiary of HFS (the "Merger"). 
           Approval of the Share Issuance by HFS stockholders is a condition 
           to consummation of the Merger. The Share Issuance, the Merger and 
           the Merger Agreement are more fully described in the accompanying 
           Joint Proxy Statement/Prospectus and a copy of the Merger Agreement 
           is attached as Annex I thereto. 

   (2)     To consider and vote upon a proposal to amend HFS's Certificate of 
           Incorporation to increase the maximum number of authorized 
           directors of HFS from twelve (12) to twenty (20) (the "Directors 
           Amendment"). The Directors Amendment is more fully described in the 
           accompanying Joint Proxy Statement/Prospectus and the form of the 
           Directors Amendment is attached as Annex V thereto. 

   (3)     To consider and vote upon a proposal to amend HFS's Certificate of 
           Incorporation to increase the number of authorized shares of HFS 
           Common Stock from 300,000,000 shares to 600,000,000 shares (the 
           "Shares Amendment"). The Shares Amendment is more fully described 
           in the accompanying Joint Proxy Statement/Prospectus and the form 
           of the Shares Amendment is attached as Annex VI thereto. 

   (4)     To consider and vote upon a proposal to amend HFS's Amended and 
           Restated 1993 Stock Option Plan (the "1993 Plan") to provide for an 
           increase of 10,000,000 shares in the total number of shares of HFS 
           Common Stock currently authorized for issuance under the 1993 Plan 
           (which would increase the total number of shares authorized for 
           issuance pursuant to the 1993 Plan from 24,541,600 to 34,541,600) 
           (the "1993 Plan Amendment"); the 1993 Plan Amendment is more fully 
           described in the accompanying Joint Proxy Statement/Prospectus and 
           the form of the 1993 Plan Amendment is attached as Annex VII 
           thereto. 

   (5)     To transact such other business as may properly come before the HFS 
           Special Meeting or any adjournment or postponement thereof. 
<PAGE>
   Only stockholders of record at the close of business on March 3, 1997, the 
record date set for the HFS Special Meeting, are entitled to notice of, and 
to vote at, the HFS Special Meeting or any adjournment or postponement 
thereof. HFS stockholders will not be entitled to dissenters' appraisal 
rights in connection with the Share Issuance or the other matters to be 
considered at the HFS Special Meeting. 

                                          By Order of the Board of Directors, 

                                          Jeanne M. Murphy 
                                          Secretary 

Parsippany, New Jersey 
March 27, 1997 

YOU ARE URGED TO MARK, SIGN AND DATE THE ENCLOSED PROXY CARD AND RETURN IT IN 
THE ACCOMPANYING ENVELOPE AS SOON AS POSSIBLE. YOU MAY REVOKE YOUR PROXY IN 
THE MANNER DESCRIBED IN THE ACCOMPANYING JOINT PROXY STATEMENT/PROSPECTUS AT 
     ANY TIME BEFORE THE PROXY HAS BEEN VOTED AT THE HFS SPECIAL MEETING. 
<PAGE>




                                 [PHH LOGO] 






                                                                March 27, 1997 

Dear Stockholder: 

   You are cordially invited to attend a Special Meeting of Stockholders (the 
"PHH Special Meeting") of PHH Corporation ("PHH") to be held at 10:00 a.m., 
local time, on April 30, 1997, at The Carlton Hotel, 923 16th and K Streets,
N.W., Washington, DC. At the PHH Special Meeting, you will be asked to consider
and vote upon a proposal (the "Merger Proposal") to approve the merger of
Mercury Acq. Corp. ("Merger Sub"), a wholly owned subsidiary of HFS
Incorporated ("HFS"), with and into PHH (the "Merger") pursuant to the
Agreement and Plan of Merger dated as of November 10, 1996, by and among HFS,
Merger Sub and PHH (the "Merger Agreement"). 

   In the Merger, each outstanding share of common stock of PHH ("PHH Common 
Stock"), other than PHH Common Stock held by PHH or held by HFS, Merger Sub 
or any other wholly owned subsidiary of HFS, will be converted into the right 
to receive that fraction of a share of common stock of HFS ("HFS Common 
Stock") represented by the number (rounded upward, if necessary, to the 
nearest one-thousandth) determined by dividing $49.50 by the average price of 
HFS Common Stock over a period of twenty (20) trading days preceding the 
fifth trading day prior to the date of the PHH Special Meeting (the "Conversion
Number"); provided, however, that in no event will such number be greater than 
0.8250 or less than 0.6111. In addition, in the Merger, shares of HFS Common 
Stock will be issued in exchange for the currently outstanding options to 
purchase shares of PHH Common Stock. Approval of the Merger Proposal by PHH 
stockholders is a condition to consummation of the Merger. Upon consummation of
the Merger, PHH will become a wholly owned subsidiary of HFS. 

   The PHH Board of Directors has received written opinions of Goldman, Sachs 
& Co. ("Goldman Sachs") and The Beacon Group Capital Services, LLC ("Beacon") 
to the effect that, as of the date hereof, the Conversion Number pursuant to
the Merger Agreement is fair to stockholders of PHH other than HFS, Merger Sub
or any other wholly owned subsidiary of HFS. The full text of the written 
opinions of Goldman Sachs and Beacon, which set forth a description of the 
matters considered, assumptions made and limits on review undertaken by 
Goldman Sachs and Beacon, respectively, are attached to the accompanying Joint
Proxy Statement/Prospectus as Annex III and Annex IV, respectively. The Board
of Directors of PHH has carefully reviewed and considered the terms and 
conditions of the proposed Merger, the Merger Agreement and the other 
transactions contemplated thereby. THE PHH BOARD OF DIRECTORS HAS APPROVED THE
MERGER PURSUANT TO THE MERGER AGREEMENT AND THE TRANSACTIONS CONTEMPLATED 
THEREBY, AND RECOMMENDS THAT PHH STOCKHOLDERS VOTE FOR APPROVAL OF THE MERGER
PROPOSAL. 

   The accompanying Notice of Special Meeting and Joint Proxy 
Statement/Prospectus more fully describe the matters to be acted on at the 
PHH Special Meeting and include other information about HFS and PHH. Please 
give this information your careful attention. 
<PAGE>
   Whether or not you plan to attend the PHH Special Meeting in person, it is 
important that your shares be represented at the PHH Special Meeting. Please 
date and sign your proxy card and return it in the enclosed envelope as soon 
as possible. This will not prevent you from attending the PHH Special Meeting 
in person. 

                                          Very truly yours, 
                                          PHH CORPORATION 

                                          /s/ Robert D. Kunisch 
                                          ----------------------------------- 
                                          Robert D. Kunisch 
                                          Chairman of the Board 
                                          Chief Executive Officer and 
                                          President 
<PAGE>




                               [PHH LOGO] 




                  NOTICE OF SPECIAL MEETING OF STOCKHOLDERS 

TO THE STOCKHOLDERS OF PHH CORPORATION: 

   A Special Meeting of Stockholders (the "PHH Special Meeting") of PHH 
Corporation ("PHH") will be held at 10:00 a.m., local time, on April 30, 
1997, at The Carlton Hotel, 923 16th and K Streets, N.W., Washington, DC,
for the following purposes: 

   (1)     To consider and vote upon a proposal (the "Merger Proposal") to 
           approve the merger of Mercury Acq. Corp. ("Merger Sub"), a wholly 
           owned subsidiary of HFS Incorporated ("HFS"), with and into PHH 
           (the "Merger") pursuant to the Agreement and Plan of Merger dated 
           as of November 10, 1996, by and among HFS, Merger Sub and PHH (the 
           "Merger Agreement") and the transactions contemplated thereby. The 
           Merger Proposal, the Merger and the Merger Agreement are more 
           fully described in the accompanying Joint Proxy 
           Statement/Prospectus and a copy of the Merger Agreement is 
           attached as Annex I thereto. 

   (2)     To transact such other business as may properly come before the 
           PHH Special Meeting or any adjournment or postponement thereof. 

   Only stockholders of record at the close of business on January 31, 1997, 
the record date set for the PHH Special Meeting, are entitled to notice of, 
and to vote at, the PHH Special Meeting or any adjournment or postponement 
thereof. PHH stockholders will not be entitled to objecting stockholders' 
appraisal rights in connection with the Merger Proposal or the other matters 
to be considered at the PHH Special Meeting. 

                                          By Order of the Board of Directors, 

                                          Samuel H. Wright 
                                          Secretary 

March 27, 1997 

   YOU ARE URGED TO MARK, SIGN AND DATE THE ENCLOSED PROXY CARD AND RETURN IT 
IN THE ACCOMPANYING ENVELOPE AS SOON AS POSSIBLE. YOU MAY REVOKE YOUR PROXY 
IN THE MANNER DESCRIBED IN THE ACCOMPANYING JOINT PROXY STATEMENT/PROSPECTUS 
AT ANY TIME BEFORE THE PROXY HAS BEEN VOTED AT THE PHH SPECIAL MEETING. 
<PAGE>


                               HFS INCORPORATED 
                               PHH CORPORATION 
                            JOINT PROXY STATEMENT 

                               HFS INCORPORATED 
                                  PROSPECTUS 

   This Joint Proxy Statement/Prospectus is being furnished to stockholders 
of HFS Incorporated ("HFS") in connection with the solicitation of proxies by 
the Board of Directors of HFS (the "HFS Board") from holders of shares of 
common stock, par value $.01 per share ("HFS Common Stock"), for use at a 
special meeting of HFS stockholders (the "HFS Special Meeting") to be held to 
consider and vote upon: (i) a proposal to approve the issuance by HFS of up 
to 31.4 million shares of HFS Common Stock (the "Share Issuance"), pursuant 
to the Agreement and Plan of Merger dated as of November 10, 1996 (the 
"Merger Agreement") by and among HFS, Mercury Acq. Corp., a wholly owned 
subsidiary of HFS ("Merger Sub"), and PHH Corporation ("PHH"), which provides 
for the merger of Merger Sub with and into PHH (the "Merger"); (ii) a 
proposal to amend HFS's Certificate of Incorporation to increase the maximum 
number of authorized directors of HFS from twelve (12) to twenty (20) (the 
"Directors Amendment"); (iii) a proposal to amend HFS's Certificate of 
Incorporation to increase the number of authorized shares of HFS Common Stock 
from 300,000,000 shares to 600,000,000 shares (the "Shares Amendment" and 
together with the Directors Amendment, the "Certificate of Incorporation 
Amendments"); and (iv) a proposal to amend HFS's Amended and Restated 1993 
Stock Option Plan (the "1993 Plan") to provide for an increase of 10,000,000 
shares in the total number of shares of HFS Common Stock currently authorized 
for issuance under the 1993 Plan (which would increase the total number of 
shares authorized for issuance pursuant to the 1993 Plan from 24,541,600 to 
34,541,600) (the "1993 Plan Amendment" and together with the Share Issuance 
and the Certificate of Incorporation Amendments, the "HFS Proposals"). 
Approval of the Share Issuance by HFS stockholders is a condition to 
consummation of the Merger. See "THE MERGER AGREEMENT--Conditions Precedent 
to the Merger." Only holders of record of HFS Common Stock at the close of 
business on March 3, 1997 (the "HFS Record Date") are entitled to notice of, 
and to vote at, the HFS Special Meeting. At the close of business on the HFS 
Record Date, 127,529,530 shares of HFS Common Stock were outstanding, which 
constituted the only outstanding voting securities of HFS. See "INFORMATION 
CONCERNING THE HFS SPECIAL MEETING." 

   This Joint Proxy Statement/Prospectus also is being furnished to the 
stockholders of PHH in connection with the solicitation of proxies by the 
Board of Directors of PHH (the "PHH Board") from holders of shares of common 
stock, without par value, including the attached preferred stock purchase 
rights ("PHH Common Stock"), for use at a special meeting of stockholders of 
PHH (the "PHH Special Meeting," and together with the HFS Special Meeting, 
the "Special Meetings") to be held to consider and vote upon a proposal (the 
"Merger Proposal") to approve the Merger, pursuant to the Merger Agreement 
and the transactions contemplated thereby. Upon consummation of the Merger, 
PHH will become a wholly owned subsidiary of HFS. Approval of the Merger 
Proposal by PHH stockholders is a condition to consummation of the Merger. 
See "THE MERGER AGREEMENT--Conditions Precedent to the Merger." Only holders 
of record of PHH Common Stock at the close of business on January 31, 1997 
(the "PHH Record Date"), are entitled to notice of, and to vote at, the PHH 
Special Meeting. At the close of business on the PHH Record Date, 34,984,265 
shares of PHH Common Stock were outstanding, which constituted the only 
outstanding voting securities of PHH. See "INFORMATION CONCERNING THE PHH 
SPECIAL MEETING." 


<PAGE>
   In the Merger, among other things, each outstanding share of PHH Common 
Stock, other than PHH Common Stock held by PHH or held by HFS, Merger Sub or 
any other wholly owned subsidiary of HFS, will be converted into the right to 
receive that fraction of a share of HFS Common Stock (the "Conversion 
Number") represented by the number (rounded upward, if necessary, to the 
nearest one-thousandth) determined by dividing $49.50 by the average price of 
HFS Common Stock over a period of twenty (20) trading days preceding the 
fifth trading day prior to the date of the PHH Special Meeting (the "Pricing 
Period"); provided, however, that in no event will such number be greater 
than 0.8250 or less than 0.6111. Promptly following the Pricing Period, HFS 
and PHH will issue a joint press release announcing the Conversion Number. As 
a result of the conversion formula described above, if the average price of 
HFS Common Stock during the Pricing Period is within the range of $60.00 to 
$81.00, holders of PHH Common Stock will receive that fraction of a share of 
HFS Common Stock having a value (based on the average price of such shares 
during the Pricing Period) of $49.50 for each share of PHH Common Stock (and 
the Conversion Number will fluctuate accordingly), but if the average price 
of HFS Common Stock during the Pricing Period is less than $60.00 or greater 
than $81.00, the Conversion Number will be fixed at 0.8250 or 0.6111, 
respectively, resulting in the issuance of a number of shares of HFS Common 
Stock for each share of PHH Common Stock having a value (based on the average 
price of such shares during the Pricing Period) less than or more than 
$49.50, as the case may be. In addition, in the Merger, shares of HFS Common 
Stock will be issued in exchange for the currently outstanding options to 
purchase shares of PHH Common Stock. A copy of the Merger Agreement is 
attached to this Joint Proxy Statement/ Prospectus as Annex I and is 
incorporated by reference herein. Stockholders may call telephone number 
1-888-224-2745, between the hours of 8:00 a.m. and 8:00 p.m., New York time,
after 5:00 p.m., New York time, on April 22, 1997 to be advised of the
Conversion Number. See "RISK FACTORS" BEGINNING ON PAGE 20 FOR A DISCUSSION OF
CERTAIN FACTORS WHICH SHOULD BE CONSIDERED BY THE STOCKHOLDERS OF HFS AND PHH.

   This Joint Proxy Statement/Prospectus also constitutes the prospectus of 
HFS with respect to the shares of HFS Common Stock to be issued in exchange 
for all of the outstanding shares of PHH Common Stock and in exchange for all 
of the outstanding options to purchase PHH Common Stock in connection with 
the Merger, as described herein. HFS Common Stock is listed and traded on the 
New York Stock Exchange, Inc. (the "NYSE") under the symbol "HFS". PHH Common 
Stock is listed and traded on the NYSE under the symbol "PHH". 

   This Joint Proxy Statement/Prospectus and the accompanying forms of proxy 
are first being sent to holders of HFS Common Stock and PHH Common Stock on 
or about March 27, 1997. 

THE SECURITIES TO BE ISSUED IN THE MERGER HAVE NOT BEEN APPROVED OR 
DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION NOR HAS THE COMMISSION 
PASSED UPON THE ACCURACY OR ADEQUACY OF THIS JOINT PROXY STATEMENT/PROSPECTUS.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE. 

     The date of this Joint Proxy Statement/Prospectus is March 27, 1997. 

                                 ii    
<PAGE>
   NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY 
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN OR INCORPORATED BY REFERENCE IN 
THIS JOINT PROXY STATEMENT/PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION 
OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY HFS 
OR PHH. THIS JOINT PROXY STATEMENT/PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO 
SELL OR THE SOLICITATION OF AN OFFER TO BUY ANY SECURITIES, OR THE 
SOLICITATION OF A PROXY, IN ANY JURISDICTION IN WHICH, OR TO OR FROM ANY 
PERSON TO WHOM OR FROM WHOM, SUCH OFFER, SOLICITATION OF AN OFFER OR 
SOLICITATION OF A PROXY IS NOT AUTHORIZED OR IS UNLAWFUL. NEITHER THE 
DELIVERY OF THIS JOINT PROXY STATEMENT/PROSPECTUS NOR ANY SALE MADE HEREUNDER 
SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THERE HAS NOT 
BEEN ANY CHANGE IN THE FACTS SET FORTH IN THIS JOINT PROXY 
STATEMENT/PROSPECTUS OR IN THE AFFAIRS OF HFS OR PHH SINCE THE DATE HEREOF. 

   THE INFORMATION CONTAINED (OR INCORPORATED BY REFERENCE) HEREIN WITH 
RESPECT TO HFS AND ITS SUBSIDIARIES HAS BEEN PROVIDED BY HFS. THE INFORMATION 
CONTAINED (OR INCORPORATED BY REFERENCE) HEREIN WITH RESPECT TO PHH AND ITS 
SUBSIDIARIES HAS BEEN PROVIDED BY PHH. 

                            AVAILABLE INFORMATION 

   HFS and PHH are each subject to the informational requirements of the 
Securities Exchange Act of 1934, as amended (the "Exchange Act"), and the 
rules and regulations promulgated thereunder, and, in accordance therewith, 
file reports, proxy and information statements and other information with the 
Securities and Exchange Commission (the "Commission"). These reports, proxy 
and information statements and other information concerning HFS and PHH can 
be inspected and copied at the public reference facilities maintained by the 
Commission at Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549 and 
should be available at the Commission's regional offices located at Citicorp 
Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661 and at 7 
World Trade Center, 13th Floor, New York, New York 10048, and copies of such 
material can be obtained from the Public Reference Section of the Commission, 
Washington, D.C. 20549, at prescribed rates. The Commission also maintains a 
site on the World Wide Web (at http://www.sec.gov) that contains reports, 
proxy and information statements and other information regarding registrants 
that file electronically with the Commission. In addition, information filed 
by each of HFS and PHH with the NYSE may be inspected at the offices of the 
NYSE at 20 Broad Street, New York, New York 10005. 

   HFS has filed with the Commission a Registration Statement on Form S-4 
(including all amendments and supplements thereto, the "Registration 
Statement") under the Securities Act of 1933, as amended (the "Securities 
Act"), and the rules and regulations promulgated thereunder, with respect to 
the shares of HFS Common Stock to be issued pursuant to the Merger Agreement. 
This Joint Proxy Statement/ Prospectus, which forms a part of the 
Registration Statement, does not contain all of the information set forth in 
the Registration Statement and the exhibits thereto, certain parts of which 
have been omitted in accordance with the rules and regulations of the 
Commission. Such additional information may be obtained from the Commission's 
principal office in Washington, D.C. Statements contained herein, or in any 
document incorporated herein by reference, concerning the provisions of 
certain documents are not necessarily complete and, in each instance, 
reference is made to the copies of such documents filed as exhibits to the 
Registration Statement or otherwise filed with the Commission, each such 
statement being qualified in its entirety by such reference. 

                                iii    
<PAGE>
                          INCORPORATION BY REFERENCE 

   HFS incorporates by reference herein the following documents filed 
pursuant to the Exchange Act: 

   1. Annual Report on Form 10-K for the year ended December 31, 1995 (as 
      amended by the Form 10-K/A filed on March 27, 1997); 

   2. Quarterly Reports on Form 10-Q for the quarters ended March 31, 1996, 
      June 30, 1996 (as amended by the Form 10-Q/A filed on August 19, 1996 
      and the 10-Q/A filed on March 27, 1997), and September 30, 1996 (as 
      amended by the Form 10-Q/A filed on March 27, 1997); 

   3. The description of HFS's capital stock which is contained in its 
      Registration Statement on Form 8-A, dated September 16, 1992 (including 
      the amendment on Form 8-A/A, dated September 1, 1995), including any 
      amendment or report filed for the purpose of updating such description; 
      and 

   4. Current Reports on Form 8-K dated August 16, 1995 (as amended by the 
      Form 8-K/A dated August 18, 1995), February 16, 1996 (as amended by the 
      Form 8-K/A dated March 27, 1997), March 8, 1996, April 5, 1996 (as 
      amended by the Form 8-K/A dated March 27, 1997), May 8, 1996 (as amended 
      by the Form 8-K/A dated March 27, 1997), May 21, 1996, August 29, 1996 
      (as amended by the Form 8-K/A dated December 5, 1996 and as further 
      amended by the Form 8-K/A dated March 27, 1997), October 15, 1996 (as 
      amended by the Form 8-K/A dated March 27, 1997), November 15, 1996 (as 
      amended by the Form 8-K/A dated December 4, 1996 and as further amended 
      by the Form 8-K/A dated March 27, 1997) and December 24, 1996. 

   PHH incorporates by reference herein the following documents filed 
pursuant to the Exchange Act: 

   1. Annual Report on Form 10-K for the year ended April 30, 1996 (as 
      amended by the Form 10-K/A filed on March 27, 1997); 

   2. Quarterly Reports on Form 10-Q for the quarters ended July 31, 1996, 
      (as amended by the Form 10-Q/A filed on March 27, 1997), October 31, 1996
      (as amended by the Form 10-Q/A filed on March 27, 1997), and January
      31, 1997 (as amended by the Form 10-Q/A filed on March 27, 1997). 

   3. The description of PHH's capital stock which is contained in its 
      Registration Statements on Form 8-A, dated April 1, 1986 and March 25, 
      1996 (including the amendment on Form 8-A/A, dated November 15, 1996), 
      including any amendment or report filed for the purpose of updating 
      such description; and 

   4. Current Report on Form 8-K dated November 10, 1996 and filed on 
      November 15, 1996. 

   All documents and reports filed by HFS or PHH pursuant to Section 13(a), 
13(c), 14 or 15(d) of the Exchange Act after the date of this Joint Proxy 
Statement/Prospectus and prior to the Special Meetings shall be deemed to be 
incorporated by reference in this Joint Proxy Statement/Prospectus and to be 
a part hereof from the date of such filing. 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 Joint Proxy 
Statement/Prospectus to the extent that a statement contained herein or in 
any other 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 Joint Proxy 
Statement/Prospectus. 

   THIS JOINT PROXY STATEMENT/PROSPECTUS INCORPORATES DOCUMENTS BY REFERENCE 
WHICH ARE NOT PRESENTED HEREIN OR DELIVERED HEREWITH. SUCH DOCUMENTS (OTHER 
THAN EXHIBITS TO SUCH DOCUMENTS UNLESS SUCH EXHIBITS ARE SPECIFICALLY 
INCORPORATED BY REFERENCE) ARE AVAILABLE, WITHOUT CHARGE, TO ANY PERSON, 
INCLUDING ANY BENEFICIAL OWNER, TO WHOM THIS JOINT PROXY STATEMENT/PROSPECTUS 
IS DELIVERED, ON WRITTEN OR ORAL REQUEST, IN THE CASE OF DOCUMENTS RELATING 
TO HFS, TO JAMES E. BUCKMAN, ESQ., EXECUTIVE VICE PRESIDENT AND GENERAL 
COUNSEL, HFS INCORPORATED, 6 SYLVAN WAY, PARSIPPANY, NEW JERSEY 07054, (201) 
428-9700, OR IN THE CASE OF DOCUMENTS RELATING TO PHH, TO SAMUEL H. WRIGHT, 
ESQ., VICE PRESIDENT, GENERAL COUNSEL AND SECRETARY, PHH CORPORATION, 11333 
MCCORMICK ROAD, HUNT VALLEY, MARYLAND 21031, (410) 771-3600. IN ORDER TO 
ENSURE TIMELY DELIVERY OF THE DOCUMENTS PRIOR TO THE SPECIAL MEETINGS, 
REQUESTS SHOULD BE MADE BY APRIL 23, 1997. 

                                 iv  
<PAGE>
                          FORWARD-LOOKING STATEMENTS 

   Certain statements in the Summary and under the captions "RISK FACTORS," 
"THE MERGER -- Reasons of HFS for the Merger; Recommendations of the HFS 
Board," in the Pro Forma Financial Statements and elsewhere in this Joint 
Proxy Statement/Prospectus, constitute "forward-looking statements" within 
the meaning of the Private Securities Litigation Reform Act of 1995. Such 
forward-looking statements involve known and unknown risks, uncertainties and 
other factors which may cause the actual results, performance, or 
achievements of HFS to be materially different from any future results, 
performance, or achievements expressed or implied by such forward-looking 
statements. These forward-looking statements were based on various factors 
and were derived utilizing numerous important assumptions and other important 
factors that could cause actual results to differ materially from those in 
the forward-looking statements. Important assumptions and other important 
factors that could cause actual results to differ materially from those in 
the forward-looking statements, include, but are not limited to: uncertainty 
as to HFS's future profitability and PHH's future profitability; HFS's 
ability to develop and implement operational and financial systems to manage 
rapidly growing operations; competition in HFS's and PHH's existing and 
potential future lines of business; HFS's ability to integrate and 
successfully operate acquired businesses and the risks associated with such 
businesses; HFS's ability to obtain financing on acceptable terms to finance 
HFS's growth strategy and for HFS to operate within the limitations imposed 
by financing arrangements; uncertainty as to the future profitability of 
acquired businesses; and other factors. Other factors and assumptions not 
identified above were also involved in the derivation of these 
forward-looking statements, and the failure of such other assumptions to be 
realized as well as other factors may also cause actual results to differ 
materially from those projected. HFS assumes no obligation to update these 
forward-looking statements to reflect actual results, changes in assumptions 
or changes in other factors affecting such forward-looking statements. 

                                   v  
<PAGE>
                              TABLE OF CONTENTS 

<TABLE>
<CAPTION>
<S>                                                                            <C>
 SUMMARY.....................................................................    1 
  The Companies..............................................................    1 
  HFS Incorporated...........................................................    1 
  PHH Corporation............................................................    2 
  The Special Meetings.......................................................    3 
  The HFS Special Meeting....................................................    3 
  The PHH Special Meeting....................................................    4 
  Risk Factors...............................................................    5 
  Summary Consolidated Financial Data........................................    5 
  The Merger.................................................................    6 
  General....................................................................    6 
  Toll-Free Number...........................................................    8 
  Background of the Merger...................................................    8 
  Recommendation of the HFS Board............................................    8 
  Financial Advisor to HFS...................................................    8 
  Recommendation of the PHH Board............................................    8 
  Financial Advisors to PHH..................................................    8 
  Conditions to the Merger...................................................    8 
  Termination of the Merger Agreement........................................    9 
  Regulatory Matters.........................................................    9 
  Certain Federal Income Tax Consequences....................................    9 
  Accounting Treatment.......................................................   10 
  Appraisal Rights...........................................................   10 
  Interests of Certain Persons in the Merger.................................   10 
  Comparative Rights of Stockholders of HFS and PHH..........................   10 
  Certificate of Incorporation Amendments....................................   10 
  1993 Plan Amendment........................................................   10 
RECENT EVENTS...............................................................    11 
  HFS Fourth Quarter and Fiscal Year 1996 Financial Results..................   11 
  HFS Share Repurchase Authorization.........................................   11 
  HFS's Preliminary Understanding with Hilton Hotels Corporation ............   11 
  Amre, Inc. ................................................................   11 
  Value Rent-A-Car, Inc. ....................................................   12 
  HFS First Quarter 1997 Results.............................................   12 
HISTORICAL AND PRO FORMA SELECTED FINANCIAL INFORMATION.....................    13 
  Historical Financial Information...........................................   13 
  Unaudited Pro Forma Financial Information .................................   14 
  Unaudited Combined Historical Financial Information........................   14 
  Comparative Per Share Information..........................................   16 
COMPARATIVE STOCK PRICES AND DIVIDENDS......................................    19 
RISK FACTORS................................................................    20 
  Fluctuation in Value of Merger Consideration...............................   20 
  Uncertainties in Integrating Business Operations and Achieving Cost Savings   20
  Risks Related to HFS's Operations..........................................   20 
  No Dividends...............................................................   21
  Risks Related to Avis's Operations.........................................   21 
                                vi    
<PAGE>
  Risks Related to PHH's Operations .........................................   24 
INFORMATION CONCERNING THE HFS SPECIAL MEETING..............................    25 
  Purpose, Time and Place....................................................   25 
  Record Date; Quorum; Vote Required.........................................   25 
  Proxies....................................................................   26 
  Appraisal Rights...........................................................   27 
INFORMATION CONCERNING THE PHH SPECIAL MEETING..............................    28 
  Purpose, Time and Place....................................................   28 
  Record Date; Quorum; Vote Required.........................................   28 
  Proxies....................................................................   28 
  Appraisal Rights...........................................................   29 
THE MERGER..................................................................    30 
  Background of the Merger...................................................   30 
  Reasons of HFS for the Merger; Recommendation of the HFS Board ............   32 
  HFS Financial Advisor......................................................   33 
  Reasons of PHH for the Merger; Recommendation of the PHH Board ............   37 
  PHH Financial Advisors.....................................................   39 
  Certain Federal Income Tax Consequences....................................   41 
  Accounting Treatment.......................................................   42 
  Appraisal Rights...........................................................   42 
  Interests of Certain Persons in the Merger.................................   43 
  Regulatory Matters.........................................................   47 
  NYSE Listing...............................................................   47 
  Delisting and Deregistration of PHH Common Shares..........................   47 
  PHH Rights Plan Amendment..................................................   47 
  Certain Federal Securities Laws Consequences...............................   48 
THE MERGER AGREEMENT........................................................    49 
  General; Conversion of Shares..............................................   49 
  Exchange Procedures........................................................   50 
  Effective Time.............................................................   51 
  Representations and Warranties.............................................   51 
  Conduct of Business of PHH Pending the Merger..............................   51 
  Conduct of Business of HFS Pending the Merger..............................   52 
  Employee Benefit Plans.....................................................   53 
  Directors' and Officers' Indemnification and Insurance.....................   53 
  Appointment of Director....................................................   53 
  No Solicitation............................................................   53 
  PHH Rights Agreement.......................................................   54 
  Conditions Precedent to the Merger.........................................   54 
  Termination................................................................   54 
  Termination Fee............................................................   55 
  Amendment; Waiver..........................................................   55 
  Expenses...................................................................   55 
DESCRIPTION OF HFS CAPITAL STOCK............................................    56 
  General....................................................................   56 
  Common Stock...............................................................   56 
                                   vii           
<PAGE>
 Preferred Stock ...........................................................    56 
 Section 203 of the Delaware General Corporation Law........................    56 
 Limitations on Change of Control...........................................    57 
 Disqualified Stockholders..................................................    57 
 Transfer Agent.............................................................    57 
COMPARATIVE RIGHTS OF STOCKHOLDERS OF HFS AND PHH...........................    58 
 Action by Written Consent of Stockholders..................................    58 
 Amendment of Charter Documents and By-Laws.................................    58 
 Business Combinations......................................................    58 
 Appraisal Rights...........................................................    60 
 Preemptive Rights..........................................................    60 
 Indemnification............................................................    60 
 Limitation of Personal Liability of Directors..............................    61 
 Classified Board of Directors..............................................    61 
 Cumulative Voting for Directors............................................    62 
 Removal of Directors.......................................................    62 
 Newly Created Directorships and Vacancies..................................    62 
 Special Meetings...........................................................    62 
 Inspection Rights..........................................................    63 
 Dividends and Distributions................................................    63 
 Rights Agreement...........................................................    63 
PROPOSALS FOR CERTIFICATE OF INCORPORATION AMENDMENTS.......................    64 
 Directors Amendment........................................................    64 
 Shares Amendment...........................................................    64 
PROPOSAL FOR 1993 PLAN AMENDMENT............................................    65 
 Interests of Certain Persons in the 1993 Plan Amendment....................    67 
 Plan Benefits..............................................................    67 
LEGAL MATTERS AND EXPERTS...................................................    68 
STOCKHOLDER PROPOSALS.......................................................    69 
 HFS........................................................................    69 
 PHH........................................................................    69 
INDEX TO FINANCIAL STATEMENTS...............................................   F-1 
ANNEXES 
ANNEX I:        Agreement and Plan of Merger dated November 10, 1996 by and 
                among HFS Incorporated, Mercury Acq. Corp. and PHH 
                Corporation.................................................   I-1 
ANNEX II:       Opinion of Lehman Brothers Inc., dated March 27, 1997.......  II-1 
ANNEX III:      Opinion of Goldman, Sachs & Co., dated March 27, 1997....... III-1 
ANNEX IV:       Opinion of The Beacon Group Capital Services, LLC, dated 
                March 27, 1997..............................................  IV-1 
ANNEX V:        Form of Directors Amendment.................................   V-1 
ANNEX VI:       Form of Shares Amendment....................................  VI-1 
ANNEX VII:      Form of 1993 Plan Amendment................................. VII-1 
</TABLE>

                                  viii           
<PAGE>
                                   SUMMARY 

   The following is a summary of certain information contained elsewhere in 
this Joint Proxy Statement/Prospectus. This summary is not intended to be 
complete and reference is made to, and this summary is qualified in its 
entirety by, the more detailed information contained in this Joint Proxy 
Statement/Prospectus, the Annexes hereto and the documents incorporated 
herein by reference. Stockholders of both HFS and PHH are encouraged to 
review carefully this Joint Proxy Statement/Prospectus and the Annexes 
hereto, and the documents incorporated herein by reference, in their 
entirety. On June 24, 1996, the PHH Board declared a two-for-one stock split 
in the form of a 100% stock dividend to stockholders of record on July 5, 
1996, which was distributed on July 31, 1996 (the "PHH Stock Split"). On 
November 3, 1995, the HFS Board declared a two-for-one stock split in the 
form of a 100% stock dividend to stockholders of record on January 30, 1996, 
which was distributed on February 14, 1996 (the "HFS Stock Split," and 
together with the PHH Stock Split, the "Stock Splits"). All references in 
this Joint Proxy Statement/ Prospectus to historical share and per share data 
for PHH and HFS have been retroactively adjusted to reflect the Stock Splits. 
Capitalized terms used in this Summary and not defined shall have the 
meanings ascribed to them elsewhere in this Joint Proxy Statement/Prospectus. 

THE COMPANIES 

 HFS INCORPORATED 

   HFS Incorporated ("HFS"), formerly named Hospitality Franchise Systems, 
Inc., is the world's largest franchisor of hotels and residential real estate 
brokerage offices. HFS operates eight national hotel franchise systems: Days 
Inn(Registered Trademark), Ramada(Registered Trademark) (in the United 
States), Howard Johnson(Registered Trademark), Super 8(Registered Trademark), 
Travelodge(Registered Trademark) (in North America), Villager 
Lodge(Registered Trademark), Knights Inn(Registered Trademark) and Wingate 
Inn (Service Mark). In aggregate, these franchise systems consist of 
approximately 5,400 properties and 495,000 hotel rooms worldwide. HFS also 
operates the CENTURY 21(Registered Trademark), Coldwell Banker(Registered 
Trademark) and Electronic Realty Associates or ERA(Registered Trademark) 
(collectively "ERA") real estate brokerage franchise systems which represent 
three of the four largest franchisors of residential real estate brokerage 
services worldwide. HFS, a Delaware corporation, was incorporated on May 15, 
1990. 

   As a franchisor of hotels and residential real estate brokerage offices, 
HFS licenses the owners and operators of independent businesses, principally 
hotels and real estate brokerage offices to use HFS's brand names. HFS does 
not own or operate hotels or real estate brokerage offices. Instead, HFS 
provides its customers with services designed to increase their revenue and 
profitability. These services allow customers to retain independence and 
local control while benefiting from the economies of scale of widely promoted 
brand names and standards of service, national and regional direct marketing 
and co-marketing arrangements and global procurement. The most important of 
these services for hotel owners are access to a national reservation system, 
national advertising and promotional campaigns, co-marketing programs and 
volume purchasing discounts. The most significant services to real estate 
brokerages are national advertising and promotion, referrals and training. 

   HFS also operates the Coldwell Banker corporate employee relocation 
business, which HFS estimates is one of the largest providers of corporate 
relocation services in the United States based on the number of transferred 
employees assisted. This Coldwell Banker business offers corporate clients a 
variety of services in connection with the transfer of their employees, 
including the selling of a transferee's home, appraisals, inspections, 
assistance in finding a new home, property marketing advice, rental 
assistance, equity advances, purchasing a transferee's home at the appraised 
value when no higher bid is obtained, educational and school placement 
counseling, career counseling, spouse/partner employment assistance and group 
move services. 

   HFS has recently completed two significant acquisitions. On October 17, 
1996, HFS acquired all the outstanding capital stock of Avis, Inc. ("Avis") 
for approximately $800 million in cash and HFS Common Stock. Avis, together 
with its subsidiaries, affiliates and licensees, operates the Avis System, 
which HFS 

                                1           
<PAGE>
believes to be the second largest car rental system in the world, with 
approximately 4,139 locations in approximately 149 countries and territories. 
On November 12, 1996, HFS completed the acquisition of all the outstanding 
capital stock of Resort Condominiums International, Inc. ("RCI"), the world's 
largest provider of timeshare exchange programs, for approximately $550 
million in cash, $75 million in HFS Common Stock and up to $200 million in 
contingent cash payments. The "RCI Network" enables a member who owns a 
timeshare interest in a resort property that is affiliated with the RCI 
Network to exchange such timeshare interest for one of equivalent value in 
another affiliated resort. HFS expects that the recent acquisitions of Avis 
and RCI, as well as PHH in the Merger, will provide increased cross-marketing 
opportunities and economies of scale among HFS's lodging, car rental and real 
estate brokerage franchisor operations. 

   HFS continually explores and conducts discussions with regard to 
acquisitions and other strategic corporate transactions in its industries and 
in other franchise, franchisable and service businesses. Historically, HFS 
has been involved in numerous transactions of various magnitudes for 
consideration which included cash or securities (including HFS Common Stock) 
or combinations thereof. HFS is continuing to evaluate and to pursue 
appropriate acquisition and combination opportunities as they arise in the 
expansion of its operations. No assurance can be given with respect to the 
timing, likelihood or financial or business effect of any possible 
transaction. In the past, acquisitions by HFS have involved both relatively 
small acquisitions and acquisitions which have been significant. 

   As part of its regular on-going evaluation of acquisition opportunities, 
HFS is currently engaged in a number of separate and unrelated preliminary 
discussions concerning possible acquisitions, principally focused on 
acquisition opportunities in the rental car and direct marketing industries. 
HFS is in the early stages of such discussions and has not entered into any 
agreement in principle with respect to any of these possible acquisitions. 
The purchase price for the possible acquisitions may be paid in cash, through 
the issuance of HFS Common Stock (which would increase the number of shares 
of HFS Common Stock outstanding) or other securities of HFS, borrowings, or a 
combination thereof. Prior to consummating any such possible acquisitions, 
HFS, among other things, will have to initiate and satisfactorily complete 
its due diligence investigation; negotiate the financial and other terms 
(including price) and conditions of such acquisitions; obtain appropriate 
Board of Directors, regulatory and other necessary consents and approvals; 
and secure financing. HFS cannot predict whether any such acquisitions will 
be consummated or, if consummated, will result in a financial or other 
benefit to HFS. 

   HFS's principal executive offices are located at 6 Sylvan Way, Parsippany, 
New Jersey 07054, and its telephone number is (201) 428-9700. 

PHH CORPORATION 

   PHH Corporation ("PHH") was incorporated under Maryland law in 1953 as the 
successor to a partnership, organized in Baltimore in 1946, which pioneered 
the vehicle fleet management industry. In 1971, it entered the employee 
relocation management business through the acquisition of Homequity, Inc. 
from the founder of that company. In 1984, it launched its third principal 
business segment, residential mortgage banking, through the acquisition of a 
regional mortgage lender, US Mortgage Corporation, and subsequent expansion 
of its services nationwide. 

   PHH provides a broad range of integrated management services, expense 
management programs and mortgage banking services to more than 3,000 major 
clients, including many of the world's largest corporations, as well as 
government agencies and affinity groups. Its primary business service 
segments consist of vehicle management, real estate and mortgage banking. 

   Fleet management services consist primarily of the management, purchase, 
leasing and resale of vehicles for corporate clients and government agencies, 
including fuel and expense management programs and other fee-based services 
for clients' vehicle fleets. These programs were developed to meet the 
specific needs of organizations using large and small numbers of cars and 
trucks and are designed particularly to enable clients to reduce and control 
the cost of operating corporate fleets. 

                                2           
<PAGE>
   PHH provides real estate services principally to large international 
corporations, government agencies and financial institutions, as well as to 
members of affinity groups in the United States, Canada, the United Kingdom 
and the Republic of Ireland. PHH also has capabilities in this industry 
segment throughout Europe. PHH estimates that it is the largest provider of 
corporate relocation services in the United States based on the number of 
transferred employees assisted. Intended to help clients reduce employee 
relocation costs, PHH's real estate subsidiaries' services include counseling 
transferred employees of clients and the purchase, management and resale of 
their homes, planning and implementing corporate group moves, home marketing 
assistance and the movement of household goods, as well as destination 
services and asset management for financial institutions. 

   In addition, PHH provides U.S. residential mortgage banking services in 
all 50 states, including the origination, sale and servicing of residential 
first mortgage loans. In 1995, PHH ranked 15th among loan originators. While 
generally retaining mortgage servicing rights, PHH customarily sells all 
mortgages it originates to investors as individual loans, or pooled with 
other loans, from which pool are issued either participation interests or 
mortgage-backed securities certificates issued, insured or guaranteed by the 
Federal National Mortgage Association (FNMA), the Federal Home Loan Mortgage 
Corporation (FHLMC) or the Government National Mortgage Association (GNMA). 
Mortgage servicing consists of collecting loan payments, remitting principal 
and interest payments to investors, holding escrow funds for payment of 
mortgage-related expenses (e.g., taxes and insurance), and otherwise 
administering PHH's mortgage loan servicing portfolio. 

   PHH's principal executive offices are located at 11333 McCormick Road, 
Hunt Valley, Maryland 21031, and its telephone number is (410) 771-3600. 

THE SPECIAL MEETINGS 

 THE HFS SPECIAL MEETING 

   Purpose, Time and Place. The HFS Special Meeting will be held on April 30, 
1997 at 10:00 a.m., local time, at the offices of HFS, 6 Sylvan Way, 
Parsippany, New Jersey. At the HFS Special Meeting, the stockholders of HFS 
will be asked: 

   1. To consider and vote upon a proposal (the "Share Issuance") to approve 
the issuance by HFS of up to 31.4 million shares of HFS common stock, par 
value $.01 per share ("HFS Common Stock"), pursuant to the Agreement and Plan 
of Merger dated as of November 10, 1996 (the "Merger Agreement") by and among 
HFS, Mercury Acq. Corp., a wholly owned subsidiary of HFS ("Merger Sub"), and 
PHH Corporation ("PHH"), which provides for the merger of Merger Sub with and 
into PHH (the "Merger"). 

   2. To consider and vote upon a proposal to amend HFS's Certificate of 
Incorporation to increase the maximum number of authorized directors of HFS 
from twelve (12) to twenty (20) (the "Directors Amendment"). 

   3. To consider and vote upon a proposal to amend HFS's Certificate of 
Incorporation to increase the number of authorized shares of HFS Common Stock 
from 300,000,000 shares to 600,000,000 shares (the "Shares Amendment" and 
together with the Directors Amendment, the "Certificate of Incorporation 
Amendments"). 

   4. To consider and vote upon a proposal to amend HFS's Amended and 
Restated 1993 Stock Option Plan (the "1993 Plan") to provide for an increase 
of 10,000,000 shares in the total number of shares of HFS Common Stock 
currently authorized for issuance under the 1993 Plan (which would increase 
the total number of shares authorized for issuance under the 1993 Plan from 
24,541,600 to 34,541,600) (the "1993 Plan Amendment" and together with the 
Share Issuance and the Certificate of Incorporation Amendments, the "HFS 
Proposals"). 

   5. To transact such other business as may properly come before the HFS 
Special Meeting or any adjournment or postponement thereof. 

                                3           
<PAGE>
   See "INFORMATION CONCERNING THE HFS SPECIAL MEETING--Purpose, Time and 
Place." 

   Record Date; Quorum; Required Vote. The record date for the HFS Special 
Meeting is the close of business on March 3, 1997 (the "HFS Record Date"). 
Only holders of record of HFS Common Stock at the close of business on the 
HFS Record Date are entitled to notice of, and to vote at, the HFS Special 
Meeting. As of the HFS Record Date, there were 127,529,530 outstanding shares 
of HFS Common Stock, held by 504 holders of record. Each share of HFS Common 
Stock is entitled to one vote on each of the HFS Proposals. The presence at 
the HFS Special Meeting, either in person or by proxy, of a majority of the 
issued and outstanding shares of HFS Common Stock entitled to vote will 
constitute a quorum at the HFS Special Meeting. The affirmative vote of the 
holders of a majority of the shares of HFS Common Stock voting on each of the 
Share Issuance and 1993 Plan Amendment (where the total number of votes cast 
on the respective proposal represents over 50% of all outstanding shares of 
HFS Common Stock outstanding on the HFS Record Date and entitled to vote) is 
required to approve the Share Issuance and the 1993 Plan Amendment, 
respectively. The affirmative vote of the holders of at least a majority of 
the total outstanding shares of HFS Common Stock is required to approve the 
Certificate of Incorporation Amendments. 

   It is expected that all of the 1,197,628 outstanding shares of HFS Common 
Stock beneficially owned by directors and executive officers of HFS at the 
close of business on the HFS Record Date (0.94% of the total number of 
outstanding shares of HFS Common Stock at such date) will be voted for 
approval of each of the HFS Proposals. See "INFORMATION CONCERNING THE HFS 
SPECIAL MEETING--Record Date; Quorum; Required Vote." 

   Proxies. The enclosed proxy card provides that each HFS stockholder may 
specify that such stockholder's shares of HFS Common Stock be voted "for" or 
"against" approval of each of the HFS Proposals or that the designated proxy 
holders be directed to "abstain" from voting with respect thereto. If 
properly executed and returned in time for the HFS Special Meeting, the 
enclosed proxy will be voted in accordance with the choice specified. If a 
properly executed proxy is returned, but no choice is specified, the 
corresponding shares of HFS Common Stock will be voted FOR approval of the 
Share Issuance, FOR approval of the Certificate of Incorporation Amendments 
and FOR approval of the 1993 Plan Amendment. It is not expected that any 
matter other than those contemplated by the HFS Proposals will be brought 
before the HFS Special Meeting; however, if other matters are properly 
presented, the persons named in such proxy will have authority to vote in 
accordance with their judgment on any other such matter, including without 
limitation, any proposal to adjourn or postpone the HFS Special Meeting. If a 
proxy is returned which specifies a vote against the Share Issuance, such 
discretionary authority will not be used to adjourn the HFS Special Meeting 
in order to solicit additional votes in favor of the Share Issuance. 

   Any stockholder who executes and returns a proxy may revoke it at any time 
before it is voted at the HFS Special Meeting by (i) delivering to the 
Secretary of HFS at HFS's principal offices (before the HFS Special Meeting) 
an instrument of revocation bearing a later date or time than the date or 
time of the proxy being revoked; (ii) submitting a duly executed proxy 
bearing a later date or time than the date or time of the proxy being 
revoked; or (iii) voting in person at the HFS Special Meeting. A 
stockholder's attendance at the HFS Special Meeting will not by itself revoke 
a proxy given by such stockholder. See "INFORMATION CONCERNING THE HFS 
SPECIAL MEETING--Proxies." 

THE PHH SPECIAL MEETING 

   Purpose, Time and Place. The PHH Special Meeting will be held on April 30, 
1997 at 10:00 a.m., local time at The Carlton Hotel, 923 16th and K Streets,
N.W., Washington, DC. At the PHH Special Meeting, the stockholders of PHH will
be asked: 

   1. To consider and vote upon a proposal to approve the Merger and to adopt 
the Merger Agreement (the "Merger Proposal"). 

                                4           
<PAGE>
   2. To transact such other business as may properly come before the PHH 
Special Meeting or any adjournment or postponement thereof. 

   See "INFORMATION CONCERNING THE PHH SPECIAL MEETING--Purpose, Time and 
Place." 

   Record Date; Quorum; Required Vote. The record date for the PHH Special 
Meeting is the close of business on January 31, 1997 (the "PHH Record Date"). 
Only holders of record of PHH Common Stock at the close of business on the 
PHH Record Date are entitled to notice of, and to vote at, the PHH Special 
Meeting. As of the PHH Record Date, there were 34,984,265 outstanding shares 
of PHH Common Stock, held by 1,610 holders of record. Each share of PHH 
Common Stock is entitled to one vote on the Merger Proposal. The presence at 
the PHH Special Meeting, either in person or by proxy, of PHH stockholders 
entitled to cast a majority of all the votes entitled to be cast will 
constitute a quorum at the PHH Special Meeting. The affirmative vote of the 
holders of at least two-thirds of the total outstanding shares of PHH Common 
Stock is required to approve and adopt the Merger Proposal. 

   It is expected that all of the 537,563 outstanding shares of PHH Common 
Stock beneficially owned by directors and executive officers of PHH at the 
close of business on the PHH Record Date (1.5% of the total number of 
outstanding shares of PHH Common Stock at such date) will be voted for 
approval of the Merger Proposal. See "INFORMATION CONCERNING THE PHH SPECIAL 
MEETING--Record Date; Quorum; Required Vote." 

   Proxies. The enclosed proxy card provides that each stockholder of PHH may 
specify that such stockholder's shares of PHH Common Stock be voted "for" or 
"against" approval of the Merger Proposal or that the designated proxy 
holders be directed to "abstain" from voting with respect thereto. If 
properly executed and returned in time for the PHH Special Meeting, the 
enclosed proxy will be voted in accordance with the choice specified. If a 
properly executed proxy is returned, but no choice is specified, the 
corresponding shares of PHH Common Stock will be voted FOR approval of the 
Merger Proposal. It is not expected that any matter other than that 
contemplated by the Merger Proposal will be brought before the PHH Special 
Meeting; however, if other matters are properly presented, the persons named 
in such proxy will have authority to vote in accordance with their judgment 
on any other such matter, including without limitation, any proposal to 
adjourn or postpone the PHH Special Meeting. If a proxy is returned which 
specifies a vote against the Merger Proposal, such discretionary authority 
will not be used to adjourn the PHH Special Meeting in order to solicit 
additional votes in favor of the Merger Proposal. 

   Any stockholder who executes and returns a proxy may revoke it at any time 
before it is voted at the PHH Special Meeting by (i) delivering to the 
Secretary of PHH at PHH's principal offices (before the PHH Special Meeting) 
an instrument of revocation bearing a later date or time than the date or 
time of the proxy being revoked; (ii) submitting a duly executed proxy 
bearing a later date or time than the date or time of the proxy being 
revoked; or (iii) voting in person at the PHH Special Meeting. A 
stockholder's attendance at the PHH Special Meeting will not by itself revoke 
a proxy given by such stockholder. See "INFORMATION CONCERNING THE PHH 
SPECIAL MEETING--Proxies." 

RISK FACTORS 

   Stockholders of HFS and of PHH should carefully evaluate the matters set 
forth under "RISK FACTORS." Factors to be considered, among other things, 
include the potential for fluctuation in the number of shares of, and value 
of, HFS Common Stock to be issued in the Merger as well as certain risks 
associated with the business and operations of HFS and its subsidiaries. See 
"RISK FACTORS." 

     SUMMARY HISTORICAL AND PRO FORMA CONSOLIDATED FINANCIAL INFORMATION 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

   The following table presents summary historical and pro forma consolidated 
financial information of HFS for the year ended December 31, 1995 and as of 
and for the nine months ended September 30, 1996. "Pro forma HFS excluding 
the Merger" gives effect to all material transactions of HFS prior to the 
Merger. "Pro Forma Combined Companies" reflects the combining of "Pro Forma 
HFS excluding the 

                                5           
<PAGE>
Merger" with the historical financial statements of PHH, accounted for as a 
"pooling of interests." The historical financial statements of PHH have been 
adjusted for reclassifications to conform to the presentation expected to be 
used by the merged companies. 

   The following summary historical and pro forma consolidated financial data 
should be read in conjunction with the (i) Pro Forma Financial Statements; 
(ii) Historical Consolidated financial statements and related notes thereto 
of HFS; and (iii) Historical Consolidated financial statements and related 
notes thereto of PHH included elsewhere in this Joint Proxy 
Statement/Prospectus. 

<TABLE>
<CAPTION>
                                      YEAR ENDED DECEMBER 31, 1995 
                             --------------------------------------------- 
                                                (PRO FORMA      (PRO FORMA 
                                   (HFS        HFS EXCLUDING     COMBINED 
                               HISTORICAL)      THE MERGER)   COMPANIES)(1) 
                             --------------  ---------------  ------------ 
<S>                          <C>             <C>              <C>
Statements of Income Data: 
Net Revenues ...............     $412,983       $1,172,876      $1,775,158 
Net Income..................       79,730          159,925         235,065 
Per share information 
 (fully diluted): 
Net Income per share........         0.73             1.14 
Net Income per share 
 assuming the following 
 average per share prices 
 of HFS common stock: (3) 
  $60.......................                                          1.38 
  $67.......................                                          1.41 
  $81.......................                                          1.45 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                  NINE MONTHS ENDED SEPTEMBER 30, 1996 
                             --------------------------------------------- 
                                                (PRO FORMA      (PRO FORMA 
                                   (HFS        HFS EXCLUDING     COMBINED 
                               HISTORICAL)      THE MERGER)   COMPANIES)(2) 
                             --------------  ---------------  ------------ 
<S>                          <C>             <C>              <C>
Statements of Income Data: 
Net Revenues ...............     $550,010      $1,001,383       $1,496,711 
Net Income..................      122,632         171,220          238,996 
Per share information 
 (fully diluted): 
Net Income per share........         0.96            1.18 
Net Income per share 
 assuming the following 
 average per share prices 
 of HFS common stock: (3) 
  $60.......................                                          1.37 
  $67.......................                                          1.39 
  $81.......................                                          1.43 
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                                         AT SEPTEMBER 30, 1996 
                                                            ---------------------------------------------- 
                                                                               (PRO FORMA      (PRO FORMA 
                                                                  (HFS        HFS EXCLUDING     COMBINED 
                                                              HISTORICAL)      THE MERGER)    COMPANIES)(2) 
                                                            --------------  ---------------  ------------- 
<S>                                                         <C>             <C>              <C>
Balance Sheet Data: 
Total assets...............................................    $2,900,050      $4,275,830      $10,263,156 
Assets under fleet management and mortgage programs  ......            --              --        4,438,469 
Long-term debt and debt under fleet management and 
 mortgage programs.........................................       541,563         830,099        5,396,753 
Total equity...............................................     1,904,989       2,300,832        2,755,740 
</TABLE>
- ------------ 
(1)    The Pro Forma Combined Companies statement of income data for the year 
       ended December 31, 1995 includes the historical financial results of 
       PHH for the twelve months ended January 31, 1996. 
(2)    The Pro Forma Combined Companies financial information as of and for 
       the nine months ended September 30, 1996 includes the historical 
       results of PHH as of and for the nine months ended October 31, 1996. 
(3)    Net Income per common share for the Pro Forma Combined Companies is 
       presented using an average per share price of HFS Common Stock of $60, 
       $67 (estimated average) and $81. Pursuant to the Merger Agreement, the 
       number of shares of HFS Common Stock to be issued is based on a 
       conversion formula which calculates a conversion of PHH shares into HFS 
       shares. Such conversion is variable based on a twenty day average price 
       of the HFS Common Stock preceding the fifth trading day prior to the 
       date of the PHH meeting within a range of $60 per share up to $81 per 
       share. 

THE MERGER 

 GENERAL 

   If the HFS stockholders approve the Share Issuance and the PHH 
stockholders approve the Merger Proposal and all other conditions to the 
Merger are satisfied or waived, Merger Sub will be merged with and into PHH, 
with PHH being the surviving corporation after the Merger (the "Surviving 
Corporation") and becoming a wholly owned subsidiary of HFS, effective at the 
time the parties file articles of merger with the Department of Assessments 
and Taxation of the State of Maryland (the "Effective Time"). 

                                6           
<PAGE>
   Upon consummation of the Merger pursuant to the Merger Agreement, each 
outstanding share of PHH Common Stock, other than PHH Common Stock held by 
PHH or held by HFS, Merger Sub or any other wholly owned subsidiary of HFS, 
will be converted into the right to receive that fraction of a share of HFS 
Common Stock (the "Conversion Number") represented by the number (rounded 
upward, if necessary, to the nearest one-thousandth) determined by dividing 
$49.50 by the average price of HFS Common Stock over a period of twenty (20) 
trading days preceding the fifth trading day prior to the date of the PHH 
Special Meeting (the "Pricing Period"); provided, however, that in no event 
will such number be greater than 0.8250 or less than 0.6111. Promptly 
following the Pricing Period, HFS and PHH will issue a joint press release 
announcing the Conversion Number. As a result of the conversion formula 
described above, if the average price of HFS Common Stock during the Pricing 
Period is within the range of $60.00 to $81.00, holders of PHH Common Stock 
will receive that fraction of a share of HFS Common Stock having a value 
(based on the average price of such shares during the Pricing Period) of 
$49.50 for each share of PHH Common Stock (and the Conversion Number will 
fluctuate accordingly), but if the average price of HFS Common Stock during 
the Pricing Period is less than $60.00 or greater than $81.00, the Conversion 
Number will be fixed at 0.8250 or 0.6111, respectively, resulting in the 
issuance of a number of shares of HFS Common Stock for each share of PHH 
Common Stock having a value (based on the average price of such shares during 
the Pricing Period) less than or more than $49.50, as the case may be. Based 
on the number of shares of PHH Common Stock outstanding on March 20, 1997, 
the number of shares of HFS Common Stock to be issued upon conversion of 
outstanding shares of PHH Common Stock will be not less than approximately 
21.5 million shares and not more than approximately 29.0 million shares. In 
addition, in the Merger, up to approximately 1.9 million shares of HFS Common 
Stock will be issued in exchange for the currently outstanding options to 
purchase shares of PHH Common Stock, assuming no tax withholding with respect 
thereto. However, to the extent all of the approximately 2.1 million 
currently outstanding and exercisable options to purchase PHH Common Stock 
are exercised prior to the Effective Time, the number of shares of HFS Common 
Stock to be issued upon conversion of outstanding shares of PHH Common Stock 
will be increased by not less than approximately 1.3 million shares and not 
more than approximately 1.7 million shares and up to approximately 659,000 
(rather than 1.9 million) shares of HFS Common Stock will be issued in 
exchange for then-outstanding options. See "THE MERGER--General; Conversion 
of Shares." 

   ALTHOUGH THE CONVERSION NUMBER WILL BE BASED ON THE AVERAGE PRICE OF HFS 
COMMON STOCK OVER THE PRICING PERIOD, THE MARKET PRICE OF HFS COMMON STOCK 
MAY FLUCTUATE AND, ON THE DATE OF THE EFFECTIVE TIME, THE DATE OF RECEIPT OF 
SHARES OF HFS COMMON STOCK BY HOLDERS OF PHH COMMON STOCK, OR THE DATE ON 
WHICH SUCH SHARES OF HFS COMMON STOCK ARE EVENTUALLY SOLD, MAY BE MORE OR 
LESS THAN THE AVERAGE PRICE OF HFS COMMON STOCK OVER THE PRICING PERIOD. 

   In lieu of any fractional shares of HFS Common Stock, each holder of PHH 
Common Stock who otherwise would be entitled to receive a fractional share of 
HFS Common Stock will be paid an amount in cash equal to the average price of 
HFS Common Stock during the Pricing Period multiplied by the fractional share 
interest to which such PHH stockholder is entitled. See "THE MERGER 
AGREEMENT--Exchange Procedures." 

   At the Effective Time, each holder of outstanding options to purchase 
shares of PHH Common Stock (a "PHH Stock Option") under the PHH option plans, 
whether vested or unvested, shall be entitled to receive in exchange for all 
of such holder's PHH Stock Options a number of shares of HFS Common Stock 
equal to the number obtained by dividing (a) the excess, if any, of (i) the 
product of (A) the average price of HFS Common Stock during the Pricing 
Period, (B) the Conversion Number and (C) the number of shares of PHH Common 
Stock subject to such PHH Stock Options, over (ii) the aggregate exercise 
price of such PHH Stock Options by (b) the average price of HFS Common Stock 
during the Pricing Period (the "First Quotient") reduced by the number 
obtained by dividing (c) the aggregate amount of withholding taxes required 
by any governmental or regulatory authority in connection with the transfer 
of a number of shares of HFS Common Stock to such holder equal to the First 
Quotient by (d) the average price of HFS Common Stock during the Pricing 
Period. See "THE MERGER--General; Conversion of Shares." 

                                7           
<PAGE>
TOLL-FREE NUMBER 

   Stockholders may call telephone number 1-888-224-2745, between the hours
of 8:00 a.m. and 8:00 p.m., New York time, after 5:00 p.m., New York time, on
April 22, 1997 to be advised of the Conversion Number. 

BACKGROUND OF THE MERGER 

   For information concerning the background of the Merger, see "THE 
MERGER--Background of the Merger." 

RECOMMENDATION OF THE HFS BOARD 

   The HFS Board has unanimously concluded that the Merger is fair to, and in 
the best interests of, HFS and its stockholders and unanimously recommends 
that HFS stockholders vote FOR approval of the Share Issuance. For a 
discussion of the factors considered by the HFS Board in reaching its 
decision to approve and recommend to stockholders the Share Issuance, see 
"THE MERGER--Reasons of HFS for the Merger; Recommendation of the HFS Board." 

FINANCIAL ADVISOR TO HFS 

   Lehman Brothers Inc. ("Lehman Brothers") acted as financial advisor to HFS 
in connection with the Merger. On November 10, 1996, Lehman Brothers 
delivered its oral opinion to the HFS Board, to the effect that, as of the 
date of such opinion, from a financial point of view, the consideration to be 
paid by HFS in the Merger is fair to HFS. Lehman Brothers subsequently 
confirmed its earlier opinion by delivery of its written opinion dated as of 
the date hereof. A copy of the written opinion of Lehman Brothers, which sets 
forth a discussion of the assumptions made, matters considered and 
limitations on the review undertaken by Lehman Brothers, is attached hereto 
as Annex II. See "THE MERGER--HFS Financial Advisor." 

RECOMMENDATION OF THE PHH BOARD 

   The PHH Board has unanimously concluded that the Merger is advisable and 
in the best interests of PHH and its stockholders and unanimously recommends 
that PHH stockholders vote for approval of the Merger Proposal. See "THE 
MERGER--Reasons of PHH for the Merger; Recommendation of the PHH Board." 

FINANCIAL ADVISORS TO PHH 

   Goldman, Sachs & Co. ("Goldman Sachs") and The Beacon Group Capital 
Services, LLC ("Beacon") acted as financial advisors to PHH in connection 
with its consideration of the Merger, the Merger Agreement and the other 
transactions contemplated thereby. On November 9, 1996, Goldman Sachs and 
Beacon delivered their respective oral opinions to the PHH Board that as of 
the date of such opinions, the Conversion Number pursuant to the Merger 
Agreement was fair to the holders of PHH Stock other than HFS, Merger Sub or 
any other wholly owned subsidiary of HFS. Goldman Sachs and Beacon each 
subsequently confirmed their respective earlier opinions by delivery of their 
written opinions dated as of the date hereof. 

   The full text of the written opinions of Goldman Sachs and Beacon, which 
set forth assumptions made, matters considered and limitations on the review 
undertaken in connection with the opinions, are attached hereto as Annexes 
III and IV, respectively, and are incorporated herein by reference. HOLDERS 
OF PHH COMMON STOCK ARE URGED TO, AND SHOULD, READ SUCH OPINIONS IN THEIR 
ENTIRETY. See "THE MERGER--PHH Financial Advisors." 

CONDITIONS TO THE MERGER 

   The obligations of HFS and PHH to consummate the Merger are subject to the 
satisfaction or waiver (where permissible) of various conditions, including, 
among others, (i) approval of the Share Issuance by 

                                8           
<PAGE>
the holders of the outstanding shares of HFS Common Stock by the requisite 
vote under applicable law and under applicable regulations and approval of 
the Merger Proposal by the holders of the outstanding shares of PHH Common 
Stock, (ii) receipt by HFS and PHH of letters of their respective independent 
auditors that the Merger will qualify as a "pooling of interests" transaction 
under Accounting Principles Board Opinion No. 16, (iii) receipt by HFS and 
PHH of opinions of their respective counsel to the effect that, inter alia, 
on the basis of representations made by HFS and PHH and referred to therein, 
for U.S. federal income tax purposes, the Merger will qualify as a 
reorganization within the meaning of Section 368(a) of the Internal Revenue 
Code of 1986, as amended (the "Code"), and that HFS, Merger Sub and PHH will 
each be a party to the reorganization, (iv) the average price of HFS Common 
Stock over a period of twenty (20) trading days preceding the fifth trading 
day prior to the Closing Date being no less than $50.00 per share (the 
"Minimum Average Price"), subject to certain adjustments, and (v) certain 
other conditions. See "THE MERGER AGREEMENT--Conditions Precedent to the 
Merger." 

TERMINATION OF THE MERGER AGREEMENT 

   The Merger Agreement may be terminated by HFS or PHH under certain 
circumstances. Under certain of these circumstances, PHH or HFS, as the case 
may be, may be required to reimburse to the other expenses incurred in 
connection with the Merger, not in excess of $2,500,000. Under certain other 
circumstances, PHH may be required to pay HFS a termination fee of 
$50,000,000. See "THE MERGER AGREEMENT--Termination" and "--Termination Fee." 

REGULATORY MATTERS 

   Under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as 
amended, (the "HSR Act"), and the rules that have been promulgated thereunder 
by the Federal Trade Commission ("FTC"), the Merger may not be consummated 
unless certain filings have been submitted to the Antitrust Division of the 
United States Department of Justice (the "Antitrust Division") and the FTC 
and certain waiting period requirements have been satisfied. On November 27, 
1996, HFS and PHH submitted the required filings to the FTC and the Antitrust 
Division. On December 27, 1996, the waiting period under the HSR Act expired. 

   As a result of the Merger, among other things: (i) PHH or HFS, as the case 
may be, may be required to either notify or obtain the consent of (x) certain 
state regulatory authorities in connection with various licenses held by PHH 
Mortgage Services Corporation ("PHH Mortgage") to act as a mortgage lender 
and servicer in those states, (y) federal secondary market agencies, and (z) 
with respect to a portion of PHH Mortgage's servicing portfolio, certain 
private investors for whom PHH Mortgage services loans; (ii) HFS will be 
required to notify and receive approval from the New York State Department of 
Insurance and the Bermuda Monetary Authority for the acquisition of control 
of two insurance company subsidiaries of PHH; and (iii) HFS will be required 
to either notify or obtain the consent of certain regulatory authorities in 
other countries where HFS and/or PHH conduct business pursuant to certain 
antitrust and foreign investment laws and regulations governing the conduct 
of business in such countries. 

   Under the Merger Agreement, HFS and PHH have agreed to use all reasonable 
efforts to obtain all necessary material permits, licenses, franchises and 
other governmental authorizations necessary or advisable to complete or 
effect the Merger. While HFS and PHH believe that they will receive the 
requisite regulatory approvals for the Merger, there can be no assurance as 
to the timing of such approvals or the ability of the companies to obtain 
such approvals on satisfactory terms or otherwise. It is a condition to the 
parties' respective obligations to consummate the Merger that all necessary 
material consents, approvals, actions of, filings with and notice to any 
governmental authority or public or private third parties be obtained. See 
"THE MERGER--Regulatory Matters." 

CERTAIN FEDERAL INCOME TAX CONSEQUENCES 

   Each of HFS and PHH has received an opinion from their respective tax 
counsel to the effect that, among other things, the Merger will constitute a 
"reorganization" within the meaning of Section 368(a) 

                                9           
<PAGE>
of the Code and no gain or loss will be recognized by the stockholders of PHH 
upon the exchange of their shares of PHH Common Stock solely for shares of 
HFS Common Stock pursuant to the Merger, except with respect to cash, if any, 
received in lieu of fractional shares of HFS Common Stock. It is a condition 
to the consummation of the Merger that each such opinion of counsel be 
confirmed on and as of the Closing Date. See "THE MERGER--Certain Federal 
Income Tax Consequences" and "THE MERGER AGREEMENT--Conditions Precedent to 
the Merger." 

ACCOUNTING TREATMENT 

   It is intended that the Merger will be accounted for as a "pooling of 
interests" under generally accepted accounting principles. Consummation of 
the Merger is conditioned upon receipt by HFS and PHH of letters of their 
respective independent auditors that the Merger will qualify as a "pooling of 
interests" transaction under Accounting Principles Board Opinion No. 16. See 
"THE MERGER -- Accounting Treatment." 

APPRAISAL RIGHTS 

   Under the Delaware General Corporation Law ("DGCL"), the holders of HFS 
Common Stock will not have dissenters' appraisal rights in connection with 
the Share Issuance, the Merger Agreement and the consummation of the Merger. 
Under the Maryland General Corporation Law ("MGCL"), the holders of PHH 
Common Stock will not have objecting stockholders' appraisal rights in 
connection with the Merger Agreement and the consummation of the Merger. See 
"THE MERGER--Appraisal Rights" and "COMPARATIVE RIGHTS OF STOCKHOLDERS OF HFS 
AND PHH--Appraisal Rights." 

INTERESTS OF CERTAIN PERSONS IN THE MERGER 

   Stockholders of PHH should be aware that certain directors and officers of 
PHH have interests in the Merger that may be deemed to be in addition to 
their interests solely as stockholders of PHH. See "THE MERGER--Interests of 
Certain Persons in the Merger." 

COMPARATIVE RIGHTS OF STOCKHOLDERS OF HFS AND PHH 

   As a result of the Merger, shares of PHH Common Stock, which are issued by 
a Maryland corporation, will be converted into the right to receive shares of 
HFS Common Stock, which are issued by a Delaware corporation. There are 
differences between the rights of PHH stockholders and the rights of HFS 
stockholders. These differences result from (i) differences between the MGCL 
and the DGCL, and (ii) differences between the governing instruments of PHH 
and HFS. For a discussion of certain differences between the rights of PHH 
stockholders and the rights of HFS stockholders, see "COMPARATIVE RIGHTS OF 
STOCKHOLDERS OF HFS AND PHH." 

CERTIFICATE OF INCORPORATION AMENDMENTS 

   At the HFS Special Meeting, HFS stockholders will be asked to consider and 
vote upon two proposals to (i) amend HFS's Certificate of Incorporation to 
increase the maximum number of authorized directors of HFS from twelve (12) 
to twenty (20) (the "Directors Amendment") and (ii) amend HFS's Certificate 
of Incorporation to increase the number of authorized shares of HFS Common 
Stock from 300,000,000 shares to 600,000,000 shares (the "Shares Amendment" 
and together with the Directors Amendment, the "Certificate of Incorporation 
Amendments"). Stockholders of HFS should carefully evaluate the matters set 
forth under "PROPOSALS FOR CERTIFICATE OF INCORPORATION AMENDMENTS." The 
forms of the proposed Certificate of Incorporation Amendments are attached 
hereto as Annexes V and VI. 

1993 PLAN AMENDMENT 

   At the HFS Special Meeting, HFS stockholders will be asked to consider and 
vote upon a proposal to amend the 1993 Plan to provide for an increase of 
10,000,000 shares in the total number of shares of 

                               10           
<PAGE>
HFS Common Stock currently authorized for issuance under the 1993 Plan, which 
would increase the total number of shares authorized for issuance under the 
1993 Plan from 24,541,600 to 34,541,600. As of December 10, 1996, 2,362,906 
shares remained available for grant pursuant to the 1993 Plan. Stockholders 
of HFS should carefully evaluate the matters set forth under "PROPOSAL FOR 
1993 PLAN AMENDMENT." The form of the proposed 1993 Plan Amendment is 
attached hereto as Annex VII. 

                                RECENT EVENTS 

HFS FOURTH QUARTER AND FISCAL YEAR 1996 FINANCIAL RESULTS 

   On January 27, 1997, HFS announced earnings for the fourth quarter and 
year ended December 31, 1996. For the quarter ended December 31, 1996, HFS 
reported earnings per share of $.33, an increase of 83% compared to $.18 per 
share reported in the fourth quarter of 1995. During the fourth quarter of 
1996, HFS wrote off its investment in and receivable from Amre, Inc. as well 
as recorded a gain related to the prepayment of a contractual arrangement 
with Chartwell Leisure Inc. Excluding these two transactions, HFS's earnings 
per share for the fourth quarter of 1996 would have been $0.35, representing 
a 94% increase over the prior year. Revenue increased 120% to $249.0 million 
from $113.3 million in the fourth quarter of 1995. Net income increased 131% 
to $47.0 million from $20.4 million in the fourth quarter of 1995. 

   For the year 1996, HFS reported record earnings per share of $1.29, an 
increase of 77% compared to $0.73 per share reported for 1995. Excluding the 
second quarter 1996 $0.03 per share restructuring charge, related primarily 
to the creation of National Realty Trust, as well as the aforementioned 
transactions recognized during the 1996 fourth quarter, full year 1996 
earnings per share would have been $1.34, representing an 84% increase over 
the prior year. For 1996, revenue increased 93% to $799.0 million from $413.0 
million in 1995 and net income increased 113% to $169.6 million from $79.7 
million in 1995. 

HFS SHARE REPURCHASE AUTHORIZATION 

   On January 7, 1997, HFS announced that the executive committee of the HFS 
Board authorized a share repurchase program of up to 2.6 million common 
shares, which supersedes all previous repurchase authorizations. From January 
7, 1997 through February 3, 1997 HFS acquired approximately 2 million shares. 
HFS made such share repurchases to have available, at what it believes were 
attractive prices, HFS Common Stock to satisfy stock option exercises and 
conversions of convertible debts securities and to fund future acquisitions. 
It is expected that any future purchases would be made from time to time in 
the open market or in privately negotiated transactions, at the discretion of 
management, subject to prevailing market conditions, and applicable 
disclosure requirements. 

HFS'S PRELIMINARY UNDERSTANDING WITH HILTON HOTELS CORPORATION 

   On January 27, 1997, Hilton Hotels Corporation announced, in connection 
with its pending tender offer for the outstanding common stock of ITT 
Corporation, that it had reached a preliminary understanding with HFS under 
which, subject to Hilton's acquisition of ITT Corporation, HFS would license, 
on a long-term, worldwide basis, the Sheraton trademark, franchise system and 
management agreements. Any such transaction is subject to Hilton's 
acquisition of ITT Corporation, as well as to the negotiation of definitive 
agreements relating to such license. There can be no assurance that Hilton's 
attempt to acquire ITT Corporation will be successful or that any transaction 
between Hilton Hotels Corporation and HFS will be consummated. 

AMRE, INC. 

   HFS has granted Amre, Inc. ("Amre"), a 20 year license to sell home 
improvement services and products under the Century 21 Home Improvements 
name, has a $3 million preferred stock investment in Amre and a $4 million 
revolving credit facility with Amre. Due to Amre's poor business performance, 

                               11           
<PAGE>
in the fourth quarter of 1996 HFS wrote-off an $11 million accrued license 
fee representing fees recognized as earned through the third quarter of 1996, 
a $3 million investment in preferred stock and related accrued professional 
fees. In addition, HFS and Amre agreed to terminate the revolving credit 
facility, under which there were no borrowings. On January 21, 1997, Amre 
sought protection under Chapter 11 of the United States Bankruptcy Code. The 
Amre license was terminated by order of the Bankruptcy Court effective 
February 28, 1997 and HFS expects to relicense the Century 21 Home 
Improvements name to a number of independent parties. HFS does not expect its 
relationship with Amre or the bankruptcy filing of Amre to have a material 
adverse effect on HFS. 

VALUE RENT-A-CAR, INC. 

   On March 3, 1997, HFS announced that it has reached an agreement in 
principle to acquire Value Rent-A-Car, Inc. ("Value") from Mitsubishi Motor 
Sales of America, Inc. ("Mitsubishi") for $175 million in cash. In connection 
therewith, HFS and Mitsubishi intend to enter into a vehicle supply agreement 
and related marketing agreements in connection with Value's continuing fleet 
purchases from Mitsubishi. Any transaction with Mitsubishi is subject to 
customary conditions, including antitrust clearance, negotiation of 
definitive documentation and approval of the Boards of Directors of HFS and 
Mitsubishi. There can be no assurance that any such transaction between 
Mitsubishi and HFS will be consummated. 

HFS FIRST QUARTER 1997 RESULTS 

   On March 18, 1997, HFS announced that it will report first quarter 1997 
results with and without PHH, and that it expects its results on each basis 
will exceed analyst expectations. 

                               12           
<PAGE>
           HISTORICAL AND PRO FORMA SELECTED FINANCIAL INFORMATION 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

   The information below sets forth selected historical, pro forma combined 
and combined historical financial data. The results of operations for interim 
periods are not necessarily indicative of the results for a full year. The 
financial data should be read in conjunction with the (i) Pro Forma Financial 
Statements; (ii) Historical Consolidated financial statements and related 
notes thereto of HFS; and (iii) Historical Consolidated financial statements 
and related notes thereto of PHH included elsewhere in this Joint Proxy 
Statement/Prospectus (see F pages). 

HISTORICAL FINANCIAL INFORMATION 

   The historical selected financial data of HFS and PHH for each of the 
years in the five year periods ended December 31, 1995 and April 30, 1996, 
respectively, set forth below, have been derived from audited financial 
statements. The historical selected financial data of HFS and PHH as of and 
for the nine-month periods ended September 30, 1996 and 1995 and nine-month 
periods ended January 31, 1997 and 1996, respectively, set forth below, have 
been derived from unaudited financial statements. 

       HFS INCORPORATED -- HISTORICAL SELECTED FINANCIAL INFORMATION(1) 

<TABLE>
<CAPTION>
                                                                                              AT OR FOR THE NINE 
                                                                                                    MONTHS 
                                         AT OR FOR THE YEAR ENDED DECEMBER 31,                ENDED SEPTEMBER 30, 
                              -----------------------------------------------------------  ------------------------ 
                                 1991        1992        1993        1994         1995         1995         1996 
                              ----------  ----------  ----------  ----------  -----------  -----------  ----------- 
<S>                           <C>         <C>         <C>         <C>         <C>          <C>          <C>
STATEMENTS OF OPERATIONS 
 DATA: 
Net Revenues  ...............  $102,218    $202,954    $257,070    $312,547    $  412,983   $  299,731   $  550,010 
Income (loss) before 
 extraordinary loss (3)  ....    (5,438)     19,857      34,323      53,489        79,730       59,364      122,632 
Per Share Information 
 (fully diluted): 
Income (loss) before 
 extraordinary loss per 
 common share(2)(3)  ........     (0.12)       0.23        0.34        0.53          0.73         0.56         0.96(4) 
Cash dividends declared per 
 common share ...............        --          --          --          --            --           --           -- 
BALANCE SHEET DATA: 
Total assets  ...............   209,968     545,330     735,821     774,097     1,165,808    1,153,286    2,900,050 
Long-term debt  .............    77,000     236,088     347,712     347,416       300,778      301,184      541,563 
</TABLE>

- ------------ 
(1)    On January 31, 1992, HFS purchased substantially all of the assets 
       comprising the franchise system of Days Inns of America, Inc., and 
       certain of its subsidiaries (Days Inn). On April 29, 1993, HFS 
       purchased the outstanding stock of the company which owns the Super 8 
       Motel franchise system (Super 8). On May 11, 1995, HFS acquired by 
       merger Central Credit Inc. (CCI) a gambling patron credit information 
       business. On August 1, 1995, a majority owned subsidiary of HFS 
       acquired the Century 21 real estate brokerage franchise system (Century 
       21). On January 23, 1996, HFS purchased the assets comprising the 
       Travelodge hotel franchise system in North America (Travelodge). On 
       February 12, 1996 HFS purchased substantially all the assets comprising 
       the Electronic Realty Associates real estate brokerage franchise system 
       ("ERA"). During the second quarter of 1996, HFS purchased the six U.S. 
       previously non-owned Century 21 regions (the "Century 21 NORS"). On May 
       31, 1996, HFS acquired by merger Coldwell Banker Corporation (Coldwell 
       Banker). Consolidated results of the Company include the operating 
       results of the aforementioned acquisitions since the respective dates 
       of acquisition. 
(2)    Reflects two-for one stock splits declared February 1994 and November 
       17, 1995, respectively. 
(3)    Excludes extraordinary losses, net of tax of $1.6 million or $.02 per 
       share and $12.8 million or $.13 per share for the years ended December 
       31, 1992 and 1993, respectively, related to the early extinguishment of 
       debt. 
(4)    Includes a pre-tax restructuring charge of $7.0 million (approximately 
       $4.3 million, net of tax or $0.03 per share) related primarily to the 
       contribution of owned Coldwell Banker brokerage offices to an 
       independent trust. 

<PAGE>
         PHH CORPORATION -- HISTORICAL SELECTED FINANCIAL INFORMATION 

<TABLE>
<CAPTION>
                                                                                                AT OR FOR THE NINE MONTHS 
                                             AT OR FOR THE YEAR ENDED APRIL 30,                     ENDED JANUARY 31, 
                             ----------------------------------------------------------------- -------------------------- 
                                  1992         1993         1994         1995         1996          1996         1997 
                             ------------ ------------ ------------  ------------ ------------ ------------ ------------ 
<S>                          <C>          <C>          <C>           <C>          <C>          <C>          <C>
STATEMENTS OF INCOME DATA: 
Net Revenues  ...............  $1,315,773   $1,415,250   $1,546,704   $1,605,646   $1,825,136    $1,343,653   $1,444,715 
Net Income  .................      49,979       56,417       64,558       71,662       81,620        57,347       75,313 
Per Share Information 
 (fully diluted): 
Net Income per common 
 share(1)  ..................        1.46         1.63         1.82         2.08         2.33          1.63         2.08 
Cash dividends declared per 
 common share(1)  ...........        0.60         0.60         0.60         0.64         0.68           .51          .57 
BALANCE SHEET DATA: 
Total assets  ...............   4,365,031    4,613,028    4,766,783    5,039,533    5,672,990     5,741,963    6,068,232 
Debt under fleet management 
 and mortgage programs and 
 other debt  ................   3,176,267    3,412,062    3,561,727    3,815,515    4,342,246     4,427,872    4,669,833 
</TABLE>

- ------------ 

(1)     Reflects two-for-one common stock split declared June 24, 1996. 

                               13           
<PAGE>

UNAUDITED PRO FORMA FINANCIAL INFORMATION 

   The following presents unaudited pro forma financial information as of 
September 30, 1996, and for the year ended December 31, 1995 and nine month 
periods ended September 30, 1995 and 1996, respectively. "Pro Forma HFS 
excluding the Merger" gives effect to all material transactions of HFS prior 
to the Merger. "Pro Forma Combined Companies" reflect the combining of "Pro 
Forma HFS excluding the Merger" with the historical financial statements of 
PHH accounted for as a "pooling of interests". The historical financial 
statements of PHH have been adjusted for reclassifications to conform to the 
presentation expected to be used by the merged companies. The unaudited "Pro 
Forma Combined Companies" balance sheet data at September 30, 1996 gives 
effect to the Merger as if it had occurred at such balance sheet date. The 
unaudited "Pro Forma Combined Companies" statements of income data for the 
year ended December 31, 1995, and for the nine-month periods ended September 
30, 1995 and 1996, give effect to the Merger as if it had occurred on January 
1, 1995. The following information is not necessarily indicative of the 
financial position or operating results that would have occurred had the 
Merger been completed on the date as of which, or at the beginning of the 
periods for which, the Merger is being given effect nor is it necessarily 
indicative of future operating results or financial position. 

                  UNAUDITED PRO FORMA FINANCIAL INFORMATION 

<TABLE>
<CAPTION>
                                 FOR THE YEAR ENDED                        FOR THE NINE MONTHS ENDED 
                                  DECEMBER 31, 1995                              SEPTEMBER 30, 
                                                         ------------------------------------------------------------ 
                                                                      1995                           1996 
                           ----------------------------- ----------------------------- ------------------------------ 
                             PRO FORMA HFS    PRO FORMA    PRO FORMA HFS    PRO FORMA    PRO FORMA HFS     PRO FORMA 
                             EXCLUDING THE    COMBINED     EXCLUDING THE    COMBINED     EXCLUDING THE     COMBINED 
                                MERGER      COMPANIES(1)      MERGER      COMPANIES(2)      MERGER       COMPANIES(2) 
                           ---------------  ------------ ---------------  ------------ ---------------  ------------- 
<S>                        <C>              <C>          <C>              <C>          <C>              <C>
STATEMENTS OF INCOME DATA: 
Net Revenues ..............   $1,172,876     $1,775,158      $862,989      $1,316,455     $1,001,383      $ 1,496,711 
Net Income  ...............      159,925        235,065       112,318         168,721        171,220          238,996 
PER SHARE INFORMATION 
 (FULLY DILUTED): 
Net Income per common 
 share ....................         1.14                          .82                           1.18 
Net Income per common 
 share assuming the 
 following average per 
 share prices of HFS 
 common stock:(3) 
  $60  ....................                        1.38                          1.01                            1.37 
  $67  ....................                        1.41                          1.03                            1.39 
  $81  ....................                        1.45                          1.06                            1.43 
Cash dividends declared 
 per common share(4)  ..... 
BALANCE SHEET DATA:                                                                          AT SEPTEMBER30, 1996 
                                                                                       ------------------------------ 
Total assets  .............                                                               $4,275,830      $10,263,156 
                                                                                       ---------------  ------------- 
Long-term debt and debt 
 under fleet management 
 and mortgage programs  ...                                                                  830,099        5,396,753 
                                                                                       ---------------  ------------- 
</TABLE>
<PAGE>

- ------------ 

(1)    The Pro Forma Combined Companies statement of income data for the year 
       ended December 31, 1995 includes the historical financial results of 
       PHH for the twelve months ended January 31, 1996. 

(2)    The Pro Forma Combined Companies financial information at September 30, 
       1996 and for the nine months ended September 30, 1995 and 1996 includes 
       the historical results of PHH as of October 31, 1996 and for the nine 
       months ended October 31, 1995 and 1996, respectively. 

(3)    Net Income per common share for the Pro Forma Combined Companies is 
       presented using an average per share price of HFS Common Stock of $60, 
       $67 (estimated average) and $81. Pursuant to the Merger Agreement, the 
       number of shares of HFS Common Stock to be issued is based on a 
       conversion formula which calculates a conversion of PHH shares into HFS 
       shares. Such conversion is variable based on a twenty day average price 
       of the HFS Common Stock preceding the fifth trading day prior to the 
       date of the PHH Meeting within a range of $60 per share up to $81 per 
       share. 

(4)    Since its inception, HFS has not declared or paid any cash dividends on 
       HFS Common Stock. HFS currently intends to retain its earnings for its 
       business and, therefore, does not anticipate paying cash dividends in 
       the foreseeable future. 

UNAUDITED COMBINED HISTORICAL FINANCIAL INFORMATION 

   The following presents combined historical financial information as of 
December 31, 1995, and September 30, 1996, respectively, and for the years 
ended December 31, 1993, 1994 and 1995, respectively and each of the nine 
month periods ended September 30, 1995 and 1996, respectively. The combined 
historical financial information gives effect to the business combination of 
HFS and PHH, which will be accounted for as a pooling of interests. Such 
financial information reflects the combining of the historical consolidated 
financial results of PHH with the historical consolidated financial results 
of HFS. 

                               14           
<PAGE>
             UNAUDITED COMBINED HISTORICAL FINANCIAL INFORMATION 

<TABLE>
<CAPTION>
                                                                                      FOR THE NINE MONTHS 
                                                FOR THE YEAR ENDED DECEMBER 31,       ENDED SEPTEMBER 30, 
                                             ------------------------------------  ------------------------ 
                                               1993(1)     1994(1)      1995(1)      1995(2)      1996(2) 
                                             ----------  ----------  ------------  ----------  ------------ 
<S>                                          <C>         <C>         <C>           <C>         <C>
STATEMENTS OF INCOME DATA: 
Net Revenues ...............................   $810,496    $863,032    $1,015,265    $753,197    $1,045,338 
Income before extraordinary loss............     97,349     122,533       157,850     118,002       192,643 
PER SHARE INFORMATION (FULLY DILUTED): 
Net Income per common share assuming the 
 following average per share prices of HFS 
 Common Stock:(3) 
  $60 ......................................       0.75        0.95          1.12        0.86          1.22 
  $67 ......................................       0.77        0.97          1.15        0.88          1.24 
  $81 ......................................       0.80        1.00          1.18        0.91          1.28 
Cash dividends declared per common 
 share(4)................................... 
</TABLE>

<TABLE>
<CAPTION>
                                                             AT DECEMBER 31, 1995  AT SEPTEMBER 30, 1996 
                                                            --------------------  --------------------- 
<S>                                                         <C>                   <C>
BALANCE SHEET DATA: 
Total assets...............................................                             $8,887,376 
Long-term debt and debt under fleet management and 
 mortgage programs.........................................                              5,108,217 
Book value per common share assuming the following average 
 per share prices of HFS Common Stock: 
  $60 .....................................................          8.75                    15.47 
  $67 .....................................................          8.95                    15.79 
  $81 .....................................................          9.27                    16.27 
Tangible book value per common share assuming the 
 following average per share prices of HFS Common Stock: 
  $60 .....................................................          1.70                     2.66 
  $67 .....................................................          1.74                     2.68 
  $81 .....................................................          1.80                     2.76 
</TABLE>

- ------------ 

(1)    The Combined Historical financial information as of December 31, 1995 
       and for the years ended December 31, 1993, 1994 and 1995 includes the 
       historical financial results of PHH as of January 31, 1996 and each of 
       the twelve month periods ended January 31, 1994, 1995 and 1996, 
       respectively. 

(2)    The Combined Historical financial information as of September 30, 1996 
       and for each of the nine month periods ended September 30, 1995 and 
       1996 includes the historical results of PHH as of October 31, 1996 and 
       each of the nine month periods ended October 31, 1995 and 1996, 
       respectively. 

(3)    Net Income per common share for the Pro Forma Combined Companies is 
       presented using an average per share price of HFS Common Stock of $60, 
       $67 (estimated average) and $81. Pursuant to the Merger Agreement, the 
       shares of HFS Common Stock to be issued is based on a conversion 
       formula which calculates a conversion of PHH shares into HFS shares. 
       Such conversion is variable based on a twenty day average price of the 
       HFS Common Stock preceding the fifth trading day prior to the date of 
       the PHH Meeting within a range of $60 per share up to $81 per share. 

(4)    Since its inception, HFS has not declared or paid any cash dividends on 
       HFS Common Stock. HFS currently intends to retain its earnings for its 
       business and, therefore, does not anticipate paying cash dividends in 
       the foreseeable future. 

                               15           
<PAGE>
COMPARATIVE PER SHARE INFORMATION (FULLY DILUTED) 

   The following table sets forth certain fully diluted per share information 
for HFS and PHH on a historical, pro forma combined, combined historical and 
equivalent basis. The PHH Pro Forma equivalent Information represents the 
corresponding Combined per share Information multiplied by 0.8250, 0.7388 and 
0.6111, the Conversion Numbers assuming an average price of HFS Common Stock 
over the Pricing Period of $60 (low end of the range) per share, $67 per 
share (estimated average price) and $81 per share (high end of the range), 
respectively. 

   The unaudited pro forma combined financial data is derived from the "Pro 
Forma Combining Consolidated Financial Statements" included elsewhere in the 
Joint Proxy Statement/Prospectus and gives effect to the business combination 
of PHH with pro forma HFS (which gives effect to certain completed 
acquisitions by HFS), accounted for as a "pooling of interests." 

   The unaudited combined historical data is derived from the "Combined 
Historical Consolidated Financial Statements" included elsewhere in this 
Joint Proxy Statement/Prospectus and gives effect to the business combination 
of historical PHH with historical HFS (excluding any pro forma effects of 
completed acquisitions by HFS), accounted for as a "pooling of interests." 

   The pro forma comparative per share data does not purport to represent 
what the financial position or results of operations of HFS would actually 
have been had the transactions identified above occurred at the beginning of 
the relevant periods or to project HFS's financial position or results of 
operations for any future date or period. This data should be read in 
conjunction with the unaudited Pro Forma Financial Statements and the 
separate financial statements and notes thereto of HFS and PHH, appearing 
elsewhere in this Joint Proxy Statement/Prospectus. 

                               HFS INCORPORATED 

<TABLE>
<CAPTION>
                                                                                AT OR FOR THE NINE 
                                                   AT OR FOR THE YEARS ENDED          MONTHS 
                                                          DECEMBER 31,          ENDED SEPTEMBER 30, 
                                                 ----------------------------  ------------------- 
                                                     1993      1994     1995     1995       1996 
                                                 ----------  -------  -------  -------  ---------- 
<S>                                              <C>         <C>      <C>      <C>      <C>
HISTORICAL: 
Income before extraordinary loss per common 
 share .........................................   $0.34(2)    $0.53    $0.73    $0.56     $0.96(3) 
Cash dividends declared per 
 common share(1) ...............................        --        --       --       --        -- 
Book value per common share ....................        --        --     5.46       --     15.40 
Tangible book value per common share ...........        --        --     1.98       --      8.07 
UNAUDITED PRO FORMA COMBINED: 
Income from continuing operations per common 
 share assuming the following average per share 
 prices of HFS Common Stock: 
  $60 ..........................................        --        --     1.38     1.01      1.37 
  $67 ..........................................        --        --     1.41     1.03      1.39 
  $81 ..........................................        --        --     1.45     1.06      1.43 
Cash dividends declared per 
 common share(1)................................        --        --       --       --        -- 
Book value per common share assuming the 
 following average per share prices of HFS 
 Common Stock: 
  $60...........................................        --        --       --       --     17.43 
  $67...........................................        --        --       --       --     17.77 
  $81...........................................        --        --       --       --     18.30 
Tangible book value per common share assuming 
 the following average per share prices of HFS 
 Common Stock: 
  $60...........................................        --        --       --       --     (3.63) 
  $67...........................................        --        --       --       --     (3.70) 
  $81...........................................        --        --       --       --     (3.81) 

                               16           
<PAGE>
                                                                                AT OR FOR THE NINE 
                                                   AT OR FOR THE YEARS ENDED          MONTHS 
                                                          DECEMBER 31,          ENDED SEPTEMBER 30, 
                                                 ----------------------------  ------------------- 
                                                     1993      1994     1995     1995       1996 
                                                 ----------  -------  -------  -------  ---------- 
UNAUDITED COMBINED HISTORICAL: 
Income before extraordinary loss per common 
 share assuming the following average per share 
 prices of HFS Common Stock: 
  $60 ..........................................     0.75      0.95     1.12     0.86       1.22 
  $67 ..........................................     0.77      0.97     1.15     0.88       1.24 
  $81 ..........................................     0.80      1.00     1.18     0.91       1.28 
Cash dividends declared per common share(1)  ...       --        --       --       --         -- 
Book value per common share assuming the 
 following average per share stock prices of 
 HFS Common Stock: 
  $60...........................................       --        --     8.75       --      15.47 
  $67...........................................       --        --     8.95       --      15.79 
  $81...........................................       --        --     9.27       --      16.27 
Tangible book value per common share assuming 
 the following average per share prices of HFS 
 Common Stock: 
  $60...........................................       --        --     1.70       --       2.66 
  $67...........................................       --        --     1.74       --       2.68 
  $81...........................................       --        --     1.80       --       2.76 
</TABLE>

- ------------ 
(1)    Since its inception, HFS has not declared or paid any cash dividends on 
       HFS Common Stock. HFS currently intends to retain its earnings for its 
       business and, therefore, does not anticipate paying cash dividends in 
       the foreseeable future. 
(2)    Excludes an extraordinary loss, net of tax of $12.8 million or $.13 per 
       share. 
(3)    Includes a pre-tax restructuring charge of $7.0 million (approximately 
       $4.3 million, net of tax or $0.03 per share) related primarily to the 
       contribution of owned Coldwell Banker offices to an independent trust. 

                               17           
<PAGE>
                               PHH CORPORATION 

<TABLE>
<CAPTION>
                                                                               AT OR FOR THE 
                                                  AT OR FOR THE YEARS ENDED     NINE MONTHS 
                                                          APRIL 30,          ENDED JANUARY 31, 
                                                 -------------------------  ----------------- 
                                                   1994     1995     1996     1996      1997 
                                                 -------  -------  -------  -------  -------- 
<S>                                              <C>      <C>      <C>      <C>      <C>
HISTORICAL: 
Income from continuing operations per common 
 share .........................................   $1.82    $2.08   $ 2.33    $1.63     2.08 
Cash dividends declared per 
 common share ..................................    0.60     0.64     0.68     0.51     0.57 
Book value per common share ....................      --       --    17.56       --    19.37 
Tangible book value per common share ...........      --       --    16.14       --    18.02 
PRO FORMA EQUIVALENTS (CALCULATED ON UNAUDITED 
 PRO FORMA COMBINED AMOUNTS):(1) 
Income from continuing operations per common 
 share assuming the following average per share 
 prices of HFS Common Stock: 
  $60 ..........................................      --       --     1.13     0.83     1.12 
  $67 ..........................................      --       --     1.01     0.75     1.02 
  $81 ..........................................      --       --     0.87     0.64     0.87 
Cash dividends declared per 
 common share ..................................      --       --       --       --       -- 
Book value per common share assuming the 
 following average per share prices of HFS 
 Common Stock: 
  $60 ..........................................      --       --       --       --    14.38 
  $67 ..........................................      --       --       --       --    13.13 
  $81 ..........................................      --       --       --       --    11.18 
Tangible book value per common share assuming 
 the following average per share prices of HFS 
 Common Stock: 
  $60 ..........................................      --       --       --       --    (2.99) 
  $67 ..........................................      --       --       --       --    (2.73) 
  $81 ..........................................      --       --       --       --    (2.33) 
PRO FORMA EQUIVALENTS (CALCULATED ON UNAUDITED 
 COMBINED HISTORICAL AMOUNTS):(1) 
Income from continuing operations per common 
 share assuming the following average per share 
 prices of HFS Common Stock: 
  $60 ..........................................    0.62     0.78     0.92     0.71     1.01 
  $67 ..........................................    0.57     0.72     0.85     0.65     0.92 
  $81 ..........................................    0.49     0.61     0.72     0.56     0.78 
Cash dividends declared per 
 common share ..................................      --       --       --       --       -- 
Book value per common share assuming the 
 following average per share prices of HFS 
 Common Stock: 
  $60 ..........................................      --       --     7.22       --    12.76 
  $67 ..........................................      --       --     6.61       --    11.67 
  $81 ..........................................      --       --     5.66       --     9.94 
Tangible book value per common share assuming 
 the following average per share prices of HFS 
 Common Stock: 
  $60 ..........................................      --       --     1.40       --     2.19 
  $67 ..........................................      --       --     1.29       --     1.98 
  $81 ..........................................      --       --     1.10       --     1.69 
</TABLE>

- ------------ 

(1)    Pro Forma Equivalent income from continuing operations per common share 
       and book value per common share, is calculated by multiplying pro forma 
       income from continuing operations per common share and pro forma book 
       value per common share by the exchange ratio. 

                               18           
<PAGE>
                    COMPARATIVE STOCK PRICES AND DIVIDENDS 

   HFS Common Stock is listed and traded on the NYSE under the symbol "HFS." 
PHH Common Stock is listed and traded on the NYSE under the symbol "PHH." The 
following table sets forth, for the periods indicated, the high and low 
reported sales prices per share of HFS Common Stock and PHH Common Stock, as 
reported on the NYSE Composite Tape and dividends declared on PHH Common 
Stock for the same periods. Dividends have not been declared during the 
indicated periods on HFS Common Stock. 

<TABLE>
<CAPTION>
                                   HFS                        PHH 
                             COMMON STOCK(A)            COMMON STOCK(A) 
                     ---------------------------- ----------------------------- 
CALENDAR QUARTERS      HIGH       LOW    DIVIDEND    HIGH      LOW     DIVIDEND 
- ------------------   -------- ---------- -------- ---------- --------- -------- 
<S>                   <C>       <C>        <C>         <C>     <C>      <C>
1995 
 First Quarter  ... $16 11/16  $12   1/2    --    $ 19   3/8  17  1/16   $.16 

 Second Quarter  ..  17  9/16   13 13/16    --      22  5/16  18 11/16    .17
 
 Third Quarter  ...  27         17          --      24        20 13/16    .17 
 
 Fourth Quarter  ..  41   1/8   25  5/16    --      23   3/4  21          .17 

1996 

 First Quarter  ...  51   1/2   36   1/2    --      27 13/16  22  5/8     .17 
 
 Second Quarter  ..  72   1/2   45   1/2    --      29   3/8  25 15/16    .19 
 
 Third Quarter  ...  72         49   1/8    --      30   7/8  25  9/16    .19 
 
 Fourth Quarter  ..  79   7/8   55   3/4    --      48   1/2  28   3/4    .19 

1997 
 First Quarter(b)..  73   3/8   57   3/4    --      48   5/8  41   3/4    .19 
</TABLE>

- ------------ 
(a)    Prices and dividend information on HFS Common Stock and PHH Common 
       Stock reflect the impact of the Stock Splits. 
(b)    Prices and dividend information are through March 26, 1997. 

   Set forth below is a table containing, for each of November 8, 1996 (the 
last trading day before the announcement of the Merger Agreement) and March 
26, 1997 (the last trading day before the printing of this Joint Proxy 
Statement/Prospectus), the last reported sale price per share of each of HFS 
Common Stock and PHH Common Stock, as reported on the NYSE Composite Tape, as 
well as the equivalent market value per share of PHH Common Stock, assuming 
that the PHH Special Meeting and the Merger had occurred on such day: 

<TABLE>
<CAPTION>
                       NOVEMBER 8, 1996   MARCH 26, 1997 
                      ----------------    -------------- 
<S>                        <C>               <C>  
HFS..................       $74.13            $64.63
PHH..................       $30.75            $48
PHH (HFS 
 equivalent).........       $49.50            $49.50
</TABLE>

   The market prices of shares of HFS Common Stock and PHH Common Stock are 
subject to fluctuation. As a result, HFS stockholders and PHH stockholders 
are encouraged to obtain current market quotations. 

   Since its inception, HFS has not declared or paid any cash dividends on 
HFS Common Stock. HFS currently intends to retain its earnings for future 
growth and, therefore, does not anticipate paying cash dividends in the 
foreseeable future. 

                               19           
<PAGE>
                                 RISK FACTORS 

FLUCTUATION IN VALUE OF MERGER CONSIDERATION 

   The number and market price of shares of HFS Common Stock to be issued in 
the Merger is subject to fluctuation. The number of shares of HFS Common 
Stock that holders of PHH Common Stock will receive in the Merger depends 
upon the average price of HFS Common Stock during the Pricing Period. If the 
average price of HFS Common Stock during the Pricing Period is within the 
range of $60.00 to $81.00 per share, holders of PHH Common Stock will receive 
that fraction of a share of HFS Common Stock having a value (based on the 
average price of such shares during the Pricing Period) of $49.50 for each 
share of PHH Common Stock (and the Conversion Number will fluctuate 
accordingly), but if the average price of HFS Common Stock during the Pricing 
Period is less than $60.00 or greater than $81.00, the Conversion Number will 
be fixed at 0.8250 or 0.6111, respectively, resulting in the issuance of a 
number of shares of HFS Common Stock for each share of PHH Common Stock 
having a value (based on the average price of such shares during the Pricing 
Period) less than or more than $49.50, as the case may be. The Merger 
Agreement provides that either HFS or PHH may terminate the Merger Agreement 
if at any time after the PHH Special Meeting, the average price of HFS Common 
Stock over a period of 20 trading days preceding the fifth trading day prior 
to such date is less than $50.00 per share. 

   ALTHOUGH THE CONVERSION NUMBER WILL BE BASED ON THE AVERAGE PRICE OF HFS 
COMMON STOCK OVER THE PRICING PERIOD, THE MARKET PRICE OF HFS COMMON STOCK 
MAY FLUCTUATE AND, ON THE DATE OF THE EFFECTIVE TIME, THE DATE OF RECEIPT OF 
SHARES OF HFS COMMON STOCK BY HOLDERS OF PHH COMMON STOCK, OR THE DATE ON 
WHICH SUCH SHARES OF HFS COMMON STOCK ARE EVENTUALLY SOLD, MAY BE MORE OR 
LESS THAN THE AVERAGE PRICE OF HFS COMMON STOCK OVER THE PRICING PERIOD. 

UNCERTAINTIES IN INTEGRATING BUSINESS OPERATIONS AND ACHIEVING COST SAVINGS 

   In determining that the Merger is in the best interests of its 
stockholders, each of the HFS Board and the PHH Board considered potential 
efficiencies and cost savings as a result of the combination of HFS's and 
PHH's operations. The integration of operations presents significant 
management challenges. There can be no assurance that such actions will be 
successfully accomplished, and if accomplished, when they will be 
accomplished. 

RISKS RELATED TO HFS'S OPERATIONS 

   COMPETITION FOR NEW FRANCHISE PROPERTIES AND GENERAL RISKS OF THE LODGING 
   AND RESIDENTIAL REAL ESTATE BROKERAGE INDUSTRIES 

   As a franchisor, HFS's products are its brand names and the support 
services it provides to its franchisees. Competition among national brand 
franchisors in the lodging and residential real estate brokerage industries 
to grow their franchise systems is intense. In addition, smaller chains pose 
some degree of competitive pressure in selected markets. HFS believes that 
competition for the sale of franchises in such industries is based 
principally upon the perceived value and quality of the brand and services as 
well as the nature of those services offered to franchisees. HFS believes 
that prospective franchisees value a franchise based upon their view of the 
relationship of conversion costs and future charges to the potential for 
increased revenue and profitability. 

   HFS's revenue varies directly with franchisees' gross revenue, but is not 
directly dependent upon franchisees' profitability. However, HFS believes 
that the perceived value of its brand names to prospective franchisees is, in 
part, a function of the success of its existing franchisees. The ability of 
HFS's franchisees to compete in the lodging and residential real estate 
brokerage industries is important to HFS's prospects because franchise fees 
are based on franchisees' gross revenue. HFS's franchisees are generally in 
intense competition with franchisees of other systems, independent properties 
and realtors, and owner-operated chains. Competition in the lodging business 
for hotel guests and in the residential real estate brokerage business for 
house sales is based upon many factors, each of which may be more or less 
important in a given market and location. A franchisee's success may also be 
affected by general, regional and local economic conditions. 

                               20           
<PAGE>
   Regulation. The sale of franchises is regulated by various state laws as 
well as by the FTC. The FTC requires that franchisors make extensive 
disclosure to prospective franchisees but does not require registration. A 
number of states require registration or disclosure in connection with 
franchise offers and sales. In addition, several states have "franchise 
relationship laws" or "business opportunity laws" that limit the ability of 
franchisors to terminate franchise agreements or to withhold consent to the 
renewal or transfer of these agreements. While HFS's franchising operations 
are not materially adversely affected by such existing regulations, HFS 
cannot predict the effect any future legislation or regulation may have on 
its business operations or financial condition. HFS's casino marketing 
business is also subject to extensive government regulation and licensing 
requirements. The Federal Real Estate Settlement Procedures Act and state 
real estate brokerage laws restrict payments which real estate brokers may 
receive in connection with the sale of residences. Such laws may to some 
extent restrict preferred vendor arrangements involving HFS's real estate 
brokerage franchisees. 

   Certain Anti-takeover Effects; Divestiture and Loss of Voting 
Rights. Certain provisions of HFS's Amended and Restated Certificate of 
Incorporation may have the effect of requiring a stockholder of HFS to divest 
its shares of HFS Common Stock or forfeit its voting rights in certain 
circumstances where such stockholder's ownership of HFS Common Stock would 
adversely affect HFS's ability to secure requisite gaming related approvals 
or comply with certain governmental requirements (the "Gaming Provisions"). 
The Gaming Provisions may be deemed to have anti-takeover effects and may 
delay, defer or prevent a takeover attempt that a stockholder might consider 
in its best interest. 

   In addition, the HFS Board has the ability to establish by resolution one 
or more series of preferred stock having such number of shares, designation, 
relative voting rights, dividend rate, liquidation and other rights, 
preferences and limitations as may be fixed by the HFS Board, without any 
further stockholder approval. The issuance of a new series of preferred stock 
could have the effect of making it more difficult for a third party to 
acquire, or discouraging a third party from acquiring, a majority of the 
outstanding voting stock of HFS. See "DESCRIPTION OF CAPITAL 
STOCK--Disqualified Stockholders." 

   Entry into New Industries. By acquiring Avis, RCI and PHH, HFS is entering 
new industries in which it has not previously participated. While HFS 
believes that its experience as a franchisor and service provider in the 
hotel and residential real estate brokerage industries will enable it to 
succeed in such industries, there can be no assurance that HFS will be able 
to compete successfully as a car rental business operator and franchisor, as 
a timeshare exchange operator or as a management services provider. 

NO DIVIDENDS 

   HFS has never declared or paid cash dividends. HFS currently expects to 
retain its earnings for its business and does not anticipate paying dividends 
in the foreseeable future. See "Comparative Stock Prices and Dividends". 

RISKS RELATED TO AVIS'S OPERATIONS 

   Leverage; Availability of Financing; Requirements for Capital. Avis 
maintains a substantial amount of secured indebtedness to finance its fleet 
purchases. At December 31, 1996, Avis and its subsidiaries had approximately 
$2.445 billion of indebtedness outstanding, approximately $2.195 billion of 
which represented secured indebtedness for the purchase of vehicles. Of the 
remaining indebtedness, approximately $96.3 million represents debt of Avis's 
foreign subsidiaries and is unsecured. At December 31, 1996, Avis had 
subordinated indebtedness of approximately $220.5 million, of which 
approximately $70.5 million is secured but subordinated to the fleet debt and 
approximately $150 million is unsecured and structurally subordinated to the 
fleet debt. At December 31, 1996, Avis had approximately $649 million of 
additional availability under these vehicle financing facilities to finance 
the purchase of additional fleet vehicles. 

   The level of Avis's indebtedness could have important consequences to 
Avis's operation, including: (i) the potential limitation of Avis's ability 
to obtain additional financing for certain purposes; (ii) the commitment of a 
substantial portion of Avis's cash flow from operations for debt service; and 
(iii) the limitation of Avis's ability to react to changes in the car rental 
industry and general economic conditions. 

                               21           
<PAGE>
   Avis depends upon third-party financing to purchase its fleet vehicles. 
Continued availability of such financing upon favorable terms is critical to 
Avis's operations. Since a substantial portion of such indebtedness is 
incurred in connection with major vehicle manufacturers' repurchase programs 
("Repurchase Programs"), a significant change in the financial condition of 
the vehicle manufacturers, particularly General Motors Corporation ("GM"), 
would significantly affect Avis's ability to obtain such financing on 
favorable terms. In addition, under the terms of certain of Avis's credit 
facilities, including the Prime Vehicles Trust, if the senior indebtedness of 
a repurchase party (such as GM) fails to maintain certain rating standards or 
upon the bankruptcy of a repurchase party or upon the occurrence of certain 
other events, certain adverse consequences may result. These adverse 
consequences include a prohibition on borrowing additional amounts under such 
facilities for the purchase of vehicles from such repurchase party, a 
requirement to repay a lender, and a requirement to increase the overall 
level of subordinated debt as additional asset support for such facilities. 
The inability of Avis to obtain vehicle financing on favorable terms could 
have a material adverse effect on Avis's financial condition and results of 
operations. 

   Potential Changes in Manufacturers' Repurchase Programs. At December 31, 
1996, approximately 89% of the vehicles in Avis's rental car fleet were 
subject to the terms of manufacturers' Repurchase Programs ("Program 
Vehicles"). Repurchase Programs are methods of purchasing vehicles whereby a 
buyer, such as Avis, purchases vehicles from the manufacturer at a specified 
and stipulated price and, under the program, the manufacturer agrees to buy 
the same vehicles back from the purchaser at a future date at a price based 
on a pre-determined formula. The formula typically consists of the 
capitalized cost less a depreciation factor minus damage and excess mileage. 
The availability of Program Vehicles limits Avis's risk of a decline in 
residual value at the time of disposition of the vehicles and enables Avis to 
fix its depreciation expense in advance. Vehicle depreciation is the largest 
cost factor in Avis's car rental operations. Avis could be adversely affected 
if automobile manufacturers reduce the availability of Repurchase Programs or 
related incentives. 

   Avis could be at a competitive disadvantage if U.S. automobile 
manufacturers selectively restrict eligibility to participate in their 
Repurchase Programs. Over the past decade, U.S. automobile manufacturers have 
acquired direct or indirect equity stakes in most of the major car rental 
systems. Prior to the Avis Acquisition, GM had an equity interest in Avis 
which was sold to HFS pursuant to a certain Stock Purchase Agreement, dated 
August 28, 1996, by and between HFS and GM; Ford Motor Company owned The 
Hertz Corporation ("Hertz") and had an equity interest in Budget Rent a Car 
Corporation ("Budget"); and Chrysler Corporation had equity interests in 
Dollar Rent a Car Systems, Inc. ("Dollar") and Thrifty Rent-A-Car Systems, 
Inc. ("Thrifty"). For the 1996 model year, Avis purchased a significant 
number of its vehicles pursuant to Repurchase Programs sponsored by GM. Any 
effort by GM to restrict eligibility to participate in Repurchase Programs to 
car rental systems could adversely affect Avis's ability to compete with 
those of its competitors that have continued access to such programs. 

   Competition. The car rental industry is characterized by intense 
competition, particularly with respect to price and service. In any 
geographic market, Avis may encounter competition from national, regional and 
local car rental companies. Avis's largest competitors for car rentals 
include Alamo Rent-A-Car, Inc., Budget, Dollar, Enterprise Rent a Car, Hertz, 
National Car Rental System, Inc. and Thrifty. 

   There have been occasions during the history of the car rental industry in 
which the major car rental companies have been adversely affected by 
industry-wide price pressures, and Avis has, on such occasions, priced its 
product in response to such pressures. Moreover, at times when the car rental 
industry has experienced vehicle oversupply, there has been intensified 
competitive pressure. This oversupply has had a negative impact on the 
industry's ability to raise rental rates. Avis has taken steps to address its 
fixed cost structure to improve its overall competitive position; however, 
future oversupply or other factors affecting competition could still 
adversely affect Avis's financial condition and results of operations. 

   Seasonality. Avis experiences seasonal revenue patterns similar to the 
travel industry wherein the summer months, due to the increase in leisure 
travel, produce higher revenue than other periods during the year. 
Historically, Avis's fiscal quarter ended August 31, accounted for over 26% 
and 71% of Avis's 

                               22           
<PAGE>
combined total revenue and pre-tax profit, respectively, in fiscal years 1995 
and 1996. As a result, any occurrence that disrupts travel patterns during 
the summer period could have a material adverse effect on Avis's annual 
performance. Avis's fourth quarter is generally its weakest, when there is 
limited leisure travel and a greater potential for adverse weather 
conditions. Many of Avis's operating expenses such as rent, general insurance 
and administrative personnel are fixed and cannot be reduced during periods 
of decreased rental demand. 

   Regulation of Loss Damage Waivers. A traditional revenue source for the 
car rental industry has been the sale of loss damage waivers, by which rental 
companies agree to relieve a customer from financial responsibility arising 
from vehicle damage to a rented vehicle incurred during the rental period. 
Approximately 3% of Avis's rental revenue during fiscal 1996 was generated by 
the sale of loss damage waivers. The U.S. House of Representatives has from 
time to time considered legislation that would regulate the conditions under 
which loss damage waivers may be sold by car rental companies. House Bill 
H.R. 175, introduced in January 1995, seeks to prohibit the imposition of 
liability on renters for loss of, or damage to, rented vehicles, except in 
certain circumstances, and to prohibit the sale of loss damage waivers. To 
date, no action has been taken on this bill. In addition, approximately 40 
states have considered legislation affecting the sale of loss damage waivers. 
To date, 24 states have enacted legislation regulating the sale of loss 
damage waivers, most of which require disclosure to each customer at the time 
of rental that damage to the rented vehicle may be covered by the customer's 
personal automobile insurance and that loss damage waivers may not be 
necessary. In addition, in the late 1980's, New York and Illinois enacted 
legislation which eliminated Avis's right to offer loss damage waivers for 
sale and limited potential customer liability to $100 and $200, respectively. 
Moreover, California, Nevada and Indiana have capped rates that may be 
charged for collision damage waivers to $9.00, $10.00 and $5.00 per day, 
respectively. Texas requires that the rate charged for loss damage waivers be 
reasonably related to the direct cost of repairs. Adoption of national or 
additional state legislation eliminating or limiting the sale of loss damage 
waivers could result in the loss or reduction of this revenue source and 
additional limitations on potential customers liability could increase Avis's 
costs. 

   Environmental Risks Inherent in On-Site Petroleum Storage. 250 of Avis's 
domestic and international facilities contain tanks for the storage of 
petroleum products, such as gasoline, diesel fuel and waste oils. At 219 of 
Avis's operating locations, one or more of these tanks are located 
underground. Avis maintains an environmental compliance program that includes 
the replacement of steel tanks and the implementation of required technical 
and operational procedures designed to minimize the potential for leaks and 
spills, maintenance of records and the regular testing of tank systems for 
tightness. However, there can be no assurance that these tank systems will at 
all times remain free from leaks or that the use of these tanks will not 
result in spills. Any leak or spill, depending on such factors as the 
material involved, quantity and environmental setting, could result in 
interruptions to Avis's operations and expenditures that could have a 
material adverse effect on Avis's results of operations and financial 
condition. Avis carries environmental impairment liability coverage with 
limits of $4 million per site and $4 million in the aggregate and a 
deductible generally of $250,000. This policy covers against liability to 
third parties and clean-up costs, but not business interruption in Avis's own 
operations. 

   Risk of Non-Renewal of Airport Concessions. Avis conducts rental 
operations at 233 airports domestically and internationally, with each of 
these operations conducted pursuant to a concession agreement granted by the 
local airport authority. In general, these concession agreements are subject 
to competitive bidding at the time of renewal. The terms of Avis's airport 
concession agreements are varied and include month-to-month terms at certain 
locations and fixed terms of various durations at other locations. Avis is at 
risk of losing its ability to operate at an airport if it is not a successful 
bidder at the time its concession agreement is subject to renewal. The loss 
of one or more airport operations may have an adverse effect on Avis. 

   Dependence on Air Travel Industry and Fuel Supply. A significant amount of 
Avis's North American revenue is generated at its on-airport or near-airport 
facilities. A decrease in air travel or any event that disrupts air travel 
patterns at such facilities for a continued period of time could have a 
material adverse effect on Avis's financial condition and results of 
operations. Such events could include labor unrest, airline bankruptcies or 
consolidations, substantially higher air fares, a downturn in the economy, 
the outbreak of war, high-profile crimes against tourists, terrorist 
incidents and natural occurrences, such as earthquakes, floods and 
hurricanes. 

                               23           
<PAGE>
   Avis's operations, as well as those of its competitors, could be affected 
by any limitations in fuel supplies or by any imposition of mandatory 
allocations or rationing regulations or significant increases in fuel prices. 
In the event of a severe disruption of fuel supplies or significant increases 
in fuel prices, the operations of Avis and other car rental companies would 
be adversely affected. 

   Dependence on Principal Supplier. Since approximately 1978, GM has been 
Avis's principal supplier of vehicles. The number of vehicles purchased from 
GM varies from year to year. In model year 1995, Avis made approximately 82% 
of its vehicle purchases in North America from GM. In model year 1996, Avis 
made approximately 81% of its vehicle fleet purchases in North America from 
GM. Under the terms of the GM Repurchase Program, Avis must purchase at least 
100,000 vehicles and maintain a minimum of 51% GM share penetration of its 
domestic vehicles during model years 1996 through 2000. Given the volume of 
vehicles purchased from GM by Avis, shifting significant portions of the 
fleet purchases to other manufacturers would require lead time. As a result, 
if GM were unable to supply Avis with the planned number and types of 
vehicles, it could have a material adverse effect on Avis's financial 
condition and results of operations. 

RISKS RELATED TO PHH'S OPERATIONS 

   Strength of the Economy. PHH's financial results are dependent on the 
strength of the economy. A downturn in the economy may cause corporate 
clients to exercise a higher degree of fiscal caution by decreasing the size 
of their vehicle fleets or extending the service period of existing fleet 
vehicles which could negatively affect PHH's vehicle management services. In 
addition, while PHH is generally not at risk for the carrying value of homes 
in its relocation services segment, a downturn in the economy could cause 
clients to reassess their relocation plans as part of cost control measures 
and authorize fewer home purchase transactions. PHH's mortgage banking 
services may also be affected by the strength of the economy, the level of 
interest rates and the related condition of residential real estate markets. 

   Funding Requirements and Interest Rate Risk. The continuous necessity of 
funding very large portfolios of vehicles and homes on behalf of clients 
subjects PHH to pressures to limit leverage. In addition, although PHH is 
generally able to match floating and fixed interest rate and maturity 
characteristics of funding liabilities to their related assets, either by a 
matched funding mechanism or through the use of interest rate swap 
agreements, there remains some element of rate and liquidity exposure. With 
respect to its mortgage banking operations, PHH enters into forward delivery 
contracts, financial futures programs, and options to reduce the risks of 
adverse price fluctuation with respect to both mortgage loans held for sale 
and anticipated mortgage loan closings arising from commitments issued and as 
a hedge against earnings volatility of its mortgage servicing rights. Risk 
remains to the extent such exposures are either under-or over-hedged. 
Additionally, PHH hedges its risk on foreign currency transactions through 
the use of foreign currency forward commitments. The combined entity will 
continue the above risk mitigating strategy and plans to use foreign currency 
forward commitments to hedge against commitments made in foreign currency by 
HFS' international timeshare business. 

   Competitive Contract Terms. Vehicle management services and real estate 
services client contracts generally have no fixed term and are subject to 
competitive pricing pressures. Mortgage banking services depend on large 
segments of origination derived from affinity groups and real estate brokers, 
which could decline in times of rising interest rates. PHH's financial 
results could be negatively impacted to the extent that PHH can not replace 
these volumes with other sources. Due to the potential for combining PHH's 
real estate services with those of HFS, there is a risk of loss of volume 
from some relocation management clients who prefer to maintain dual supplier 
relationships. In addition, real estate services government contracts are 
subject to end-period adjustments, and to the extent amounts are payable to 
the government, PHH's profitability may be negatively impacted. The service 
fee portion of real estate services corporate client contracts is at risk for 
direct cost overruns against fixed performance targets. 

   Regulation. The leasing business is dependent on current tax and 
accounting regulations which continue to create economic advantages for 
companies to lease, rather than own, vehicles. PHH cannot predict the effect 
any future legislation or regulation may have on its business operations or 
financial conditions. Efforts to achieve cross-marketing and operational 
synergies among real estate and mortgage banking services, and between such 
services and their customer bases within the combined HFS/PHH 

                               24           
<PAGE>
organization, may be impeded by the restrictions of the Real Estate 
Settlement Procedures Act. This Act and analagous laws in various states 
restrict the value which real estate brokers, mortgage bankers and others may 
pay or receive in connection with residential real estate transactions and 
services ancillary thereto. 

   The Clean Air Act Amendments of 1990 impose obligations on certain motor 
vehicle fleet operators in specified ambient air quality non-attainment areas 
to acquire vehicles that meet lower emissions standards than vehicles sold to 
and used by the general public. Several states have also adopted air quality 
laws that impose similar restrictions on certain fleet operators. The Energy 
Policy Act of 1992 imposes obligations on certain utility and fuel provider 
fleets to acquire vehicles that use non-petroleum based fuels, and delegates 
to the Secretary of the Department of Energy authority to impose similar 
alternative fuel vehicle acquisition obligations on other fleets. PHH is 
dependent upon motor vehicle manufacturers to build and service vehicles at a 
reasonable price, and in such quantities and models that meet these potential 
fleet requirements, and is dependent upon fuel providers to establish 
adequate distribution networks to meet this demand. In addition, as such 
requirements proliferate, and the business justification for the operation of 
the fleet is weighed against the administrative and cost burden of complying 
with these obligations, some fleet operators may elect to reduce or eliminate 
company-provided vehicles and replace them with driver reimbursement 
programs. 

   Limited Supplier Network. Vehicle sources are limited to a small number of 
manufacturers who tightly control their dealer networks. The manufacturers 
control the production, allocation and delivery of vehicles produced based on 
their overall goals and objectives. As PHH orders vehicles for its clients 
from these controlled sources, this may effect the ability of PHH to serve 
the needs of its clients. 

                INFORMATION CONCERNING THE HFS SPECIAL MEETING 

PURPOSE, TIME AND PLACE 

   This Joint Proxy Statement/Prospectus is being furnished to stockholders 
of HFS in connection with the solicitation of proxies by the HFS Board from 
holders of HFS Common Stock for use at the HFS Special Meeting to be held on 
April 30, 1997, at 10:00 a.m., local time, at the offices of HFS, 6 Sylvan 
Way, Parsippany, New Jersey, and at any adjournments or postponements 
thereof. At the HFS Special Meeting, holders of HFS Common Stock will be 
asked to consider and vote upon (i) a proposal (the "Share Issuance") to 
approve the issuance by HFS of up to 31.4 million shares of HFS common stock, 
par value $.01 per share ("HFS Common Stock"), pursuant to the Agreement and 
Plan of Merger dated as of November 10, 1996 (the "Merger Agreement") by and 
among HFS, Mercury Acq. Corp., a wholly owned subsidiary of HFS ("Merger 
Sub"), and PHH Corporation ("PHH"), which provides for the merger of Merger 
Sub with and into PHH (the "Merger"); (ii) a proposal to amend HFS's 
Certificate of Incorporation to increase the maximum number of authorized 
directors of HFS from twelve (12) to twenty (20) (the "Directors Amendment"); 
(iii) a proposal to amend HFS's Certificate of Incorporation to increase the 
number of authorized shares of HFS Common Stock from 300,000,000 shares to 
600,000,000 shares (the "Shares Amendment" and together with the Directors 
Amendment, the "Certificate of Incorporation Amendments"); (iv) a proposal to 
amend HFS's Amended and Restated 1993 Stock Option Plan (the "1993 Plan") to 
provide for an increase of 10,000,000 shares in the total number of shares of 
HFS Common Stock currently authorized for issuance under the 1993 Plan (which 
would increase the total number of shares authorized for issuance pursuant to 
the 1993 Plan from 24,541,600 to 34,541,600) (the "1993 Plan Amendment"); and 
(v) to transact such other business as may properly come before the HFS 
Special Meeting. 

RECORD DATE; QUORUM; VOTE REQUIRED 

   The HFS Board has fixed the close of business on March 3, 1997, as the 
record date for determining the holders of HFS Common Stock entitled to 
notice of, and to vote at, the HFS Special Meeting (the "HFS Record Date"). 
Only holders of record of HFS Common Stock at the close of business on the 
HFS Record Date will be entitled to notice of, and to vote at, the HFS 
Special Meeting. At the close of business on the HFS Record Date, 127,529,530 
shares of HFS Common Stock were issued and outstanding and 

                               25           
<PAGE>
were held by approximately 504 holders of record. The HFS Common Stock 
constitutes the only outstanding class of voting securities of HFS, and each 
share of HFS Common Stock is entitled to one vote on each matter to be acted 
upon or which may come before the HFS Special Meeting. Votes may be cast at 
the HFS Special Meeting in person or by proxy. See "--Proxies." 

   The presence at the HFS Special Meeting, either in person or by proxy, of 
the holders of a majority of the issued and outstanding shares of HFS Common 
Stock entitled to vote is necessary to constitute a quorum to transact 
business at the HFS Special Meeting. If a quorum is not present at the HFS 
Special Meeting, the stockholders who are present and entitled to vote at the 
HFS Special Meeting may, by a majority vote, adjourn the HFS Special Meeting 
from time to time without notice or other announcement until a quorum is 
present. 

   The affirmative vote of the holders of a majority of the shares of HFS 
Common Stock voting on each of the Share Issuance and the 1993 Plan Amendment 
(where the total number of votes cast on the respective proposal represents 
over 50% of all shares of HFS Common Stock outstanding on the HFS Record Date 
and entitled to vote) is required to approve the Share Issuance and the 1993 
Plan Amendment, respectively. Abstentions will have the same effect as votes 
cast against the Share Issuance and the 1993 Plan Amendment, as the case may 
be. However, broker non-votes (i.e., shares held by brokers in street name 
that are not entitled to vote at the HFS Special Meeting due to the absence 
of specific instructions from the beneficial owners of such shares) will be 
disregarded and will have no effect on the votes on the Share Issuance and 
the 1993 Plan Amendment. 

   The affirmative vote of the holders of at least a majority of the total 
outstanding shares of HFS Common Stock is required to approve the Certificate 
of Incorporation Amendments. Under applicable Delaware law, in determining 
whether the proposals to approve the Certificate of Incorporation Amendments 
have received the requisite number of affirmative votes, abstentions and 
broker non-votes will be counted and will have the same effect as a vote 
against the proposals. 

   As of the close of business on the HFS Record Date, HFS's directors and 
executive officers and their affiliates may be deemed to be the beneficial 
owners of 1,197,628 outstanding shares (excluding shares underlying stock 
options) of HFS Common Stock, or approximately 0.94% of the then outstanding 
shares of HFS Common Stock. It is expected that such executive officers and 
directors of HFS will vote for approval of the HFS Proposals. See "SECURITY 
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT--HFS." 

          THE HFS BOARD UNANIMOUSLY RECOMMENDS THAT HFS STOCKHOLDERS 
               VOTE FOR APPROVAL OF EACH OF THE HFS PROPOSALS. 

PROXIES 

   Shares of HFS Common Stock represented by properly executed proxies 
received in time for the HFS Special Meeting will be voted at the HFS Special 
Meeting in the manner specified on such proxies. Proxies which are properly 
executed but which do not contain voting instructions will be voted FOR 
approval of each of the HFS Proposals. It is not expected that any matter 
other than those contemplated by the HFS Proposals will be brought before the 
HFS Special Meeting; however, if other matters are properly presented, the 
persons named in such proxy will have authority to vote in accordance with 
their judgment on any other such matter, including without limitation, any 
proposal to adjourn or postpone the meeting or otherwise concerning the 
conduct of the meeting. If a proxy is returned which specifies a vote against 
the Share Issuance, such discretionary authority will not be used to adjourn 
the HFS Special Meeting in order to solicit additional votes in favor of the 
Share Issuance. 

   The grant of a proxy on the enclosed HFS proxy card does not preclude a 
stockholder from voting in person at the HFS Special Meeting. A stockholder 
may revoke a proxy at any time prior to its exercise by (i) delivering, prior 
to the HFS Special Meeting, to Jeanne M. Murphy, Secretary, HFS Incorporated, 
6 Sylvan Way, Parsippany, New Jersey 07054, a written notice of revocation 
bearing a later date or time than the proxy; (ii) delivering to the Secretary 
of HFS a duly executed proxy bearing a later date or time than the revoked 
proxy; or (iii) attending the HFS Special Meeting and voting in person. 
Attendance at the HFS Special Meeting will not by itself constitute 
revocation of a proxy. 

   For participants in the HFS Incorporated Employee Savings Plan (the 
"Savings Plan") with shares of HFS Common Stock credited to their accounts, 
voting instructions for the trustee of the Savings Plan 

                               26           
<PAGE>
are also being solicited through this Joint Proxy Statement/Prospectus. In 
accordance with the provisions of the Savings Plan, the trustee will vote 
shares of HFS Common Stock in accordance with instructions received from the 
participants to whose accounts such shares are credited, provided that, to 
the extent such instructions are not received prior to twelve o'clock noon, 
Eastern Standard Time on April 23, 1997, the trustee will vote the shares 
with respect to which it has not received instructions proportionately in 
accordance with the shares for which it has received instructions. 
Instructions given with respect to shares in Savings Plan accounts may be 
changed or revoked only in writing, and no such instructions may be revoked 
after twelve o'clock noon, Eastern Standard Time on April 23, 1997. 
Participants in the Savings Plan are not entitled to vote in person at the 
Special Meeting. 

   If a participant in the Savings Plan has shares of HFS Common Stock 
credited to his or her account in the Savings Plan and also owns other shares 
of HFS Common Stock, he or she should receive separate proxy cards for shares 
credited to his or her account in the Savings Plan and any other shares that 
he or she owns. All such proxy cards should be completed, signed and returned 
to register voting instructions for all shares owned by him or her or held 
for his or her benefit in the Savings Plan's HFS Stock Fund. 

   HFS will bear the cost of solicitation of proxies from its stockholders, 
except that HFS and PHH intend to share equally the cost of preparing and 
printing this Joint Proxy Statement/Prospectus relating to the Share Issuance 
and the Merger, including related filing fees. In addition to solicitation by 
mail, the directors, officers and employees of HFS and its subsidiaries may 
solicit proxies from stockholders of HFS by telephone, telegram or in person. 
Arrangements will also be made with brokerage houses and other custodians, 
nominees and fiduciaries for the forwarding of solicitation material to the 
beneficial owners of stock held of record by such persons, and HFS will 
reimburse such custodians, nominees and fiduciaries for their reasonable 
out-of-pocket expenses in connection therewith. 

   In addition, HFS has retained ChaseMellon Shareholder Services 
("ChaseMellon") to assist HFS in the solicitation of proxies from 
stockholders in connection with the HFS Special Meeting. ChaseMellon will 
receive a fee of $8,500 as compensation for its services and reimbursement of 
its out-of-pocket expenses in connection therewith. HFS has agreed to 
indemnify ChaseMellon against certain liabilities arising out of or in 
connection with its engagement. 

   Representatives of Deloitte & Touche LLP are expected to be present at the 
HFS Special Meeting, where they will have the opportunity to make a statement 
if they desire to do so and will be available to respond to appropriate 
questions. 

APPRAISAL RIGHTS 

   Stockholders of HFS will have no dissenters' appraisal rights under the 
DGCL in connection with the Share Issuance, the Merger Agreement and the 
consummation of the Merger. See "THE MERGER--Appraisal Rights" and 
"COMPARATIVE RIGHTS OF STOCKHOLDERS OF HFS AND PHH--Appraisal Rights." 

                               27           
<PAGE>
                INFORMATION CONCERNING THE PHH SPECIAL MEETING 

PURPOSE, TIME AND PLACE 

   This Joint Proxy Statement/Prospectus is being furnished to stockholders 
of PHH in connection with the solicitation of proxies by the PHH Board from 
holders of PHH Common Stock for use at the PHH Special Meeting to be held on 
April 30, 1997, at 10:00 a.m., local time, at The Carlton Hotel, 923 16th and
K Streets, N.W., Washington, DC, and at any adjournments or postponements
thereof. At the PHH Special Meeting, holders of PHH Common Stock will be asked
to consider and vote upon a proposal (the "Merger Proposal") to approve the
Merger pursuant to the Merger Agreement and the transactions contemplated
thereby and to transact such other business as may properly come before the
PHH Special Meeting. 

RECORD DATE; QUORUM; VOTE REQUIRED 

   The PHH Board has fixed the close of business on January 31, 1997, as the 
record date for determining the holders of PHH Common Stock entitled to 
notice of, and to vote at, the PHH Special Meeting (the "PHH Record Date"). 
Only holders of record of PHH Common Stock at the close of business on the 
PHH Record Date will be entitled to notice of, and to vote at, the PHH 
Special Meeting. At the close of business on the PHH Record Date, 34,984,265 
shares of PHH Common Stock were issued and outstanding and were held by 
approximately 1,610 holders of record. The PHH Common Stock constitutes the 
only outstanding class of voting securities of PHH, and each share of PHH 
Common Stock is entitled to one vote on each matter to be acted upon or which 
may come before the PHH Special Meeting. Votes may be cast at the PHH Special 
Meeting in person or by proxy. See "--Proxies." 

   The presence at the PHH Special Meeting, either in person or by proxy, of 
PHH stockholders entitled to cast a majority of all the votes entitled to be 
cast will constitute a quorum to transact business at the PHH Special 
Meeting. Whether or not a quorum is present at the PHH Special Meeting, the 
stockholders who are present and entitled to vote at the PHH Special Meeting 
may, by a majority vote, adjourn the PHH Special Meeting to a date not more 
than 120 days after the original record date without notice or other 
announcement. 

   The affirmative vote of at least two-thirds of the total outstanding 
shares of PHH Common Stock is required to approve the Merger Proposal. Under 
applicable Maryland law, in determining whether the Merger Proposal has 
received the requisite number of affirmative votes, abstentions and broker 
non-votes will be counted and will have the same effect as a vote against the 
Merger Proposal. 

   As of the close of business on the PHH Record Date, PHH's directors and 
executive officers and their affiliates may be deemed to be the beneficial 
owners of 537,563 outstanding shares (excluding shares underlying stock 
options) of PHH Common Stock, or approximately 1.5% of the then outstanding 
shares of PHH Common Stock. It is expected that such executive officers and 
directors of PHH will vote for approval of the Merger Proposal. See "SECURITY 
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT--PHH." 

          THE PHH BOARD UNANIMOUSLY RECOMMENDS THAT PHH STOCKHOLDERS 
                  VOTE FOR APPROVAL OF THE MERGER PROPOSAL. 

PROXIES 

   Shares of PHH Common Stock represented by properly executed proxies 
received in time for the PHH Special Meeting will be voted at the PHH Special 
Meeting in the manner specified by the holder thereof. Proxies which are 
properly executed but which do not contain voting instructions will be voted 
FOR approval of the Merger Proposal. It is not expected that any matter other 
than that contemplated by the Merger Proposal will be brought before the PHH 
Special Meeting; however, if other matters are properly presented, the 
persons named in such proxy will have authority to vote in accordance with 
their judgment on any other such matter, including without limitation, any 
proposal to adjourn or postpone the 

                               28           
<PAGE>
meeting or otherwise concerning the conduct of the meeting. If a proxy is 
returned which specifies a vote against the Merger Proposal, such 
discretionary authority will not be used to adjourn the PHH Special Meeting 
in order to solicit additional votes in favor of the Merger Proposal. 

   The grant of a proxy on the enclosed PHH proxy card does not preclude a 
stockholder from voting in person at the PHH Special Meeting. A stockholder 
may revoke a proxy at any time prior to its exercise by (i) delivering, prior 
to the PHH Special Meeting, to Samuel H. Wright, Secretary, PHH Corporation, 
11333 McCormick Road, Hunt Valley, Maryland 21031, a written notice of 
revocation bearing a later date or time than the proxy; (ii) delivering to 
the Secretary of PHH a duly executed proxy bearing a later date or time than 
the revoked proxy; or (iii) attending the PHH Special Meeting and voting in 
person. Attendance at the PHH Special Meeting will not by itself constitute 
revocation of a proxy. 

   PHH will bear the cost of solicitation of proxies from its stockholders, 
except that HFS and PHH intend to share equally the cost of preparing and 
printing this Joint Proxy Statement/Prospectus relating to the Share Issuance 
and the Merger, including related filing fees. In addition to solicitation by 
mail, the directors, officers and employees of PHH and its subsidiaries may 
solicit proxies from stockholders of PHH by telephone, telegram or in person. 
Arrangements will also be made with brokerage houses and other custodians, 
nominees and fiduciaries for the forwarding of solicitation material to the 
beneficial owners of stock held of record by such persons, and PHH will 
reimburse such custodians, nominees and fiduciaries for their reasonable 
out-of-pocket expenses in connection therewith. 

   It is the policy of PHH that all stockholder votes, whether by proxy or in 
person, will be handled in a manner that protects individual stockholder 
voting privacy. Only the proxy solicitor, independent tabulator and the few 
other persons engaged in the receipt and tabulation of proxies and ballots 
have access to them and such persons are required to keep all voting 
information confidential. Under the policy, no vote of any individual 
stockholder will be disclosed except when required by law, when disclosure is 
voluntarily made or requested by a stockholder, in certain circumstances in a 
proxy contest, or when there is a bona fide dispute as to the authenticity or 
tabulation of votes. 

   In addition, PHH has retained Georgeson & Company, Inc. ("Georgeson") to 
assist PHH in the solicitation of proxies from stockholders in connection 
with the PHH Special Meeting. Georgeson will receive a fee of $15,000 as 
compensation for its services and reimbursement of its out-of-pocket expenses 
in connection therewith. PHH has agreed to indemnify Georgeson against 
certain liabilities arising out of or in connection with its engagement. 

   Representatives of KPMG Peat Marwick LLP are expected to be present at the 
PHH Special Meeting, where they will have the opportunity to make a statement 
if they desire to do so and will be available to respond to appropriate 
questions. 

APPRAISAL RIGHTS 

   Stockholders of PHH will have no objecting stockholders' appraisal rights 
in connection with the Merger Agreement and the consummation of the Merger. 
See "THE MERGER--Appraisal Rights" and "COMPARATIVE RIGHTS OF STOCKHOLDERS OF 
HFS AND PHH--Appraisal Rights." 

                               29           
<PAGE>
                                  THE MERGER 

   The discussion in this Joint Proxy Statement/Prospectus of the Merger and 
the description of the principal terms of the Merger Agreement are subject to 
and qualified in their entirety by reference to the Merger Agreement, a copy 
of which is attached to this Joint Proxy Statement/Prospectus as Annex I and 
is incorporated herein by reference. 

BACKGROUND OF THE MERGER 

   During the past several years, PHH with the assistance of Goldman Sachs 
and, more recently with the additional assistance of Beacon, has engaged in a 
continued review of various strategic alternatives in each of its three major 
business segments. The review centered on growth opportunities, potential 
joint venture partners, acquisitions and start-up opportunities. From time to 
time during this period, representatives of various companies approached PHH 
on an informal basis to express interest in exploring various strategic 
alternatives with PHH or one of the various business units of PHH. 

   During the fall of 1995, Mr. Terry E. Kridler, Vice President, Corporate 
Planning and Business Development of PHH, had several discussions with 
representatives of HFS regarding a possible acquisition by PHH of Worldwide 
Relocation Management Company (formerly known as Western Relocation 
Management Company) ("Worldwide") from HFS. HFS had acquired Worldwide as 
part of its acquisition of Century 21 Real Estate Corporation in August 1995. 
Thereafter, on November 29, 1995, Mr. Roy A. Meierhenry, Senior Vice 
President and Chief Financial Officer of PHH, and Mr. Kridler had a telephone 
conversation with Mr. Henry R. Silverman, Chairman of the Board and Chief 
Executive Officer of HFS, regarding Worldwide. The following day, HFS 
provided to PHH certain Worldwide financial statements. Discussions were 
terminated prior to calendar year end. 

   To further evaluate the alternatives available to PHH, the management of 
PHH made various contacts with third parties to test the level of market 
interest in a strategic transaction involving PHH, as well as an ongoing 
review of strategic alternatives. PHH management and its financial advisors 
solicited indications of interest for a strategic alliance with PHH to 
compare the value indicated by this market test against PHH's ability to 
realize value for its stockholders by pursuing other alternatives. PHH's 
financial advisors and management identified companies that they believed 
would be possible strategic partners, and prepared an analysis of PHH and the 
market for its securities to provide a basis for evaluating any indications 
of interest that might be received by PHH. 

   On June 17, 1996, following the May 31, 1996 acquisition of Coldwell 
Banker Corporation by HFS, Messrs. Meierhenry and Kridler, along with PHH's 
financial advisors, met with Mr. Silverman and other representatives, in 
order to discuss a possible acquisition by one of the companies of the 
relocation business of the other. 

   During the spring and summer of 1996, the PHH financial advisors and 
management considered contacting a number of companies in order to determine 
whether any of those entities would be interested in considering a strategic 
transaction with PHH. The PHH financial advisors and management initially 
reviewed approximately twenty-six United States and foreign companies. From 
this group, certain companies were selected to be contacted based on several 
factors, including perceived interest in the lines of business in which PHH 
is engaged, their financial and business resources and their perceived 
ability to consummate a strategic transaction with PHH. Confidentiality 
agreements were signed by ten parties, which provided for, among other 
things, the parties' exchange of certain non-public information regarding 
their businesses on a confidential basis, and certain standstill provisions. 
In order for HFS to pursue its interest in the relocation business of PHH, 
PHH and HFS entered into such a confidentiality agreement on July 9, 1996. 

   During this period, Goldman Sachs and Beacon assisted management of PHH in 
developing a potential auction process in the event the PHH Board ultimately 
decided that a merger or disposition of PHH, or any of its business units, 
was in the best interests of PHH and its stockholders. The auction process 
would involve several steps, including the identification of potential 
acquirors, an informal approach to the potential acquirors to determine their 
interest in participating in the process, the entering into of mutual 
confidentiality agreements, the receipt of preliminary indications of 
interest from the 

                               30           
<PAGE>
potential acquirors, detailed on-site due diligence by potential acquirors 
with indications of interests of a magnitude deemed acceptable to the PHH 
Board and the receipt of preliminary bid proposals. 

   During the spring and summer of 1996, PHH provided certain confidential 
information to potential strategic partners which had signed confidentiality 
agreements. Meetings were also held between senior management of PHH and 
senior management of several of the potential strategic partners. In early 
August 1996, HFS indicated for the first time its interest in possibly 
acquiring the entire business of PHH. On August 12, 1996, Mr. Robert D. 
Kunisch, Chairman of the Board and Chief Executive Officer of PHH, Mr. 
Meierhenry and Mr. Silverman, and other representatives of PHH and HFS, along 
with their financial advisors, met to exchange information and discuss the 
potential advantages and benefits of a possible transaction involving the 
entire business of PHH. 

   On August 16, 1996, HFS submitted a written non-binding indication of 
interest to enter into a tax-free merger with PHH. 

   On August 19, 1996, the PHH Board was informed of the results of several 
exploratory meetings and discussions regarding the possibility of certain 
strategic transactions involving PHH or business units of PHH with various 
parties. The PHH Board directed management of PHH to pursue these 
discussions, gather additional data, research several specific points and 
provide an update to the PHH Board no later than its regularly scheduled 
meeting in October. 

   HFS suspended its August 19, 1996 indication of interest in early 
September 1996, indicating that it desired at that time to focus on other 
potential acquisitions. At a special meeting of the PHH Board held on 
September 17, 1996, Mr. Kunisch provided an update of discussions since the 
August meeting of the PHH Board between management of PHH and interested 
parties, including HFS, concerning potential strategic alliances with PHH or 
specific operations of PHH. At that meeting, the PHH directors expressed 
approval and support of management's analysis of potential strategic 
alliances. The PHH Board also instructed management to continue to 
investigate several pending initiatives. 

   During the second week of October 1996, Messrs. Kunisch and Silverman held 
a telephone conference in which HFS expressed a renewed interest in a 
strategic transaction with PHH. HFS then commenced additional due diligence. 
On October 18, 1996, PHH and its financial advisors met with senior 
management of HFS and its financial advisors for a due diligence session 
relating to HFS to enable PHH to evaluate more thoroughly a potential 
strategic alliance with HFS. Also on October 18, 1996, HFS submitted a 
renewed and revised indication of interest to acquire PHH in a merger 
transaction that would involve an exchange of shares in a tax-free 
transaction designed to be accounted for as a pooling of interests. 

   On October 21, 1996, the PHH Board convened a meeting with PHH's 
management and financial and legal advisors regarding the preliminary 
non-binding indications of interest that PHH had recently received. PHH's 
legal advisors reviewed the possible different structures inherent in 
existing expressions of interest and PHH's financial advisors provided a 
review of potential strategic partners, including company backgrounds, 
financial structures, stock performance and analysts' reports and future 
growth potential. The PHH Board authorized PHH's management, with the 
assistance of the advisors, to continue to explore strategic alternatives 
available to PHH. Following the meeting, PHH's representatives informed HFS's 
representatives that PHH was interested in studying further the transaction 
proposed by HFS in its October 18, 1996 revised indication of interest. The 
PHH representatives similarly contacted the other potential strategic 
partners. 

   On October 22, 1996, PHH's legal advisors delivered prototype draft merger 
agreements (for both stock and cash transactions) to the parties interested 
in pursuing a transaction. PHH arranged due diligence sessions with potential 
strategic partners, including HFS, over the next few weeks. These sessions 
involved representatives of the potential strategic partners, outside 
counsel, financial advisors and interviews with PHH's management teams. 

   Potential strategic partners were informed that final indications of 
interest would be due on November 5, 1996. During the week of November 4, 
1996, PHH and its advisors continued discussions and negotiations with 
potential strategic partners. With respect to HFS there were extensive 
arm's-length 

                               31           
<PAGE>
negotiations regarding, among other things, the Conversion Number, the 
minimum and maximum exchange ratios, the circumstances under which a 
termination fee would be payable and the price of HFS Common Stock at which 
either party could terminate the Merger Agreement. 

   At a PHH Board meeting held on November 9, 1996, PHH's management reported 
on the status of discussions with potential strategic partners. While 
interested potential strategic partners had submitted indications of 
interest, the PHH Board determined, after consultation with Goldman Sachs and 
Beacon, that the indication of interest submitted by HFS was superior in 
value to indications of interest received from other potential strategic 
partners. 

   At the same PHH Board Meeting, PHH's financial advisors discussed their 
views on the business and operations of HFS, discussed various analyses 
relating to the Merger and answered questions regarding such analyses and 
prior analyses that had been discussed with the PHH Board. Additionally, 
PHH's legal advisors reported to the PHH Board that PHH and HFS had 
negotiated a nearly final draft of the Merger Agreement and reviewed the 
terms of the Merger Agreement with the PHH Board. At the same November 9 
meeting, the PHH Board received the oral opinion of Goldman Sachs and Beacon 
that, as of such date and subject to review of the definitive Merger 
Agreement, the Conversion Number pursuant to the draft Merger Agreement was 
fair to the holders of shares of PHH Common Stock, other than HFS, Merger Sub 
or any other wholly owned subsidiary of HFS. The PHH Board approved the 
Merger and the draft of the Merger Agreement subject to finalization by PHH's 
management and advisors. 

   The management of each of PHH and HFS, along with their respective legal 
and financial advisors, continued negotiations through the weekend of 
November 9 and 10, 1996, culminating in the execution of the definitive 
Merger Agreement on the evening of November 10, 1996. 

REASONS OF HFS FOR THE MERGER; RECOMMENDATION OF THE HFS BOARD 

   The HFS Board has unanimously concluded that the Merger is fair to and in 
the best interests of HFS and its stockholders and recommends that HFS's 
stockholders vote to approve the Share Issuance. As discussed below, HFS 
believes that the strategic fit and strengths of HFS and PHH will enhance 
HFS's competitive position, offer potential cost savings and opportunities 
for other synergies, and provide a platform for continued growth, both 
internally and through acquisitions. In reaching its determination, the HFS 
Board consulted with management, as well as its advisors, and considered 
various factors, including: 

   (1) the business, assets, management, competitive position and prospects 
of HFS and PHH, including the analysis, judgment and advice of HFS management 
with respect thereto, the synergistic businesses of HFS and PHH, the quality 
of PHH's assets, the complementary management teams, and the strong 
competitive position of the combined entity; 

   (2) the financial condition, cash flows and results of operations of HFS 
and PHH, both on a historical and a prospective basis, including the strong 
balance sheet of the combined entity, strong results of operations and cash 
flows of the combined entity and the accretive nature of the Merger; 

   (3) PHH's strong positions in the corporate relocation and mortgage 
origination and servicing businesses and the potential synergies between 
PHH's mortgage services and real estate services subsidiaries and Coldwell 
Banker, Century 21 and ERA, between PHH's vehicle management services 
business and Avis and between Coldwell Banker and PHH's relocation business; 

   (4) potential efficiencies and cost-savings as a result of the combination 
of HFS's and PHH's operations, including the elimination of redundant costs 
at the corporate level; 

   (5) the significant potential enhancement of the strategic and market 
position of the combined entity beyond that achievable by HFS alone, 
particularly in the real estate services and mortgage services businesses, 
both of which offer significant new growth opportunities for the combined 
company, and the increase in international business opportunities expected to 
result from the combination of the two companies; 

   (6) historical market prices and trading information with respect to HFS 
Common Stock and PHH Common Stock and the Conversion Number to be used as a 
basis for converting PHH Common Stock into HFS Common Stock; 

                               32           
<PAGE>
   (7) the terms and conditions of the Merger Agreement, including the form 
and amount of consideration, that the consideration was fair to HFS, that the 
issuance of HFS Common Stock was subject to a collar, that the transaction 
was structured as a stock-for-stock merger and that the representations and 
warranties given by PHH were reasonable (See "THE MERGER AGREEMENT"); 

   (8) detailed financial analyses and presentations of Lehman Brothers, 
HFS's financial advisor in connection with the Merger, and its opinion that 
the consideration to be paid by HFS in the Merger is fair, from a financial 
point of view, to HFS (See "--HFS Financial Advisor"); 

   (9) the intended treatment of the Merger as a tax-free reorganization 
under the Code and the condition to HFS's obligation under the Merger 
Agreement that HFS receive a legal opinion as to the tax-free nature of the 
Merger (See "THE MERGER--Certain Federal Income Tax Consequences" and "THE 
MERGER AGREEMENT--Conditions Precedent to the Merger"); 

   (10) the intended treatment of the Merger as a "pooling of interests" for 
financial reporting and accounting purposes and the condition to HFS's 
obligation under the Merger Agreement that HFS and PHH receive letters from 
their respective independent auditors stating that the Merger will qualify as 
a "pooling of interests" transaction under Accounting Principles Board 
Opinion No. 16. (See "THE MERGER AGREEMENT--Conditions Precedent to the 
Merger"); 

   (11) the increased asset and earnings base and diversification of 
businesses of the combined companies, which should help increase earnings 
stability; and 

   (12) the opportunity to achieve a larger and more stable platform to 
continue to make strategic acquisitions. 

   The foregoing discussion of the factors considered by the HFS Board is not 
intended to be exhaustive. In view of the wide variety of factors considered 
in connection with its evaluation of the Merger, the HFS Board did not 
quantify or assign any relative weights to the factors considered in reaching 
its determination, although its individual members may have given different 
weights to different factors. 

          THE HFS BOARD HAS UNANIMOUSLY CONCLUDED THAT THE MERGER IS 
       FAIR TO, AND IN THE BEST INTERESTS OF, HFS AND ITS STOCKHOLDERS 
               AND UNANIMOUSLY RECOMMENDS THAT HFS STOCKHOLDERS 
                   VOTE FOR APPROVAL OF THE SHARE ISSUANCE. 

HFS FINANCIAL ADVISOR 

   Lehman Brothers delivered an oral opinion to the HFS Board on November 10, 
1996 (the "Lehman Opinion"), to the effect that on the date of the Lehman 
Opinion, and based upon assumptions made, matters considered, and limitations 
on its review as set forth in the Lehman Opinion, from a financial point of 
view, the consideration to be paid by HFS in the Merger is fair to HFS. 
Lehman Brothers subsequently confirmed its earlier opinion by delivery of its 
written opinion dated as of the date hereof. 

   THE FULL TEXT OF THE LEHMAN OPINION IS ATTACHED AS ANNEX II TO THIS JOINT 
PROXY STATEMENT/ PROSPECTUS AND IS INCORPORATED HEREIN BY REFERENCE. 
SHAREHOLDERS MAY READ THE LEHMAN OPINION FOR A DISCUSSION OF ASSUMPTIONS 
MADE, MATTERS CONSIDERED AND LIMITATIONS ON THE REVIEW UNDERTAKEN BY LEHMAN 
BROTHERS IN RENDERING ITS OPINION. THE SUMMARY OF THE LEHMAN OPINION SET 
FORTH IN THIS JOINT PROXY STATEMENT/PROSPECTUS IS QUALIFIED IN ITS ENTIRETY 
BY REFERENCE TO THE FULL TEXT OF THE LEHMAN OPINION. 

   No limitations were imposed by HFS on the scope of Lehman Brothers' 
investigation or the procedures to be followed by Lehman Brothers in 
rendering its opinion. Lehman Brothers was not requested to and did not make 
any recommendation to the HFS Board as to the form or amount of the 
consideration to be paid by HFS in the Merger, which was determined through 
arm's-length negotiations between the parties. In arriving at its opinion, 
Lehman Brothers did not ascribe a specific range of value to PHH, but rather 
made its determination as to the fairness, from the financial point of view 
to HFS, of the consideration to be paid by HFS in the Merger on the basis of 
the financial and comparative analyses 

                               33           
<PAGE>
described below. Lehman Brothers' opinion is for the use and benefit of the 
HFS Board and was rendered to the HFS Board in connection with the HFS 
Board's consideration of the Merger. Lehman Brothers' opinion is not intended 
to be and does not constitute a recommendation to any stockholder of HFS or 
PHH as to how such stockholder should vote with respect to the Share Issuance 
or the Merger Proposal. Lehman Brothers was not requested to opine as to, and 
its opinion does not address, HFS's underlying business decision to proceed 
with or effect the Merger. 

   In connection with its opinion, Lehman Brothers reviewed and analyzed: (i) 
the Merger Agreement and specific terms of the Merger, (ii) publicly 
available information concerning PHH and HFS that Lehman Brothers believed to 
be relevant to its analysis, (iii) financial and operating information with 
respect to the business, operations and prospects of PHH furnished to Lehman 
Brothers by PHH or HFS, including presentations made by PHH management to HFS 
and projections of future financial performance of PHH prepared by PHH 
management, (iv) financial and operating information with respect to the 
business, operations and prospects of HFS furnished to Lehman Brothers by 
HFS, (v) a comparison of historical financial results and the present 
financial condition of PHH with those of other companies that Lehman Brothers 
deemed relevant, (vi) a comparison of historical financial results and the 
present financial condition of HFS with those of other companies that Lehman 
Brothers deemed relevant, (vii) the strategic benefits, operating synergies 
and cost savings estimated by the management of HFS in connection with the 
combination of the businesses of PHH and HFS, (viii) the potential pro forma 
impact on HFS of the Merger, and (ix) a comparison of the financial terms of 
the Merger with the financial terms of certain other recent transactions that 
Lehman Brothers deemed relevant. In addition, Lehman Brothers had discussions 
with the management of PHH and HFS concerning their respective businesses, 
operations, assets, financial conditions and prospects and the strategic 
benefits, operating synergies and cost savings expected to result from a 
combination of their businesses and undertook such other studies, analyses 
and investigations as Lehman Brothers deemed appropriate. 

   In arriving at its opinion, Lehman Brothers assumed and relied upon the 
accuracy and completeness of the financial and other information used by 
Lehman Brothers without assuming any responsibility for the independent 
verification of such information and further relied upon the assurances of 
the managements of PHH and HFS that they are not aware of any facts that 
would make such information inaccurate or misleading. With respect to the 
financial projections of PHH, upon advice of HFS, Lehman Brothers assumed 
that such projections were reasonably prepared on a basis reflecting the best 
currently available estimates and judgments of the management of PHH as to 
the future financial performance of PHH and that PHH will perform 
substantially in accordance with such projections. With respect to the 
financial projections for HFS, upon advice of HFS, Lehman Brothers assumed 
that such projections were reasonably prepared on a basis reflecting the best 
currently available estimates and judgments of the management of HFS as to 
the future financial performance of HFS and that HFS will perform 
substantially in accordance with such projections. In arriving at its 
opinion, Lehman Brothers did not conduct a physical inspection of the 
properties or facilities of PHH or HFS and did not make or obtain any 
evaluations or appraisals of the assets or liabilities of PHH or HFS, except 
for an evaluation of PHH's mortgage servicing portfolio based upon data 
supplied and representations made to Lehman Brothers by PHH. Upon the advice 
of HFS and its legal and accounting advisors, Lehman Brothers assumed that 
the Merger would qualify (i) for pooling-of-interests accounting treatment 
and (ii) as a reorganization within the meaning of Section 368(a) of the 
Internal Revenue Code of 1986, as amended, and therefore as a tax-free 
transaction to the stockholders of PHH. Lehman Brothers' opinion necessarily 
is based upon market, economic and other conditions as they existed on, and 
could be evaluated as of, the date of its opinion. 

   In connection with the preparation and delivery of its opinion to the HFS 
Board, Lehman Brothers performed a variety of financial and comparative 
analyses as described below. The preparation of a fairness opinion involves 
various determinations as to the most appropriate and relevant methods of 
financial and comparative analysis and the application of those methods to 
the particular circumstances and, therefore, such an opinion is not readily 
susceptible to summary description. Furthermore, in arriving at its opinion, 
Lehman Brothers did not attribute any particular weight to any analysis or 
factor considered by it, but rather made qualitative judgments as to the 
significance and relevance of each 

                               34           
<PAGE>
analysis and factor. Accordingly, Lehman Brothers believes that its analyses 
must be considered as a whole and that considering any portion of such 
analyses and factors, without considering all analyses and factors, could 
create a misleading or incomplete view of the process underlying its opinion. 
In its analyses, Lehman Brothers made numerous assumptions with respect to 
industry performance, general business and economic conditions and other 
matters, many of which are beyond the control of HFS. Any estimates contained 
in these analyses are not necessarily indicative of actual values or 
predictive of future results or values, which may be significantly more or 
less favorable than as set forth therein. In addition, analyses relating to 
the value of businesses do not purport to be appraisals or to reflect the 
prices at which businesses actually may be sold. 

   Analysis of Selected Comparable Transactions. Selected from the Lehman 
Brothers database of leasing and financial services company transactions, 
Lehman Brothers compared a consideration of $49.50 per share of PHH Common 
Stock to be paid by HFS to the consideration paid in the following 
transactions: the acquisition of AT&T Capital by GRS Holdings, Babcock & 
Brown and management, the acquisition of USL Capital Fleet Services by 
Associates First Capital Corp., and the acquisition of Fleetwood Credit by 
Associates First Capital Corp. (the "Comparable Transactions"). The 
Comparable Transactions had a ratio of transaction price to leveraged 
adjusted equity ranging from 3.00x to 1.87x, and a ratio of transaction price 
to the trailing twelve months net income ranging from 19.1x to 15.8x. In 
comparison, a valuation of $49.50 per share of PHH Common Stock represents a 
transaction price to leveraged adjusted equity of 2.50x, and a ratio of 
transaction price to the trailing twelve months net income, and net income 
based on estimates of PHH for the year ending January 31, 1997 and the year 
ending January 31, 1998 of 21.4x, 20.2x and 18.5x, respectively. 

   However, because the reasons for and the circumstances surrounding each of 
the transactions analyzed were specific to each transaction and because of 
the inherent differences between the businesses, operations and prospects of 
HFS and PHH and to the businesses, operations and prospects of the acquired 
companies included in the Comparable Transactions, Lehman Brothers believed 
that it was inappropriate to, and therefore did not, rely solely on the 
quantitative results of the analysis, and accordingly also made qualitative 
judgments concerning differences between the characteristics of these 
transactions and the Merger that would affect the acquisition values of PHH 
and such acquired companies. In particular, Lehman Brothers considered the 
form of consideration, whether the transactions involved the purchase of 
assets or stock, the cross-selling opportunities that the transactions 
offered to the acquirors and potential cost savings. Further, with regard to 
the acquisition of PHH by HFS, Lehman Brothers considered that PHH's mortgage 
origination and servicing business is predominantly non-branch and affinity 
oriented in comparison to traditional mortgage banks, that PHH's Mortgage 
Banking Services and Relocation Services businesses offer the opportunity to 
capture mortgage origination at point-of-sale, and the potential 
complementary nature of, and cost savings between, HFS's existing businesses 
and PHH's Relocation Services and Vehicle Management Services businesses. 

   Pro Forma Dilution Analysis. Using estimates of calendar year net income 
for HFS for the year ending December 31, 1997, and for PHH for the twelve 
months ended January 31, 1998, and employing estimates as to potential 
strategic benefits, operating synergies and cost savings anticipated to 
result from the Merger prepared by HFS' management, and making certain 
assumptions as to the exercise of options presently held by PHH employees and 
directors utilizing the treasury method, Lehman Brothers compared HFS' 
estimated earnings per share ("EPS") for fiscal year 1997 both on a 
stand-alone basis and on a pro forma basis following consummation of the 
Merger. These estimates assumed that each share of PHH Common Stock would be 
exchanged for shares of HFS Common Stock consistent with the Conversion 
Number described in the Merger Agreement. Based upon the assumptions and 
estimates relied upon, Lehman Brothers noted that the Merger is estimated to 
result in EPS accretion for HFS between 8% and 13% in 1997, exclusive of 
one-time transaction costs, revenue enhancements and cost savings. 

   Component Valuation. Lehman Brothers computed a valuation of each of PHH's 
vehicle management services, mortgage banking services and real estate 
services segments. Lehman Brothers valued PHH's vehicle management services 
business segment by assessing the following comparable transactions: the 
acquisition of USL Capital Fleet Services by Associates First Capital Corp., 
the acquisition of 

                               35           
<PAGE>
Fleetwood Credit by Associates First Capital Corp., and the acquisition of 
AGC Financial by AT&T Capital (the "Valuation Comparables"). The Valuation 
Comparables had a median premium to finance receivables of 15.20%, a median 
price-earnings ratio for the trailing twelve months of 17.2x, and a median 
valuation price to leveraged adjusted book value multiple of 1.96x. Lehman 
Brothers then derived a valuation range for PHH's vehicle management services 
segment by applying these median ratios to the comparable financial data for 
PHH's vehicle management services segment. Lehman Brothers valued PHH's 
mortgage banking services business segment based on an aggregation of a range 
of servicing value as a percentage of PHH's mortgage servicing portfolio, and 
a range of origination values as a percentage of mortgage origination volume. 
Lehman Brothers valued PHH's real estate services business segment based on 
estimates of future financial performance prepared by PHH's management and on 
discussions with HFS' management. The results of the component valuation, 
combined with the estimated benefit of a range of cost savings, and assuming 
no strategic benefits and operating synergies, implied a range of value of 
PHH Common Stock from $36.75 to $52.21. Lehman Brothers noted that if 
assumptions concerning strategic benefits and operating synergies were 
included, the range of value of PHH Common Stock would shift upwards to 
produce an increased minimum and maximum value of PHH Common Stock. 

   Contribution Analysis. Lehman Brothers analyzed the contribution to 
combined historical net income for HFS and PHH for calendar year 1995, and 
the combined estimated net income for HFS and PHH for calendar years 1996 and 
1997, assessing HFS' net income for the years ending December 31st of each 
year and PHH's net income for the twelve months ending January 31st of each 
year. This analysis indicated that in 1995 HFS and PHH would have contributed 
50.2% and 49.8%, respectively, of combined net income, and that in 1996 and 
1997 HFS is projected to contribute 67.0% and 77.1%, respectively, and PHH is 
projected to contribute 33.0% and 22.9%, respectively, of estimated net 
income. 

   Pro Forma Ownership Analysis. Lehman Brothers analyzed the relative 
ownership of HFS after the Merger on a fully diluted basis by present HFS and 
PHH stockholders, employing certain assumptions as to the exercise of options 
presently held by PHH stockholders and future share repurchases by HFS, and 
further assuming that each share of PHH Common Stock would be exchanged for 
shares of HFS Common Stock consistent with the Conversion Number as described 
in the Merger Agreement. This analysis indicated that: if the average price 
of HFS Common Stock during the Pricing Period (the "HFS Average Stock Price") 
were $50.00, present HFS and PHH stockholders would own 83.50% and 16.50%, 
respectively, of HFS after the Merger; if the HFS Average Stock Price were 
$60.00, present HFS and PHH stockholders would own 83.39% and 16.61%, 
respectively, of HFS after the Merger; if the HFS Average Stock Price were 
$73.625, present HFS and PHH stockholders would own 86.04% and 13.96%, 
respectively, of HFS after the Merger; if the HFS Average Stock Price were 
$81.00, present HFS and PHH stockholders would own 87.15% and 12.85%, 
respectively, of HFS after the Merger; and if the HFS Average Stock Price 
were $90.00, present HFS and PHH stockholders would own 87.10% and 12.90%, 
respectively, of HFS after the Merger. 

   HFS Financial Condition. Lehman Brothers compared selected financial 
information of HFS to that of Doubletree Corp., Hilton Hotels Corp., ITT 
Corp., La Quinta Inns Inc., Marriott International Inc., Promus Hotels Inc. 
and Red Lion Hotels, Inc. (the "Reference Companies"). The Reference 
Companies had a median multiple of 1996 estimated enterprise value to EBITDA 
of 12.4x, median multiples of estimated 1996 and 1997 price earnings ratios 
of 21.3x and 18.9x, respectively, and a median projected five year growth 
rate of 22%. In comparison, the ratio of HFS' 1996 estimated enterprise value 
to EBITDA was 27.9x, its 1996 and 1997 price earnings ratios were 45.9x and 
34.5x, and its projected five year growth rate was 30%. 

   Lehman Brothers is an internationally recognized investment banking firm 
and, as part of its investment banking activities, is regularly engaged in 
the evaluation of businesses and their securities in connection with mergers 
and acquisitions, negotiated underwritings, competitive bids, secondary 
distributions of listed and unlisted securities, private placements and 
valuations for corporate and other purposes. The HFS Board selected Lehman 
Brothers based upon its experience and expertise with respect to merger 
transactions in general and the valuation of financial services companies in 
particular. 

                               36           
<PAGE>
   As compensation for its services in connection with the Merger, HFS has 
agreed to pay Lehman Brothers a fee of $500,000 upon delivery of its opinion 
(an "Opinion Fee"), and additionally, HFS has agreed to pay Lehman Brothers a 
fee (including the Opinion Fee), upon consummation of the Merger, equal to 
0.56% of the transaction consideration to be paid by HFS in acquiring PHH 
based on a consideration paid per share of PHH Common Stock of $49.50, 
resulting in an aggregate fee (including the Opinion Fee), payable to Lehman 
Brothers upon consummation of the Merger of approximately $10,220,000. In 
addition, HFS has agreed to reimburse Lehman Brothers for reasonable 
out-of-pocket expenses incurred in connection with the Merger and to 
indemnify Lehman Brothers for certain liabilities that may arise out of its 
engagement by HFS and the rendering of its opinion. 

   Lehman Brothers is acting as financial advisor to HFS in connection with 
the Merger. Lehman Brothers has also performed various investment banking 
services for HFS in the past and has received customary fees for such 
services. In the ordinary course of its business, Lehman Brothers may 
actively trade in the debt and equity securities of HFS and PHH for its own 
account and for the accounts of its customers and, accordingly, may at any 
time hold a long or short position in such securities. 

REASONS OF PHH FOR THE MERGER; RECOMMENDATION OF THE PHH BOARD 

   THE PHH BOARD HAS APPROVED THE MERGER AGREEMENT, HAS DETERMINED THAT THE 
MERGER IS ADVISABLE AND FAIR AND IN THE BEST INTERESTS OF PHH AND ITS 
STOCKHOLDERS AND RECOMMENDS THAT HOLDERS OF SHARES OF PHH COMMON STOCK VOTE 
FOR APPROVAL AND ADOPTION OF THE MERGER AGREEMENT. 

   In reaching its decision to approve the Merger Agreement, and to recommend 
that PHH's stockholders vote to approve the Merger and adopt the Merger 
Agreement, the PHH Board considered various factors, including: 

     (1) the business, operations, properties, assets, financial condition and 
    operating results of PHH and that, on a combined basis with HFS, the 
    companies will likely have greater financial stability and strength due to 
    the inherent increase in scale economies, the market diversification 
    resulting from the combination of divergent businesses and the impact of 
    the potential operating efficiencies and other synergies that are expected 
    to reduce operational expenses; 

     (2) reports, analyses and opinions of PHH's management, based on their 
    financial advisors' due diligence investigations and analysis of publicly 
    available information concerning the businesses, technology, products, 
    operations, financial condition and prospects of HFS and that on a 
    combined basis with HFS, the companies could create new avenues for 
    earnings growth, and the pooling of interests accounting treatment to be 
    accorded to the transaction (which avoids the reduction in earnings that 
    would result from the creation and amortization of goodwill under purchase 
    accounting); 

     (3) PHH's future prospects, including the range of reasonable prospects 
    for PHH stockholder value with PHH continuing as an independent entity, 
    compared to the effect of a combination with HFS, in light of the 
    financial condition and prospects of PHH and the current economic and 
    business environment, including, but not limited to, (i) other possible 
    strategic alternatives for PHH which the PHH Board had examined, including 
    continuing to execute its stand-alone business plan or engaging in various 
    restructuring strategies involving the disposition of all or parts of 
    certain of PHH's businesses, and (ii) the potential for increased value in 
    the combined HFS/PHH enterprise, as compared to PHH alone, including the 
    possibility of synergies from combining HFS's and PHH's complementary 
    business lines and potential cost savings to the combined HFS/PHH 
    operations; 

     (4) the presentation by Goldman Sachs and Beacon with respect to their 
    financial analyses of PHH and HFS and the oral opinions of Goldman Sachs 
    and Beacon as to the fairness of the Conversion Number pursuant to the 
    Merger Agreement to the holders of shares of PHH Common Stock (see 
    "--Opinions of PHH Financial Advisors"); 

                               37           
<PAGE>
     (5) recent and current market prices of the HFS Common Stock, including 
    factors affecting the trading range for HFS Common Stock prior to the 
    announcement of the transaction and the belief that the Merger presented 
    an opportunity for PHH's stockholders to realize future equity 
    appreciation based on the PHH Board's perception of the more favorable 
    prospects of the combined entity; 

     (6) the terms and conditions of the Merger Agreement, which were the 
    product of extensive arm's-length negotiations, including the Conversion 
    Number, the conditions to closing and rights to termination and certain 
    protections for employees of PHH (see "THE MERGER AGREEMENT"); 

     (7) the fact that the Conversion Number represented a premium of 
    approximately 61% to the market value of PHH Common Stock on November 8, 
    1996, the last NYSE trading day prior to the decision of the PHH Board to 
    authorize execution of the definitive Merger Agreement; 

     (8) the fact that the $49.50 value of each share of PHH Common Stock 
    would be maintained so long as the average price of HFS Common Stock 
    during the Pricing Period did not fall below $60 per share and that the 
    $49.50 value could be increased if the average price of HFS Common Stock 
    during the Pricing Period exceeded $81 per share; 

     (9) the risk that the average price of HFS Common Stock during the 
    Pricing Period could fall below $60 per share, resulting in decreased 
    value of each share of PHH Common Stock; 

     (10) the compatibility of the respective business philosophies of HFS and 
    PHH, including a hands-on approach to managing their resources and 
    personnel; 

     (11) the provisions of the Merger Agreement that permit PHH to consider 
    additional bona fide third party offers to acquire PHH and permit PHH to 
    provide information to and negotiate with such parties and to terminate 
    the Merger Agreement, subject to the payment of significant fees and 
    expenses to HFS, if prior to the effective time of the Merger the PHH 
    Board terminates the Merger Agreement or withdraws or modifies in a manner 
    adverse to HFS its recommendation pursuant to the PHH Board's fiduciary 
    duties (see "THE MERGER AGREEMENT--No Solicitation" "--Termination" and 
    "--Termination Fee"); 

     (12) the opportunity for PHH stockholders to participate, as holders of 
    HFS Common Stock, in a larger company of which former PHH stockholders 
    would hold between approximately 12% and 16%, of the equity of the 
    combined company following the Merger, and to do so by means of a 
    transaction which is designed to be tax-free to PHH's stockholders; 

     (13) the conditions to consummation of the Merger, including the 
    requirement that the Merger is conditioned upon approval of the Merger 
    Agreement by the holders of two-thirds of the outstanding voting power of 
    the PHH Common Stock and that the issuance of HFS Common Stock in the 
    Merger is conditioned upon the requisite vote of the HFS stockholders 
    pursuant to the NYSE rules or applicable law; 

     (14) the potential impact of the Merger on the interests of PHH's 
    customers, suppliers, employees, and the communities in which PHH has 
    operated, including the negative impact resulting from cost saving 
    initiatives and the positive impact resulting from being a stakeholder in 
    a larger, more dynamic combined company; 

     (15) the degree of risk that the synergies and cost savings anticipated 
    to be achieved in the Merger would not be achieved, and that the 
    operations of the two companies would not be successfully integrated; 

     (16) the risk that key PHH management personnel might not remain with PHH 
    after announcement of the Merger; 

     (17) the risk that HFS would be unable to maintain its recent level of 
    earnings growth; 

     (18) the adverse effects on PHH's business, operations and financial 
    condition should it not be possible to consummate the Merger following 
    public announcement that the Merger Agreement had been entered into; 

                               38           
<PAGE>
     (19) the interests that the PHH Management and the PHH Board may be 
    deemed to have in the Merger that are in addition to their interests as 
    stockholders of PHH generally (see "--Interests of Certain Persons in the 
    Merger"); and 

     (20) the other risks associated with HFS's businesses described above 
    under "RISK FACTORS." 

   The foregoing discussion of the information and factors considered by the 
PHH Board is not intended to be exhaustive. In view of the wide variety of 
factors considered in connection with its evaluation of the Merger, the PHH 
Board did not quantify or otherwise assign relative weights to the specific 
factors considered in reaching its determination, although individual members 
of the PHH Board may have given different weights to different factors. In 
the course of its deliberations, the PHH Board did not establish a range of 
value for PHH; however, based on the factors outlined above, including the 
advice of its financial advisors, Goldman Sachs and Beacon, the PHH Board 
determined that the Merger is advisable and in the best interests of PHH and 
its stockholders. The PHH Board voted unanimously to recommend to the holders 
of PHH Common Stock that the Merger Agreement be approved. For a discussion 
of the interests of certain members of PHH's management and the PHH Board in 
the Merger, see "--Interests of Certain Persons in the Merger." 

PHH FINANCIAL ADVISORS 

   PHH retained Goldman Sachs and Beacon to assist it in considering its 
strategic and financial alternatives, including identifying, analyzing, 
structuring and negotiating potential strategic transactions, including the 
Merger. Both Goldman Sachs and Beacon were retained based upon their 
qualifications, expertise and reputation, as well as, in the case of Goldman 
Sachs, its prior investment banking relationship with PHH, and, in the case 
of Beacon, the prior investment banking relationship with PHH of a current 
Beacon investment banker. 

   On November 9, 1996, Goldman Sachs and Beacon delivered their respective 
oral opinions to the PHH Board that as of the date of such opinions, the 
Conversion Number pursuant to the Merger Agreement was fair to the holders of 
PHH Stock other than HFS, Merger Sub or any other wholly owned subsidiary of 
HFS. Both Goldman Sachs and Beacon subsequently confirmed their respective 
earlier opinions by delivery of their written opinions dated as of the date 
hereof. 

   THE FULL TEXT OF THE WRITTEN OPINIONS OF GOLDMAN SACHS AND BEACON EACH 
DATED AS OF THE DATE HEREOF, WHICH SET FORTH ASSUMPTIONS MADE, MATTERS 
CONSIDERED AND LIMITATIONS ON THE REVIEW UNDERTAKEN IN CONNECTION WITH THE 
OPINIONS, ARE ATTACHED HERETO AS ANNEXES III AND IV, RESPECTIVELY, TO THIS 
JOINT PROXY STATEMENT/PROSPECTUS AND ARE INCORPORATED HEREIN BY REFERENCE. 
STOCKHOLDERS OF PHH ARE URGED TO, AND SHOULD, READ SUCH OPINIONS IN THEIR 
ENTIRETY. 

   In connection with their opinions, Goldman Sachs and Beacon reviewed, 
among other things, (i) the Merger Agreement; (ii) this Joint Proxy 
Statement/Prospectus; (iii) the Annual Reports to Stockholders and Annual 
Reports on Form 10-K of PHH for the five fiscal years ended April 30, 1996; 
(iv) certain interim reports to stockholders and Quarterly Reports on Form 
10-Q of PHH; (v) certain other communications from PHH to its stockholders; 
and (vi) certain internal financial analyses and forecasts for PHH prepared 
by its management. With respect to HFS, Goldman Sachs and Beacon also 
reviewed (i) Annual Reports to Stockholders and Annual Reports on Form 10-K 
of HFS for the five years ended December 31, 1995; (ii) certain interim 
reports to stockholders and Quarterly Reports on Form 10-Q of HFS; and (iii) 
certain other communications from HFS to its stockholders. Goldman Sachs and 
Beacon also held discussions with members of the senior management of PHH and 
HFS regarding the past and current business operations, financial condition, 
and future prospects of their respective companies. In addition, Goldman 
Sachs and Beacon reviewed the reported price and trading activity for the PHH 
Common Stock and the HFS Common Stock, compared certain financial and stock 
market information for PHH and HFS with similar information for certain other 
companies the securities of which are publicly traded, reviewed the financial 
terms of certain recent business combinations in the mortgage and commercial 
finance industry specifically and other industries generally, and performed 
such other studies and analyses they considered appropriate. 

                               39           
<PAGE>
   Goldman Sachs and Beacon relied without independent verification upon the 
accuracy and completeness of all of the financial and other information 
reviewed by them for purposes of their opinions. In addition, neither Goldman 
Sachs nor Beacon made any independent evaluation or appraisal of the assets 
and liabilities of PHH or HFS or any of their respective subsidiaries and 
neither Goldman Sachs nor Beacon has been furnished with any such evaluation 
or appraisal. 

   The following is a summary of certain of the financial analyses used by 
Goldman Sachs and Beacon in connection with providing their respective oral 
opinions to PHH's Board on November 9, 1996. Goldman Sachs and Beacon 
utilized substantially the same type of financial analyses in connection with 
providing the written opinions attached hereto as Annexes III and IV. 

     (i) Historical Stock Trading Analysis. Goldman Sachs and Beacon reviewed 
    the historical trading prices and volumes for the PHH Common Stock. In 
    addition, Goldman Sachs and Beacon analyzed the consideration to be 
    received by holders of PHH Common Stock pursuant to the Merger Agreement 
    in relation to the November 8, 1996 market price of the PHH Common Stock 
    and the latest twelve months ("LTM") high market price of the PHH Common 
    Stock. Such analysis indicated that the price per share of PHH Common 
    Stock to be paid pursuant to the Merger Agreement represented a premium of 
    61.0% based on the November 8, 1996 market price of $30.75 per share of 
    PHH Common Stock and $74.13 per share of HFS Common Stock and a premium of 
    55.3% based on the LTM high market price of $31.88 per share of PHH Common 
    Stock. Goldman Sachs and Beacon also reviewed the historic trading prices 
    and volumes for the HFS Common Stock and analyzed the impact of certain of 
    HFS's acquisitions on the HFS Common Stock and other events and factors 
    affecting the HFS Common Stock. 

     (ii) Selected Companies Analysis. Goldman Sachs and Beacon reviewed and 
    compared certain financial information relating to PHH to corresponding 
    financial information, ratios and public market multiples for three 
    publicly traded specialty finance companies (Associates First Capital, 
    Finova Group and GATX Corporation) and two mortgage banks (Countrywide 
    Credit and North American Mortgage) (together, the "Selected Companies"). 
    The Selected Companies were chosen because they are publicly-traded 
    companies with operations that for purposes of analysis may be considered 
    similar to PHH. The ratios and multiples of PHH and those of the Selected 
    Companies were calculated using the closing price of their respective 
    common shares on the New York Stock Exchange on November 8, 1996. The 
    ratios and growth rates for PHH and each of the Selected Companies were 
    based on information provided by the Institutional Brokers Estimate System 
    ("IBES"). With respect to the Selected Companies, Goldman Sachs and Beacon 
    considered estimated calendar year 1996 and 1997 price/earnings ("P/E") 
    ratios. The 1996 P/E ratios ranged from 10.6x to 17.5x for estimated 
    calendar year 1996 for the specialty finance companies and from 9.4x to 
    12.0x for the mortgage banks compared to 13.2x for the twelve months ended 
    July 31, 1996 and 12.5x for a calendarized December 31, 1996 year end for 
    PHH. The 1997 P/E ratios ranged from 9.7x to 14.7x for estimated calendar 
    year 1997 for the specialty finance companies and from 8.0x to 10.5x for 
    the mortgage banks compared to 12.1x for the twelve months ended July 31, 
    1996 and 11.2x for the calendarized December 31, 1996 fiscal year end for 
    PHH. Goldman Sachs and Beacon also considered five year projected growth 
    rates of earnings ranging from 15.0% to 18.0% for the specialty finance 
    companies and 12.5% to 14.0% for the mortgage banks compared to 10.0% for 
    PHH; market value as a multiple of book value for PHH (as of July 31, 
    1996) and the Selected Companies (as of September 30, 1996) ranging from 
    1.30x to 2.78x for the specialty finance companies and 1.58x to 2.06x for 
    the mortgage banks compared to 1.69x for PHH. 

     (iii) Dividend Discount Analysis. Goldman Sachs and Beacon performed a 
    dividend discount analysis using PHH's management projections for the 
    years 1996--1998 and assumed growth rates ranging from 12%--16% for the 
    years 1999--2001 and an assumed continued dividend payout ratio of 30%. 
    Goldman Sachs and Beacon calculated present values of projected future 
    dividend payments for the years 1996 through 2000 and present values of 
    the terminal values in the year 2000 based on multiples ranging from 10.0x 
    to 14.0x calendarized 2001 net income. These dividend payments and 
    terminal values were then discounted to the present using discount rates 
    ranging from 12.5% to 17.5%. The present values of these dividend payments 
    and terminal values were added together and resulted in implied per share 
    values for the PHH Common Stock ranging from $25 to $47. 

                               40           
<PAGE>
     (iv) Pro Forma Merger Analysis. Goldman Sachs and Beacon prepared pro 
    forma analyses of the financial impact of the Merger. Using calendarized 
    1997 and 1998 earnings estimates for PHH prepared by its management and 
    1997 and 1998 earnings estimates for HFS provided by IBES, Goldman Sachs 
    and Beacon compared the earnings per share ("EPS") of HFS Common Stock, on 
    a stand-alone basis, to the EPS of the common stock of the combined 
    companies on a pro forma basis. Goldman Sachs and Beacon performed this 
    analysis based on a price of $30.75 per share of PHH Common Stock (the 
    price on November 8, 1996) and $74.13 per share of HFS Common Stock (the 
    price on November 8, 1996) using an assumption of an exchange ratio for 
    the PHH Common Stock of .6678. With no cost savings, based on such 
    analyses, the proposed transaction would be accretive to HFS stockholders 
    on an earnings per share basis in the above scenarios in the years 1997 
    and 1998. 

   The preparation of fairness opinions is a complex process and is not 
necessarily susceptible to partial analysis or summary description. Selecting 
portions of the analyses or of the summary set forth above, without 
considering the analyses as a whole, could create an incomplete view of the 
processes underlying the opinions of Goldman Sachs and Beacon. In arriving at 
their respective fairness determinations, Goldman Sachs and Beacon considered 
the results of all such analyses. No company or transaction used in the above 
analyses as a comparison is directly comparable to PHH or HFS or the 
contemplated transaction. The analyses were prepared solely for purposes of 
Goldman Sachs and Beacon providing their opinions to the PHH Board as to the 
fairness of the Conversion Number pursuant to the Merger Agreement and do not 
purport to be appraisals or necessarily reflect the prices at which 
businesses or securities actually may be sold. Analyses based upon forecasts 
of future results are inherently subject to uncertainty, being based upon 
numerous factors or events beyond the control of the parties or their 
respective advisors and are not necessarily indicative of actual future 
results, which may be significantly more or less favorable than suggested by 
such analyses. As described above, the respective opinions of Goldman Sachs 
and Beacon to the PHH Board were only one of many factors taken into 
consideration by the PHH Board in making its determination to approve the 
Merger Agreement. The foregoing summary does not purport to be a complete 
description of the analysis performed by Goldman Sachs or Beacon and is 
qualified by reference to the respective written opinions of Goldman Sachs 
and Beacon set forth as Annexes III and IV hereto. 

   Goldman Sachs, as part of its investment banking business, is continually 
engaged in the valuation of businesses and their securities in connection 
with mergers and acquisitions, negotiated underwritings, competitive 
biddings, secondary distributions of listed and unlisted securities, private 
placements, and valuations for estate, corporate and other purposes. 

   Beacon, a merchant banking firm, as part of its investment banking 
business, is engaged in the valuation of businesses and their securities in 
connection with mergers and acquisitions, private placements and other 
purposes. 

   Goldman Sachs provides a full range of financial, advisory and brokerage 
services and in the course of its normal trading activities may from time to 
time effect transactions and hold positions in the securities or options on 
securities of PHH and/or HFS for its own account and for the account of 
customers. 

   Pursuant to letter agreements (the "Engagement Letters"), PHH engaged 
Goldman Sachs and Beacon to act as its financial advisors in connection with 
the Merger. PHH has agreed to pay Goldman Sachs and Beacon upon consummation 
of the Merger a transaction fee of 0.625% of the transaction consideration to 
be paid by HFS in acquiring PHH based on a consideration paid per share of 
PHH Common Stock of $49.50, resulting in a fee of approximately $11,400,000. 
PHH has agreed to reimburse Goldman Sachs and Beacon for their reasonable 
out-of-pocket expenses, including attorney's fees, and to indemnify Goldman 
Sachs and Beacon against certain liabilities, including certain liabilities 
under the federal securities laws. 

CERTAIN FEDERAL INCOME TAX CONSEQUENCES 

   The following is a summary of the material Federal income tax consequences 
of the Merger. The discussion set forth below is based on currently existing 
provisions of the Code, Treasury Regulations 

                               41           
<PAGE>
thereunder, current administrative rulings and court decisions. All of the 
foregoing are subject to change and any such change could affect the 
continuing validity of this discussion. The discussion does not purport to 
address all of the tax consequences applicable to a particular stockholder. 
In particular, the discussion does not address the special tax rules that may 
apply to particular categories of stockholders of PHH Common Stock subject to 
special treatment under the Code, such as foreign holders or holders whose 
stock was acquired pursuant to the exercise of an employee stock option or 
otherwise as compensation. In addition, there may be relevant state, local or 
other tax consequences, none of which are described below. PHH STOCKHOLDERS 
ARE URGED TO CONSULT THEIR TAX ADVISORS TO DETERMINE THE SPECIFIC TAX 
CONSEQUENCES OF THE MERGER. 

   HFS has received an opinion from its counsel, Skadden, Arps, Slate, 
Meagher & Flom LLP, and PHH has received an opinion from its counsel, Piper & 
Marbury L.L.P., each dated as of the date of this Joint Proxy 
Statement/Prospectus, to the effect that, on the basis of facts, 
representations and assumptions set forth in such opinions, for federal 
income tax purposes: (i) the Merger will constitute a "reorganization" within 
the meaning of Section 368(a) of the Code, and HFS, Merger Sub and PHH will 
each be a party to such reorganization within the meaning of Section 368(b) 
of the Code; (ii) no gain or loss will be recognized by HFS or PHH as a 
result of the Merger; (iii) no gain or loss will be recognized by the 
stockholders of PHH upon the exchange of their shares of PHH Common Stock 
solely for shares of HFS Common Stock pursuant to the Merger, except with 
respect to cash, if any, received in lieu of fractional shares of HFS Common 
Stock; (iv) the aggregate tax basis of the shares of HFS Common Stock 
received solely in exchange for shares of PHH Common Stock pursuant to the 
Merger (including fractional shares of HFS Common Stock for which cash is 
received) will be the same as the aggregate tax basis of the shares of PHH 
Common Stock exchanged therefor; (v) the holding period for shares of HFS 
Common Stock received in exchange for shares of PHH Common Stock pursuant to 
the Merger will include the holding period of the shares of PHH Common Stock 
exchanged therefor, provided such shares of PHH Common Stock were held as 
capital assets by the stockholder at the Effective Time; and (vi) a 
stockholder of PHH who receives cash in lieu of a fractional share of HFS 
Common Stock will recognize a gain or loss equal to the difference, if any, 
between such stockholder's tax basis in such fractional share (as described 
in clause (iv) above) and the amount of cash received. It is a condition to 
the consummation of the Merger that each opinion of counsel be confirmed on 
and as of the Closing Date. 

   In rendering and confirming such opinions, Skadden, Arps, Slate, Meagher & 
Flom LLP and Piper & Marbury L.L.P. may receive and rely upon representations 
contained in certificates (and confirmations thereof) of HFS, PHH and others. 

ACCOUNTING TREATMENT 

   The Merger is intended to qualify as a "pooling of interests" transaction 
for accounting and financial reporting purposes. The Merger Agreement 
provides that it is a condition to each of HFS's and PHH's respective 
obligations to consummate the Merger that HFS and PHH receive letters from 
Deloitte & Touche LLP and KPMG Peat Marwick LLP, respectively, at the 
Effective Time and addressed to HFS and PHH, respectively, stating that the 
Merger will qualify as a pooling of interests transaction under Opinion 16 of 
the Accounting Principles Board. See "THE MERGER AGREEMENT--Conditions to the 
Merger." Under "pooling of interests" accounting, as of the Effective Time, 
the assets and liabilities of PHH would be added to those of HFS at their 
recorded book values and the stockholders' equity accounts of PHH would be 
combined on HFS's consolidated balance sheet. On a pooling of interests 
accounting basis, income and other financial statements of HFS issued after 
consummation of the Merger would be restated retroactively to reflect the 
consolidated combined financial position and results of operations of HFS and 
PHH as if the Merger had taken place prior to the periods covered by such 
financial statements. The unaudited pro forma financial information contained 
in this Joint Proxy Statement/Prospectus has been prepared using the pooling 
of interests accounting method to account for the Merger. See "HISTORICAL AND 
PRO FORMA SELECTED FINANCIAL INFORMATION." 

APPRAISAL RIGHTS 

   Under the DGCL, the holders of HFS Common Stock will not have dissenters' 
appraisal rights in connection with the Share Issuance, the Merger Agreement 
and the consummation of the Merger. Under 

                               42           
<PAGE>
the MGCL, the holders of PHH Common Stock will not have objecting 
stockholders' appraisal rights in connection with the Merger Agreement and 
the consummation of the Merger. See "COMPARATIVE RIGHTS OF STOCKHOLDERS OF 
HFS AND PHH--Appraisal Rights." 

INTERESTS OF CERTAIN PERSONS IN THE MERGER 

   Certain members of the PHH management and PHH Board may be deemed to have 
certain interests in the Merger that are in addition to their interests as 
stockholders of PHH generally. The PHH Board was aware of these interests of 
management and the PHH Board and considered them, among other matters, in 
approving the Merger Agreement and the transactions contemplated thereby. 

   Members of Board of Directors. The Merger Agreement provides that HFS will 
use its best efforts to cause the HFS Board to invite Robert D. Kunisch, 
Chairman, Chief Executive Officer and President of PHH, to become a member of 
the HFS Board following the Closing, subject to an increase in the size of 
the HFS Board. In connection therewith, HFS is hereby seeking approval to 
increase the maximum number of authorized directors from 12 to 20. 

   Directors and Officers Insurance; Limitation of Liability of PHH Directors 
and Officers. The Merger Agreement requires HFS and PHH after the Effective 
Date (the "Indemnifying Parties") to indemnify, defend and hold harmless, as 
and to the fullest extent permitted by law, each present and former director 
or officer of PHH and its subsidiaries (each an "Indemnified Party") against 
any losses, claims, damages, liabilities, costs, expenses (including 
reasonable attorneys' fees and expenses in advance of the final disposition 
of any claim, suit, proceeding or investigation to each Indemnified Party to 
the fullest extent permitted by law upon receipt of an undertaking from such 
Indemnified Party to repay such advanced expenses if it is finally and 
unappealably determined that such Indemnified Party was not entitled to such 
indemnification), judgments, fines and amounts paid in settlement in 
connection with any such claim, action, suit, proceeding or investigation 
arising in whole or in part out of (i) his or her actions as such a director 
or officer or (ii) the Merger Agreement or the transactions contemplated 
thereby. In the event of any such threatened or actual claim, action, suit, 
proceeding or investigation (whether asserted or arising before or after the 
Effective Date), the Indemnified Parties may retain counsel reasonably 
satisfactory to the Indemnifying Parties. The charter of PHH also provides 
for the indemnification of PHH directors and officers to the fullest extent 
permitted by law. The Merger Agreement requires HFS to keep in effect and 
guarantee performance of all indemnification provisions contained in the 
charter and by-laws of PHH and its subsidiaries. 

   The Merger Agreement requires that HFS shall, to the extent such insurance 
is available, cause the persons serving as officers and directors of PHH 
immediately prior to the Effective Date to be covered for a period of six 
years from the Effective Date by the directors' and officers' liability 
insurance policy maintained by PHH (provided that HFS and PHH may substitute 
therefor policies of at least the same coverage and amounts containing terms 
and conditions which are not less advantageous to such directors and officers 
of PHH than the terms and conditions of such existing policy) with respect to 
acts or omissions occurring prior to the Effective Date which were committed 
by such officers and directors in their capacity as such; provided, however, 
that the surviving corporation will not be obligated to make annual premium 
payments for such insurance to the extent such annual premiums exceed 200% of 
the annual premiums payable in 1996 (on an annualized basis) by PHH for such 
insurance. 

   Employee Benefit Plans. The Merger Agreement provides that the PHH benefit 
plans will remain in effect or benefit plans of equivalent value (including, 
in the case of PHH stock-based plans, HFS stock-based plans on an equitable 
basis) will be substituted therefor for at least one year from the Effective 
Date. The PHH stock option plans will not be continued, and all options 
thereunder which are unexercised at the Effective Date will be settled in HFS 
stock at the Effective Date by delivery of HFS stock equal to the difference 
between the exercise price of, and the value of the shares subject to, the 
option based on the average price of HFS Common Stock over the Pricing 
Period, less applicable withholding taxes. See "THE MERGER 
AGREEMENT--General; Conversion of Shares." 

   The approval of the Merger Agreement by the PHH stockholders or the 
consummation of the Merger will constitute a change in control of PHH for 
purposes of certain of the PHH benefit plans. 

                               43           
<PAGE>
Accordingly, provisions of certain of the PHH benefit plans will cause the 
acceleration of vesting and/or payment or potential payment of certain 
equity-based and cash-based incentives and supplemental retirement benefits. 

   PHH Change in Control Severance Agreements. PHH has in effect Senior 
Executive Severance Agreements ("Severance Agreements") with eight current 
executives, including the Chief Executive Officer and the four other most 
highly compensated executive officers (the "Named Executive Officers"), 
pursuant to its Senior Executive Severance Plan originally adopted in 1983 and 
subsequently amended. PHH's obligations under each Severance Agreement are 
triggered if the executive's employment is terminated either (a) within two 
years of a change in control (as defined) either by PHH or its controlling 
owner without cause (as defined) or by the executive for good reason (as 
defined) or (b) within the 30-day period following the first anniversary of 
change in control by the executive for any reason (other than death, 
disability or normal retirement). Under each Severance Agreement, the 
terminated executive would receive a cash severance payment equal to the sum 
of (a) three times the highest amount of salary and incentive compensation 
(as defined) paid to the executive during any consecutive 12 months in the 
three-year period preceding termination, (b) the maximum amount to which the 
executive would have been entitled assuming attainment of certain corporate 
performance levels (as specified) under the current long-term incentive plans 
in which the executive was participating, and (c) the value of three 
additional years' worth of retirement benefits. The Severance Agreements also 
provide for the continuation for up to three years of health care and life 
insurance and certain other benefits, and protect the executives against the 
assessment of certain income and excise taxes. In addition, in the event of 
an actual or potential change in control, PHH is required to fund a grantor 
trust in an amount sufficient to cover PHH's possible obligations under the 
Severance Agreements. The monies in the trust revert to PHH if or to the 
extent such obligations are not triggered. PHH Europe PLC, the principal 
foreign subsidiary of PHH, has in effect a severance plan and agreement and 
grantor trust having essentially the same terms, in which one executive is 
participating. Such trusts have been funded in the aggregate amount of 
$57,604,891. 

   The execution and delivery of the Merger Agreement constituted a potential 
change in control and the consummation of the Merger on the Effective Date 
will constitute a change in control for purposes of the applicable 
agreements. If employment of any of the eight executive officers of PHH and 
one executive officer of PHH Europe PLC were terminated under circumstances 
entitling them to severance benefits under their agreements, such officers 
would be entitled to the following approximate amounts (which amounts are 
estimated based on a date of termination which is at or close to the date on 
which the change in control of PHH is scheduled to occur, certain actuarial, 
compensation and other assumptions, do not include estimates for possible 
tax amounts which may be payable to the executive and are otherwise subject
to change, which could materially increase the amounts payable): Mr. Kunisch, 
$11,600,000; Mr. Arbaugh, $4,500,000; Mr. Meierhenry, $4,100,000; Mr. Adler, 
$3,700,000; Mr. Nagel, $4,000,000; and all other executive officers as a group 
(4 persons in total), $7,500,000. 

   Equity-Based Incentive Awards. The provisions of the Merger Agreement 
relating to the stock options outstanding under PHH option plans are 
described under "THE MERGER AGREEMENT--General; Conversion of Shares--PHH 
Stock Options." Pursuant to the terms of the PHH stock option plans, options 
granted have a one-year delayed vesting provision, but vesting is accelerated 
upon a change in control. Accordingly, upon the approval of the Merger 
Agreement by the stockholders of PHH, each PHH stock option granted within 
the past year will become immediately exercisable in full. The following 
table sets forth, with respect to the Named Executive Officers and the four 
other executive officers (i) the number of shares of PHH Common Stock subject 
to options held by such persons that will become exercisable due to 
accelerated vesting upon approval of the Merger Agreement by PHH 
stockholders, (ii) the weighted average exercise price for such exercisable 
options held by such persons, and (iii) the aggregate value of such 
exercisable options based upon the application of the provision of the Merger 
Agreement in respect of options (before deduction for applicable withholding 
taxes) on the assumption that the Conversion Number will result in a market 
value equivalence of $49.50 per share of PHH Common Stock (i.e., total stock 
value less the exercise price). 

                               44           
<PAGE>
<TABLE>
<CAPTION>
                       OPTIONS WHICH BECOME 
                        EXERCISABLE DUE TO                             AGGREGATE VALUE OF 
                        APPROVAL OF MERGER   EXERCISE PRICE PER SHARE       OPTIONS 
                      --------------------  ------------------------  ------------------ 
<S>                   <C>                   <C>                       <C>
Robert D. Kunisch ...        320,000                 $28.4375              $6,740,000 
Eugene A. Arbaugh ...        116,200                  28.4375               2,447,463 
Roy A. Meierhenry ...        112,800                  28.4375               2,375,850 
William F. Adler ....         97,400                  28.4375               2,051,488 
H. Robert Nagel......         47,600                  28.4375               1,002,575 
All other executive 
 officers as a group 
 (4 persons in 
 total)..............        176,800                  28.4375               3,723,850 
</TABLE>

   Certain Cash Based Incentive Plans. PHH has in effect certain annual and 
long term incentive plans for senior executives and others providing for cash 
incentive payments upon the achievement of business performance objectives 
expressed in terms of the company's return on beginning equity (ROBE) over 
the periods to which the plans apply. The Merger Agreement provides that HFS 
and PHH shall honor payments to be made under the annual incentive plan in 
accordance with its terms. The award period for the annual incentive plan 
ends April 30, 1997. PHH currently has in effect a 1995-1997 Long Term 
Incentive Plan and a 1997-1999 Long Term Incentive Plan. The award periods 
for the 1995-1997 and 1997-1999 Long Term Incentive Plans end April 30, 1997 
and April 30, 1999, respectively. These long term incentive plans provide 
that if there is a change in control during the award period, a payment shall 
be made based on the ROBE result through the date of change in control as if 
that result represented the average for the applicable period, which payment 
shall be pro rated proportionately to the actual period of time elapsed until 
the date of change in control. With respect to the 1997-1999 Long Term 
Incentive Plan in which senior executives participate, the Compensation 
Committee of the Board of Directors also awarded tandem stock options, under 
the terms of which an executive may exercise the option and terminate 
participation in the potential cash award or, if the executive selects the 
cash award at the end of the measuring period, the tandem stock option is 
terminated. The nine senior executives referred to in the stock option table 
above have advised PHH that they presently intend to select the settlement of 
their tandem stock options upon the effectiveness of the Merger and, in such 
case, their participation in prospective cash award rights under that plan 
will be terminated. (The applicable tandem options are included in the stock 
option table above.) 

   Outside Directors Stock Options. Non-employee Directors are also eligible 
to receive stock options pursuant to the PHH Corporation Outside Directors 
Stock Option Plan (the "Directors Option Plan"). Options to acquire shares of 
the Company's Common Stock have been granted to the non-employee Directors 
pursuant to the Directors Option Plan which was approved by stockholders and 
became effective in August of 1990. Options to purchase 3,000 shares of 
Common Stock are granted to each Director under the Directors Option Plan 
upon the first anniversary of the Director's election to the Board. In 
addition, on May 1 of each year, each Director is automatically granted an 
option to purchase 1,000 shares of Common Stock. The option exercise price is 
the fair market value of the shares of Common Stock represented by the stock 
option on the date of grant. The option may not be exercised prior to the 
first anniversary of the date of grant and may not be exercised after the 
earlier of (a) 10 years following the date of grant or (b) three years 
following the date the Director ceases to be a director; provided that a 
stock option shall become immediately exercisable in full upon either the 
retirement of the Director with the consent of the Board or the death or 
permanent disability of the Director. 

   The consummation of the Merger and consequent resignation of the PHH 
directors will cause all options granted to Directors within the last year to 
be exercisable in full. Accordingly, each non-employee Director will be 
entitled to exercise an option for 1,000 shares of PHH Common Stock not 
otherwise exercisable until May 1, 1997, with an exercise price of $28.43 per 
share. In addition, Ms. Tatlock will be entitled to exercise her option for 
3,000 shares, which was granted upon the first anniversary of her election to 
the Board, not otherwise exercisable until April 10, 1997, with an exercise 
price of $26.56 per share. These options will, under the Merger Agreement, be 
settled by the delivery of HFS stock in the same manner as the settlement of 
all outstanding PHH stock options, and have an estimated value 

                               45           
<PAGE>
(determined in the same manner as shown in the table above under 
"Equity-Based Incentive Awards" showing options held by senior management 
that will become exercisable by virtue of the Merger) of $21,070 for each 
non-employee Director other than Ms. Tatlock, and of $89,890 for Ms. Tatlock. 

   Non-Competition and Related Agreements. At the same time as the Merger 
Agreement was executed and delivered, Robert D. Kunisch, at the request of 
HFS, entered into an agreement with HFS and PHH, which will take effect at 
the Effective Date. Under this agreement, Mr. Kunisch agreed that, for a 
period commencing at such time as Mr. Kunisch is not serving as an officer 
and director of HFS and/or PHH and ending on the sixth anniversary of the 
Effective Date, he will not compete with HFS or PHH or any corporation of 
which either of them owns an equity interest of 40% or more in any of the 
following businesses conducted by them as of the Effective Date: vehicle 
management services; corporate employee relocation services; real estate 
brokerage services; and mortgage banking services. Mr. Kunisch also agreed, 
during the same period, not to solicit (i) employees of those businesses to 
leave their employment or (ii) customers of those businesses to change to a 
competitive operation of a third party. During the period of the agreement, 
HFS and PHH will pay Mr. Kunisch at the rate of $537,221.02 per quarter in 
consideration of these agreements, and, at the Effective Date, HFS and PHH 
will fund a grantor trust to assure those payments. Subsequent to the 
execution and delivery of the Merger Agreement, at the request of HFS, Mr. 
Arbaugh and Mr. Meierhenry entered into non-competition agreements to be 
effective on the Effective Date. These agreements cover the period of six 
years from the Effective Date and contain the same agreements as to 
non-competition and non-solicitation as Mr. Kunisch's agreement. In 
consideration of these agreements, Messrs. Arbaugh and Meierhenry will each 
receive $92,494.17 per quarter during the term of these agreements and a 
grantor trust will be created to fund these payments. In addition, at the 
request of HFS, Messrs. Arbaugh and Meierhenry have entered into consulting 
agreements to take effect at the Effective Date under which they will agree 
to be available for a minimum of one year on a substantially full-time basis 
to consult on PHH business projects as may be requested and receive 
consulting fees, payable monthly, at the annual rate of $200,000 each. 

   Supplemental Executive Retirement Plan. PHH has in effect a Supplemental 
Executive Retirement Plan ("SERP") which provides for supplemental retirement 
income benefits as early as age 60 (or earlier, with reduced payments, on 
early retirement or disability) after completing at least five years of 
service. The amount of benefits payable under the SERP are offset by amounts 
payable under the PHH Pension Plan and the PHH Excess Benefits Plan, a plan 
designed to provide retirement benefits that would otherwise be paid under 
the PHH Qualified Pension Plan but for certain limitations imposed by the 
Internal Revenue Code. The maximum benefits payable to senior executives 
under the Plans is generally 60% of final average compensation payable at a 
normal retirement age, provided there has been at least 15 years of credited 
executive service. In addition, in the event of an actual or potential change 
in control, PHH is required to fund a separate grantor trust for all 
participants in the PHH Excess Benefits Plan and the SERP in the amount of 
benefits accrued to the date of the actual or potential change in control. 
The monies in the trust revert to PHH if or to the extent that such 
obligations are not triggered. Such trust was funded on December 10, 1996 in 
the amount of $32,243,700. PHH has entered into Supplemental Executive 
Retirement Agreements (the "Supplemental Agreements") with eight current 
executives, including the named executive officers, which establish a floor 
for Final Average Compensation and, in some cases, grant additional years of 
credited executive service for purposes of the SERP. Taking into account 
these Supplemental Agreements, for purposes of the SERP and for purposes of 
calculating aggregate benefits under the Pension Plans, the named executive 
officers are deemed to have Final Average Compensation as follows (which
amounts are estimates based on actuarial, compensation and other assumptions 
and are subject to change, which could materially increase the amounts 
payable): Mr. Kunisch $1,425,598; Mr. Arbaugh $558,618; Mr. Meierhenry 
$560,289; Mr. Adler $538,961; and Mr. Nagel $514,179. Each of the Named 
Executive Officers is vested in the SERP and each of them currently has or 
is deemed to have at least 15 years of credited executive service, other than 
Mr. Adler who is deemed to have 12 years of credited executive service. 

   In addition, the SERP provides that, if a participant's employment is 
terminated for any reason other than death, disability or normal retirement, 
within two years after the effective date of a change in control, the 
participant may elect a lump sum settlement of his or her entitlements, in 
addition to the other normal elections available under the SERP. Such lump 
sum settlement shall be equal to the present value of the actuarial 
equivalent of the maximum SERP benefit to which the participant would be 
eligible at the 

                               46           
<PAGE>
earliest retirement date. PHH also has in effect a grantor trust providing 
for the funding of the potential amounts payable under these arrangements 
upon a potential change in control or change in control, subject to the 
return of all amounts to PHH to the extent that the deposit exceeds the 
amount required to fulfill these obligations. Assuming, for purposes of the 
calculation, the termination of employment within two years of the Effective 
Date of the Merger, the estimated maximum lump sum payments to which the 
Named Executive Officers would be entitled are as follows (which amounts are
estimates based on actuarial, compensation and other assumptions and are 
subject to change, which could materially increase such payments): Mr. Kunisch 
$9,379,900; Mr. Arbaugh $3,400,100; Mr. Meierhenry $3,499,000; Mr. Adler 
$2,658,300; and Mr. Nagel $2,882,000; and all other executive officers as a 
group (3 persons in total), $3,836,400. 

REGULATORY MATTERS 

   Under the HSR Act, and the rules that have been promulgated thereunder by 
the FTC, the Merger may not be consummated unless certain filings have been 
submitted to the Antitrust Division and the FTC and certain waiting period 
requirements have been satisfied. On November 27, 1996, HFS and PHH submitted 
the required filings to the FTC and the Antitrust Division. On December 27, 
1996, the waiting period under the HSR Act expired. 

   As a result of the Merger, among other things: (i) PHH or HFS, as the case 
may be, may be required to either notify or obtain the consent of (x) certain 
state regulatory authorities in connection with various licenses held by PHH 
Mortgage to act as a mortgage lender and servicer in those states; (y) 
federal secondary market agencies and, (z) with respect to a portion of PHH 
Mortgage's servicing portfolio, certain private investors for whom PHH 
Mortgage services loans; (ii) HFS will be required to notify and receive 
approval from the New York State Department of Insurance and the Bermuda 
Monetary Authority for the acquisition of control of two insurance company 
subsidiaries of PHH; and (iii) HFS will be required to either notify or 
obtain the consent of certain regulatory authorities in other countries where 
HFS and/or PHH conduct business pursuant to certain antitrust and foreign 
investment laws and regulations governing the conduct of business in such 
countries. On December 23, 1996, the Bermuda Monetary Authority expressed no 
objection to the Merger. On February 28, 1997, the New York State Department 
of Insurance expressed no objection to the Merger. 

   Under the Merger Agreement, HFS and PHH have agreed to use all reasonable 
efforts to obtain all necessary material permits, licenses, franchises and 
other governmental authorizations necessary or advisable to complete or 
effect the Merger. While HFS and PHH believe that they will receive the 
requisite regulatory approvals for the Merger, there can be no assurance as 
to the timing of such approvals or the ability of the companies to obtain 
such approvals on satisfactory terms or otherwise. It is a condition to the 
parties' respective obligations to consummate the Merger that all necessary 
material consents, approvals, actions of, filings with and notice to any 
governmental authority or public or private third parties be obtained. 

NYSE LISTING 

   HFS has filed an application to list the shares of HFS Common Stock to be 
issued in connection with the Merger on the NYSE. 

DELISTING AND DEREGISTRATION OF PHH COMMON SHARES 

   If the Merger is consummated, the shares of PHH Common Stock will be 
delisted from the NYSE and will be deregistered under the Exchange Act. 

PHH RIGHTS PLAN AMENDMENT 

   As required by the Merger Agreement, on November 13, 1996, PHH executed an 
amendment (the "Rights Amendment") to that certain Rights Agreement, dated as 
of March 15, 1996, between PHH and First Chicago Trust Company of New York, 
as Rights Agent (the "PHH Rights Agreement"). The Rights Amendment includes a 
change to the definition of "Beneficial Ownership" excepting HFS, Merger Sub 
and any of their affiliates from being deemed a beneficial owner under the 
PHH Rights Agreement solely by virtue of the approval, execution or delivery 
of the Merger Agreement or consummation of the 

                               47           
<PAGE>
Merger. In addition, the Rights Amendment provides that none of the approval, 
execution or delivery of the Merger Agreement or consummation of the Merger 
will cause (i) HFS, Merger Sub or any of their affiliates to be deemed an 
"Acquiring Person" (as defined in the PHH Rights Agreement), (ii) a Share 
Acquisition Date (as defined in the PHH Rights Agreement) to occur, or (iii) 
a Distribution Date (as defined in the PHH Rights Agreement) to occur. 

CERTAIN FEDERAL SECURITIES LAWS CONSEQUENCES 

   All shares of HFS Common Stock issued in connection with the Merger will 
have been registered under the Securities Act. Such shares will be freely 
transferable, except that shares received by any person who may be deemed to 
be an affiliate within the meaning of Rule 145 of the rules and regulations 
promulgated under the Securities Act (each such person being an "Affiliate") 
of PHH may not be resold except in transactions permitted by such Rule 145 or 
as otherwise permitted under the Securities Act. 

   Pursuant to the Merger Agreement, PHH will deliver to HFS a list of names 
and addresses of those persons who were, in PHH's reasonable judgment, on 
such date, Affiliates of PHH. PHH has agreed to provide HFS with such 
information and documents as HFS shall reasonably request for purposes of 
reviewing such list. PHH is obligated under the Merger Agreement to use its 
reasonable efforts to deliver or cause to be delivered to HFS, prior to the 
Effective Time, a letter substantially in the form agreed to by PHH and HFS, 
executed by each of the Affiliates of PHH identified in the foregoing list 
and by any person who shall have become an Affiliate of PHH subsequent to the 
delivery of such list. 

                               48           
<PAGE>
                             THE MERGER AGREEMENT 

   The following is a summary of certain material terms of the Merger 
Agreement. The following summary does not purport to be complete and is 
qualified in its entirety by reference to the Merger Agreement, which is 
attached as Annex I to this Joint Proxy Statement/Prospectus and is 
incorporated herein by reference. 

GENERAL; CONVERSION OF SHARES 

   If the respective approvals of (i) HFS's stockholders with respect to the 
Share Issuance by the requisite vote under applicable law and under 
applicable regulations and (ii) PHH's stockholders with respect to the Merger 
and the Merger Agreement are obtained, and all other conditions to the Merger 
are satisfied or waived, Merger Sub will be merged with and into PHH, with 
PHH being the surviving corporation after the Merger and a wholly owned 
subsidiary of HFS. The date on which the closing of the Merger occurs is 
referred to herein as the "Closing Date." 

   Conversion Number. In the Merger, among other things, each outstanding 
share of PHH Common Stock, other than PHH Common Stock held by PHH or held by 
HFS, Merger Sub or any other wholly owned subsidiary of HFS, will be 
converted into the right to receive that fraction of a share of HFS Common 
Stock (the "Conversion Number") represented by the number (rounded upward, if 
necessary, to the nearest one-thousandth) determined by dividing $49.50 by 
the average price of HFS Common Stock over a period of twenty (20) trading 
days preceding the fifth trading day prior to the date of the PHH Special 
Meeting (the "Pricing Period"); provided, however, that in no event will such 
number be greater than 0.8250 or less than 0.6111. As a result of the 
conversion formula described above, if the average price of HFS Common Stock 
during the Pricing Period is within the range of $60.00 to $81.00, holders of 
PHH Common Stock will receive that fraction of a share of HFS Common Stock 
having a value (based on the average price of such shares during the Pricing 
Period) of $49.50 for each share of PHH Common Stock (and the Conversion 
Number will fluctuate accordingly), but if the average price of HFS Common 
Stock during the Pricing Period is less than $60.00 or greater than $81.00, 
the Conversion Number will be fixed at 0.8250 or 0.6111, respectively, 
resulting in the issuance of a number of shares of HFS Common Stock for each 
share of PHH Common Stock having a value (based on the average price of such 
shares during the Pricing Period) less than or more than $49.50, as the case 
may be. 

   The following table illustrates the effect on the Conversion Number of 
average prices of HFS Common Stock ranging from $50 per share to $90 per 
share: 

<TABLE>
<CAPTION>
       HFS         CONVERSION    VALUE OF ONE 
 AVERAGE PRICE       NUMBER       PHH SHARE 
- ---------------  ------------  -------------- 
<S>              <C>           <C>
     $50.00          0.8250         $41.25 
      60.00          0.8250          49.50 
      70.00          0.7071          49.50 
      80.00          0.6188          49.50 
      81.00          0.6111          49.50 
      90.00          0.6111          55.00 
</TABLE>

   Fractional Shares. No certificates for fractional shares of HFS Common 
Stock will be issued in the Merger, and to the extent that an outstanding 
share of PHH Common Stock would otherwise have become a fractional share of 
HFS Common Stock, the holder thereof, upon presentation of such fractional 
share interest represented by an appropriate certificate for PHH Common Stock 
to the Exchange Agent as described under "Exchange Procedures" below, will be 
entitled to receive a cash payment therefor in an amount equal to the product 
of (i) the average price of HFS Common Stock over the Pricing Period and (ii) 
the fractional share interest to which the holder would otherwise be 
entitled. 

   PHH Stock Options. The Merger Agreement provides that, at the Effective 
Time, each holder of outstanding options to purchase shares of PHH Common 
Stock (a "PHH Stock Option") under the PHH option plans, whether vested or 
unvested, shall be entitled to receive in exchange for all of such holder's 
PHH Stock Options a number of shares of HFS Common Stock equal to the number 
obtained by dividing (a) the excess, if any, of (i) the product of (A) the 
average price of HFS Common Stock during the Pricing Period, (B) the 
Conversion Number and (C) the number of shares of PHH Common Stock subject to 
such 

                               49           
<PAGE>
PHH Stock Options, over (ii) the aggregate exercise price of such PHH Stock 
Options by (b) the average price of HFS Common Stock during the Pricing 
Period (the "First Quotient") reduced by the number obtained by dividing (c) 
the aggregate amount of withholding taxes required by any governmental or 
regulatory authority in connection with the transfer of a number of shares of 
HFS Common Stock to such holder equal to the First Quotient by (d) the 
average price of HFS Common Stock during the Pricing Period. 

   The following table illustrates the conversion of PHH Stock Options 
representing 100 shares of PHH Common Stock, assuming an average per share 
exercise price of $20.00 and a tax withholding rate of 28%: 

<TABLE>
<CAPTION>
    AVERAGE PRICE      NUMBER OF SHARES 
OF HFS COMMON STOCK   OF HFS COMMON STOCK 
- -------------------  ------------------- 
<S>                  <C>
       $50.00                30.6 
        60.00                35.4 
        70.00                30.3 
        80.00                26.6 
        81.00                26.2 
        90.00                28.0 
</TABLE>

   Conversion of Merger Sub Common Stock. Each share of common stock, par 
value $.01 per share, of Merger Sub issued and outstanding immediately prior 
to the Effective Time will be converted into one share of common stock, 
without par value, of PHH as the Surviving Corporation. Such newly issued 
shares will thereupon constitute all of the issued and outstanding capital 
stock of the Surviving Corporation. 

EXCHANGE PROCEDURES 

   Promptly following the Effective Time, HFS will make available to the 
Surviving Corporation for deposit with ChaseMellon Shareholder Services, 
L.L.C. (the "Exchange Agent"), for the benefit of and to be distributed to 
the holders of certificates of PHH Common Stock, certificates representing 
the number of duly authorized shares of HFS Common Stock to be issued in 
connection with the Merger (and cash in lieu of fractional shares of HFS 
Common Stock). 

   As soon as reasonably practicable after the Effective Time, the Exchange 
Agent will mail a form of transmittal to the holders of certificates 
representing shares of PHH Common Stock. The form of transmittal letter will 
contain instructions with respect to the surrender of such certificates in 
exchange for shares of HFS Common Stock (and cash in lieu of fractional 
shares of HFS Common Stock, if applicable). 

PHH STOCK CERTIFICATES SHOULD NOT BE RETURNED WITH THE ENCLOSED PROXY CARD 
AND SHOULD NOT BE FORWARDED TO THE EXCHANGE AGENT EXCEPT WITH A TRANSMITTAL 
FORM, WHICH WILL BE PROVIDED TO HOLDERS FOLLOWING THE EFFECTIVE TIME. 

   After the Effective Time, there will be no further transfers on the 
records of PHH of certificates representing shares of PHH Common Stock, and 
if such certificates are presented to the Surviving Corporation for transfer, 
they shall be cancelled and exchanged for the consideration properly payable 
pursuant to the Merger Agreement. 

   No dividends or other distributions declared or made with respect to HFS 
Common Stock with a record date after the Effective Time will be paid to the 
holder of any certificate representing shares of PHH Common Stock until such 
certificate has been surrendered for exchange. Holders of certificates 
representing shares of PHH Common Stock will be paid the amount of dividends 
or other distributions with a record date after the Effective Time, which 
dividends or distributions theretofore had been payable, after surrender of 
such certificates, without any interest thereon. 

   Neither HFS nor the Surviving Corporation will be liable to any former 
holder of shares of PHH Common Stock for any number of shares or amount of 
cash payable in lieu of fractional share interests delivered to a public 
official pursuant to any applicable abandoned property, escheat or similar 
laws. 

   For a description of the differences between the rights of the holders of 
HFS Common Stock and PHH Common Stock, see "COMPARATIVE RIGHTS OF 
STOCKHOLDERS OF HFS AND PHH." 

                               50           
<PAGE>
EFFECTIVE TIME 

   On the Closing Date, the parties shall file articles of merger with the 
Department of Assessments and Taxation of the State of Maryland, and the 
Merger will become effective at the time of such filing. 

REPRESENTATIONS AND WARRANTIES 

   The Merger Agreement contains various customary representations and 
warranties of the parties, none of which will survive the consummation of the 
Merger, made as of the date of the Merger Agreement and to be made as of the 
Effective Date, including, among other things, representations from all 
parties relating to (i) each party's organization and similar corporate 
matters, (ii) the authorization, execution, delivery, performance and 
enforceability of the Merger Agreement and the transactions contemplated 
thereby, (iii) the governmental or regulatory consents or approvals required 
to enter into the Merger Agreement and to consummate the transactions 
contemplated thereby, and (iv) the absence of pending or threatened legal 
proceedings. 

   The Merger Agreement also includes representations from PHH and HFS 
relating to (i) each of PHH and HFS's capital structure, (ii) the absence of 
any violation of corporate documents or applicable law in connection with 
entering into the Merger Agreement, (iii) certain documents and reports filed 
by PHH and HFS with the Commission and the accuracy of the information 
contained therein, (iv) the absence of certain changes or events having a 
material adverse effect on each company and its subsidiaries taken as a 
whole, (v) the absence of undisclosed liabilities, (vi) the accuracy of the 
information each party has supplied with respect to the filings required with 
the Commission in order to consummate the Merger and the transactions 
contemplated by the Merger Agreement, (vii) certain tax matters, (viii) 
matters concerning the benefit plans of PHH and HFS and their subsidiaries, 
(ix) certain environmental matters, (x) matters concerning patents, 
copyrights, trademarks and other intellectual property rights, (xi) the 
stockholder vote required to approve the transactions contemplated by the 
Merger Agreement, (xii) certain matters concerning contracts and agreements 
of each company and its subsidiaries and (xiii) certain accounting matters. 

   In addition, the Merger Agreement contains representations from PHH 
regarding (i) the inapplicability of Sections 3-602 and 3-702 of the MGCL to 
the Merger Agreement or any of the transactions or agreements contemplated 
thereby, (ii) matters relating to insurance coverage of PHH, (iii) the 
accuracy of PHH's corporate records, (iv) matters relating to the PHH 
mortgage banking business including licenses and qualifications, and 
compliance with applicable regulations and (v) the fact that the execution 
and delivery of the Merger Agreement and the consummation of the transactions 
contemplated by the Merger Agreement will not result in a "Distribution Date" 
or a "Triggering Event" (as defined in the PHH Rights Agreement) and that PHH 
has authorized the Rights Amendment, rendering the PHH Rights Agreement 
inapplicable to the Merger Agreement and the Merger and the transactions 
contemplated by the Merger Agreement. 

CONDUCT OF BUSINESS OF PHH PENDING THE MERGER 

   Pursuant to the terms of the Merger Agreement, PHH has agreed that prior 
to the Effective Time, unless otherwise consented to by HFS, it will, and 
will cause its subsidiaries to (unless expressly provided for in the Merger 
Agreement): (i) conduct their respective businesses only in the ordinary 
course consistent with past practice and (ii) use all commercially reasonable 
efforts to preserve intact in all material respects their present business 
organizations and reputation, keep available the services of their key 
officers and employees, maintain their assets and properties in good working 
order and condition (ordinary wear and tear excepted), maintain insurance on 
their tangible assets and businesses in such amounts and against such risks 
and losses as in effect on the date of the Merger Agreement, preserve their 
relationships with customers and suppliers and others having significant 
business dealings with them, and comply in all material respects with all 
laws and orders of all applicable governmental or regulatory authorities. 

   PHH has further agreed that, unless otherwise consented to by HFS, prior 
to the Effective Time it will not, and will not permit any of its 
subsidiaries to, except as otherwise expressly contemplated or 

                               51           
<PAGE>
permitted by the Merger Agreement: (i) amend or propose to amend its articles 
of incorporation or by-laws; (ii) declare, set aside or pay any dividends on 
or make other distributions in respect of any of its capital stock, except 
that PHH may continue the declaration and payment of regular quarterly cash 
dividends (including increases consistent with past practice) on PHH Common 
Stock with usual record and payment dates for such dividends in accordance 
with past dividend practice, and except for the declaration and payment of 
dividends by a wholly owned subsidiary solely to its parent corporation; 
(iii) split, combine, reclassify or take similar action with respect to any 
of its capital stock or issue or authorize or propose the issuance of any 
other securities in respect of, in lieu of, or in substitution for, shares of 
its capital stock; (iv) adopt a plan of complete or partial liquidation or 
resolutions providing for or authorizing such liquidation or a dissolution, 
recapitalization or other similar reorganization; (v) directly or indirectly 
redeem, repurchase or otherwise acquire any shares of its capital stock or 
any option with respect thereto; (vi) issue, deliver or sell, or authorize or 
propose the issuance, delivery or sale of, any shares of its capital stock or 
any option with respect thereto (other than the issuance of PHH Common Stock 
pursuant to options outstanding on the date of the Merger Agreement under PHH 
option plans and in accordance with their present terms, and the issuance by 
a wholly owned subsidiary of its capital stock to its parent corporation), or 
modify or amend any right of any holder of outstanding shares of capital 
stock or options with respect thereto; (vii) acquire (by merging or 
consolidating with, or by purchasing a substantial equity interest in or a 
substantial portion of the assets of, or by any other manner) any business or 
any corporation, partnership, association or other business organization or 
division thereof or otherwise acquire or agree to acquire any assets other 
than in the ordinary course of its business consistent with past practice; 
(viii) other than in the ordinary course of its business consistent with past 
practice, sell, lease, grant any security interest in or otherwise dispose of 
or encumber any of its assets or properties; (ix) except to the extent 
required by applicable law, permit any material change in any pricing, 
marketing, purchasing, investment, accounting, financial reporting, 
inventory, credit, allowance or tax practice or policy or any method of 
calculating any bad debt, contingency or other reserve for accounting, 
financial reporting or tax purposes or make any material tax election or 
settle or compromise any material income tax liability with any governmental 
or regulatory authority; (x) incur (which shall not be deemed to include 
entering into credit agreements, lines of credit or similar arrangements 
until borrowings are made under such arrangements) any indebtedness for 
borrowed money or guarantee any such indebtedness other than in the ordinary 
course of business consistent with past practice, or voluntarily purchase, 
cancel, prepay or otherwise provide for a complete or partial discharge in 
advance of a scheduled repayment date with respect to, or waive any right 
under, any indebtedness for borrowed money other than in the ordinary course 
of its business consistent with past practice; (xi) enter into, adopt, amend 
in any material respect (except as may be required by applicable law) or 
terminate any employee benefit plan of PHH or other agreement, arrangement, 
plan or policy between PHH and one of its subsidiaries and one or more of its 
directors, officers or employees, or, except for normal increases in the 
ordinary course of business consistent with past practice that, in the 
aggregate, do not result in a material increase in benefits or compensation 
expense to PHH and its subsidiaries taken as a whole, increase in any manner 
the compensation or fringe benefits of any director, officer or employee, or 
pay any benefit not required by any plan or arrangement in effect as of the 
date of the Merger Agreement; (xii) enter into any contract or amend or 
modify any existing contract, or engage in any new transaction outside the 
ordinary course of business consistent with past practice or not on an 
arm's-length basis, with any affiliate of PHH or any of its subsidiaries; 
(xiii) make any capital expenditures or commitments for additions to plant, 
property or equipment constituting capital assets except in the ordinary 
course of business consistent with past practice; (xiv) make any change in 
the lines of business in which it participates or is engaged; or (xv) enter 
into any contract, commitment or arrangement to do or engage in any of the 
foregoing. 

CONDUCT OF BUSINESS OF HFS PENDING THE MERGER 

   Pursuant to the terms of the Merger Agreement, HFS has agreed that it will 
not, and will not permit its subsidiaries to, unless expressly provided for 
in the Merger Agreement, announce, enter into or commit to enter into any 
transaction, which entry into, commitment or announcement would reasonably be 
expected to cause a significant delay of the date of the mailing of the Proxy 
Statement or of the scheduled date of either of the HFS Special Meeting or 
PHH Special Meeting. 

                               52           
<PAGE>
EMPLOYEE BENEFIT PLANS 

   Pursuant to the Merger Agreement, until the first anniversary of the 
Effective Time, HFS will cause the PHH employee benefit plans (other than 
PHH's option plans) to remain in effect or, to the extent PHH employee 
benefit plans are not continued, HFS will maintain employee benefit plans for 
the employees of PHH which are no less favorable, in the aggregate, to PHH's 
employee benefit plans currently in effect. HFS will, and will cause the 
Surviving Corporation to, honor without modification (i) the PHH Corporate 
Incentive Plan FY 1997 which terminates on April 30, 1997 provided that the 
payments pursuant to such plan are: consistent with past practices; properly 
accrued for under generally accepted accounting principles; and in the 
aggregate, less than $10,000,000, and (ii) all employee severance plans (or 
policies) and employment and severance agreements of PHH or any of its 
subsidiaries disclosed to HFS in existence on the date of the Merger 
Agreement and which are in effect in accordance with the terms of the Merger 
Agreement at the Effective Time. 

DIRECTORS' AND OFFICERS' INDEMNIFICATION AND INSURANCE 

   The Merger Agreement provides that PHH, and from and after the Effective 
Time, HFS and the Surviving Corporation (each, an "Indemnifying Party"), will 
maintain all rights of indemnification existing in favor of directors, 
officers and employees of PHH or any of its subsidiaries or any person who 
becomes an officer or director of PHH or any of its subsidiaries prior to the 
Effective Time, to the full extent permitted by applicable law. 

   In addition, HFS and the Surviving Corporation have agreed that directors' 
and officers' liability insurance policies maintained by PHH and its 
subsidiaries on the date of the Merger Agreement with respect to claims 
arising from facts or events that occurred on or prior to the Effective Time, 
will be maintained in effect until the sixth anniversary of the Effective 
Time; provided, however, that HFS or the Surviving Corporation will not be 
obligated to expend any amount per annum in excess of two hundred percent 
(200%) of the aggregate premiums payable by PHH and its subsidiaries in 1996 
(on an annualized basis) in order to maintain or procure such insurance 
coverage. 

APPOINTMENT OF DIRECTOR 

   The Merger Agreement provides that HFS will use its best efforts to cause 
the HFS Board to invite Mr. Robert D. Kunisch to become a member of the HFS 
Board following the Closing, subject to an increase in the size of the HFS 
Board. 

NO SOLICITATION 

   Pursuant to the Merger Agreement, PHH has agreed that, prior to the 
Effective Time, neither it nor any of its affiliates or subsidiaries will, 
and it will not cause its representatives to, directly or indirectly, 
initiate, solicit or encourage any inquiries or the making or implementation 
of any Alternative Proposal (as defined below) or engage in any negotiations 
or discussions with, any person or group relating to an Alternative Proposal 
(excluding the transactions contemplated by the Merger Agreement), or 
otherwise facilitate any effort or attempt to make or implement an 
Alternative Proposal. For purposes hereof, an "Alternative Proposal" shall 
mean any proposal or offer with respect to a merger, consolidation or other 
business combination including PHH or any of its significant subsidiaries or 
any acquisition or similar transaction involving the purchase of (i) all or 
any significant portion of the assets of PHH and its subsidiaries taken as a 
whole, (ii) 15% or more of the outstanding shares of PHH Common Stock or 
(iii) 15% or more of the outstanding shares of the capital stock of any 
significant subsidiary of PHH. 

   PHH further agreed to immediately cease any existing activities, 
discussions or negotiations with any third parties with respect to any of the 
foregoing. In addition, PHH will notify HFS immediately if any such 
inquiries, proposals or offers are received by, any such information is 
requested from, or any such negotiations or discussions are sought to be 
initiated or continued with, PHH or its subsidiaries or representatives. 

   Notwithstanding the foregoing, the Merger Agreement also provides that the 
PHH Board may furnish information to or enter into discussions or 
negotiations with third parties that make an unsolicited bona fide 
Alternative Proposal, if the PHH Board, based upon the written opinion of 
outside counsel, determines in good faith that such action is required for 
the PHH Board to comply with its fiduciary duties to stockholders imposed by 
law. However, prior to furnishing such information to, or entering into 
discussions or negotiations with any third party, PHH must provide written 
notice to HFS to the effect that it is furnishing information to, or entering 
into discussions or negotiations with such third parties. PHH also agreed to 
keep HFS informed of the status and all material information, including the 
identity 

                               53           
<PAGE>
of third parties, with respect to any such discussions or negotiations to the 
extent such disclosure would not constitute a violation of any applicable 
law. In addition, the Merger Agreement provides that the PHH Board may, to 
the extent required, comply with Rule 14e-2 promulgated under the Exchange 
Act. 

PHH RIGHTS AGREEMENT 

   On November 13, 1996, PHH and the Rights Agent executed the Rights 
Amendment which amended the PHH Rights Agreement to provide that the 
execution and delivery of the Merger Agreement and the consummation of the 
transactions contemplated by the Merger Agreement will not cause the rights 
issued under the PHH Rights Agreement to become exercisable. In addition, the 
PHH Board agreed to take all further action reasonably requested by HFS 
(including redeeming the Rights (as such term is defined in the PHH Rights 
Agreement) immediately prior to the Effective Time or amending the PHH Rights 
Agreement) in order to render the Rights inapplicable to the Merger 
Agreement, the Merger and the other transactions contemplated thereby. Prior 
to the Effective Time, without the prior written consent of HFS, PHH will not 
take any action to amend the PHH Rights Agreement or to redeem the Rights. 

CONDITIONS PRECEDENT TO THE MERGER 

   In addition to the approval of the Share Issuance by the stockholders of 
HFS by the requisite vote under applicable law and under applicable 
regulations, and the approval of the Merger Proposal by the stockholders of 
PHH, the obligations of PHH and HFS to effect the Merger are subject to the 
fulfillment or waiver of certain conditions specified in the Merger 
Agreement, including, among others: (i) the receipt of certain material 
consents, approvals and waivers from governmental authorities and third 
parties; (ii) the continuing accuracy of the representations and warranties 
of the respective parties contained in the Merger Agreement; (iii) the 
performance and compliance in all material respects by the respective parties 
of all obligations under the Merger Agreement required to be performed on or 
prior to the consummation of the Merger; (iv) the absence of any injunction 
or other order by any federal or state court preventing consummation of the 
Merger; (v) the applicable period under the HSR Act having expired or been 
terminated; (vi) authorization of the shares of HFS common stock issuable to 
PHH's stockholders for listing on the NYSE; (vii) the receipt of letters from 
Deloitte & Touche LLP and KPMG Peat Marwick LLP stating that the Merger will 
qualify as a pooling of interests transaction; (viii) the receipt of an 
opinion from Skadden, Arps, Slate, Meagher & Flom LLP by HFS and from Piper & 
Marbury L.L.P. by PHH relating to the tax free-status of the Merger; and (ix) 
that the average price per share of HFS Common Stock over a period of twenty 
(20) trading days preceding the fifth trading day prior to the Closing Date 
shall be no less than $50.00 (the "Minimum Average Price"), subject to 
adjustment. 

   Furthermore, the obligation of HFS to effect the Merger is subject to the 
fulfillment or waiver of additional conditions specified in the Merger 
Agreement, including: (i) that the PHH Rights Agreement will not have become 
exercisable on or prior to the Closing Date; (ii) the receipt of required 
consents from the required banks with respect to certain credit agreements 
between such banks and HFS; and (iii) the receipt of required consents under, 
or appropriate refinancing or replacement of, certain Master Credit 
Agreements of PHH. All of such conditions have been fulfilled: the PHH Rights 
Amendment was amended on November 13, 1996 (see PHH Rights Agreement above), 
at March 3, 1997, HFS has received substantially all the requisite bank 
consents and at March 10, 1997, PHH has entered into appropriate replacement 
master credit agreements. 

TERMINATION 

   The Merger Agreement may be terminated by mutual written consent of the 
parties. The Merger Agreement may also be terminated by either PHH or HFS if 
(i) the Merger has not occurred on or before June 16, 1997 and such failure 
does not result from any breach by the terminating party of any obligation 
under the Merger Agreement, (ii) the requisite vote of the stockholders of 
PHH at the PHH Special Meeting or the requisite vote under applicable law or 
applicable NYSE regulations of the stockholders of HFS at the HFS Special 
Meeting has not been obtained, (iii) if there has been any material breach of 
any representation, warranty, covenant or agreement on the part of the 
non-terminating party set forth in the Merger Agreement, which breach is not 
curable or, if curable, has not been cured within thirty days 

                               54           
<PAGE>
following the receipt by the non-terminating party of notice of such breach 
from the terminating party, or (iv) any court of competent jurisdiction or 
other competent governmental or regulatory authority shall have issued an 
order making illegal or otherwise prohibiting the Merger and such order shall 
have become final and non-appealable. 

   The Merger Agreement may be terminated by PHH if (i) the PHH Board 
determines in good faith that termination of the Agreement is required for 
the PHH Board to comply with its fiduciary duties to stockholders by reason 
of an unsolicited bona fide Alternative Proposal having been made, (ii) at 
any time after the PHH Special Meeting the average price of HFS Common Stock 
over a period of twenty (20) trading days preceding the fifth trading day 
prior to such date is less than the Minimum Average Price or (iii) the HFS 
Board shall have withdrawn or modified in a manner materially adverse to PHH 
its approval or recommendation of the Merger Agreement or the Merger. 

   The Merger Agreement may be terminated by HFS if (i) the PHH Board shall 
have withdrawn or modified in a manner materially adverse to HFS its approval 
or recommendation of the Merger Agreement or the Merger or recommends an 
Alternative Proposal to the stockholders of PHH or (ii) at any time after the 
PHH Special Meeting, the average price of HFS Common Stock over a period of 
twenty (20) trading days preceding the fifth trading day prior to such date 
is less than the Minimum Average Price. 

TERMINATION FEE 

   The Merger Agreement provides that if the Merger Agreement is terminated 
by PHH pursuant to the PHH Board's determination in good faith, based upon 
the written opinion of outside counsel, that termination is required in order 
to comply with its fiduciary duty by reason of an unsolicited Alternative 
Proposal, or by HFS if the PHH Board withdraws or modifies in a manner 
materially adverse to HFS its approval or recommendation of the Merger 
Agreement or the Merger, or recommends an Alternative Proposal to the 
stockholders of PHH, then PHH shall pay HFS a termination fee of $50,000,000. 

   In the event that the Merger Agreement is terminated by either party due 
to PHH's failure to obtain the requisite vote upon a vote held at the PHH 
Special Meeting and, prior to such termination, a third party has made an 
Alternative Proposal, then PHH shall pay HFS's documented out-of-pocket 
expenses relating to the Merger Agreement and the transactions contemplated 
by the Merger Agreement, provided that such expenses shall not exceed 
$2,500,000. In the event that within one year after the date of the 
termination PHH enters into an agreement with the third party who made the 
Alternative Proposal, then PHH shall pay HFS a termination fee of 
$50,000,000. 

   In the event that the Merger Agreement is terminated by either party due 
to HFS's failure to obtain the requisite vote on the Share Issuance under 
applicable law or applicable regulations upon a vote held at the HFS Special 
Meeting, then HFS shall pay PHH's documented out-of-pocket expenses relating 
to the Merger Agreement and the transactions contemplated by the Merger 
Agreement, provided that such expenses shall not exceed $2,500,000. 

AMENDMENT; WAIVER 

   The Merger Agreement may be amended, supplemented or modified by action 
taken by or on behalf of the respective boards of directors of the parties 
thereto at any time prior to the Effective Time, whether prior to or after 
the approval of the stockholders of PHH and HFS has been obtained, but after 
such adoption and approval only to the extent permitted by applicable law. 

   At any time prior to the Effective Time, any of the parties to the Merger 
Agreement may to the extent permitted by applicable law: (i) extend the time 
for the performance of any of the obligations or other acts of the other 
parties thereto; (ii) waive any inaccuracies in the representations and 
warranties of the other parties thereto or in any document delivered pursuant 
to the Merger Agreement; or (iii) waive compliance with any of the covenants, 
agreements or conditions of the other parties contained in the Merger 
Agreement. 

EXPENSES 

   The Merger Agreement provides that each party thereto will pay its own 
expenses in connection with the Merger. 

                               55           
<PAGE>
                       DESCRIPTION OF HFS CAPITAL STOCK 

GENERAL 

   The authorized capital stock of HFS consists of 300,000,000 shares of 
common stock, par value $.01 per share, and 10,000,000 shares of preferred 
stock. If the Shares Amendment is adopted by HFS stockholders and filed with 
the Secretary of State of the State of Delaware, the number of shares of HFS 
Common Stock will increase to 600,000,000 shares. As of the Record Date, 
127,529,530 shares of HFS Common Stock were issued and outstanding and held 
of record by 504 stockholders. There are no shares of preferred stock 
outstanding on the date hereof. 

   HFS's Amended and Restated Certificate of Incorporation and By-laws 
provide that directors will be removed from office only for cause at any time 
by the affirmative vote of the holders of a majority of the shares entitled 
to vote for the election of directors at any annual or special meeting of 
stockholders for that purpose. 

COMMON STOCK 

   Holders of HFS Common Stock are entitled to one vote for each share held 
of record on all matters on which stockholders are entitled to vote. There 
are no cumulative voting rights and holders of HFS Common Stock have no 
preemptive rights. All issued and outstanding shares of HFS Common Stock are 
validly issued, fully paid and non-assessable. Holders of Common Stock are 
entitled to such dividends as may be declared from time to time by the HFS 
Board out of funds legally available for that purpose. Upon dissolution, 
holders of HFS Common Stock are entitled to share pro rata in the assets of 
HFS remaining after payment in full of all its liabilities and obligations, 
including payment of the liquidation preference, if any, of any preferred 
stock then outstanding. 

PREFERRED STOCK 

   The HFS Board, without further action by the stockholders, is authorized 
to issue preferred stock in one or more series and to designate as to any 
such series the dividend rate, redemption prices, preferences on liquidation 
or dissolution, conversion rights, voting rights and any other preferences, 
and relative, participating, optional or other special rights and 
qualifications, limitations or restrictions. The rights of the holders of HFS 
Common Stock will be subject to, and may be adversely affected by, the rights 
of the holders of any preferred stock that may be issued in the future. 
Issuance of a new series of preferred stock, while providing desirable 
flexibility in connection with possible acquisitions or other corporate 
purposes, could have the effect of making it more difficult for a third party 
to acquire, or of discouraging a third party from acquiring, a majority of 
the outstanding voting stock of HFS. HFS has no present plans to issue any 
new series of preferred stock. 

SECTION 203 OF THE DELAWARE GENERAL CORPORATION LAW 

   Generally, Section 203 of the DGCL prohibits a publicly held Delaware 
corporation from engaging in any "business combination" with an "interested 
stockholder" for a period of three years following the time that such 
stockholder becomes an interested stockholder, unless (i) prior to such time 
either the business combination or the transaction which resulted in the 
stockholder becoming an interested stockholder is approved by the board of 
directors of the corporation, (ii) upon consummation of the transaction which 
resulted in the stockholder becoming an interested stockholder, the 
interested stockholder owned at least 85% of the voting stock of the 
corporation outstanding at the time the transaction commenced, excluding, for 
purposes of determining the number of shares outstanding, those shares owned 
(A) by persons who are both directors and officers and (B) certain employee 
stock plans, or (iii) at or after such time the business combination is 
approved by the board and authorized at an annual or special meeting of 
stockholders, and not by written consent, by the affirmative vote of at least 
66 2/3% of the outstanding voting stock which is not owned by the interested 
stockholder. A "business combination" includes certain mergers, 
consolidations, asset sales, transfers and other transactions resulting in a 
financial benefit to the interested stockholder. An "interested stockholder" 
is a person who, together with affiliates and associates, owns (or within the 
preceding three years, did own) 15% or more of the corporation's voting 
stock. 

                               56           
<PAGE>
LIMITATIONS ON CHANGE OF CONTROL 

   HFS is a party to certain employment agreements, an earnout agreement, 
credit agreements and certain indentures, each of which contain provisions 
with respect to a change in control of HFS. In addition, certain provisions 
of HFS's Amended and Restated Certificate of Incorporation may inhibit 
changes in control of HFS. See "DESCRIPTION OF CAPITAL STOCK--Disqualified 
Stockholders" and "RISK FACTORS--Certain Anti-takeover Effects; Divestiture 
and Loss of Voting Rights." 

DISQUALIFIED STOCKHOLDERS 

   HFS's Amended and Restated Certificate of Incorporation provides that no 
holder of capital stock of HFS who: (1) beneficially owns five percent or 
more of the outstanding capital stock of HFS and who has not fully cooperated 
with HFS and/or any Gaming Authority (as defined below) with respect to 
providing all requested information (including financial statements) relating 
to such holder, responding to all inquiries and questions raised by HFS 
and/or any Gaming Authority, consenting to relevant background investigations 
or complying with any other requests of HFS and/or any Gaming Authority in 
connection with any Gaming License (as defined below); (2) is required by any 
Gaming Authority to be qualified with respect to any Gaming License and who 
has neither been qualified by nor obtained a waiver of qualification from 
each Gaming Authority requiring qualification with respect to any Gaming 
License in a timely manner; or (3) has been found to be disqualified or 
unsuitable with respect to any Gaming License, which finding has not been 
reversed, vacated or superseded (each, a "Disqualified Stockholder"), shall 
be entitled to vote, directly or indirectly, any shares of capital stock of 
HFS beneficially owned by such holder on any matter, and no shares of capital 
stock of HFS beneficially owned by a Disqualified Stockholder shall be 
considered as outstanding stock entitled to vote for any purpose. 

   A Disqualified Stockholder shall, upon the request of HFS, dispose of such 
holder's publicly-traded capital stock of HFS within 10 days after receipt of 
such request. Alternatively, HFS may, at its option, redeem such Disqualified 
Stockholder's capital stock of HFS as provided in HFS's Amended and Restated 
Certificate of Incorporation at the Redemption Price (as defined below). 

   Holders of capital stock of HFS shall be required to pay any costs and 
investigative fees incurred in connection with any background investigation 
by, or qualification or suitability application with, any Gaming Authority. 
Upon becoming a Disqualified Stockholder, such holder shall have no further 
right to exercise, directly or through any trustee or nominee, any right 
conferred by its capital stock of HFS and no further right to receive any 
distribution with respect to any such capital stock of HFS. 

   As used herein, the term "Gaming Authorities" includes all federal, state, 
local or foreign government authorities and the National Indian Gaming 
Commission or other tribal authorities which issue or grant any license or 
approval necessary or appropriate for the lawful operation of gaming and 
related businesses now or hereafter engaged in by HFS or its subsidiaries; 
the term "Gaming License" means all licenses and other regulatory approvals 
necessary for the lawful operation of gaming and related businesses now or 
hereafter engaged in by HFS or any subsidiary within or without the United 
States from the Gaming Authorities empowered to issue or grant Gaming 
Licenses; and the term "Redemption Price" for a share of capital stock of HFS 
means the average closing sale price during the 20-day period immediately 
preceding the date of the notice of redemption of a share of such capital 
stock on the composite tape for NYSE listed stocks, or if such stock is not 
quoted on the composite tape, on the NYSE, or if such stock is not listed on 
such Exchange, on the principal United States securities exchange registered 
under the Exchange Act on which such stock is listed, or if such stock is not 
listed on any such exchange, the average last quoted price or, if not so 
quoted, the average of the high bid and low asked prices in the 
over-the-counter market with respect to a share of such capital stock during 
the 20-day period preceding the date of the notice of redemption as reported 
by the National Association of Securities Dealers, Inc. Automated Quotation 
System or any similar system then in use, or if no such quotations are 
available, the fair market value on the date of the call for redemption of a 
share of such stock as determined by the HFS Board. 

TRANSFER AGENT 

   ChaseMellon is the Registrar and Transfer Agent for HFS Common Stock. 

                               57           
<PAGE>
              COMPARATIVE RIGHTS OF STOCKHOLDERS OF HFS AND PHH 

   Upon consummation of the Merger, the stockholders of PHH, a Maryland 
corporation, will become stockholders of HFS, a Delaware corporation. 
Accordingly, the rights of stockholders of PHH following the Merger will be 
governed by Delaware law, as well as the HFS Restated Certificate of 
Incorporation and Amended & Restated By-Laws. 

   The following is a summary of the material differences between the rights 
and privileges of PHH stockholders and those of HFS stockholders. References 
to the "DGCL" are to the General Corporation Law of Delaware, while 
references to the "MGCL" are to the General Corporation Law of Maryland. This 
summary is not meant to be relied upon as an exhaustive description of such 
differences and is qualified in its entirety by reference to the HFS Restated 
Certificate of Incorporation and Amended & Restated By-Laws, the PHH Articles 
of Incorporation (the "PHH Charter") and By-Laws, the DGCL and the MGCL. 

ACTION BY WRITTEN CONSENT OF STOCKHOLDERS 

   PHH. Under the MGCL, any action required or permitted to be taken at a 
meeting of stockholders may be taken without a meeting if all stockholders 
entitled to vote consent to the action in writing and any stockholder 
entitled to notice of the meeting but not entitled to vote at the meeting 
provides a written waiver of any right to dissent. 

   HFS. Consistent with the DGCL, the HFS By-Laws allow stockholders to take 
any action without a meeting, without prior notice and without a vote, upon 
the written consent of stockholders having not less than the minimum number 
of votes that would be necessary to take such action at a meeting at which 
all shares were present and voted. 

AMENDMENT OF CHARTER DOCUMENTS AND BY-LAWS 

   PHH. Under the MGCL, unless otherwise provided in a corporation's charter, 
a proposed charter amendment requires an affirmative vote of two-thirds of 
all the votes entitled to be cast on the matter. However, the PHH Charter 
provides that, except as provided in Section 3-602 of the MGCL (relative to 
certain business combinations discussed below), the affirmative vote of a 
majority of the total number of shares of outstanding PHH stock entitled to 
vote thereon is sufficient to amend the PHH Charter; provided that a change 
in the PHH Charter provision relating to the classification of the PHH Board 
may not shorten the term of a director then holding office. Under the MGCL, 
the power to adopt, alter, and repeal the by-laws is vested in the 
stockholders, except to the extent that the charter or the by-laws vest it in 
the board of directors. The PHH By-Laws provide that they may be amended by 
the PHH Board at any regular or special meeting (except for the amendment 
provision thereof, which must be approved by the stockholders). 

   HFS. The DGCL provides that an amendment to a corporation's certificate of 
incorporation requires the recommendation of the corporation's board of 
directors, the approval of a majority of all shares entitled to vote thereon 
unless a higher vote is required in the corporation's certificate of 
incorporation (which the HFS Certificate of Incorporation does not provide), 
voting together as a single class, and the approval of a majority of the 
outstanding stock of each class entitled to vote thereon. The HFS By-Laws may 
be amended by the HFS Board (except with respect to the action by written 
consent of the stockholders or the amendment provisions thereof) and may also 
be amended by the affirmative vote of a majority of the shares present at a 
stockholder's meeting at which a quorum is present. 

BUSINESS COMBINATIONS 

   PHH. Generally, under the MGCL, the approval by the affirmative vote of 
two-thirds of all the votes entitled to be cast on the matter is required for 
mergers, consolidations, share exchanges, and any transfers of all or 
substantially all of the assets of a corporation, unless the charter 
increases or reduces the vote to not less than a majority. The PHH Charter 
does not alter the two-thirds vote requirement. 

   Subtitle 6 of Title 3 of the MGCL prohibits any business combination 
(defined to include a variety of transactions, including mergers, 
consolidations, share exchanges, sales or dispositions of assets, 

                               58           
<PAGE>
issuances of stock, liquidations, reclassification and benefits from the 
corporation, including loans or guarantees) between a Maryland corporation 
and any interested stockholder (defined generally as any person who, directly 
or indirectly, beneficially owns 10% or more of the outstanding voting stock 
of the corporation) for a period of five years after the date in which the 
interested stockholder became an interested stockholder. After such five-year 
period, a business combination between a Maryland corporation and such 
interested stockholder is prohibited unless either certain "fair-price" 
provisions are complied with or the business combination is approved by 
certain supermajority stockholder votes. The MGCL restrictions do not apply 
to a business combination with an interested stockholder if such business 
combination is approved or exempted from the MGCL by a resolution of the 
board of directors adopted prior to the date on which the interested 
stockholder became an interested stockholder. The PHH Board adopted such a 
resolution prior to the execution of the Merger Agreement. 

   A Maryland corporation also may adopt an amendment to its charter electing 
not to be subject to the provisions of the MGCL in whole or in part. Any such 
amendment generally must be approved by the affirmative vote of at least 80 
percent of the votes entitled to be cast by all holders of outstanding shares 
of voting stock and two-thirds of the votes entitled to be cast by holders of 
outstanding shares of voting stock who are not interested stockholders. No 
such amendment to the PHH Charter has been adopted. 

   HFS. Section 203 of the DGCL ("Section 203") prohibits a Delaware 
corporation from engaging in a "business combination" with an "interested 
stockholder" (as defined below) for three years following the date that such 
person becomes an interested stockholder. With certain exceptions, an 
interested stockholder is a person or group who or which owns 15% or more of 
the corporation's outstanding voting stock (including any rights to acquire 
stock pursuant to an option, warrant, agreement, arrangement or 
understanding, or upon the exercise of conversion or exchange rights, and 
stock with respect to which the person has voting rights only), or is an 
affiliate or associate of the corporation which was the owner of 15% or more 
of such voting stock at any time within the previous three years. 

   For purposes of Section 203, the term "business combination" is defined 
broadly to include mergers with or caused by the interested stockholder; 
sales or other dispositions to the interested stockholder (except 
proportionately with the corporation's other stockholders) of assets of the 
corporation or a subsidiary equal to 10% or more of the aggregate market 
value of the corporation's consolidated assets or its outstanding stock; the 
issuance or transfer by the corporation or a subsidiary of stock of the 
corporation or such subsidiary to the interested stockholder (except for 
transfers in a conversion or exchange or a pro rata distribution or certain 
other transactions, none of which increase the interested stockholder's 
proportionate ownership of any class or series of the corporation's or such 
subsidiary's stock); and receipt by the interested stockholder (except 
proportionately as a stockholder), directly or indirectly, of any loans, 
advances, guarantees, pledges or other financial benefits provided by or 
through the corporation or a subsidiary. 

   The three-year moratorium imposed on business combinations by Section 203 
does not apply if: (i) prior to the time on which such stockholder becomes an 
interested stockholder the board of directors approves either the business 
combination or the transaction which resulted in the person becoming an 
interested stockholder; (ii) the interested stockholder owns 85% of the 
corporation's voting stock upon consummation of the transaction which made 
him an interested stockholder (excluding shares held by certain affiliates of 
the corporation and certain employee stock plans); or (iii) at or subsequent 
to the time such person becomes an interested stockholder, the business 
combination is approved by both the board of directors and 66 2/3% of the 
outstanding voting stock of the corporation (excluding shares held by the 
interested stockholder). 

   Section 203 only applies to Delaware corporations which have a class of 
voting stock that is listed on a national securities exchange, is quoted on 
an interdealer quotation system such as Nasdaq or is held of record by more 
than 2,000 stockholders. A Delaware corporation may elect in its original 
certificate of incorporation, or by amending its certificate of incorporation 
or bylaws, that it will not be governed by Section 203. Any such amendment 
must be approved by the stockholders and may not be further amended by the 
board of directors. HFS is subject to the provisions of Section 203 and has 
not elected to opt out from being governed by Section 203. 

                               59           
<PAGE>
APPRAISAL RIGHTS 

   PHH. Under the MGCL, except as otherwise provided by the MGCL, 
stockholders have the right to demand and receive payment of the "fair value" 
of their stock in the event of (i) a merger or consolidation, (ii) a share 
exchange, (iii) a transfer of all or substantially all assets not in the 
ordinary course of business, (iv) an amendment to the charter which alters 
the contract rights, as expressly set forth in the charter, of any 
outstanding stock and which substantially adversely affects the stockholder's 
rights, unless the right to do so is preserved by the charter (which it is 
not, in the case of PHH), (v) certain business combinations or (vi) after an 
approval by the stockholders of voting rights for control shares which 
constitute a majority of the voting power of the corporation. However, except 
as otherwise provided by the MGCL, stockholders do not have appraisal rights 
if, among other things, the stock is listed on a national securities 
exchange: (i) with respect to a merger of a 90% or more owned subsidiary into 
its parent, on the date notice of such merger is given or waived, or (ii) 
with respect to any other transaction, on the record date for determining 
stockholders entitled to vote on the transaction. 

   HFS. The DGCL provides for dissenters' appraisal rights only in the case 
of a statutory merger or consolidation of the corporation where the 
petitioning stockholder has neither voted in favor of nor consented in 
writing to the transaction. In addition, no dissenters' appraisal rights are 
available where the corporation is to be the surviving corporation and a vote 
of its stockholders is not required under DGCL Section 251(f). Unless 
otherwise provided for in a corporation's certificate of incorporation, there 
are no dissenters' appraisal rights for shares of stock listed on a national 
securities exchange or held by more than 2,000 holders of record, unless such 
stockholders would be required to accept anything other than shares of stock 
of the surviving corporation, shares of another corporation so listed or held 
by such number of holders or record, cash in lieu of fractional shares of 
such stock or any combination thereof. 

PREEMPTIVE RIGHTS 

   Neither PHH nor HFS stockholders have preemptive rights with respect to 
issuances of capital stock. 

INDEMNIFICATION 

   PHH. Under the MGCL, a corporation may indemnify any director or officer 
made a party to any proceeding unless it is established that (i) the 
director's or officer's act or omission was material to the cause of action 
and was committed in bad faith or resulted from active and deliberate 
dishonesty, (ii) the director or officer actually received an improper 
benefit in money, property or services, or (iii) in the case of criminal 
proceedings, the director or officer had reasonable cause to believe the act 
or omission was unlawful. The PHH Charter provides that PHH will indemnify 
its directors and its officers to the full extent required or permitted by 
Maryland law. 

   The MGCL states that a determination must be made that a director or 
officer has met the required standard of conduct before the director or 
officer may be indemnified. The determination may be made by a majority vote 
of disinterested directors, by special legal counsel (selected by the 
disinterested directors) or by the stockholders. 

   The MGCL also establishes several mandatory rules for indemnification. In 
a stockholder derivative suit, a corporation may not indemnify a director or 
officer if he or she is adjudged liable to the corporation. Moreover, a 
corporation may not indemnify a director or officer who is adjudged to be 
liable, in any proceeding, for a personal benefit that was improperly 
received. A director or officer who is successful, on the merits or 
otherwise, in any proceeding must be indemnified by the corporation for 
reasonable expenses (including attorneys' fees). 

   The MGCL permits a corporation to advance reasonable expenses to directors 
and officers upon the director's or officer's written affirmation of his or 
her good faith belief that he or she has met the required standard of conduct 
and after undertaking to repay the corporation if it is determined that the 
standard has not been met. Under the PHH By-Laws, a director or officer is 
entitled to payment of expenses in advance of the final disposition of a 
proceeding, upon receipt of such affirmation and undertaking, unless a 
determination has been made that facts exist which preclude indemnification. 

                               60           
<PAGE>
   HFS. Section 145 of the DGCL authorizes a Delaware corporation to 
indemnify any person who was, is, or is threatened to be made, a party in any 
civil, criminal, administrative or investigative pending or completed action, 
suit or proceeding (other than an action by or in the right of a corporation) 
by reason of the fact that he is or was a director, officer, employee or 
agent of the corporation, or is or was serving at the request of the 
corporation as a director, officer, employee or agent of another entity, for 
expenses (including attorney's fees), judgments, fines and amounts paid in 
settlement actually and reasonably incurred by such person in connection with 
any threatened, pending or completed action, suit or proceeding. With respect 
to actions by or in the right of a corporation, the DGCL authorizes 
indemnification of such person for expenses (including attorneys' fees) 
actually and reasonably incurred by him in connection with the defense or 
settlement of such action or suit. To be entitled to indemnification, a 
person must have acted in good faith and in a manner he reasonably believed 
to be in, or not opposed to, the best interests of the corporation, and, with 
respect to any criminal action or proceeding, had no reasonable cause to 
believe such conduct was unlawful with respect to actions taken by or in the 
right of the corporation. With respect to actions by or in the right of the 
corporation, court approval is required for indemnification relating to any 
claim as to which a person has been adjudged liable to the corporation. 

   The DGCL requires indemnification for expenses actually and reasonably 
incurred by any director, officer, employee or agent in connection with a 
proceeding against such person for actions in such capacity to the extent 
that the person has been successful on the merits or otherwise. Advancement 
of expenses (i.e., payment prior to a determination on the merits) is 
permitted, but not required, by the DGCL. A director or officer must 
undertake to repay such expenses if it is ultimately determined that he or 
she is not entitled to indemnification. The disinterested members of the 
board (or independent legal counsel or stockholders) must determine, in each 
instance where indemnification is not required by the DGCL, that such 
director, officer, employee or agent is entitled to indemnification. The DGCL 
provides that the statutory indemnification is not exclusive. 

   The HFS Certificate of Incorporation and By-Laws each provide for 
indemnification of officers and directors as permitted by Section 145 of the 
DGCL. 

LIMITATION OF PERSONAL LIABILITY OF DIRECTORS 

   PHH. The MGCL provides that a corporation's charter may include a 
provision eliminating or limiting the personal liability of a director or 
officer to the corporation or its stockholders for money damages except (i) 
to the extent that it is proved that the person actually received an improper 
benefit or profit in money, property or services, for the amount of the 
benefit or profit in money, property, or services actually received or (ii) 
to the extent that a court finds that the person's action, or failure to act, 
was the result of active and deliberate dishonesty and was material to the 
cause of action adjudicated in the proceeding. The PHH Charter provides that 
its directors and officers have no personal liability to PHH or its 
stockholders for money damages to the fullest extent permitted by Maryland 
law. 

   HFS. Section 102(b)(7) of the DGCL allows a Delaware corporation to limit 
or eliminate the personal liability of directors to a corporation and its 
stockholders for monetary damages for breach of fiduciary duty as a director 
subject to certain limitations. The HFS Certificate of Incorporation provides 
for the limitation of liability as permitted by Section 102(b)(7). 

CLASSIFIED BOARD OF DIRECTORS 

   PHH. The MGCL permits, but does not require, a classified board of 
directors. The PHH Charter and By-Laws provide for three classes of 
directors, with each class elected for a term of three years and consisting, 
as nearly as possible, of one-third of the total number of directors on the 
Board. The PHH By-Laws provide that PHH shall have thirteen directors, a 
number which may be amended in accordance with the By-Laws, but shall not 
have more than fifteen. At each annual meeting of PHH stockholders one class 
of directors is elected for a three-year term. Classification of directors 
has the effect of making it more difficult for stockholders to change the 
composition of a board of directors. At least two annual meetings of 
stockholders, instead of one, will generally be required to effect a change 
in the majority of 

                               61           
<PAGE>
a classified board. Such a delay may help ensure that incumbent directors, if 
confronted by a holder attempting to force a proxy contest, a tender or 
exchange offer or other extraordinary corporate transaction, would have 
sufficient time to review the proposal as well as any available alternatives 
to the proposal and to act in what they believe to be the best interests of 
the stockholders. On the other hand, the classification of directors may 
delay, defer or prevent a takeover attempt that a stockholder might consider 
in its best interest. 

   HFS. The DGCL permits, but does not require, a classified board of 
directors. The HFS Board is not divided into classes, and the directors are 
elected for one-year terms by the stockholders at their annual meeting. 
Subject to stockholder approval of the Directors Amendment and the requisite 
filing with the State of Delaware, the HFS Certificate of Incorporation will 
provide that the number of directors of HFS will be not more than twenty (20) 
(the current maximum number of directors is twelve (12)), with the precise 
number determined by a majority of the HFS Board. 

CUMULATIVE VOTING FOR DIRECTORS 

   Neither PHH nor HFS uses cumulative voting in the election of directors. 

REMOVAL OF DIRECTORS 

   PHH. Under the MGCL, except as otherwise provided in a corporation's 
charter, the stockholders generally may remove any director, with or without 
cause, by the affirmative vote of a majority of all the votes entitled to be 
cast for the election of the directors. The PHH Charter and By-Laws provide 
that a director may only be removed for cause. 

   HFS. Under the DGCL, the affirmative vote of a majority of the shares 
entitled to vote at the election of directors is required to remove 
directors, with or without cause. The HFS By-Laws provide that a director may 
only be removed for cause. 

NEWLY CREATED DIRECTORSHIPS AND VACANCIES 

   PHH. Consistent with the MGCL, the PHH Charter provides that any vacancy 
on the Board of Directors may be filled only by a majority of the directors 
in office, although less than a quorum, or by a sole remaining director. Any 
vacancy on the Board of Directors that results from an increase in the number 
of directors may be filled only by a majority of the Board of Directors in 
office. Any director elected to fill a vacancy shall have the same remaining 
term as his predecessor. The PHH By-Laws provide that the stockholders may 
elect a successor to fill a vacancy on the Board of Directors which results 
from the removal of a director. A director elected by the stockholders to 
fill a vacancy which results from the removal of a director serves for the 
balance of the term of the removed director. The PHH By-Laws further provide 
that a majority of the remaining directors, whether or not sufficient to 
constitute a quorum, may fill a vacancy on the Board of Directors which 
occurs for any reason (except due to an increase in the number of directors), 
and a majority of the entire Board of Directors may fill a vacancy which 
results from an increase in the number of directors. A director elected by 
the Board of Directors to fill a vacancy serves until the next annual meeting 
of stockholders and until his successor is elected and qualified. 

   HFS. If the position of any director of HFS is or becomes vacant, a 
majority of the directors of HFS remaining in office may appoint a successor 
to serve the full or remaining term, as the case may be, of the directorship 
in which the vacancy occurred or was created. 

SPECIAL MEETINGS 

   PHH. The PHH By-Laws provide that special meetings of stockholders may be 
called by the Chairman of the Board, the President or by a majority of the 
Board of Directors by vote at a meeting or in writing, with or without a 
meeting. In addition, under the MGCL, a special meeting of stockholders 
generally must be called on the written request of stockholders entitled to 
cast at least 25% of all the votes entitled to be cast at the meeting unless 
the charter or by-laws required a greater (not more than a majority) or 
lesser percentage. 

                               62           
<PAGE>
   HFS. A special meeting of stockholders of HFS may be called either by the 
HFS Board or by the Executive Committee thereof. The President or Secretary 
of HFS is required to call a special meeting whenever requested in writing to 
do so by stockholders holding not less than 20% of the HFS capital stock then 
outstanding and entitled to vote. 

INSPECTION RIGHTS 

   PHH. Under the MGCL any stockholder has the right to inspect and copy 
by-laws, minutes of stockholder proceedings, annual statements of affairs, 
voting trust agreements on file, and statements showing all stock and 
securities issued by the corporation during a specified period of not more 
than twelve months before the date of the request. In addition, one or more 
persons who together are and for the last six (6) months have been 
stockholders of record of at least 5% of the outstanding stock of any class 
may inspect and copy the corporation's books of account and stock ledger. 

   HFS. Under the DGCL and the HFS By-Laws, stockholders have a right during 
regular business hours and for at least ten (10) days prior to any 
stockholders' meeting and during such meeting to examine a list of 
stockholders of HFS for any purpose germane to such meeting. Additionally, 
under the DGCL, any stockholder, following a written request, also has the 
right to inspect the corporation's books and records, including the 
stockholder list, during normal business hours for a proper purpose. 

DIVIDENDS AND DISTRIBUTIONS 

   PHH. Under the MGCL, a board of directors may authorize a corporation to 
make distributions to its stockholders, subject to any restrictions in its 
charter and as provided under the MGCL. Under the MGCL, no distribution is 
permitted, however, if, after giving effect to the distribution, the 
corporation would not be able to pay its indebtedness as the indebtedness 
becomes due in the usual course of business or the corporation's total assets 
would be less than the sum of its total liabilities plus, unless the charter 
permits otherwise, the amount needed, if the corporation were to be dissolved 
at the time of the distribution, to satisfy the preferential rights upon 
dissolution of stockholders whose preferential rights on dissolution are 
superior to those receiving the distribution. 

   HFS. The DGCL provides that, subject to any restrictions in a 
corporation's certificate of incorporation, dividends may be declared from a 
corporation's surplus or, if there is no surplus, from its net profits for 
the fiscal year in which the dividend is declared and the preceding fiscal 
year. However, if the corporation's capital (generally defined in the DGCL as 
the sum of the aggregate par value of all shares of the corporation's capital 
stock, where all such shares have a par value and the board of directors has 
not established a higher level of capital) has been diminished to an amount 
less than the aggregate amount of the capital represented by the issued and 
outstanding stock of all classes having a preference upon the distribution of 
assets, dividends may not be declared and paid out of such net profits until 
the deficiency in such capital has been repaired. 

RIGHTS AGREEMENT 

   PHH. On March 15, 1996, the PHH Board adopted the PHH Rights Agreement. 
The "Rights" provided for thereunder represent the right to purchase one 
one-hundredth of a share of Series A Junior Participating Preferred Stock, 
without par value, of PHH for every outstanding share of PHH Common Stock. 
These Rights have certain anti-takeover effects. The Rights will cause 
substantial dilution to a person or group that attempts to acquire PHH in a 
manner which causes the Rights to become exercisable unless the offer is 
conditional on the Rights being redeemed or on a substantial number of Rights 
being acquired. The Rights, however, should not interfere with any merger or 
other business combination since PHH has executed the Rights Amendment, 
thereby exempting the Merger and the related acquisition of shares of PHH 
Common Stock by HFS from the potential dilution effects of the PHH Rights 
Agreement. For further discussion of the Rights Amendment, see "THE MERGER 
AGREEMENT--PHH Rights Agreement." 

   HFS. HFS has not adopted a shareholder rights or similar plan. 

                               63           
<PAGE>
            PROPOSALS FOR CERTIFICATE OF INCORPORATION AMENDMENTS 

   On November 10, 1996, the HFS Board unanimously approved a resolution to 
amend the HFS Certificate of Incorporation to increase the number of 
authorized shares of HFS Common Stock from 300,000,000 shares to 600,000,000 
shares and to amend the HFS Certificate of Incorporation and By-Laws to 
increase the maximum number of authorized members of the HFS Board from 
twelve (12) to twenty (20). HFS currently has authorized 310,000,000 shares 
of capital stock, of which 300,000,000 are designated common stock and 
10,000,000 are designated preferred stock. If the Directors Amendment is 
approved, the HFS Board would be entitled to set the number of authorized 
directors at no more than twenty (20) persons. If the Shares Amendment is 
approved, HFS would be authorized to issue up to 600,000,000 shares of common 
stock. 

DIRECTORS AMENDMENT 

   The Directors Amendment would revise Paragraph A of Article FIFTH of the 
HFS Certificate of Incorporation to read, in its entirety, as follows: 

     "FIFTH: A. Except as may be otherwise provided pursuant to Article FOURTH 
    with respect to any rights of holders of Preferred Stock to elect 
    directors, the number of directors of the Corporation shall be not less 
    than one (1) nor more than twenty (20), with the then-authorized number of 
    directors being fixed from time to time by or pursuant to a resolution 
    passed by the Board of Directors of the Corporation." 

   If the Directors Amendment is approved, the HFS Board will increase the 
number of directors of HFS by at least one. Pursuant to the Merger Agreement, 
the HFS Board has unanimously determined that if the Directors Amendment is 
approved, the HFS Board will use its best efforts to invite Mr. Robert D. 
Kunisch, Chairman, Chief Executive Officer and President of PHH, to serve in 
this new directorship until the 1997 Annual Meeting of HFS Stockholders. 

SHARES AMENDMENT 

   The Shares Amendment would revise Paragraph A of Article FOURTH of the HFS 
Certificate of Incorporation to read, in its entirety, as follows: 

     "FOURTH: A. The authorized capital stock of the Corporation shall consist 
    of Six Hundred Ten Million (610,000,000) shares, consisting of Six Hundred 
    Million (600,000,000) shares of Common Stock, each having a par value of 
    $.01 (the "Common Stock"), and Ten Million (10,000,000) shares of 
    Preferred Stock, each having a par value of $1.00 (the "Preferred 
    Stock")." 

   The increase in the number of authorized shares of HFS Common Stock will 
provide additional shares for issuance, without the delay and expense of 
further stockholder approval, at such time or times and for such proper 
corporate purposes as the HFS Board may in the future deem advisable. Such 
shares may be issued if and when the HFS Board decides it is in the best 
interest of HFS to do so which may include, without limitation, issuances (i) 
as part of an acquisition transaction (as in the case of the Merger); (ii) to 
obtain funds through the sale of HFS Common Stock; (iii) to declare a stock 
split or stock dividend; (iv) in respect of the 1993 Plan or other employee 
benefit or stock plan; or (v) for other purposes. The HFS Board may also deem 
it advisable to issue shares of HFS Common Stock pursuant to the 1993 Plan. 
Unless required by applicable law, the rules of the NYSE, the HFS Certificate 
of Incorporation or the HFS By-Laws, it is not anticipated that HFS will 
solicit the votes of stockholders prior to the issuance of HFS Common Stock 
for any of the purposes described above. 

                               64           
<PAGE>
          THE HFS BOARD UNANIMOUSLY RECOMMENDS THAT HFS STOCKHOLDERS 
             VOTE FOR THE CERTIFICATE OF INCORPORATION AMENDMENT 

                       PROPOSAL FOR 1993 PLAN AMENDMENT 

   The 1993 Plan was adopted by the Executive Committee of the HFS Board on 
March 3, 1993 and approved by the stockholders on May 12, 1993. The 1993 Plan 
was amended and restated by the HFS Board on February 10, 1994, which 
amendment and restatement was approved by the stockholders on June 14, 1994. 
The 1993 Plan was further amended by the HFS Board on February 8, 1995, which 
amendment was approved by the stockholders on May 5, 1995. The HFS Board 
further amended the Plan on November 3, 1995, which amendment was approved by 
the stockholders on January 22, 1996. The Plan was further amended by the HFS 
Board on January 22, 1996, May 20, 1996, July 24, 1996 and September 24, 
1996, which amendments did not require approval of the stockholders. The 
following description of the 1993 Plan Amendment is qualified in its entirety 
by the terms of the 1993 Plan Amendment, which is attached hereto as Annex 
VII, with the proposed amendment highlighted in bold type. The primary 
purposes of the 1993 Plan Amendment is to provide additional incentive to 
officers, key employees, independent contractors and non-employee directors 
and to further align their interests with the interests of stockholders. 

   Under the 1993 Plan, as currently in effect, 24,541,600 shares (after 
taking into account equitable adjustments pursuant to the 1993 Plan) were 
authorized for issuance in connection with the grant of options. As of 
December 10, 1996, options to purchase a total of 22,178,694 shares of HFS 
Common Stock have been granted under the 1993 Plan, of which 9,988,460 were 
granted to the chief executive officer and the four other most highly 
compensated executive officers of HFS and 12,190,234 were granted to other 
employees, directors or independent contractors of HFS. Of the shares 
authorized for issuance pursuant to the 1993 Plan, 2,362,906 shares remained 
available for grant as of December 10, 1996. The HFS Board believes that the 
proposed increase in the number of shares available for issuance under the 
1993 Plan is necessary in order to continue the effectiveness of the 1993 
Plan in permitting HFS to compete with other companies offering similar plans 
in attracting and retaining the most experienced and able employees and in 
order to continue to provide incentives to existing and future officers and 
employees of HFS and its subsidiaries, including PHH employees. In addition, 
the HFS Board believes that the availability of stock options for issuance to 
officers and employees of acquired companies is important to the success of 
such acquisitions. 

   Subject to stockholder approval, on November 10, 1996, the HFS Board 
approved the amendment to provide for an increase of 10,000,000 shares in the 
total number of shares of HFS Common Stock currently authorized for issuance 
under the 1993 Plan (which would increase the total number of shares 
authorized for issuance pursuant to the 1993 Plan from 24,541,600 to 
34,541,600). If the 1993 Plan Amendment is not approved by stockholders, the 
1993 Plan will remain in full force and effect, without the 1993 Plan 
Amendment. 

   Options granted under the 1993 Plan may be "ISOs" (within the meaning of 
Section 422 of the Code) or "NQSOs" not subject to Section 422 of the Code. 
Each option (ISO or NQSO), when it becomes exercisable, entitles the holder 
thereof to purchase a share of HFS Common Stock for an amount equal to the 
exercise price of the option, payable in cash, in shares of HFS Common Stock 
with an aggregate value equal to the exercise price of the option, or in a 
combination thereof. The exercise price of each option under the 1993 Plan 
may not be less than the fair market value of a share of HFS Common Stock on 
the date the option is granted. 

   A limitation is placed on the number of shares available to any individual 
participant. For calendar year 1996 and thereafter, the annual limitation on 
the number of stock options that may be granted to any individual is the 
greater of (x) stock options relating to 50% of the total number of shares 
granted pursuant to the 1993 Plan in any calendar year or (y) stock options 
relating to 2,000,000 shares in any calendar year. 

   Options are granted to non-employee directors based on a formula whereby 
non-employee directors, upon initial appointment or election to the HFS 
Board, are granted options to purchase 50,000 shares of 

                               65           
<PAGE>
HFS Common Stock. Options granted to non-employee directors are exercisable 
as to 20% of the shares covered by the option on the first, second, third, 
fourth and fifth anniversaries of the date the option is granted. 

   All options held by an optionee will become fully exercisable (to the 
extent not already exercisable) if a "change-of-control transaction" (as 
defined in the 1993 Plan) occurs. All options granted under the 1993 Plan, to 
the extent not exercised and unless otherwise provided, expire on the 
earliest of (i) the tenth anniversary of the date of grant, (ii) two years 
following the optionee's termination of employment (or service as an 
independent contractor or a non-employee director, as the case may be) on 
account of death, retirement or disability or (iii) one year following the 
optionee's termination of employment (or service as an independent contractor 
or a non-employee director, as the case may be) for any other reason. The 
terms of any options granted to participants who are not non-employee 
directors may be extended at the discretion of the HFS Board, but in no event 
beyond ten years from the date of grant. 

   The HFS Board may from time to time amend or terminate the 1993 Plan, 
provided that (i) no such amendment or termination may adversely affect the 
rights of any participant without the consent of such participant and (ii) to 
the extent required by Rule 16b-3 under Section 16(b) of the Exchange Act or 
any other law, regulation or stock exchange rule, no amendment shall be 
effective without the approval of HFS's stockholders. 

   Certain Federal Income Tax Consequences. The following discussion is a 
brief summary of the principal United States Federal Income tax consequences 
under current Federal income tax laws relating to awards under the 1993 Plan. 
This summary is not intended to be exhaustive and, among other things, does 
not describe state, local or foreign income and other tax consequences. 

   NQSOs. An optionee will not recognize any taxable income upon the grant of 
an NQSO. HFS will not be entitled to a tax deduction with respect to the 
grant of NQSOs. 

   Upon exercise of an NQSO, the excess of the fair market value of the HFS 
Common Stock on the exercise date over the exercise price will be taxable as 
compensation income to the optionee and will be subject to applicable 
withholding taxes. HFS will generally be entitled to a tax deduction in the 
amount of such compensation income. The optionee's tax basis for the HFS 
Common Stock received pursuant to the exercise of an NQSO will equal the sum 
of the compensation income recognized and the exercise price. 

   In the event of a sale of HFS Common Stock received upon the exercise of 
an NQSO, any appreciation or depreciation after the exercise date generally 
will be taxed as capital gain or loss and will be long-term capital gain or 
loss if the holding period for such HFS Common Stock was more than one year. 

   ISOs. An optionee will not recognize any taxable income at the time of 
grant or exercise of an ISO and HFS will not be entitled to a tax deduction 
with respect to such grant or exercise. Exercise of an ISO may, however, give 
rise to taxable compensation income subject to applicable withholding taxes, 
and a tax deduction to HFS, if the ISO is not exercised on a timely basis 
(generally, while the optionee is employed by HFS or within 90 days after 
termination of employment) or if the optionee engages in a "disqualifying 
disposition," as described below. The amount of the excess of the fair market 
value, on the date of exercise of an ISO, of the shares acquired through such 
exercise over the exercise price constitutes an item of tax adjustment for 
purposes of the Federal alternative minimum tax. 

   A sale or exchange by an optionee of shares acquired upon the exercise of 
an ISO more than one year after the transfer of the shares to such optionee 
and more than two years after the date of grant of the ISO will result in any 
difference between the net sale proceeds and the exercise price being treated 
as long-term capital gain (or loss) to the optionee. If such sale or exchange 
takes place within two years after the date of grant of the ISO or within one 
year from the date of transfer of the ISO shares to the optionee, such sale 
or exchange will generally constitute a "disqualifying disposition" of such 
shares that will have the following results: Any excess of (i) the lesser of 
(a) the fair market value of the shares at the time of exercise of the ISO 
and (b) the amount realized on such disqualifying disposition of the shares 
over (ii) 

                               66           
<PAGE>
the exercise price of such shares, will be ordinary income to the optionee 
subject to applicable withholding taxes, and HFS will be entitled to a tax 
deduction in the amount of such income. Any further gain or loss after the 
date of exercise generally will qualify as capital gain or loss and will not 
result in any deduction by HFS. 

INTERESTS OF CERTAIN PERSONS IN THE 1993 PLAN AMENDMENT 

   In considering the recommendation of the HFS Board with respect to the 
approval of the 1993 Plan Amendment, stockholders should be aware that (i) 
Mr. Silverman has an interest in and will benefit from the approval of the 
1993 Plan Amendment because the grant of stock options to Mr. Silverman is 
contingent upon stockholder approval of the 1993 Plan Amendment or a similar 
amendment to the 1993 Plan and (ii) John D. Snodgrass has an interest in and 
will benefit from the approval of the Plan Amendment because Mr. Snodgrass's 
employment agreement provides that in each of May 1997 and May 1998, HFS will 
grant Mr. Snodgrass stock options to purchase 250,000 shares of HFS Common 
Stock, subject to adjustments for changes in capitalization. 

PLAN BENEFITS 

   Except as set forth on the table below, awards under the 1993 Plan will be 
granted at the sole discretion of the Compensation Committee of the HFS Board 
and performance criteria, if any, may vary from year to year and from 
participant to participant. Therefore, benefits under the 1993 Plan are not 
determinable. In the event that the 1993 Plan Amendment is approved by the 
stockholders and assuming that there are sufficient authorized shares in the 
1993 Plan available for such grants, the following table sets forth certain 
information regarding stock option grants that HFS is required to make 
pursuant to employment contracts. 

                              NEW PLAN BENEFITS 
                                  1993 PLAN 

<TABLE>
<CAPTION>
                                                        NUMBER OF SHARES OF COMMON STOCK 
NAME AND POSITION                       FISCAL YEAR      UNDERLYING AWARDS IN SUCH YEAR 
- --------------------------------------  -------------  -------------------------------- 
<S>                                     <C>            <C>
Henry R. Silverman                      1997                            2,000,000 
Chairman of the Board                   1998                            2,000,000 
and Chief Executive Officer             1999                            2,000,000 
                                        2000                            2,000,000 

All Executives as a Group               1997                            2,250,000 
                                        1998                            2,250,000 
                                        1999                            2,000,000 
                                        2000                            2,000,000 

All Non-Executive Directors as a Group  1997                            0 
                                        1998                            0 
                                        1999                            0 
                                        2000                            0 

All Non-Executive Officers as a Group   1997                            0 
                                        1998                            0 
                                        1999                            0 
                                        2000                            0 

</TABLE>

          THE HFS BOARD UNANIMOUSLY RECOMMENDS THAT HFS STOCKHOLDERS 
                      VOTE FOR THE 1993 PLAN AMENDMENT. 

                               67           
<PAGE>
                          LEGAL MATTERS AND EXPERTS 

   The validity of the HFS Common Stock offered hereby will be passed on for 
HFS by Skadden, Arps, Slate, Meagher & Flom LLP, 919 Third Avenue, New York, 
New York 10022. 

   The consolidated financial statements and the related financial statement 
schedules included elsewhere herein and incorporated in this Joint Proxy 
Statement/Prospectus by reference from the HFS Incorporated Annual Report on 
Form 10-K for the year ended December 31, 1995 have been audited by Deloitte 
& Touche LLP, independent auditors, as stated in their reports which are 
included elsewhere herein and incorporated herein by reference and have been 
so incorporated in reliance upon the reports of such firm given upon their 
authority as experts in accounting and auditing. 

   The balance sheet of Century 21 Real Estate of the Mid-Atlantic States, 
Inc. as of December 31, 1995 and the related statements of income, changes in 
stockholder's equity and cash flows for the year then ended, which appear in 
the Form 8-K dated April 5, 1996 of HFS Incorporated, are incorporated herein 
by reference, have been audited by Deloitte & Touche LLP, independent 
auditors, as stated in their report which is incorporated herein by reference 
and have been so incorporated in reliance upon the report of such firm given 
upon their authority as experts in accounting and auditing. 

   The financial statements of Century 21 of Southwest, Inc. (an "S" 
corporation) as of and for the years ended March 31, 1995 and 1994, which 
appear in the Form 8-K dated February 16, 1996 of HFS Incorporated have been 
incorporated by reference herein in reliance upon the report dated May 15, 
1995, of Toback CPAs, P.C., independent certified public accountants, 
incorporated by reference herein, given upon the authority of said firm as 
experts in accounting and auditing. 

   The financial statements of Century 21 of Eastern Pennsylvania, Inc. (an 
"S" corporation) as of and for the years ended April 30, 1995 and 1994, which 
appear in the Form 8-K dated February 16, 1996 of HFS Incorporated have been 
incorporated by reference herein in reliance upon the report dated June 22, 
1995, of Woolard, Krajnik, & Company, independent certified public 
accountants, incorporated by reference herein, given upon the authority of 
said firm as experts in accounting and auditing. 

   The financial statements of Century 21 Real Estate of the Mid-Atlantic 
States, Inc. as of and for the years ended December 31, 1994 and 1993, which 
appear in the Form 8-K dated February 16, 1996 of HFS Incorporated have been 
incorporated by reference herein in reliance upon the report dated May 11, 
1995, of Beers & Cutler, independent certified public accountants, 
incorporated by reference herein, given upon the authority of said firm as 
expert in accounting and auditing. 

   The consolidated financial statements of Century 21 Region V (Business 
Acquired By HFS Incorporated) as of and for the year ended July 31, 1995, which
appear in the Form 8-K dated February 16, 1996 of HFS Incorporated have been 
incorporated by reference herein in reliance upon the report dated January 12, 
1995, of White, Nelson & Co. LLP, independent certified public accountants, 
incorporated by reference herein, given upon the authority of said firm as 
expert in accounting and auditing. 

   The Independent Auditor's Report relating to the consolidated financial
statements of Century 21 Real Estate, Inc. and subsidiaries as of and for the
years ended July 31, 1995, 1994, and 1993, which appears in the Form 8-K dated
February 16, 1996 of HFS Incorporated has been incorporated by reference herein
in reliance upon the report dated September 25, 1995, of Tony H. Davidson, CPA
independent certified public accountant, incorporated by reference herein, 
given upon the authority of said individual as expert in accounting and 
auditing.

   The consolidated financial statements of Electronic Realty Associates, 
Inc. for the years ended December 31, 1994 and 1993, included in the HFS 
Incorporated Current Report on Form 8-K dated February 16, 1996, have been 
audited by Ernst & Young LLP, independent auditors, as set forth in their 
report thereon included therein and incorporated herein by reference. Such 
financial statements are incorporated herein by reference in reliance upon 
such report given upon the authority of such firm as experts in accounting 
and auditing. 

   The consolidated financial statements of Electronic Realty Associates, 
L.P. for the years ended December 31, 1995 and 1994, included in the HFS 
Incorporated Current Report on Form 8-K dated April 5, 1996, have been 
audited by Ernst & Young LLP, independent auditors, as set forth in their 

                               68           
<PAGE>
report thereon included therein and incorporated herein by reference. Such 
financial statements are incorporated herein by reference in reliance upon 
such report given upon the authority of such firm as experts in accounting 
and auditing. 

   The consolidated balance sheets of Coldwell Banker Corporation and 
subsidiaries as of December 31, 1995 and 1994 and the related consolidated 
statements of operations, stockholders' equity (deficiency) 
and cash flows for each of the two years in the period ended December 31, 
1995, which appear in the Form 8-K dated May 8, 1996 of HFS Incorporated have 
been incorporated by reference herein in reliance upon the report dated 
February 27, 1996 of Coopers & Lybrand L.L.P., independent accountants, given 
on the authority of that firm as experts in accounting and auditing 

   The consolidated statements of operations, stockholders' equity and cash 
flows for the three months ended December 31, 1993 and the consolidated 
statements of operations and cash flows for the nine months ended September 
30, 1993 of Coldwell Banker Corporation and subsidiaries (formerly Coldwell 
Banker Residential Holding Company and subsidiaries) have been audited by 
Deloitte & Touche LLP, independent auditors, as stated in their report which 
is incorporated herein by reference and has been so incorporated in reliance 
upon the report of such firm given upon their authority as experts in 
accounting and auditing. 

   The consolidated financial statements of Avis, Inc. as of February 29, 
1996 and February 28, 1995 and for each of the three years then ended, 
included in the HFS Incorporated Current Report on Form 8-K dated August 29, 
1996 as amended by the Form 8-K/A dated December 5, 1996, have been so 
incorporated in reliance on the report of Price Waterhouse LLP, independent 
accountants, given on the authority of said firm as experts in auditing and 
accounting. 

   The combined financial statements of Resort Condominiums International, Inc.
as of and for the year ended December 31, 1995, included in the HFS Incorporated
Current Report on Form 8-K/A dated March 26, 1997, have been audited by 
Ernst & Young LLP, independent auditors, as set forth in their report dated 
February 23, 1996, except for Notes 9 to 11, as to which the date is 
February 7, 1997 and have been incorporated herein by reference. Such financial
statements are incorporated herein by reference in reliance upon such report 
given upon the authority of such firm as experts in accounting and auditing.

   The consolidated financial statements and the related financial statement
schedule of PHH Corporation and subsidiaries have been included elsewhere
herein or incorporated herein by reference from the PHH annual report on Form
10-K and 10-K/A, for the year ended April 30, 1996 in reliance upon the reports
of KPMG Peat Marwick LLP, independent auditors, included elsewhere herein or 
incorporated herein by reference, given upon the authority of said firm as 
experts in accounting and auditing. Their reports contain an explanatory 
paragraph that states that PHH adopted the provisions of Statement of Financial
Accounting Standards No. 122 "Accounting for Mortgage Servicing Rights," 
in 1996.

   The consolidated balance sheets of Century 21 Real Estate Corporation (a 
wholly-owned subsidiary of MetLife) and its subsidiaries as of December 31, 
1994, 1993 and 1992 and the related consolidated statements of income, 
stockholder's equity and cash flows for the years then ended, which appear in 
the Form 8-K dated August 16, 1995, as amended August 18, 1995, of HFS 
Incorporated (formerly Hospitality Franchise Systems, Inc.), are incorporated
herein by reference, have been audited by Deloitte & Touche LLP, independent
auditors, as stated in their report which is incorporated herein by reference 
and have been so incorporated in reliance upon the report of such firm given
upon their authority as experts in accounting and auditing. 


                            STOCKHOLDER PROPOSALS 

HFS 

   Any proposals of HFS stockholders intended to be presented at HFS's 1997 
Annual Meeting must have been received by HFS for inclusion in the proxy 
statement and form of proxy relating to the meeting not later than November 
30, 1996. 

PHH 

   Any proposals of PHH stockholders intended to be presented at PHH's 1997 
Annual Meeting must have been received by PHH for inclusion in the proxy 
statement and form of proxy relating to the meeting not later than March 14, 
1997. 

                               69           
<PAGE>
                        INDEX TO FINANCIAL STATEMENTS 

<TABLE>
<CAPTION>
                                                                                               PAGE 
<S>             <C>                                                                          <C>
PRO FORMA FINANCIAL STATEMENTS 

Section A:      Pro forma combining consolidated financial statements of HFS for the Merger 
                as of September 30, 1996 and for the year ended December 31, 1995 and each 
                of the nine months ended September 30, 1995 and 1996 ....................    F-2-F-11 

Section B:      Pro Forma consolidated financial information of HFS excluding the Merger 
                as of September 30, 1996 and for the year ended December 31, 1995 and 
                for each of the nine month periods ended September 30, 1995 and 1996 ....    F-12-F-45 

Section C:      Combining historical consolidated financial statements of HFS for the 
                Merger as of September 30, 1996 and for each of the years ended December 
                31, 1993, 1994 and 1995 and each of the nine month periods ended 
                September 30, 1995 and 1996..............................................    F-46-F-56 
</TABLE>

HFS INCORPORATED 

<TABLE>
<CAPTION>
<S>              <C>                                                                                  <C>
                 The Consolidated Financial Statements and the related notes thereto of HFS as of 
                 September 30, 1996 and for the years ended December 31, 1995, 1994 and 1993, and 
                 the nine months (unaudited) ended September 30, 1996 and 1995. 
                 o Independent Auditors' Report...................................................    F-57 
                 o Consolidated Balance Sheets....................................................    F-58 
                 o Consolidated Statements of Income..............................................    F-59 
                 o Consolidated Statements of Stockholders' Equity................................    F-60 
                 o Consolidated Statements of Cash Flows..........................................    F-61 
                 o Notes to Consolidated Financial Statements.....................................    F-62-F-77 

PHH CORPORATION 

                 The Consolidated Financial Statements and the related notes thereto of PHH 
                 Corporation for the years ended April 30, 1996, 1995 and 1994, and the six 
                 months (unaudited) ended October 31, 1996 and 1995. 
                 o Independent Auditors' Report...................................................    F-78 
                 o Consolidated Statements of Income..............................................    F-79 
                 o Consolidated Balance Sheets....................................................    F-80 
                 o Consolidated Statements of Cash Flows..........................................    F-81 
                 o Consolidated Statements of Stockholders' Equity................................    F-82 
                 o Notes to Consolidated Financial Statements.....................................    F-83-F-101 
</TABLE>

                               F-1           
<PAGE>
                                  SECTION A 
                      HFS INCORPORATED AND SUBSIDIARIES 
            PRO FORMA COMBINING CONSOLIDATED FINANCIAL STATEMENTS 
                                FOR THE MERGER 

   The accompanying pro forma consolidated combining financial statements 
give effect to the Merger, which will be accounted for as a pooling of 
interests. Accordingly, the underlying pro forma combining consolidated 
balance sheet as of September 30, 1996 and the pro forma combining 
consolidated statements of income for the year ended December 31, 1995 and 
the nine month periods ended September 30, 1995 and 1996 reflect the 
combining of the historical financial results of PHH with the pro forma 
financial results of HFS prior to HFS entering into the Merger Agreement. The 
pro forma financial results of HFS include all of HFS's acquisitions prior to 
the Merger Agreement, including the recent acquisitions of Avis and RCI. 

   The pro forma combining consolidated financial statements reflect 
adjustments for the pooling of HFS and PHH, including reclassifications to 
conform to the presentation expected to be used by the merged companies and 
shares issued as consideration in connection with the Merger. 

   The pro forma financial statements include a one-time pre-tax 
restructuring charge incurred in connection with the Merger. The charge 
includes severance, facility consolidation and other transaction related 
costs associated with the integration of HFS and PHH businesses. HFS 
estimates the charge to be approximately $267 million before related income 
tax benefits and is not aware of any other material merger related costs which 
will be incurred in periods subsequent to the consummation date. HFS expects 
this charge to result in annual pre-tax savings of approximately $100 million 
with the full benefit of the cost reductions beginning in 1998. 

   The pro forma combining consolidated financial statements do not purport 
to present the financial position or results of operations of HFS had the 
acquisitions described in Section B occurred on the dates specified, nor are 
they necessarily indicative of the operating results that may be achieved in 
the future. 

   The pro forma combining consolidated financial statements are based on 
certain assumptions and adjustments described in the Pro Forma Consolidated 
Financial Information of HFS excluding the Merger, as set forth in Section B 
herein, and should be read in conjunction therewith and with the consolidated 
financial statements and related notes thereto of HFS and PHH and the Pro 
Forma Consolidated Financial Information of HFS excluding the Merger included 
elsewhere in this Joint Proxy Statement/Prospectus and the financial 
statements and related notes thereto of certain of the acquired companies 
previously filed with the SEC pursuant to Regulation S-X Rule 3.05, 
"Financial Statements of Business Acquired or to be Acquired", which are 
incorporated by reference in this Joint Proxy Statement/Prospectus. 

TERMS OF THE MERGER 

   Approval of the share issuance by HFS stockholders and approval of the 
proposed Merger by PHH stockholders are conditions to consummation of the 
Merger. 

   In the Merger, each outstanding share of common stock of PHH, other than 
PHH Common Stock held by PHH or held by HFS, will be converted into the right 
to receive that fraction of a share of HFS Common Stock (the "Conversion 
Number") represented by the number determined by dividing $49.50 by the 
average price of HFS Common Stock over a period of twenty trading days 
preceding the fifth trading day prior to the date of the special meeting of 
stockholders of PHH (the "Pricing Period"); provided however that in no event 
will such number be greater than 0.8250 or less than 0.6111. In addition, in 
the Merger, shares of HFS Common Stock will be issued in exchange for the 
currently outstanding options to purchase shares of PHH Common Stock. 

                               F-2           
<PAGE>
    As a result of the conversion formula described above, if the average 
price of HFS Common Stock during the Pricing Period is within the range of 
$60.00 to $81.00, holders of PHH Common Stock will receive that fraction of a 
share of HFS Common Stock having a value (based on the average price of such 
shares during the Pricing Period) of $49.50 for each share of PHH Common 
Stock (and the Conversion Number will fluctuate accordingly), but if the 
average price of HFS Common Stock during the Pricing Period is less than 
$60.00 or greater than $81.00, the Conversion Number will be fixed at 0.8250 
or 0.6111, respectively, resulting in the issuance of a number of shares of 
HFS Common Stock for each share of PHH Common Stock having a value (based on 
the average price of such shares during the Pricing Period) less than or more 
than $49.50, as the case may be. Based on the number of shares of PHH Common 
Stock outstanding on the Record Date, the number of shares of HFS Common 
Stock to be issued upon conversion of outstanding shares of PHH Common Stock 
will be not less than approximately 21.3 million shares and not more than 
approximately 28.8 million shares. (See "The Merger Agreement--General; 
conversion of shares") 

                               F-3           
<PAGE>
                                   SECTION A 
                      HFS INCORPORATED AND SUBSIDIARIES 
                    PRO FORMA COMBINING CONSOLIDATED BALANCE SHEET PAGE 1 OF 2 
                           AS OF SEPTEMBER 30, 1996 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                                                            PRO FORMA 
                                                 PRO FORMA     HISTORICAL     PRO FORMA      COMBINED 
                                                  HFS (1)       PHH (2)      ADJUSTMENTS    COMPANIES 
                                               ------------  ------------  -------------  ------------ 
<S>                                            <C>           <C>           <C>            <C>
ASSETS 
 Current assets 
  Cash and cash equivalents ..................   $  100,751    $   11,450     $     --     $   112,201 
  Restricted cash.............................                                  89,849(A)       89,849 
  Relocation receivables .....................      136,052       666,905           --         802,957 
  Other accounts and notes receivable--net ...      148,082       442,951       (6,800)(A)     584,233 
  Other current assets .......................      112,798        58,916       56,000(A)      227,714 
                                               ------------  ------------  -------------  ------------ 
TOTAL CURRENT ASSETS .........................      497,683     1,180,222      139,049       1,816,954 
                                               ------------  ------------  -------------  ------------ 
 Property and equipment-net ..................      253,893        92,846       (6,500)(A)     340,239 
 Franchise agreements--net ...................    1,027,711            --           --       1,027,711 
 Excess of cost over fair value of 
  net assets acquired--net ...................    1,667,985        47,656      (22,500)(A)   1,693,141 
 Intangible assets ...........................      608,969            --           --         608,969 
 Investment in car rental operating 
  company--net ...............................       75,000            --           --          75,000 
 Deferred income taxes-net ...................        5,200            --           --           5,200 
 Other assets ................................      139,389       125,384       (7,300)(A)     257,473 
                                               ------------  ------------  -------------  ------------ 
                                                  4,275,830     1,446,108      102,749       5,824,687 
                                               ------------  ------------  -------------  ------------ 
ASSETS UNDER FLEET MANAGEMENT 
 AND MORTGAGE PROGRAMS 
 Net investment in leases and leased vehicles            --     3,285,721           --       3,285,721 
 Mortgage loans held for sale ................           --       872,404           --         872,404 
 Mortgage servicing rights and fees  .........           --       280,344           --         280,344 
                                               ------------  ------------  -------------  ------------ 
                                                         --     4,438,469           --       4,438,469 
                                               ------------  ------------  -------------  ------------ 
TOTAL ASSETS .................................   $4,275,830    $5,884,577     $102,749     $10,263,156 
                                               ============  ============  =============  ============ 
<FN>
- ------------ 
(1)      Pro forma for all material transactions, excluding the Merger (See 
         Section B). 
(2)      The historical consolidated PHH balance sheet is as of October 31, 
         1996. 

Note: Certain reclassifications have been made to the pro forma HFS and 
      historical PHH consolidated balance sheets to conform to the 
      presentation expected to be used by the merged companies. 
</TABLE>

See Notes to pro forma combining consolidated financial statements. 

                               F-4           
<PAGE>
                                   SECTION A 
                      HFS INCORPORATED AND SUBSIDIARIES 
                    PRO FORMA COMBINING CONSOLIDATED BALANCE SHEET PAGE 2 OF 2 
                           AS OF SEPTEMBER 30, 1996 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                                                             PRO FORMA 
                                               PRO FORMA     HISTORICAL       PRO FORMA       COMBINED 
                                                HFS (1)        PHH (2)       ADJUSTMENTS     COMPANIES 
                                             ------------  -------------  ---------------  ------------ 
<S>                                          <C>           <C>            <C>              <C>
LIABILITIES AND STOCKHOLDERS' EQUITY 
 Current Liabilities 
  Accounts payable and other 
   accrued liabilities .....................   $  438,639    $  418,143       $  76,651 (B) $   933,433 
  Deferred revenue--net ....................      143,873            --              --         143,873 
  Income taxes payable .....................       81,633            --              --          81,633 
  Accrued acquisition obligations ..........       68,844            --         193,900 (A)     262,744 
  Current portion of long-term debt  .......      130,837            --              --         130,837 
                                             ------------  -------------  ---------------  ------------ 
TOTAL CURRENT LIABILITIES ..................      863,826       418,143         270,551       1,552,520 
                                             ------------  -------------  ---------------  ------------ 
                                                                                584,796 (C) 
  Long-term debt ...........................      830,099            --          89,849 (A)   1,504,744 
  Deferred revenue .........................      193,002       114,021         (76,651)(B)     230,372 
  Other non-current liabilities ............       45,671            --          30,000 (A)      75,671 
  Deferred income taxes ....................       42,400            --         (12,000)(A)      30,400 
                                             ------------  -------------  ---------------  ------------ 
                                                1,974,998       532,164         886,545       3,393,707 
                                             ------------  -------------  ---------------  ------------ 
LIABILITIES UNDER FLEET MANAGEMENT 
 AND MORTGAGE PROGRAMS 
  Debt .....................................           --     4,476,805        (584,796)(C)   3,892,009 
  Deferred income taxes ....................           --       221,700              --         221,700 
                                             ------------  -------------  ---------------  ------------ 
                                                       --     4,698,505        (584,796)      4,113,709 
                                             ------------  -------------  ---------------  ------------ 
STOCKHOLDERS' EQUITY: 
 Common stock--Issued and Outstanding; Pro 
  Forma HFS, 129,289; Historical PHH, 
  34,886 and Pro Forma Combined Companies, 
  between 150,608 and 158,070...............        1,293        99,820         (99,563)(D)       1,550 
 Additional paid-in capital ................    2,093,303            --          99,563 (D)   2,192,866 
 Retained earnings .........................      206,236       568,400        (199,000)(A)     575,636 
 Foreign currency equity adjustment  .......           --       (14,312)             --         (14,312) 
                                             ------------  -------------  ---------------  ------------ 
TOTAL STOCKHOLDERS' EQUITY .................    2,300,832       653,908        (199,000)      2,755,740 
                                             ------------  -------------  ---------------  ------------ 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY     $4,275,830    $5,884,577       $ 102,749     $10,263,156 
                                             ============  =============  ===============  ============ 
<FN>
- ------------ 
(1)      Pro forma for all material transactions, excluding the Merger (See 
         Section B). 
(2)      The historical consolidated PHH balance sheet is as of October 31, 
         1996. 
Note: Certain reclassifications have been made to the pro forma HFS and 
      historical PHH consolidated balance sheets to conform to the 
      presentation expected to be used by the merged companies. 
</TABLE>

See notes to pro forma combining consolidated financial statements. 

                               F-5           
<PAGE>
                                   SECTION A 
                      HFS INCORPORATED AND SUBSIDIARIES 
             PRO FORMA COMBINING CONSOLIDATED STATEMENT OF INCOME 
                     FOR THE YEAR ENDED DECEMBER 31, 1995 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                                                                            PRO FORMA 
                                              PRO FORMA     HISTORICAL      PRO FORMA       COMBINED 
                                               HFS (1)       PHH (2)       ADJUSTMENTS      COMPANIES 
                                            ------------  ------------  ---------------  ------------- 
<S>                                         <C>           <C>           <C>              <C>
NET REVENUES 
 Service fees .............................   $1,088,916    $       --      $ 203,390 (E)  $1,292,306 
 Real estate services .....................           --       250,154             --         250,154 
                                            ------------  ------------  ---------------  ------------- 
 Service fees, net ........................    1,088,916       250,154        203,390       1,542,460 
                                            ------------  ------------  ---------------  ------------- 
 Fleet management .........................           --     1,347,870       (203,390)(E)   1,144,480 
  Depreciation on vehicles under operating 
   leases .................................           --      (929,341)            --        (929,341) 
  Interest ................................           --            --       (159,652)(F)    (159,652) 
                                            ------------  ------------  ---------------  ------------- 
 Fleet management, net ....................           --       418,529       (363,042)         55,487 
                                            ------------  ------------  ---------------  ------------- 
 Mortgage Services.........................           --       173,787             --         173,787 
  Amortization of mortgage servicing 
   rights and fees.........................           --            --        (30,667)(G)     (30,667) 
  Interest.................................           --            --        (49,869)(I)     (49,869) 
                                            ------------  ------------  ---------------  ------------- 
 Mortgage services, net ...................           --       173,787        (80,536)         93,251 
                                            ------------  ------------  ---------------  ------------- 
 Other ....................................       89,232            --             --          89,232 
 Equity in loss of car rental operating 
  company..................................       (5,272)           --             --          (5,272) 
                                            ------------  ------------  ---------------  ------------- 
Net revenues ..............................    1,172,876       842,470       (240,188)      1,775,158 
                                            ------------  ------------  ---------------  ------------- 
EXPENSES 
 Marketing and reservation ................      274,331            --             --         274,331 
 Selling, general and administrative (K)  .      423,948       310,567        (29,692)(H)     704,823 
 Costs, including interest, of carrying 
  and reselling homes .....................           --       125,925         (2,629)(H)     123,296 
 Direct costs of mortgage services  .......           --        60,498        (30,667)(G)      29,831 
 Depreciation and amortization ............      130,767            --         32,321 (H)     163,088 
 Interest .................................       52,731       212,365       (159,652)(F)      55,575 
                                                                              (49,869)(I) 
 Other ....................................       18,779            --          5,076 (K)      23,855 
                                            ------------  ------------  ---------------  ------------- 
  Total expenses ..........................      900,556       709,355       (235,112)      1,374,799 
                                            ------------  ------------  ---------------  ------------- 
Income before income taxes ................      272,320       133,115         (5,076)        400,359 
Provision (benefit) for income taxes  .....      112,395        54,995         (2,096)        165,294 
                                            ------------  ------------  ---------------  ------------- 
Net income (K) ............................   $  159,925    $   78,120      $   (2,980)    $  235,065 
                                            ============  ============  ===============  ============= 
PER SHARE INFORMATION (PRIMARY) 
 Net Income (K)............................   $     1.15    $     2.25                     $     1.42 (J) 
                                            ============  ============                   ============= 
 Weighted average common and common 
  equivalent shares outstanding............      142,498        34,755         25,677 (J)     168,175 (J) 
                                            ============  ============  ===============  ============= 
PER SHARE INFORMATION (FULLY DILUTED) 
 Net income (K)............................   $     1.14    $     2.24                     $     1.41 (J) 
                                            ============  ============                   ============= 
 Weighted average common and common 
  equivalent shares outstanding ...........      144,335        34,951         25,822 (J)     170,157 (J) 
                                            ============  ============  ===============  ============= 
</TABLE>

(1)      Pro forma for all material transactions, excluding the Merger (See 
         Section B). 
(2)      The historical consolidated statement of income of PHH is for the 
         twelve months ended January 31, 1996. 
Note:    Certain reclassifications have been made to the operating results of 
         pro forma HFS and historical PHH to conform to the presentation 
         expected to be used by the merged companies. 

See notes to pro forma combining consolidated financial statements. 

                               F-6           
<PAGE>
                                   SECTION A 
                      HFS INCORPORATED AND SUBSIDIARIES 
             PRO FORMA COMBINING CONSOLIDATED STATEMENT OF INCOME 
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                                                                          PRO FORMA 
                                              PRO FORMA    HISTORICAL      PRO FORMA       COMBINED 
                                               HFS (1)      PHH (2)       ADJUSTMENTS     COMPANIES 
                                            -----------  ------------  ---------------  ------------ 
<S>                                         <C>          <C>           <C>              <C>
NET REVENUES 
 Service fees .............................   $805,550     $       --      $ 150,028 (E)  $  955,578 
 Real estate services .....................         --        190,451             --         190,451 
                                            -----------  ------------  ---------------  ------------ 
 Service fees, net ........................    805,550        190,451        150,028       1,146,029 
                                            -----------  ------------  ---------------  ------------ 
 Fleet management .........................         --      1,003,355       (150,028)(E)     853,327 
  Depreciation on vehicles 
   under operating leases..................         --       (692,788)            --        (692,788) 
  Interest ................................         --             --       (117,373)(F)    (117,373) 
                                            -----------  ------------  ---------------  ------------ 
 Fleet management, net ....................         --        310,567       (267,401)         43,166 
                                            -----------  ------------  ---------------  ------------ 
 Mortgage Services.........................         --        124,144             --         124,144 
  Amortization of mortgaging servicing 
   rights and fees.........................         --             --        (18,981)(G)     (18,981) 
  Interest.................................         --             --        (35,342)(I)     (35,342) 
                                            -----------  ------------  ---------------  ------------ 
 Mortgage services, net....................         --        124,144        (54,323)         69,821 
                                            -----------  ------------  ---------------  ------------ 
 Other ....................................     62,535             --             --          62,535 
 Equity in loss of car rental operating 
  company..................................     (5,096)            --             --          (5,096) 
                                            -----------  ------------  ---------------  ------------ 
Net revenues ..............................    862,989        625,162       (171,696)      1,316,455 
                                            -----------  ------------  ---------------  ------------ 
EXPENSES 
 Marketing and reservation ................    202,846             --             --         202,846 
 Selling, general and administrative (K)  .    308,475        232,698        (22,452)(H)     518,721 
 Costs, including interest, of carrying 
  and reselling homes .....................         --         97,698         (2,088)(H)      95,610 
 Direct costs of mortgage services  .......         --         40,093        (18,981)(G)      21,112 
 Depreciation and amortization ............     97,972             --         24,540 (H)     122,512 
 Interest .................................     40,115        154,638       (117,373)(F)      42,038 
                                                                             (35,342)(I) 
 Other ....................................     22,328             --          3,807 (K)      26,135 
                                            -----------  ------------  ---------------  ------------ 
  Total expenses ..........................    671,736        525,127       (167,889)      1,028,974 
                                            -----------  ------------  ---------------  ------------ 
Income before income taxes ................    191,253        100,035         (3,807)        287,481 
Provision (benefit) for income taxes  .....     78,935         41,397         (1,572)        118,760 
                                            -----------  ------------  ---------------  ------------ 
Net Income ................................   $112,318     $   58,638      $  (2,235)     $  168,721 
                                            ===========  ============  ===============  ============ 
PER SHARE INFORMATION (PRIMARY) 
 Net Income (K) ...........................   $    .83     $     1.70                     $     1.04 (J) 
                                            ===========  ============                   ============ 
 Weighted average common and common 
  equivalent shares outstanding............    139,315         34,484         25,477 (J)     164,792 (J) 
                                            ===========  ============  ===============  ============ 
PER SHARE INFORMATION (FULLY DILUTED) 
 Net income (K)............................   $    .82     $     1.70                     $     1.03 (J) 
                                            ===========  ============                   ============ 
 Weighted average common and common 
  equivalent shares outstanding ...........    141,807         34,594         25,558 (J)     167,365 (J) 
                                            ===========  ============  ===============  ============ 
</TABLE>

- ------------ 
(1)      Pro forma for all material transactions, excluding the Merger (See 
         Section B). 
(2)      The historical consolidated statement of income of PHH is for the 
         nine months ended October 31, 1995. 
Note:    Certain reclassifications have been made to the operating results of 
         pro forma HFS and historical PHH to conform to the presentation 
         expected to be used by the merged companies. 

     See notes to pro forma combining consolidated financial statements. 

                               F-7           
<PAGE>
                                   SECTION A 
                      HFS INCORPORATED AND SUBSIDIARIES 
             PRO FORMA COMBINING CONSOLIDATED STATEMENT OF INCOME 
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                                                                          PRO FORMA 
                                              PRO FORMA    HISTORICAL      PRO FORMA       COMBINED 
                                               HFS (1)      PHH (2)       ADJUSTMENTS     COMPANIES 
                                            -----------  ------------  ---------------  ------------ 
<S>                                         <C>          <C>           <C>              <C>
NET REVENUES 
 Service fees .............................   $917,473     $       --      $ 152,602 (E)  $1,070,075 
 Real estate services .....................         --        198,626             --         198,626 
                                            -----------  ------------  ---------------  ------------ 
 Service fees, net ........................    917,473        198,626        152,602       1,268,701 
                                            -----------  ------------  ---------------  ------------ 
 Fleet Management .........................         --      1,042,984       (152,602)(E)     890,382 
  Depreciation on vehicles 
   under operating leases .................         --       (727,457)            --        (727,457) 
  Interest ................................         --             --       (120,404)(F)    (120,404) 
                                            -----------  ------------  ---------------  ------------ 
 Fleet management, net ....................         --        315,527       (273,006)         42,521 
                                            -----------  ------------  ---------------  ------------ 
 Mortgage Services.........................         --        188,636             --         188,636 
  Amortization of mortgage servicing 
   rights and fees ........................         --             --        (38,720)(G)     (38,720) 
  Interest.................................         --             --        (48,337)(I)     (48,337) 
                                            -----------  ------------  ---------------  ------------ 
 Mortgage services, net....................         --        188,636        (87,057)        101,579 
                                            -----------  ------------  ---------------  ------------ 
 Other ....................................     81,451             --             --          81,451 
 Equity in earnings of car rental 
  operating company........................      2,459             --             --           2,459 
                                            -----------  ------------  ---------------  ------------ 
Net revenues ..............................  1,001,383        702,789       (207,461)      1,496,711 
                                            -----------  ------------  ---------------  ------------ 
EXPENSES 
 Marketing and reservation ................    238,018             --             --         238,018 
 Selling, general and administrative (K)  .    317,822        249,693        (19,808)(H)     547,707 
 Costs, including interest, of carrying 
  and reselling homes .....................         --         87,181         (1,370)(H)      85,811 
 Direct costs of mortgage services  .......         --         77,718        (38,720)(G)      38,998 
 Depreciation and amortization ............     99,703             --         21,178 (H)     120,881 
 Interest .................................     36,930        169,933       (120,404)(F)      38,122 
                                                                             (48,337)(I) 
 Other ....................................     17,359             --          3,807 (K)      21,166 
                                            -----------  ------------  ---------------  ------------ 
  Total expenses ..........................    709,832        584,525       (203,654)      1,090,703 
                                            -----------  ------------  ---------------  ------------ 
Income before income taxes ................    291,551        118,264         (3,807)        406,008 
Provision (benefit) for income taxes  .....    120,331         48,253         (1,572)        167,012 
                                            -----------  ------------  ---------------  ------------ 
Net Income ................................   $171,220     $   70,011      $  (2,235)     $  238,996 
                                            ===========  ============  ===============  ============ 
PER SHARE INFORMATION (PRIMARY) 
 Net Income (K) ...........................   $   1.18     $     1.99                     $     1.40 (J) 
                                            ===========  ============                   ============ 
 Weighted average common and common 
  equivalent shares outstanding............    147,470         35,211         26,014 (J)     173,484 (J) 
                                            ===========  ============  ===============  ============ 
PER SHARE INFORMATION (FULLY DILUTED) 
 Net income (K)............................   $   1.18     $     1.99                     $     1.39 (J) 
                                            ===========  ============                   ============ 
 Weighted average common and common 
  equivalent shares outstanding ...........    148,194         35,269         26,057 (J)     174,251 (J) 
                                            ===========  ============  ===============  ============ 
</TABLE>
- ------------ 
(1)      Pro forma for all material transactions, excluding the Merger (See 
         Section B). 
(2)      The historical consolidated statement of income of PHH is for the 
         nine months ended October 31, 1996. 
Note:    Certain reclassifications have been made to the operating results of 
         pro forma HFS and historical PHH to conform to the presentation 
         expected to be used by the merged companies. 

See notes to pro forma combining consolidated financial statements. 

                               F-8           
<PAGE>
                                   SECTION A 
                      HFS INCORPORATED AND SUBSIDIARIES 
                  NOTES TO PRO FORMA COMBINING CONSOLIDATED 
                             FINANCIAL STATEMENTS 

A. RESTRUCTURING LIABILITY AND RESTRICTED CASH: 

   The pro forma adjustment reflects a liability established for 
restructuring the HFS and PHH businesses, including involuntary termination 
of employees, facility and system terminations, costs associated with exiting 
certain activities, and merger related professional fees, based on 
management's preliminary assessment of such actions to be taken: 

<TABLE>
<CAPTION>
                                          RESTRUCTURING 
                                              CHARGE 
                                          (IN MILLIONS) 
                                        ---------------- 
                                          BOOK      TAX 
                                          BASIS    BASIS 
                                        -------  ------- 
<S>                                     <C>      <C>
Professional fees......................   $ 43     $  20 
Severance..............................    109        74 
Facility and system terminations ......     44        44 
Other transaction related costs .......     71        37 
                                        -------  ------- 
Restructuring charge, pre-tax..........    267       175 
Statutory tax rate.....................             38.9% 
                                                 ------- 
Tax benefit (effective tax rate 
 25.5%)................................     68     $  68 
                                        -------  ------- 
After-tax charge.......................   $199 
                                        ------- 
</TABLE>

   The restructuring charge includes the write-off or reserve of $43.1 
million for impaired assets as a result of exiting certain activities and the 
recording of deferred taxes ($56.0 million current and $12.0 million 
non-current) associated with the charge. Also included in the restructuring 
charge is the effect of $89.8 million of employee benefit related liabilities 
which were required to be funded prior to consummation of the Merger. PHH 
funded several grantor trusts in accordance with the Merger Agreement. This 
amount is disclosed as restricted cash in the pro forma balance sheet. 

B. ACCOUNTS PAYABLE AND OTHER ACCRUED LIABILITIES: 

   The pro forma adjustment reclassifies advances from relocation clients 
from deferred revenue to accounts payable and other accrued liabilities. This 
adjustment is made to conform to the presentation expected to be used by the 
merged companies. 

C. LONG-TERM DEBT: 

   This pro forma adjustment reclassifies the portion of long-term debt 
associated with real estate services activities from Liabilities under Fleet 
Management and Mortgage Programs to Long-Term Debt. This adjustment is made 
to conform to the presentation expected to be used by the merged companies. 

D. EQUITY: 

   The pro forma adjustment reflects a reclassification of equity in 
connection with issuance of HFS common stock to the PHH stockholders. 

E. FLEET MANAGEMENT: 

   The pro forma adjustment reclassifies fees charged for the management of 
corporate fleets and for fee-based services to service fees such that fleet 
rental revenue is reflected as fleet management revenue. This adjustment is 
made to conform to the presentation expected to be used by the merged 
companies. 

F. INTEREST EXPENSE -- FLEET MANAGEMENT: 

   The pro forma adjustment reclassifies interest expense on debt incurred to 
finance fleet leasing activities. This adjustment is made to conform to the 
presentation expected to be used by the merged companies. 

                               F-9           
<PAGE>
 G. AMORTIZATION EXPENSE -- MORTGAGE SERVICES: 

   The pro forma adjustment reclassifies the amortization of mortgage 
servicing rights and fees from direct costs of mortgage services to mortgage 
services revenue. This adjustment is made to conform to the presentation 
expected to be used by the merged companies. 

H. DEPRECIATION AND AMORTIZATION: 

   The pro forma adjustment reclassifies depreciation and amortization, other 
than depreciation on vehicles under operating leases, to a separate financial 
line to conform to the presentation expected to be used by the merged 
companies. 

I. INTEREST EXPENSE -- MORTGAGE SERVICES: 

   The pro forma adjustment reclassifies interest expense on debt incurred to 
finance mortgage servicing activities to mortgage services revenue. This 
adjustment is made to conform to the presentation expected to be used by the 
merged companies. 

J. WEIGHTED AVERAGE SHARES AND NET INCOME PER SHARE: 

   The pro forma adjustment to weighted average common and common equivalent 
shares outstanding reflects the number of shares of HFS common stock 
estimated to be issued by HFS in connection with the Merger. Such amount was 
estimated using an average HFS stock price of $67.00 per share, which was 
calculated using a twenty day average price of HFS common stock from November 
8, 1996 through December 6, 1996. The number of HFS shares to be issued is 
based on a conversion formula which will be calculated based on the average 
price of HFS common stock over the Pricing Period (a twenty day average), 
within a range of $60 to $81 per share. At $67 per share the Conversion 
Number would be .7388, which would result in the issuance of .7388 shares of 
HFS common stock for every share of PHH common stock. The pro forma 
adjustment was calculated by multiplying PHH's historical weighted average 
shares outstanding by the Conversion Number using the assumed average HFS 
stock price of $67 per share. The underlying table summarizes pro forma 
weighted average shares and pro forma net income per share using the high and 
low ends of the range and the assumed average of $67 per share used in these 
Pro Forma Financial Statements. 

<TABLE>
<CAPTION>
                                                   AVERAGE HFS STOCK PRICE 
                                              ------------------------------- 
                                                $60.00     $67.00     $81.00 
                                              ---------  ---------  --------- 
<S>                                           <C>        <C>        <C>
PRO FORMA WEIGHTED AVERAGE SHARES (000'S) 
For the year ended December 31, 1995 
 Primary.....................................   171,171    168,175    163,737 
 Fully Diluted...............................   173,170    170,157    165,694 
For the nine months ended September 30, 1995 
 Primary.....................................   167,764    164,792    160,388 
 Fully Diluted...............................   170,347    167,365    162,947 
For the nine months ended September 30, 1996 
 Primary.....................................   176,519    173,484    168,987 
 Fully Diluted...............................   177,291    174,251    169,747 
PRO FORMA NET INCOME PER SHARE 
For the year ended December 31, 1995 
 Primary.....................................  $   1.40   $   1.42   $   1.46 
 Fully Diluted...............................      1.38       1.41       1.45 
For the nine months ended September 30, 1995 
 Primary.....................................  $   1.03   $   1.04   $   1.07 
 Fully Diluted...............................      1.01       1.03       1.06 
For the nine months ended September 30, 1996 
 Primary.....................................  $   1.37   $   1.40   $   1.43 
 Fully Diluted...............................      1.37       1.39       1.43 
</TABLE>

K. INTEREST ON GRANTOR TRUSTS. 

   The pro forma adjustment reflects the recording of interest expense on debt
incurred to fund the grantor trusts at an interest rate of 5.65% which is the
variable rate in effect on the date of borrowing. The effect on pro forma net 
income and net income per share assuming a 1/8% variance in the variable 
interest rate is immaterial. 

                              F-10           
<PAGE>
 L. ESTIMATED SELLING, GENERAL AND ADMINISTRATIVE COST SAVINGS 

   In connection with HFS's acquisitions prior to the PHH Merger, HFS 
developed related business plans to restructure each of the respective 
acquired companies which result in cost savings subsequent to the 
acquisitions. HFS's restructuring plans in each case were developed prior to 
consummation of the respective acquisitions and were implemented concurrent 
with the consummation of the acquisitions. Restructuring plans included the 
involuntary termination and relocation of employees, the consolidation and 
closing of facilities and the elimination of duplicative operating and 
overhead activities. Pursuant to HFS's specific restructuring plans, certain 
selling, general and administrative expenses may not be incurred subsequent 
to each acquisition that existed prior to consummation. In addition, there 
are incremental costs in the conduct of activities of the acquired companies 
prior to the acquisitions that will not be incurred subsequent to 
consummation and have no future economic benefit to HFS. The estimated cost 
savings that HFS believes would have been attained had it's acquisitions 
occurred on January 1, 1995 are detailed in Section B--Note N. The impact of 
such cost savings on pro forma (for the Merger) net income and net income per 
share are not reflected in the pro forma consolidated statements of income, 
but are presented below ($000's): 

<TABLE>
<CAPTION>
                                                             FOR THE NINE MONTHS 
                                                                    ENDED 
                                        FOR THE YEAR ENDED 
                                                                SEPTEMBER 30, 
                                           DECEMBER 31,    ---------------------- 
                                               1995            1995        1996 
                                       ------------------  ----------  ---------- 
<S>                                    <C>                 <C>         <C>
Income before taxes as reported  .....       $400,359        $287,481    $406,008 
SG&A cost savings ....................         61,817          47,398      14,197 
Income before taxes, as adjusted  ....        462,176         334,879     420,205 
Income taxes .........................        193,235         140,171     174,479 
                                       ------------------  ----------  ---------- 
Net income, as adjusted ..............       $268,941        $194,708    $245,726 
                                       ==================  ==========  ========== 
Net Income Per Share (primary): 
 As adjusted .........................       $   1.63        $   1.20    $   1.44 
                                       ==================  ==========  ========== 
 As reported .........................       $   1.42        $   1.04    $   1.40 
                                       ==================  ==========  ========== 
Net Income Per Share (fully diluted): 
 As adjusted .........................       $   1.61        $   1.18    $   1.43 
                                       ==================  ==========  ========== 
 As reported .........................       $   1.41        $   1.03    $   1.39 
                                       ==================  ==========  ========== 
</TABLE>

                              F-11           
<PAGE>
                                  SECTION B 

                      HFS INCORPORATED AND SUBSIDIARIES 
             PRO FORMA CONSOLIDATED FINANCIAL INFORMATION OF HFS 
                             EXCLUDING THE MERGER 

   The pro forma consolidated balance sheet as of September 30, 1996 is 
presented as if the following had occurred on September 30, 1996: (i) the 
acquisition of Avis, Inc. ("Avis") and the November 1996 issuance of HFS 
common stock (the "Avis Offering") as partial consideration for Avis and; 
(ii) the acquisition of Resort Condominiums International, Inc. and its 
affiliates ("RCI") and the issuance of HFS common stock as partial 
consideration for RCI. HFS currently intends to undertake an initial public 
offering of a majority interest in the corporation which owns all 
company-owned Avis car rental locations (the "Car Rental Operating Company") 
in 1997, the proceeds of which will be used to pay down indebtedness of the 
Car Rental Operating Company and to enter into franchise, information 
technology and other agreements to provide services to the Car Rental 
Operating Company based on terms to be determined. Accordingly, the pro forma 
financial statements reflect the acquired net assets and results of 
operations of the Avis rental car operating subsidiary intended to be sold as 
"Investment in car rental operating company -net" and "Equity in earnings 
in car rental operating company", respectively. 

   The pro forma consolidated statements of operations for the year ended 
December 31, 1995 and the nine months ended September 30, 1995 and 1996 are 
presented as if the acquisitions of Avis and RCI and the following 
transactions had occurred on January 1, 1995: (i) the May 31, 1996 
acquisition of the common stock of Coldwell Banker Corporation ("Coldwell 
Banker") and the related contribution of Coldwell Banker's owned real estate 
brokerage offices (the "Owned Brokerage Business") to a newly created 
independent trust (the "Trust") (the "Coldwell Banker Transaction"); (ii) the 
receipt of proceeds from an offering of HFS' common stock (the "Second 
Quarter 1996 Offering") to the extent necessary to fund (a) the acquisition 
of Coldwell Banker and the related repayment of indebtedness and acquisition 
expenses and (b) the cash consideration portion in the Avis acquisition; 
(iii) the acquisitions of: the six non-owned Century 21 regions ("Century 21 
NORS") during the second quarter of 1996, the Travelodge franchise system 
("Travelodge") on January 23, 1996 and the Electronic Realty Associates 
franchise system ("ERA") on February 12, 1996 (collectively, the "Other 1996 
Acquisitions"); and (iv) the February 22, 1996 issuance of $240 million of 4 
3/4% convertible senior notes due 2003 to the extent such proceeds were used 
to finance the Other 1996 Acquisitions. The pro forma consolidated statements 
of operations for the year ended December 31, 1995 and the nine months ended 
September 30, 1995 are also presented as if the August 1, 1995 acquisition of 
Century 21 and the acquisition by merger (the "CCI Merger") in May 1995 of 
Central Credit Inc. ("CCI") had occurred on January 1, 1995. 

   All of the aforementioned acquisitions have been accounted for using the 
purchase method of accounting. Accordingly, assets acquired and liabilities 
assumed have been recorded at their estimated fair values which are subject 
to further refinement, including appraisals and other analyses, with 
appropriate recognition given to the effect of current interest rates and 
income taxes. Management does not expect that the final allocation of the 
purchase price for the above acquisitions will differ materially from the 
preliminary allocations. HFS has entered into certain immaterial transactions 
which are not reflected in the pro forma consolidated statements of 
operations. 

   The pro forma consolidated financial statements do not purport to present 
the financial position or results of operations of HFS had the transactions 
and events assumed therein occurred on the dates specified, nor are they 
necessarily indicative of the results of operations that may be achieved in 
the future. The pro forma consolidated statements of operations do not 
reflect cost savings and revenue enhancements that management believes may be 
realized following the acquisitions. These cost savings are expected to be 
realized primarily through the restructuring of operations as well as revenue 
enhancements expected to be realized through leveraging of HFS's preferred 
alliance programs. No assurances can be made as to the amount of cost savings 
or revenue enhancements, if any, that actually will be realized. 

   The pro forma consolidated financial statements are based on certain 
assumptions and adjustments described in the Notes to Pro Forma Consolidated 
Balance Sheet and Statements of Operations and 

                              F-12           
<PAGE>
 should be read in conjunction therewith and with the consolidated financial 
statements and related notes thereto of HFS included elsewhere in this Joint 
Proxy Statement/Prospectus and the financial statements and related notes of 
the acquired companies previously filed with the Securities and Exchange 
Commission pursuant to Regulation S-X Rule 3-05, "Financial Statements of 
Businesses Acquired or to be Acquired" which are incorporated by reference in 
this Joint Proxy Statement/Prospectus. 

                              F-13           
<PAGE>
                                   SECTION B 

                   HFS INCORPORATED AND SUBSIDIARIES              PAGE 1 OF 2 
                     PRO FORMA CONSOLIDATED BALANCE SHEET 
                           AS OF SEPTEMBER 30, 1996 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                          HISTORICAL 
                          ----------------------------------------- 
                                                                        PRO FORMA ADJUSTMENTS 
                                                                     ------------------------- 
                                              AVIS, 
                               HFS       AS ADJUSTED (1)     RCI        AVIS (A)      RCI (B)     PRO FORMA 
                          ------------  ---------------  ----------  ------------  -----------  ------------ 
<S>                       <C>           <C>              <C>         <C>           <C>          <C>
ASSETS 
 Current assets 
  Cash and cash 
   equivalents...........   $  471,194      $     --       $ 89,070    $(410,742)    $ (48,771)   $  100,751 
  Marketable securities .           --            --        184,599           --      (184,599)           -- 
  Relocation 
   receivables...........      136,052            --             --           --            --       136,052 
  Other accounts and 
   notes receivable, 
   net...................      113,175         1,800         33,107           --            --       148,082 
  Other current assets ..       59,081         1,881         22,836           --        29,000       112,798 
                          ------------  ---------------  ----------  ------------  -----------  ------------ 
TOTAL CURRENT ASSETS ....      779,502         3,681        329,612     (410,742)     (204,370)      497,683 
                          ------------  ---------------  ----------  ------------  -----------  ------------ 
 Property and 
  equipment--net.........      106,233        33,828         87,785       58,172       (32,125)      253,893 
 Franchise 
  agreements--net........    1,027,711            --             --           --            --     1,027,711 
 Excess of cost over 
  fair value of net 
  assets acquired-net ...      906,540       317,600             --           --       443,845     1,667,985 
 Intangible assets.......           --       181,543             --      327,426       100,000       608,969 
 Investment in car 
  rental operating 
  company--net...........           --        72,616             --        2,384            --        75,000 
 Deferred income 
  taxes--net.............           --            --             --        5,200            --         5,200 
 Other assets............       80,064        59,633         40,936       (9,614)      (31,630)      139,389 
                          ------------  ---------------  ----------  ------------  -----------  ------------ 
TOTAL ASSETS.............   $2,900,050      $668,901       $458,333    $ (27,174)    $ 275,720    $4,275,830 
                          ============  ===============  ==========  ============  ===========  ============ 

</TABLE>

- ------------ 
(1)      The consolidated historical balance sheet of Avis Inc., as adjusted 
         is as of August 31, 1996. See Consolidated Historical Balance Sheet 
         of Avis, Inc., as adjusted, as of August 31, 1996. 
Note:    Certain reclassifications have been made to the historical HFS, Avis 
         and RCI consolidated balance sheets to conform to HFS's pro forma 
         classification. 

See notes to pro forma consolidated balance sheet and statements of 
operations. 

                              F-14           
<PAGE>
                                   SECTION B 

                   HFS INCORPORATED AND SUBSIDIARIES              PAGE 2 OF 2 
                     PRO FORMA CONSOLIDATED BALANCE SHEET 
                           AS OF SEPTEMBER 30, 1996 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                      HISTORICAL 
                                      ----------------------------------------- 
                                                                                   PRO FORMA ADJUSTMENTS 
                                                                                 ----------------------- 
                                                          AVIS, 
                                           HFS       AS ADJUSTED (1)     RCI       AVIS (A)     RCI (B)     PRO FORMA 
                                      ------------  ---------------  ----------  -----------  ----------  ----------- 
<S>                                   <C>           <C>              <C>         <C>          <C>         <C>
LIABILITIES AND STOCKHOLDERS' EQUITY 
 Current liabilities 
  Accounts payable and other accrued 
   liabilities.......................   $  160,357      $ 201,954      $ 76,328    $      --    $     --   $  438,639 
  Deferred revenue...................       24,655             --       119,218           --          --      143,873 
  Income taxes payable...............       81,633            182            --         (182)         --       81,633 
  Accrued acquisition obligations ...       40,287             --            --       18,000      10,557       68,844 
  Current portion of long-term debt .       29,907             --            --      100,930          --      130,837 
                                      ------------  ---------------  ----------  -----------  ----------  ----------- 
TOTAL CURRENT LIABILITIES............      336,839        202,136       195,546      118,748      10,557      863,826 
                                      ------------  ---------------  ----------  -----------  ----------  ----------- 
 Long-term debt......................      541,563             --         3,536           --     285,000      830,099 
 Deferred revenue....................        7,299             --       185,703           --          --      193,002 
 Other non-current liabilities ......       23,960             --         1,711           --      20,000       45,671 
 Deferred income taxes...............       85,400             --            --           --     (43,000)      42,400 
 Preferred stock--Avis, Inc..........           --         72,416            --      (72,416)         --           -- 
 Redeemable portion of common 
  stock--ESOP........................           --        295,465            --     (295,465)         --           -- 
 Unearned compensation--ESOP.........           --       (257,751)           --      257,751          --           -- 
STOCKHOLDERS' EQUITY 
 Participating convertible preferred 
  stock..............................           --        132,000            --     (132,000)         --          --- 
 Common stock--issued and 
  outstanding; HFS Historical, 
  123,720 and Pro Forma, 129,289 ....        1,237            290            --         (244)         10        1,293 
 Additional paid-in capital .........    1,705,541        220,401         6,392      100,396      60,573    2,093,303 
 Retained earnings ..................      206,236        103,339        34,864     (103,339)    (34,864)     206,236 
 Treasury stock......................       (8,025)      (102,269)           --      102,269       8,025           -- 
 Net unrealized gain on available 
  for sale securities................           --             --        20,784           --     (20,784)          -- 
 Foreign currency equity adjustment             --          2,874         9,797       (2,874)     (9,797)          -- 
                                      ------------  ---------------  ----------  -----------  ----------  ----------- 
TOTAL STOCKHOLDERS' EQUITY...........    1,904,989        356,635        71,837      (35,792)      3,163    2,300,832 
                                      ------------  ---------------  ----------  -----------  ----------  ----------- 
TOTAL LIABILITIES 
 AND STOCKHOLDERS' EQUITY............   $2,900,050      $ 668,901      $458,333    $ (27,174)   $275,720   $4,275,830 
                                      ============  ===============  ==========  ===========  ==========  =========== 
</TABLE>

- ------------ 
(1)      The consolidated historical balance sheet of Avis, Inc., as adjusted 
         is as of August 31, 1996. See Consolidated Historical Balance Sheet 
         of Avis, Inc., as adjusted, as of August 31, 1996. 
Note:    Certain reclassifications have been made to the historical HFS Avis 
         and RCI consolidated balance sheets to conform to HFS's pro forma 
         classification. 

See notes to pro forma consolidated balance sheet and statements of 
operations. 

                              F-15           
<PAGE>
                                   SECTION B 

                    CONSOLIDATED HISTORICAL BALANCE SHEET 
                          OF AVIS, INC., AS ADJUSTED 
                            AS OF AUGUST 31, 1996 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                    HISTORICAL    RECLASSIFICATION      AVIS, 
                                                       AVIS          ADJUSTMENT      AS ADJUSTED 
                                                  -------------  ----------------  ------------- 
<S>                                               <C>            <C>               <C>
ASSETS 
Current assets 
 Cash and cash equivalents.......................   $   75,683      $   (75,683)      $      -- 
 Accounts and notes receivable, net..............      174,047         (172,247)          1,800 
 Vehicles, net...................................    2,567,517       (2,567,517)             -- 
 Due from affiliated company.....................      114,976         (114,976)             -- 
 Other current assets ...........................       45,296          (43,415)          1,881 
 Deferred income taxes...........................       68,667          (68,667)             -- 
                                                  -------------  ----------------  ------------- 
TOTAL CURRENT ASSETS.............................    3,046,186       (3,042,505)          3,681 
                                                  -------------  ----------------  ------------- 
Property and equipment-net.......................      151,854         (118,026)         33,828 
Intangible assets--Avis..........................      499,143               --         499,143 
Investment in car rental operating company--net .           --           72,616          72,616 
Other assets ....................................       85,368          (25,735)         59,633 
                                                  -------------  ----------------  ------------- 
TOTAL............................................   $3,782,551      $(3,113,650)      $ 668,901 
                                                  =============  ================  ============= 
LIABILITIES AND STOCKHOLDERS' EQUITY 
Current liabilities 
 Accounts payable and other .....................   $  444,867      $  (242,731)      $ 202,136 
                                                  -------------  ----------------  ------------- 
Long-term debt ..................................    2,488,651       (2,488,651)             -- 
Public liability and property damage.............      215,135         (215,135)             -- 
Due to affiliated company........................      132,563         (132,563)             -- 
Other non-current liabilities 
 Deferred income taxes...........................       34,570          (34,570)             -- 
 Preferred stock--Avis, Inc. ....................       72,416               --          72,416 
 Redeemable portion of common stock--ESOP .......      295,465               --         295,465 
 Unearned compensation--ESOP.....................     (257,751)              --        (257,751) 
STOCKHOLDERS' EQUITY 
 Participating convertible preferred stock ......      132,000               --         132,000 
 Common stock....................................          290               --             290 
 Additional paid-in capital......................      220,401               --         220,401 
 Retained earnings...............................      103,339               --         103,339 
 Treasury stock .................................     (102,269)              --        (102,269) 
 Foreign currency equity adjustment..............        2,874               --           2,874 
                                                  -------------  ----------------  ------------- 
TOTAL STOCKHOLDERS' EQUITY.......................      356,635               --         356,635 
                                                  -------------  ----------------  ------------- 
TOTAL............................................   $3,782,551      $(3,113,650)      $ 668,901 
                                                  =============  ================  ============= 
</TABLE>

- ------------ 
Note:    The reclassification adjustment made to the historical consolidated 
         balance sheet of Avis, Inc. is to present the historical net assets 
         of car rental operations as "Investment in car rental operating 
         company -net" as a result of HFS' plan to undertake an initial 
         public offering of a majority interest in the corporation which owns 
         all company owned Avis car rental operations. 

See notes to pro forma consolidated balance sheet and statements of 
operations. 

                              F-16           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
                  PRO FORMA CONSOLIDATED STATEMENT OF INCOME 
                     FOR THE YEAR ENDED DECEMBER 31, 1995 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                              HISTORICAL 
                                      ------------------------- 
                                                      ACQUIRED       PRO FORMA 
                                           HFS       COMPANIES      ADJUSTMENTS     PRO FORMA 
                                      -----------  ------------  ---------------  ------------ 
<S>                                   <C>          <C>           <C>              <C>
NET REVENUES 
 Service fees .......................   $369,442     $1,141,338      $  25,950 (C)  $1,088,916 
                                                                      (535,207)(D) 
                                                                        87,393 (F) 
 Other ..............................     43,541         67,163         (4,421)(D)      89,232 
                                                                       (17,051)(E) 
 Equity in loss of car rental 
  operating company .................         --             --         (5,272)(F)      (5,272) 
                                      -----------  ------------  ---------------  ------------ 
  Net revenues ......................    412,983      1,208,501       (448,608)      1,172,876 
                                      -----------  ------------  ---------------  ------------ 
EXPENSES 
 Marketing and reservation...........    143,965        130,366                        274,331 
 Selling, general and 
  administrative (N).................     78,232        871,592         (4,500)(G)     423,948 
                                                                      (521,376)(H) 
 Depreciation and amortization  .....     30,857         64,784         35,126 (I)     130,767 
 Interest ...........................     21,789         12,553         18,389 (J)      52,731 
 Other ..............................      3,235         17,143         (1,599)(K)      18,779 
                                      -----------  ------------  ---------------  ------------ 
  Total expenses ....................    278,078      1,096,438       (473,960)        900,556 
                                      -----------  ------------  ---------------  ------------ 
Income before income taxes ..........    134,905        112,063         25,352         272,320 
Provision for income taxes ..........     55,175         36,491         20,729 (L)     112,395 
                                      -----------  ------------  ---------------  ------------ 
Net income ..........................   $ 79,730     $   75,572      $   4,623      $  159,925 
                                      ===========  ============  ===============  ============ 
PER SHARE INFORMATION (PRIMARY) 
 Net income (N) .....................   $    .74                                    $     1.15 
                                      ===========                                 ============ 
 Weighted average common and common 
  equivalent shares outstanding  ....    113,817                        28,681 (M)     142,498 
                                      ===========  ============  ===============  ============ 
PER SHARE INFORMATION (FULLY 
 DILUTED) 
 Net income (N)......................   $    .73                                   $     1.14 
                                      ===========                                 ============ 
 Weighted average common and  common 
 equivalent shares  outstanding  ....    115,654                        28,681 (M)     144,335 
                                      ===========                ===============  ============ 
</TABLE>

- ------------ 
Note:    Certain reclassifications have been made to the historical results 
         of HFS and acquired companies to conform to HFS's pro forma 
         classification. 

See notes to pro forma consolidated balance sheet and statements of 
                                 operations. 

                              F-17           
<PAGE>
                                   SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
                 HISTORICAL CONSOLIDATING STATEMENT OF INCOME 
                            OF ACQUIRED COMPANIES 
                     FOR THE YEAR ENDED DECEMBER 31, 1995 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                             HISTORICAL 
                                      ------------------------------------------------------ 
                                         AVIS, (1)                 COLDWELL        OTHER          TOTAL 
                                        AS ADJUSTED      RCI        BANKER      ACQUISITIONS    HISTORICAL 
                                      -------------  ----------  -----------  --------------  ------------ 
<S>                                   <C>            <C>         <C>          <C>             <C>
NET REVENUES 
 Service fees .......................    $ 49,322      $278,132    $679,137       $134,747      $1,141,338 
 Other ..............................          --        17,051      20,264         29,848          67,163 
                                      -------------  ----------  -----------  --------------  ------------ 
  Net revenues ......................      49,322       295,183     699,401        164,595       1,208,501 
                                      -------------  ----------  -----------  --------------  ------------ 
EXPENSES 
 Marketing and reservation...........          --       130,366          --             --         130,366 
 Selling, general and 
  administrative.....................      34,919        91,757     616,182        128,734         871,592 
 Depreciation and amortization  .....      19,683        14,193      22,425          8,483          64,784 
 Interest ...........................         461           536       5,329          6,227          12,553 
 Other ..............................         410         1,976          --         14,757          17,143 
                                      -------------  ----------  -----------  --------------  ------------ 
  Total expenses ....................      55,473       238,828     643,936        158,201       1,096,438 
                                      -------------  ----------  -----------  --------------  ------------ 
Income (loss) before income taxes  ..      (6,151)       56,355      55,465          6,394         112,063 
Provision for income taxes ..........       4,100         4,464      24,385          3,542          36,491 
                                      -------------  ----------  -----------  --------------  ------------ 
Net income (loss) ...................    $(10,251)     $ 51,891    $ 31,080       $  2,852      $   75,572 
                                      =============  ==========  ===========  ==============  ============ 
</TABLE>

- ------------ 
(1)      The historical consolidated statement of income of Avis, as 
         adjusted, has been adjusted to present only the historical operating 
         results intended to be retained by HFS. The historical consolidated 
         statement of income of Avis, Inc., as adjusted is for the year ended 
         February 29, 1996. See Historical Consolidated Statement of Income 
         of Avis, Inc., as Adjusted, for the year ended February 29, 1996. 
Note: Certain reclassifications have been made to the historical results of 
      acquired companies to conform to HFS's pro forma classification. 

See notes to pro forma consolidated balance sheet and statements of 
                                 operations. 

                              F-18           
<PAGE>



                                   SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
                 HISTORICAL CONSOLIDATED STATEMENT OF INCOME 
                          OF AVIS, INC., AS ADJUSTED 
                     FOR THE YEAR ENDED FEBRUARY 29, 1996 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                              ADJUSTMENTS 
                                                   -------------------------------- 
                                                                      ELIMINATION OF 
                                                                        CAR RENTAL 
                                                                        OPERATING         AVIS, 
                                      HISTORICAL    RECLASSIFICATION     COMPANY       AS ADJUSTED 
                                    -------------  ----------------  --------------  ------------- 
<S>                                 <C>            <C>               <C>             <C>
REVENUES...........................   $1,716,677        $(21,608)      $(1,695,069)     $     -- 
 Service fees .....................           --          49,322                --        49,322 
                                    -------------  ----------------  --------------  ------------- 
  Net revenues ....................    1,716,677          27,714        (1,695,069)       49,322 
                                    -------------  ----------------  --------------  ------------- 
EXPENSES 
 Selling, general and 
  admnistrative ...................    1,119,888          10,849        (1,095,818)       34,919 
 Depreciation and amortization  ...      411,796          16,404          (408,517)       19,683 
 Interest .........................      149,534             461          (149,534)          461 
 Other ............................          410              --                --           410 
                                    -------------  ----------------  --------------  ------------- 
  Total expenses ..................    1,681,628          27,714        (1,653,869)       55,473 
                                    -------------  ----------------  --------------  ------------- 
Income (loss) before income taxes         35,049              --           (41,200)       (6,151) 
Provision for income taxes ........       23,977              --           (19,877)        4,100 
                                    -------------  ----------------  --------------  ------------- 
Net income (loss) .................   $   11,072        $     --       $    (21,323)    $(10,251) 
                                    =============  ================  ==============  ============= 

</TABLE>

- ------------ 
Note:     The reclassification adjustment made to the historical consolidated 
          statement of income of Avis, Inc. is to present reservation and 
          information technology service revenues as "Service fees" and to 
          record the intercompany charge (at cost) for such services rendered
          under a pre-existing agreement (both revenue and expense) from Avis,
          as adjusted, to Car Rental Operating Company. The elimination of the 
          Car Rental Operating Company is presented as a result of HFS's plan
          to undertake an initial public offering of a majority interest of 75
          percent in the corporation which owns all company-owned Avis car 
          rental operations (the "IPO Company"). HFS intends to substantially 
          replace results of car rental operations with license fees from the 
          IPO Company. 

See notes to pro forma consolidated balance sheet and statements of 
                                 operations. 

                              F-19           
<PAGE>
                                   SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
               HISTORICAL CONSOLIDATING STATEMENT OF OPERATIONS 
                            OF OTHER ACQUISITIONS 
                     FOR THE YEAR ENDED DECEMBER 31, 1995 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                               CENTURY 21 
                                     CCI (1)  CENTURY 21 (1)      NORS       TRAVELODGE     ERA (2)       TOTAL 
                                    -------  --------------  ------------  ------------  -----------  ----------- 
<S>                                 <C>      <C>             <C>           <C>           <C>          <C>
NET REVENUES 
 Service fees .....................  $   --      $60,506        $29,021       $18,361       $26,859     $134,747 
 Other ............................   3,326       10,164            403            79        15,876       29,848 
                                    -------  --------------  ------------  ------------  -----------  ----------- 
  Net revenues ....................   3,326       70,670         29,424        18,440        42,735      164,595 
                                    -------  --------------  ------------  ------------  -----------  ----------- 
EXPENSES 
 Selling, general and 
  administrative ..................      --       57,241         25,763        15,604        30,126      128,734 
 Depreciation and amortization  ...     529        5,217            578             8         2,151        8,483 
 Interest .........................      --        2,904             54            --         3,269        6,227 
 Other.............................   1,917        2,751             --            --        10,089       14,757 
                                    -------  --------------  ------------  ------------  -----------  ----------- 
  Total expenses ..................   2,446       68,113         26,395        15,612        45,635      158,201 
                                    -------  --------------  ------------  ------------  -----------  ----------- 
Income (loss) before income taxes       880        2,557          3,029         2,828        (2,900)       6,394 
Provision for income taxes ........     313        2,097             --         1,132            --        3,542 
                                    -------  --------------  ------------  ------------  -----------  ----------- 
Net income (loss) .................  $  567      $   460        $ 3,029       $ 1,696       $ (2,900)   $  2,852 
                                    =======  ==============  ============  ============  ===========  =========== 
</TABLE>

- ------------ 
(1)      Reflects results of operations for the period from January 1, 1995 
         to the respective dates of acquisition. 
(2)      Reflects the historical statement of operations of Electronic Realty 
         Associates Inc. ("ERA Inc."). The financial statements which were 
         audited for the year ended December 31, 1995 were those of 
         Electronic Realty Associates LP ("ERA LP") which differ from the ERA 
         Inc. financial statements. The difference is primarily attributable 
         to (i) the home warranty business which was acquired by HFS but is 
         excluded from the audited financial statements of ERA LP; and (ii) 
         an intercompany charge to ERA LP by ERA Inc. Net revenues, total 
         expenses and net loss of ERA LP for the year ended December 31, 1995 
         were $39.4 million, $47.3 million and $7.9 million, respectively. 
Note:    Certain reclassifications have been made to the historical results 
         of acquired companies to conform to HFS's pro forma classification. 

See notes to pro forma consolidated balance sheet and statement of 
                                 operations. 

                              F-20           
<PAGE>
                                  SECTION B 

                      HFS INCORPORATED AND SUBSIDIARIES 
                 PRO FORMA CONSOLIDATED STATEMENTS OF INCOME 
            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1996 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                                                      1995        1996 
                                                                  ----------  ---------- 
<S>                                                               <C>         <C>
NET REVENUES 
 Service fees ...................................................   $805,550  $  917,473 
 Other ..........................................................     62,535      81,451 
 Equity in earnings (loss) of car rental operating company  .....     (5,096)      2,459 
                                                                  ----------  ---------- 
  Net revenues ..................................................    862,989   1,001,383 
                                                                  ----------  ---------- 
EXPENSES 
 Marketing and reservation.......................................    202,846     238,018 
 Selling, general and administrative ............................    308,475     317,822 
 Depreciation and amortization ..................................     97,972      99,703 
 Interest .......................................................     40,115      36,930 
 Other ..........................................................     22,328      17,359 
                                                                  ----------  ---------- 
  Total expenses ................................................    671,736     709,832 
                                                                  ----------  ---------- 
Income before income taxes ......................................    191,253     291,551 
Provision for income taxes ......................................     78,935     120,331 
                                                                  ----------  ---------- 
Net income (N) ..................................................   $112,318    $171,220 
                                                                  ==========  ========== 
PER SHARE INFORMATION (PRIMARY) 
 Net income......................................................   $    .83    $   1.18 
                                                                  ==========  ========== 
 Weighted average common and common equivalent shares 
  outstanding ...................................................    139,315     147,470 
                                                                  ==========  ========== 
PER SHARE INFORMATION (FULLY DILUTED) 
 Net income .....................................................   $    .82    $   1.18 
                                                                  ==========  ========== 
 Weighted average common and common equivalent shares 
  outstanding ...................................................    141,807     148,194 
                                                                  ==========  ========== 
</TABLE>

See notes to pro forma consolidated balance sheet and statements of 
                                 operations. 

                              F-21           
<PAGE>
                                   SECTION B 

                      HFS INCORPORATED AND SUBSIDIARIES 
                  PRO FORMA CONSOLIDATED STATEMENT OF INCOME 
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                                 HISTORICAL 
                                          ----------------------- 
                                                        ACQUIRED      PRO FORMA 
                                              HFS       COMPANIES    ADJUSTMENTS     PRO FORMA 
                                          ----------  -----------  --------------  ----------- 
<S>                                       <C>         <C>          <C>             <C>
NET REVENUES 
 Service fees............................   $268,862    $867,906      $  19,508 (C)  $805,550 
                                                                       (411,795)(D) 
                                                                         61,069 (F) 
 Other ..................................     30,869      45,051        (13,385)(E)    62,535 
 Equity in loss of car rental operating 
  company ...............................         --          --         (5,096) (F)   (5,096) 
                                          ----------  -----------  --------------  ----------- 
  Net revenues ..........................    299,731     912,957       (349,699)      862,989 
                                          ----------  -----------  --------------  ----------- 
EXPENSES 
 Marketing and reservation ..............    110,842      92,004             --       202,846 
 Selling, general and administrative 
 (N).....................................     47,700     657,744         (3,375)(G)   308,475 
                                                                       (393,594)(H) 
 Depreciation and amortization ..........     21,721      52,566         23,685 (I)    97,972 
 Interest ...............................     16,272       8,135         15,708 (J)    40,115 
 Other ..................................      2,012      21,018           (702)(K)    22,328 
                                          ----------  -----------  --------------  ----------- 
  Total expenses ........................    198,547     831,467       (358,278)      671,736 
                                          ----------  -----------  --------------  ----------- 
Income before income taxes ..............    101,184      81,490          8,579       191,253 
Provision for income taxes ..............     41,820      21,624         15,491 (L)    78,935 
                                          ----------  -----------  --------------  ----------- 
Net income (loss)........................   $ 59,364    $ 59,866      $  (6,912)     $112,318 
                                          ==========  ===========  ==============  =========== 
PER SHARE INFORMATION (PRIMARY) 
 Net income (N) .........................   $    .57                                 $    .83 
                                          ==========                               =========== 
 Weighted average common and common 
  equivalent shares outstanding .........    109,564                     29,751 (M)   139,315 
                                          ==========               ==============  =========== 
PER SHARE INFORMATION (FULLY DILUTED) 
 Net income (N)..........................   $    .56                                 $    .82 
                                          ==========                               =========== 
 Weighted average common and common 
  equivalent shares outstanding .........    112,056                     29,751 (M)   141,807 
                                          ==========  ===========  ==============  =========== 
</TABLE>

- ------------ 

Note:    Certain reclassifications have been made to the historical results 
         of HFS and acquired companies to conform to HFS's pro forma 
         classification. 

See notes to pro forma consolidated balance sheet and statements of 
                                 operations. 

                              F-22           
<PAGE>
                                   SECTION B 

                      HFS INCORPORATED AND SUBSIDIARIES 
               HISTORICAL CONSOLIDATING STATEMENT OF OPERATIONS 
                            OF ACQUIRED COMPANIES 
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                             HISTORICAL 
                                       ----------------------------------------------------- 
                                          AVIS, (1)                 COLDWELL       OTHER          TOTAL 
                                         AS ADJUSTED      RCI        BANKER     ACQUISITIONS    HISTORICAL 
                                       -------------  ----------  ----------  --------------  ------------ 
<S>                                    <C>            <C>         <C>         <C>             <C>
NET REVENUES 
 Service fees ........................     $32,501      $209,242    $513,483      $112,680       $867,906 
 Other ...............................          --        13,385       3,972        27,694         45,051 
                                       -------------  ----------  ----------  --------------  ------------ 
  Net revenues .......................      32,501       222,627     517,455       140,374        912,957 
                                       -------------  ----------  ----------  --------------  ------------ 
EXPENSES 
 Marketing and reservation ...........          --        92,004          --            --         92,004 
 Selling, general and administrative        26,249        62,530     458,785       110,180        657,744 
 Depreciation and amortization  ......      14,253        12,698      17,272         8,343         52,566 
 Interest ............................          --           402       2,958         4,775          8,135 
 Other ...............................          --         6,570       1,944        12,504         21,018 
                                       -------------  ----------  ----------  --------------  ------------ 
  Total expenses .....................      40,502       174,204     480,959       135,802        831,467 
                                       -------------  ----------  ----------  --------------  ------------ 
Income (loss) before income taxes  ...      (8,001)       48,423      36,496         4,572         81,490 
Provision for income taxes ...........          18         1,940      16,422         3,244         21,624 
                                       -------------  ----------  ----------  --------------  ------------ 
Net income (loss) ....................     $(8,019)     $ 46,483    $ 20,074      $  1,328       $ 59,866 
                                       =============  ==========  ==========  ==============  ============ 
</TABLE>

- ------------ 
(1)      The historical consolidated statement of operations of Avis, as 
         adjusted, has been adjusted to present only the historical operating 
         results intended to be retained by HFS. The historical consolidated 
         statement of operations of Avis, Inc., as adjusted, is for the nine 
         months ended August 31, 1995. See Historical Consolidated Statement 
         of Operations of Avis, Inc., as Adjusted, for the nine months ended 
         August 31, 1995. 
Note:    Certain reclassifications have been made to the historical results 
         of acquired companies to conform to HFS's pro forma classification. 

See notes to pro forma consolidated balance sheet and statements of 
                                 operations. 

                              F-23           
<PAGE>
                                   SECTION B 

                      HFS INCORPORATED AND SUBSIDIARIES 
               HISTORICAL CONSOLIDATED STATEMENT OF OPERATIONS 
                          OF AVIS, INC. AS ADJUSTED 
                  FOR THE NINE MONTHS ENDED AUGUST 31, 1995 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                                 ADJUSTMENT 
                                                     --------------------------------- 
                                                                          ELIMINATION 
                                                                         OF CAR RENTAL 
                                                                           OPERATING         AVIS, 
                                         HISTORICAL   RECLASSIFICATION      COMPANY       AS ADJUSTED 
                                       ------------  ----------------  ---------------  ------------- 
<S>                                    <C>           <C>               <C>              <C>
REVENUES .............................   $1,190,189       $(13,358)       $(1,176,831)      $    -- 
 Service fees.........................           --         32,501                 --        32,501 
                                       ------------  ----------------  ---------------  ------------- 
  Net revenues........................    1,190,189         19,143         (1,176,831)       32,501 
                                       ------------  ----------------  ---------------  ------------- 
EXPENSES 
 Selling, general and administrative        766,509         19,143           (759,403)       26,249 
 Depreciation and amortization  ......      304,339             --           (290,086)       14,253 
 Interest ............................      105,379             --           (105,379)           -- 
 Other ...............................          311             --               (311)           -- 
                                       ------------  ----------------  ---------------  ------------- 
  Total expenses .....................    1,176,538         19,143         (1,155,179)       40,502 
                                       ------------  ----------------  ---------------  ------------- 
Income (loss) before income taxes  ...       13,651             --            (21,652)       (8,001) 
Provision for income taxes ...........       21,644             --             21,626            18 
                                       ------------  ----------------  ---------------  ------------- 
Net loss .............................   $   (7,993)      $     --        $       (26)      $(8,019) 
                                       ============  ================  ===============  ============= 

</TABLE>

- ------------ 
Note:     The reclassification adjustment made to the historical consolidated 
          statement of income of Avis, Inc. is to present reservation and 
          information technology service revenues as "Service fees" and to 
          record the intercompany charge (at cost) for such services rendered
          under a pre-existing agreement (both revenue and expense) from Avis,
          as adjusted to Car Rental Operating Company. The elimination of the
          Car Rental Operating Company is presented as a result of HFS's plan
          to undertake an initial public offering of a majority interest of 75%
          in the corporation which owns all company-owned Avis car rental 
          operations (the "IPO Company"). HFS intends to substantially replace
          results of car rental operations with license fees from the IPO 
          Company. 

See notes to pro forma consolidated balance sheet and statements of 
                                 operations. 

                              F-24           
<PAGE>
                                   SECTION B 

                      HFS INCORPORATED AND SUBSIDIARIES 
               HISTORICAL CONSOLIDATING STATEMENT OF OPERATIONS 
                            OF OTHER ACQUISITIONS 
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                              CENTURY    CENTURY 21 
                                    CCI (1)   21 (1)        NORS       TRAVELODGE      ERA        TOTAL 
                                   -------  ---------  ------------  ------------  ----------  ---------- 
<S>                                <C>      <C>        <C>           <C>           <C>         <C>
NET REVENUES 
 Service fees ....................  $   --    $60,506     $20,750       $13,476      $17,948     $112,680 
 Other ...........................   3,326     10,164         288            59       13,857       27,694 
                                   -------  ---------  ------------  ------------  ----------  ---------- 
  Net revenues ...................   3,326     70,670      21,038        13,535       31,805      140,374 
                                   -------  ---------  ------------  ------------  ----------  ---------- 
EXPENSES 
 Selling, general and 
  administrative .................      --     57,241      18,421        11,503       23,015      110,180 
 Depreciation and amortization  ..     529      5,217         413             6        2,178        8,343 
 Interest ........................      --      2,904          38            --        1,833        4,775 
 Other ...........................   1,917      2,751          --            --        7,836       12,504 
                                   -------  ---------  ------------  ------------  ----------  ---------- 
  Total expenses .................   2,446     68,113      18,872        11,509       34,862      135,802 
                                   -------  ---------  ------------  ------------  ----------  ---------- 
Income (loss) before income 
 taxes............................     880      2,557       2,166         2,026       (3,057)       4,572 
Provision for income taxes  ......     313      2,097          --           834           --        3,244 
                                   -------  ---------  ------------  ------------  ----------  ---------- 
Net income (loss) ................  $  567    $   460     $ 2,166       $ 1,192      $(3,057)    $  1,328 
                                   =======  =========  ============  ============  ==========  ========== 
</TABLE>

- ------------ 
(1)      Reflects results of operations for the period from January 1, 1995 
         to the respective dates of acquisition. 
Note:    Certain reclassifications have been made to the historical results 
         of acquired companies to conform to HFS's pro forma classification. 

See notes to pro forma consolidated balance sheet and statement of 
                                 operations. 

                              F-25           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
                  PRO FORMA CONSOLIDATED STATEMENT OF INCOME 
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                                HISTORICAL 
                                         ----------------------- 
                                                       ACQUIRED       PRO FORMA 
                                             HFS       COMPANIES     ADJUSTMENTS     PRO FORMA 
                                         ----------  -----------  ---------------  ----------- 
<S>                                      <C>         <C>          <C>              <C>
NET REVENUES 
 Service fees...........................   $468,277    $597,204       $  11,835 (C)  $917,473 
                                                                       (235,625)(D) 
                                                                         75,782 (F) 
 Other .................................     81,733      20,559          (6,000)(F)    81,451 
                                                                        (14,841)(E) 
 Equity in earnings of car rental 
  operating company ....................         --          --           2,459 (F)     2,459 
                                         ----------  -----------  ---------------  ----------- 
  Net revenues .........................    550,010     617,763        (166,390)    1,001,383 
                                         ----------  -----------  ---------------  ----------- 
EXPENSES 
 Marketing and reservation .............    130,728     107,290              --       238,018 
 Selling, general and administrative 
  (N)...................................    139,709     447,280         (41,804)(G)   317,822 
                                                                       (227,363)(H) 
 Depreciation and amortization .........     41,129      37,041          21,533 (I)    99,703 
 Interest ..............................     22,194       4,993           9,743 (J)    36,930 
 Other .................................     10,988       6,716            (345)(K)    17,359 
                                         ----------  -----------  ---------------  ----------- 
  Total expenses .......................    344,748     603,320        (238,236)      709,832 
                                         ----------  -----------  ---------------  ----------- 
Income before income taxes .............    205,262      14,443          71,846       291,551 
Provision for income taxes .............     82,630      (7,966)         45,667 (L)   120,331 
                                         ----------  -----------  ---------------  ----------- 
Net income (N) .........................   $122,632    $ 22,409       $  26,179      $171,220 
                                         ==========  ===========  ===============  =========== 
PER SHARE INFORMATION (PRIMARY) 
 Net income (N).........................   $    .96                                  $   1.18 
                                         ==========                                =========== 
 Weighted average common and common 
  equivalent shares outstanding.........    130,960                      16,510 (M)   147,470 
                                         ==========               ===============  =========== 
PER SHARE INFORMATION (FULLY DILUTED) 
 Net income (N).........................   $    .96                                  $   1.18 
                                         ==========                                =========== 
 Weighted average common and common 
  equivalent shares outstanding ........    131,684                      16,510 (M)   148,194 
                                         ==========               ===============  =========== 
</TABLE>

- ------------ 
Note: Certain reclassifications have been made to the historical results of 
      HFS and acquired companies to conform to HFS's pro forma 
      classification. 

See notes to pro forma consolidated balance sheet and statement of 
operations. 

                              F-26           
<PAGE>
                                   SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
               HISTORICAL CONSOLIDATED STATEMENT OF OPERATIONS 
                            OF ACQUIRED COMPANIES 
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                              HISTORICAL 
                                       ------------------------------------------------------ 
                                                                                    OTHER 
                                          AVIS, (1)                 COLDWELL       1996 (2)        TOTAL 
                                         AS ADJUSTED      RCI      BANKER (2)    ACQUISITIONS    HISTORICAL 
                                       -------------  ----------  -----------  --------------  ------------ 
<S>                                    <C>            <C>         <C>          <C>             <C>
NET REVENUES 
 Service fees.........................     $54,871      $236,505    $295,478       $10,350        $597,204 
 Other ...............................          --        14,841       4,067         1,651          20,559 
                                       -------------  ----------  -----------  --------------  ------------ 
  Net revenues .......................      54,871       251,346     299,545        12,001         617,763 
                                       -------------  ----------  -----------  --------------  ------------ 
EXPENSES 
 Marketing and reservation ...........          --       107,290          --            --         107,290 
 Selling, general and administrative .      48,173        75,524     312,348        11,235         447,280 
 Depreciation and amortization  ......      14,247        13,352       9,021           421          37,041 
 Interest ............................          --           345       3,155         1,493           4,993 
 Other ...............................          --         5,440         512           764           6,716 
                                       -------------  ----------  -----------  --------------  ------------ 
  Total expenses .....................      62,420       201,951     325,036        13,913         603,320 
                                       -------------  ----------  -----------  --------------  ------------ 
Income (loss) before income taxes  ...      (7,549)       49,395     (25,491)       (1,912)         14,443 
Provision (benefit) for income taxes            96         2,370     (10,432)           --          (7,966) 
                                       -------------  ----------  -----------  --------------  ------------ 
Net income (loss) ....................     $(7,645)     $ 47,025    $(15,059)      $(1,912)       $ 22,409 
                                       =============  ==========  ===========  ==============  ============ 
</TABLE>

- ------------ 

(1)      The historical financial statement of income of Avis, as adjusted, 
         has been adjusted to include the historical operating results of 
         Avis intended to be retained by HFS and the operating results of the 
         Avis Car rental subsidiary, included in Other Revenue. The 
         historical consolidated statement of income of Avis, Inc., as 
         adjusted is for the nine months ended August 31, 1996. See 
         Historical Consolidated Statement of Operations of Avis, Inc., as 
         Adjusted for the nine months ended August 31, 1996. 

(2)      Reflects results of operations for the period from January 1, 1996 
         to the respective dates of acquisition. 
Note: Certain reclassifications have been made to the historical results of 
      acquired companies to conform to HFS's classification. 

See notes to pro forma consolidated balance sheet and statement of 
operations. 

                              F-27           
<PAGE>
                                   SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
                 HISTORICAL CONSOLIDATED STATEMENT OF INCOME 
                          OF AVIS, INC., AS ADJUSTED 
                  FOR THE NINE MONTHS ENDED AUGUST 31, 1996 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                                ADJUSTMENTS 
                                                    ---------------------------------- 
                                                                          ELIMINATION 
                                                                         OF CAR RENTAL 
                                                                           OPERATING         AVIS, 
                                        HISTORICAL   RECLASSIFICATIONS      COMPANY       AS ADJUSTED 
                                      ------------  -----------------  ---------------  ------------- 
<S>                                   <C>           <C>                <C>              <C>
REVENUES ............................   $1,490,709        (26,871)        $(1,463,838)      $    -- 
 Service fees........................           --         54,871                            54,871 
                                      ------------  -----------------  ---------------  ------------- 
  Net revenues.......................    1,490,709         28,000          (1,463,838)       54,871 
                                      ------------  -----------------  ---------------  ------------- 
EXPENSES 
 Selling, general and administrative       975,769         28,000            (955,596)       48,173 
 Depreciation and amortization  .....      333,147             --            (318,900)       14,247 
 Interest ...........................      116,958             --            (116,958)           -- 
 Other ..............................           18             --                 (18)           -- 
                                      ------------  -----------------  ---------------  ------------- 
  Total expenses ....................    1,425,892         28,000          (1,391,472)       62,420 
                                      ------------  -----------------  ---------------  ------------- 
Income (loss) before income taxes  ..       64,817             --             (72,366)       (7,549) 
Provision for income taxes ..........       29,966             --             (29,870)           96 
                                      ------------  -----------------  ---------------  ------------- 
Net income (loss)....................   $   34,851             --         $   (42,496)      $(7,645) 
                                      ============  =================  ===============  ============= 

</TABLE>

- ------------ 
Note:     The reclassification adjustment made to the historical consolidated 
          statement of income of Avis, Inc. is to present reservation and 
          information technology service revenues as "Service fees" and to 
          record the intercompany charge (at cost) for such services rendered 
          under a pre-existing agreement (both revenue and expense) from Avis,
          as adjusted, to Car Rental Operating Company. The elimination of the
          Car Rental Operating Company is presented as a result of HFS's plan 
          to undertake an initial public offering of a majority interest of 75
          percent in the corporation which owns all company-owned Avis car 
          rental operations (the "IPO Company"). HFS intends to substantially
          replace results of car rental operations with license fees from the 
          IPO Company. 

See notes to pro forma consolidated balance sheet and statements of 
operations. 

                              F-28           
<PAGE>
                                   SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
               HISTORICAL CONSOLIDATED STATEMENT OF OPERATIONS 
                          OF OTHER 1996 ACQUISITIONS 
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                        CENTURY 21 
                                         NORS (1)    TRAVELODGE (1)   ERA (1)      TOTAL 
                                      ------------  --------------  ----------  --------- 
<S>                                   <C>           <C>             <C>         <C>
NET REVENUES 
 Service fees........................     $6,668          $688        $ 2,994     $10,350 
 Other ..............................        449            --          1,202       1,651 
                                      ------------  --------------  ----------  --------- 
  Net revenues ......................      7,117           688          4,196      12,001 
                                      ------------  --------------  ----------  --------- 
EXPENSES 
 Selling, general and administrative       7,566           552          3,117      11,235 
 Depreciation and amortization  .....        285            --            136         421 
 Interest ...........................          2            --          1,491       1,493 
 Other ..............................         --            --            764         764 
                                      ------------  --------------  ----------  --------- 
  Total expenses ....................      7,853           552          5,508      13,913 
                                      ------------  --------------  ----------  --------- 
Income (loss) before income taxes  ..       (736)          136         (1,312)     (1,912) 
Provision for income taxes ..........         --            --             --          -- 
                                      ------------  --------------  ----------  --------- 
Net income (loss) ...................     $ (736)         $136        $(1,312)    $(1,912) 
                                      ============  ==============  ==========  ========= 
</TABLE>
- ------------ 
(1)      Reflects results of operations for the period from January 1, 1996 
         to the respective date of acquisition. 
Note: Certain reclassifications have been made to the historical results of 
      Other 1996 Acquisitions to conform to HFS's classification. 

See notes to pro forma consolidated balance sheet and statements of 
operations. 

                              F-29           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                           STATEMENTS OF OPERATIONS 

A. ACQUISITION OF AVIS: 

   At the time HFS acquired Avis, it had developed and announced a plan (the 
"Plan") to do the following: 

   1. Retain certain assets acquired, including the reservation system, 
      franchise agreements, trademarks and tradenames and certain 
      liabilities. 

   2. Segregate the assets used in the car rental operations in a separate 
      subsidiary ("Car Rental Operating Company") and to dispose of 
      approximately 75% interest in Car Rental Operating Company within one 
      year through an initial public offering (IPO) of Car Rental Operating 
      Company. 

   3. Enter into a license agreement with Car Rental Operating Company for 
      use of the trademarks and tradename and other franchise services. 

   Based on the Plan, the purchase price for Avis has been allocated to the 
assets and liabilities acquired by HFS, including its investment in Car 
Rental Operating Company based on their estimated fair values. The amount 
allocated to Car Rental Operating Company was based on the estimated 
valuation of the Car Rental Operating Company including the effect of 
royalty, reservation and information technology agreements with HFS. Under 
the plan, the Car Rental Operating Company will sell approximately a 75% 
interest at an assumed price of $225 million thereby diluting HFS' interest 
to 25%. All of the proceeds from the IPO will be retained by the Car Rental 
Operating Company. Pro forma adjustments consist of the elimination of 
certain acquired assets and assumed liabilities, net of the fair value 
ascribed to such assets and liabilities. 

   The Company acquired Avis for the following consideration ($000's): 

<TABLE>
<CAPTION>
<S>                                                                <C>
Cash consideration (i) ...........................................   $ 410,742 
Issuance of approximately 4.6 million shares HFS common stock ....     320,843 
ESOP liability (ii) ..............................................     100,930 
                                                                   ----------- 
TOTAL PRO FORMA ACQUISITION COST..................................     832,515 
                                                                   ----------- 
Fair value of net assets acquired: 
 Historical book value of acquired company........................     356,635 
 Elimination of net assets (liabilities) not acquired or assumed: 
  Other assets....................................................      (9,614) 
  Preferred stock--Avis...........................................      72,416 
  Intangible assets--Avis.........................................    (499,143) 
  Redeemable portion of common stock--ESOP........................     295,465 
  Unearned compensation--ESOP.....................................    (257,751) 
Fair value adjustments to assets acquired and liabilities 
 assumed: 
  Deferred income tax asset, net (iii)............................       5,200 
  Property and equipment (iv) ....................................      58,172 
  Investment in Car Rental Operating Company (v)..................       2,384 
  Accrued acquisition obligations (vi)............................     (18,000) 
  Other...........................................................         182 
                                                                   ----------- 
FAIR VALUE OF IDENTIFIABLE NET ASSETS ACQUIRED....................       5,946 
                                                                   ----------- 
 Intangible assets--Avis (vii)....................................   $ 826,569 
                                                                   =========== 
</TABLE>

                              F-30           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                    STATEMENTS OF OPERATIONS--(CONTINUED) 

A. ACQUISITION OF AVIS:  (Continued) 

    In connection with the Company's fair value allocation of net assets to 
the Car Rental Operating Company, the estimated net worth of the Car Rental 
Operating Company was valued at $75 million. Such net worth and corresponding 
company investment in the Car Rental Operating Company was allocated as 
follows: 

<TABLE>
<CAPTION>
<S>                                                       <C>
Historical net book value of car rental operating 
 company.................................................   $72,616 
Fair value adjustments to car rental operating company ..     2,384 
                                                          --------- 
                                                            $75,000 
                                                          ========= 
</TABLE>

   The condensed balance sheet of the Car Rental Operating Company including 
fair value adjustments at September 30, 1996 is as follows: 

<TABLE>
<CAPTION>
<S>                                                    <C>
Vehicles..............................................   $ 2,567,517 
Property and equipment................................       101,000 
Deferred tax asset....................................       102,000 
Excess of cost over fair value of net assets 
 acquired.............................................       154,000 
Debt..................................................    (2,488,651) 
Property liability and property damage................      (215,135) 
Other, net............................................      (145,731) 
                                                       ------------- 
Stockholder's equity..................................   $    75,000 
                                                       ============= 
</TABLE>

   HFS' investment in Car Rental Operating Company of $75 million represents 
the estimated value of its 100% interest in the Car Rental Operating Company 
at the date of acquisition and is accounted for under the equity method since 
HFS' control is temporary based on the planned IPO of the Car Rental 
Operating Company. If the IPO is not consummated within one year of HFS' 
acquisition of Avis, HFS will consolidate Car Rental Operating Company. Upon 
completion of the IPO, the value of the Car Rental Operating Company is 
expected to increase to $300 million (with the $225 million of IPO proceeds 
retained by the Car Rental Operating Company) with HFS' interest at 25% equal 
to $75 million, its current investment balance. If the results of the IPO do 
not confirm the preliminary purchase price allocation for the investment in the
Car Rental Operating Company, then such investment will be adjusted with a 
corresponding adjustment to Excess of cost over fair value of net assets 
acquired. 
- ------------ 
(i)     Cash consideration of $367.2 million was financed by the Second 
        Quarter 1996 Offering. Cash consideration also includes: (a) a cash 
        payment of $17.6 million made to General Motors Corporation ("GM"), 
        representing the amount by which the value attributable under the 
        Stock Purchase Agreement to the HFS Common Stock received by GM in 
        the Avis Acquisition exceeded the proceeds realized upon the 
        subsequent sale of such HFS Common Stock; and (b) payment of $26 
        million credit facility termination fees which were not at the 
        Company's discretion since the facility termination resulted from 
        change of control provisions and/or the elimination of the ESOP in 
        connection with the Avis acquisition. 
(ii)    The ESOP liability bears interest at LIBOR plus 20 basis points for a 
        period commencing on the acquisition date to maturity which is 
        primarily the earlier of three days after the sale of Company shares 
        issued to the ESOP or the first anniversary of the acquisition. 
(iii)   The pro forma adjustment to deferred income taxes recorded in 
        connection with the acquisition results from differences in the fair 
        values of assets acquired and liabilities assumed and their 
        respective income tax bases. 
(iv)    The adjustment to property and equipment is primarily attributable to 
        the values ascribed to reservation equipment and related assets and 
        to the Avis headquarters office in excess of historical cost. 
(v)     The adjustment to investment in car rental operating company reflects 
        the net effect of push-down accounting adjustments which result in a 
        $75 million fair value of the car rental operating company. 

                              F-31           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                    STATEMENTS OF OPERATIONS--(CONTINUED) 

A. ACQUISITION OF AVIS:  (Continued) 

 (vi)   Accrued acquisition obligations consist of professional fees ($3.7 
        million), investment banker fees ($8.0 million) and filing fees and 
        other ($6.3 million). 
(vii)   Intangible assets retained by HFS consist of the following: 

<TABLE>
<CAPTION>
                                                         (IN MILLIONS) 
                                                        ------------- 
<S>                                                     <C>
Avis trademark ........................................     $400.0 
Reservation system and customer database ..............      109.0 
Excess of cost over fair value of net assets acquired        317.6 
                                                        ------------- 
                                                            $826.6 
                                                        ============= 
</TABLE>

   The pro forma adjustments include the elimination of Avis stockholders' 
equity and the issuance of approximately 4.6 million shares of HFS's common 
stock to finance the acquisition. 

<TABLE>
<CAPTION>
                                                         STOCKHOLDERS' EQUITY 
                                           ----------------------------------------------- 
                                                               ($000'S) 
                                           ----------------------------------------------- 
                                             ISSUANCE OF    ELIMINATON OF    ADJUSTMENT TO 
                                                 HFS        STOCKHOLDERS'    STOCKHOLDERS' 
                                             COMMON STK.       EQUITY           EQUITY 
                                           -------------  ---------------  --------------- 
<S>                                        <C>            <C>              <C>
Participating convertible preferred 
 stock....................................    $     --        $(132,000)       $(132,000) 
Common stock..............................          46             (290)            (244) 
Additional paid-in capital................     320,797         (220,401)         100,396 
Retained earnings.........................          --         (103,339)        (103,339) 
Treasury stock............................          --          102,269          102,269 
Foreign currency equity adjustment .......          --           (2,874)          (2,874) 
                                           -------------  ---------------  --------------- 
                                              $320,843        $ 356,635        $ (35,792) 
                                           =============  ===============  =============== 

</TABLE>

B. ACQUISITION OF RCI: 

   The purchase price for RCI has been allocated to assets acquired and 
liabilities assumed at their estimated fair values. Pro forma adjustments 
consist of the elimination of certain acquired assets and assumed 
liabilities, net of the fair value ascribed to such assets and liabilities. 

HFS acquired RCI for the following consideration (000's): 

<TABLE>
<CAPTION>
<S>                                                                  <C>          <C>
 Cash consideration paid by HFS (i) ................................   $ 285,000 
 Issuance of approximately one million shares of HFS common stock  .      75,000 
                                                                     ----------- 
 HFS investment in RCI..............................................                $360,000 
 Existing cash and securities retained by RCI shareholders (ii)  ...     265,000 
                                                                     ----------- 
 Total consideration received by RCI shareholder ...................     625,000 
                                                                     =========== 
Fair value of net assets acquired: 
 Historical book value of RCI ......................................      71,837 
 Elimination of cash and securities retained by RCI shareholder 
  (ii) .............................................................    (265,000) 
 Fair value adjustment to assets acquired and liabilities assumed: 
  Deferred income taxes--current (iv) ..............................      29,000 
  Property and equipment (iii) .....................................     (32,125) 
  Deferred income taxes--non-current (iv) ..........................      43,000 
  Customer lists ...................................................     100,000 
  Accrued acquisition obligations: 
   --current........................................................     (10,557) 
   --non-current....................................................     (20,000) 
                                                                     ----------- 
Fair value of net liabilities assumed ..............................                 (83,845) 
                                                                                  ---------- 
Excess of cost over fair value on net assets acquired  .............                $443,845 
                                                                                  ========== 
</TABLE>

                              F-32           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                    STATEMENTS OF OPERATIONS--(CONTINUED) 

B. ACQUISITION OF RCI:  (Continued) 

 ------------ 
(i)     Cash consideration paid by HFS was financed with borrowings under 
        HFS's Revolving Credit Facilities. 
(ii)    Prior to the closing of the RCI acquisition, the former shareholder 
        of RCI retained, in the form of a dividend, cash and securities from 
        the RCI business comprised of $48.8 million in cash, $184.6 million 
        in short-term securities and $31.6 million in long-term securities. 
(iii)   Primarily comprised of write-off of $24.1 million of capitalized 
        costs associated with an information technology project terminated as 
        of the acquisition date and an $8 million write-down of building and 
        building improvements based upon fair market appraisals. 
(iv)    The pro forma adjustment to deferred income taxes reflects deferred 
        tax assets that will be recognized upon termination of RCI's 
        Subchapter S Corporation status for the temporary differences between 
        fair value of unearned income liabilities assumed and their 
        respective income tax bases. Prior to the acquisition, RCI was a 
        Subchapter S Corporation for tax purposes, therefore it had not 
        recorded any tax liabilities. 
(v)     HFS has recorded liabilities for charges to be incurred in connection 
        with the restructuring of RCI operations. At the date of acquisition, 
        November 12, 1996, HFS had formulated a preliminary plan that would 
        result in the consolidation of facilities, involuntary termination 
        and relocation of employees, and elimination of duplicative operating 
        and overhead activities. The plan is in the early stages and is 
        expected to be substantially complete in late 1997. The accrued 
        acquisition liability recorded as part of the purchase price 
        allocation consists of $9.9 million of personnel related costs, $6.9 
        million of facility related costs, $6.2 million of transaction costs 
        and $7.5 million of other costs. In connection with the 
        restructuring, HFS expects the reduction of approximately 250 
        employees. 
(vi)    Excess of cost over fair value of net assets acquired for pro forma 
        balance sheet purposes is derived from the net book value of RCI at 
        September 30, 1996. This differs from the excess of cost over fair 
        value of net assets acquired determined at date of acquisition which 
        is derived from the net book value at such date. The excess of cost 
        over fair value of net assets acquired at date of acquisition of 
        $477.7 million is used as the basis for adjustments in the pro forma 
        statements of income (see Note I) for the year ended December 31, 
        1995 and nine month periods ended September 30, 1995 and 1996, 
        respectively. 

<TABLE>
<CAPTION>
                                                                    STOCKHOLDERS' EQUITY 
                                                      ---------------------------------------------- 
                                                        ISSUANCE OF   ELIMINATION OF   ADJUSTMENT TO 
                                                          COMPANY     STOCKHOLDERS'    STOCKHOLDERS' 
                                                        COMMON STK.       EQUITY          EQUITY 
                                                      -------------  --------------  --------------- 
<S>                                                   <C>            <C>             <C>
Common stock.........................................     $    10        $     --        $     10 
Additional paid-in capital...........................      66,965          (6,392)         60,573 
Retained earnings....................................          --         (34,864)        (34,864) 
Treasury stock.......................................       8,025              --           8,025 
Net unrealized gain on available for sale 
 securities..........................................          --         (20,784)        (20,784) 
Foreign currency equity adjustment...................          --          (9,797)         (9,797) 
                                                      -------------  --------------  --------------- 
                                                          $75,000        $(71,837)       $  3,163 
                                                      =============  ==============  =============== 
</TABLE>

   The pro forma adjustments include the elimination of RCI stockholders' 
equity and the issuance of approximately one million shares of HFS's common 
stock as partial consideration for RCI. 

                              F-33           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                    STATEMENTS OF OPERATIONS--(CONTINUED) 
 C. SERVICE FEE REVENUE: 

   The pro forma adjustment reflects the elimination of franchise revenue 
associated with discontinued Century 21 international based operations, the 
elimination of franchise revenue paid by the Century 21 NORS to Century 21 
under sub-franchise agreements (offset against SG&A expense--see Note G) and 
the addition of franchise fees to be received under franchise contracts with 
owned brokerage offices upon contribution of the Owned Brokerage Business to 
the Trust. Pro forma adjustments to franchise revenue consists of the 
following: 

<TABLE>
<CAPTION>
                                                FOR THE YEAR ENDED        FOR THE NINE MONTHS ENDED 
                                                   DECEMBER 31,                 SEPTEMBER 30, 
                                                       1995               1995                1996 
                                               ------------------  ------------------  ------------------ 
<S>                                            <C>                 <C>                 <C>
Eliminate: 
 Discontinued operations......................       $   (57)            $   (34)            $    -- 
 Century 21 revenue included as Century 21 
  NORS SG&A...................................        (4,500)             (3,375)             (1,003) 
Add: 
 Franchise fees from Owned Brokerage 
  Business....................................        30,507              22,917              12,838 
                                               ------------------  ------------------  ------------------ 
  Total.......................................       $25,950             $19,508             $11,835 
                                               ==================  ==================  ================== 
</TABLE>

   The Franchise fees from the Owned Brokerage Business, which is based on 
the franchise contracts with the Trust, is calculated at a net of 
approximately 5.7% of gross commissions earned by the Owned Brokerage 
Business on sales of real estate properties. Gross commissions earned by the 
Owned Brokerage Business were $535.2 million, $411.8 million and $235.6 
million for the year ended December 31, 1995, for the nine months ended 
September 30, 1995 and for the five months ended May 31, 1996 (January 1 
through date of acquisition). 

D. OWNED BROKERAGE BUSINESS REVENUE: 

   The pro forma adjustment reflects the elimination of revenue generated 
from Coldwell Banker's 318 formerly owned brokerage offices. HFS contributed 
the net assets of the Owned Brokerage Business to the Trust upon consummation 
of the Coldwell Banker acquisition. The free cash flow of the Trust will be 
expended at the discretion of the trustees to enhance the growth of funds 
available for advertising and promotion. 

E. OTHER REVENUE: 

   The pro forma adjustment reflects the elimination of revenue associated 
with investment income generated from RCI cash and marketable securities 
which were issued in the form of a dividend to the former shareholder prior 
to consummation of the RCI acquisition. 

                              F-34           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                    STATEMENTS OF OPERATIONS--(CONTINUED) 
 F. CAR RENTAL OPERATING COMPANY OPERATIONS: 

   The pro forma adjustments are comprised of the following: 

<TABLE>
<CAPTION>
                                                      FOR THE YEAR                 FOR THE NINE MONTHS ENDED 
                                                         ENDED                           SEPTEMBER 30, 
                                                      DECEMBER 31,      ---------------------------------------------- 
                                                          1995                    1995                    1996 
                                                ----------------------  ----------------------  ---------------------- 
<S>                                             <C>         <C>         <C>         <C>         <C>         <C>
Historical income before taxes from Car Rental 
 Operating Company.............................               $ 41,200                $ 21,652                $ 72,366 
ADJUSTMENTS TO CAR RENTAL OPERATING COMPANY: 
Elimination of historical expense associated 
 with: 
 Long-term incentive compensation plans 
  eliminated in connection with the Avis 
  Acquisition .................................   $  4,700                      --                $  9,302 
 Depreciation and amortization ................     31,869                $ 23,208                  26,120 
Addition of pro forma expenses associated 
 with: 
 Depreciation and amortization (i) ............    (18,279)                (13,709)                (13,709) 
Increased financing costs (ii) ................     (8,004)     10,286      (4,714)      4,785      (1,549)     20,164 
                                                ----------              ----------              ---------- 
HFS SERVICE FEE ADJUSTMENT: 
 Service fees from franchised locations (iii)      (18,366)                (13,180)                (14,748) 
 Reservation and information technology 
  services (iv) ...............................     (9,700)                 (6,700)                 (9,800) 
 Gross royalty payment to HFS from Avis (v) ...    (59,327)                (41,189)                (51,234) 
                                                               (87,393)                (61,069)                (75,782) 
                                                ----------  ----------  ----------  ----------  ----------  ---------- 
Adjusted income (loss) before taxes from car 
 rental operating company .....................                (35,907)                (34,632)                 16,748 
Provision (benefit) for income taxes  .........                (14,820)                (14,249)                  6,912 
                                                            ----------              ----------              ---------- 
Adjusted net income (loss) from car rental 
 operating company ............................                (21,087)                (20,383)                  9,836 
HFS ownership percentage ......................                     25%                     25%                     25% 
                                                            ----------              ----------              ---------- 
HFS' equity in earnings (loss) in car rental 
 operating company ............................               $ (5,272)               $ (5,096)               $  2,459 
                                                            ==========              ==========              ========== 
(OTHER REVENUE ADJUSTMENT): 
 Elimination of historical interest income 
  related to cash consideration portion of 
  Avis Acquisition (vi)........................               $     --                $     --                $  6,000 
                                                            ==========              ==========              ========== 
</TABLE>

- ------------ 
(i)     The estimated fair value of Avis property and equipment intended to 
        be retained by the car rental company is $101.0 million, comprised 
        primarily of furniture, fixtures, and leasehold improvements, which 
        is amortized on a straight-line basis over the estimated useful 
        lives, which average seven years. Excess of cost over fair value of 
        net assets acquired by the Car Rental Operating Company is valued at 
        $154 million and is amortized on a straight line basis over a benefit 
        period of 40 years. 
(ii)    As a result of the merger between the Company and Avis, approximately 
        $1 billion of tax-advantaged debt was repaid and replaced by a 
        similar amount of non tax-advantaged debt. This resulted in an 
        increase in interest rates, due to the loss of tax benefits from ESOP 
        financing which were passed through from various lenders to Avis 
        ($000's): 

<TABLE>
<CAPTION>
                                                  FOR THE NINE MONTHS 
                             FOR THE YEAR ENDED          ENDED 
                                DECEMBER 31,         SEPTEMBER 30, 
                                    1995            1995        1996 
                            ------------------  ----------  ---------- 
<S>                         <C>                 <C>         <C>
Add current facilities  ...      $ 129,472        $ 95,047    $ 97,854 
Reverse former facilities         (121,468)        (90,333)    (96,305) 
                            ------------------  ----------  ---------- 
Increased financing cost  .      $   8,004        $  4,714    $  1,549 
                            ==================  ==========  ========== 
</TABLE>

                              F-35           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                    STATEMENTS OF OPERATIONS--(CONTINUED) 

F. CAR RENTAL OPERATING COMPANY OPERATIONS:  (Continued) 

(iii)   Reflects historical franchise fee revenue from third parties. 
 (iv)   Subsequent to the IPO, HFS will retain and operate the 
        telecommunications and computer processing system which services the 
        Avis Car Rental Operating Company for reservations, rental agreement 
        processing, accounting and fleet control. The historical financial 
        statements of Avis, Inc., as adjusted, reflect the costs incurred in 
        connection with providing reservation and information technology 
        services under a pre-existing agreement and the corresponding revenue
        recorded as a result of an intercompany charge at cost for such 
        services rendered to the Car Rental Operating Company. The pro forma 
        adjustment reflects a planned contractual agreement with the Car Rental
        Operating Company, under which HFS will charge the Car Rental Operating
        Company a mark-up of thirty-five percent over cost for services 
        provided instead of at cost under the prior agreement.

<TABLE>
<CAPTION>
                                                                   FOR THE NINE MONTHS 
                                               FOR THE YEAR ENDED         ENDED 
                                                  DECEMBER 31,        SEPTEMBER 30, 
                                                      1995           1995       1996 
                                              ------------------  ---------  --------- 
<S>                                           <C>                 <C>        <C>
Reservation and information technology costs 
 incurred ...................................       $27,714         $19,143    $28,000 
Markup percentage (cost plus 35%)............            35%             35%        35% 
                                              ------------------  ---------  --------- 
HFS Service Fees ............................       $ 9,700         $ 6,700    $ 9,800 
                                              ==================  =========  ========= 
</TABLE>

(v)     In connection with the Company's plan to dispose of approximately 75% 
        of the Car Rental Operating Company, the Company will enter into 
        franchise, information technology and other agreements to provide 
        services to the Car Rental Operating Company based on terms to be 
        determined. The royalty payment to be made to HFS from the Car Rental 
        Operating Company for use of the Avis trademarks and tradename is 
        calculated at 3.5% of the revenues generated by the Car Rental 
        Operating Company which is the net royalty percentage the Company 
        expects to receive as a result of a planned contractual arrangement 
        with the Avis Car Rental Operating Company subsequent to the IPO. 
        Such payments are calculated as follows ($000's): 

<TABLE>
<CAPTION>
                                             FOR THE YEAR ENDED  FOR THE NINE MONTHS ENDED 
                                                DECEMBER 31,           SEPTEMBER 30, 
                                                    1995             1995          1996 
                                            ------------------  ------------  ------------ 
<S>                                         <C>                 <C>           <C>
Revenues generated by Car Rental Operating 
 Company...................................      $1,695,069       $1,176,831    $1,463,838 
Royalty percentage.........................             3.5%             3.5%          3.5% 
                                            ------------------  ------------  ------------ 
Royalty payment to HFS.....................      $   59,327       $   41,189    $   51,234 
                                            ==================  ============  ============ 
</TABLE>

(vi)   The pro forma adjustment eliminates historical interest income on the 
       portion of cash generated from the Second Quarter 1996 Offering which 
       was used as consideration in the Avis Acquisition. 

G. SELLING, GENERAL AND ADMINISTRATIVE EXPENSE: 

   The pro forma adjustments reflects the elimination of royalty payments 
made by the Century 21 NORS to Century 21 under subfranchise agreements 
(offset against service fee revenue--See Note C) and the payment of Coldwell 
Banker stock options as a result of change in control provisions in 
connection with the acquisition of Coldwell Banker by HFS. 


<TABLE>
<CAPTION>
                                            FOR THE NINE MONTH 
                        FOR THE YEAR ENDED        ENDED 
                           DECEMBER 31,       SEPTEMBER 30, 
                               1995           1995      1996 
                       ------------------  --------  -------- 
<S>                    <C>                 <C>       <C>
Franchise fees .......        $4,500         $3,375   $ 1,003 
Stock option expense              --             --    40,801 
                       ------------------  --------  -------- 
 Total................        $4,500         $3,375   $41,804 
                       ==================  ========  ======== 
</TABLE>

                              F-36           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                    STATEMENTS OF OPERATIONS--(CONTINUED) 
H. SELLING, GENERAL AND ADMINISTRATIVE EXPENSE: 

   The pro forma adjustment reflects the elimination of expenses associated 
with Coldwell Banker's formerly owned brokerage offices (See Note D). The 
majority of Owned Brokerage Business expenses are directly attributable to 
the business. Based on the Company's due diligence of Coldwell Banker 
Corporation and subsidiaries ("CB Consolidated") the Company determined that 
common expenses were allocated to the owned brokerage business based on a 
reasonable allocation method. Such allocations were based on the ratio of 
number of employees, the amount of space occupied and revenue generated 
relative to CB Consolidated in the aggregate and multiplied by corresponding 
common costs as appropriate to determine allocable expenses. 

I. DEPRECIATION AND AMORTIZATION: 

   The pro forma adjustment for depreciation and amortization is comprised of 
($000's): 

   For the year ended December 31, 1995: 

<TABLE>
<CAPTION>
                              CCI       CENTURY 
                             MERGER       21           RCI 
                           --------  -----------  ----------- 
<S>                        <C>       <C>          <C>
Elimination of historical 
 expense..................   $(529)     $ (5,217)   $(14,193) 
Property, equipment and 
 furniture and fixtures ..     100          534        7,294 
Information data base ....     375           --           -- 
Intangible assets.........     289        4,540       21,942 
                           --------  -----------  ----------- 
 Total....................   $ 235      $   (143)   $ 15,043 
                           ========  ===========  =========== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                          COLDWELL      OTHER 1996 
                               AVIS        BANKER      ACQUISITIONS      TOTAL 
                           -----------  -----------  --------------  ----------- 
<S>                        <C>          <C>          <C>             <C>
Elimination of historical 
 expense..................   $(19,683)    $(22,425)      $(2,737)      $(64,784) 
Property, equipment and 
 furniture and fixtures ..      5,909        1,156           189         15,182 
Information data base ....         --           --            --            375 
Intangible assets.........     29,594       20,387         7,601         84,353 
                           -----------  -----------  --------------  ----------- 
 Total....................   $ 15,820     $   (882)      $ 5,053       $ 35,126 
                           ===========  ===========  ==============  =========== 
</TABLE>

   For the nine months ended September 30, 1995: 

<TABLE>
<CAPTION>
                              CCI       CENTURY 
                             MERGER       21           RCI 
                           --------  -----------  ----------- 
<S>                        <C>       <C>          <C>
Elimination of historical 
 expense..................   $(529)     $ (5,217)   $(12,698) 
Property, equipment and 
 furniture and fixtures ..     100           534       5,471 
Information data base ....     375            --          -- 
Intangible assets.........     289         4,540      16,456 
                           --------  -----------  ----------- 
 Total....................   $ 235      $   (143)   $  9,229 
                           ========  ===========  =========== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                          COLDWELL      OTHER 1996 
                               AVIS        BANKER      ACQUISITIONS      TOTAL 
                           -----------  -----------  --------------  ----------- 
<S>                        <C>          <C>          <C>             <C>
Elimination of historical 
 expense..................   $(14,253)    $(17,272)      $(2,597)      $(52,566) 
Property, equipment and 
 furniture and fixtures ..      4,432          867            --         11,404 
Information data base ....         --           --            --            375 
Intangible assets.........     22,196       15,290         5,701         64,472 
                           -----------  -----------  --------------  ----------- 
 Total....................   $ 12,375     $ (1,115)      $ 3,104       $ 23,685 
                           ===========  ===========  ==============  =========== 
</TABLE>
<PAGE>

   For the nine months ended September 30, 1996: 

<TABLE>
<CAPTION>
                                                       COLDWELL     OTHER 1996 
                                RCI         AVIS        BANKER     ACQUISITIONS      TOTAL 
                           -----------  -----------  ----------  --------------  ----------- 
<S>                        <C>          <C>          <C>         <C>             <C>
Elimination of historical 
 expense..................   $(13,352)    $(14,247)    $(9,021)       $ (421)      $(37,041) 
Property, equipment and 
 furniture and fixtures ..      5,471        4,432         482            --         10,385 
Intangible assets.........     16,456       22,196       8,495         1,042         48,189 
                           -----------  -----------  ----------  --------------  ----------- 
 Total....................   $  8,575     $ 12,381     $   (44)       $  621       $ 21,533 
                           ===========  ===========  ==========  ==============  =========== 
</TABLE>

                              F-37           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                    STATEMENTS OF OPERATIONS--(CONTINUED) 

I. DEPRECIATION AND AMORTIZATION:  (Continued) 

 CCI Merger 

   The estimated fair values of CCI's information data base, property and 
equipment and excess of cost over fair value of net assets acquired are $7.5 
million, $1.0 million and $33.8 million, respectively, and are amortized on a 
straight-line basis over the periods to be benefited which are ten, five and 
forty years, respectively. The benefit periods associated with the excess 
cost over fair value of net assets acquired were determined based on CCI's 
position as the dominant provider of gambling patron credit information 
services since 1956, its ability to generate operating profits and expansion 
of its customer base and the longevity of the casino gaming industry. 

 Century 21 

   The estimated fair values of Century 21 property and equipment, franchise 
agreements and excess cost over fair value of net assets acquired are $5.5 
million, $33.5 million and $199.7 million, respectively, and are amortized on 
a straight-line basis over the periods to be benefited which are seven, 
twelve and forty years, respectively. The benefit periods associated with the 
excess cost over fair value of net assets acquired were determined based on 
Century 21's position as the world's largest franchisor of residential real 
estate brokerage offices, the most recognized brand name in the residential 
real estate brokerage industry and the longevity of the residential real 
estate brokerage business. 

 RCI 

   The fair value of RCI's property and equipment is estimated at 
approximately $55.7 million and is amortized on a straight line basis over 
the estimated useful lives, ranging from seven to thirty years. 

   RCI's intangible assets consist of customer lists and excess of cost over 
fair value of net assets acquired. The estimated fair value of RCI's customer 
lists are approximately $100 million and are amortized on a straight-line 
basis over the period to be benefited which is ten years. The fair value 
ascribed to customer lists is determined based on the historical renewal 
rates of RCI members. The fair value of excess of cost over fair value of net 
assets acquired is estimated at approximately $477.7 million and is 
determined to have a benefit period of forty years, which is based on RCI 
being a leading provider of services to the timeshare industry, which 
includes being the world's largest provider of timeshare exchange programs. 

 Avis 

   The estimated fair value of Avis' property and equipment intended to be 
retained by HFS is $96.0 million, comprised primarily of reservation 
equipment and related assets and to the Avis Headquarters office in excess of 
historical cost. Such property and equipment is amortized on a straight-line 
basis over the estimated benefit periods ranging from five to thirty years. 
Avis's intangible assets recorded by HFS (not applicable to car rental 
operating subsidiary) are comprised of the Avis trademark, a reservation 
system and customer data base, and excess of cost over fair value of net 
assets acquired. The estimated fair value of the Avis trademark is 
approximately $400 million and is amortized on a straight line basis over a 
benefit period of 40 years. The estimated fair value of the reservation 
system and customer data base are approximately 95.0 million and 14.0 
million, respectively and are amortized on a straight line basis over the 
periods to be benefited which are 10 years and 6.5 years, respectively. 

   The excess of cost over fair value of net assets acquired applicable to 
the allocated portion of the business to be retained by HFS is estimated at 
approximately $317.6 million and is determined to have a 

                              F-38           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                    STATEMENTS OF OPERATIONS--(CONTINUED) 

I. DEPRECIATION AND AMORTIZATION:  (Continued) 

 benefit period of forty years, which is based on Avis' position as the 
second largest car rental system in the world, the recognition of its brand 
name in the car rental industry and the longevity of the car rental business. 

 Coldwell Banker 

   The estimated fair value of Coldwell Banker's property and equipment 
(excluding land) of $15.7 million, is amortized on a straight-line basis over 
the estimated benefit periods ranging from five to twenty-five years. 
Coldwell Banker's intangible assets are comprised of franchise agreements and 
excess of cost over fair value of net assets acquired. The franchise 
agreements with the brokerage offices comprising the Trust are valued 
independently of all other franchise agreements with Coldwell Banker 
affiliates. Franchise agreements within the Trust and independent of the 
Trust are valued at $218.5 million and $218.7 million, respectively and are 
amortized on a straight line basis over the respective benefit periods of 
forty years and thirty-five years, respectively. The benefit period 
associated with Trust franchise agreements was based upon a long history of 
gross commission sustained by the Trust. The benefit period associated with 
the Coldwell Banker affiliates' franchise agreements was based upon the 
historical profitability of such agreements and historical renewal rates. The 
excess of cost over fair value of net assets acquired is estimated at 
approximately $347.0 million and is determined to have a benefit period of 
forty years, which is based on Coldwell Banker's position as the largest 
gross revenue producing real estate company in North America, the recognition 
of its brand name in the real estate brokerage industry and the longevity of 
the real estate brokerage business. 

 Other 1996 Acquisitions 

   The estimated fair values of Other 1996 Acquisitions franchise agreements 
aggregate $61.0 million and are being amortized on a straight line basis over 
the periods to be benefited, which range from twelve to thirty years. The 
estimated fair values of Other Acquisitions excess of cost over fair value of 
net assets acquired aggregate $187.4 million and are each being amortized on 
a straight line basis over the periods to be benefited, which are forty 
years. 

J. INTEREST EXPENSE: 

<TABLE>
<CAPTION>
                                                                      FOR THE NINE MONTHS 
                                                 FOR THE YEAR ENDED          ENDED 
                                                    DECEMBER 31,         SEPTEMBER 30, 
                                                        1995            1995       1996 
                                                ------------------  ----------  --------- 
<S>                                             <C>                 <C>         <C>
Elimination of historical interest expense of: 
 Century 21....................................       $(2,904)        $(2,904)    $    -- 
 Other 1996 Acquisitions.......................        (3,323)         (1,871)     (1,493) 
 RCI...........................................          (536)           (402)       (345) 
Reversal of Coldwell Banker....................        (5,329)         (2,958)     (3,155) 
Century 21.....................................         2,135           2,135          -- 
RCI............................................        17,955          13,466      13,466 
Minority interest--preferred dividends ........         1,796           1,796          -- 
4 3/4% Notes to finance Other 1996 
 Acquisitions..................................         8,595           6,446       1,270 
                                                ------------------  ----------  --------- 
  Total........................................       $18,389         $15,708     $ 9,743 
                                                ==================  ==========  ========= 
</TABLE>

 Century 21 

   The pro forma adjustment reflects the recording of interest expense on $60 
million of borrowings under HFS's revolving credit facility at an interest 
rate of 6.1% which is the variable rate in effect on the date of borrowing. 
Borrowings represent the amount necessary to finance the initial cash 
purchase price net of $10.2 million of acquired cash. 

                              F-39           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                    STATEMENTS OF OPERATIONS--(CONTINUED) 

J. INTEREST EXPENSE:  (Continued) 

  Coldwell Banker 

   The pro forma adjustment reflects the reversal of historical interest 
expense relating to the following ($000's): 

<TABLE>
<CAPTION>
                                                                           FOR THE NINE 
                                                    FOR THE YEAR ENDED     MONTHS ENDED 
                                                       DECEMBER 31,       SEPTEMBER 30, 
                                                           1995           1995      1996 
                                                   ------------------  --------  -------- 
<S>                                                <C>                 <C>       <C>
Expense associated with the Owned Brokerage 
 Business (i) ....................................        $  138         $   72    $ (179) 
Expense associated with revolving credit facility 
 borrowings which will be repaid with proceeds 
 from offering (ii)...............................         5,191          2,886     3,334 
                                                   ------------------  --------  -------- 
 Total............................................        $5,329         $2,958    $3,155 
                                                   ==================  ========  ======== 
</TABLE>

(i)     HFS paid substantially all outstanding debt of Coldwell Banker 
        Corporation and subsidiaries ("CB Consolidated") at the consummation 
        date of the acquisition. Therefore, a determination as to the 
        reasonableness of allocated CB Consolidated interest to the Owned 
        Brokerage Business is unnecessary. 
(ii)    At the date of acquisition, HFS repaid $105 million of Coldwell 
        Banker indebtedness which represented borrowings under a revolving 
        credit facility at a variable rate of interest (LIBOR plus a margin 
        ranging from .5% to 1.25%). 

 RCI 

   The pro forma adjustment reflects the recording of interest expense on 
$285 million of borrowings under HFS's revolving credit facilities at an 
interest rate of 6.3% which is the variable rate in effect on the date of 
borrowing. Borrowings represent the amount used as partial consideration in 
the RCI acquisition. 

 Minority interest -preferred dividends: 

   The pro forma adjustment represents dividends on the redeemable Series A 
Adjustable Rate Preferred Stock of Century 21. 

 4 3/4% Notes 

   The pro forma adjustment reflects interest expense and amortization of 
deferred financing costs related to the February 22, 1996 issuance of the 4 
3/4% Notes (5.0% effective interest rate) to the extent that such proceeds 
were used to finance the Acquisitions of ERA ($36.8 million), Travelodge 
($39.3 million), and Century 21 NORS ($95.0 million). 

 Effect of a 1/8% variance in variable interest rates 

   As mentioned above, interest expense was incurred on borrowings under the 
Company's revolving credit facility which partially funded the acquisitions 
of Century 21 and RCI. The Company recorded interest expense using the 
variable interest rate in effect on the respective borrowing dates. The 

                              F-40           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                    STATEMENTS OF OPERATIONS--(CONTINUED) 

J. INTEREST EXPENSE:  (Continued) 

 effect on pro forma net income assuming a 1/8% variance in the variable 
interest rate used to calculate interest expense is as follows ($000's): 

<TABLE>
<CAPTION>
                                        CENTURY 21    RCI     TOTAL 
                                      ------------  ------  ------- 
<S>                                   <C>           <C>     <C>
Year Ended December 31, 1995.........      $26        $209    $235 
Nine Months Ended September 30, 
 1995................................       26         157     183 
Nine Months Ended September 30, 
 1996................................       --         157     157 
</TABLE>

- ------------ 
The pro forma net income effects of a 1/8% variance in the interest 
rate has no impact on earnings per share for all periods presented. 

K. OTHER EXPENSES: 

   The pro forma adjustment eliminates charitable contributions made by the 
former stockholder of RCI and accounting, legal and other administrative 
expenses allocated to CCI, all of which would not have been incurred by the 
Company. Such expenses are summarized as follows ($000's): 

<TABLE>
<CAPTION>
                                                    FOR THE NINE 
                                  FOR THE YEAR         MONTHS 
                                      ENDED            ENDED 
                                DECEMBER 31, 1995   1995    1996 
                               -----------------  ------   -----
<S>                            <C>                <C>     <C>
RCI Charitable Contributions         $1,200         $303    $345 
CCI Administrative Expenses  .          399          399      -- 
                               -----------------  ------  ------ 
                                     $1,599         $702    $345 
                               =================  ======  ====== 
</TABLE>

L. INCOME TAXES: 

   The pro forma adjustment to income taxes is comprised of ($000's): 

<TABLE>
<CAPTION>
                                                                       FOR THE NINE MONTHS 
                                                 FOR THE YEAR ENDED           ENDED 
                                                    DECEMBER 31,          SEPTEMBER 30, 
                                                        1995            1995         1996 
                                                ------------------  -----------  ----------- 
<S>                                             <C>                 <C>          <C>
Reversal of historical (provision) benefit of: 
 Company.......................................       $(55,175)       $(41,820)    $(82,630) 
 CCI...........................................           (313)           (313)          -- 
 Century 21....................................         (2,097)         (2,097)          -- 
 RCI...........................................         (4,464)         (1,940)      (2,370) 
 Avis..........................................         (4,100)            (18)         (96) 
 Coldwell Banker...............................        (24,385)        (16,422)      10,432 
 Travelodge....................................         (1,132)           (834)          -- 
Pro forma provision............................        112,395          78,935      120,331 
                                                ------------------  -----------  ----------- 
  Total........................................       $ 20,729        $ 15,491     $ 45,667 
                                                ==================  ===========  =========== 
</TABLE>

   The pro forma effective tax rates are approximately 1% higher than HFS's 
historical effective tax rates due to non-deductible excess of cost over fair 
value of net assets required to be recorded in connection with the 
acquisitions of Avis and RCI. The pro forma provisions for taxes were 
computed using pro forma pre-tax amounts and the provisions of Statement of 
Financial Accounting Standards No. 109. 

                              F-41           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                    STATEMENTS OF OPERATIONS--(CONTINUED) 
 M. WEIGHTED AVERAGE COMMON AND COMMON EQUIVALENT SHARES OUTSTANDING: 

   The pro forma adjustment to weighted average shares consists of the 
following (000's): 

<TABLE>
<CAPTION>
                                                                                     FOR THE NINE 
                                                   ISSUANCE    FOR THE YEAR ENDED    MONTHS ENDED 
                                                   PRICE PER      DECEMBER 31,       SEPTEMBER 30, 
                                                     SHARE            1995           1995     1996 
                                                 -----------  ------------------  --------  ------- 
<S>                                              <C>          <C>                 <C>       <C>
CCI (including dilutive impact of warrants)(1) .    $15.30              896          1,180       -- 
Century 21 (2) .................................    $49.88            2,334          3,120       -- 
Avis Offering (3) ..............................    $74.06            4,569          4,569    4,569 
RCI (4) ........................................    $75.00            1,000          1,000    1,000 
Second Quarter 1996 Offering--Coldwell Banker 
 (5) ...........................................    $59.99           12,838         12,838    7,122 
Second Quarter 1996 Offering--Avis (6)  ........    $59.99            6,121          6,121    3,401 
Century 21 NORS (7) ............................    $49.83              923            923      418 
                                                              ------------------  --------  ------- 
 Total..........................................                     28,681         29,751   16,510 
                                                              ==================  ========  ======= 
</TABLE>

(1)    Date of Acquisition, May 11, 1995 
(2)    Date of Acquisition, August 1, 1995 
(3)    Date of Acquisition, October 17, 1996 
(4)    Date of Acquisition, November 12, 1996 
(5)    Date of Acquisition, May 31, 1996 
(6)    Date of Acquisition, October 17, 1996 
(7)    Date of Acquisition, April 3, 1996 

   The unaudited Pro Forma Consolidated Statements of Operations are 
presented as if the acquisitions took place at the beginning of the periods 
presented; thus, the stock issuances and warrants assumed referred to above 
are considered outstanding as of the beginning of the period for purposes of 
per share calculations. 

N. ESTIMATED SELLING GENERAL AND ADMINISTRATIVE COST SAVINGS: 

   In connection with its acquisitions, HFS developed related business plans 
to restructure each of the respective acquired companies which will result in 
future cost savings subsequent to the acquisitions. HFS restructuring plans 
in each case were developed prior to the consummation of the respective 
acquisitons and were implemented concurrent with the consummation of the 
acquistions. Restructuring plans included the involuntary termination and 
relocation of employees, the consolidation and closing of facilities and the 
elimination of duplicative operating and overhead activities. Pursuant to 
HFS' specific restructuring plans, certain selling, general and 
administrative expenses may not be incurred subsequent to each acquisition 
that existed prior to consummation. In addition, there are incremental costs 
in the conduct of activities of the acquired companies prior to the 
acquistions that may not be incurred subsequent to consummation and have no 
future economic benefit to HFS. The estimated cost savings that HFS believes 
would have been attained had its acquisitions occurred on January 1, 1995 and 
the related impact of such cost savings on pro forma net income and net 
income per share are not reflected in the pro forma consolidated statements 
of income, but are presented below ($000's): 

                              F-42           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                    STATEMENTS OF OPERATIONS--(CONTINUED) 

N. ESTIMATED SELLING GENERAL AND ADMINISTRATIVE COST SAVINGS:  (Continued) 

    For the year ended December 31, 1995: 

<TABLE>
<CAPTION>
                       CENTURY              COLDWELL 
                         21        RCI       BANKER 
                     ---------  --------  ---------- 
<S>                  <C>        <C>       <C>
Payroll and 
 related............   $10,885    $1,198    $10,682 
Professional........     2,693     1,000      1,500 
Occupancy...........     3,628        --         -- 
Other...............     3,128     2,900     (1,517) 
                     ---------  --------  ---------- 
 Total..............   $20,334    $5,098    $10,665 
                     =========  ========  ========== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                       CENTURY 21 
                          NORS       TRAVELODGE     ERA       TOTAL 
                     ------------  ------------  --------  --------- 
<S>                  <C>           <C>           <C>       <C>
Payroll and 
 related............    $ 7,706        $1,110      $7,236    $38,817 
Professional........      1,486           154         387      7,220 
Occupancy...........      2,754           186       1,172      7,740 
Other...............      2,326           167       1,036      8,040 
                     ------------  ------------  --------  --------- 
 Total..............    $14,272        $1,617      $9,831    $61,817 
                     ============  ============  ========  ========= 
</TABLE>

   For the nine months ended September 30, 1995: 

<TABLE>
<CAPTION>
                       CENTURY              COLDWELL 
                         21        RCI       BANKER 
                     ---------  --------  ---------- 
<S>                  <C>        <C>       <C>
Payroll and 
 related............   $10,885    $  914    $ 9,830 
Professional........     2,693       750      1,573 
Occupancy...........     3,628        --         -- 
Other...............     3,128     1,275     (1,072) 
                     ---------  --------  ---------- 
 Total..............   $20,334    $2,939    $10,331 
                     =========  ========  ========== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                       CENTURY 21 
                          NORS       TRAVELODGE     ERA       TOTAL 
                     ------------  ------------  --------  --------- 
<S>                  <C>           <C>           <C>       <C>
Payroll and 
 related............     $5,354         $502       $1,526    $29,011 
Professional........      1,063           70           --      6,149 
Occupancy...........      1,944           84          666      6,322 
Other...............      1,528           74          983      5,916 
                     ------------  ------------  --------  --------- 
 Total..............     $9,889         $730       $3,175    $47,398 
                     ============  ============  ========  ========= 
</TABLE>

   For the nine months ended September 30, 1996: 

<TABLE>
<CAPTION>
                                 COLDWELL    CENTURY 21 
                        RCI       BANKER        NORS 
                     --------  ----------  ------------ 
<S>                  <C>       <C>         <C>
Payroll and 
 related............   $  880     $5,462       $2,425 
Professional........      750      1,055          705 
Occupancy...........       --         --          604 
Other...............    1,333       (604)       1,069 
                     --------  ----------  ------------ 
 Total..............   $2,963     $5,913       $4,803 
                     ========  ==========  ============ 
</TABLE>
<PAGE>
                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                       TRAVELODGE    ERA     TOTAL 
                     ------------  ------  -------- 
<S>                  <C>           <C>     <C>
Payroll and 
 related............      $25        $222   $ 9,014 
Professional........        4          --     2,514 
Occupancy...........        4         102       710 
Other...............        4         157     1,959 
                     ------------  ------  -------- 
 Total..............      $37        $481   $14,197 
                     ============  ======  ======== 
</TABLE>

                              F-43           
<PAGE>
                                  SECTION B 
                      HFS INCORPORATED AND SUBSIDIARIES 
              NOTES TO PRO FORMA CONSOLIDATED BALANCE SHEET AND 
                    STATEMENTS OF OPERATIONS--(CONTINUED) 

N. ESTIMATED SELLING GENERAL AND ADMINISTRATIVE COST SAVINGS:  (Continued) 

    The impact on pro forma net income and net income per share of the 
estimated SG&A cost savings are as follows: 

<TABLE>
<CAPTION>
                                                              FOR THE NINE-MONTH 
                                        FOR THE YEAR ENDED          ENDED 
                                           DECEMBER 31,         SEPTEMBER 30, 
                                       ------------------  ---------------------- 
                                               1995            1995        1996 
                                       ------------------  ----------  ---------- 
<S>                                    <C>                 <C>         <C>
Income before taxes, as reported  ....       $272,320        $191,253    $291,551 
SG&A adjustments .....................         61,817          47,398      14,197 
Income before taxes, as adjusted  ....        334,137         238,651     305,748 
Income taxes .........................        137,908          98,497     126,190 
                                       ------------------  ----------  ---------- 
Net income, as adjusted ..............       $196,229        $140,154    $179,558 
                                       ==================  ==========  ========== 
Net income per share (primary): 
 As adjusted .........................       $   1.41        $   1.03    $   1.24 
                                       ==================  ==========  ========== 
 As reported .........................       $   1.15        $    .83    $   1.18 
                                       ==================  ==========  ========== 
Net income per share (fully diluted): 
 As adjusted .........................       $   1.39        $   1.01    $   1.23 
                                       ==================  ==========  ========== 
 As reported .........................       $   1.14        $    .82    $   1.18 
                                       ==================  ==========  ========== 
</TABLE>

O. ACCRUED ACQUISITION LIABILITIES: 

   The Company has recorded liabilities for charges to be incurred in 
connection with the restructuring of acquired Century 21, Century 21 NORS, 
ERA and Coldwell Banker operations. These acquisitions were consummated in 
1995 and 1996 and resulted in the consolidation of facilities, involuntary 
termination and relocation of employees, and elimination of duplicative 
operating and overhead activities. The following table provides details of 
these charges by type. At September 30, 1996 the Company was substantially 
complete with its restructuring Plan. 

<TABLE>
<CAPTION>
                                       CENTURY 21               COLDWELL 
                         CENTURY 21       NORS         ERA       BANKER 
                       ------------  ------------  ---------  ---------- 
<S>                    <C>           <C>           <C>        <C>
Personnel related  ...    $12,647        $1,720      $ 8,000     $4,237 
Facility related  ....     16,511         2,293        1,558      5,491 
Other costs ..........        990           711          501        211 
                       ------------  ------------  ---------  ---------- 
Total.................    $30,148        $4,724      $10,059     $9,939 
                       ============  ============  =========  ========== 
Terminated employees          325 
</TABLE>

   Personnel related charges include termination benefits such as severance, 
wage continuation, medical and other benefits. Facility related costs include 
contract and lease terminations, temporary storage and relocation costs 
associated with assets to be disposed of, and other charges incurred in the 
consolidation of excess office space. Through September 30, 1996 
approximately $25.6 million, $2.5 million, $4.6 million and $2.9 million were 
paid by Century 21, Century 21 NORS, ERA and Coldwell Banker, respectively 
and charged against the restructuring liability. 

P. TRUST CONTRIBUTION 

   Included in HFS historical SG&A for the nine months ended September 30, 
1996, is a $5 million charge associated with the Company's contribution of 
the Owned Brokerage Business to the Trust. The charge represents the fair 
value of the Owned Brokerage Business based upon a valuation which considered 
earnings, cash flow, assets and business prospects of the contributed 
business. 

                              F-44           
<PAGE>
                                  SECTION C 
                      HFS INCORPORATED AND SUBSIDIARIES 
            COMBINING HISTORICAL CONSOLIDATED FINANCIAL STATEMENTS 
                                FOR THE MERGER 

   The accompanying combining consolidated financial statements give effect 
to the business combination of HFS and PHH which will be accounted for as a 
pooling of interests. Accordingly, the underlying combining historical 
consolidated balance sheet as of September 30, 1996 and the combining 
historical consolidated statements of income for each of the years ended 
December 31, 1993, 1994 and 1995, and each of the nine month periods ended 
September 30, 1995 and 1996, reflects the combining of the historical 
financial results of PHH with the historical consolidated financial results 
of HFS. HFS expects to recognize a one-time charge related to transaction and 
business combination costs in connection with the Merger, which is not 
reflected in the combining historical consolidated statements of income. 

   The combining historical consolidated financial statements reflect 
adjustments for the pooling of HFS and PHH including reclassifications to 
conform to the presentation expected to be used by the merged companies and 
shares issued as consideration in connection with the Merger. 

   The Pro forma financial statements include a one-time pre-tax 
restructuring charge incurred in connection with the Merger. The charge 
includes severance, facility consolidation and other transaction related 
costs associated with the integration of HFS and PHH businesses. HFS 
estimates the charge to approximate $267 million before related income tax 
benefits and is not aware of any other material merger related costs which will
be incurred in periods subsequent to the consummation date. HFS expects this 
charge to result in annual pre-tax savings of approximately $100 million with 
the full benefit of the cost reductions beginning in 1998. 

   The combining historical consolidated financial statements include certain 
adjustments described in the Notes to Combining Historical Consolidated 
Financial Statements and should be read in conjunction therewith and with the 
consolidated financial statements and related notes thereto of HFS and PHH 
included elsewhere in this Joint Proxy Statement/Prospectus. 

TERMS OF THE MERGER 

   Approval of the share issuance by HFS stockholders and approval of the 
Merger proposed by PHH stockholders are conditions to consummation of the 
Merger. 

   In the Merger, each outstanding share of common stock of PHH, other than 
PHH Common Stock held by PHH or held by HFS, will be converted into the right 
to receive that fraction of a share of HFS Common Stock (the "Conversion 
Number") represented by the number determined by dividing $49.50 by the 
average of HFS Common Stock over a period of twenty trading days preceding 
the fifth trading day prior to the date of the special meeting of 
stockholders of PHH (the "Pricing Period"); provided however that in no event 
will such number be greater than 0.8250 or less than 0.6111. In addition, in 
the Merger, shares of HFS Common Stock will be issued in exchange for the 
currently outstanding options to purchase shares of PHH Common Stock. 

   As a result of the conversion formula described above, if the average 
price of HFS Common Stock during the Pricing Period is within the range of 
$60.00 to $81.00, holders of PHH Common Stock will receive that fraction of a 
share of HFS Common Stock having a value (based on the average price of such 
shares during the Pricing Period) of $49.50 for each share of PHH Common 
Stock (and the Conversion Number will fluctuate accordingly), but if the 
average price of HFS Common Stock during the Pricing Period is less than 
$60.00 or greater than $81.00, the Conversion Number will be fixed at 0.8250 
or 0.6111, respectively, resulting in the issuance of a number of shares of 
HFS Common Stock for each share of PHH Common Stock having a value (based on 
the average price of such shares during the Pricing Period) less than or more 
than $49.50, as the case may be. Based on the number of shares of PHH Common 
Stock outstanding on the Record Date, the number of shares of HFS Common 
Stock to be issued upon conversion of outstanding shares of PHH Common Stock 
will be not less than approximately 21.3 million shares and not more than 
approximately 28.8 million shares. (See "The Merger Agreement--General; 
conversion of shares") 

                              F-45           
<PAGE>
                                   SECTION C 
                      HFS INCORPORATED AND SUBSIDIARIES 
                 COMBINING HISTORICAL CONSOLIDATED BALANCE SHEET   PAGE 1 OF 2 
                           AS OF SEPTEMBER 30, 1996 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                         HISTORICAL 
                                                -------------------------- 
                                                                               PRO FORMA     COMBINED 
                                                     HFS         PHH (1)      ADJUSTMENTS    COMPANIES 
                                                ------------  ------------  -------------  ----------- 
<S>                                             <C>           <C>           <C>            <C>
ASSETS 
 Current assets 
  Cash and cash equivalents ...................   $  471,194    $   11,450     $     --     $  482,644 
  Restricted Cash..............................                                  89,849 (A)     89,849 
  Relocation receivables ......................      136,052       666,905           --        802,957 
  Other accounts and notes receivable--net ....      113,175       442,951       (6,800)(A)    549,326 
  Other current assets ........................       59,081        58,916       56,000 (A)    173,997 
                                                ------------  ------------  -------------  ----------- 
TOTAL CURRENT ASSETS ..........................      779,502     1,180,222      139,049      2,098,773 
                                                ------------  ------------  -------------  ----------- 
 Property and equipment--net ..................      106,233        92,846       (6,500)(A)    192,579 
 Franchise agreements--net ....................    1,027,711            --                   1,027,711 
 Excess of cost over fair value of net assets 
  acquired--net ...............................      906,540        47,656      (22,500)(A)    931,696 
 Other assets .................................       80,064       125,384       (7,300)(A)    198,148 
                                                ------------  ------------  -------------  ----------- 
TOTAL .........................................    2,900,050     1,446,108      102,749      4,448,907 
                                                ------------  ------------  -------------  ----------- 
ASSETS UNDER FLEET MANAGEMENT AND MORTGAGE 
 PROGRAMS 
 Net investment in leases and leased vehicles             --     3,285,721           --      3,285,721 
 Mortgage loans held for sale .................           --       872,404           --        872,404 
 Mortgage servicing rights and fees ...........           --       280,344           --        280,344 
                                                ------------  ------------  -------------  ----------- 
TOTAL .........................................           --     4,438,469           --      4,438,469 
                                                ------------  ------------  -------------  ----------- 
TOTAL ASSETS ..................................   $2,900,050    $5,884,577     $102,749     $8,887,376 
                                                ============  ============  =============  =========== 
</TABLE>
- ------------ 
(1)      The historical PHH balance sheet is as of October 31, 1996. 
Note:    Certain reclassifications have been made to the historical 
         consolidated balance sheets of HFS and PHH to conform to the 
         presentation expected to be used by the merged companies. 

     See notes to combining historical consolidated financial statements. 

                              F-46           
<PAGE>
                                   SECTION C 
                      HFS INCORPORATED AND SUBSIDIARIES 
                 COMBINING HISTORICAL CONSOLIDATED BALANCE SHEET   PAGE 2 OF 2 
                           AS OF SEPTEMBER 30, 1996 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                     HISTORICAL 
                                            -------------------------- 
                                                                           PRO FORMA      COMBINED 
                                                 HFS         PHH (1)      ADJUSTMENTS     COMPANIES 
                                            ------------  ------------  --------------  ----------- 
<S>                                         <C>           <C>           <C>             <C>
LIABILITIES AND STOCKHOLDERS' EQUITY 
 Current Liabilities 
  Accounts payable and other accrued 
   liabilities ............................   $  160,357    $  418,143     $  76,651 (B) $  655,151 
  Deferred revenue--net ...................       24,655            --            --         24,655 
  Income taxes payable ....................       81,633            --            --         81,633 
  Accrued acquisition obligations  ........       40,287            --       193,900 (A)    234,187 
  Current portion of long-term debt  ......       29,907            --            --         29,907 
                                            ------------  ------------  --------------  ----------- 
TOTAL CURRENT LIABILITIES .................      336,839       418,143       270,551      1,025,533 
                                            ------------  ------------  --------------  ----------- 
  Long-term debt ..........................      541,563            --       584,796 (C)  1,216,208 
                                                                              89,849 (A) 
  Deferred revenue ........................        7,299       114,021       (76,651)(B)     44,669 
  Other non-current liabilities ...........       23,960            --        30,000 (A)     53,960 
  Deferred income taxes ...................       85,400            --       (12,000)(A)     73,400 
                                            ------------  ------------  --------------  ----------- 
TOTAL .....................................      995,061       532,164       886,545      2,413,770 
                                            ------------  ------------  --------------  ----------- 
LIABILITIES UNDER FLEET MANAGEMENT AND 
 MORTGAGE PROGRAMS 
 Debt......................................           --     4,476,805      (584,796)(C)  3,892,009 
 Deferred income taxes.....................           --       221,700            --        221,700 
                                            ------------  ------------  --------------  ----------- 
  Total....................................           --     4,698,505      (584,796)     4,113,709 
                                            ------------  ------------  --------------  ----------- 
STOCKHOLDERS' EQUITY 
 Common stock--Issued and Outstanding: 
  Historical HFS, 123,720, Historical PHH, 
  34,886 and Combined Companies, between 
  145,039 and 152,501......................        1,237        99,820       (99,563) (D)     1,494 
 Additional paid-in capital................    1,705,541            --        99,563 (D)  1,805,104 
 Retained earnings.........................      206,236       568,400      (199,000)(A)    575,636 
 Treasury stock............................       (8,025)           --            --         (8,025) 
 Foreign currency equity adjustment .......           --       (14,312)           --        (14,312) 
                                            ------------  ------------  --------------  ----------- 
TOTAL STOCKHOLDERS' EQUITY.................    1,904,989       653,908      (199,000)     2,359,897 
                                            ------------  ------------  --------------  ----------- 
TOTAL LIABILITIES AND STOCKHOLDERS' 
 EQUITY....................................   $2,900,050    $5,884,577     $ 102,749     $8,887,376 
                                            ============  ============  ==============  =========== 
</TABLE>

- ------------ 
(1)      The historical PHH balance sheet is as of October 31, 1996. 
Note:    Certain reclassifications have been made to the historical 
         consolidated balance sheets of HFS and PHH to conform to the 
         presentation expected to be used by the merged companies. 

See notes to combining historical consolidated financial statements. 

                              F-47           
<PAGE>
                                  SECTION C 
                      HFS INCORPORATED AND SUBSIDIARIES 
            COMBINING HISTORICAL CONSOLIDATED STATEMENT OF INCOME 
                     FOR THE YEAR ENDED DECEMBER 31, 1993 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                                HISTORICAL 
                                         -----------------------     PRO FORMA       COMBINED 
                                             HFS        PHH (1)     ADJUSTMENTS     COMPANIES 
                                         ----------  -----------  --------------  ------------ 
<S>                                      <C>         <C>          <C>             <C>
NET REVENUES 
 Service fees...........................   $245,189   $       --     $  188,060 (E) $ 433,249 
 Real estate services...................         --      221,907             --       221,907 
                                         ----------  -----------  --------------  ------------ 
 Service fees, net......................    245,189      221,907        188,060       655,156 
                                         ----------  -----------  --------------  ------------ 
 Fleet management.......................         --    1,140,557       (188,060) (E)  952,497 
  Depreciation on vehicles under 
   operating leases.....................         --     (790,864)            --      (790,864) 
  Interest..............................         --           --       (111,939) (F) (111,939) 
                                         ----------  -----------  --------------  ------------ 
 Fleet management, net .................         --      349,693       (299,999)       49,694 
                                         ----------  -----------  --------------  ------------ 
 Mortgage Services .....................         --      150,414             --       150,414 
  Amortization of Mortgage Servicing 
   rights and fees .....................         --           --        (30,080)(G)   (30,080) 
  Interest .............................         --           --        (26,569)(I)   (26,569) 
                                         ----------  -----------  --------------  ------------ 
 Mortgage Services, net ................         --      150,414        (56,649)       93,765 
                                         ----------  -----------  --------------  ------------ 
 Other..................................     11,881           --             --        11,881 
                                         ----------  -----------  --------------  ------------ 
Net revenues............................    257,070      722,014       (168,588)      810,496 
                                         ----------  -----------  --------------  ------------ 
EXPENSES 
 Marketing and reservation..............    116,700           --             --       116,700 
 Selling, general and administrative ...     40,315      293,161        (20,147) (H)  313,329 
 Costs, including interest, of carrying 
  and reselling homes...................         --      125,669         (4,575) (H)  121,094 
 Direct costs of mortgage services .....         --       56,557        (30,080) (G)   26,477 
 Depreciation and amortization..........     19,153           --         24,722 (H)    43,875 
                                                                       (111,939)(F)    21,410 
 Interest...............................     20,234      139,684        (26,569)(I) 
                                         ----------  -----------  --------------  ------------ 
  Total expenses........................    196,402      615,071       (168,588)      642,885 
                                         ----------  -----------  --------------  ------------ 
Income before income taxes .............     60,668      106,943             --       167,611 
Provision for income taxes..............     26,345       43,917             --        70,262 
                                         ----------  -----------  --------------  ------------ 
Income from continuing operations ......   $ 34,323   $   63,026     $       --     $  97,349 
                                         ==========  ===========  ==============  ============ 
PER SHARE INFORMATION (PRIMARY) 
 Income from continuing operations  ....   $    .35   $     1.78                    $     .78 (J) 
                                         ==========  ===========                  ============ 
 Weighted average common and common 
  equivalent shares outstanding.........     98,920       35,372         26,133 (J)   125,053 (J) 
                                         ==========  ===========  ==============  ============ 
PER SHARE INFORMATION (FULLY DILUTED) 
 Income from continuing operations  ....   $    .34   $     1.78                    $     .77 (J) 
                                         ==========  ===========                  ============ 
 Weighted average common and  common 
 equivalent shares  outstanding.........    100,228       35,423         26,171 (J)   126,399 (J) 
                                         ==========  ===========  ==============  ============ 
</TABLE>

- ------------ 
(1)      The historical consolidated statement of income of PHH is for the 
         twelve months ended January 31, 1994. 
Note:    Certain reclassifications have been made to the historical operating 
         results of HFS and PHH to conform to the presentation expected to be 
         used by the merged companies. 

See notes to combining historical consolidated financial statements. 

                              F-48           
<PAGE>
                                  SECTION C 
                      HFS INCORPORATED AND SUBSIDIARIES 
            COMBINING HISTORICAL CONSOLIDATED STATEMENT OF INCOME 
                     FOR THE YEAR ENDED DECEMBER 31, 1994 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                               HISTORICAL 
                                        -----------------------     PRO FORMA       COMBINED 
                                            HFS        PHH (1)     ADJUSTMENTS     COMPANIES 
                                        ----------  -----------  --------------  ------------ 
<S>                                     <C>         <C>          <C>             <C>    
NET REVENUES 
 Service fees..........................   $283,244   $       --     $ 202,031 (E)  $  485,275 
 Real estate services..................         --      226,420            --         226,420 
                                        ----------  -----------  --------------  ------------ 
 Service fees, net.....................    283,244      226,420       202,031         711,695 
                                        ----------  -----------  --------------  ------------ 
 Fleet management......................         --    1,225,815      (202,031)(E)   1,023,784 
  Depreciation on vehicles under 
   operating leases....................         --     (849,523)           --        (849,523) 
  Interest.............................         --           --      (126,721)(F)    (126,721) 
                                        ----------  -----------  --------------  ------------ 
 Fleet management, net.................         --      376,292      (328,752)         47,540 
                                        ----------  -----------  --------------  ------------ 
 Mortgage Services ....................         --      127,551            --         127,551 
  Amortization of Mortgage Servicing 
   rights and fees ....................         --           --       (20,284)(G)     (20,284) 
  Interest ............................         --           --       (32,773)(I)     (32,773) 
                                        ----------  -----------  --------------  ------------ 
 Mortgage Services, net ...............         --      127,551       (53,057)         74,494 
                                        ----------  -----------  --------------  ------------ 
 Other.................................     29,303           --            --          29,303 
                                        ----------  -----------  --------------  ------------ 
 Net revenues..........................    312,547      730,263      (179,778)        863,032 
                                        ----------  -----------  --------------  ------------ 
EXPENSES 
 Marketing and reservation.............    130,268           --            --         130,268 
 Selling, general and administrative ..     46,018      295,345       (26,230)(H)     315,133 
 Costs, including interest, of 
  carrying and reselling homes.........         --      117,174        (3,759)(H)     113,415 
 Direct costs of mortgage services ....         --       41,221       (20,284)(G)      20,937 
 Depreciation and amortization.........     23,723           --        29,989 (H)      53,712 
 Interest..............................     18,685      159,765      (126,721)(F)      18,956
                                                                      (32,773)(I)       
Other.................................      3,210           --            --           3,210 
                                        ----------  -----------  --------------  ------------ 
  Total expenses.......................    221,904      613,505      (179,778)        655,631 
                                        ----------  -----------  --------------  ------------ 
Income before income taxes.............     90,643      116,758            --         207,401 
Provision for income taxes.............     37,154       47,714            --          84,868 
                                        ----------  -----------  --------------  ------------ 
Net income.............................   $ 53,489   $   69,044     $      --      $  122,533 
                                        ==========  ===========  ==============  ============ 
PER SHARE INFORMATION (PRIMARY) 
 Net income ...........................   $    .53   $     1.99                    $      .97 (J) 
                                        ==========  ===========                  ============ 
 Weighted average common and common 
  equivalent shares outstanding  ......    100,874       34,741        25,667 (J)     126,541 (J) 
                                        ==========  ===========  ==============  ============ 
PER SHARE INFORMATION (FULLY DILUTED) 
 Net income............................   $    .53   $     1.99                    $      .97 (J) 
                                        ==========  ===========  ==============  ============ 
 Weighted average common and common 
  equivalent shares outstanding........    100,874       34,775        25,692 (J)     126,566 (J) 
                                        ==========  ===========  ==============  ============ 
</TABLE>

- ------------ 
(1)      The historical consolidated statement of income of PHH is for the 
         twelve months ended January 31, 1995. 
Note:    Certain reclassifications have been made to the historical operating 
         results of HFS and PHH to conform to the presentation expected to be 
         used by the merged companies. 

See notes to combining historical consolidated financial statement. 

                              F-49           
<PAGE>
                                  SECTION C 
                      HFS INCORPORATED AND SUBSIDIARIES 
            COMBINING HISTORICAL CONSOLIDATED STATEMENT OF INCOME 
                     FOR THE YEAR ENDED DECEMBER 31, 1995 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                               HISTORICAL 
                                        -----------------------     PRO FORMA       COMBINED 
                                            HFS        PHH (1)     ADJUSTMENTS     COMPANIES 
                                        ----------  -----------  --------------  ------------ 
<S>                                     <C>         <C>          <C>               <C>   
NET REVENUES 
 Service fees..........................   $369,442   $       --     $ 203,390 (E)  $  572,832 
 Real estate services..................         --      250,154            --         250,154 
                                        ----------  -----------  --------------  ------------ 
 Service fees, net.....................    369,442      250,154       203,390         822,986 
                                        ----------  -----------  --------------  ------------ 
 Fleet management......................         --    1,347,870      (203,390)(E)   1,144,480 
  Depreciation on vehicles under 
   operating leases....................         --     (929,341)           --        (929,341) 
  Interest.............................         --           --      (159,652)(F)    (159,652) 
                                        ----------  -----------  --------------  ------------ 
 Fleet management, net.................         --      418,529      (363,042)         55,487 
 Mortgage Services ....................         --      173,787            --         173,787 
  Amortization of Mortgage Servicing 
   rights and fees ....................         --           --       (30,667)(G)     (30,667) 
  Interest ............................         --           --       (49,869)(I)     (49,869) 
                                        ----------  -----------  --------------  ------------ 
 Mortgage Services, net ...............         --      173,787       (80,536)         93,251 
                                        ----------  -----------  --------------  ------------ 
 Other.................................     43,541           --            --          43,541 
                                        ----------  -----------  --------------  ------------ 
Net revenues...........................    412,983      842,470      (240,188)      1,015,265 
                                        ----------  -----------  --------------  ------------ 
EXPENSES 
 Marketing and reservation.............    143,965           --            --         143,965 
 Selling, general and administrative ..     78,232      310,567       (29,692)(H)     359,107 
 Costs, including interest, of 
  carrying and reselling homes.........         --      125,925        (2,629)(H)     123,296 
 Direct costs of mortgage services ....         --       60,498       (30,667)(G)      29,831 
 Depreciation and amortization.........     30,857           --        32,321 (H)      63,178 
 Interest..............................     21,789      212,365      (159,652)(F)      24,633
                                                                      (49,869)(I)       
 Other.................................      3,235           --            --           3,235 
                                        ----------  -----------  --------------  ------------ 
  Total expenses.......................    278,078      709,355      (240,188)        747,245 
                                        ----------  -----------  --------------  ------------ 
Income before income taxes.............    134,905      133,115            --         268,020 
Provision for income taxes.............     55,175       54,995            --         110,170 
                                        ----------  -----------  --------------  ------------ 
Net income.............................   $ 79,730   $   78,120     $      --      $  157,850 
                                        ==========  ===========  ==============  ============ 
PER SHARE INFORMATION (PRIMARY) 
 Net income ...........................   $    .74   $     2.25                    $     1.16 (J) 
                                        ==========  ===========                  ============ 
 Weighted average common and common 
  equivalent shares outstanding  ......    113,817       34,755        25,677 (J)     139,494 (J) 
                                        ==========  ===========  ==============  ============ 
PER SHARE INFORMATION (FULLY DILUTED) 
 Net income............................   $    .73   $     2.24                    $     1.15 (J) 
                                        ==========  ===========  ==============  ============ 
 Weighted average common and common 
  equivalent shares outstanding........    115,654       34,951        25,822 (J)     141,476 (J) 
                                        ==========  ===========  ==============  ============ 
</TABLE>

- ------------ 
(1)      The historical consolidated statement of income of PHH is for the 
         twelve months ended January 31, 1996. 
Note:    Certain reclassifications have been made to the historical operating 
         results of HFS and PHH to conform to the presentation expected to be 
         used by the merged companies. 

See notes to combining historical consolidated financial statements. 

                              F-50           
<PAGE>
                                  SECTION C 
                      HFS INCORPORATED AND SUBSIDIARIES 
            COMBINING HISTORICAL CONSOLIDATED STATEMENT OF INCOME 
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                               HISTORICAL                            PRO FORMA 
                                        -----------------------     PRO FORMA     HISTORICAL HFS, 
                                            HFS        PHH (1)     ADJUSTMENTS      AS RESTATED 
                                        ----------  -----------  --------------  --------------- 
<S>                                     <C>         <C>          <C>             <C>     
NET REVENUES 
 Service fees..........................   $268,862   $       --     $ 150,028 (E)    $ 418,890 
 Real estate services..................         --      190,451            --          190,451 
                                        ----------  -----------  --------------  --------------- 
 Service fees, net.....................    268,862      190,451       150,028          609,341 
                                        ----------  -----------  --------------  --------------- 
 Fleet management......................         --    1,003,355      (150,028)(E)      853,327 
  Depreciation on vehicles under 
   operating leases....................         --     (692,788)           --         (692,788) 
  Interest.............................         --           --      (117,373)(F)     (117,373) 
                                        ----------  -----------  --------------  --------------- 
 Fleet management, net.................         --      310,567      (267,401)          43,166 
                                        ----------  -----------  --------------  --------------- 
 Mortgage Services ....................         --      124,144            --          124,144 
  Amortization of Mortgage Servicing 
   rights and fees ....................         --           --       (18,981)(G)      (18,981) 
  Interest ............................         --           --       (35,342)(I)      (35,342) 
                                        ----------  -----------  --------------  --------------- 
 Mortgage services, net................         --      124,144       (54,323)          69,821 
                                        ----------  -----------  --------------  --------------- 
 Other.................................     30,869           --            --           30,869 
                                        ----------  -----------  --------------  --------------- 
Net revenues...........................    299,731      625,162      (171,696)         753,197 
                                        ----------  -----------  --------------  --------------- 
EXPENSES 
 Marketing and reservation.............    110,842           --            --          110,842 
 Selling, general and administrative ..     47,700      232,698       (22,452)(H)      257,946 
 Costs, including interest, of 
  carrying and reselling homes.........         --       97,698        (2,088)(H)       95,610 
 Direct costs of mortgage services ....         --       40,093       (18,981)(G)       21,112 
 Depreciation and amortization.........     21,721           --        24,540 (H)       46,261 
 Interest..............................     16,272      154,638      (117,373)(F)       18,195 
                                                                      (35,342)(I) 
 Other.................................      2,012           --            --            2,012 
                                        ----------  -----------  --------------  --------------- 
  Total expenses.......................    198,547      525,127      (171,696)         551,978 
                                        ----------  -----------  --------------  --------------- 
Income before income taxes.............    101,184      100,035            --          201,219 
Provision for income taxes.............     41,820       41,397            --           83,217 
                                        ----------  -----------  --------------  --------------- 
Net income.............................   $ 59,364   $   58,638     $      --        $ 118,002 
                                        ==========  ===========  ==============  =============== 
PER SHARE INFORMATION (PRIMARY) 
 Net income............................   $    .57   $     1.70                      $     .90 (J) 
                                        ==========  ===========                  =============== 
 Weighted average common and common 
  equivalent shares outstanding  ......    109,564       34,484        25,477 (J)      135,041 (J) 
                                        ==========  ===========  ==============  =============== 
PER SHARE INFORMATION (FULLY DILUTED) 
 Net income............................   $    .56   $     1.70                      $     .88 (J) 
                                        ==========  ===========  ==============  =============== 
 Weighted average common and common 
  equivalent shares outstanding........    112,056       34,594        25,558 (J)      137,614 (J) 
                                        ==========  ===========  ==============  =============== 
</TABLE>

- ------------ 
(1)      The historical consolidated statement of income of PHH is for the 
         nine months ended October 31, 1995. 
Note:    Certain reclassifications have been made to the historical operating 
         results of HFS and PHH to conform to the presentation expected to be 
         used by the merged companies. 

See notes to combining historical consolidated financial statements. 

                              F-51           
<PAGE>
                                  SECTION C 
                      HFS INCORPORATED AND SUBSIDIARIES 
            COMBINING HISTORICAL CONSOLIDATED STATEMENT OF INCOME 
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                                   HISTORICAL                            PRO FORMA 
                                            -----------------------     PRO FORMA     HISTORICAL HFS, 
                                                HFS        PHH (1)     ADJUSTMENTS      AS RESTATED 
                                            ----------  -----------  --------------  --------------- 
<S>                                         <C>         <C>          <C>             <C>     
NET REVENUES 
 Service fees..............................   $468,277   $       --     $ 152,602 (E)   $  620,879 
 Real estate services......................         --      198,626            --          198,626 
                                            ----------  -----------  --------------  --------------- 
 Service fees, net.........................    468,277      198,626       152,602          819,505 
                                            ----------  -----------  --------------  --------------- 
 Fleet management..........................         --    1,042,984      (152,602)(E)      890,382 
  Depreciation on vehicles under operating 
   leases..................................         --     (727,457)           --         (727,457) 
  Interest.................................         --           --      (120,404)(F)     (120,404) 
                                            ----------  -----------  --------------  --------------- 
 Fleet management, net.....................         --      315,527      (273,006)          42,521 
                                            ----------  -----------  --------------  --------------- 
 Mortgage Services ........................         --      188,636            --          188,636 
  Amortization of Mortgage 
   Servicing rights and fees ..............         --           --       (38,720)(G)      (38,720) 
  Interest ................................         --           --       (48,337)(I)      (48,337) 
                                            ----------  -----------  --------------  --------------- 
 Mortgage services, net....................         --      188,636       (87,057)         101,579 
                                            ----------  -----------  --------------  --------------- 
 Other.....................................     81,733           --            --           81,733 
                                            ----------  -----------  --------------  --------------- 
Net revenues...............................    550,010      702,789      (207,461)       1,045,338 
                                            ----------  -----------  --------------  --------------- 
EXPENSES 
 Marketing and reservation.................    130,728           --            --          130,728 
 Selling, general and administrative ......    139,709      249,693       (19,808)(H)      369,594 
 Costs, including interest, of carrying 
  and reselling homes......................         --       87,181        (1,370)(H)       85,811 
 Direct costs of mortgage services ........         --       77,718       (38,720)(G)       38,998 
 Depreciation and amortization.............     41,129           --        21,178 (H)       62,307 
 Interest..................................     22,194      169,933      (120,404)(F)       23,386
                                                                          (48,337)(I)        
 Other.....................................     10,988           --            --           10,988 
                                            ----------  -----------  --------------  --------------- 
  Total expenses...........................    344,748      584,525      (207,461)         721,812 
                                            ----------  -----------  --------------  --------------- 
Income before income taxes.................    205,262      118,264            --          323,526 
Provision for income taxes.................     82,630       48,253            --          130,883 
                                            ----------  -----------  --------------  --------------- 
Net income.................................   $122,632   $   70,011     $      --       $  192,643 
                                            ==========  ===========  ==============  =============== 
 PER SHARE INFORMATION (PRIMARY) 
 Net income ...............................   $    .96   $     1.99                     $     1.25 (J) 
                                            ==========                               =============== 
 Weighted average common and common 
  equivalent shares outstanding ...........    130,960       35,211        26,014 (J)      156,974 (J) 
                                            ==========  ===========  ==============  =============== 
 PER SHARE INFORMATION (FULLY DILUTED) 
 Net income................................   $    .96   $     1.99                     $     1.24 (J) 
                                            ==========  ===========  ==============  =============== 
 Weighted average common and common 
  equivalent shares outstanding............    131,684       35,269        26,057 (J)      157,741 (J) 
                                            ==========  ===========  ==============  =============== 
</TABLE>

- ------------ 
(1)      The historical consolidated statement of income of PHH is for the 
         nine months ended October 31, 1996. 
Note:    Certain reclassifications have been made to the historical operating 
         results of HFS and PHH to conform to the presentation expected to be 
         used by the merged companies. 

See notes to combining historical consolidated financial statements. 

                              F-52           
<PAGE>
                                  SECTION C 
                      HFS INCORPORATED AND SUBSIDIARIES 
                  NOTES TO COMBINING HISTORICAL CONSOLIDATED 
                             FINANCIAL STATEMENTS 

A.     RESTRUCTURING LIABILITY AND RESTRICTED CASH: 

     The pro forma adjustment reflects a liability established for 
     restructuring the HFS and PHH businesses, including involuntary 
     termination of employees, facility and system terminations, costs 
     associated with exiting certain activities, and merger related 
     professional fees, based on management's preliminary assessment of such 
     actions to be taken: 

<TABLE>
<CAPTION>
                                          RESTRUCTURING 
                                              CHARGE 
                                        ---------------- 
                                          BOOK      TAX 
                                          BASIS    BASIS 
                                        -------  ------- 
<S>                                     <C>      <C>
Professional fees......................   $ 43     $  20 
Severance..............................    109        74 
Facility and system terminations ......     44        44 
Other transaction related costs .......     71        37 
Restructuring charge, pre-tax..........    267       175 
Statutory tax rate.....................             38.9% 
                                                 ------- 
Tax benefit (effective tax rate 
 25.5%)................................     68     $  68 
                                        -------  ------- 
After-tax charge.......................   $199 
                                        ------- 
</TABLE>

  The restructuring charge includes the write-off or reserve of $43.1 million 
  for impaired assets as a result of exiting certain activities and the 
  recording of deferred taxes ($56.0 million current and $12.0 million 
  non-current) associated with the charge. Also included in the restructuring 
  charge is the effect of $89.8 million of employee benefit related 
  liabilities which were required to be funded prior to consummation of the 
  Merger. PHH funded several grantor trusts in accordance with the Merger 
  Agreement. This amount is disclosed as restricted cash in the pro forma 
  balance sheet. 

B.     ACCOUNTS PAYABLE AND OTHER ACCRUED LIABILITIES: 

    The pro forma adjustment reclassifies advances from relocation clients 
    from deferred revenue to accounts payable and other accrued liabilities. 
    This adjustment is made to conform to the presentation expected to be used 
    by the merged companies. 

C.     LONG-TERM DEBT: 

    This pro forma adjustment reclassifies the portion of long-term debt 
    associated with real estate services activities from Liabilities under 
    Fleet Management and Mortgage Programs to Long-term debt. This adjustment 
    was made to conform to the presentation expected to be used by the merged 
    companies. 

D.     EQUITY: 

    The pro forma adjustment reflects a reclassification of equity in 
    connection with issuance of HFS common stock to the PHH stockholders. 

E.     FLEET MANAGEMENT: 

    The pro forma adjustment reclassifies fees charged for the management of 
    corporate fleets and for fee-based services to service fees such that 
    fleet rental revenue is reflected as fleet management revenue. This 
    adjustment is made to conform to the presentation expected to be used by 
    the merged companies. 

                              F-53           
<PAGE>
 F.    INTEREST EXPENSE -- FLEET MANAGEMENT: 

    The pro forma adjustment reclassifies interest expense on debt incurred to 
    finance fleet leasing activities. This adjustment is made to conform to 
    the presentation expected to be used by the merged companies. 

G.     AMORTIZATION EXPENSE -- MORTGAGE SERVICES: 

    The pro forma adjustment reclassifies the amortization of Mortgage 
    Servicing rights and fees from direct costs of mortgage services to 
    mortgage services revenue. This adjustment is made to conform to the 
    presentation expected to be used by the merged companies. 

H.     DEPRECIATION AND AMORTIZATION: 

    The pro forma adjustment reclassifies depreciation and amortization, other 
    than depreciation on vehicles under operating leases, to a separate 
    financial line to conform to the presentation expected to be used by the 
    merged companies. 

I.     INTEREST EXPENSE--MORTGAGE SERVICES: 

    The pro forma adjustment reclassifies interest expense on debt incurred to 
    finance mortgage servicing activities to mortgage services revenue. This 
    adjustment is made to conform to the presentation expected to be used by 
    the merged companies. 

J.     WEIGHTED AVERAGE SHARES AND NET INCOME PER SHARE 

   The pro forma adjustment to weighted average common and common equivalent 
shares outstanding reflects the number of shares of HFS common stock 
estimated to be issued by HFS in connection with the Merger. Such amount was 
estimated using an average HFS stock price of $67.00 per share, which will be 
calculated using a twenty day average price of the HFS common stock from 
November 8, 1996 through December 6, 1996. The number of HFS shares to be 
issued is based on a conversion formula which is calculated based on the 
average price of HFS common stock over the Pricing Period (a twenty day 
average), within a range of $60 to $81 per share. At $67 per share, the 
Conversion Number would be .7388 which would result in the issuance of .7388 
shares of HFS common stock for every share of PHH common stock. The Pro Forma 
adjustment was calculated by multiplying PHH's historical weighted average 
shares outstanding by the Conversion Number using the assumed average HFS 
stock price of $67 per share. The underlying table summarizes pro forma 
weighted average shares and pro forma net income per share using the high and 
low ends of the range and the assumed average of $67 per share used in these 
Pro Forma Financial Statements. 

                              F-54           
<PAGE>
<TABLE>
<CAPTION>
                                                   AVERAGE HFS STOCK PRICE 
                                              ------------------------------- 
                                                $60.00     $67.00     $81.00 
                                              ---------  ---------  --------- 
<S>                                           <C>        <C>        <C>
PRO FORMA WEIGHTED AVERAGE SHARES (000'S) 
For the year ended December 31, 1993 
  Primary ...................................   128,102    125,053    120,536 
  Fully Diluted .............................   129,452    126,399    121,875 
For the year ended December 31, 1994 
  Primary ...................................   129,535    126,541    122,104 
  Fully Diluted .............................   129,563    126,566    122,125 
For the year ended December 31, 1995 
  Primary ...................................   142,490    139,494    135,056 
  Fully Diluted .............................   144,489    141,476    137,013 
For the nine months ended September 30, 1995 
  Primary ...................................   138,013    135,041    130,637 
  Fully Diluted .............................   140,596    137,614    133,196 
For the nine months ended September 30, 1996 
  Primary ...................................   160,009    156,974    152,477 
  Fully Diluted .............................   160,781    157,741    153,237 

PRO FORMA NET INCOME PER SHARE 
For the year ended December 31, 1993 
  Primary ...................................  $   0.76   $   0.78   $   0.81 
  Fully Diluted .............................      0.75       0.77       0.80 
For the year ended December 31, 1994 
  Primary ...................................  $   0.95   $   0.97   $   1.00 
  Fully Diluted .............................      0.95       0.97       1.00 
For the year ended December 31, 1995 
  Primary ...................................  $   1.14   $   1.16   $   1.20 
  Fully Diluted .............................      1.12       1.15       1.18 
For the nine months ended September 30, 1995 
  Primary ...................................  $   0.88   $   0.90   $   0.93 
  Fully Diluted .............................      0.86       0.88       0.91 
For the nine months ended September 30, 1996 
  Primary ...................................  $   1.23   $   1.25   $   1.29 
  Fully Diluted .............................      1.22       1.24       1.28 
</TABLE>

                              F-55           
<PAGE>
                         INDEPENDENT AUDITORS' REPORT 



                     [DELOITTE & TOUCHE LLP LOGO] 




TO THE BOARD OF DIRECTORS AND 
STOCKHOLDERS OF HFS INCORPORATED: 

   We have audited the accompanying consolidated balance sheets of HFS 
Incorporated (formerly Hospitality Franchise Systems, Inc.) and its 
subsidiaries as of December 31, 1995 and 1994, and the related consolidated 
statements of income, stockholders' equity and cash flows for each of the 
three years in the period ended December 31, 1995. 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, such consolidated financial statements present fairly, in 
all material respects, the consolidated financial position of HFS 
Incorporated and its subsidiaries at December 31, 1995 and 1994, and the 
results of their operations and their cash flows for each of the three years 
in the period ended December 31, 1995, in conformity with generally accepted 
accounting principles.  




Deloitte & Touche LLP
Parsippany, New Jersey 
February 22, 1996 (November 12, 1996 as to Note 2) 

                              F-56           
<PAGE>
                      HFS INCORPORATED AND SUBSIDIARIES 
                         CONSOLIDATED BALANCE SHEETS 
                      (IN THOUSANDS, EXCEPT SHARE DATA) 

<TABLE>
<CAPTION>
                                                                                             DECEMBER 31, 
                                                                       SEPTEMBER 30,  ------------------------ 
                                                                           1996            1995         1994 
                                                                     ---------------  ------------  ---------- 
                                                                        (UNAUDITED) 
<S>                                                                  <C>              <C>           <C>
ASSETS 
CURRENT ASSETS 
Cash and cash equivalents...........................................    $  471,194      $   16,109    $  5,956 
Royalty accounts and notes receivable, net of allowance for 
 doubtful accounts of $14,437, $12,354 and $9,828...................        76,975          37,326      21,665 
Marketing and reservation receivables, net of allowance for 
 doubtful accounts of $11,511, $6,858 and $3,860....................        36,200          22,297      19,988 
Relocation receivables..............................................       136,052          51,180          -- 
Other current assets................................................        22,625          21,304      15,602 
Deferred income taxes...............................................        36,456          20,200      13,200 
                                                                     ---------------  ------------  ---------- 
TOTAL CURRENT ASSETS................................................       779,502         168,416      76,411 
Property and equipment--net.........................................       106,233          67,892      37,813 
Franchise agreements--net of accumulated amortization of $74,757, 
 $65,905 and $49,250................................................     1,027,711         517,218     495,026 
Excess of cost over fair value of net assets acquired--net of 
 accumulated amortization of $29,497, $13,352 and $7,222  ..........       906,540         356,754     149,295 
Other assets........................................................        80,064          55,528      15,552 
                                                                     ---------------  ------------  ---------- 
TOTAL ASSETS........................................................    $2,900,050      $1,165,808    $774,097 
                                                                     ===============  ============  ========== 
LIABILITIES AND STOCKHOLDERS' EQUITY 
CURRENT LIABILITIES 
Accounts payable and other..........................................    $  185,012      $   73,724    $ 44,024 
Income taxes payable................................................        81,633          38,640      24,406 
Accrued acquisition obligations ....................................        40,287          10,276          -- 
Current portion of long-term debt...................................        29,907           2,249       1,597 
                                                                     ---------------  ------------  ---------- 
TOTAL CURRENT LIABILITIES...........................................       336,839         124,889      70,027 
Long-term debt......................................................       541,563         300,778     347,416 
Other liabilities...................................................        31,259          17,150       4,185 
Deferred income taxes...............................................        85,400          82,800      71,900 
Commitments and contingencies (Note 8).............................. 
Series A Adjustable Rate Preferred Stock of Century 21 .............            --          80,000          -- 
STOCKHOLDERS' EQUITY 
Preferred stock, $1.00 par value--authorized 10,000,000 shares; 
 none issued and outstanding........................................            --              --          -- 
Common stock, $.01 par value--authorized 300,000,000 shares; issued 
 and outstanding, 123,720,243, 102,538,756 and 92,600,160 shares ...         1,237           1,025         926 
Additional paid-in capital..........................................     1,705,541         475,562     275,769 
Retained earnings...................................................       206,236          83,604       3,874 
Treasury Stock, at cost ............................................        (8,025)             --          -- 
                                                                     ---------------  ------------  ---------- 
TOTAL STOCKHOLDERS' EQUITY..........................................     1,904,989         560,191     280,569 
                                                                     ---------------  ------------  ---------- 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY..........................    $2,900,050      $1,165,808    $774,097 
                                                                     ===============  ============  ========== 
</TABLE>

         See accompanying notes to consolidated financial statements. 

                              F-57           
<PAGE>
                       HFS INCORPORATED AND SUBSIDIARIES 
                      CONSOLIDATED STATEMENTS OF INCOME 
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 

<TABLE>
<CAPTION>
                                                     NINE MONTHS ENDED 
                                                       SEPTEMBER 30,            YEARS ENDED DECEMBER 31, 
                                                  ----------------------  ---------------------------------- 
                                                      1996        1995        1995        1994        1993 
                                                  ----------  ----------  ----------  ----------  ---------- 
                                                        (UNAUDITED) 
<S>                                               <C>         <C>         <C>         <C>         <C>
REVENUE 
Franchise........................................   $424,162    $265,129    $361,238    $283,244    $245,189 
Other............................................    125,848      34,602      51,745      29,303      11,881 
                                                  ----------  ----------  ----------  ----------  ---------- 
TOTAL REVENUE....................................    550,010     299,731     412,983     312,547     257,070 
                                                  ----------  ----------  ----------  ----------  ---------- 
EXPENSES 
Marketing and reservation........................    130,728     110,842     143,965     130,268     116,700 
Selling, general and administrative..............    110,588      46,117      74,449      46,018      40,315 
Depreciation and amortization....................     41,129      21,721      30,857      23,723      19,153 
Interest.........................................     22,194      16,272      21,789      18,685      20,234 
Other ...........................................     40,109       3,595       7,018       3,210          -- 
                                                  ----------  ----------  ----------  ----------  ---------- 
TOTAL EXPENSES...................................    344,748     198,547     278,078     221,904     196,402 
                                                  ----------  ----------  ----------  ----------  ---------- 
Income before income taxes and 
 extraordinary loss..............................    205,262     101,184     134,905      90,643      60,668 
Provision for income taxes.......................     82,630      41,820      55,175      37,154      26,345 
                                                  ----------  ----------  ----------  ----------  ---------- 
Income before extraordinary loss.................    122,632      59,364      79,730      53,489      34,323 
Extraordinary loss, net of tax benefit of 
 $8,775..........................................         --          --          --          --      12,845 
                                                  ----------  ----------  ----------  ----------  ---------- 
NET INCOME.......................................   $122,632    $ 59,364    $ 79,730    $ 53,489    $ 21,478 
                                                  ==========  ==========  ==========  ==========  ========== 
PER SHARE INFORMATION (PRIMARY) 
 Income before extraordinary loss................   $    .96    $    .57    $    .74    $    .53    $    .35 
 Extraordinary loss..............................         --          --          --          --         .13 
                                                  ----------  ----------  ----------  ----------  ---------- 
 Net income......................................   $    .96    $    .57    $    .74    $    .53    $    .22 
                                                  ==========  ==========  ==========  ==========  ========== 
 Weighted average common and common equivalent 
  shares outstanding.............................    130,960     109,564     113,817     100,874      98,920 
                                                  ==========  ==========  ==========  ==========  ========== 
PER SHARE INFORMATION (FULLY DILUTED) 
 Income before extraordinary loss................   $    .96    $    .56    $    .73    $    .53    $    .34 
 Extraordinary loss..............................         --          --          --          --         .13 
                                                  ----------  ----------  ----------  ----------  ---------- 
 Net income......................................   $    .96    $    .56    $    .73    $    .53    $    .21 
                                                  ==========  ==========  ==========  ==========  ========== 
 Weighted average common and common equivalent 
  shares outstanding.............................    131,684     112,056     115,654     100,874     100,228 
                                                  ==========  ==========  ==========  ==========  ========== 
</TABLE>

         See accompanying notes to consolidated financial statements. 

                              F-58           
<PAGE>
                      HFS INCORPORATED AND SUBSIDIARIES 
               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                  COMMON STOCK 
                              ------------------- 
                                                     ADDITIONAL 
                                                      PAID-IN      RETAINED    TREASURY 
                                SHARES     AMOUNT     CAPITAL      EARNINGS     STOCK         TOTAL 
                              ---------  --------  ------------  ----------  ----------  ----------- 
<S>                           <C>        <C>       <C>           <C>         <C>         <C>
Balance, January 1, 1993 ....    85,502    $  855    $  217,022    $  8,682               $  226,559 
Issuance of common stock ....     2,000        20        15,138          --                   15,158 
Exercise of stock options ...       718         7         2,057          --                    2,064 
Tax benefit from exercise of 
 stock options...............        --        --         2,150          --                    2,150 
Net income...................        --        --            --      21,478                   21,478 
                              ---------  --------  ------------  ----------  ----------  ----------- 
Balance, December 31, 1993 ..    88,220       882       236,367      30,160                  267,409 
Issuance of common stock ....     4,140        42        55,900          --                   55,942 
Exercise of stock options ...       240         2           945          --                      947 
Tax benefit from exercise of 
 stock options...............        --        --         1,002          --                    1,002 
Distribution of Chartwell 
 Leisure Inc. ...............        --        --       (18,445)    (79,775)                 (98,220) 
Net income...................        --        --            --      53,489                   53,489 
                              ---------  --------  ------------  ----------  ----------  ----------- 
Balance, December 31, 1994 ..    92,600       926       275,769       3,874                  280,569 
Issuance of common stock ....     8,341        83       178,240          --                  178,323 
Exercise of stock options ...       605         6         3,415          --                    3,421 
Tax benefit from exercise of 
 stock options...............        --        --         3,237          --                    3,237 
Exercise of stock warrants ..       991        10        14,872          --                   14,882 
Conversion of 4 1/2% Notes ..         2        --            29          --                       29 
Net income...................        --        --            --      79,730                   79,730 
                              ---------  --------  ------------  ----------  ----------  ----------- 
Balance, December 31, 1995 ..   102,539     1,025       475,562      83,604                  560,191 
Issuance of common stock  ...    20,278       203     1,205,768                            1,205,971 
Purchase of common stock  ...        --        --            --                 (8,025)       (8,025) 
Exercise of stock options  ..       898         9         7,973          --                    7,982 
Tax benefit from exercise of 
 stock options ..............        --        --        16,145          --                   16,145 
Conversion of 4 1/2% Notes  .         5        --            93          --                       93 
Net income ..................                                       122,632                  122,632 
                              ---------  --------  ------------  ----------  ----------  ----------- 
BALANCE, SEPTEMBER 30, 1996 
 (Unaudited).................   123,720    $1,237    $1,705,541    $206,236    $(8,025)   $1,904,989 
                              =========  ========  ============  ==========  ==========  =========== 
</TABLE>

See accompanying notes to consolidated financial statements. 

                              F-59           
<PAGE>
                       HFS INCORPORATED AND SUBSIDIARIES 
                    CONSOLIDATED STATEMENTS OF CASH FLOWS 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                      NINE MONTHS ENDED 
                                                        SEPTEMBER 30,              YEARS ENDED DECEMBER 31, 
                                                 -------------------------  ------------------------------------- 
                                                      1996          1995        1995         1994         1993 
                                                 -------------  ----------  -----------  -----------  ----------- 
                                                         (UNAUDITED) 
<S>                                              <C>            <C>         <C>          <C>          <C>
OPERATING ACTIVITIES 
Net income......................................   $   122,632    $ 59,364    $  79,730    $  53,489    $  21,478 
Adjustments to reconcile net income to net cash 
 provided by operating activities: 
  Depreciation and amortization, including 
   amortization of deferred financing costs ....        42,524      22,680       32,097       24,506       21,901 
  Provision for bad debt expense ...............         6,600       7,567       10,177        6,262        6,501 
  Deferred income taxes.........................         2,600       2,900        9,100        8,300       15,817 
  Deferred rent.................................          (249)       (256)        (348)        (285)        (298) 
  Deferred financing costs......................        (5,649)       (192)        (192)      (3,322)     (11,017) 
  Extraordinary loss............................            --          --           --           --       21,620 
  Gain on sale of securities....................            --          --           --       (1,044)          -- 
  Increase (decrease) from changes in: 
   Royalty accounts and notes receivable .......       (33,868)    (13,855)      (5,373)      (8,633)         720 
   Marketing and reservation receivables .......       (13,483)     (7,123)      (6,134)      (5,195)      (2,678) 
   Relocation receivables.......................        (3,218)     (1,741)      (5,984)          --           -- 
   Other assets.................................        (3,451)      3,986       (4,679)      (5,301)      (2,590) 
   Accounts payable and other...................       (29,598)     (6,416)      (5,093)      (2,242)      (8,933) 
   Income taxes payable.........................        56,138      17,984       17,471       23,541        6,276 
   Other liabilities............................        (1,599)       (654)      (1,397)      (1,000)      (1,125) 
                                                 -------------  ----------  -----------  -----------  ----------- 
Net cash provided by operating activities ......       139,379      84,244      119,375       89,076       67,672 
                                                 -------------  ----------  -----------  -----------  ----------- 
INVESTING ACTIVITIES 
Purchase of land and building...................            --          --      (14,311)          --           -- 
Other property and equipment additions .........       (23,578)     (5,780)     (10,212)     (11,377)      (8,280) 
Proceeds from sale of assets....................            --          --           --        4,697           -- 
Loans and investments ..........................       (10,000)    (13,000)     (33,783)     (42,524)     (20,207) 
Principal payments received on loans............            --          --           --          341        4,017 
Net assets acqired, excluisve of cash acquired .      (970,885)    (70,977)     (70,647)          --     (126,098) 
                                                 -------------  ----------  -----------  -----------  ----------- 
Net cash used in investing activities...........    (1,004,463)    (89,757)    (128,953)     (48,863)    (150,568) 
                                                 -------------  ----------  -----------  -----------  ----------- 
FINANCING ACTIVITIES 
Principal payments--long-term debt..............        (1,784)    (16,252)     (46,954)    (152,131)    (671,650) 
Issuance of common stock........................     1,167,953      57,053       51,808          933        1,892 
Redemption of warrants..........................            --          --       14,877           --           -- 
Cash distribution to Chartwell Leisure Inc.  ...            --          --           --      (50,000)          -- 
Proceeds from borrowings........................       242,025          --           --      150,000      744,524 
Purchase of treasury stock .....................        (8,025)         --           --           --           -- 
Redemption of Series A Preferred Stock  ........       (80,000)         --           --           --           -- 
                                                 -------------  ----------  -----------  -----------  ----------- 
Net cash provided by (used in) financing 
 activities.....................................     1,320,169      40,801      (19,731)     (51,198)      74,766 
                                                 -------------  ----------  -----------  -----------  ----------- 
Net increase (decrease) in cash and cash 
 equivalents....................................       455,085      35,288       10,153      (10,985)      (8,130) 
Cash and cash equivalents, beginning of period .        16,109       5,956        5,956       16,941       25,071 
                                                 -------------  ----------  -----------  -----------  ----------- 
Cash and cash equivalents, end of period .......   $   471,194    $ 41,244    $  16,109    $   5,956    $  16,941 
                                                 =============  ==========  ===========  ===========  =========== 
SUPPLEMENTAL DISCLOSURES OF CASH FLOW 
 INFORMATION 
Cash paid during the year for: 
  Interest......................................                              $  19,161    $  16,788    $  17,764 
                                                                            -----------  -----------  ----------- 
  Taxes.........................................                              $  28,139    $   5,313    $   1,198 
                                                                            -----------  -----------  ----------- 
</TABLE>

         See accompanying notes to consolidated financial statements. 

                              F-60           
<PAGE>
                      HFS INCORPORATED AND SUBSIDIARIES 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES 

   A. DESCRIPTION OF BUSINESS -- HFS Incorporated (together with its 
subsidiaries, the "Company"), formerly Hospitality Franchise Systems, Inc., 
engages in the business of franchising guest lodging facilities (lodging 
segment) and residential real estate brokerage offices (real estate segment) 
and provides operational and administrative services to its franchisees under 
the names CENTURY 21(Registered Trademark), Days Inn(Registered Trademark), 
Electronic Realty Associates(Registered Trademark) (ERA(Registered 
Trademark)), Howard Johnson(Registered Trademark), Knights Inn(Registered 
Trademark), Ramada(Registered Trademark), Super 8(Registered Trademark), 
Travelodge(Registered Trademark) and Villager Lodge(Registered Trademark) 
("Villager"). The Company also sublicenses its trademarks and provides access 
to its franchisees and their customers to preferred vendors who provide 
value-added services to the Company's franchisees. 

   B. PRINCIPLES OF CONSOLIDATION -- The consolidated financial statements 
include the accounts and transactions of the Company together with its wholly 
owned and majority owned subsidiaries. All material intercompany balances and 
transactions have been eliminated in consolidation. The consolidated 
financial statements of the Company include the assets and liabilities of 
Ramada Franchise Systems, Inc., an entity controlled by the Company by virtue 
of its ownership of 100% of the common stock of such entity. The assets of 
Ramada Franchise Systems, Inc. are not available to satisfy the claims of any 
creditors of the Company or any of its other affiliates, except as otherwise 
specifically agreed by Ramada Franchise Systems, Inc. 

   C. RELOCATION RECEIVABLES -- The Company provides relocation services to 
client corporations which include responsibility for the sale of a 
transferee's residence, providing equity advances on transferee residences 
for the purchase of a new home and certain home management services. Advances 
provided to transferees are repaid to the Company when the transferee's home 
is resold. Such advances have a variable interest rate and are guaranteed by 
the client corporation. 

   D. PROPERTY AND EQUIPMENT -- Property and equipment is stated at cost less 
accumulated depreciation and amortization. Depreciation is computed by the 
straight-line method over the estimated useful lives of the related assets. 
Amortization of leasehold improvements is computed by the straight-line 
method over the estimated useful life of the related asset or the lease term, 
if shorter. Interest costs associated with the purchase of a centralized 
reservation system approximating $82,000, $246,000 and $440,000 in 1995, 1994 
and 1993, respectively, were capitalized and are being amortized over the 
estimated useful life of the related asset. The Company periodically 
evaluates the recoverability of property and equipment by comparing the 
carrying value to current and expected cash flows separately for each 
business segment in which the property and equipment is employed. 

   E. FRANCHISE AGREEMENTS -- Franchise agreements are recorded at their 
estimated fair values at the date acquired and amortized over the estimated 
period to be benefited ranging from 22 to 40 years using the straight-line 
method. The Company periodically evaluates the recoverability of franchise 
agreements by comparing the carrying value to current and expected future 
cash flows on a separate basis for each franchise brand. 

   F. EXCESS OF COST OVER FAIR VALUE OF NET ASSETS ACQUIRED -- The excess of 
cost over fair value of net assets acquired is being amortized on a 
straight-line basis over the estimated useful lives, ranging from 20 to 40 
years. The Company periodically evaluates the recoverability of excess of 
cost over fair value of net assets acquired by comparing the carrying value 
to current and expected future cash flows on a separate basis for each 
acquisition. 

   G. FRANCHISE ACQUISITION COSTS -- The Company expenses direct costs 
relating to franchise sales on the date the property opens. These costs are 
included in selling, general and administrative expenses. 

   H. OTHER DEFERRED COSTS -- Deferred financing costs are amortized over the 
life of the related debt using the interest method. 

                              F-61           
<PAGE>
    I. REVENUE RECOGNITION -- Franchise revenue consists of royalty, 
marketing and reservation fees which are based on a percentage of franchised 
lodging properties' gross room sales and franchised real estate brokerage 
offices' gross commissions earned on sales of real estate properties. 
Franchise fees are accrued as the underlying franchisee revenue is earned. 
Initial fees included in franchise fees are recorded as revenue when the 
lodging property or real estate brokerage office opens as a franchised unit. 
Other revenue primarily consists of revenue generated from: agreements 
(recognized as earned) that provide preferred vendors (vendors who provide 
value-added services to the Company's franchisees) access to the Company's 
franchisees and their customers; relocation services provided to client 
corporations; and marketing and other services provided to casino gaming 
facilities. 

Other revenue consists of ($000's): 

<TABLE>
<CAPTION>
                                     FOR THE YEARS ENDED DECEMBER 
                                                 31, 
                                   ------------------------------ 
                                      1995       1994       1993 
                                   ---------  ---------  -------- 
<S>                                <C>        <C>        <C>
Preferred vendor and license 
 fees.............................   $20,881    $13,901   $ 6,483 
Relocation services...............     8,204         --        -- 
Gaming services...................    13,431      8,509       434 
Other.............................     9,229      6,893     4,964 
                                   ---------  ---------  -------- 
Other revenue.....................   $51,745    $29,303   $11,881 
                                   =========  =========  ======== 
</TABLE>

   J. INCOME TAXES -- The Company uses the liability method of recording 
deferred income taxes. Differences in financial and tax reporting result from 
differences in the recognition of income and expenses for financial and 
income tax purposes as well as differences between the fair value of assets 
acquired in business combinations accounted for as purchases and their tax 
bases. The Company and its subsidiaries file a consolidated Federal income 
tax return. 

   K. CASH AND CASH EQUIVALENTS -- The Company considers highly liquid debt 
instruments purchased with an original maturity of three months or less to be 
cash equivalents. The carrying value of cash and cash equivalents 
approximates fair value because of their short-term maturities. 

   L. SHARE INFORMATION -- Earnings per share are based upon the weighted 
average number of common and common equivalent shares outstanding during the 
respective periods. The $150 million 4 1/2% Convertible Senior Notes issued 
in October 1994 are anti-dilutive for the year ended December 31, 1994, and 
accordingly are not included in the computation of earnings per share for 
1994. On November 17, 1995, the Company's Board of Directors authorized a 
two-for-one stock split which was effected in the form of a 100% stock 
dividend on February 14, 1996 to stockholders of record on January 30, 1996. 
In February 1994, the Company's Board of Directors authorized a two-for-one 
stock split effected in the form of a 100% stock dividend in April 1994. All 
share, per share, stock price and stock option plan information presented 
herein has been retroactively adjusted to reflect the stock splits. 

   M. USE OF ESTIMATES -- The preparation of financial statements in 
conformity with generally accepted accounting principles requires management 
to make estimates and assumptions that affect reported amounts and related 
disclosures. Actual results could differ from those estimates. 

   N. RECLASSIFICATIONS -- Certain reclassifications have been made to the 
1994 and 1993 consolidated financial statements to conform with 
classifications used in 1995. 

   O. INTERIM FINANCIAL INFORMATION (Unaudited) -- The financial information 
with respect to the nine month periods ended September 30, 1996 and 1995 is 
unaudited. In the opinion of management, such information contains all 
adjustments, consisting of normal recurring adjustments necessary for a fair 
presentation of the results of such periods. There were no adjustments of an 
unusual nature recorded during the nine months ended September 30, 1996 and 
1995 except that in June 1996, the Company recorded a $7.0 million pre-tax 
restructuring charge, related primarily to the contribution of owned Coldwell 
Banker brokerage offices to a newly created independent entity, National 
Realty Trust (the "Trust"). The Company experiences seasonal revenue patterns 
similar to those of the hotel and real estate industries wherein the summer 
months produce higher revenue than other periods of the year. 

                              F-62           
<PAGE>
 Accordingly, the first and fourth quarters are traditionally weaker than the 
second and third quarters and interim results are not necessarily indicative 
of results for a full year. The 4 3/4% Notes, issued February 22, 1996, are 
anti-dilutive for the nine months ended September 30, 1996 and, accordingly, 
are not included in the computation of earnings per share for 1996. 

2. ACQUISITIONS 

   The following acquisitions were accounted for using the purchase method of 
accounting; accordingly, assets acquired and liabilities assumed were 
recorded at their estimated fair values. The results of operations of 
acquisitions completed in 1995 have been included in the Company's 
consolidated results since the respective dates of acquisition. 

COMPLETED IN 1995 

   A. CENTURY 21 -- On August 1, 1995, a majority owned Company subsidiary, 
C21 Holding Corp. ("Holding"), acquired Century 21 Real Estate Corporation 
("Century 21") from Metropolitan Life Insurance Company ("MetLife"). 
Aggregate consideration for the acquisition consisted of $245 million plus 
expenses, including an initial cash payment of $70.2 million, 4 million 
shares of the Company's common stock valued at $65 million, the assumption of 
$80 million of Century 21 redeemable preferred stock issued to MetLife prior 
to the acquisition and subsequently redeemed on February 28, 1996 and a $30 
million contingent payment also made on February 28, 1996. The preferred 
stock dividend paid by the Company in 1995 in connection with the Century 21 
redeemable preferred stock was $1.7 million and is included as interest 
expense in the consolidated statement of income for the year ended December 
31, 1995. Excess of cost over fair value of net assets acquired recorded in 
connection with the acquisition of Century 21 was $140.0 million. A 
management group including Holding's chief executive officer, who is also a 
director of the Company, owns 12.5% of Holding's common stock. The chief 
executive officer and two management group executives entered into renewable 
employment agreements with the Company with initial terms that commenced on 
November 1, 1995 and expire on December 31, 1997. The Company has a call 
option to purchase Holding common stock owned by the management group after 
January 1, 1998 for the fair market value of such stock when and if the 
option is exercised. The management group has a put option to require the 
Company to purchase all their Holding common stock after January 1, 1998 at 
fair market value. 

   The Company and certain stockholders sold approximately 6.4 million common 
shares pursuant to a public offering on September 19, 1995 ("Offering"). 
Included in the Offering were 4 million shares issued to MetLife ("MetLife 
Shares") as partial consideration for the acquisition of Century 21. In 
accordance with the Century 21 acquisition agreements, the Company received 
$28.9 million representing proceeds from the sale of the MetLife Shares in 
excess of a $17.50 per share cap, net of certain expenses of the Offering. In 
connection with the Offering, the Company also received $20.1 million of 
proceeds, net of certain expenses of the Offering, from the sale of 835,800 
shares issued upon the exercise of an underwriter over-allotment option. Net 
proceeds from the Offering received by the Company resulted in corresponding 
increases in stockholders' equity. 

   The Company has recorded liabilities for charges to be incurred in 
connection with the restructuring of acquired Century 21 operations. This 
acquisition was consummated in 1995 and resulted in the consolidation of 
facilities, involuntary termination and relocation of employees, and 
elimination of duplicative operating and overhead activities. The following 
table provides details of these charges by type. At December 31, 1995 the 
Company was in the process of transitioning operations and expects to 
complete the restructuring late in 1996. 

<TABLE>
<CAPTION>
                        CENTURY 21 
<S>                   <C>
Personnel related  ..    $10,550 
Facility related ....     13,000 
Other costs..........        450 
                      ------------ 
Total................    $24,000 
                      ============ 
Terminated 
 employees...........        319 
</TABLE>

   Personnel related charges include termination benefits such as severance, 
wage continuation, medical and other benefits. Facility related costs include 
contract and lease terminations, temporary storage and 

                              F-63           
<PAGE>
 relocation costs associated with assets to be disposed of, and other charges 
incurred in the consolidation of excess office space. During 1995, 
approximately $16,260,000 was paid and charged against the restructuring 
liability. 

   B. KNIGHTS INN -- On August 31, 1995, the Company acquired the assets 
comprising the Knights Inn hotel franchise system, an economy hotel franchise 
system, for approximately $15 million plus expenses. 

   C. CENTRAL CREDIT, INC. -- On May 11, 1995, the Company acquired by merger 
(the "CCI Merger") Casino & Credit Services, Inc.'s ("CACS") gambling patron 
credit information business, Central Credit, Inc. ("CCI"). The Company 
acquired all of the common stock of CACS for approximately $38 million by 
issuing approximately 2.4 million shares of the Company's common stock and 
warrants to acquire up to approximately 1.0 million additional shares of the 
Company's common stock. The exercise price for the warrants range from 28.56 
to 39.27 per share. The range of exercise prices is a result of the various 
exercise prices of the underlying warrants which were issued at various dates 
and prices. Prior to the acquisition, CACS distributed to its shareholders 
all net assets not related to the gambling patron credit information 
business. 

   In connection with the acquisitions completed in 1995, the Company 
acquired the following net assets ($000's): 

<TABLE>
<CAPTION>
                                                         CENTURY 21     OTHER        TOTAL 
                                                       ------------  ----------  ----------- 
<S>                                                    <C>           <C>         <C>
Current assets........................................     40,945        1,917       72,862 
Franchise agreements..................................     33,500        5,175       38,675 
Excess of cost over fair value of net assets 
 acquired.............................................    140,000       45,449      185,449 
Other.................................................      5,442        8,500       13,942 
Accounts payable and other............................    (15,399)      (6,317)     (21,716) 
Accrued acquisition obligations.......................    (24,000)          --      (24,000) 
Deferred rent and other...............................     (9,364)      (3,400)     (12,764) 
                                                       ------------  ----------  ----------- 
Fair value of net assets acquired.....................    201,124       51,324      252,448 
Assumption of preferred stock.........................    (80,000)          --      (80,000) 
Common stock issued...................................    (65,000)     (36,801)    (101,801) 
                                                       ------------  ----------  ----------- 
Cash paid, net of cash acquired.......................     56,124       14,523       70,647 
                                                       ============  ==========  =========== 
</TABLE>

COMPLETED IN 1996 OR PENDING 

   D. TRAVELODGE -- On January 23, 1996, the Company purchased the assets 
comprising the Travelodge hotel franchise system in North America, including 
the Travelodge and Thriftlodge(Registered Trademark) service marks, and 
franchise agreements from Forte Hotels, Inc. ("FHI") for $39.3 million. 

   Concurrent with the Company's acquisition of the Travelodge franchise 
system, Motels of America, Inc., through a wholly owned subsidiary, 
(collectively "MOA"), purchased 20 Travelodge motels from FHI for $32.3 
million. MOA, a significant Company franchisee, entered into twenty year 
Travelodge and Ramada franchise agreements for nineteen and one acquired 
motels, respectively. The Company financed $10 million of MOA's purchase 
price under a $10 million revolving credit facility, bearing interest at 14% 
per annum. The loan is guaranteed by a parent company of MOA and secured by 
approximately 80% of MOA's outstanding common stock. 

   In addition, Chartwell Leisure Inc. ("CHRT"), formerly National Lodging 
Corp., a former wholly owned Company subsidiary which was distributed to the 
Company shareholders on November 22, 1994 (the "Distribution Date") (See Note 
9), purchased all of the capital stock of FHI for $98.4 million. FHI owns or 
has an interest in 112 hotel and motel properties. In connection with CHRT's 
acquisition, the Company guaranteed $75 million of CHRT borrowings under a 
$125 million revolving credit facility entered into by CHRT with certain 
banks. The Company is to be paid a guarantee fee of 2% per annum of the 
outstanding guarantee commitment by the Company pursuant to a financing 
agreement entered into between CHRT and the Company at the Distribution Date 
(the "Financing Agreement"). The Financing Agreement was modified to allow 
the Company to provide credit enhancements for hotel industry investments. 
The Company and CHRT terminated or modified other agreements entered into 
with CHRT at the Distribution Date, including a gaming related marketing 
services agreement and an advisory agreement. CHRT paid the Company an 
advisory fee of approximately $2 million in connection with CHRT's 
acquisition of FHI. 

                              F-64           
<PAGE>
    E. ERA -- On February 12, 1996, the Company purchased the assets 
comprising the Electronic Realty Associates residential real estate brokerage 
franchise system for approximately $36.8 million, subject to certain working 
capital adjustments. The Company has also entered into an agreement to 
purchase the ERA affiliates which conduct the ERA home warranty business in 
eight states for $9.2 million, subject to certain working capital 
adjustments. The purchase of these affiliates is subject to the approval of 
certain state insurance authorities and is expected to be completed during 
the second quarter of 1996. 

   F. CENTURY 21 NON-OWNED REGIONS --During the second quarter of 1996, the 
Company purchased from four independent master licensees, the six U.S. 
previously non-owned Century 21 regions ("Century 21 NORS") consisting of 
more than 1,000 franchised real estate offices. The $147 million aggregate 
purchase price consisted of approximately $96 million in cash, $5 million in 
notes and $46 million (approximately 0.9 million shares) in Company common 
stock. 

   G. COLDWELL BANKER -- On May 31, 1996, the Company acquired by merger 
Coldwell Banker Corporation ("Coldwell Banker"), at the time the largest 
gross revenue producing residential real estate company in North America and 
a leading provider of corporate relocation services. The Company paid $640 
million in cash for all of the outstanding capital stock of Coldwell Banker 
and repaid approximately $105 million of Coldwell Banker indebtedness. The 
aggregate purchase price for the transaction was financed through the May 9, 
1996 sale of Company common stock in which the Company sold an aggregate 19.4 
million shares of Company common stock pursuant to a public offering (the 
"Offering"). 

   Immediately following the closing of the Coldwell Banker acquisition, the 
Company conveyed Coldwell Banker's 318 owned real estate brokerage offices 
("Owned Brokerage Business") to National Realty Trust (the "Trust"), an 
independent trust in which the Company has no beneficial interest. The Company 
recorded a $5 million expense in the second quarter of 1996 representing the 
fair value of operations contributed to the Trust. The charge represents the 
fair value of the Owned Brokerage Business based upon a valuation which 
considered earnings, cash flow, assets and business prospects of the 
contributed business.

   H. ACQUISITION OF AVIS, INC. -- On October 17, 1996, the Company completed 
the acquisition of all of the outstanding capital stock of Avis, Inc. 
("Avis"), including payments under certain employee stock plans of Avis and 
the redemption of certain series of preferred stock of Avis for an aggregate 
$806.5 million. The purchase price was comprised of approximately $367.2 
million in cash, $100.9 million in indebtedness and $338.4 million 
(approximately 4.6 million shares) in Company common stock. 

   Avis. together with its subsidiaries, licensees and affiliates, operates 
the Avis rental car business, which the Company believes is the second 
largest car rental system in the world. 

   Prior to the consummation of the acquisition, the Company announced its 
intention to dispose of a majority interest in the corporation which owns all 
company-owned Avis car rental locations (the "Operating Company") through an 
initial public offering of the common stock of the Operating Company during 
1997. The Operating Company will license the Avis trademark from the Company 
in return for a license fee based on a percentage of Operating Company 
revenue. Accordingly, the Company intends to reflect the acquired net assets 
and results of operations of the Operating Company as "investment in car 
rental operating company-net" and "other revenue", respectively until such 
offering. 

   I. ACQUISITION OF RESORT CONDOMINIUMS INTERNATIONAL, INC. -- On November 
12, 1996, the Company completed the acquisition of all the outstanding 
capital stock of Resort Condominiums International, Inc., and its affiliates 
("RCI") for approximately $625 million comprised of $550 million in cash and 
$75 million of Company common stock. The purchase agreement provides for 
contingent payments of up to $200 million over the next five years. 

   RCI, based in Indianapolis, Indiana, is the world's largest provider of 
timeshare exchange programs, providing services for approximately two million 
timeshare owners and approximately 3,000 resorts around the world. RCI is 
also engaged in publishing related to the timeshare industry and provides 
other travel-related services, integrated software systems and resort 
management and consulting services. 

   J. PENDING ACQUISITION OF PHH CORPORATION ("PHH") -- On November 10, 1996, 
the Company entered into a definitive merger agreement (the "Merger 
Agreement") pursuant to which the Company will issue approximately $1.7 
billion of Company common stock in exchange for all of the outstanding common 
stock of PHH. Pursuant to the terms of ther Merger Agreement, the number of 
Company shares to be issued may range from 21.3 to 28.8 million, based upon 
the average share price of 

                              F-65           
<PAGE>
the Company's common stock over a period of 20 trading days ending five days 
prior to the date of the vote by PHH shareholders on approval of the 
transaction. PHH is the world's largest provider of corporate relocation 
services and also provides mortgage banking and vehicle management services. 
Consummation of the transaction is subject to customary regulatory approvals 
and the approval of the shareholders of each company. The transaction, which 
is expected to close in early 1997, will be accounted for as a pooling of 
interests. 

PRO FORMA INFORMATION 

   The following information reflects the pro forma results of operations of 
the Company for the nine months ended September 30, 1996 and 1995 and for the 
year ended December 31, 1995 assuming the following transactions using the 
purchase method of accounting occurred on January 1, 1995: (i) the August 1, 
1995 acquisition of Century 21 Real Estate Corporation ("Century 21"); (ii) 
the acquisition by merger in May 1995 of, Central Credit, Inc.; (iii) the 
acquisition of Avis and the issuance of the Company common stock as partial 
consideration for Avis; (iv) the acquisition of RCI and the issuance of the 
Company common stock as partial consideration for RCI; (v) the acquisition of 
Coldwell Banker and the related contribution of Coldwell Banker's owned real 
estate brokerage offices to the Trust; (vi) proceeds from an offering of the 
Company's common stock to the extent necessary to fund the acquisition of 
Coldwell Banker and the related repayment of indebtedness and acquisition 
expenses; (vii) the 1996 acquisitions of Travelodge, ERA and the Century 21 
NORS; and (viii) the February 22, 1996 issuance of $240 million of 4 3/4% 
convertible senior notes due 2003 (the "4 3/4% Notes", see Note 6) to the 
extent such proceeds were used to finance acquisitions. The acquisitions have 
been or will be accounted for using the purchase method of accounting. 
Accordingly, assets acquired and liabilities assumed have been or will be 
recorded at their estimated fair values, which are subject to further 
refinement, based upon appraisals and other analyses with appropriate 
recognition given to the effect of current interest rates and income taxes. 
Management does not expect that the final allocation of the purchase price 
for the above acquisitions will differ materially from the preliminary 
allocations. The pro forma results are not necessarily indicative of the 
results of operations that would have occurred had the transactions been 
consummated as indicated nor are they intended to indicate results that may 
occur in the future. The underlying pro forma information includes the 
amortization expense associated with the assets acquired, the reflection of 
the Company's financing arrangements, the elimination of redundant costs and 
the related income tax effects. Certain other Company acquisitions were not 
material and therefore were not reflected in the pro forma statements of 
operations. 

(In thousands, except per share amounts) 

<TABLE>
<CAPTION>
                                                  NINE MONTHS ENDED 
                                                    SEPTEMBER 30, 
                                               ----------------------      YEAR ENDED 
                                                   1996        1995     DECEMBER 31, 1995 
                                               ----------  ----------  ----------------- 
<S>                                            <C>         <C>         <C>     
Net revenues .................................   $973,383    $843,846      $1,145,162 
Income before income taxes....................    291,551     191,253         272,320 
Net income....................................    171,220     112,318         159,925 
Net income per share (fully diluted) .........   $   1.18    $    .82      $     1.14 
Weighted average common and common equivalent 
 shares outstanding (fully diluted)...........    148,194     141,807         144,335 
</TABLE>

   The following information reflects the pro forma consolidated results of 
operations for the year ended December 31, 1994 assuming the following 
occurred on January 1, 1994: the distribution of CHRT; the acquisitions of 
CENTURY 21, the Century 21 non-owned regions, and the Travelodge and ERA 
franchise systems; the CCI Merger and the proceeds from the issuance of the 
convertible senior notes issued February 22, 1996 (See Note 6) to the extent 
such proceeds were used to finance acquisitions. The acquisitions have been 
accounted for using the purchase method of accounting. Accordingly, assets 
acquired and liabilities assumed will be recorded at their estimated fair 
values, which are subject to further refinement, based upon appraisals and 
other analyses with appropriate recognition given to the effect of current 
interest rates and income taxes. Such information does not reflect the 
following transactions which were completed or pending in 1996: (i) the 
acquisition of Coldwell Banker and the related contribution of Coldwell 
Banker's owned real estate brokerage offices to the Trust; (ii) proceeds from 
an offering of the Company's common stock to the extent necessary to fund the 
acquisition of Coldwell Banker and the related repayment of indebtedness and 
acquisition expenses; (iii) the acquisition of RCI and the issuance of the 
Company common stock as partial consideration for RCI; and (iv) the 
acquisition of Avis and the issuance of the Company common stock as partial 
consideration for Avis. The pro forma results are not 

                              F-66           
<PAGE>
necessarily indicative of the results of operations that would have occurred 
had the transactions been consummated as indicated nor are they intended to 
indicate results that may occur in the future. The pro forma results of 
operations include the amortization expense associated with assets acquired, 
the reflection of the Company's financing arrangements, the elimination of 
redundant costs and the related income tax effects. The effect of the Knights 
Inn and Villager (acquired November 4, 1994) hotel franchise systems are not 
included as they are not material to the operating results of the Company. 

(In thousands, except per share amounts): 

<TABLE>
<CAPTION>
                                                                      PRO FORMA 
                                                                  FOR THE YEAR ENDED 
                                                                  DECEMBER 31, 1994 
                                                                 ------------------ 
                                                                     (UNAUDITED) 
<S>                                                              <C>
Net Revenues....................................................       $542,675 
Income before income taxes and minority interest................        165,636 
Net income .....................................................         93,973 
                                                                 ------------------ 
Net income per share (fully diluted)............................       $    .84 
                                                                 ================== 
Weighted average common and common equivalent shares 
 outstanding....................................................        116,616 
                                                                 ================== 
</TABLE>

3. PROPERTY AND EQUIPMENT 

Property and equipment consists of ($000's): 

<TABLE>
<CAPTION>
                                                                 DECEMBER 31, 
                                             USEFUL LIVES  ---------------------- 
                                               IN YEARS        1995        1994 
                                           --------------  ----------  ---------- 
<S>                                        <C>             <C>         <C>
Land......................................                   $  3,000    $     -- 
Building..................................        30           11,311          -- 
Furniture and fixtures....................       5-7            2,341       1,176 
Leasehold improvements....................       5-11           6,784       6,237 
Information technology support systems ...      3 -10          55,730      33,625 
Equipment under capital leases............        7             8,293       8,293 
                                           --------------  ----------  ---------- 
                                                               87,459      49,331 
Accumulated depreciation and 
 amortization.............................                    (19,567)    (11,518) 
                                           --------------  ----------  ---------- 
Property and equipment--net...............                   $ 67,892    $ 37,813 
                                                           ==========  ========== 
</TABLE>

   Depreciation and amortization expense was approximately $8.1 million, $5.2 
million and $3.0 million for the years ended December 31, 1995, 1994 and 
1993, respectively. 

4. OTHER ASSETS 

Other assets consist of ($000's): 

<TABLE>
<CAPTION>
                                DECEMBER 31, 
                            ------------------- 
                               1995       1994 
                            ---------  -------- 
<S>                         <C>        <C>
Investment in Insignia 
 (A).......................   $13,967   $    -- 
Investments in AMRE (B) ...     4,136        -- 
Investment in Wingate (C) .     3,000        -- 
Loan receivable--MOA (D) ..    10,000        -- 
Other .....................    24,425    15,552 
                            ---------  -------- 
Other assets...............   $55,528   $15,552 
                            =========  ======== 
</TABLE>

   A. In connection with a strategic preferred vendor alliance with a 
subsidiary of Insignia Financial Group, Inc. ("Insignia"), on December 1, 
1995 the Company purchased 1.0 million shares of Insignia common stock, 
representing approximately 4% of the outstanding common stock, for $14.0 
million. The sale of such shares by the Company is subject to certain 
contractual restrictions. The investment is recorded at cost. Fair value at 
December 31, 1995, determined based on quoted market prices, was 
approximately $19.2 million. 

                              F-67           
<PAGE>
    B. On October 17, 1995, the Company entered into an agreement to license 
the CENTURY 21 trademark to AMRE, Inc. ("AMRE") in connection with the 
selling and installation of home improvement products. The license agreement 
commenced on January 1, 1996, expires on December 31, 2015 and is cancelable 
at AMRE's option on December 31, 2005. License fees are payable quarterly 
based on the greater of 3% of AMRE's contract revenue or minimum fees ranging 
from $11.0 million in 1996 to $27.9 million in 2005 and increases based on 
increases in certain economic factors, thereafter. 

   The Company also acquired 300,000 shares of AMRE's convertible preferred 
stock for $3.0 million on October 17, 1995. The preferred stock, which is 
accounted for at cost, has a stated cumulative dividend rate of 8%, is 
convertible by the Company into AMRE common stock at $5.90 per share at any 
time and is subject to mandatory redemption by AMRE on January 1, 2000. In 
December 1995, the Company acquired 87,000 shares of AMRE common stock for 
approximately $1.1 million, representing less than 1% of AMRE outstanding 
common stock. The investment in AMRE common stock is classified as an 
available for sale security and the fair value approximates the carrying 
value at December 31, 1995. The fair value of the combined AMRE investments 
at December 31, 1995, determined based on quoted market prices of the AMRE 
common stock, was approximately $8.7 million. 

   The Company also provided AMRE with a revolving credit facility of up to 
$4 million of borrowings at LIBOR plus 1.5% through 1998. There were no 
borrowings under the facility at December 31, 1995. 

   C. On March 31, 1995, the Company acquired a 1% general partnership 
interest for approximately $3 million in a limited partnership which 
develops, promotes and franchises the recently established Wingate InnSM 
franchise system, a new construction hotel brand. Through December 31, 1995, 
$15 million of capital was invested in the partnership through a private 
placement of limited partner unit interests. The Company has an option to 
acquire the limited partner investment at a 30% compounded annual rate of 
return plus additional outstanding capital loans and an additional call 
premium equal to approximately 1.5 times annual royalty revenue, as defined. 
The limited partners may require the Company to acquire the limited partner 
interest on August 29, 2001. The Company also agreed to finance additional 
limited partner capital contributions up to $60 million at the prime lending 
rate, upon the occurrence of certain events, including the addition of open 
and operating Wingate Inn properties. Due to limitations on the general 
partner's ability to enter into certain significant transactions, the Company 
does not control the limited partnership and accounts for its investment on 
the equity method. 

   D. On March 31, 1995, the Company made a $10 million loan to MOA's parent 
company, New Image Realty Inc., bearing interest at 12% payable quarterly. 
The loan, as amended, is secured by MOA common stock and matures on March 31, 
1998. 

5. ACCOUNTS PAYABLE AND OTHER 

Accounts payable and other consists of ($000's): 

<TABLE>
<CAPTION>
                                                       DECEMBER 31, 
                                                   ------------------- 
                                                      1995       1994 
                                                   ---------  -------- 
<S>                                                <C>        <C>
Accounts payable..................................   $ 6,887   $ 4,864 
Marketing and reservation liabilities.............    12,508    10,159 
Unearned franchise fees and other revenue ........    16,733     9,903 
License restructuring and acquisition 
 obligations......................................    10,276     5,732 
Accrued payroll and related.......................    11,809     8,724 
Accrued broker incentive bonus....................     4,738        -- 
Relocation home purchase liabilities..............     6,099        -- 
Other.............................................    14,950     4,642 
                                                   ---------  -------- 
Accounts payable and other........................   $84,000   $44,024 
                                                   =========  ======== 
</TABLE>

                              F-68           
<PAGE>
 6. LONG-TERM DEBT 

Long-term debt consists of ($000's): 

<TABLE>
<CAPTION>
                                                        DECEMBER 31, 
                                                   --------------------- 
                                                       1995       1994 
                                                   ----------  --------- 
<S>                                                <C>         <C>
Revolving Credit Facility (A).....................   $     --   $ 45,000 
5 7/8% Senior Notes (B)...........................    149,715    149,619 
4 1/2% Convertible Senior Notes (C)...............    149,971    150,000 
Obligations under capital leases and other loans        3,341      4,394 
                                                   ----------  --------- 
                                                      303,027    349,013 
Less current portion..............................      2,249      1,597 
                                                   ----------  --------- 
Long-term debt....................................   $300,778   $347,416 
                                                   ==========  ========= 
</TABLE>

   A. REVOLVING CREDIT FACILITY -- The Company's revolving credit facility 
("Revolving Credit Facility") provides up to a maximum of $300 million and 
$200 million of unsecured borrowings through December 1996 and 1997, 
respectively. The Revolving Credit Facility shall, at the Company's option, 
bear interest based on competitive bids of lenders participating in the 
facility, the administrative agent's prime rate or LIBOR plus a margin not to 
exceed 0.63%. The Company is required to pay a $150,000 annual administration 
fee and a quarterly facility fee ranging between 0.19% and 0.38% of the 
available facility. The Revolving Credit Facility contains covenants 
including restrictions on dividends and indebtedness, sale and lease back 
transactions, maintenance of minimum net worth and interest coverage ratios. 
The Revolving Credit Facility had an average interest rate of approximately 
6.23% at December 31, 1994. Based upon the Company's published credit rating 
and the Revolving Credit Facility's variable interest rate, the carrying 
value of borrowings under the Revolving Credit Facility at December 31, 1994 
approximated fair value. 

   B. 5 7/8% SENIOR NOTES -- On December 16, 1993, the Company completed a 
public offering of $150 million unsecured 5 7/8% Senior Notes due December 
15, 1998 ("Senior Notes"). Interest is payable semi-annually. An original 
issue discount approximating $478,000 was recorded at the date of issuance 
and is being amortized over the life of the issue using the interest method. 
The unamortized balance at December 31, 1995 and 1994 was $285,000 and 
$381,000, respectively. Based on quoted market prices, the fair value of the 
Senior Notes was approximately $150 million and $137 million at December 31, 
1995 and 1994, respectively. 

   C. 4 1/2% CONVERTIBLE SENIOR NOTES -- On October 5, 1994, the Company 
completed a public offering of Convertible Senior Notes ("4 1/2% Notes") due 
1999, which are convertible at the option of the holders at any time prior to 
maturity into 55.106 shares of the Company's common stock per $1,000 
principal amount of the 4 1/2% Notes, representing a conversion price of 
$18.15 per share. The 4 1/2% Notes are redeemable at the option of the 
Company, in whole or in part, at any time on or after October 1, 1997 at a 
redemption price of 101.125% of principal if redeemed prior to September 30, 
1998 or at 100% of principal any time thereafter until maturity. Interest is 
payable semi-annually. Based on quoted market prices, the fair value of the 4 
1/2% Notes was approximately $250 million and $143 million at December 31, 
1995 and 1994, respectively. 

Long-term debt payments including obligations under capital leases at 
December 31, 1995 are due as follows ($000's): 

<TABLE>
<CAPTION>
 YEAR                   AMOUNT 
- --------------------  --------- 
<S>                   <C>
1996.................  $  2,249 
1997.................       981 
1998.................   149,826 
1999.................   149,971 
                      --------- 
                        303,027 
Less current 
 portion.............     2,249 
                      --------- 
Long-term debt.......  $300,778 
                      ========= 
</TABLE>

                              F-69           
<PAGE>
    DEBT REFINANCINGS -- On December 16, 1993, the Company refinanced its 
then senior secured credit facility through a public offering of the Senior 
Notes and a Revolving Credit Facility as described above. The senior secured 
facility financed the April 29, 1993 acquisition of the Super 8 franchise 
system and refinanced a similar existing facility. As a result of the 
December 16, 1993 and April 29, 1993 refinancings of existing debt, 
approximately $4.4 million and $8.4 million (net of tax), respectively, of 
deferred financing costs were written off and classified as extraordinary 
losses due to early extinguishment of debt. 

   ISSUANCE OF 4 3/4% CONVERTIBLE SENIOR NOTES -- On February 22, 1996, the 
Company completed a public offering of $240 million unsecured 4 3/4% 
convertible senior notes ("4 3/4% Notes") due 2003, which are convertible at 
the option of the holder at any time prior to maturity into 14.993 shares of 
the Company's common stock per $1,000 principal amount of the 4 3/4% Notes, 
representing a conversion price of $66.70 per share. The 4 3/4% Notes are 
redeemable at the option of the Company, in whole or in part, at any time on 
or after March 3, 1998 at redemption prices decreasing from 103.393% of 
principal at March 3, 1998 to 100% of principal at March 3, 2003. However, on 
or after March 3, 1998 and prior to March 3, 2000, the 4 3/4% Notes will not 
be redeemable at the option of the Company unless the closing price of the 
Company's common stock shall have exceeded $93.38 per share (subject to 
adjustment upon the occurrence of certain events) for 20 trading days within 
a period of 30 consecutive trading days ending within five days prior to 
redemption. Interest on the 4 3/4% Notes is payable semi-annually commencing 
September 1, 1996. 

7. FAIR VALUE OF FINANCIAL INSTRUMENTS 

   The following disclosure of the estimated fair value of financial 
instruments is made in accordance with the requirements of Statement of 
Financial Accounting Standards No. 107, "Disclosures About Fair Value of 
Financial Instruments." The estimated fair value amounts have been determined 
by the Company, using available market information and appropriate valuation 
methodologies. However, considerable judgement is required in interpreting 
market data to develop the estimates of fair value. Accordingly, the 
estimates presented herein are not necessarily indicative of the amounts that 
the Company could realize in a current market exchange. The use of different 
market assumptions and/or estimation methodologies may have a material effect 
on estimated fair value. 

The table below provides carrying value and fair value amounts and 
a cross reference to the applicable Note ($000's): 

<TABLE>
<CAPTION>
                                                    DECEMBER 31, 
                            ---------------------------------------------------------- 
                                     1995                   1994 
                            ---------------------  --------------------- 
                              CARRYING     FAIR      CARRYING     FAIR      FAIR VALUE 
                               VALUE       VALUE      VALUE       VALUE     REFERENCE 
                            ----------  ---------  ----------  ---------  ------------ 
<S>                         <C>         <C>        <C>         <C>        <C>
Cash and cash 
 equivialents..............   $ 16,109   $ 16,109    $  5,956   $  5,956      Note 1 
Other assets...............     31,103     40,959          --         --      Note 4 
Long-term debt ............    303,027    403,341     349,013    329,394      Note 6 
                            ----------  ---------  ----------  ---------  ------------ 
</TABLE>

8. COMMITMENTS AND CONTINGENCIES 

   A. NEW WORLD LICENSE -- The Company acquired, in 1990, the U.S. Ramada 
franchise agreements and the rights to sub-license the Ramada trademarks to 
U.S. lodging facilities under a 40-year, extendable license agreement with 
the licensor of the trademarks, New World (USA) Inc. ("New World"), that 
governs the use of the Ramada trademark domestically. The original license 
agreement contained covenants, including the maintenance of quality 
standards, minimum system-wide room sales, and minimum net worth of the 
seller in the aforementioned acquisition. 

   In September 1990, Prime Hospitality, Inc. ("Prime"), the seller of the 
domestic Ramada franchise system filed for protection under Chapter 11 of the 
United States Bankruptcy Code. In July 1991, the Company entered into a 
restructuring agreement with New World to, among other things, obtain the 
ability to assign the license and eliminate the existing minimum net worth 
requirement. In connection with this restructuring, the Company paid to New 
World $3.7 million, including $2.5 million relating to payments made prior to 
the date of the agreement by New World on behalf of Prime. In addition, the 

                              F-70           
<PAGE>
Company agreed to assume certain additional obligations owed by Prime to New 
World, which have been recorded at an estimated value of $10.5 million. The 
payment to New World and the value of the assumed obligations have been 
reflected as excess of cost over fair value of net assets acquired. 

   Effective August 4, 1992, New World and Prime reached a settlement which 
resulted in a benefit available of $1.5 million per year through 2003 plus 
$13.0 million in 2004 to reimburse the Company for advances made and to be 
made by the Company pursuant to the restructuring agreement. At December 31, 
1995 the Company had made advances of $14.0 million and contingencies of $5.5 
million related to litigation, which are repaid at the rate of $375,000 per 
quarter and is included in other income. Any additional advances, up to the 
aggregate benefit described above, will be repaid in the same manner. 

   The license agreement, as modified, contains covenants, including 
maintenance of quality standards, minimum system-wide room sales and minimum 
net worth. Under the license agreement, royalty payments, subject to certain 
minimums, are calculated based on a percentage of Ramada system-wide gross 
room sales and are due quarterly in advance. Included in other current assets 
as prepaid license fees are $4.4 million and $4.3 million as of December 31, 
1995 and 1994, respectively. 

   B. LEASES -- The Company has noncancelable operating leases covering 
various equipment and facilities, which expire through 2004. Rental expense 
for the years ended December 31, 1995, 1994 and 1993 approximated $5.0 
million, $3.8 million and $3.2 million respectively, excluding real estate 
taxes and other fees that are also the responsibility of the Company. 

Operating lease commitments over the next five years and thereafter are as 
follows ($000's): 

<TABLE>
<CAPTION>
 FOR THE YEARS ENDING DECEMBER 31, 
- --------------------------------- 
<S>                                <C>
1996..............................  $ 4,215 
1997..............................    3,240 
1998..............................    3,170 
1999..............................    2,863 
2000..............................    2,870 
Remaining years...................    7,346 
                                   -------- 
Total minimum lease payments .....  $23,704 
                                   ======== 
</TABLE>

   The Company has been granted rent abatements for varying periods on 
certain of its facilities. Deferred rent relating to those abatements is 
being amortized on a straight-line basis over the applicable lease terms. 

   C. EMPLOYMENT AGREEMENTS -- The Company has employment agreements with 
certain employees for remaining terms of one to five years. Annual 
commitments under these agreements are as follows ($000's): 

<TABLE>
<CAPTION>
 FOR THE YEARS ENDING DECEMBER 31, 
- --------------------------------- 
<S>                                <C>
1996..............................  $ 7,903 
1997..............................    6,707 
1998..............................    2,105 
1999..............................    1,541 
2000..............................    1,541 
                                   -------- 
Total employment agreements ......  $19,797 
                                   ======== 
</TABLE>

   Most of these agreements provide for severance pay should the employee be 
terminated without cause. 

   D. LITIGATION -- In the normal course of business, certain litigation is 
initiated against the Company. Generally, these claims are insured and, in 
the opinion of management, disposition of such litigation will not have a 
material adverse effect on the Company's liquidity, consolidated financial 
position or results of operation. 

9. RELATED PARTY 

   In November 1994, the Company distributed all of the capital stock of its 
wholly owned subsidiary, CHRT, to its shareholders ("Distribution"). Prior to 
the Distribution, CHRT engaged in the development 

                              F-71           
<PAGE>
and ownership of casino gaming facilities. The Company retained its casino 
services business. The Company distributed $98.2 million of net gaming 
assets, including $50 million cash and $48.2 million of gaming loans and 
investments in connection with the Distribution. In connection with the 
Distribution, the Company and CHRT entered into agreements pursuant to which 
marketing, advisory, financing and corporate services were to be provided by 
the Company. Concurrent with the acquisition of the Travelodge franchise 
system and CHRT's acquisition of FHI (See Note 2), the marketing and advisory 
agreements were terminated and the Financing Agreement was modified such that 
the Company is to provide up to $75 million of credit enhancements to CHRT's 
non-gaming industry financings for a fee of 2% per annum. The corporate 
services agreement was modified to provide that the Company is to provide 
financial, legal and other corporate administrative support and advisory 
services through September 1996, and thereafter advisory services through 
January 2019 for a fee of $1.5 million per year. Included in other income in 
1995 and 1994 is $3.5 million and $0.4 million, respectively, of fees 
pursuant to the financing, corporate and advisory service agreements. 

10. STOCKHOLDERS' EQUITY 

   A. STOCK OPTIONS -- The Company has two stock option plans, the 1992 and 
1993 Stock Option Plans, as amended, which provide for the granting of 
options to certain officers and employees to purchase shares of the Company's 
common stock generally over ten years at prices not less than the fair market 
value at the date of grant. Options granted are exercisable from one to six 
years from the date of grant. 

The table below summarizes the activity of the plans (000's): 

<TABLE>
<CAPTION>
                                  OPTIONS         OPTION 
                                OUTSTANDING     PRICE RANGE 
                              -------------  --------------- 
<S>                           <C>            <C>
Balance at January 1, 1993 ..      9,636     $ 2.87-$4.08 
Granted......................      3,582       7.94-11.17 
Cancelled....................        (32)      2.87- 4.08 
Exercised....................       (718)      2.87 
                              -------------  --------------- 
Balance at December 31, 
 1993........................     12,468       2.87-11.17 
Granted......................      3,228      11.71-13.41 
Cancelled....................       (122)      3.74- 7.94 
Exercised....................       (240)      3.13- 7.94 
Distribution of NLC..........        454       7.94-13.41 
                              -------------  --------------- 
Balance at December 31, 
 1994........................     15,788       2.87-13.41 
Granted......................      5,476      13.63-29.13 
Cancelled....................       (152)      4.08-23.44 
Exercised....................       (605)      3.13-12.53 
                              -------------  --------------- 
BALANCE AT DECEMBER 31, 
 1995........................     20,507       2.87-29.13 
                              =============  =============== 
</TABLE>

   Shares exercisable at December 31, 1995 and 1994 were 7,078,886 and 
4,630,266 respectively. Shares available for grant at December 31, 1995 and 
1994 were 35,266 and 1,249,332, respectively. 

   B. STOCK WARRANTS -- On December 15, 1995, the Company redeemed all 
outstanding warrants in accordance with the provisions of the warrant 
agreement underlying warrant obligations assumed in the CCI Merger (See Note 
2). The Company received aggregate proceeds approximating $14.8 million from 
the exercise of such warrants in 1995, resulting in the issuance of 
approximately 1.0 million shares of Company common stock. 

   C. EARNOUT AGREEMENT -- On January 31, 1992, the Company acquired 
substantially all of the assets comprising the franchise system of Days Inns 
of America, Inc. for $275.3 million consisting of $208.3 million of cash, 
$62.0 million of Company common and preferred stock and $5.0 million of 
assumed liabilities. In connection with the acquisition, the Company entered 
into an earnout agreement with Bryanston Group, Inc. ("Bryanston"), an 
affiliate of the two controlling stockholders of the sellers of the Days Inn 
franchise system which provided for the issuance of up to 7.1 million shares 
of common stock based upon the cash payments of royalties and other fees from 
franchised properties over a five-year period. Through December 31, 1994, 6.0 
million shares were issued pursuant to the earnout agreement. 

                              F-72           
<PAGE>
In August 1995, the Company approved the accelerated vesting of the right to 
receive the remaining 1.1 million unvested shares. These shares and an 
additional 500,000 shares which were previously issued but not sold, were 
sold in a September 19, 1995 public offering. Accordingly, as of December 31, 
1995, all shares included in the earnout agreement were issued and sold. The 
issuance of such shares resulted in a $28.1 million, $54.0 million and $15.3 
million increase to excess of cost over fair value of net assets acquired and 
a corresponding increase to stockholders' equity during 1995, 1994 and 1993, 
respectively. 

   D. AUTHORIZED SHARES -- On January 22, 1996, the Company's shareholders 
approved an amendment to the Company's Restated Certificate of Incorporation 
to increase the number of authorized shares of common stock to 300 million. 

   E. DIVIDENDS -- The Company expects to retain its earnings for the 
development and expansion of its business and the repayment of indebtedness 
and does not anticipate paying dividends on common stock in the foreseeable 
future. 

11. MARKETING AND RESERVATION ACTIVITIES 

   A. DAYS INN, HOWARD JOHNSON, KNIGHTS INN, PARK INN, SUPER 8 AND VILLAGER 
- -- The Company receives monthly marketing and reservation fees, each of which 
is a specified percentage of gross room sales from its Days Inn, Howard 
Johnson, Knights Inn, Park Inn, Super 8 and Villager franchisees. As provided 
in the franchise agreements, at the Company's discretion, all of these fees 
will be expended for marketing purposes and the operation of a centralized 
brand-specific reservation system and are controlled by the Company until 
disbursement. Franchise revenue includes marketing and reservation fees of 
approximately, $93,379,000, $86,198,000 and $77,225,000 for the years ended 
December 31, 1995, 1994 and 1993, respectively. 

   B. RAMADA -- Ramada Inns National Association ("RINA") is an 
unincorporated association representing the owners of the hotels in the 
Ramada system. RINA provides a worldwide reservation system and provides 
advertising, promotional services and training to Ramada franchisees. The 
Company receives a combined fee for marketing and reservation activities 
based on a percentage of monthly gross room revenues from members of RINA 
which is controlled by the Company until disbursement. As provided in the 
franchise agreement, at the Company's discretion, all of these fees will be 
expended for advertising, promotional services, training and the operation of 
a worldwide reservation system. Included in franchise fees are RINA fees 
approximating $46,655,000, $44,352,000 and $40,017,000 for the periods ended 
December 31, 1995, 1994 and 1993, respectively. Included in marketing and 
reservation receivables is approximately $5,815,000 and $1,725,000 due from 
RINA as of December 31, 1995 and 1994, respectively. 

   C. CENTURY 21 -- The Century 21 National Advertising Fund ("NAF") is an 
independent entity managed by the Company, the funds of which are used 
exclusively for advertising and public relations purposes for the collective 
benefit of the Century 21 organization, including all Century 21 franchisees. 
The NAF receives fees from Century 21 franchisees equal to 2% of their 
respective gross commissions earned on sales of real estate properties, 
subject to monthly minimum and maximum contributions. In addition, the 
Company is required to contribute 10% of royalty fees collected from Century 
21 franchisees to the NAF. The contributions are expensed by the Company when 
the corresponding royalty fee is recognized. Included in marketing and 
reservation expense is approximately $4.2 million representing the Company's 
contribution to the NAF for the five month period ended December 31, 1995. 
The NAF cash balance was $4.3 million at December 31, 1995. Such amount is 
not included in the Company's consolidated financial statements. 

   Advertising expense approximated $60.8 million, $36.2 million and $23.9 
million for the years ended December 31, 1996, 1995 and 1994, respectively. 

                              F-73           
<PAGE>
 12. INCOME TAXES 

The income tax provision consists of ($000's) 

<TABLE>
<CAPTION>
                                            FOR THE YEARS ENDED DECEMBER 
                                                        31, 
                                          ------------------------------ 
                                             1995       1994       1993 
                                          ---------  ---------  -------- 
<S>                                       <C>        <C>        <C>
Current 
 Federal.................................   $41,456    $23,747   $ 1,253 
 State...................................     4,619      5,107       500 
                                          ---------  ---------  -------- 
                                             46,075     28,854     1,753 
                                          ---------  ---------  -------- 
Deferred 
 Federal.................................     8,054      6,831    20,445 
 1% change in federal corporate tax 
  rate...................................        --         --     1,807 
 State...................................     1,046      1,469     2,340 
                                          ---------  ---------  -------- 
                                              9,100      8,300    24,592 
                                          ---------  ---------  -------- 
Provision for income taxes...............   $55,175    $37,154   $26,345 
                                          =========  =========  ======== 
</TABLE>

   In 1993, the Company recorded (i) a $1,200,000 increase to its provision 
for income taxes in connection with the remeasurement of incremental net 
deferred tax liabilities recorded primarily as a result of the Super 8 
acquisition and (ii) other incremental federal income taxes on 1993 income of 
$607,000 resulting from the increase in the federal corporate tax rate. 

Net deferred income tax assets and liabilities are comprised of the following 
($000's): 

<TABLE>
<CAPTION>
                                              DECEMBER 31, 
                                       ------------------------ 
                                           1995         1994 
                                       -----------  ----------- 
<S>                                    <C>          <C>
Provision for doubtful accounts ......   $  7,600     $  5,400 
Unearned franchise fees and other ....      7,800        6,600 
Acquisition related reserves..........      4,200        2,400 
Franchise acquisition costs...........     (2,400)      (2,100) 
Other.................................      3,000          900 
                                       -----------  ----------- 
Current net deferred tax asset .......   $ 20,200     $ 13,200 
                                       ===========  =========== 
Franchise agreement amortization .....   $(73,600)    $(68,300) 
Other.................................     (9,200)      (3,600) 
                                       -----------  ----------- 
Noncurrent net deferred tax 
 liability............................   $(82,800)    $(71,900) 
                                       ===========  =========== 
</TABLE>

The Company's effective income tax rate differs from the statutory federal 
rate as follows: 

<TABLE>
<CAPTION>
                                                                   FOR THE YEARS ENDED 
                                                                      DECEMBER 31, 
                                                               ------------------------- 
                                                                 1995     1994     1993 
                                                               -------  -------  ------- 
<S>                                                            <C>      <C>      <C>
Federal statutory rate........................................   35.0%    35.0%    35.0% 
State income taxes net of federal benefit.....................    4.0      4.7      4.7 
Change in deferred taxes due to 1% change in federal 
 corporate rate...............................................     --       --      2.0 
Other.........................................................    1.4      1.3      1.7 
                                                               -------  -------  ------- 
Effective tax rate ...........................................   40.4%    41.0%    43.4% 
                                                               =======  =======  ======= 
</TABLE>

13. EMPLOYEE SAVINGS PLAN 

   The Company has an employee savings plan in which any eligible employee 
may participate. The plan is a defined contribution 401(k) plan qualified 
under the Internal Revenue Code. The Company contributes an amount equal to 
twenty-five to fifty percent, based on years of service, of the pre-tax 
contributions made by participating employees, with respect to the first six 
percent of an employee's compensation. The Company has elected to pay the 
administrative expenses of the plan and the total charges to income relative 
to such expenses and Company matching were approximately $405,000, $332,000 
and $327,000, respectively in 1995, 1994 and 1993. 

                              F-74           
<PAGE>
 14. FRANCHISING ACTIVITIES 

   Revenue from franchising activities consists of initial fees charged to 
lodging properties and real estate brokerage offices upon execution of a 
franchise contract based on the number of rooms at the lodging property and 
estimated real estate brokerage offices' gross closed commissions. Initial 
franchise fees approximated $15,735,000, $13,816,000 and $10,609,000 for the 
years ended December 31, 1995, 1994 and 1993, respectively. 

Franchising activity is summarized as follows: 

<TABLE>
<CAPTION>
                                    LODGING               REAL ESTATE 
                                  ---------              ------------- 
                           AS OF AND FOR THE YEARS ENDED DECEMBER 31, 
                         --------------------------------------------- 
                           1995      1994        1993         1995 
                         -------  ---------  ----------  ------------- 
<S>                      <C>      <C>        <C>         <C>
FRANCHISES IN OPERATION 
Units at end of year ...   4,603     4,229      3,783(1)      5,995(2) 
EXECUTED BUT NOT OPENED 
Acquired................      31        --         83           104 
New agreements..........     983       870        702           248 
Backlog, end of year ...     682       594        577           176 
</TABLE>
- ------------ 
(1)    Includes 1,010 acquired lodging franchises. 
(2)    Substantially all acquired as part of the acquisition of Century 21. 

15. INDUSTRY SEGMENT INFORMATION 

   The Company's major business segments are comprised of guest lodging 
facility and real estate brokerage office franchise systems. As a franchisor, 
the Company licenses the owners and operators of independent businesses, 
principally hotels and real estate brokerage offices, to use the Company's 
brand names. The Company provides its customers with services designed to 
increase their revenue and profitability. These services permit franchisees 
to retain independence and local control while benefiting from the economies 
of scale of widely promoted brand names and standards of service, national 
and regional direct marketing and co-marketing arrangements and global 
procurement. Services provided to the lodging segment include access to a 
national reservation system, national advertising and promotional campaigns, 
co-marketing programs and volume purchasing discounts. Services provided to 
the real estate segment include national and local advertising and promotion, 
referrals and training and volume purchasing discounts. 

Segment information ($000's): 

<TABLE>
<CAPTION>
                                              REAL 
YEAR ENDED DECEMBER 31, 1995     LODGING     ESTATE     CORPORATE     OTHER     CONSOLIDATED 
- -----------------------------  ----------  ---------  -----------  ---------  -------------- 
<S>                            <C>         <C>        <C>          <C>        <C>
Revenue.......................   $340,919   $ 47,967     $    --    $ 24,097     $  412,983 
Operating profit..............    125,809     19,805          --      15,617        161,231 
Corporate expenses............         --         --      (4,537)         --         (4,537) 
Identifiable assets...........    805,380    190,257      66,453     103,718      1,165,808 
Depreciation and 
 amortization.................     26,058      2,997         663       1,139         30,857 
Capital expenditures..........      7,206      2,540      14,706          71         24,523 
                               ==========  =========  ===========  =========  ============== 
</TABLE>

                              F-75           
<PAGE>
 16. SELECTED QUARTERLY FINANCIAL DATA -- (UNAUDITED) 

(In thousands except per share amounts) 

<TABLE>
<CAPTION>
                                                                                TOTAL 
                                   FIRST     SECOND      THIRD      FOURTH       YEAR 
                                ---------  ---------  ----------  ---------  ---------- 
<S>                             <C>        <C>        <C>         <C>        <C>
1995 
- ------------------------------ 
Franchise fees.................   $66,155    $85,634    $113,340   $ 96,109    $361,238 
Total revenue..................    74,153     96,329     129,249    113,252     412,983 
Income before income taxes and 
 minority interest.............    20,440     34,304      47,105     34,721     136,570 
Net income ....................    12,062     20,183      27,119     20,366      79,730 
                                =========  =========  ==========  =========  ========== 
Net income per share: 
 Primary.......................   $   .12    $   .19    $    .25   $    .18    $    .74 
 Fully diluted.................       .12        .19         .24        .18         .73 
                                =========  =========  ==========  =========  ========== 
1994 
- ------------------------------ 
Franchise fees.................   $57,741    $73,974    $ 86,599   $ 64,930    $283,244 
Total revenue..................    64,286     81,036      95,018     72,207     312,547 
Income before income taxes ....    16,809     23,901      31,526     18,407      90,643 
Net income ....................     9,918     14,102      18,601     10,868      53,489 
                                =========  =========  ==========  =========  ========== 
Net income per share: 
 Primary and fully diluted ....   $   .10    $   .14    $    .18   $    .11    $    .53 
                                =========  =========  ==========  =========  ========== 
</TABLE>

   All per share information presented has been retroactively adjusted to 
reflect the stock splits discussed in Note 1 in the Notes to the Consolidated 
                            Financial statements. 

RECENT EVENTS -- (UNAUDITED) 

   A. DEBT -- On October 2, 1996, the Company replaced an existing $300 
million revolving credit facility with $1 billion in revolving credit 
facilities consisting of (i) a $500 million, five year revolving credit 
facility (the "Five Year Credit Facility") and (ii) a $500 million, 364 day 
revolving credit facility (the "364 Day Revolving Credit Facility" 
(collectively the "Revolving Credit Facilities")). The Company may renew the 
364 Day Revolving Credit Facility on an annual basis for an additional 364 
days up to a maximum aggregate term of five years upon receiving lender 
approval. The Revolving Credit Facilities, at the option of the Company, bear 
interest based on competitive bids of lenders participating in the 
facilities, at the prime rate or at LIBOR plus a margin approximating 25 
basis points. 

   B. PURCHASE OF MINORITY INTEREST --Effective October 29, 1996 (the 
"Effective Date"), the Company amended the Subscription and Stockholders 
Agreement dated as of August 1, 1995 among C21 Holding Corp., the Company and 
a group of former executives of Century 21 Real Estate Corporation (the 
"Former Management") pursuant to which the Company owns 87.5% of C21 Holding 
Corp. and the Former Management owns 12.5% of C21 Holding Corp. Such 
amendment provides for the acceleration of the Company's option to purchase 
the 12.5% ownership from the Former Management at fair market value to a date 
which is approximately 90 days from the Effective Date, with fair market 
value determined as of the Effective Date. The Company is in the process of 
determining the fair market value of C21 Holding Corp. and expects to 
complete such purchase in the second quarter of 1997. 

                              F-76           
<PAGE>
                         INDEPENDENT AUDITORS' REPORT 

The Stockholders and Board of Directors 
PHH Corporation: 

   We have audited the accompanying consolidated balance sheets of PHH 
Corporation and subsidiaries as of April 30, 1996 and 1995, and the related 
consolidated statements of income, stockholders' equity, and cash flows for 
each of the years in the three-year period ended April 30, 1996. These 
consolidated financial statements are the responsibility of the Company's 
management. Our responsibility is to express an opinion on these consolidated 
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 PHH 
Corporation and subsidiaries as of April 30, 1996 and 1995, and the results 
of their operations and their cash flows for each of the years in the 
three-year period ended April 30, 1996, in conformity with generally accepted 
accounting principles. 

   As discussed in the notes to the consolidated financial statements, the 
Company adopted the provisions of Statement of Financial Accounting Standards 
No. 122, "Accounting for Mortgage Servicing Rights," in 1996. 



                                             KPMG Peat Marwick LLP 

Baltimore, Maryland 
May 17, 1996, except for the note on 
capital stock as to which the date is 
June 24, 1996 

                              F-77           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
                      CONSOLIDATED STATEMENTS OF INCOME 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

<TABLE>
<CAPTION>
                                           NINE MONTHS ENDED 
                                              JANUARY 31,                   YEARS ENDED APRIL 30, 
                                      --------------------------  ---------------------------------------- 
                                           1997          1996          1996          1995          1994 
                                      ------------  ------------  ------------  ------------  ------------ 
                                              (UNAUDITED) 
<S>                                   <C>           <C>           <C>           <C>           <C>
REVENUES: 
 Vehicle management services  .......   $1,054,379    $1,012,568    $1,371,150    $1,257,696    $1,162,483 
 Real estate services ...............      186,368       189,384       258,387       221,856       228,286 
 Mortgage banking services ..........      203,968       141,701       195,599       126,094       155,935 
                                      ------------  ------------  ------------  ------------  ------------ 
                                         1,444,715     1,343,653     1,825,136     1,605,646     1,546,704 
                                      ------------  ------------  ------------  ------------  ------------ 
EXPENSES: 
 Depreciation on vehicles under 
  operating leases ..................      729,045       698,949       944,187       872,495       808,894 
 Costs, including interest, of 
  carrying and reselling homes  .....       76,378        93,424       127,125       111,405       129,818 
 Direct costs of mortgage banking 
  services ..........................       87,864        48,536        68,985        40,924        57,091 
 Interest ...........................      171,256       167,111       223,847       173,094       138,617 
 Selling, general and 
 administrative......................      252,223       237,673       321,844       286,410       302,488 
                                      ------------  ------------  ------------  ------------  ------------ 
                                         1,316,766     1,245,693     1,685,988     1,484,328     1,436,908 
                                      ------------  ------------  ------------  ------------  ------------ 
Income before income taxes ..........      127,949        97,960       139,148       121,318       109,796 
Income taxes ........................       52,636        40,613        57,528        49,656        45,238 
                                      ------------  ------------  ------------  ------------  ------------ 
Net income ..........................   $   75,313    $   57,347    $   81,620    $   71,662    $   64,558 
                                      ============  ============  ============  ============  ============ 
Net income per share* ...............   $     2.08    $     1.63    $     2.33    $     2.08    $     1.82 
                                      ============  ============  ============  ============  ============ 
</TABLE>

- ------------ 
* Reflects two-for-one common stock split declared June 24, 1996, described 
  in the capital stock note. 

               See Notes to Consolidated Financial Statements. 

                              F-78           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
                         CONSOLIDATED BALANCE SHEETS 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                       JANUARY 31,        AS OF APRIL 30, 
                                                                    -------------------------- 
                                                          1997           1996          1995 
                                                     -------------  ------------  ------------ 
                                                       (UNAUDITED) 
<S>                                                  <C>            <C>           <C>
ASSETS: 
Cash ...............................................   $   24,100     $    9,288    $    3,412 
Restricted cash.....................................       89,849             --            -- 
Accounts receivable, less allowance for doubtful 
 accounts of $6,188, $5,478 and $6,689 .............      516,956        468,938       484,230 
Carrying costs on homes under management  ..........       53,166         46,560        45,260 
Mortgage loans held for sale .......................      771,121        874,794       712,247 
Mortgage servicing rights and fees .................      241,648        230,209        98,003 
Property and equipment, net ........................       90,136         93,089       102,399 
Goodwill, net ......................................       47,089         49,081        51,164 
Other assets .......................................      178,300        117,999        77,929 
                                                     -------------  ------------  ------------ 
                                                        2,012,365      1,889,958     1,574,644 
                                                     -------------  ------------  ------------ 
ASSETS UNDER MANAGEMENT PROGRAMS: 
 Net investment in leases and leased vehicles  .....    3,414,178      3,216,224     3,017,231 
 Equity advances on homes ..........................      643,637        566,808       447,658 
                                                     -------------  ------------  ------------ 
                                                        4,057,815      3,783,032     3,464,889 
                                                     -------------  ------------  ------------ 
                                                       $6,070,180     $5,672,990    $5,039,533 
                                                     =============  ============  ============ 
LIABILITIES: 
Accounts payable and accrued expenses ..............   $  368,881     $  434,109    $  424,438 
Advances from clients and deferred revenue  ........      116,533         96,439       101,229 
Other debt .........................................      749,687        903,442       735,886 
Deferred income taxes ..............................      237,200        191,700       158,400 
                                                     -------------  ------------  ------------ 
                                                        1,472,301      1,625,690     1,419,953 
                                                     -------------  ------------  ------------ 
LIABILITIES UNDER MANAGEMENT PROGRAMS ..............    3,920,146      3,438,804     3,079,629 
                                                     -------------  ------------  ------------ 
COMMITMENTS AND CONTINGENCIES ...................... 
STOCKHOLDERS' EQUITY: 
 Preferred stock, authorized 3,000,000 shares  .....           --             --            -- 
 Common stock, no par value, authorized 75,000,000 
  shares; issued and outstanding 34,988,485, 
  34,661,524* shares in 1996 and 16,890,212 shares 
  in 1995 ..........................................      102,843         96,081        79,210 
 Cumulative foreign currency translation 
  adjustment........................................      (16,442)       (23,483)      (16,913) 
 Retained earnings..................................      591,332        535,898       477,654 
                                                     -------------  ------------  ------------ 
                                                          677,733        608,496       539,951 
                                                     -------------  ------------  ------------ 
                                                       $6,070,180     $5,672,990    $5,039,533 
                                                     =============  ============  ============ 
</TABLE>

- ------------ 
* Reflects two-for-one common stock split declared June 24, 1996, described 
  in the capital stock note. 

                 See Notes to Consolidated Financial Statements. 

                              F-79           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
                    CONSOLIDATED STATEMENTS OF CASH FLOWS 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                               NINE MONTHS ENDED JANUARY 
                                                          31,                       YEARS ENDED APRIL 30, 
                                             ---------------------------- ------------------------------------------ 
                                                  1997          1996           1996          1995          1994 
                                             ------------- -------------  ------------- ------------- ------------- 
                                                      (UNAUDITED) 
<S>                                          <C>           <C>            <C>           <C>           <C>
Operating Activities: 
 Net income.................................  $    75,313    $    57,347   $    81,620   $    71,662    $    64,558 
 Adjustments to reconcile income to cash 
  provided by operating activities: 
  Depreciation on vehicles under operating 
   leases...................................      729,045        698,949       944,187       872,495        808,894 
  Other depreciation and amortization.......       25,073         24,069        30,020        32,095         29,000 
  Amortization and write-down of servicing 
   rights and fees..........................       44,987         25,499        37,640        20,089         29,132 
  Additions to originated mortgage servicing 
   rights...................................      (76,003)       (62,895)      (91,134)           --             -- 
  Additions to excess mortgage servicing 
   fees.....................................      (46,796)       (45,958)      (66,432)      (27,869)       (39,042) 
  Gain on sales of servicing rights.........       (8,924)        (3,386)       (3,426)      (42,090)            -- 
  Deferred income taxes.....................       44,851         40,668        33,585        41,530         25,694 
  Gain on sale of subsidiary assets.........      (20,444)            --       (11,688)           --             -- 
  Changes in: 
   Accounts receivable......................      (42,077)       (30,021)      (31,211)       (5,913)       (72,536) 
   Carrying costs on homes under management.       (4,841)       (16,940)       (1,507)       (9,011)        15,544 
   Mortgage loans held for sale.............      103,673        (72,654)     (162,547)       (6,359)      (227,230) 
   Accounts payable and accrued expenses....      (67,428)       (19,600)       32,951       (93,033)       (28,835) 
   Advances from clients and deferred 
    revenue.................................       19,201         27,813        (4,208)       21,790        (27,146) 
   All other operating activity.............       (6,193)       (42,360)      (19,628)        1,043         (5,368) 
                                             ------------- -------------  ------------- ------------- ------------- 
   Cash provided by operating activities....      769,437        580,531       768,222       876,429        572,665 
                                             ------------- -------------  ------------- ------------- ------------- 
Investing Activities: 
 Investment in leases and leased vehicles...   (1,347,906)    (1,362,639)   (1,909,805)   (1,785,923)    (1,578,721) 
 Repayment of investment in leases and 
  leased vehicles...........................      443,940        415,490       582,487       579,835        549,262 
 Proceeds from sales and transfers of leases 
  and leased vehicles to third parties......           --             --       163,172       109,859        105,087 
 Equity advances on homes under management..   (2,434,953)    (3,678,051)   (4,649,297)   (6,603,355)    (4,101,894) 
 Repayment of advances on homes under 
  management................................    2,364,564      3,441,497     4,530,106     6,631,414      4,301,529 
 Purchases of mortgage servicing rights.....           --        (14,893)      (13,316)      (13,826)       (14,223) 
 Proceeds from sales of mortgage servicing 
  rights....................................       21,760          3,426         4,462        54,030             -- 
 Additions to property and equipment, net of 
  dispositions..............................      (16,642)       (14,590)      (17,650)      (16,429)       (32,719) 
 Acquisitions accounted for as a purchase...           --             --            --            --         (2,594) 
 Proceeds from sale of subsidiary...........       21,900             --        33,618            --             -- 
 Funding of grantor trusts..................      (89,849)            --            --            --             -- 
 All other investing activities.............       (3,490)        (4,675)      (34,583)      (21,114)         1,348 
                                             ------------- -------------  ------------- ------------- ------------- 
  Cash used in investing activities.........   (1,040,676)    (1,214,435)   (1,310,806)   (1,065,509)      (772,925) 
                                             ------------- -------------  ------------- ------------- ------------- 
Financing Activities: 
 Net change in borrowings with terms of less 
  than 90 days .............................      791,218         (7,995)     (150,349)      114,462        172,255 
 Proceeds from issuance of other borrowings.    1,348,118      1,604,268     1,914,461     1,195,147      1,040,092 
 Principal payment on other borrowings......   (1,818,787)      (964,248)   (1,223,110)   (1,074,230)    (1,011,673) 
 Stock option plan transactions.............        6,762         12,309        16,871         4,090          9,554 
 Repurchases of common shares...............           --             --            --       (17,019)        (8,721) 
 Payment of dividends.......................      (19,879)       (17,488)      (23,376)      (21,809)       (20,850) 
                                             ------------- -------------  ------------- ------------- ------------- 
  Cash provided by financing activities.....      307,432        626,846       534,497       200,641        180,657 
                                             ------------- -------------  ------------- ------------- ------------- 
Effect of exchange rate changes on cash.....      (21,381)        10,460        13,963        (8,174)        19,106 
                                             ------------- -------------  ------------- ------------- ------------- 
Increase (decrease) in cash.................       14,812          3,402         5,876         3,387           (497) 
Cash at beginning of period.................        9,288          3,412         3,412            25            522 
                                             ------------- -------------  ------------- ------------- ------------- 
Cash at end of period.......................  $    24,100    $     6,814   $     9,288   $     3,412    $        25 
                                             ------------- -------------  ------------- ------------- ------------- 
Supplemental disclosures of cash flow 
 information: 
 Cash paid for interest.....................  $   207,959    $   197,025       273,198       211,206        165,406 
                                             ============= =============  ============= ============= ============= 
 Cash paid for income taxes.................  $     8,126    $     4,310        (1,330)       26,049         35,739 
                                             ============= =============  ============= ============= ============= 
</TABLE>

               See Notes to Consolidated Financial Statements. 

                              F-80           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY 
                 (DOLLARS IN THOUSANDS EXCEPT PER SHARE DATA) 

<TABLE>
<CAPTION>
                                                                        YEARS ENDED APRIL 30, 1996, 1995 AND 
                                                                                        1994 
                                                                       AND NINE MONTHS ENDED JANUARY 31, 1997 
                                                                                    (UNAUDITED) 
                                                                     ---------------------------------------- 
                                                  COMMON STOCK 
                                           ------------------------ 
                                                                          CUMULATIVE 
                                                                            FOREIGN 
                                                                           CURRENCY 
                                                                          TRANSLATION           RETAINED 
                                               SHARES       AMOUNT        ADJUSTMENT            EARNINGS 
                                           ------------  ----------  -------------------  ------------------- 
<S>                                        <C>           <C>         <C>                  <C>
Balance April 30, 1993....................   17,197,785    $ 91,306        $ (17,916)           $384,093 
  Net income..............................                                                        64,558 
  Cash dividends declared ($.60 per 
   share)*................................                                                       (20,850) 
  Foreign currency translation 
   adjustment.............................                                   (3,711) 
  Stock option plan transactions, net of 
   related income tax benefits............      305,062       9,554 
  Repurchases of common shares............     (257,174)     (8,721) 
                                           ------------  ----------  -------------------  ------------------- 
Balance April 30, 1994....................   17,245,673      92,139         (21,627)             427,801 
  Net income..............................                                                        71,662 
  Cash dividends declared ($.64 per 
   share)*................................                                                       (21,809) 
  Foreign currency translation 
   adjustment.............................                                    4,714 
  Stock option plan transactions, net of 
   related income tax benefits............      129,660       4,090 
  Repurchases of common shares............     (485,121)    (17,019) 
                                           ------------  ----------  -------------------  ------------------- 
Balance April 30, 1995....................   16,890,212      79,210         (16,913)             477,654 
  Net income..............................                                                        81,620 
  Cash dividends declared ($.68 per 
   share)*................................                                                       (23,376) 
  Foreign currency translation 
   adjustment.............................                                   (6,570) 
  Stock option plan transactions, net of 
   related income tax benefits............      440,550      16,871 
  Two-for-one common stock split* ........   17,330,762 
                                           ------------  ----------  -------------------  ------------------- 
Balance April 30, 1996....................   34,661,524      96,081         (23,483)             535,898 
  Net income..............................                                                        75,313 
  Cash dividends declared ($.57 per 
   share).................................                                                       (19,879) 
  Foreign currency translation 
   adjustment.............................                                    7,041 
  Stock option plan transactions, net of 
   related income tax benefits............      326,961       6,762 
                                           ------------  ----------  -------------------  ------------------- 
Balance January 31, 1997..................   34,988,485    $102,843        $(16,442)            $591,332 
                                           ============  ==========  ===================  =================== 
</TABLE>

- ------------ 
*     Reflects two-for-one common stock split declared June 24, 1996, 
      described in the capital stock note. 

               See Notes to Consolidated Financial Statements. 

                              F-81           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

ACCOUNTING POLICIES 

   The accounting policies of PHH Corporation conform to generally accepted 
accounting principles. The consolidated financial statements include the 
accounts of PHH Corporation and its wholly owned domestic and foreign 
subsidiaries (the Company). Policies outlined below include all policies 
considered significant. All significant intercompany balances and 
transactions have been eliminated. 

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

 Vehicle Management Services 

   Vehicle management services primarily consist of the management, purchase, 
leasing, and resale of vehicles for corporate clients and government 
agencies. These services also include fuel, maintenance, safety and accident 
management programs and other fee-based services for clients' vehicle fleets. 
Revenues from these services other than leasing are taken into income over 
the periods in which the services are provided and the related expenses are 
incurred. 

   The Company leases vehicles primarily to corporate fleet users under 
operating and direct financing lease arrangements. Open-end operating leases 
and direct financing leases generally have a minimum lease term of 12 months 
with monthly renewal options thereafter. Closed-end operating leases 
typically have a longer term, usually 30 months or more, but are cancelable 
under certain conditions. The Company records the cost of leased vehicles as 
an "investment in leases and leased vehicles." Amounts charged to lessees for 
interest on the unrecovered investment are credited to income on a level 
yield method which approximates the contractual terms. Vehicles under 
operating leases are amortized using the straight-line method over the 
expected lease term. 

 Real Estate Services 

   Real estate services primarily consist of the purchase, management and 
resale of homes for transferred employees of corporations and government 
agencies. The Company pays transferring employees their equity based on an 
appraised value of their homes, determined by independent appraisers, after 
deducting any outstanding mortgages. The Company normally retires the 
mortgage concurrently with the purchase of the equity; but, in certain 
circumstances, the Company accepts administrative responsibility for making 
payments on the mortgages. These mortgages are retired at settlement when the 
homes are resold, which generally is within six months. 

   Direct costs of managing the homes during the period the home is held for 
resale, including property taxes, repairs, maintenance and continuing 
mortgage payments, are generally borne by the client. Funds are normally 
advanced by the client for a portion of these costs and are included in 
"advances from clients." These costs are paid by the Company and are 
identified as "carrying costs on homes under management" until resale. After 
resale, a settlement of actual costs and the advance billing is made with the 
client. 

   Revenues and the related "costs, including interest, of carrying and 
reselling homes" are recognized at closing on the resale of a home. Real 
estate services revenue is shown net of costs reimbursed by client 
corporations. Under the terms of contracts with clients, the Company is 
generally protected against losses from changes in real estate market 
conditions. 

   The Company also offers fee-based programs such as home marketing 
assistance, household goods moves, destination services, property 
dispositions for financial institutions and government agencies and strategic 
management consulting. Revenues from these fee-based services are taken into 
income over the periods in which the services are provided and the related 
expenses are incurred. 

                              F-82           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

  Mortgage Banking Services 

   Mortgage banking services primarily include the origination, sale and 
servicing of residential first mortgage loans. The Company markets a variety 
of first mortgage products to consumers through relationships with 
corporations, affinity groups, financial institutions, real estate brokerage 
firms and other mortgage banks. Loan origination fees, commitment fees paid 
in connection with the sale of loans, and direct loan origination costs 
associated with loans held for resale, are deferred until the loan is sold. 
Fees received for servicing loans owned by investors are based on the 
difference between the weighted average yield received on the mortgages and 
the amount paid to the investor, or on a stipulated percentage of the 
outstanding monthly principal balance on such loans. Servicing fees are 
credited to income when received. Costs associated with loan servicing are 
charged to expense as incurred. 

   Sales of mortgage loans are generally recorded on the date a loan is 
delivered to an investor. Sales of mortgage securities are recorded on the 
settlement date. Gains or losses on sales of mortgage loans are recognized 
based upon the difference between the selling price and the carrying value of 
the related mortgage loans sold. Beginning in 1996, the carrying value of the 
loans excludes the cost assigned to originated servicing rights. (See note 
for mortgage servicing rights and fees). Such gains and losses are also 
increased or decreased by the amount of deferred mortgage servicing fees 
recorded. 

   The Company acquires mortgage servicing rights and excess servicing fees 
by originating or purchasing mortgage loans and selling those loans with 
servicing retained, or it may purchase mortgage servicing rights separately. 
The carrying value of mortgage servicing rights and excess servicing fees is 
amortized over the estimated life of the related loan portfolio. 

   Gains or losses on the sale of mortgage servicing rights are recognized 
when title and all risks and rewards have irrevocably passed to the buyer and 
there are no significant unresolved contingencies. 

   The Company reviews the recoverability of excess servicing fees by 
discounting anticipated future excess servicing cash flows at original 
discount rates utilizing externally published prepayment rates. If the 
discounted value is less than the recorded balance due to higher than 
expected prepayments, the difference is recognized as a write-down in the 
consolidated statement of income. 

 Property and Equipment 

   Property and equipment are carried at cost less accumulated depreciation 
and amortization. Depreciation of property and equipment is provided by 
charges to income over the estimated useful lives of such assets. Buildings 
are depreciated using the straight-line method (25 to 50 years); building 
improvements, using the straight-line method (10 to 20 years); equipment and 
leasehold improvements, using either the double-declining balance or 
straight-line method (3 to 10 years); and externally developed software is 
capitalized and amortized using the straight-line method (5 years). 
Expenditures for improvements that increase value or that extend the life of 
the assets are capitalized; maintenance and repairs are charged to 
operations. Gains or losses from retirements and disposals of property and 
equipment are included in selling, general and administrative expense. 

 Goodwill, Net 

   Goodwill, net represents the excess of cost over the net tangible and 
intangible assets of businesses acquired net of accumulated amortization. It 
is being amortized by the straight-line method over various periods up to 40 
years and such amortization is included in selling, general and 
administrative expense. 

 Assets Under Management Programs 

   Assets under management programs are held subject to leases or other 
client contracts. The effective interest rates and maturity characteristics 
of the leases and other contracts are generally matched with the 
characteristics of the overall funding program. 

                              F-83           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

  Translation of Foreign Currencies 

   Assets and liabilities of the foreign subsidiaries are translated at the 
exchange rates as of the balance sheet dates; equity accounts are translated 
at historical exchange rates. Revenues, expenses and cash flows are 
translated at the average exchange rates for the periods presented. 
Translation gains and losses are included in stockholders' equity including, 
for years prior to 1991, transaction gains and losses resulting from forward 
exchange contracts on foreign equity amounts net of income tax effects. Gains 
and losses resulting from the change in exchange rates realized upon 
settlement of foreign currency transactions are substantially offset by gains 
and losses realized upon settlement of forward exchange contracts. Therefore, 
the resulting net income effect of transaction gains and losses in fiscal 
years 1994 through 1996 was not significant. 

 Interest 

   Interest expense consists of interest on debt incurred to fund working 
capital requirements and to finance vehicle leasing activities, real estate 
services and mortgage banking operations. Interest on borrowings used to 
finance equity advances on homes is included in "costs, including interest, 
of carrying and reselling homes" and was $29,119 in 1996, $21,102 in 1995, 
and $23,491 in 1994. Total interest paid, including amounts within "costs, 
including interest, of carrying and reselling homes," was $273,198 in 1996, 
$211,206 in 1995, and $165,406 in 1994. 

 Income Taxes 

   The provision for income taxes includes deferred income taxes resulting 
from items reported in different periods for income tax and financial 
statement purposes. Deferred tax assets and liabilities represent the 
expected future tax consequences of the differences between the financial 
statement carrying amounts of existing assets and liabilities and their 
respective tax bases. The effects of changes in tax rates on deferred tax 
assets and liabilities are recognized in the period that includes the 
enactment date. No provision has been made for US income taxes on cumulative 
undistributed earnings of foreign subsidiaries since it is the present 
intention of management to reinvest the undistributed earnings indefinitely 
in foreign operations. Undistributed earnings of the foreign subsidiaries at 
April 30, 1996, were approximately $105,000. The determination of 
unrecognized deferred US tax liability for unremitted earnings is not 
practicable. However, it is estimated that foreign withholding taxes of 
approximately $5,500 may be payable if such earnings were remitted. 

 Net Income Per Share 

   Net income per share is based on the weighted average number of shares of 
common stock outstanding during the year and common stock equivalents arising 
from the assumed exercise of outstanding stock options under the treasury 
stock method. The number of shares used in the calculations, adjusted to 
reflect the two-for-one common stock split, (see note for capital stock), 
were 35,074,920 for 1996, 34,505,686 for 1995, and 35,482,068 for 1994. 

 Derivative Financial Instruments 

   As a matter of policy, the Company does not engage in derivatives trading 
or market-making activities. Rather, derivative financial instruments such as 
interest rate swaps are used by the Company principally in the management of 
its interest rate exposures and foreign currency exposures on intercompany 
borrowings. Additionally, the Company enters into forward delivery contracts, 
financial futures programs and options to reduce the risks of adverse price 
fluctuation with respect to both mortgage loans held for sale and anticipated 
mortgage loan closings arising from commitments issued. 

                              F-84           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

    Amounts to be paid or received under interest rate swap agreements are 
accrued as interest rates change and are recognized over the life of the swap 
agreements as an adjustment to interest expense. The fair value of the swap 
agreements is not recognized in the consolidated financial statements since 
they are accounted for as hedges. Market value gains and losses on the 
Company's foreign currency transaction hedges are recognized in income and 
substantially offset the foreign exchange gains and losses on the underlying 
transactions. Market value gains and losses on positions used as hedges in 
the mortgage banking services operations are deferred and considered in the 
valuation of the lower of cost or market value of mortgage loans held for 
sale. 

 Reclassifications 

   Certain reclassifications have been made to the prior years' financial 
statements for comparative purposes. Included in these reclassifications are 
the effects of reducing real estate services revenue and "costs, including 
interest, of carrying and reselling homes" for direct costs reimbursed by 
client corporations. Such costs were $554,464, $464,980 and $587,975 in 1996, 
1995 and 1994, respectively. 

 Interim Financial Information 

   The financial information with respect to the six-month periods ended 
October 31, 1996 and 1995 is unaudited. In the opinion of management, such 
information reflects all adjustments (consisting only of normal recurring 
accruals) necessary for a fair presentation of the results of operations for 
the periods presented. The results of operations for the periods presented 
are not necessarily indicative of the results to be expected for the full 
year. 

   Net income per share is computed on the basis of the weighted average 
number of shares of common stock outstanding during each period and common 
stock equivalents arising from the assumed exercise of outstanding stock 
options under the treasury stock method. The number of shares used in the 
calculations, adjusted to reflect the two-for-one common stock split, were 
35,555 and 34,886 for the six months periods ended October 31, 1996 and 1995, 
respectively. 

   Cash payments for interest and income taxes were $135,501 and $672 and 
$135,516 and $4,667 for the six months ended October 31, 1996 and 1995, 
respectively. 

   Certain reclassifications have been made to the prior years' condensed 
consolidated financial statements for comparative purposes. 

NEW ACCOUNTING PRONOUNCEMENTS 

   In March 1995, the FASB issued SFAS No. 121, "Accounting for the 
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of," 
effective in 1997. Application of this statement will require the Company to 
review long-lived assets and certain intangibles for impairment whenever 
events or changes in circumstances indicate that the carrying amount of an 
asset may not be recoverable. This statement is not expected to significantly 
affect the consolidated financial statements of the Company. 

   The Company uses the intrinsic value method to account for stock-based 
employee compensation plans. Under this method, compensation cost is 
recognized for awards of shares of common stock to employees under 
compensatory plans only if the quoted market price of the stock at the grant 
date (or other measurement date, if later) is greater than the amount the 
employee must pay to acquire the stock. In October 1995, the FASB issued SFAS 
No. 123, "Accounting for Stock-Based Compensation." This statement permits 
companies to adopt a new fair value-based method to account for stock-based 
employee compensation plans or to continue using the intrinsic value method. 
If the intrinsic value method is used, information concerning the pro forma 
effects on net income and net income per share of 

                              F-85           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

adopting the fair value-based method is required to be presented in the 
notes to the financial statements. The Company intends to continue using the 
intrinsic value method and will provide disclosures about its stock-based 
employee compensation plans in its 1997 financial statements, as required by 
Statement No. 123. 

DIVESTITURE 

   In February 1996 the Company sold its North American truck fuel and 
management operations resulting in a net gain of $11,688, which is reflected 
in vehicle management services revenues. 

MORTGAGE LOANS HELD FOR SALE 

   Mortgage loans held for sale represent mortgage loans originated by the 
Company and held pending sale to permanent investors. Such mortgage loans are 
recorded at the lower of cost or market value as determined by outstanding 
commitments from investors or current investor yield requirements calculated 
on the aggregate loan basis. The valuation reserve was $15,035 and $9,140 at 
April 30, 1996 and 1995, respectively. 

   The Company issues mortgage-backed certificates insured or guaranteed by 
the Federal National Mortgage Association (FNMA), Federal Home Loan Mortgage 
Corporation (FHLMC), Government National Mortgage Association (GNMA) and 
other private insurance agencies. The insurance provided by FNMA and FHLMC 
and other private insurance agencies are on a non-recourse basis to the 
Company. However, the guarantee provided by GNMA is only to the extent 
recoverable from insurance programs of the Federal Housing Administration and 
the Veterans Administration. The outstanding principal balance of mortgages 
backing GNMA certificates issued by the Company aggregated approximately 
$2,483,000 and $1,699,000 at April 30, 1996 and 1995, respectively. 
Additionally, the Company sells mortgage loans as part of various 
mortgage-backed security programs sponsored by FNMA, FHLMC and GNMA. Certain 
of these sales are subject to recourse or indemnification provisions in the 
event of default by the borrower. As of April 30, 1996, mortgage loans sold 
with recourse amounted to $113,000. The Company believes adequate reserves 
are maintained to cover all potential losses. 

MORTGAGE SERVICING RIGHTS AND FEES 

   Mortgage servicing rights and fees activity was as follows during 1996, 
1995, and 1994: 

<TABLE>
<CAPTION>
                           EXCESS      PURCHASED    ORIGINATED 
                          SERVICING    SERVICING    SERVICING 
                            FEES        RIGHTS        RIGHTS      ALLOWANCE     TOTAL 
                        -----------  -----------  ------------  -----------  ---------- 
<S>                     <C>          <C>          <C>           <C>          <C>
Balance April 30, 
 1993..................   $ 58,522      $ 5,682      $    --       $    --     $ 64,204 
 Additions.............     39,042       14,223           --            --       53,265 
 Amortization..........    (12,031)      (5,785)          --            --      (17,816) 
 Write-down............    (11,316)          --           --            --      (11,316) 
                        -----------  -----------  ------------  -----------  ---------- 
Balance April 30, 
 1994..................     74,217       14,120           --            --       88,337 
 Additions.............     27,869       13,826           --            --       41,695 
 Amortization..........    (14,321)      (5,768)          --            --      (20,089) 
 Sales ................     (8,917)      (3,023)          --            --      (11,940) 
                        -----------  -----------  ------------  -----------  ---------- 
Balance April 30, 
 1995..................     78,848       19,155           --            --       98,003 
 Additions.............     66,432       13,316       91,134            --      170,882 
 Amortization..........    (20,839)      (6,224)      (7,634)           --      (34,697) 
 Sales.................       (766)        (270)          --            --       (1,036) 
 Write-down/Provision .     (1,630)          --           --        (1,313)      (2,943) 
                        -----------  -----------  ------------  -----------  ---------- 
Balance April 30, 
 1996..................   $122,045      $25,977      $83,500       $(1,313)    $230,209 
                        ===========  ===========  ============  ===========  ========== 
</TABLE>

                              F-86           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

    Excess servicing fees represent the present value of the differential 
between the actual servicing fees and normal servicing fees which are 
capitalized at the time loans are sold with servicing rights retained. During 
fiscal 1994, the Company experienced significant portfolio prepayments and 
payoffs, which required the write-down of $11,316 of excess mortgage 
servicing fees. Purchased servicing rights represent the cost of acquiring 
the rights to service mortgage loans for others. 

   In May 1995, the FASB issued Statement of Financial Accounting Standards 
No. 122 "Accounting for Mortgage Servicing Rights" (SFAS No. 122). This 
Statement requires that mortgage servicing rights be recognized when a 
mortgage loan is sold and servicing rights are retained. The Company adopted 
SFAS No. 122 effective May 1, 1995, and, accordingly, capitalized originated 
servicing rights, net of amortization and valuation allowances, of $82,187 in 
1996. 

   SFAS No. 122 requires that a portion of the cost of originating a mortgage 
loan be allocated to the mortgage servicing rights based on the servicing 
rights' fair value relative to the loan as a whole. To determine the fair 
value of mortgage servicing rights, the Company uses market prices for 
comparable mortgage servicing, when available, or alternatively uses a 
valuation model that calculates the present value of future net servicing 
income using assumptions that market participants would use in estimating 
future net servicing income. 

   SFAS No. 122 also requires the impairment of originated and purchased 
servicing rights to be measured based on the difference between the carrying 
amount and current fair value of the servicing rights. In determining 
impairment, the Company aggregates all mortgage servicing rights, excluding 
those capitalized prior to the adoption of SFAS No. 122, and stratifies them 
based on the predominant risk characteristic of interest rate band. For each 
risk stratification, a valuation allowance is maintained for any excess of 
amortized book value over the current fair value by a charge or credit to 
income. 

   Prior to the adoption of SFAS No. 122 the Company reviewed the 
recoverability of purchased servicing rights by discounting anticipated 
future cash flows at appropriate discount rates, utilizing externally 
published prepayment rates. If the recorded balance exceeded the discounted 
anticipated future cash flows, the amortization of the purchased servicing 
rights was accelerated on a prospective basis. 

PROPERTY AND EQUIPMENT 

   Property and equipment at April 30 consisted of the following: 

<TABLE>
<CAPTION>
                                                1996        1995 
                                            ----------  ---------- 
<S>                                         <C>         <C>
Land ......................................   $  9,082    $  9,584 
Buildings and leasehold improvements  .....     55,215      58,305 
Equipment .................................    102,353     111,909 
Accumulated depreciation and amortization      (81,607)    (87,342) 
                                            ----------  ---------- 
                                                85,043      92,456 
Capitalized software costs, net ...........      8,046       9,943 
                                            ----------  ---------- 
                                              $ 93,089    $102,399 
                                            ==========  ========== 
</TABLE>

                              F-87           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

 OTHER ASSETS 

   Other assets at April 30 consisted of the following: 

<TABLE>
<CAPTION>
                                            1996        1995 
                                        ----------  ---------- 
<S>                                     <C>         <C>
Mortgage-related notes receivable  ....   $ 62,242    $27,659 
Residential properties held for 
 resale................................     11,048     14,596 
Other .................................     44,709     35,674 
                                        ----------  ---------- 
                                          $117,999    $77,929 
                                        ==========  ========== 
</TABLE>

   Mortgage-related notes receivable are loans secured by residential real 
estate. Residential properties held for resale are located primarily in the 
US and are carried at the lower of cost or net realizable value. 

ASSETS UNDER MANAGEMENT PROGRAMS 

   Net Investment in Leases and Leased Vehicles 

   The net investment in leases and leased vehicles at April 30 consisted of 
the following: 

<TABLE>
<CAPTION>
                                                  1996          1995 
                                             ------------  ------------ 
<S>                                          <C>           <C>
Vehicles under open-end operating leases  ..   $2,519,731    $2,357,425 
Vehicles under closed-end operating leases        347,645       288,582 
Direct financing leases ....................      348,043       370,234 
Accrued interest on leases .................          805           990 
                                             ------------  ------------ 
                                               $3,216,224    $3,017,231 
                                             ============  ============ 
</TABLE>

   The Company leases vehicles for initial periods of twelve months or more 
under either operating or direct financing lease agreements. The Company's 
experience indicates that the full term of the leases may vary considerably 
due to extensions beyond the minimum lease term. Lessee repayments of 
investments in leases and leased vehicles for 1996 and 1995 were $1,527,000 
and $1,452,000, respectively; and the ratio of such repayments to the average 
net investment in leases and leased vehicles was 49% in 1996 and 50% in 1995. 

   The Company has two types of operating leases. Under one type, open-end 
operating leases, resale of the vehicles upon termination of the lease is 
generally for the account of the lessee except for a minimum residual value 
which the Company has guaranteed. The Company's experience has been that 
vehicles under this type of lease agreement have consistently been sold for 
amounts exceeding the residual value guarantees. Maintenance and repairs of 
vehicles under these agreements are the responsibility of the lessee. The 
original cost and accumulated depreciation of vehicles under this type of 
operating lease was $4,387,252 and $1,867,521, and $3,897,794 and $1,540,369 
at April 30, 1996 and 1995, respectively. 

   Under the other type of operating lease, closed-end operating leases, 
resale of the vehicles on termination of the lease is for the account of the 
Company. The lessee generally pays for or provides maintenance, vehicle 
licenses and servicing. The original cost and accumulated depreciation of 
vehicles under these agreements was $482,742 and $135,097, and $391,020 and 
$102,438 at April 30, 1996 and 1995, respectively. The Company believes 
adequate reserves are maintained in the event of loss on vehicle disposition. 

   Under the direct financing lease agreements, resale of the vehicles upon 
termination of the lease is generally for the account of the lessee. 
Maintenance and repairs of these vehicles are the responsibility of the 
lessee. 

                              F-88           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

    Leasing revenues are included in revenues from vehicle management 
services. Following is a summary of leasing revenues for years ended April 
30: 

<TABLE>
<CAPTION>
                                                   1996          1995         1994 
                                              ------------  ------------  ---------- 
<S>                                           <C>           <C>           <C>
Operating leases ............................   $1,111,812    $1,017,521    $939,297 
Direct financing leases, primarily interest         42,460        40,937      28,852 
                                              ------------  ------------  ---------- 
                                                $1,154,272    $1,058,458    $968,149 
                                              ============  ============  ========== 
</TABLE>

   Other managed vehicles are subject to leases serviced by the Company for 
others, and neither the vehicles nor the leases are included as assets of the 
Company. The Company receives a fee under such agreements which covers or 
exceeds its cost of servicing. 

   The Company has transferred existing managed vehicles and related leases 
to unrelated investors and has retained servicing responsibility. Credit risk 
for such agreements is retained by the Company to a maximum extent in one of 
two forms: excess assets transferred, which were $10,088 and $8,389 at April 
30, 1996 and 1995, respectively; or guarantees to a maximum extent of $21 and 
$907 at April 30, 1996 and 1995, respectively. All such credit risk has been 
included in the Company's consideration of related reserves. The outstanding 
balances under such agreements aggregated $237,104 and $166,379 at April 30, 
1996 and 1995, respectively. 

   Other managed vehicles with balances aggregating $109,200 and $118,000 at 
April 30, 1996 and 1995, respectively, are included in a special purpose 
entity which is not owned by the Company. This entity does not require 
consolidation as it is not controlled by the Company and all risks and 
rewards rest with the owners. Additionally, managed vehicles totaling $46,500 
and $57,100 at April 30, 1996 and 1995, respectively, are owned by special 
purpose entities which are owned by the Company. However, such assets and 
related liabilities have been netted in the balance sheet since there is a 
two-party agreement with determinable accounts, a legal right of setoff 
exists and the Company exercises its right of setoff in settlement with 
client corporations. 

 Equity Advances on Homes 

   Equity advances on homes represent advances paid to transferring employees 
of clients for their equity based on appraised values of their homes. 

OTHER DEBT 

   Other debt at April 30 consisted of the following: 

<TABLE>
<CAPTION>
                       1996        1995 
                   ----------  ---------- 
<S>                <C>         <C>
Commercial paper     $803,442    $635,886 
Medium-term note      100,000     100,000 
                   ----------  ---------- 
                     $903,442    $735,886 
                   ==========  ========== 
</TABLE>

   Commercial paper programs are more fully described in the note for 
Liabilities Under Management Programs. The medium-term note represents an 
unsecured obligation having a fixed interest rate of 6.5% with interest 
payable semi-annually and a term of seven years payable in full in fiscal 
2000. 

                              F-89           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

 INCOME TAXES 

   Provisions (credits) for income taxes for the years ended April 30 were 
comprised as follows: 

<TABLE>
<CAPTION>
                            1996        1995        1994 
                        ----------  -----------  --------- 
<S>                     <C>         <C>          <C>
Current income taxes: 
 Federal...............   $12,305     $ (2,958)    $ 7,550 
 State and local ......     3,783        3,464       9,938 
 Foreign ..............     8,140        6,979       2,739 
                        ----------  -----------  --------- 
                           24,228        7,485      20,227 
                        ----------  -----------  --------- 
Deferred income taxes: 
 Federal ..............    27,700       39,600      24,452 
 State and local ......     5,400        4,500      (1,033) 
 Foreign ..............       200       (1,929)      1,592 
                        ----------  -----------  --------- 
                           33,300       42,171      25,011 
                        ----------  -----------  --------- 
                          $57,528      $49,656     $45,238 
                        ==========  ===========  ========= 
</TABLE>

   Deferred income taxes are recorded based upon differences between the 
financial statement and the tax bases of assets and liabilities and available 
tax credit carryforwards. There was no valuation allowance relating to 
deferred tax assets. Net deferred tax liabilities as of April 30 were 
comprised as follows: 

<TABLE>
<CAPTION>
                                               1996          1995 
                                          ------------  ------------ 
<S>                                       <C>           <C>
Depreciation ............................   $(208,100)    $(197,800) 
Accrued liabilities and deferred income        47,500        41,900 
Unamortized mortgage servicing rights  ..     (31,100)       (2,500) 
                                          ------------  ------------ 
                                            $(191,700)    $(158,400) 
                                          ============  ============ 
</TABLE>

   The portions of the 1996 income tax liability and provision classified as 
current and deferred are subject to final determination based on the actual 
1996 income tax returns. The liability and provision amounts for 1995 have 
been reclassified to reflect the final determination made in filing the 1995 
income tax returns. 

   The Company received net income tax refunds of $1,330 in 1996 and paid 
income taxes of $26,049 in 1995 and $35,739 in 1994. 

   A summary of the differences between the statutory federal income tax rate 
and the Company's effective income tax rate follows: 

<TABLE>
<CAPTION>
                                                       1996     1995     1994 
                                                     -------  -------  ------- 
<S>                                                  <C>      <C>      <C>
Federal income tax statutory rate ..................   35.0%    35.0%    35.0% 
State income taxes, net of federal benefit  ........    4.3      4.5      5.3 
Amortization of goodwill ...........................    0.6      1.0      0.7 
Rate increase on deferred taxes ....................     --       --      3.0 
Adjustments of tax accruals.........................     --       --     (3.0) 
Foreign tax in excess of (less than) domestic rate      1.1     (0.1)      -- 
Other ..............................................    0.3      0.5      0.2 
                                                     -------  -------  ------- 
Effective tax rate .................................   41.3%    40.9%    41.2% 
                                                     =======  =======  ======= 
</TABLE>

   The Company's US federal income tax returns have been examined by the 
Internal Revenue Service through April 30, 1993. 

                              F-90           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

 LIABILITIES UNDER MANAGEMENT PROGRAMS 

   Borrowings to fund assets under management programs are classified as 
"liabilities under management programs" and, at April 30, consisted of the 
following: 

<TABLE>
<CAPTION>
                                                     1996           1995 
                                                -------------  ------------ 
<S>                                             <C>            <C>
Commercial paper ..............................   $1,404,094     $1,665,193 
Medium-term notes .............................    1,981,200      1,261,000 
Limited recourse debt .........................        8,595          8,357 
Secured notes payable on vehicles under lease         11,570         39,446 
Other unsecured debt ..........................       33,345        105,633 
                                                -------------  ------------ 
                                                  $3,438,804     $3,079,629 
                                                =============  ============ 
</TABLE>

   Commercial paper, all of which matures within 90 days, is supported by 
committed revolving credit agreements described below and short-term lines of 
credit. The weighted average interest rates on the Company's outstanding 
commercial paper were 5.5% and 6.3% at April 30, 1996 and 1995, respectively. 

   Medium-term notes represent unsecured loans which mature in 1997. The 
weighted average interest rates on medium-term notes were 5.5% and 6.4% at 
April 30, 1996 and 1995, respectively. 

   Limited recourse debt and secured notes payable on vehicles under lease 
primarily consist of secured loans arranged for certain clients for their 
convenience. The lenders hold a security interest in the lease payments and 
the clients' leased vehicles. The debt and notes payable mature concurrently 
with the related lease payments. The aggregate lease payments due from the 
lessees exceed the loan repayment requirements. The weighted average interest 
rates on secured debt were 5.2% and 6.4% at April 30, 1996 and 1995, 
respectively. 

   The Company has unsecured committed credit agreements with various banks 
totaling $2,377,000. These agreements have both fixed and evergreen 
maturities ranging from June 13, 1996, to April 30, 1999. The evergreen 
revolving credit agreements require a notice of termination of one to three 
years. Interest rates under all revolvers are either at fixed rates or vary 
with the prime rate or the London Interbank Offered Rate. Under these 
agreements, the Company is obligated to pay annual commitment fees which were 
$2,471 and $2,904 in 1996 and 1995, respectively. The Company has other 
unused lines of credit of $341,000 and $262,000 at April 30, 1996 and 1995, 
respectively, with various banks. 

   Other unsecured debt, all of which matures in 1997, includes other 
borrowings under short-term lines of credit and other bank facilities. The 
weighted average interest rates on unsecured debt was 6.2% at both April 30, 
1996 and 1995. 

   Although the period of service for a vehicle is at the lessee's option, 
and the period a home is held for resale varies, management estimates, by 
using historical information, the rate at which vehicles will be disposed and 
the rate at which homes will be resold. These projections of estimated 
liquidations of assets under management programs and the related estimated 
repayment of liabilities under management programs as of April 30, 1996, as 
set forth in the table below, indicate that the actual repayments of 
liabilities under management programs will be different than required by 
contractual maturities. 

                              F-91           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

<TABLE>
<CAPTION>
                  ASSETS UNDER       LIABILITIES UNDER 
               MANAGEMENT PROGRAMS  MANAGEMENT PROGRAMS 
              -------------------  ------------------- 
<S>           <C>                  <C>
1997 ........      $1,999,332           $1,754,684 
1998 ........       1,062,884              990,171 
1999 ........         480,217              455,905 
2000 ........         154,399              153,038 
2001 ........          51,583               51,497 
2002-2006  ..          34,617               33,509 
              -------------------  ------------------- 
                   $3,783,032           $3,438,804 
              ===================  =================== 
</TABLE>

STOCK OPTION PLANS 

   The Company's employee stock option plan allows for options to be granted 
to key employees for the purchase of common stock at prices not less than 
fair market value on the date of grant. Either incentive stock options or 
non-statutory stock options may be granted under the plans. The Company's 
Directors' stock option plan allows for options to be granted to outside 
Directors of the Company for the purchase of common stock at prices not less 
than fair market value on the date of grant. Options become exercisable after 
one year from date of grant on a vesting schedule provided by the plans, and 
expire ten years after the date of the grant. Option transactions during 
1996, 1995, and 1994 were as follows: 

<TABLE>
<CAPTION>
                                    NUMBER OF     OPTION PRICE 
                                     SHARES        PER SHARE 
                                  -----------  ---------------- 
<S>                               <C>          <C>
Outstanding April 30, 1993  .....   1,971,570   $18.13 to $39.63 
 Granted ........................     199,450   $39.00 to $42.00 
 Exercised ......................    (305,062)  $18.13 to $37.75 
 Canceled .......................     (97,785)  $27.00 to $39.63 
                                  -----------  ---------------- 
Outstanding April 30, 1994  .....   1,768,173   $19.88 to $42.00 
 Granted ........................     234,700   $35.50 to $37.00 
 Exercised ......................    (129,660)  $19.88 to $37.75 
 Canceled .......................    (200,245)  $24.50 to $41.13 
                                  -----------  ---------------- 
Outstanding April 30, 1995  .....   1,672,968   $19.88 to $42.00 
 Granted ........................     190,750   $39.88 to $53.12 
 Exercised ......................    (443,083)  $27.00 to $40.62 
 Canceled .......................    (112,650)  $27.00 to $39.88 
 Two-for-one common stock split     1,307,985 
                                  -----------  ---------------- 
Outstanding April 30, 1996*  ....   2,615,970   $9.94 to $26.56 
                                  -----------  ---------------- 
Exercisable April 30, 1996*  ....   2,256,070   $9.94 to $21.00 
                                  ===========  ================ 
</TABLE>

- ------------ 
* Reflects two-for-one common stock split declared on June 24, 1996, 
described in the capital stock note. 

   In addition to outstanding options, at April 30, 1996, there were 
2,543,402 shares of common stock reserved (adjusted for the two-for-one 
common stock split), including 1,571,544 shares for issuance under future 
employee stock option plan awards, 863,858 shares for future issuance under 
the employee investment plan and 108,000 shares for future issuance under the 
Director's stock option plan. 

CAPITAL STOCK 

   On June 24, 1996, the Board of Directors authorized a two-for-one common 
stock split, distributable July 31, 1996, to stockholders of record on July 
5, 1996. All per share amounts herein and data as to outstanding and 
exercisable common stock options at April 30, 1996, have been adjusted for 
the common stock split. 

                              F-92           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

    On April 10, 1996, the Company declared a dividend of one preferred share 
purchase right for each share of common stock outstanding on April 10, 1996. 
This dividend is a continuation of the dividend which expired on April 10, 
1996. Each right entitles the holder to purchase 1/100th of a share of series 
A Junior Participating Preferred Stock at an exercise price of $88 (adjusted 
for the two-for-one common stock split), subject to future adjustment. The 
rights become exercisable in the event any party acquires or announces an 
offer to acquire 20% or more of the Company's common stock. The rights expire 
April 10, 2006, and are redeemable at $.025 (adjusted for the two-for-one 
common stock split) per right prior to the time any party owns 20% or more of 
the Company's outstanding common stock. In the event the Company enters into 
a consolidation or merger after the time rights are exercisable, the rights 
provide that the holder will receive, upon exercise of the right, shares of 
common stock of the surviving company having a market value of twice the 
exercise price of the right. Until the earlier of the time the rights become 
exercisable, are redeemed or expire, the Company will issue one right with 
each new share of common stock issued. The Company has designated 400,000 
(adjusted for the two-for-one common stock split) shares of the authorized 
preferred shares as series A Junior Participating Preferred Stock for 
issuance upon exercise of the rights. 

PENSION AND OTHER EMPLOYEE BENEFIT PLANS 

   Pension and Supplemental Retirement Plans The Company has a 
non-contributory defined benefit pension plan covering substantially all US 
employees of the Company and its subsidiaries. The Company's subsidiary 
located in the UK has a contributory defined benefit pension plan, with 
participation at the employee's option. Under both the US and UK plans, 
benefits are based on an employee's years of credited service and a 
percentage of final average compensation. The Company's policy for both plans 
is to contribute amounts sufficient to meet the minimum requirements plus 
other amounts as the Company deems appropriate from time to time. The Company 
also sponsors two unfunded supplemental retirement plans to provide certain 
key executives with benefits in excess of limits under the federal tax law 
and to include annual incentive payments in benefit calculations. 

   Net costs included the following components for the years ended April 30: 

<TABLE>
<CAPTION>
                                    1996       1995       1994 
                                ----------  ---------  --------- 
<S>                             <C>         <C>        <C>
Service cost ..................   $  5,038    $ 4,597    $ 4,604 
Interest cost .................      7,607      6,742      6,181 
Actual return on assets  ......    (10,977)    (3,144)    (2,049) 
Net amortization and deferral        5,515     (1,698)    (2,050) 
                                ----------  ---------  --------- 
Net cost.......................   $  7,183    $ 6,497    $ 6,686 
                                ==========  =========  ========= 
</TABLE>

                              F-93           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

    A summary of the plans' status and the Company's recorded liability 
recognized in the Consolidated Balance Sheets at April 30 follows: 

<TABLE>
<CAPTION>
                                                                     FUNDED PLANS 
                                                               ---------------------- 
                                                                   1996        1995 
                                                               ----------  ---------- 
<S>                                                            <C>         <C>
Accumulated benefit obligation: 
 Vested ......................................................   $ 61,766    $ 49,799 
 Unvested ....................................................      6,447       6,428 
                                                               ----------  ---------- 
                                                                 $ 68,213    $ 56,227 
                                                               ==========  ========== 
Projected benefit obligation .................................   $ 88,892    $ 75,537 
Funded assets, at fair value (primarily common stock and bond 
 mutual funds)................................................    (78,851)    (60,558) 
Unrecognized net loss from past experience different from 
 that assumed and effects of changes in assumptions  .........     (6,409)     (8,906) 
Unrecognized prior service cost ..............................        (62)        (94) 
Unrecognized net obligation ..................................       (137)        (93) 
                                                               ----------  ---------- 
Recorded liability ...........................................   $  3,433    $  5,886 
                                                               ==========  ========== 
</TABLE>

<TABLE>
<CAPTION>
                                                                    UNFUNDED PLANS 
                                                               ---------------------- 
                                                                   1996        1995 
                                                               ----------  ---------- 
<S>                                                            <C>         <C>
Accumulated benefit obligation: 
 Vested ......................................................   $12,196     $ 8,591 
 Unvested ....................................................       786         965 
                                                               ----------  ---------- 
                                                                 $12,982     $ 9,556 
                                                               ==========  ========== 
Projected benefit obligation .................................   $16,167     $13,433 
Unrecognized net loss from past experience different from 
 that assumed and effects of changes in assumptions  .........    (1,885)       (849) 
Unrecognized prior service cost ..............................    (3,049)     (2,598) 
Unrecognized net obligation ..................................    (1,392)     (1,624) 
Minimum liability adjustment .................................     3,141       1,194 
                                                               ----------  ---------- 
Recorded liability ...........................................   $12,982     $ 9,556 
                                                               ==========  ========== 
</TABLE>

   Significant percentage assumptions used in determining the cost and 
obligations under the US pension and unfunded supplemental retirement plans 
are as follows: 

<TABLE>
<CAPTION>
                                       1996     1995     1994 
                                     -------  -------  ------- 
<S>                                  <C>      <C>      <C>
Discount rate ......................   8.00%    8.50%     8.25% 
Rate of increase in compensation  ..   5.00     5.00      5.00 
Long-term rate of return on assets     9.50     9.50     10.00 
                                     =======  =======  ======= 
</TABLE>

                              F-94           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

  Postretirement Benefits Other Than Pensions 

   The Company provides healthcare and life insurance benefits for certain 
retired employees up to the age of 65. A summary of the plan's status and the 
Company's recorded liability recognized in the consolidated balance sheets at 
April 30 follows: 

<TABLE>
<CAPTION>
                                                   1996       1995 
                                                ---------  --------- 
<S>                                             <C>        <C>
Accumulated postretirement benefit obligation: 
 Active employees .............................   $ 5,732    $ 5,574 
 Current retirees .............................     1,743      1,785 
                                                ---------  --------- 
                                                    7,475      7,359 
Unrecognized transition obligation ............    (4,995)    (5,289) 
Unrecognized net gain .........................     1,081        248 
                                                ---------  --------- 
Recorded liability ............................   $ 3,561    $ 2,318 
                                                =========  ========= 
</TABLE>

   Net periodic postretirement benefit costs included the following 
components for the year ended April 30, 

<TABLE>
<CAPTION>
                                  1996      1995     1994 
                               --------  --------  ------- 
<S>                            <C>       <C>       <C>
Service cost..................   $  786    $  661   $  788 
Interest cost.................      519       519      469 
Net amortization and 
 deferral.....................      218       294      294 
                               --------  --------  ------- 
                                 $1,523    $1,474   $1,551 
                               ========  ========  ======= 
</TABLE>

   Significant percentage assumptions used in determining the cost and 
obligations under the post retirement benefit plan are as follows: 

<TABLE>
<CAPTION>
                                                     1996      1995     1994 
                                                  --------  --------  ------- 
<S>                                               <C>       <C>       <C>
Discount rate....................................    8.00%     8.25%     8.25% 
Health care costs trend rate for subsequent 
 year............................................   10.00%    12.00%    12.00% 
                                                  ========  ========  ======= 
</TABLE>

   The health care cost trend rate is assumed to decrease gradually through 
2004 when the ultimate trend rate of 4.75% is reached. At April 30, 1996, a 
one-percentage-point increase in the assumed health care cost trends rate for 
each future year would increase the annual service and interest cost by 
approximately $120 and the accumulated postretirement benefit obligation by 
approximately $545. 

 Investment Plan 

   Under provisions of the Company's employee investment plan, a qualified 
retirement plan, eligible employees may generally have up to 10% of their 
base salaries withheld and placed with an independent custodian and elect to 
invest in common stock of the Company, an index equity fund, a growth equity 
fund, an international equity fund, a fixed income fund, an asset allocation 
fund and/or a money market fund. The Company's contributions vest 
proportionately in accordance with an employee's years of vesting service, 
with an employee being 100% vested after three years of vesting service. The 
Company matches, in common stock of the Company, employee contributions to 3% 
of their base salaries, with an additional 3% match available at the end of 
the year based on the Company's operating results. The Company's additional 
matches of employee contributions greater than 3% up to 6%, were 75% in 1996 
and 50% in 1995 and 1994. The additional match, initially invested in a money 
market fund, can be redirected by the employee into any of the investment 
elections noted above. The Company's expenses for contributions were $4,810, 
$4,483, and $4,020 for the years ended April 30, 1996, 1995 and 1994, 
respectively. 

                              F-95           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

 LEASE COMMITMENTS 

   Total rental expenses relating to office facilities and equipment were 
$23,519, $24,195, and $27,264 for 1996, 1995 and 1994, respectively. Minimum 
rental commitments under non-cancelable leases with remaining terms in excess 
of one year are as follows: 

<TABLE>
<CAPTION>
<S>       <C>       <C>                    <C>
1997      $14,980   2001                   $ 6,406 
1998      $13,619   2001-2006              $13,071 
1999      $10,395   2007 and thereafter    $ 4,158 
2000      $ 7,294 
</TABLE>

   These leases provide for additional rentals based on the lessors' 
increased property taxes, maintenance and operating expenses. 

CONTINGENT LIABILITIES 

   The Company and its subsidiaries are involved in pending litigation of the 
usual character incidental to the business transacted by them. In the opinion 
of management, such litigation will not have a material effect on the 
Company's consolidated financial statements. 

   The Company is contingently liable under the terms of an agreement 
involving its discontinued aviation services segment for payment of 
Industrial Revenue Bonds issued by local governmental authorities operating 
at two airports, one of which comes due in the year 2013 and the other which 
comes due in the year 2014, each of which is in the amount of $3,500. The 
Company believes its allowance for disposition loss is sufficient to cover 
all potential liability. 

FAIR VALUE OF FINANCIAL INSTRUMENTS AND SERVICING RIGHTS 

   The following methods and assumptions were used by the Company in 
estimating fair value disclosures for financial instruments: 

   o      Cash, accounts receivable, certain other assets and commercial 
          paper borrowings. Due to the short-term nature of these financial 
          instruments, the carrying value equals or approximates fair value. 

   o      Mortgage loans held for sale. Fair value is estimated using the 
          quoted market prices for securities backed by similar types of 
          loans and current dealer commitments to purchase loans. These loans 
          are priced to be sold with servicing rights retained. Gains 
          (losses) on mortgage-related positions, used to reduce the risk of 
          adverse price fluctuations, for both mortgage loans held for sale 
          and anticipated mortgage loan closings arising from commitments 
          issued, are included in the carrying amount of mortgage loans held 
          for sale. 

   o      Mortgage servicing rights and fees. Fair value is estimated by 
          discounting the expected net cash flow of servicing rights and 
          deferred mortgage servicing fees using discount rates that 
          approximate market rates and externally published prepayment rates, 
          adjusted, if appropriate, for individual portfolio characteristics. 

   o      Borrowings. Fair value of borrowings, other than commercial paper, 
          is estimated based on quoted market prices or market comparables. 

   o      Interest rate swaps, foreign exchange contracts, forward delivery 
          commitments, futures contracts and options. The fair value of 
          interest rate swaps, foreign exchange contracts, forward delivery 
          commitments, futures contracts and options is estimated, using 
          dealer quotes, as the amount that the Company would receive or pay 
          to execute a new agreement with terms identical to those remaining 
          on the current agreement, considering interest rates at the 
          reporting date. 

                              F-96           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

    The following table sets forth information about financial instruments, 
except for those noted above for which the carrying value approximates fair 
value, at April 30, 1996 and 1995: 

<TABLE>
<CAPTION>
                                                         1996                                   1995 
                                        -------------------------------------  ------------------------------------- 
                                                                    ESTIMATED                              ESTIMATED 
                                          NOTIONAL     CARRYING       FAIR       NOTIONAL     CARRYING       FAIR 
                                           AMOUNT       AMOUNT        VALUE       AMOUNT       AMOUNT        VALUE 
                                        -----------  -----------  -----------  -----------  -----------  ----------- 
<S>                                     <C>          <C>          <C>          <C>          <C>          <C>
Assets: 
 Mortgage loans held for sale .........  $       --   $  874,794   $  874,794   $       --   $  712,247   $  712,247 
 Excess mortgage servicing fees  ......          --      122,045      132,586           --       78,848       86,982 
 Originated mortgage servicing rights            --       82,187       88,516           --           --           -- 
 Purchased mortgage servicing rights  .          --       25,977       34,241           --       19,155       20,333 
Liabilities--Medium-term notes  .......          --    2,081,200    2,080,827           --    1,361,000    1,361,198 
Off balance sheet: 
 Interest rate swaps ..................   1,858,597                              1,740,964 
 In a gain position ...................                       --        3,164                        --        8,350 
 In a loss position ...................                       --      (11,192)                       --       (4,693) 
Foreign exchange forwards .............     125,031           --          (12)      80,600           --          (54) 
Mortgage-related positions:* 
 Forward delivery commitments .........   1,630,000       (1,156)      11,402    1,089,500       12,951       (3,441) 
 Option contracts to sell .............     345,000        1,786          518      143,500          729         (318) 
 Option contracts to buy ..............     800,000        4,280          148      110,000          483          488 
</TABLE>

- ------------ 
* Gains (losses) on mortgage-related positions are already included in the 
determination of market value of mortgage loans held for sale. 

DERIVATIVE FINANCIAL INSTRUMENTS 

   The Company employs interest rate swap agreements to match effectively the 
fixed or floating rate nature of liabilities to the assets funded. A key 
assumption in the following information is that rates remain constant at 
April 30, 1996 levels. To the extent that rates change, both the maturity and 
variable interest rate information will change. However, the net rate the 
Company pays remains matched with the assets funded. 

   The following table summarizes the maturity and weighted average rates of 
the Company's interest rate swaps employed at April 30, 1996. These 
characteristics are effectively offset within the portfolio of assets funded 
by the Company. 

                              F-97           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

<TABLE>
<CAPTION>
                                                                      MATURITIES 
                                ------------------------------------------------------------------------------------ 
                                    TOTAL         1997         1998         1999       2000        2001       2002 
                                ------------  ------------ -----------  ----------- ---------- ----------  --------- 
<S>                             <C>           <C>          <C>          <C>         <C>        <C>         <C>
US 
- ------------------------------- 
Commercial Paper: 
 Pay fixed/receive floating: 
 Notional value ................  $  467,301   $  189,564    $152,628     $ 75,786    $31,423    $11,250     $6,650 
 Weighted average receive rate                       5.43%       5.43%        5.43%      5.43%      5.43%      5.43% 
 Weighted average pay rate  ....                     6.22%       6.26%        6.48%      6.56%      6.34%      6.50% 
Medium-Term Notes: 
  Pay floating/receive fixed: 
  Notional value ...............     150,000      150,000 
  Weighted average receive rate                      6.98% 
  Weighted average pay rate  ...                     5.39% 
 Pay floating/receive floating: 
  Notional value ...............     806,200      806,200 
  Weighted average receive rate                      5.49% 
  Weighted average pay rate  ...                     5.37% 
Canada 
- ------------------------------- 
Commercial Paper: 
 Pay fixed/receive floating: 
 Notional value ................      63,504       33,296      20,212        8,085      1,911 
 Weighted average receive rate                       4.85%       4.85%        4.85%      4.85% 
 Weighted average pay rate  ....                     6.97%       6.85%        6.49%      7.29% 
Pay floating/receive floating: 
 Notional value ................      76,488       39,078      24,439       10,321      2,261        389 
 Weighted average receive rate                       6.92%       7.24%        7.41%      7.40%      7.70% 
 Weighted average pay rate  ....                     5.22%       5.22%        5.22%      5.22%      5.22% 
UK 
- ------------------------------- 
Commercial Paper: 
 Pay fixed/receive floating: 
 Notional value ................     295,104       87,521      90,083       67,788     33,141     16,571 
 Weighted average receive rate                       6.07%       6.07%        6.07%      6.07%      6.07% 
 Weighted average pay rate  ....                     7.46%       6.05%        8.11%      6.93%      7.18% 
                                ------------  ------------ -----------  ----------- ---------- ----------  --------- 
Total ..........................  $1,858,597   $1,305,659    $287,362     $161,980    $68,736    $28,210     $6,650 
                                ============  ============ ===========  =========== ========== ==========  ========= 
</TABLE>

   For the years ended April 30, 1996 and 1995, the Company's hedging 
activities increased interest expense $1,510 and $1,496, respectively, and 
had no effect on its weighted average borrowing rate. For the same period in 
1994, hedging activities increased interest expense $12,632 and increased the 
weighted average borrowing rate 0.3%. 

   The Company enters into foreign exchange contracts as hedges against 
currency fluctuation on certain intercompany loans. Such contracts 
effectively offset the currency risk applicable to approximately $125,031 and 
$80,600 of obligations at April 30, 1996 and 1995, respectively. 

   The Company is exposed to credit-related losses in the event of 
non-performance by counterparties to certain derivative financial 
instruments. The Company manages such risk by periodically evaluating the 
financial condition of counterparties and spreading its positions among 
multiple counterparties. The Company presently does not expect 
non-performance by any of the counterparties. 

SUBSEQUENT EVENT 

   On November 10, 1996, the Company entered into an Agreement and Plan of 
Merger (the "Merger Agreement") with HFS Incorporated ("HFS"), and Mercury 
Acq. Corp., a wholly-owned subsidiary of HFS. Pursuant to the Merger 
Agreement, shares of the Company's common stock will be converted into 

                              F-98           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

a right to receive shares of HFS's common stock as determined in the Merger 
Agreement. The Merger is conditioned, among other things, upon the approval 
of the Company's and HFS's shareholders and upon certain regulatory 
approvals. The merger will be accounted for as a pooling of interests, and is 
expected to close in the first quarter of calendar year 1997. 

   In connection with the Merger Agreement, on November 13, 1996, the Company 
and First Chicago Trust company of New York, as Rights Agent, entered into an 
amendment to the Rights Agreement, dated as of March 15, 1996, by and between 
the Company and the Rights Agent (the "Rights Agreement"), having the effect 
of exempting the events and transactions contemplated by the Merger Agreement 
from the Rights Agreement. 

BUSINESS SEGMENTS 

   The Company's operations are classified into three business segments: 
vehicle management services, real estate services and mortgage banking 
services. Vehicle management services and real estate services are provided 
in North America and Europe. Mortgage banking services are provided in the 
US. Selected information by business segment and geographic area follows: 

 Business Segments 

<TABLE>
<CAPTION>
                                            YEARS ENDED APRIL 30, 
                                ------------------------------------------- 
                                     1996           1995           1994 
                                -------------  -------------  ------------- 
                                               (IN THOUSANDS) 
<S>                             <C>            <C>            <C>
Revenues: 
 Vehicle management services  .   $1,371,150     $1,257,696     $1,162,483 
 Real estate services .........      812,851        686,836        816,261 
 Mortgage banking services  ...      195,599        126,094        155,935 
                                -------------  -------------  ------------- 
 Consolidated .................   $2,379,600     $2,070,626     $2,134,679 
                                =============  =============  ============= 
Income before income taxes: 
 Vehicle management services  .   $   64,536     $   55,668     $   46,230 
 Real estate services .........       31,841         35,219         21,500 
 Mortgage banking services  ...       42,771         30,431         42,066 
                                -------------  -------------  ------------- 
 Consolidated .................   $  139,148     $  121,318     $  109,796 
                                =============  =============  ============= 
Identifiable assets: 
 Vehicle management services  .   $3,562,737     $3,413,080     $3,120,154 
 Real estate services .........      841,881        723,698        807,119 
 Mortgage banking services  ...    1,268,372        902,755        839,510 
                                -------------  -------------  ------------- 
 Consolidated .................   $5,672,990     $5,039,533     $4,766,783 
                                =============  =============  ============= 
Capital expenditures: 
 Vehicle management services  .   $   10,663     $    8,536     $   10,250 
 Real estate services .........        9,775          9,103          8,839 
 Mortgage banking services ....        3,090          1,668         17,023 
                                -------------  -------------  ------------- 
 Consolidated .................   $   23,528     $   19,307     $   36,112 
                                =============  =============  ============= 
Depreciation and amortization: 
 Vehicle management services  .   $  960,584     $  891,361     $  825,609 
 Real estate services .........       10,290         10,054          8,921 
 Mortgage banking services ....       40,973         23,264         32,496 
                                -------------  -------------  ------------- 
 Consolidated .................   $1,011,847     $  924,679     $  867,026 
                                =============  =============  ============= 
</TABLE>

                              F-99           
<PAGE>
                       PHH CORPORATION AND SUBSIDIARIES 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

   Geographic Areas 

<TABLE>
<CAPTION>
                                                YEARS ENDED APRIL 30, 
                                    ------------------------------------------- 
                                         1996           1995           1994 
                                    -------------  -------------  ------------- 
                                                   (IN THOUSANDS) 
<S>                                 <C>            <C>            <C>
Revenues: 
 North America (principally U.S.)     $2,181,805     $1,894,050     $1,954,106 
 Europe ...........................      197,795        176,576        180,573 
                                    -------------  -------------  ------------- 
 Consolidated .....................   $2,379,600     $2,070,626     $2,134,679 
                                    =============  =============  ============= 
Income before income taxes: 
 North America (principally U.S.)     $  123,957     $  113,942     $  106,895 
 Europe ...........................       15,191          7,376          2,901 
                                    -------------  -------------  ------------- 
 Consolidated .....................   $  139,148     $  121,318     $  109,796 
                                    =============  =============  ============= 
Identifiable assets: 
 North America (principally U.S.)     $5,086,009     $4,492,213     $4,211,169 
 Europe ...........................      586,981        547,320        555,614 
                                    -------------  -------------  ------------- 
 Consolidated .....................   $5,672,990     $5,039,533     $4,766,783 
                                    =============  =============  ============= 
</TABLE>

                     QUARTERLY FINANCIAL DATA (UNAUDITED) 
                     (IN THOUSANDS EXCEPT PER SHARE DATA) 

<TABLE>
<CAPTION>
                                                     YEAR ENDED APRIL 30, 1996 
                                ----------------------------------------------------------------- 
QUARTER                             FIRST       SECOND        THIRD       FOURTH         YEAR 
- ------------------------------  -----------  -----------  -----------  -----------  ------------- 
<S>                             <C>          <C>          <C>          <C>          <C>
Revenues ......................   $581,857     $589,770     $586,717     $621,256     $2,379,600 
Income before income taxes  ...   $ 31,663     $ 33,217     $ 33,080     $ 41,188     $  139,148 
Net income ....................   $ 18,301     $ 19,564     $ 19,482     $ 24,273     $   81,620 
                                -----------  -----------  -----------  -----------  ------------- 
Net income per share* .........   $    .52     $    .57     $    .54     $    .70     $     2.33 
                                -----------  -----------  -----------  -----------  ------------- 
Cash dividends per share*  ....   $    .17     $    .17     $    .17     $    .17     $      .68 
                                -----------  -----------  -----------  -----------  ------------- 
Closing price range of stock:* 
 High .........................   $     23 3/4 $     23 3/8 $     25 3/4 $     28 3/8 $       28 3/8 
 Low ..........................   $     19 5/8 $     21     $     21 7/8 $     24 1/2 $       19 5/8 
                                -----------  -----------  -----------  -----------  ------------- 
</TABLE>

<TABLE>
<CAPTION>
                                                     YEAR ENDED APRIL 30, 1995 
                                ----------------------------------------------------------------- 
QUARTER                             FIRST       SECOND        THIRD       FOURTH         YEAR 
- ------------------------------  -----------  -----------  -----------  -----------  ------------- 
<S>                             <C>          <C>          <C>          <C>          <C>
Revenues ......................   $520,308     $510,137     $494,141     $546,040     $2,070,626 
Income before income taxes  ...   $ 28,035     $ 29,874     $ 28,254     $ 35,155     $  121,318 
Net income ....................   $ 16,515     $ 17,612     $ 16,762     $ 20,773     $   71,662 
                                -----------  -----------  -----------  -----------  ------------- 
Net income per share* .........   $    .47     $    .51     $    .49     $    .61     $     2.08 
                                -----------  -----------  -----------  -----------  ------------- 
Cash dividends per share*  ....   $    .16     $    .16     $    .16     $    .16     $      .64 
                                -----------  -----------  -----------  -----------  ------------- 
Closing price range of stock:* 
 High .........................   $     19 3/8 $     19     $     19     $     20 1/4 $       20 1/4 
 Low ..........................   $     17 1/2 $     17 3/8 $     16 3/4 $     17 5/8 $       16 3/4 
                                -----------  -----------  -----------  -----------  ------------- 
</TABLE>

- ------------ 
* Reflects two-for-one common stock split declared June 24, 1996. See capital 
stock note in Notes to Consolidated Financial Statements. 

                              F-100           
<PAGE>
                                                                       ANNEX I 

                         AGREEMENT AND PLAN OF MERGER 
                        DATED AS OF NOVEMBER 10, 1996 
                                 BY AND AMONG 
                              HFS INCORPORATED, 
                              MERCURY ACQ. CORP. 
                                     AND 
                               PHH CORPORATION 
<PAGE>
                              TABLE OF CONTENTS 

   This Table of Contents is not part of the Agreement to which it is 
attached but is inserted for convenience only. 

<TABLE>
<CAPTION>
                                                                                       PAGE 
                                                                                       NO. 
                                                                                    -------- 
<S>       <C>                                                                       <C>
                                          ARTICLE I 
                                          THE MERGER 
1.01      The Merger...............................................................     I-1 
1.02      Closing..................................................................     I-1 
1.03      Effective Time...........................................................     I-1 
1.04      Restated Articles and Bylaws of the Surviving Corporation................     I-2 
1.05      Directors and Officers of the Surviving Corporation......................     I-2 
1.06      Effects of the Merger....................................................     I-2 
1.07      Further Assurances.......................................................     I-2 

                                          ARTICLE II 
                                     CONVERSION OF SHARES 
2.01      Conversion of Capital Stock..............................................     I-2 
2.02      Exchange of Certificates.................................................     I-3 

                                         ARTICLE III 
                        REPRESENTATIONS AND WARRANTIES OF THE COMPANY 
3.01      Organization and Qualification...........................................     I-5 
3.02      Capital Stock............................................................     I-5 
3.03      Authority Relative to this Agreement.....................................     I-6 
3.04      Non-Contravention; Approvals and Consents................................     I-6 
3.05      SEC Reports and Financial Statements.....................................     I-7 
3.06      Absence of Certain Changes or Events.....................................     I-8 
3.07      Absence of Undisclosed Liabilities.......................................     I-8 
3.08      Legal Proceedings........................................................     I-8 
3.09      Information Supplied.....................................................     I-8 
3.10      Compliance with Laws and Orders..........................................     I-9 
3.11      Compliance with Agreements; Certain Agreements...........................     I-9 
3.12      Taxes....................................................................     I-9 
3.13      Employee Benefit Plans; ERISA............................................    I-10 
3.14      Labor Matters............................................................    I-12 
3.15      Environmental Matters....................................................    I-12 
3.16      Intellectual Property Rights.............................................    I-13 
3.17      Vote Required............................................................    I-14 
3.18      Opinion of Financial Advisor.............................................    I-14 
3.19      Company Rights Agreement.................................................    I-14 
3.20      Ownership of Parent Common Stock.........................................    I-14 
3.21      Sections 3-602 and 3-702 of the MGCL Not Applicable......................    I-14 
3.22      Accounting Matters.......................................................    I-14 
3.23      Insurance................................................................    I-14 
3.24      Records..................................................................    I-14 
3.25      Mortgage Banking Licenses and Qualifications.............................    I-15 
3.26      Loan Portfolio...........................................................    I-15 
3.27      Loan Documents...........................................................    I-16 

                                1           
<PAGE>
                                                                                       PAGE 
                                                                                       NO. 
                                                                                    -------- 
3.28      No Recourse..............................................................    I-16 
3.29      Mortgage Servicing Agreements............................................    I-17 
3.30      Compliance with Mortgage Banking Regulations.............................    I-17 
3.31      Custodial Accounts.......................................................    I-18 
3.32      Inquiries................................................................    I-18 
3.33      Advances.................................................................    I-18 

                                          ARTICLE IV 
                       REPRESENTATIONS AND WARRANTIES OF PARENT AND SUB 
4.01      Organization and Qualification...........................................    I-19 
4.02      Capital Stock............................................................    I-19 
4.03      Authority Relative to this Agreement.....................................    I-20 
4.04      Non-Contravention; Approvals and Consents................................    I-20 
4.05      SEC Reports and Financial Statements.....................................    I-21 
4.06      Absence of Certain Changes or Events.....................................    I-21 
4.07      Absence of Undisclosed Liabilities.......................................    I-21 
4.08      Legal Proceedings........................................................    I-21 
4.09      Information Supplied.....................................................    I-22 
4.10      Compliance with Laws and Orders..........................................    I-22 
4.11      Compliance with Agreements; Certain Agreements...........................    I-22 
4.12      Taxes....................................................................    I-22 
4.13      Employee Benefit Plans; ERISA............................................    I-23 
4.14      Labor Matters............................................................    I-24 
4.15      Environmental Matters....................................................    I-24 
4.16      Intellectual Property Rights.............................................    I-25 
4.17      Opinion of Financial Advisor.............................................    I-25 
4.18      Ownership of Company Common Stock........................................    I-25 
4.19      Accounting Matters.......................................................    I-25 
4.20      Vote Required............................................................    I-25 

                                          ARTICLE V 
                                          COVENANTS 
5.01      Covenants of the Company and Parent......................................    I-26 
5.02      No Solicitations.........................................................    I-28 
5.03      Company Rights Agreement.................................................    I-28 
5.04      Conduct of Business of Sub...............................................    I-29 
5.05      Third Party Standstill Agreements........................................    I-29 
5.06      Purchases of Common Stock of the Other Party.............................    I-29 

                                          ARTICLE VI 
                                    ADDITIONAL AGREEMENTS 
6.01      Access to Information; Confidentiality...................................    I-29 
6.02      Preparation of Registration Statement and Proxy Statement................    I-30 
6.03      Approval of Stockholders.................................................    I-30 
6.04      Company Affiliates.......................................................    I-31 
6.05      Stock Exchange Listing...................................................    I-31 
6.06      Certain Tax Matters......................................................    I-31 
6.07      Regulatory and Other Approvals...........................................    I-31 

                                2           
<PAGE>
                                                                                       PAGE 
                                                                                       NO. 
                                                                                    -------- 
6.08      Employee Benefit Plans...................................................    I-31 
6.09      Company Option Plans.....................................................    I-32 
6.10      Directors' and Officers' Indemnification and Insurance...................    I-32 
6.11      Appointment of Director..................................................    I-33 
6.12      Expenses.................................................................    I-33 
6.13      Brokers or Finders.......................................................    I-33 
6.14      Takeover Statutes........................................................    I-33 
6.15      Conveyance Taxes.........................................................    I-34 
6.16      Pooling of Interests.....................................................    I-34 

                                         ARTICLE VII 
                                          CONDITIONS 
7.01      Conditions to Each Party's Obligation to Effect the Merger ..............    I-34 
7.02      Conditions to Obligation of Parent and Sub to Effect the Merger .........    I-35 
7.03      Conditions to Obligation of the Company to Effect the Merger ............    I-36 

                                         ARTICLE VIII 
                              TERMINATION, AMENDMENT AND WAIVER 
8.01      Termination..............................................................    I-38 
8.02      Effect of Termination....................................................    I-38 
8.03      Amendment................................................................    I-39 
8.04      Waiver...................................................................    I-39 

                                          ARTICLE IX 
                                      GENERAL PROVISIONS 
9.01      Non-Survival of Representations, Warranties, Covenants and Agreements ...    I-39 
9.02      Notices..................................................................    I-40 
9.03      Entire Agreement; Incorporation of Exhibits..............................    I-40 
9.04      Public Announcements.....................................................    I-41 
9.05      No Third Party Beneficiary...............................................    I-41 
9.06      No Assignment; Binding Effect............................................    I-41 
9.07      Headings.................................................................    I-41 
9.08      Invalid Provisions.......................................................    I-41 
9.09      Governing Law............................................................    I-41 
9.10      Enforcement of Agreement.................................................    I-41 
9.11      Certain Definitions......................................................    I-41 
9.12      Counterparts.............................................................    I-42 
</TABLE>

EXHIBITS 

EXHIBIT A  Form of Affiliate Agreement 

                                3           
<PAGE>
                          GLOSSARY OF DEFINED TERMS 

   The following terms, when used in this Agreement, have the meanings 
ascribed to them in the corresponding Sections of this Agreement listed 
below: 

<TABLE>
<CAPTION>
<S>                                                                      <C>
"affiliate" ............................................................ Section 9.11(a) 
"Affiliate Agreement"................................................... Section 6.04 
"Agency"................................................................ Section 3.28 
"Agreement"............................................................. Preamble 
"Alternative Proposal".................................................. Section 5.02 
"Antitrust Division".................................................... Section 6.07 
"Articles of Merger".................................................... Section 1.03 
"Audits"................................................................ Section 3.12 
"Average Price"......................................................... Section 2.01(c)(i) 
"beneficially".......................................................... Section 9.11(b) 
"business day".......................................................... Section 9.11(c) 
"CERCLA"................................................................ Section 3.15(d) 
"Certificates".......................................................... Section 2.02(b) 
"Closing"............................................................... Section 1.02 
"Closing Date".......................................................... Section 1.02 
"Code".................................................................. Preamble 
"Company"............................................................... Preamble 
"Company Affiliates".................................................... Section 6.04 
"Company Common Stock".................................................. Section 2.01(b) 
"Company Disclosure Letter"............................................. Section 3.01 
"Company Employee Benefit Plans"........................................ Section 3.13(b)(i) 
"Company Financial Statements".......................................... Section 3.05 
"Company Option Plans".................................................. Section 2.01(d) 
"Company Permits"....................................................... Section 3.10 
"Company Preferred Stock"............................................... Section 3.02 
"Company Rights"........................................................ Section 3.02 
"Company Rights Agreement".............................................. Section 3.02 
"Company SEC Reports"................................................... Section 3.05 
"Company Series A Preferred Stock" ..................................... Section 3.02 
"Company Stock Option".................................................. Section 6.09 
"Company Stockholders' Approval"........................................ Section 6.03 
"Company Stockholders' Meeting"......................................... Section 6.03 
"Company Tax Certificate"............................................... Section 7.02(d) 
"Confidentiality Agreement"............................................. Section 6.01(b) 
"Constituent Corporations".............................................. Section 1.01 
"Contracts"............................................................. Section 3.04(a) 
"control," "controlling," "controlled by" and 
 "under common control with"............................................ Section 9.11(a) 
"Conversion Number"..................................................... Section 2.01(c) 
"Custodial Accounts".................................................... Section 3.31 
"Department"............................................................ Section 1.03 
"Effective Time"........................................................ Section 1.03 
"Environmental Claim"................................................... Section 3.15(g) 
"Environmental Law"..................................................... Section 3.15(g) 
"Environmental Permits"................................................. Section 3.15(a) 
"ERISA"................................................................. Section 3.13(d)(i) 
"ERISA Affiliate"....................................................... Section 3.13(d) 

                                4           
<PAGE>
"Exchange Act".......................................................... Section 3.04(b) 
"Exchange Agent"........................................................ Section 2.02(a) 
"Exchange Fund"......................................................... Section 2.02(a) 
"FHA"................................................................... Section 3.25 
"FHA Loan".............................................................. Section 3.25 
"FHLMA"................................................................. Section 3.25 
"FNMA".................................................................. Section 3.25 
"GNMA".................................................................. Section 3.25 
"FTC"................................................................... Section 6.07 
"Governmental or Regulatory Authority".................................. Section 3.04(a) 
"group" ................................................................ Section 9.11(f) 
"Hazardous Material".................................................... Section 3.15(g) 
"HSR Act"............................................................... Section 3.04(b) 
"HUD"................................................................... Section 3.30 
"Indemnified Liabilities"............................................... Section 6.10(a) 
"Indemnified Parties"................................................... Section 6.10(a) 
"Indemnifying Party".................................................... Section 6.10(a) 
"Insurer"............................................................... Section 3.27 
"Intellectual Property"................................................. Section 3.16 
"knowledge"............................................................. Section 9.11(d) 
"laws".................................................................. Section 3.04(a) 
"Lien".................................................................. Section 3.02(b) 
"Licenses".............................................................. Section 3.25 
"Loan Documents"........................................................ Section 3.27 
"Loss".................................................................. Section 3.28 
"material", "material adverse effect" and "materially adverse" ......... Section 9.11(e) 
"Merger"................................................................ Preamble 
"MGCL".................................................................. Section 1.01 
"Minimum Average Price"................................................. Section 7.03(f) 
"Mortgage Loan"......................................................... Section 3.26 
"Mortgage Servicing Agreement".......................................... Section 3.26 
"Mortgage Servicing Portfolio".......................................... Section 3.26 
"NYSE" ................................................................. Section 2.01(c) 
"Options"............................................................... Section 3.02 
"orders"................................................................ Section 3.04(a) 
"Parent"................................................................ Preamble 
"Parent Common Stock"................................................... Section 2.01(c) 
"Parent Disclosure Letter".............................................. Section 4.01 
"Parent Employee Benefit Plans"......................................... Section 4.13(c) 
"Parent Financial Statements"........................................... Section 4.05 
"Parent Permits"........................................................ Section 4.10 
"Parent Preferred Stock"................................................ Section 4.02(a) 
"Parent SEC Reports".................................................... Section 4.05 
"Parent Stockholders' Approval"......................................... Section 6.03(b) 
"Parent Stockholders' Meeting".......................................... Section 6.03(b) 
"Parent Tax Certificate"................................................ Section 7.02(d) 
"PBGC".................................................................. Section 3.13(c) 
"person"................................................................ 
"Plan".................................................................. Section 3.13(d)(ii) 
"Proxy Statement"....................................................... Section 3.09 
"Recent Company SEC Reports"............................................ Section 9.11(j) 

                                5           
<PAGE>
"Recent Parent SEC Reports"............................................. Section 9.11(k) 
"Recourse Loan"......................................................... Section 3.28 
"Registration Statement"................................................ Section 4.09 
"Regulations"........................................................... Section 3.27 
"Representatives"....................................................... Section 9.11(g) 
"Sales Price"........................................................... Section 2.01(c)(i) 
"SEC"................................................................... Section 3.04(b) 
"Securities Act"........................................................ Section 3.04(b) 
"Servicing Released Loans".............................................. Section 3.28 
"Servicing Sale Loan"................................................... Section 3.28 
"Significant Subsidiaries".............................................. Section 9.11(h) 
"Stockholders' Meeting"................................................. Section 6.03(a) 
"Sub"................................................................... Preamble 
"Sub Common Stock"...................................................... Section 2.01(a) 
"Subsidiary"............................................................ Section 9.11(i) 
"Surviving Corporation"................................................. Section 1.01 
"Surviving Corporation Common Stock".................................... Section 2.01(a) 
"tax return"............................................................ Section 3.12(c) 
"taxes"................................................................. Section 3.12(c) 
"Trading Day"........................................................... Section 2.01(c)(i) 
"VA".................................................................... Section 3.25 
"VA Loans".............................................................. Section 3.25 
"VA No Bids"............................................................ Section 3.28 
"Warehouse Loans"....................................................... Section 3.26 
</TABLE>

                                6           
<PAGE>
   This AGREEMENT AND PLAN OF MERGER dated as of November 10, 1996 (this 
"Agreement") is made and entered into by and among HFS INCORPORATED, a 
Delaware corporation ("Parent"), MERCURY ACQ. CORP., a Maryland corporation 
wholly owned by Parent ("Sub"), and PHH CORPORATION, a Maryland corporation 
(the "Company"). 

   WHEREAS, the Boards of Directors of Parent, Sub and the Company have each 
determined that it is advisable and in the best interests of their respective 
stockholders to consummate, and have approved, the business combination 
transaction provided for herein in which Sub would merge with and into the 
Company and the Company would become a wholly-owned subsidiary of Parent (the 
"Merger"); 

   WHEREAS, the respective Boards of Directors of Parent and the Company have 
determined that the Merger is in furtherance of and consistent with their 
respective long-term business strategies and is fair to and in the best 
interests of their respective stockholders, and Parent has approved this 
Agreement and the Merger as the sole stockholder of Sub; 

   WHEREAS, for federal income tax purposes, it is intended that the Merger 
shall qualify as a reorganization within the meaning of Section 368(a) of the 
Internal Revenue Code of 1986, as amended (the "Code"); and 

   WHEREAS, it is intended that the Merger shall be recorded for accounting 
purposes as a pooling of interests; 

   WHEREAS, Parent, Sub and the Company desire to make certain 
representations, warranties and agreements in connection with the Merger and 
also to prescribe various conditions to the Merger; 

   NOW, THEREFORE, in consideration of the mutual covenants and agreements 
set forth in this Agreement, and for other good and valuable consideration, 
the receipt and sufficiency of which are hereby acknowledged, the parties 
hereto agree as follows: 

                                  ARTICLE I 

                                  THE MERGER 

   1.01 The Merger. Upon the terms and subject to the conditions of this 
Agreement, at the Effective Time, upon the terms and subject to the 
conditions of this Agreement, Sub shall be merged with and into the Company 
in accordance with the Maryland General Corporation Law (the "MGCL"). At the 
Effective Time, the separate existence of Sub shall cease and the Company 
shall continue as the surviving corporation in the Merger (the "Surviving 
Corporation"). Sub and the Company are sometimes referred to herein as the 
"Constituent Corporations". As a result of the Merger, the outstanding shares 
of capital stock of the Constituent Corporations shall be converted or 
cancelled in the manner provided in Article II. 

   1.02 Closing. Unless this Agreement shall have been terminated and the 
transactions herein contemplated shall have been abandoned pursuant to 
Section 8.01, and subject to the satisfaction or waiver (where applicable) of 
the conditions set forth in Article VII, the closing of the Merger (the 
"Closing") will take place at the offices of Skadden, Arps, Slate, Meagher & 
Flom LLP, 919 Third Avenue, New York, New York 10022, at 10:00 a.m., local 
time, on the second business day following satisfaction of the condition set 
forth in Section 7.01(a), unless another date, time or place is agreed to in 
writing by the parties hereto (the "Closing Date"). At the Closing there 
shall be delivered to Parent, Sub and the Company the certificates and other 
documents and instruments required to be delivered under Article VII. 

   1.03 Effective Time. On the Closing Date, articles of merger (the 
"Articles of Merger") shall be executed by the Constituent Corporations and 
thereafter delivered to the Department of Assessments and Taxation of the 
State of Maryland (the "Department") for filing, as provided in Section 3-107 
of the MGCL, as soon as practicable on the Closing Date. The Merger shall 
become effective at the time of the filing of the Articles of Merger with the 
Department (the date and time of such filing being referred to herein as the 
"Effective Time"). 

                                I-1           
<PAGE>
    1.04 Restated Articles and Bylaws of the Surviving Corporation. At the 
Effective Time, (i) the Restated Articles of the Company as in effect 
immediately prior to the Effective Time shall be the Restated Articles of the 
Surviving Corporation until thereafter amended as provided by law and such 
Restated Articles, and (ii) the Bylaws of Sub as in effect immediately prior 
to the Effective Time shall be the Bylaws of the Surviving Corporation until 
thereafter amended as provided by law, the Restated Articles of the Surviving 
Corporation and such Bylaws. 

   1.05 Directors and Officers of the Surviving Corporation. The directors 
and the officers of Sub immediately prior to the Effective Time shall, from 
and after the Effective Time, be the directors and officers, respectively, of 
the Surviving Corporation until their successors shall have been duly elected 
or appointed and qualified or until their earlier death, resignation or 
removal in accordance with the Surviving Corporation's Restated Articles and 
Bylaws. Upon the reasonable request of Parent, the Company will use 
reasonable efforts to cause the directors of Company as of the Effective Time 
to resign as directors of Company, and will cause any directors of the 
Company's Subsidiaries to resign. 

   1.06 Effects of the Merger. Subject to the foregoing, the effects of the 
Merger shall be as provided in the applicable provisions of the MGCL. 

   1.07 Further Assurances. Each party hereto will, either prior to or after 
the Effective Time, execute such further documents, instruments, deeds, bills 
of sale, assignments and assurances and take such further actions as may 
reasonably be requested by one or more of the others to consummate the 
Merger, to vest the Surviving Corporation with full title to all assets, 
properties, privileges, rights, approvals, immunities and franchises of 
either of the Constituent Corporations or to effect the other purposes of 
this Agreement. 

                                  ARTICLE II 

                             CONVERSION OF SHARES 

   2.01 Conversion of Capital Stock. At the Effective Time, by virtue of the 
Merger and without any action on the part of the holder thereof: 

   (a) Capital Stock of Sub. Each issued and outstanding share of the common 
stock, par value $.01 per share, of Sub ("Sub Common Stock") shall be 
converted into and become one (1) fully paid and nonassessable share of 
common stock, without par value, of the Surviving Corporation ("Surviving 
Corporation Common Stock"). Each certificate representing outstanding shares 
of Sub Common Stock shall at the Effective Time represent an equal number of 
shares of Surviving Corporation Common Stock. 

   (b) Cancellation of Treasury Stock and Stock Owned by Parent and 
Subsidiaries. All shares of common stock, without par value, of the Company 
("Company Common Stock"), together with the associated Company Rights, that 
are owned by the Company as treasury stock and any shares of Company Common 
Stock, together with the associated Company Rights owned by Parent, Sub or 
any other wholly-owned Subsidiary of Parent shall be canceled and retired and 
shall cease to exist and no stock of Parent or other consideration shall be 
delivered in exchange therefor. 

   (c) Exchange Ratio for Company Common Stock. (i) Each issued and 
outstanding share of Company Common Stock (other than shares to be canceled 
in accordance with Section 2.01(b)), together with the associated Company 
Right, shall be converted into the right to receive the number (the 
"Conversion Number") of fully paid and nonassessable shares of common stock, 
par value $.01 per share, of Parent ("Parent Common Stock") represented by a 
quotient (rounded upward, if necessary, to the nearest one-thousandth) 
determined by dividing $49.50 by the Average Price with respect to the date 
of the Company Stockholders' Meeting; provided, however, that in no event 
will such quotient be greater than .8250 or less than .6111, subject to 
adjustment in accordance with the next following subsection. 

   The "Average Price", with respect to any date, shall be equal to the 
arithmetic average of the Sales Price on each of the last twenty (20) Trading 
Days preceding the fifth Trading day before such date. The term "Sales Price" 
shall mean, on any Trading Day, the closing sales price of Parent Common 
Stock reported on the New York Stock Exchange, Inc. ("NYSE") Composite Tape 
on such day. The term "Trading Day" shall mean any day on which securities 
are traded on the NYSE. 

                               I-2           
<PAGE>
    (ii) If, prior to the Effective Time, Parent shall pay a dividend in, 
subdivide, combine into a smaller number of shares or issue by 
reclassification of its shares, any shares of Parent Common Stock, the 
Conversion Number or the Minimum Average Price, as applicable, shall be 
multiplied by a fraction, the numerator of which shall be the number of 
shares of Parent Common Stock outstanding immediately after, and the 
denominator of which shall be the number of such shares outstanding 
immediately before, the occurrence of such event, and the resulting product 
shall from and after the date of such event be the Conversion Number or the 
Minimum Average Price, as applicable, subject to further adjustment in 
accordance with this sentence. 

   (iii) All shares of Company Common Stock converted in accordance with 
paragraph (i) of this Section 2.01(c) and associated Company Rights shall no 
longer be outstanding and shall automatically be canceled and retired and 
shall cease to exist, and each holder of a certificate representing any such 
shares shall cease to have any rights with respect thereto, except the right 
to receive the shares of Parent Common Stock and any cash in lieu of 
fractional shares of Parent Common Stock to be issued or paid in 
consideration therefor (determined in accordance with Section 2.02(e)), upon 
the surrender of such certificate in accordance with Section 2.02, without 
interest. 

   (d) Stock Option Plans. The Company stock option plans set forth in 
Section 2.01(d) of the Company Disclosure Letter (the "Company Option Plans") 
and each option to purchase Company Common Stock granted thereunder that is 
outstanding at the Effective Time shall be converted as described in Section 
6.09, subject to receipt of required consents, if any, necessary in order to 
avoid a violation of any Company Option Plan or agreement thereunder. 

   2.02 Exchange of Certificates. 

   (a) Exchange Agent. Promptly following the Effective Time, Parent shall 
make available to the Surviving Corporation for deposit with a bank or trust 
company designated before the Closing Date by Parent and reasonably 
acceptable to the Company (the "Exchange Agent"), certificates representing 
the number of duly authorized whole shares of Parent Common Stock issuable in 
connection with the Merger plus an amount of cash equal to the aggregate 
amount payable in lieu of fractional shares in accordance with Section 
2.02(e), to be held for the benefit of and distributed to such holders in 
accordance with this Section. The Exchange Agent shall agree to hold such 
shares of Parent Common Stock and funds (such shares of Parent Common Stock 
and funds, together with earnings thereon, being referred to herein as the 
"Exchange Fund") for delivery as contemplated by this Section 2.02 and upon 
such additional terms as may be agreed upon by the Exchange Agent, the 
Company and Parent. 

   (b) Exchange Procedures.  As soon as reasonably practicable after the 
Effective Time, the Surviving Corporation shall cause the Exchange Agent to 
mail to each holder of record of a certificate or certificates which 
immediately prior to the Effective Time represented outstanding shares of 
Company Common Stock and associated Company Rights (the "Certificates") whose 
shares and associated Company Rights are converted pursuant to Section 
2.01(c) into the right to receive shares of Parent Common Stock (i) a letter 
of transmittal (which shall specify that delivery shall be effected, and risk 
of loss and title to the Certificates shall pass, only upon delivery of the 
Certificates to the Exchange Agent and shall be in such form and have such 
other provisions as the Surviving Corporation may reasonably specify 
(including, but not limited to, a request that each holder surrendering a 
Certificate state its adjusted tax basis, as determined for United States 
federal income tax purposes, in such surrendered Certificate) and (ii) 
instructions for use in effecting the surrender of the Certificates in 
exchange for certificates representing shares of Parent Common Stock and cash 
in lieu of fractional shares. Upon surrender of a Certificate for 
cancellation to the Exchange Agent, together with such letter of transmittal 
duly executed and completed in accordance with its terms, the holder of such 
Certificate shall be entitled to receive in exchange therefor a certificate 
representing that number of whole shares of Parent Common Stock, plus the 
cash amount payable in lieu of fractional shares in accordance with Section 
2.02(e), which such holder has the right to receive pursuant to the 
provisions of this Article II, and the Certificate so surrendered shall 
forthwith be canceled. In no event shall the holder of any Certificate be 
entitled to receive interest on any funds to be received in the Merger. In 
the event of a transfer of ownership of Company Common Stock which is not 
registered in the transfer records of the Company, a certificate 

                               I-3           
<PAGE>
representing that number of whole shares of Parent Common Stock, plus the 
cash amount payable in lieu of fractional shares in accordance with Section 
2.02(e), may be issued to a transferee if the Certificate representing such 
Company Common Stock is presented to the Exchange Agent accompanied by all 
documents required to evidence and effect such transfer and by evidence that 
any applicable stock transfer taxes have been paid. Until surrendered as 
contemplated by this Section 2.02(b), each Certificate shall be deemed at any 
time after the Effective Time for all corporate purposes of Parent, except as 
limited by paragraph (c) below, to represent ownership of the number of 
shares of Parent Common Stock into which the number of shares of Company 
Common Stock shown thereon have been converted as contemplated by this 
Article II. Notwithstanding the foregoing, Certificates representing Company 
Common Stock surrendered for exchange by any person constituting an 
"affiliate" of the Company for purposes of Section 6.04 shall not be 
exchanged until Parent has received an Affiliate Agreement as provided in 
Section 6.04. 

   (c) Distributions with Respect to Unexchanged Shares. No dividends or 
other distributions declared or made after the Effective Time with respect to 
Parent Common Stock with a record date on or after the Effective Time shall 
be paid to the holder of any unsurrendered Certificate with respect to the 
shares of Parent Common Stock represented thereby and no cash payment in lieu 
of fractional shares shall be paid to any such holder pursuant to Section 
2.02(e) until the holder of record of such Certificate shall surrender such 
Certificate in accordance with this Section. Subject to the effect of 
applicable laws, following surrender of any such Certificate, there shall be 
paid to the record holder of the certificates representing whole shares of 
Parent Common Stock issued in exchange therefor, without interest, (i) at the 
time of such surrender, the amount of dividends or other distributions, if 
any, with a record date on or after the Effective Time which theretofore 
became payable, but which were not paid by reason of the immediately 
preceding sentence, with respect to such whole shares of Parent Common Stock, 
and (ii) at the appropriate payment date, the amount of dividends or other 
distributions with a record date on or after the Effective Time but prior to 
surrender and a payment date subsequent to surrender payable with respect to 
such whole shares of Parent Common Stock. 

   (d) No Further Ownership Rights in Company Common Stock. All shares of 
Parent Common Stock issued upon the surrender for exchange of Certificates in 
accordance with the terms hereof (including any cash paid pursuant to Section 
2.02(e)) shall be deemed to have been issued at the Effective Time in full 
satisfaction of all rights pertaining to the shares of Company Common Stock 
represented thereby, subject, however, to the Surviving Corporation's 
obligation to pay any dividends which may have been declared by the Company 
on such shares of Company Common Stock in accordance with the terms of this 
Agreement and which remained unpaid at the Effective Time. From and after the 
Effective Time, the stock transfer books of the Company shall be closed and 
there shall be no further registration of transfers on the stock transfer 
books of the Surviving Corporation of the shares of Company Common Stock 
which were outstanding immediately prior to the Effective Time. If, after the 
Effective Time, Certificates are presented to the Surviving Corporation for 
any reason, they shall be canceled and exchanged as provided in this Section 
2.02. 

   (e) No Fractional Shares.  No certificate or scrip representing fractional 
shares of Parent Common Stock will be issued in the Merger upon the surrender 
for exchange of Certificates, and such fractional share interests will not 
entitle the owner thereof to vote or to any rights of a stockholder of 
Parent. In lieu of any such fractional shares, each holder of Certificates 
who would otherwise have been entitled to a fraction of a share of Parent 
Common Stock in exchange for such Certificates pursuant to this Section shall 
receive from the Exchange Agent a cash payment in lieu of such fractional 
share determined by multiplying (A) the Average Price with respect to the 
date of the Company Stockholders' Meeting by (B) the fractional share 
interest to which such holder would otherwise be entitled. 

   (f) Termination of Exchange Fund. Any portion of the Exchange Fund which 
remains undistributed to the former stockholders of the Company for twelve 
(12) months after the Effective Time shall be delivered to the Surviving 
Corporation, upon demand, and any former stockholders of the Company who have 
not theretofore complied with this Article II shall thereafter look only to 
the Surviving Corporation (subject to abandoned property, escheat and other 
similar laws) as general creditors for payment of their claim for Parent 
Common Stock, any cash in lieu of fractional shares of Parent Common Stock 
and any 

                               I-4           
<PAGE>
dividends or distributions with respect to Parent Common Stock if entitled 
thereto under this Agreement. Neither Parent nor the Surviving Corporation 
shall be liable to any holder of shares of Company Common Stock for shares of 
Parent Common Stock (or dividends or distributions with respect thereto) or 
cash payable in respect of fractional share interests delivered to a public 
official pursuant to any applicable abandoned property, escheat or similar 
law. 

                                 ARTICLE III 

                REPRESENTATIONS AND WARRANTIES OF THE COMPANY 

   The Company represents and warrants to Parent and Sub as follows: 

   3.01 Organization and Qualification. Each of the Company and its 
Subsidiaries is a corporation duly incorporated, validly existing and in good 
standing under the laws of its jurisdiction of incorporation and has full 
corporate power and authority to conduct its business as and to the extent 
now conducted and to own, use and lease its assets and properties, except for 
such failures to be so incorporated, existing and in good standing or to have 
such power and authority which, individually or in the aggregate, are not 
having and are not reasonably expected to have a material adverse effect on 
the Company and its Subsidiaries taken as a whole. Each of the Company and 
its Subsidiaries is duly qualified, licensed or admitted to do business and 
is in good standing in each jurisdiction in which the ownership, use or 
leasing of its assets and properties, or the conduct or nature of its 
business, makes such qualification, licensing or admission necessary, except 
for such failures to be so qualified, licensed or admitted and in good 
standing which, individually or in the aggregate, are not having and are not 
reasonably expected to have a material adverse effect on the Company and its 
Subsidiaries taken as a whole. Section 3.01 of the letter dated the date 
hereof and delivered to Parent and Sub by the Company concurrently with the 
execution and delivery of this Agreement (the "Company Disclosure Letter") 
sets forth (i) the name and jurisdiction of incorporation of each Significant 
Subsidiary of the Company, (ii) its authorized capital stock, (iii) the 
number of issued and outstanding shares of capital stock and (iv) the record 
and beneficial owners of such shares. The Subsidiaries of the Company (other 
than its Significant Subsidiaries) represent in the aggregate less than 1% of 
each of the consolidated assets and earnings of the Company. All such 
Subsidiaries are wholly-owned, directly or indirectly, by the Company. Except 
for interests in the Subsidiaries of the Company and as disclosed in Section 
3.01 of the Company Disclosure Letter, the Company does not directly or 
indirectly own any equity or similar interest in, or any interest convertible 
into or exchangeable or exercisable for, any equity or similar interest in, 
any corporation, partnership, joint venture or other business association or 
entity (other than non-controlling investments in the ordinary course of 
business and corporate partnering, development, cooperative marketing and 
similar undertakings and arrangements entered into in the ordinary course of 
business which, in the aggregate, are less than $25,000,000). The Company has 
previously delivered to Parent correct and complete copies of the certificate 
or articles of incorporation and bylaws (or other comparable charter 
documents) of the Company and its Significant Subsidiaries. 

   3.02 Capital Stock. (a) The authorized capital stock of the Company 
consists solely of 75,000,000 shares of Company Common Stock and 3,000,000 
shares of preferred stock, without par value ("Company Preferred Stock"). As 
of November 7, 1996, 34,884,299 shares of Company Common Stock were issued 
and outstanding and no shares were held in the treasury of the Company and 
4,045,738 shares were held in reserve pursuant to the Company Option Plans or 
Company Benefit Plans as set forth in the Company SEC Reports and of which, 
on the date hereof, options for 3,371,194 shares of Company Common Stock were 
outstanding. Since such date, except as set forth in Section 3.02 of the 
Company Disclosure Letter, there has been no change in the number of issued 
and outstanding shares of Company Common Stock or shares of Company Common 
Stock held in treasury or reserved for issuance. As of the date hereof, no 
shares of Company Preferred Stock are issued and outstanding and 375,000 
shares are designated Series A Junior Participating Preferred Stock ("Company 
Series A Preferred Stock") and are reserved for issuance in accordance with 
the Rights Agreement dated as of March 15, 1996, by and between the Company 
and First Chicago Trust Company of New York, as Rights Agent (the "Company 
Rights Agreement"), pursuant to which the Company has issued rights (the 
"Company Rights") to purchase 

                                I-5           
<PAGE>
shares of Company Series A Preferred Stock. All of the issued and 
outstanding shares of Company Common Stock are, and all shares reserved for 
issuance will be, upon issuance in accordance with the terms specified in the 
instruments or agreements pursuant to which they are issuable, duly 
authorized, validly issued, fully paid and nonassessable. Except pursuant to 
this Agreement and the Company Rights Agreement and except as set forth in 
Section 3.02 of the Company Disclosure Letter, there are no outstanding 
subscriptions, options, warrants, rights (including "phantom" stock rights), 
preemptive rights or other contracts, commitments, understandings or 
arrangements, including any right of conversion or exchange under any 
outstanding security, instrument or agreement (together, "Options"), 
obligating the Company or any of its Subsidiaries to issue or sell any shares 
of capital stock of the Company or to grant, extend or enter into any Option 
with respect thereto. 

   (b) Except as disclosed in Section 3.02 of the Company Disclosure Letter, 
all of the outstanding shares of capital stock of each Significant Subsidiary 
of the Company are duly authorized, validly issued, fully paid and 
nonassessable and are owned, beneficially and of record, by the Company or a 
Subsidiary wholly owned, directly or indirectly, by the Company, free and 
clear of any liens, claims, mortgages, encumbrances, pledges, security 
interests, equities and charges of any kind (each a "Lien"). Except as 
disclosed in Section 3.02 of the Company Disclosure Letter, there are no (i) 
outstanding Options obligating the Company or any of its Significant 
Subsidiaries to issue or sell any shares of capital stock of any Significant 
Subsidiary of the Company or to grant, extend or enter into any such Option 
or (ii) voting trusts, proxies or other commitments, understandings, 
restrictions or arrangements in favor of any person other than the Company or 
a Subsidiary wholly owned, directly or indirectly, by the Company with 
respect to the voting of or the right to participate in dividends or other 
earnings on any capital stock of any Significant Subsidiary of the Company. 

   (c) Except as disclosed in Section 3.02 of the Company Disclosure Letter, 
there are no outstanding contractual obligations of the Company or any 
Significant Subsidiary of the Company to repurchase, redeem or otherwise 
acquire any shares of Company Common Stock or any capital stock of any 
Significant Subsidiary of the Company or to provide funds to, or make any 
investment (in the form of a loan, capital contribution or otherwise) in, any 
Subsidiary of the Company or any other person. 

   3.03 Authority Relative to this Agreement. The Company has full corporate 
power and authority to enter into this Agreement and to perform its 
obligations hereunder (subject to, in the case of consummation of the Merger, 
obtaining the Company Stockholders' Approval) and to consummate the 
transactions contemplated hereby. The execution, delivery and performance of 
this Agreement by the Company and the consummation by the Company of the 
transactions contemplated hereby have been duly and validly approved by the 
Board of Directors of the Company; the Board of Directors of the Company has 
recommended adoption and approval of this Agreement by the stockholders of 
the Company and directed that this Agreement be submitted to the stockholders 
of the Company for their consideration; and no other corporate proceedings on 
the part of the Company or its stockholders are necessary to authorize the 
execution, delivery and performance of this Agreement by the Company and the 
consummation by the Company of the transactions contemplated hereby, other 
than obtaining the Company Stockholders' Approval. This Agreement has been 
duly and validly executed and delivered by the Company and constitutes a 
legal, valid and binding obligation of the Company enforceable against the 
Company in accordance with its terms (subject to, in the case of consummation 
of the Merger, obtaining the Company Stockholders' Approval), except as 
enforceability may be limited by bankruptcy, insolvency, reorganization, 
moratorium or other similar laws affecting the enforcement of creditors' 
rights generally and by general equitable principles (regardless of whether 
such enforceability is considered in a proceeding in equity or at law). 

   3.04 Non-Contravention; Approvals and Consents. (a) Except as disclosed in 
Section 3.04 of the Company Disclosure Letter, the execution and delivery of 
this Agreement by the Company do not, and the performance by the Company of 
its obligations hereunder and the consummation of the transactions 
contemplated hereby will not, conflict with, result in a violation or breach 
of, constitute (with or without notice or lapse of time or both) a default 
under, result in or give to any person any right of payment or reimbursement, 
termination, cancellation, modification or acceleration of, or result in the 
creation or imposition of any Lien upon any of the assets or properties of 
the Company or any of its Significant 

                               I-6           
<PAGE>
Subsidiaries under, any of the terms, conditions or provisions of (i) the 
certificates or articles of incorporation or bylaws (or other comparable 
charter documents) of the Company or any of its Significant Subsidiaries, or 
(ii) (x) subject to the obtaining of the Company Stockholders' Approval and 
the taking of the actions described in paragraph (b) of this Section, any 
statute, law, rule, regulation or ordinance (together, "laws"), or any 
judgment, decree, order, writ, permit or license (together, "orders"), of any 
court, tribunal, arbitrator, authority, agency, commission, official or other 
instrumentality of the United States, any foreign country or any domestic or 
foreign state, county, city or other political subdivision (a "Governmental 
or Regulatory Authority") applicable to the Company or any of its 
Subsidiaries or any of their respective assets or properties, or (y) any 
note, bond, mortgage, security agreement, indenture, license, franchise, 
permit, concession, contract, lease or other instrument, obligation or 
agreement of any kind (together, "Contracts") to which the Company or any of 
its Subsidiaries is a party or by which the Company or any of its 
Subsidiaries or any of their respective assets or properties is bound, 
excluding from the foregoing clauses (x) and (y) conflicts, violations, 
breaches, defaults, terminations, modifications, accelerations and creations 
and impositions of Liens which, individually or in the aggregate, are not 
reasonably expected to have a material adverse effect on the Company and its 
Subsidiaries taken as a whole or on the ability of the Company to consummate 
the transactions contemplated by this Agreement. 

   (b) Except (i) for the filing of a premerger notification report by the 
Company under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as 
amended, and the rules and regulations thereunder (the "HSR Act"), (ii) for 
the filing of the Proxy Statement and the Registration Statement with the 
Securities and Exchange Commission (the "SEC") pursuant to the Securities 
Exchange Act of 1934, as amended, and the rules and regulations thereunder 
(the "Exchange Act"), and the Securities Act of 1933, as amended, and the 
rules and regulations thereunder (the "Securities Act"), the declaration of 
the effectiveness of the Registration Statement by the SEC and filings with 
various state securities authorities that are required in connection with the 
transactions contemplated by this Agreement, (iii) for the filing of the 
Articles of Merger and other appropriate merger documents required by the 
MGCL with the Department and appropriate documents with the relevant 
authorities of other states in which the Constituent Corporations are 
qualified to do business and (iv) as disclosed in Section 3.04 of the Company 
Disclosure Letter, no consent, approval or action of, filing with or notice 
to any Governmental or Regulatory Authority or other public or private third 
party is necessary or required under any of the terms, conditions or 
provisions of any law or order of any Governmental or Regulatory Authority or 
any Contract to which the Company or any of its Subsidiaries is a party or by 
which the Company or any of its Subsidiaries or any of their respective 
assets or properties is bound for the execution and delivery of this 
Agreement by the Company, the performance by the Company of its obligations 
hereunder or the consummation of the transactions contemplated hereby, other 
than such consents, approvals, actions, filings and notices which the failure 
to make or obtain, as the case may be, individually or in the aggregate, are 
not reasonably expected to have a material adverse effect on the Company and 
its Subsidiaries taken as a whole or on the ability of the Company to 
consummate the transactions contemplated by this Agreement. 

   3.05 SEC Reports and Financial Statements. The Company delivered to Parent 
prior to the execution of this Agreement a true and complete copy of each 
form, report, schedule, registration statement, definitive proxy statement 
and other document (together with all amendments thereof and supplements 
thereto) filed by the Company or any of its Subsidiaries with the SEC since 
April 30, 1994 (as such documents have since the time of their filing been 
amended or supplemented, the "Company SEC Reports"), which are all the 
documents (other than preliminary material) that the Company and its 
Subsidiaries were required to file or did file with the SEC since such date. 
As of their respective dates, the Company SEC Reports (i) complied as to form 
in all material respects with the requirements of the Securities Act or the 
Exchange Act, as the case may be, and (ii) did not contain any untrue 
statement of a material fact or omit to state a material fact required to be 
stated therein or necessary in order to make the statements therein, in light 
of the circumstances under which they were made, not misleading. The audited 
consolidated financial statements and unaudited interim consolidated 
financial statements (including, in each case, the notes, if any, thereto) 
included in the Company SEC Reports (the "Company Financial Statements") 
complied as to form in all material respects with the published rules and 
regulations of the SEC with respect thereto, were prepared in accordance with 
generally accepted 

                               I-7           
<PAGE>
accounting principles applied on a consistent basis during the periods 
involved (except as may be indicated therein or in the notes thereto and 
except with respect to unaudited statements as permitted by Form 10-Q of the 
SEC) and fairly present (subject, in the case of the unaudited interim 
financial statements, to normal, recurring year-end audit adjustments (which 
are not expected to be, individually or in the aggregate, materially adverse 
to the Company and its Subsidiaries taken as a whole)) the consolidated 
financial position of the Company and its consolidated subsidiaries as at the 
respective dates thereof and the consolidated results of their operations and 
cash flows for the respective periods then ended. Except as set forth in 
Section 3.05 of the Company Disclosure Letter, each Significant Subsidiary of 
the Company is treated as a consolidated subsidiary of the Company in the 
Company Financial Statements for all periods covered thereby. 

   3.06 Absence of Certain Changes or Events. Except as disclosed in the 
Recent Company SEC Reports filed prior to the date of this Agreement, (a) 
since July 31, 1996 there has not been any change, event or development 
having, or that is reasonably expected to have, individually or in the 
aggregate, a material adverse effect on the Company and its Subsidiaries 
taken as a whole, and (b) except as disclosed in Section 3.06 of the Company 
Disclosure Letter, between such date and the date hereof (i) the Company and 
its Subsidiaries have conducted their respective businesses only in the 
ordinary course consistent with past practice and (ii) neither the Company 
nor any of its Subsidiaries has taken any action which, if taken after the 
date hereof, would constitute a breach of any provision of clause (ii) of 
Section 5.01(b). 

   3.07 Absence of Undisclosed Liabilities. Except for matters reflected or 
reserved against in the balance sheet for the period ended July 31, 1996 
included in the Company Financial Statements or as disclosed in Section 3.07 
of the Company Disclosure Letter, neither the Company nor any of its 
Subsidiaries had at such date, or has incurred since that date, any 
liabilities or obligations (whether absolute, accrued, contingent, fixed or 
otherwise, or whether due or to become due) of any nature that would be 
required by generally accepted accounting principles to be reflected on a 
consolidated balance sheet of the Company and its consolidated subsidiaries 
(including the notes thereto), except liabilities or obligations (i) which 
were incurred in the ordinary course of business consistent with past 
practice or (ii) which have not been, and are not reasonably expected to be, 
individually or in the aggregate, materially adverse to the Company and its 
Subsidiaries taken as a whole. 

   3.08 Legal Proceedings. Except as disclosed in the Recent Company SEC 
Reports or in Section 3.08 of the Company Disclosure Letter, (i) there are no 
actions, suits, arbitrations or proceedings pending or, to the knowledge of 
the Company, threatened against, relating to or affecting, nor to the 
knowledge of the Company are there any Governmental or Regulatory Authority 
investigations or audits pending or threatened against, relating to or 
affecting, the Company or any of its Subsidiaries or any of their respective 
assets and properties which, individually or in the aggregate, are reasonably 
expected to have a material adverse effect on the Company and its 
Subsidiaries taken as a whole or on the ability of the Company to consummate 
the transactions contemplated by this Agreement, and (ii) neither the Company 
nor any of its Subsidiaries is subject to any order of any Governmental or 
Regulatory Authority which, individually or in the aggregate, is having or is 
reasonably expected to have a material adverse effect on the Company and its 
Subsidiaries taken as a whole or on the ability of the Company to consummate 
the transactions contemplated by this Agreement. 

   3.09 Information Supplied. The proxy statement relating to the 
Stockholders' Meetings, as amended or supplemented from time to time (as so 
amended and supplemented, the "Proxy Statement"), and any other documents to 
be filed by the Company with the SEC or any other Governmental or Regulatory 
Authority in connection with the Merger and the other transactions 
contemplated hereby will (in the case of the Proxy Statement and any such 
other documents filed with the SEC under the Exchange Act or the Securities 
Act) comply as to form in all material respects with the requirements of the 
Exchange Act and the Securities Act, respectively, and will not, on the date 
of its filing or, in the case of the Proxy Statement, at the date it is 
mailed to stockholders of the Company and of Parent and at the times of the 
Stockholders' Meetings, contain any untrue statement of a material fact or 
omit to state any material fact required to be stated therein or necessary in 
order to make the statements therein, in light of the circumstances under 
which they are made, not misleading, except that no representation is made by 
the Company with respect to information supplied in writing by or on behalf 
of Parent or Sub expressly for inclusion therein and information incorporated 
by reference therein from documents filed by Parent or any of its 
Subsidiaries with the SEC. 

                               I-8           
<PAGE>
    3.10 Compliance with Laws and Orders. The Company and its Subsidiaries 
hold all permits, licenses, variances, exemptions, orders and approvals of 
all Governmental and Regulatory Authorities necessary for the lawful conduct 
of their respective businesses (the "Company Permits"), except for failures 
to hold such permits, licenses, variances, exemptions, orders and approvals 
which, individually or in the aggregate, are not having and are not 
reasonably expected to have a material adverse effect on the Company and its 
Subsidiaries taken as a whole. The Company and its Subsidiaries are in 
compliance with the terms of the Company Permits, except failures so to 
comply which, individually or in the aggregate, are not having and are not 
reasonably expected to have a material adverse effect on the Company and its 
Subsidiaries taken as a whole. Except as disclosed in the Recent Company SEC 
Reports, the Company and its Subsidiaries are not in violation of or default 
under any law or order of any Governmental or Regulatory Authority, except 
for such violations or defaults which, individually or in the aggregate, are 
not having and are not reasonably expected to have a material adverse effect 
on the Company and its Subsidiaries taken as a whole. 

   3.11 Compliance with Agreements; Certain Agreements. (a) Except as 
disclosed in Section 3.11 of the Company Disclosure Letter or in the Recent 
Company SEC Reports, neither the Company nor any of its Subsidiaries nor, to 
the knowledge of the Company, any other party thereto is in breach or 
violation of, or in default in the performance or observance of any term or 
provision of, and no event has occurred which, with notice or lapse of time 
or both, is reasonably expected to result in a default under, (i) the 
certificates or articles of incorporation or bylaws (or other comparable 
charter documents) of the Company or any of its Significant Subsidiaries or 
(ii) any Contract to which the Company or any of its Subsidiaries is a party 
or by which the Company or any of its Subsidiaries or any of their respective 
assets or properties is bound, except in the case of clause (ii) for 
breaches, violations and defaults which, individually or in the aggregate, 
are not having and are not reasonably expected to have a material adverse 
effect on the Company and its Subsidiaries taken as a whole. 

   (b) Except as disclosed in Section 3.11 of the Company Disclosure Letter 
or in the Recent Company SEC Reports or as provided for in this Agreement, as 
of the date hereof, neither the Company nor any of its Subsidiaries is a 
party to any oral or written (i) consulting agreement not terminable on 
thirty (30) days' or less notice, (ii) union or collective bargaining 
agreement, (iii) agreement with any executive officer or other key employee 
of the Company or any of its Subsidiaries the benefits of which are 
contingent or vest, or the terms of which are materially altered, upon the 
occurrence of a transaction involving the Company or any of its Subsidiaries 
of the nature contemplated by this Agreement, (iv) agreement with respect to 
any executive officer or other key employee of the Company or any of its 
Subsidiaries providing any term of employment or compensation guarantee or 
(v) agreement or plan, including any stock option, stock appreciation right, 
restricted stock or stock purchase plan, any of the benefits of which will be 
increased, or the vesting of the benefits of which will be accelerated, by 
the occurrence of any of the transactions contemplated by this Agreement or 
the value of any of the benefits of which will be calculated on the basis of 
any of the transactions contemplated by this Agreement. 

   3.12 Taxes. (a) Except as disclosed in Section 3.12 of the Company 
Disclosure Letter, each of the Company and its Subsidiaries has filed or 
caused to be filed with the appropriate Governmental or Regulatory Authority 
all tax returns required to be filed by it, or requests for extensions to 
file such tax returns have been timely filed or granted and have not expired, 
and all such tax returns are true, complete and accurate in all respects, 
except to the extent that such failures to file, have extensions granted that 
remain in effect or be complete and accurate in all respects, as applicable, 
individually or in the aggregate, would not have a material adverse effect on 
the Company and its Subsidiaries taken as a whole. The Company and each of 
its Subsidiaries has paid (or the Company has paid on its behalf) all taxes 
shown as due on such tax returns or otherwise due or claimed to be due by any 
Governmental or Regulatory Authority. The most recent financial statements 
contained in the Company SEC Reports reflect an adequate reserve for all 
taxes payable by the Company and its Subsidiaries for all taxable periods and 
portions thereof accrued through the date of such financial statements, and 
no deficiencies for any taxes have been proposed, asserted or assessed 
against the Company or any of its Subsidiaries that are not adequately 
reserved for, except for inadequately reserved taxes and inadequately 
reserved deficiencies that would not, individually or in the aggregate, have 
a material adverse effect on the Company and its 

                               I-9           
<PAGE>
Subsidiaries taken as a whole. No requests for waivers or comparable 
consents with respect to the time to assess any taxes against the Company or 
any of its Subsidiaries have been granted or are pending, except for requests 
with respect to such taxes that have been adequately reserved for in the most 
recent financial statements contained in the Company SEC Reports, or, to the 
extent not adequately reserved, the assessment of which would not, 
individually or in the aggregate, have a material adverse effect on the 
Company and its Subsidiaries taken as a whole. The Company and its 
Subsidiaries have complied in all respects with all applicable laws, rules 
and regulations relating to the payment and withholding of taxes (including, 
without limitation, withholding of taxes pursuant to Sections 1441 and 1442 
of the Code or similar provisions under any foreign laws and withholding with 
respect to employee wages) and have, within the time and manner prescribed by 
law, withheld and paid over to the proper Governmental or Regulatory 
Authority all amounts required to be withheld and paid over under all 
applicable laws. No federal, state, local or foreign audits or other 
administrative proceedings or court proceedings ("Audits") exist or have been 
initiated with regard to any taxes or tax returns of the Company or any of 
its Subsidiaries, and none of the Company or any of its Subsidiaries has 
received any notice that such an Audit is pending or threatened with respect 
to any taxes due from or with respect to the Company or any of its 
Subsidiaries or any tax return filed by or with respect to the Company or any 
of its Subsidiaries. The tax returns of the Company and its Subsidiaries for 
the taxable periods ending before April 30, 1993 have been examined by the 
appropriate Governmental or Regulatory Authority (or the applicable statute 
of limitations for the assessment of taxes for such periods has expired). 
None of the Company or any of its Subsidiaries is a party to, is bound by, or 
has any obligation under, any tax sharing agreement, tax indemnification 
agreement or similar contract or arrangement. 

   The Company is not and since November 1991 has not been a United States 
real property holding company as defined in Section 897(c)(2) of the Code. 
Neither the Company nor any Subsidiary is a party to any agreement, plan, 
contract or arrangement that could result in the payment of any amount of 
compensation the deduction of which would be prohibited pursuant to Section 
162(m) of the Code. 

   The Company and its Subsidiaries have previously delivered or made 
available to the Parent complete and accurate copies of each of (i) all audit 
reports, letter rulings, technical advice memoranda and similar documents 
issued by a Governmental or Regulatory Authority relating to the United 
States federal, state, local or foreign taxes due from or with respect to the 
Company and its Subsidiaries, (ii) the United States federal income tax 
returns, and those state, local and foreign income tax returns filed by the 
Company and its Subsidiaries and (iii) any closing agreements entered into by 
the Company or any of its Subsidiaries with any taxing authority in each case 
existing on the date hereof. The Company will deliver to Parent all materials 
with respect to the foregoing for all matters arising after the date hereof. 

   (b) Neither the Company nor any of its Subsidiaries has taken any action 
or has any knowledge of any fact or circumstance that is reasonably likely to 
prevent the Merger from qualifying as a tax-free reorganization within the 
meaning of Section 368(a) of the Code. 

   (c) As used in this Section 3.12 and in Section 4.12, (i) "taxes" shall 
include all federal, state, local and foreign income, franchise, property, 
sales, use, excise and other taxes, including obligations for withholding 
taxes from payments due or made to any other person and any interest, 
penalties or additions to tax and (ii) "tax return" shall mean any return, 
report, information return or other document (including any related or 
supporting information) with respect to taxes. 

   3.13 Employee Benefit Plans; ERISA. (a) Except as described in the Recent 
Company SEC Reports or as would not have a material adverse effect on the 
Company and its Subsidiaries taken as a whole, (i) all Company Employee 
Benefit Plans are in compliance with all applicable requirements of law, 
including ERISA and the Code, and (ii) neither the Company nor any of its 
Subsidiaries nor any ERISA Affiliate has any liabilities or obligations with 
respect to any such Company Employee Benefit Plans, whether accrued, 
contingent or otherwise, nor to the knowledge of the Company are any such 
liabilities or obligations expected to be incurred. Except as described in 
the Company SEC Reports or as described in Section 3.13 of the Company 
Disclosure Letter, the execution of, and performance of the transactions 
contemplated in, this Agreement will not (either alone or upon the occurrence 
of any additional or subsequent events) constitute an event under any Company 
Employee Benefit Plan that will or may result 

                              I-10           
<PAGE>
in any payment (whether of severance pay or otherwise), acceleration, 
forgiveness of indebtedness, vesting, distribution, increase in benefits or 
obligation to fund benefits with respect to any employee. The only severance 
agreements or severance policies applicable to the Company or any of its 
Subsidiaries are the agreements and policies specifically referred to in 
Section 3.13 of the Company Disclosure Letter. 

   (b) With respect to each of its Plans, the Company has heretofore 
delivered to Parent true and complete copies of each of the following 
documents, as applicable: (i) a copy of the Plan; (ii) a copy of the most 
recent annual report; (iii) a copy of the most recent actuarial report; (iv) 
a copy of the most recent Summary Plan Description; (v) a copy of the trust 
or other funding agreement; and (vi) the most recent determination letter 
received from the Internal Revenue Service with respect to each Plan that is 
intended to be qualified under section 401 of the Code. 

   (c) No liability under Title IV of ERISA has been incurred by the Company 
or any ERISA Affiliate within the past six years that has not been satisfied 
in full. To the knowledge of the Company, no condition exists that presents a 
material risk to the Company, any of the Subsidiaries or any ERISA Affiliate 
of incurring a liability under such Title. The Pension Benefit Guaranty 
Corporation established under ERISA ("PBGC") has not instituted proceedings 
to terminate any of the Plans and no condition exists that presents a 
material risk that such proceedings will be instituted. With respect to each 
of the Plans that is subject to Title IV of ERISA, the present value of 
accrued benefits under such plan, based upon the actuarial assumptions used 
for funding purposes in the most recent actuarial report prepared by such 
plan's actuary with respect to such plan, did not, as of its latest valuation 
date, exceed the then current value of the assets of such plan allocable to 
such accrued benefits. None of the Plans or any trust established thereunder 
has incurred any "accumulated funding deficiency" (as defined in section 302 
of ERISA and section 412 of the Code), whether or not waived, as of the last 
day of the most recent fiscal year of each of the Plans ended prior to the 
date of this Agreement. None of the Plans is a "multiemployer plan," as such 
term is defined in section 3(37) of ERISA. Each of the Plans that is intended 
to be "qualified" within the meaning of section 401(a) of the Code is so 
qualified and the trusts maintained thereunder are exempt from taxation under 
section 501(a) of the Code. Except as set forth in Section 3.13(c) of the 
Company Disclosure Letter, no Plan provides benefits, including without 
limitation death or medical benefits (whether or not insured), with respect 
to current or former employees after retirement or other termination of 
service (other than coverage mandated by applicable law or benefits, the full 
cost of which is borne by the current or former employee). There are no 
pending or threatened claims by or on behalf of any Plan, by any employee or 
beneficiary covered under any such Plan, or otherwise involving any such Plan 
(other than routine claims for benefits). 

   (d) As used herein: 

     (i) "Company Employee Benefit Plan" means any Plan entered into, 
    established, maintained, sponsored, contributed to or required to be 
    contributed to by the Company, any of its Subsidiaries or ERISA Affiliates 
    for the benefit of the current or former employees or directors of the 
    Company or any of its Subsidiaries and existing on the date of this 
    Agreement or at any time subsequent thereto and on or prior to the 
    Effective Time and, in the case of a Plan which is subject to Part 3 of 
    Title I of the Employee Retirement Income Security Act of 1974, as 
    amended, and the rules and regulations thereunder ("ERISA"), Section 412 
    of the Code or Title IV of ERISA, at any time during the five-year period 
    preceding the date of this Agreement; 

     (ii) "Plan" means any employment, bonus, incentive compensation, deferred 
    compensation, pension, profit sharing, retirement, stock purchase, stock 
    option, stock ownership, stock appreciation rights, phantom stock, leave 
    of absence, layoff, vacation, day or dependent care, legal services, 
    cafeteria, life, health, medical, accident, disability, workmen's 
    compensation or other insurance, severance, separation, termination, 
    change of control or other benefit plan, agreement, practice, policy, 
    program or arrangement of any kind, whether written or oral, including, 
    but not limited to any "employee benefit plan" within the meaning of 
    Section 3(3) of ERISA; and 

     (iii) "ERISA Affiliate" means, with respect to any person, any person in 
    the same controlled group as such person (within the meaning of Section 
    414(b) and (c) of the Code). 

                              I-11           
<PAGE>
    3.14 Labor Matters. Except as disclosed in the Recent Company SEC Reports 
or in Section 3.14 of the Company Disclosure Letter, there are no material 
controversies pending or, to the knowledge of the Company, threatened between 
the Company or any of its Subsidiaries and any representatives of its 
employees, except as would not, individually or in the aggregate, have a 
material adverse effect on the Company and its Subsidiaries taken as a whole, 
and, to the knowledge of the Company, there are no material organizational 
efforts presently being made involving any of the now unorganized employees 
of the Company or any of its Subsidiaries. Since April 30, 1994, there has 
been no work stoppage, strike or other concerted action by employees of the 
Company or any of its Subsidiaries except as have not, individually or in the 
aggregate, had a material adverse effect on the Company and its Subsidiaries 
taken as a whole. 

   3.15 Environmental Matters. (a) Each of the Company and its Subsidiaries 
has obtained all licenses, permits, authorizations, approvals and consents 
from Governmental or Regulatory Authorities which are required under any 
applicable Environmental Law in respect of its business or operations 
("Environmental Permits"), except for such failures to have Environmental 
Permits which, individually or in the aggregate, are not reasonably expected 
to have a material adverse effect on the Company and its Subsidiaries taken 
as a whole. Each of such Environmental Permits is in full force and effect 
and each of the Company and its Subsidiaries is in compliance with the terms 
and conditions of all such Environmental Permits and with any applicable 
Environmental Law, except for such failures to be in compliance which, 
individually or in the aggregate, are not reasonably expected to have a 
material adverse effect on the Company and its Subsidiaries taken as a whole. 

   (b) There is no Environmental Claim pending or to the knowledge of the 
Company threatened against the Company or any of its Subsidiaries or to the 
knowledge of the Company, against any person or entity whose liability for 
any Environmental Claim the Company or any of its Subsidiaries has or may 
have retained or assumed either contractually or by operation of law that is 
reasonably expected to have a material adverse effect on the Company and its 
Subsidiaries taken as a whole. 

   (c) Except as set forth in Section 3.15 of the Company Disclosure Letter, 
to the knowledge of the Company, there are no past or present actions, 
activities, circumstances, conditions, events or incidents, including, 
without limitation, the release, threatened release or presence of any 
Hazardous Material which could form the basis of any Environmental Claim 
against the Company or any of its Subsidiaries, or to the knowledge of the 
Company, against any person or entity whose liability for any Environmental 
Claim the Company or any of its Subsidiaries has or may have retained or 
assumed either contractually or by operation of law, except for such 
liabilities which, individually or in the aggregate, are not reasonably 
expected to have a material adverse effect on the Company and its 
Subsidiaries taken as a whole. 

   (d) To the knowledge of the Company, no site or facility now or previously 
owned, operated or leased by the Company or any of its Subsidiaries is listed 
or proposed for listing on the National Priorities List promulgated pursuant 
to the Comprehensive Environmental Response, Compensation and Liability Act 
of 1980, as amended, and the rules and regulations thereunder ("CERCLA"). 

   (e) No Liens have arisen under or pursuant to any Environmental Law on any 
site or facility owned, operated or leased by the Company or any of its 
Subsidiaries, other than any such real property not individually or in the 
aggregate material to the Company and its Subsidiaries taken as a whole, and 
no action of any Governmental or Regulatory Authority has been taken or, to 
the knowledge of the Company, is in process which could subject any of such 
properties to such Liens. 

   (f) The Company has delivered or otherwise made available for inspection 
to the Parent true, complete and correct copies and results of any material 
reports, studies, analyses, tests or monitoring possessed or initiated by the 
Company or any of its Subsidiaries pertaining to Hazardous Materials in, on, 
beneath or adjacent to any property currently or formerly owned, operated or 
leased by the Company or any of its Subsidiaries, or regarding the Company's 
or any of its Subsidiaries' compliance with applicable Environmental Laws. 

                              I-12           
<PAGE>
    (g) As used herein: 

     (i) "Environmental Claim" means any claim, action, cause of action, 
    investigation or notice (written or oral) by any person or entity alleging 
    potential liability (including, without limitation, potential liability 
    for investigatory costs, cleanup costs, governmental response costs, 
    natural resources damages, property damages, personal injuries, or 
    penalties) arising out of, based on or resulting from (a) the presence, or 
    release or threatened release, of any Hazardous Materials at any location, 
    whether or not owned or operated by the Company or any of its 
    Subsidiaries, or (b) circumstances forming the basis of any violation, or 
    alleged violation, of any Environmental Law. 

     (ii) "Environmental Law" means any law or order of any Governmental or 
    Regulatory Authority relating to the regulation or protection of human 
    health, safety or the environment or to emissions, discharges, releases or 
    threatened releases of Hazardous Material, pollutants, contaminants, 
    chemicals or industrial, toxic or hazardous substances or wastes into the 
    environment; and 

     (iii) "Hazardous Material" means (A) any petroleum or petroleum products, 
    flammable materials, radioactive materials, friable asbestos, urea 
    formaldehyde foam insulation and transformers or other equipment that 
    contain dielectric fluid containing regulated levels of polychlorinated 
    biphenyls (PCBs); (B) any chemicals or other materials or substances which 
    are now or hereafter become defined as or included in the definition of 
    "hazardous substances," "hazardous wastes," "hazardous materials," 
    "extremely hazardous wastes," "restricted hazardous wastes," "toxic 
    substances," "toxic pollutants" or words of similar import under any 
    Environmental Law; and (C) any other chemical or other material or 
    substance, exposure to which is now or hereafter prohibited, limited or 
    regulated by any Governmental or Regulatory Authority under any 
    Environmental Law. 

   3.16 Intellectual Property Rights. (a) The Company and its Subsidiaries 
own or have the right to use, all Intellectual Property individually or in 
the aggregate material to the conduct of the businesses of the Company and 
its Subsidiaries taken as a whole. To the knowledge of the Company, neither 
the Company nor any Subsidiary of the Company is in default (or with the 
giving of notice or lapse of time or both, would be in default) under any 
license to use such Intellectual Property, such Intellectual Property is not 
being infringed by any third party, and neither the Company nor any 
Subsidiary of the Company is infringing any intellectual property of any 
third party, except for such defaults and infringements which, individually 
or in the aggregate, are not having and are not reasonably expected to have a 
material adverse effect on the Company and its Subsidiaries taken as a whole. 
For purposes of this Agreement, "Intellectual Property" means patents and 
patent rights, trademarks and trademark rights, trade names and trade name 
rights, service marks and service mark rights, service names and service name 
rights, copyrights and copyright rights and other proprietary intellectual 
property rights and all pending applications for and registrations of any of 
the foregoing that the Company or its Subsidiaries (or as applicable the 
Parent and its Subsidiaries) own, license or otherwise have the right to use. 
An accurate schedule of all Intellectual Property is set forth in Section 
3.16 of the Company Disclosure Letter. 

   (b) Either the Company or one of its Subsidiaries currently is listed in 
the records of the appropriate United States, state or foreign agency as the 
sole owner of record for each application and registration included in the 
Intellectual Property, except for any such failure which, individually or in 
the aggregate, is not reasonably expected to have a material adverse effect 
on the Company and its Subsidiaries taken as a whole. 

   (c) The Company and its Subsidiaries, with respect to all Intellectual 
Property owned thereby, have taken or caused to be taken all reasonable steps 
to obtain and retain valid and enforceable Intellectual Property rights 
therein, including the submission of all necessary filings in accordance with 
the legal and administrative requirements of the appropriate jurisdictions. 
No application or registration listed in Section 3.16 of the Company 
Disclosure Schedule is the subject of any pending, existing or, to the 
Company's knowledge, threatened, opposition, interference, cancellation 
proceeding or other legal or governmental proceeding before any registration 
authority in any jurisdiction. 

   (d) The consummation of the transaction contemplated hereby will not 
result in the loss or impairment of the Company's or any of its Subsidiaries' 
right to own or use any of the material Intellectual 

                              I-13           
<PAGE>
Property nor will it require the consent of any Governmental or Regulatory 
Authority or third party except for any such loss, improvement or non-consent 
which, individually or in the aggregate, is not reasonably expected to have a 
material adverse effect on the Company and its Subsidiaries taken as a whole. 

   3.17 Vote Required. Assuming the accuracy of the representation and 
warranty contained in Section 4.18, the affirmative vote of the holders of 
record of at least two-thirds of the outstanding shares of Company Common 
Stock with respect to the adoption and approval of this Agreement is the only 
vote of the holders of any class or series of the capital stock of the 
Company required to adopt this Agreement and approve the Merger and the other 
transactions contemplated hereby. 

   3.18 Opinion of Financial Advisor. The Company has received the oral 
opinion of each of Goldman, Sachs & Co. and The Beacon Group to the effect 
that, the consideration to be received in the Merger by the stockholders of 
the Company is fair from a financial point of view to the stockholders of the 
Company. 

   3.19 Company Rights Agreement. As of the date hereof and after giving 
effect to the execution and delivery of this Agreement, each Company Right is 
represented by the certificate representing the associated share of Company 
Common Stock and is not exercisable or transferable apart from the associated 
share of Company Common Stock, and the Company has (i) taken all necessary 
actions so that the execution and delivery of this Agreement and the 
consummation of the transactions contemplated hereby will not result in a 
"Distribution Date" or a "Triggering Event" (as defined in the Company Rights 
Agreement) and (ii) authorized an amendment to the Company Rights Agreement 
to render it inapplicable to this Agreement, the Merger and the other 
transactions contemplated hereby, which shall be executed as promptly as 
practical after the date hereof. 

   3.20 Ownership of Parent Common Stock. Neither the Company nor any of its 
Subsidiaries or other affiliates beneficially owns any shares of Parent 
Common Stock. 

   3.21 Sections 3-602 and 3-702 of the MGCL Not Applicable. The Company has 
taken all necessary actions so that the provisions of Sections 3-602 and 
3-702 of the MGCL will not, before the termination of this Agreement, apply 
to this Agreement, the Merger or the other transactions contemplated hereby. 

   3.22 Accounting Matters. To the knowledge of the Company, neither the 
Company nor any of its affiliates has taken or agreed or failed to take any 
action that (without giving effect to any action taken or agreed to be taken 
by Parent or any of its affiliates) would disqualify the treatment of the 
business combination to be effected by the Merger as a pooling of interests 
for accounting purposes. The Company has received written advice from KPMG 
Peat Marwick (addressed to both the Company and Parent) that, with respect to 
the Company, the Merger will qualify as a pooling of interests transaction 
under Opinion 16 of the Accounting Principles Board. 

   3.23 Insurance. Section 3.23 of the Company Disclosure Letter sets forth a 
complete and accurate list of all primary, excess and umbrella policies, 
bonds and other forms of insurance currently owned or held by or on behalf of 
and/or providing insurance coverage to the Company and each of its 
Subsidiaries and their respective businesses, properties and assets (or its 
directors, officers, salespersons, agents or employees). All such policies 
are in full force and effect. Neither the Company nor any of its Subsidiaries 
has received notice of default under any such policy, and has not received 
written notice of any pending or threatened termination or cancellation, 
coverage limitation or reduction, or material premium increase with respect 
to any such policy the failure of which to maintain, has a material adverse 
effect on the Company and its Subsidiaries taken as a whole. Section 3.23 of 
the Company Disclosure Letter sets forth a complete and accurate summary of 
all of the self-insurance coverage provided by the Company and its 
Subsidiaries and except as set forth in such Section 3.23 of the Company 
Disclosure Letter, no letters of credit have been posted. 

   3.24 Records. (a) The respective corporate record books of the Company and 
each of its Subsidiaries contain accurate and complete records of all 
material meetings and accurately reflect all other actions taken by the 
stockholders, Board of Directors and all material committees of the Board of 
Directors of the Company and its Subsidiaries. Complete and accurate copies 
of all such record books have been made available by the Company to Parent. 

                              I-14           
<PAGE>
    (b) The books, records and work papers of the Company and its 
Subsidiaries are complete and correct, have been maintained in all material 
respects in accordance with applicable federal, foreign, state and local laws 
and regulations and good business practices. 

   3.25 Mortgage Banking Licenses and Qualifications. The Company (to the 
extent applicable) and each of its Subsidiaries engaged in the business of 
originating or servicing loans (i) is qualified (A) by the Federal Housing 
Administration ("FHA") as a mortgagee and servicer for Mortgage Loans which 
satisfy all applicable rules and requirements to be insured by FHA and which 
are insured by FHA ("FHA Loans"), (B) by The Veteran's Administration ("VA") 
as a lender and servicer for Mortgage Loans which satisfy all applicable 
rules and regulations to be guaranteed by the VA and which are guaranteed by 
the VA ("VA Loans"), (C) by the Federal National Mortgage Association 
("FNMA") and the Federal Home Loan Mortgage Corporation ("FHLMC") as a 
seller/servicer of first mortgages to FNMA and FHLMC and (D) by the 
Government National Mortgage Association ("GNMA") as an authorized issuer and 
servicer of GNMA-guaranteed mortgage-backed securities; and (ii) has all 
other certifications, authorizations, franchises, licenses, permits and other 
approvals (together with the items set forth in clause (i) above, the 
"Licenses") necessary to conduct its current mortgage banking business, and 
is in good standing under all applicable federal, state and local laws and 
regulations thereunder as a mortgage lender and servicer. Section 3.25 of the 
Company Disclosure Letter sets forth a true and complete list of all 
Licenses. The Company and each of its Subsidiaries has complied with all such 
Licenses, and to the knowledge of the Company there is no threatened 
suspension, cancellation or invalidation of, or penalties (including fines or 
refunds) under, any such Licenses. 

   3.26 Loan Portfolio. The Company has previously delivered to Parent a tape 
(magnetic media) which sets forth the following information, as of September 
30, 1996 with respect to each Mortgage Loan in the Mortgage Servicing 
Portfolio as of such date (other than those loans set forth in Section 3.26 
of the Company Disclosure Letter): (a) the loan number of each such Mortgage 
Loan, (b) the unpaid principal balance of each such Mortgage Loan, (c) the 
payment status of each such Mortgage Loan, (d) the monthly principal and 
interest payment for each such Mortgage Loan, (e) the monthly escrow payment 
for each such Mortgage Loan, (f) the interest rate of each such Mortgage 
Loan, and whether such rate is adjustable, and (g) the state in which the 
property securing each such Mortgage Loan is located. All information 
contained in such tape is true and correct as of such date in all material 
respects. To the knowledge of the Company, each Mortgage Loan is (i) 
evidenced by a note with such terms as are customary in the business, (ii) 
duly secured by a mortgage or deed of trust with such terms as are customary 
in the business and which grants the holder thereof a first priority lien on 
the subject property (including any improvements thereon), each such mortgage 
or deed of trust constituting a security interest that has been duly 
perfected and maintained (or is in the process of perfection in due course) 
as a first lien subject only to taxes and assessments not yet delinquent as 
evidenced by a lender's title insurance policy, and is in full force and 
effect and (iii) accompanied by a hazard insurance policy (and a flood 
insurance policy where required under the terms of the Flood Disaster 
Protection Act) covering improvements on the premises subject to such 
mortgage or deed of trust, with a loss payee clause in favor of the Company 
or a Subsidiary of the Company or an assignee of the Company or such 
Subsidiary, such insurance policy covering such risks as are customarily 
insured against in accordance with industry practice and which are required 
to be insured against pursuant to Investor requirements. 

   For the purposes of this Agreement: 

   "Investor" means any Person who owns a Mortgage Loan, or the servicing 
rights or master servicing rights to a Mortgage Loan, subserviced, serviced 
or master serviced by the Company or any Subsidiary of the Company pursuant 
to a Mortgage Servicing Agreement. 

   "Mortgage Loan" means any closed 1-4 family residential mortgage 
(including all Warehouse Loans), whether or not such mortgage is included in 
a securitized portfolio, in the Mortgage Servicing Portfolio, as evidenced by 
notes duly secured by mortgages or deeds of trust. 

   "Mortgage Servicing Agreements" means all contracts or arrangements 
(written or oral) between the Company or any of its Subsidiaries and an 
Investor pursuant to which the Company or any of its Subsidiaries 
subservices, services or master services mortgage loans for such Investor. 

                              I-15           
<PAGE>
    "Mortgage Servicing Portfolio" means the portfolio of mortgage loans 
subserviced, serviced or master serviced by the Company or any of its 
Subsidiaries pursuant to Mortgage Servicing Agreements, together with all 
Warehouse Loans. 

   "Warehouse Loans" means Mortgage Loans owned by the Company or one of its 
Subsidiaries and held for sale. 

   3.27 Loan Documents. The Loan Documents were in compliance with applicable 
Regulations upon origination of the underlying Mortgage Loan and are complete 
in all material respects. All insertions in any Loan Documents were correct 
when made. All required adjustments for those Mortgage Loans that are 
adjustable rate Mortgage Loans have been timely and properly made in 
accordance with the underlying Loan Documents and all such adjustments are 
recorded accurately and completely in the Loan Documents. 

   For the purposes of this Agreement: 

   "Agency" means FHA, VA, GNMA, FNMA, FHLMC or a state agency. 

   "Insurer" means a Person who insures or guarantees all or any portion of 
the risk of loss upon borrower default on any of the Mortgage Loans, 
including, without limitation, the FHA, the VA and any private mortgage 
insurer, and providers of life, hazard, disability, title or other insurance 
with respect to any of the Mortgage Loans or the property securing a Mortgage 
Loan. 

   "Loan Documents" means the credit and closing packages, custodial 
documents, escrow documents, and all other documents: (i) in the possession 
of the Company or its Subsidiaries specifically pertaining to a Mortgage 
Loan, (ii) reasonably necessary for prudent servicing of a Mortgage Loan or 
(iii) necessary to establish the eligibility of the Mortgage Loan for 
insurance by an Insurer or sale to an Investor; in each case as required by 
applicable Regulations. 

   "Regulations" means (i) federal, state and local laws, rules and 
regulations with respect to the origination, insuring, purchase, sale, 
pooling, servicing, subservicing, master servicing or filing of claims in 
connection with a Mortgage Loan, (ii) the responsibilities and obligations 
set forth in any agreement between the Company or any of its Subsidiaries and 
an Investor or Insurer (including, without limitation, any Mortgage Servicing 
Agreement and selling and servicing guides), (iii) the laws, rules, 
regulations, guidelines, handbooks and other requirements of (A) an Investor, 
(B) an Agency, (C) an Insurer, (D) a public housing program or (E) an 
Investor program with respect to the origination, insuring, purchase, sale, 
pooling, servicing, subservicing, master servicing or filing of claims in 
connection with a Mortgage Loan, and (iv) the terms and provisions of the 
Loan Documents. 

   3.28 No Recourse. Except as set forth in Section 3.28 of the Company 
Disclosure Letter and except with respect to delinquent Mortgage Loans with 
respect to which the VA has notified the Company or one of its Subsidiaries 
that it intends to exercise its option to pay the amount guaranteed by the VA 
and relinquish all rights in the collateral securing such Mortgage Loan to 
the Company or one of its Subsidiaries ("VA No-Bids"), neither the Company 
nor any of its Subsidiaries is a party to: (i) any agreement or arrangement 
with (or otherwise obligated to) any Person, including an Investor or 
Insurer, to repurchase from any such Person (or effect any substitution with 
respect to) any Mortgage Loan, mortgaged property serviced for others, 
mortgage loan sold by the Company or any of its Subsidiaries with servicing 
released ("Servicing Released Loans") or mortgage loan the servicing rights 
with respect to which were sold on a bulk or flow basis by the Company or any 
of its Subsidiaries ("Servicing Sale Loan") or (ii) any agreement, 
arrangement or understanding to reimburse, indemnify, effect a substitution, 
"make whole" or hold harmless any Person or otherwise assume any liability 
with respect to any Loss suffered or incurred as a result of any default 
under or the foreclosure or sale of any Mortgage Loan, mortgaged property 
serviced for others, Servicing Released Loans or Servicing Sale Loans, except 
with respect to any of the Mortgage Loans, mortgaged property serviced for 
others, Servicing Released Loans or Servicing Sale Loans, described in clause 
(i) or (ii) above, insofar as (A) such obligation to repurchase, reimburse, 
indemnify, substitute, "make whole," hold harmless or otherwise assume 
liability is (x) based upon a breach by the Company or any of its 
Subsidiaries of a contractual representation, warranty or undertaking, or the 
misfeasance or malfeasance of the Company or any such Subsidiary, and not (y) 
based 

                              I-16           
<PAGE>
solely upon the default under or foreclosure or sale of any such Mortgage 
Loan, mortgaged property, Servicing Released Loan or Servicing Sale Loan 
without regard to the occurrence of any such breach, misfeasance or 
malfeasance or (B) the Company or any such Subsidiary incurs expenses such as 
legal fees in excess of the reimbursement limits, if any, set forth in the 
applicable Mortgage Servicing Agreement. 

   For purposes of this Agreement: 

   "Loss" means any liability, loss, cost, damage, penalty, fine, obligation 
or expense of any kind whatsoever (including, without limitation, reasonable 
attorneys', accountants', consultants' or experts' fees and disbursements). 

   3.29 Mortgage Servicing Agreements. Section 3.29 of the Company Disclosure 
Letter contains a list of the investors and all Mortgage Servicing Agreements 
to which the Company or any of its Subsidiaries is a party as of the date 
hereof. The Mortgage Servicing Agreements and the Regulations set forth all 
the terms and conditions of the Company and any of its Subsidiaries' rights 
against and obligations to the Agencies and Investors and, except as set 
forth in Section 3.29 of the Company Disclosure Letter, there are no written 
or oral agreements that modify or amend any such Mortgage Servicing Agreement 
in any material respect. All of the Mortgage Servicing Agreements are valid 
and binding obligations of the Company or the applicable Subsidiary of the 
Company and, to the knowledge of the Company, all of the other parties 
thereto, are in full force and effect, and are enforceable in accordance with 
their terms, except as enforcement thereof may be limited by general 
principles of equity whether applied in a court of law or a court of equity 
and by bankruptcy, insolvency and similar laws affecting creditors, rights 
and remedies generally. Except as set forth in Section 3.29 of the Company 
Disclosure Letter, there is no default or breach under, or dispute regarding 
the material terms of, or to the knowledge of the Company, claim of default 
or breach by any party under any such Mortgage Servicing Agreement, and, to 
the knowledge of the Company, no event has occurred which with the passage of 
time or the giving of notice or both would constitute a default or breach by 
any party under any such Mortgage Servicing Agreement or would permit 
termination, modification or acceleration of any such Mortgage Servicing 
Agreement. 

   3.30 Compliance with Mortgage Banking Regulations. (a) Except as disclosed 
in Section 3.30 of the Company Disclosure Letter, the Company and each of its 
Subsidiaries engaged in the business of originating or servicing loans and, 
with respect to each Mortgage Loan, and, to the knowledge of the Company, 
each prior servicer and originator of any such loan, has been and is 
(including, without limitation, with respect to (i) the ownership and 
operation of its properties and (ii) the documentation, underwriting, 
origination, purchase, assumption, modification, sale, pooling and servicing 
of Mortgage Loans by the Company and such Subsidiaries and such prior 
servicers and originators) in compliance with all Regulations, orders, writs, 
decrees, injunctions and other requirements of any court or Governmental 
Entities applicable to it, its properties and assets and its conduct of 
business (including, without limitation, (x) the rules, regulations and 
requirements of FHA, VA, FNMA, the United States Department of Housing and 
Urban Development ("HUD"), FHLMC and GNMA, (y) any applicable local, state or 
federal law or ordinance, and any regulations or orders issued thereunder, 
governing or pertaining to fair housing or unlawful discrimination in 
residential lending (including without limitation anti-redlining, equal 
credit opportunity, and fair credit reporting), truth-in-lending, real estate 
settlement procedures, adjustable rate mortgages, adjustable rate mortgage 
disclosures or consumer credit (including, without limitation, the federal 
Consumer Credit Protection Act, the federal Truth-in-Lending Act and 
Regulation Z thereunder, the federal Real Estate Settlement Procedures Act of 
1974 and Regulation X thereunder, and the federal Equal Credit Opportunity 
Act and Regulation B thereunder) or with respect to the Flood Disaster 
Protection Act and (z) all applicable usury and interest limitations laws). 
Without limiting the generality of the foregoing, except as set forth in 
Section 3.30(a) of the Company Disclosure Letter, each of the Company and 
each such Subsidiary of the Company has been and is in compliance in all 
material respects with all servicer and other requirements of the FHA, VA, 
FNMA, FHLMC, GNMA, Investors and any Insurer (including, without limitation, 
any applicable net worth requirements) which are applicable to it, and all 
applicable underwriting standards of such Agencies, Investors or Insurers, 
and each correspondent or broker from whom the Company or a Subsidiary of the 
Company has purchased FHA Loans or VA Loans had all FHA and VA approvals 
necessary to enable it to take applications and close FHA Loans and/or VA 
Loans. 

                              I-17           
<PAGE>
    (b) Except as set forth in Section 3.30(b) of the Company Disclosure 
Letter, the Company and each Subsidiary of the Company, as the case may be, 
has timely filed, or will have timely filed by the Effective Time, all 
reports required to be filed by any Agency, Investor or Insurer or by any 
federal, state or municipal law, regulation or ordinance. Except as set forth 
in Section 3.30(b) of the Company Disclosure Letter, neither the Company nor 
any Subsidiary of the Company has done or failed to do, or has caused to be 
done or omitted to be done, any act, the effect of which would operate to 
invalidate or materially impair (i) any approvals of the FHA, VA, FNMA, 
FHLMC, GNMA, HUD or any Investor, (ii) any FHA insurance or commitment of the 
FHA to insure, (iii) any VA guarantee or commitment of the VA to guarantee, 
(iv) any private mortgage insurance or commitment of any private mortgage 
insurer to insure, (v) any title insurance policy, (vi) any hazard insurance 
policy, (vii) any flood insurance policy required by the National Flood 
Insurance Act of 1968, as amended, (viii) any fidelity bond, direct surety 
bond, or errors and omissions insurance policy required by HUD, GNMA, FNMA, 
FHA, FHLMC, VA or private mortgage insurers, (ix) any surety or guaranty 
agreement or (x) any guaranty issued by GNMA to the Company or any Subsidiary 
of the Company respecting mortgage-backed securities issued or serviced by 
the Company or any Subsidiary of the Company and other like guaranties. 

   (c) Except as set forth in Section 3.30(c) of the Company Disclosure 
Letter, since January 1, 1994, no Agency, Investor or Insurer has (y) to the 
knowledge of the Company, claimed that the Company or any Subsidiary of the 
Company has violated or not complied with the applicable underwriting 
standards with respect to mortgage loans sold by the Company or any 
Subsidiary of the Company to an Investor or (z) imposed restrictions on the 
activities (including commitment authority) of the Company or any Subsidiary 
of the Company. To the knowledge of the Company, as of the date of this 
Agreement, there exist no facts or circumstances which would entitle an 
Investor or other Person to demand repurchase of a Mortgage Loan, Servicing 
Released Loan or Servicing Sale Loan or which would entitle an Insurer to 
demand indemnification from the Company or any Subsidiary of the Company, to 
cancel any mortgage insurance held for any such Subsidiary's benefit or to 
reduce any mortgage insurance benefits payable to the Company or any such 
Subsidiary, or would lead GNMA to require a letter of credit from the Company 
or any Subsidiary of the Company. 

   3.31 Custodial Accounts. Each of the Company and its Subsidiaries so 
required has full power and authority to maintain escrow accounts ("Custodial 
Accounts") for certain of the Mortgage Loans, has established Custodial 
Accounts for all escrow deposits relating to the Mortgage Loans, and is the 
lawful fiduciary of all Custodial Accounts related to the Mortgage Loans. 
Such Custodial Accounts comply in all material respects with (i) all 
applicable Regulations (including without limitation Regulations governing 
the appropriate identification of such accounts and the calculation of the 
amount of the monthly payments for deposit into Custodial Accounts that 
mortgagors are required to make) and (ii) any terms of the Mortgage Loans 
(and Mortgage Servicing Agreements) relating thereto, and all such Custodial 
Accounts have been maintained in all material respects in accordance with 
usual and customary industry practice. 

   3.32 Inquiries. Section 3.32 of the Company Disclosure Letter contains a 
true and correct list of all of the audits, investigations, complaints and 
inquiries of the Company or any of its Subsidiaries by any Agency, Investor 
or private mortgage insurer or HUD commenced since January 1, 1994, the 
result of which audits and investigations claimed a material failure to 
comply with applicable Regulations and resulted in (i) a repurchase of 
Mortgage Loans or related mortgage properties by the Company or any 
Subsidiary of the Company, (ii) indemnification by the Company or any 
Subsidiary of the Company in connection with Mortgage Loans or related 
mortgage properties, (iii) rescission of an insurance or guaranty contract or 
agreement or (iv) payment of a penalty to an Agency, HUD, an Investor or 
Insurer. Except for customary ongoing quality control reviews, no such audit 
or investigation is pending or, to the knowledge of the Company, threatened. 
The Company has made available to Parent copies of all written reports, 
letters and materials received or sent by the Company or a Subsidiary of the 
Company in connection with such audits, investigations, complaints and 
inquiries. 

   3.33 Advances. Except as set forth in Section 3.3 of the Company 
Disclosure Letter, there are no pooling, participation, servicing or other 
agreements to which the Company or any of its Subsidiaries is a party which 
obligate it to make advances with respect to defaulted or delinquent Mortgage 
Loans, other than as provided in GNMA, FNMA, FHLMC or other pooling and 
servicing agreements. 

                              I-18           
<PAGE>
                                  ARTICLE IV 

               REPRESENTATIONS AND WARRANTIES OF PARENT AND SUB 

   Parent and Sub represent and warrant to the Company as follows: 

   4.01 Organization and Qualification. Each of Parent and its Subsidiaries 
(including Sub) is a corporation duly incorporated, validly existing and in 
good standing under the laws of its jurisdiction of incorporation and has 
full corporate power and authority to conduct its business as and to the 
extent now conducted and to own, use and lease its assets and properties, 
except for such failures to be so incorporated, existing and in good standing 
or to have such power and authority which, individually or in the aggregate, 
are not having and are not reasonably expected to have a material adverse 
effect on Parent and its Subsidiaries taken as a whole. Sub was formed solely 
for the purpose of engaging in the transactions contemplated by this 
Agreement, has engaged in no other business activities and has conducted its 
operations only as contemplated hereby. Each of Parent and its Subsidiaries 
is duly qualified, licensed or admitted to do business and is in good 
standing in each jurisdiction in which the ownership, use or leasing of its 
assets and properties, or the conduct or nature of its business, makes such 
qualification, licensing or admission necessary, except for such failures to 
be so qualified, licensed or admitted and in good standing which, 
individually or in the aggregate, are not having and are not reasonably 
expected to have a material adverse effect on Parent and its Subsidiaries 
taken as a whole. Except as set forth in Section 4.01 of the Parent 
Disclosure Letter, as of the date hereof, all of Parent's Significant 
Subsidiaries are wholly-owned, directly or indirectly, by Parent. Parent has 
previously delivered or made available to the Company correct and complete 
copies of the certificate or articles of incorporation and bylaws (or other 
comparable charter documents) of Parent and its Significant Subsidiaries as 
of the date hereof. 

   4.02 Capital Stock. (a) Prior to Parent Stockholders' Meeting, the 
authorized capital stock of Parent consists solely of 300,000,000 shares of 
Parent Common Stock and 10,000,000 shares of preferred stock, par value $1.00 
per share ("Parent Preferred Stock"). As of November 7, 1996, 128,624,074 
shares of Parent Common Stock were issued and outstanding, 141,000 shares 
were held in the treasury of Parent and 31,155,094 shares were reserved for 
issuance pursuant to Parent's 1992 Stock Option Plan and 1993 Stock Option 
Plan. Since such date, except as set forth in Section 4.02 of the letter 
dated the date hereof and delivered by Parent and Sub to the Company 
concurrently with the execution and delivery of this Agreement (the "Parent 
Disclosure Letter"), there has been no change in the number of issued and 
outstanding shares of Parent Common Stock or shares of Parent Common Stock 
held in treasury or reserved for issuance since such date other than upon the 
exercise of stock options or the conversion of convertible debt outstanding 
as of the date hereof, or as otherwise issued after the date hereof by Parent 
not in violation of this Agreement. As of the date hereof, no shares of 
Parent Preferred Stock are issued and outstanding. All of the issued and 
outstanding shares of Parent Common Stock are, and all shares reserved for 
issuance will be, upon issuance in accordance with the terms specified in the 
instruments or agreements pursuant to which they are issuable, duly 
authorized, validly issued, fully paid and nonassessable. Except pursuant to 
this Agreement and except as set forth in Section 4.02 of the Parent 
Disclosure Letter, as of the date hereof there are no outstanding Options 
obligating Parent or any of its Subsidiaries to issue or sell any shares of 
capital stock of Parent or to grant, extend or enter into any Option with 
respect thereto. 

   (b) Except as disclosed in Section 4.02 of the Parent Disclosure Letter, 
as of the date hereof, all of the outstanding shares of capital stock of each 
Significant Subsidiary of Parent are duly authorized, validly issued, fully 
paid and nonassessable and are owned, beneficially and of record, by Parent 
or a Subsidiary wholly owned, directly or indirectly, by Parent, free and 
clear of any Liens. Except as disclosed in Section 4.02 of the Parent 
Disclosure Letter, as of the date hereof, there are no (i) outstanding 
Options obligating Parent or any of its Significant Subsidiaries to issue or 
sell any shares of capital stock of any Subsidiary of Parent or to grant, 
extend or enter into any such Option or (ii) voting trusts, proxies or other 
commitments, understandings, restrictions or arrangements in favor of any 
person other than Parent or a Significant Subsidiary wholly owned, directly 
or indirectly, by Parent with respect to the voting of or the right to 
participate in dividends or other earnings on any capital stock of any 
Significant Subsidiary of Parent. 

                              I-19           
<PAGE>
    (c) Except as disclosed in Section 4.02 of the Parent Disclosure Letter, 
as of the date hereof, there are no outstanding contractual obligations of 
Parent or any Significant Subsidiary of Parent to repurchase, redeem or 
otherwise acquire any shares of Parent Common Stock or any capital stock of 
any Subsidiary of Parent or to provide funds to, or make any investment (in 
the form of a loan, capital contribution or otherwise) in, any Significant 
Subsidiary of Parent or any other person. 

   4.03 Authority Relative to this Agreement. Each of Parent and Sub has full 
corporate power and authority to enter into this Agreement and to perform its 
obligations hereunder (subject to, in the case of consummation of the Merger, 
the issuance of Parent Common Stock and the increase in the Board of 
Directors of Parent in connection therewith, obtaining the Parent 
Stockholders' Approval, if required) and to consummate the transactions 
contemplated hereby. The execution, delivery and performance of this 
Agreement by each of Parent and Sub and the consummation by each of Parent 
and Sub of the transactions contemplated hereby have been duly and validly 
approved by its Board of Directors and by Parent in its capacity as the sole 
stockholder of Sub; and no other corporate proceedings on the part of either 
of Parent or Sub or their stockholders are necessary to authorize the 
execution, delivery and performance of this Agreement by Parent and Sub and 
the consummation by Parent and Sub of the transactions contemplated hereby. 
This Agreement has been duly and validly executed and delivered by each of 
Parent and Sub and constitutes a legal, valid and binding obligation of each 
of Parent and Sub enforceable against each of Parent and Sub in accordance 
with its terms (subject to, in the case of consummation of the Merger, and 
the issuance of Parent Common Stock and the increase in the Board of 
Directors of Parent in connection therewith, obtaining the Parent 
Stockholders' Approval, if required), except as enforceability may be limited 
by bankruptcy, insolvency, reorganization, moratorium or other similar laws 
affecting the enforcement of creditors' rights generally and by general 
equitable principles (regardless of whether such enforceability is considered 
in a proceeding in equity or at law). 

   4.04 Non-Contravention; Approvals and Consents. (a) The execution and 
delivery of this Agreement by each of Parent and Sub do not, and the 
performance by each of Parent and Sub of its obligations hereunder and the 
consummation of the transactions contemplated hereby will not, conflict with, 
result in a violation or breach of, constitute (with or without notice or 
lapse of time or both) a default under, result in or give to any person any 
right of payment or reimbursement, termination, cancellation, modification or 
acceleration of, or result in the creation or imposition of any Lien upon any 
of the assets or properties of Parent or any of its Significant Subsidiaries 
under, any of the terms, conditions or provisions of (i) the certificates or 
articles of incorporation or bylaws (or other comparable charter documents) 
of Parent or any of its Significant Subsidiaries, or (ii) except as disclosed 
in Section 4.04 of the Parent Disclosure Letter, (x) subject to the obtaining 
of the Parent Stockholders' Approval and taking of the actions described in 
paragraph (b) of this Section any laws or orders of any Governmental or 
Regulatory Authority applicable to Parent or any of its Subsidiaries or any 
of their respective assets or properties, or (y) any Contracts to which 
Parent or any of its Subsidiaries is a party or by which Parent or any of its 
Subsidiaries or any of their respective assets or properties is bound, 
excluding from the foregoing clauses (x) and (y) conflicts, violations, 
breaches, defaults, terminations, modifications, accelerations and creations 
and impositions of Liens which, individually or in the aggregate, are not 
reasonably expected to have a material adverse effect on Parent and its 
Subsidiaries taken as a whole or on the ability of Parent and Sub to 
consummate the transactions contemplated by this Agreement. 

   (b) Except (i) for the filing of a premerger notification report by Parent 
under the HSR Act, (ii) for the filing of the Proxy Statement and 
Registration Statement with the SEC pursuant to the Exchange Act and the 
Securities Act, the declaration of the effectiveness of the Registration 
Statement by the SEC and filings with various state securities authorities 
that are required in connection with the transactions contemplated by this 
Agreement, (iii) for the filing of the Articles of Merger and other 
appropriate merger documents required by the MGCL with the Department and 
appropriate documents with the relevant authorities of other states in which 
the Constituent Corporations are qualified to do business and (iv) as 
disclosed in Section 4.04 of the Parent Disclosure Letter, no consent, 
approval or action of, filing with or notice to any Governmental or 
Regulatory Authority or other public or private third party is necessary or 
required under any of the terms, conditions or provisions of any law or order 
of any Governmental or Regulatory Authority or any Contract to which Parent 
or any of its Subsidiaries is a 

                              I-20           
<PAGE>
party or by which Parent or any of its Subsidiaries or any of their 
respective assets or properties is bound for the execution and delivery of 
this Agreement by each of Parent and Sub, the performance by each of Parent 
and Sub of its obligations hereunder or the consummation of the transactions 
contemplated hereby, other than such consents, approvals, actions, filings 
and notices which the failure to make or obtain, as the case may be, 
individually or in the aggregate, are not reasonably expected to have a 
material adverse effect on Parent and its Subsidiaries taken as a whole or on 
the ability of Parent and Sub to consummate the transactions contemplated by 
this Agreement. 

   4.05 SEC Reports and Financial Statements. Parent delivered to the Company 
prior to the execution of this Agreement a true and complete copy of each 
form, report, schedule, registration statement, definitive proxy statement 
and other document (together with all amendments thereof and supplements 
thereto) filed by Parent or any of its Subsidiaries with the SEC since 
January 1, 1994 (as such documents have since the time of their filing been 
amended or supplemented, the "Parent SEC Reports"), which are all the 
documents (other than preliminary material) that Parent and its Subsidiaries 
were required to file or did file with the SEC since such date. As of their 
respective dates, the Parent SEC Reports (i) complied as to form in all 
material respects with the requirements of the Securities Act or the Exchange 
Act, as the case may be, and (ii) did not contain any untrue statement of a 
material fact or omit to state a material fact required to be stated therein 
or necessary in order to make the statements therein, in light of the 
circumstances under which they were made, not misleading. The audited 
consolidated financial statements and unaudited interim consolidated 
financial statements (including, in each case, the notes, if any, thereto) 
included in the Parent SEC Reports (the "Parent Financial Statements") 
complied as to form in all material respects with the published rules and 
regulations of the SEC with respect thereto, were prepared in accordance with 
generally accepted accounting principles applied on a consistent basis during 
the periods involved (except as may be indicated therein or in the notes 
thereto and except with respect to unaudited statements as permitted by Form 
10-Q of the SEC) and fairly present (subject, in the case of the unaudited 
interim financial statements, to normal, recurring year-end audit adjustments 
(which are not expected to be, individually or in the aggregate, materially 
adverse to Parent and its Subsidiaries taken as a whole)) the consolidated 
financial position of Parent and its consolidated subsidiaries as at the 
respective dates thereof and the consolidated results of their operations and 
cash flows for the respective periods then ended. Except as set forth in 
Section 4.05 of the Parent Disclosure Letter, each Significant Subsidiary of 
Parent is treated as a consolidated subsidiary of Parent in the Parent 
Financial Statements for all periods covered thereby. 

   4.06 Absence of Certain Changes or Events. Except as disclosed in the 
Recent Parent SEC Reports filed prior to the date of this Agreement, (a) 
since June 30, 1996 there has not been any change, event or development 
having, or that is reasonably expected to have, individually or in the 
aggregate, a material adverse effect on Parent and its Subsidiaries taken as 
a whole. 

   4.07 Absence of Undisclosed Liabilities. Except for matters reflected or 
reserved against in the balance sheet for the period ended June 30, 1996 or 
in the Recent Parent SEC Reports included in the Parent Financial Statements 
or as disclosed in Section 4.07 of the Parent Disclosure Letter, neither 
Parent nor any of its Subsidiaries had at such date, or has incurred since 
that date, any liabilities or obligations (whether absolute, accrued, 
contingent, fixed or otherwise, or whether due or to become due) of any 
nature that would be required by generally accepted accounting principles to 
be reflected on a consolidated balance sheet of Parent and its consolidated 
subsidiaries (including the notes thereto), except liabilities or obligations 
(i) which were incurred in the ordinary course of business consistent with 
past practice or (ii) which have not been, and are not reasonably expected to 
be, individually or in the aggregate, materially adverse to Parent and its 
Subsidiaries taken as a whole. 

   4.08 Legal Proceedings. Except as disclosed in the Recent Parent SEC 
Reports or in Section 4.08 of the Parent Disclosure Letter, (i) there are no 
actions, suits, arbitrations or proceedings pending or, to the knowledge of 
Parent, threatened against, relating to or affecting, nor to the knowledge of 
Parent are there any Governmental or Regulatory Authority investigations or 
audits pending or threatened against, relating to or affecting, Parent or any 
of its Subsidiaries or any of their respective assets and properties which, 
individually or in the aggregate, are reasonably expected to have a material 
adverse effect on Parent and its Subsidiaries taken as a whole or on the 
ability of Parent and Sub to consummate the 

                              I-21           
<PAGE>
transactions contemplated by this Agreement, and (ii) neither Parent nor any 
of its Subsidiaries is subject to any order of any Governmental or Regulatory 
Authority which, individually or in the aggregate, is having or is reasonably 
expected to have a material adverse effect on Parent and its Subsidiaries 
taken as a whole or on the ability of Parent and Sub to consummate the 
transactions contemplated by this Agreement. 

   4.09 Information Supplied. The registration statement on Form S-4 to be 
filed with the SEC by Parent in connection with the issuance of shares of 
Parent Common Stock in the Merger or pursuant to Section 6.09, as amended or 
supplemented from time to time (as so amended and supplemented, the 
"Registration Statement"), and any other documents to be filed by Parent with 
the SEC or any other Governmental or Regulatory Authority in connection with 
the Merger and the other transactions contemplated hereby will (in the case 
of the Registration Statement and any such other documents filed with the SEC 
under the Securities Act or the Exchange Act) comply as to form in all 
material respects with the requirements of the Exchange Act and the 
Securities Act, respectively, and will not, on the date of its filing or, in 
the case of the Registration Statement, at the time it becomes effective 
under the Securities Act, at the date the Proxy Statement is mailed to 
stockholders of the Company and of Parent and at the times of the 
Stockholders' Meetings, contain any untrue statement of a material fact or 
omit to state any material fact required to be stated therein or necessary in 
order to make the statements therein, in light of the circumstances under 
which they are made, not misleading, except that no representation is made by 
Parent or Sub with respect to information supplied in writing by or on behalf 
of the Company expressly for inclusion therein and information incorporated 
by reference therein from documents filed by the Company or any of its 
Subsidiaries with the SEC. 

   4.10 Compliance with Laws and Orders. Parent and its Subsidiaries hold all 
permits, licenses, variances, exemptions, orders and approvals of all 
Governmental and Regulatory Authorities necessary for the lawful conduct of 
their respective businesses (the "Parent Permits"), except for failures to 
hold such permits, licenses, variances, exemptions, orders and approvals 
which, individually or in the aggregate, are not having and are not 
reasonably expected to have a material adverse effect on Parent and its 
Subsidiaries taken as a whole. Parent and its Subsidiaries are in compliance 
with the terms of the Parent Permits, except failures so to comply which, 
individually or in the aggregate, are not having and are not reasonably 
expected to have a material adverse effect on Parent and its Subsidiaries 
taken as a whole. Except as disclosed in the Recent Parent SEC Reports, 
Parent and its Subsidiaries are not in violation of or default under any law 
or order of any Governmental or Regulatory Authority, except for such 
violations or defaults which, individually or in the aggregate, are not 
having and are not reasonably expected to have a material adverse effect on 
Parent and its Subsidiaries taken as a whole. 

   4.11 Compliance with Agreements; Certain Agreements. Except as disclosed 
in the Recent Parent SEC Reports, neither Parent nor any of its Subsidiaries 
nor, to the knowledge of Parent, any other party thereto is in breach or 
violation of, or in default in the performance or observance of any term or 
provision of, and no event has occurred which, with notice or lapse of time 
or both, is reasonably expected to result in a default under, (i) the 
certificates or articles of incorporation or bylaws (or other comparable 
charter documents) of Parent or any of its Significant Subsidiaries or (ii) 
any Contract to which Parent or any of its Subsidiaries is a party or by 
which Parent or any of its Subsidiaries or any of their respective assets or 
properties is bound, except in the case of clause (ii) for breaches, 
violations and defaults which, individually or in the aggregate, are not 
having and are not reasonably expected to have a material adverse effect on 
Parent and its Subsidiaries taken as a whole. 

   4.12 Taxes. (a) Except as disclosed in Section 4.12 of the Parent 
Disclosure Letter, each of Parent and its Subsidiaries has filed or caused to 
be filed with the appropriate Governmental or Regulatory Authority all tax 
returns required to be filed by it, or requests for extensions to file such 
tax returns have been timely filed or granted and have not expired, and all 
such tax returns are true, complete and accurate in all respects, except to 
the extent that such failures to file, have extensions granted that remain in 
effect or be complete and accurate in all respects, as applicable, 
individually or in the aggregate, would not have a material adverse effect on 
Parent and its Subsidiaries taken as a whole. Parent and each of its 
Subsidiaries has paid (or Parent has paid on its behalf) all taxes shown as 
due on such tax returns or otherwise due or claimed to be due by any 
Governmental or Regulatory Authority. The most recent 

                              I-22           
<PAGE>
financial statements contained in the Parent SEC Reports reflect an adequate 
reserve for all taxes payable by Parent and its Subsidiaries for all taxable 
periods and portions thereof accrued through the date of such financial 
statements, and no deficiencies for any taxes have been proposed, asserted or 
assessed against Parent or any of its Subsidiaries that are not adequately 
reserved for, except for inadequately reserved taxes and inadequately 
reserved deficiencies that would not, individually or in the aggregate, have 
a material adverse effect on Parent and its Subsidiaries taken as a whole. No 
requests for waivers or comparable consents with respect to the time to 
assess any taxes against Parent or any of its Subsidiaries have been granted 
or are pending, except for requests with respect to such taxes that have been 
adequately reserved for in the most recent financial statements contained in 
the Parent SEC Reports, or, to the extent not adequately reserved, the 
assessment of which would not, individually or in the aggregate, have a 
material adverse effect on Parent and its Subsidiaries taken as a whole. 
Parent and its Subsidiaries have complied in all respects with all applicable 
laws, rules and regulations relating to the payment and withholding of taxes 
(including, without limitation, withholding of taxes pursuant to Sections 
1441 and 1442 of the Code or similar provisions under any foreign laws and 
withholding with respect to employee wages) and have, within the time and 
manner prescribed by law, withheld and paid over to the proper Governmental 
or Regulatory Authority all amounts required to be withheld and paid over 
under all applicable laws. 

   (b) Neither Parent nor any of its Subsidiaries has taken any action or has 
any knowledge of any fact or circumstance that is reasonably likely to 
prevent the Merger from qualifying as a tax-free reorganization within the 
meaning of Section 368(a) of the Code. 

   4.13 Employee Benefit Plans; ERISA. (a) Except as described in the Recent 
Parent SEC Reports or as would not have a material adverse effect on Parent 
and its Subsidiaries taken as a whole, (i) all Parent Employee Benefit Plans 
are in compliance with all applicable requirements of law, including ERISA 
and the Code, and (ii) neither Parent nor any of its Subsidiaries nor any 
Parent ERISA Affiliate has any liabilities or obligations with respect to any 
such Parent Employee Benefit Plans, whether accrued, contingent or otherwise, 
nor to the knowledge of Parent are any such liabilities or obligations 
expected to be incurred. The execution of, and performance of the 
transactions contemplated in, this Agreement will not (either alone or upon 
the occurrence of any additional or subsequent events) constitute an event 
under any Parent Employee Benefit Plan that will or may result in any payment 
(whether of severance pay or otherwise), acceleration, forgiveness of 
indebtedness, vesting, distribution, increase in benefits or obligation to 
fund benefits with respect to any employee. 

   (b) No liability under Title IV of ERISA has been incurred by Parent or 
any Parent ERISA Affiliate within the past six years that has not been 
satisfied in full. To the knowledge of Parent, no condition exists that 
presents a material risk to Parent, any of the Subsidiaries or any Parent 
ERISA Affiliate of incurring a liability under such Title. The PBGC has not 
instituted proceedings to terminate any of the Plans and no condition exists 
that presents a material risk that such proceedings will be instituted. With 
respect to each of the Plans that is subject to Title IV of ERISA, the 
present value of accrued benefits under such plan, based upon the actuarial 
assumptions used for funding purposes in the most recent actuarial report 
prepared by such plan's actuary with respect to such plan, did not, as of its 
latest valuation date, exceed the then current value of the assets of such 
plan allocable to such accrued benefits by an amount which would have, or 
could reasonably be expected to have, a material adverse effect on Parent and 
its Subsidiaries taken as a whole. None of the Plans or any trust established 
thereunder has incurred any "accumulated funding deficiency" (as defined in 
section 302 of ERISA and section 412 of the Code), whether or not waived, as 
of the last day of the most recent fiscal year of each of the Plans ended 
prior to the date of this Agreement. No withdrawal by Parent or any Parent 
ERISA Affiliate from any Parent Employee Benefit Plan that is a 
"multiemployer plan," as such term is defined in section 3(37) of ERISA, 
would result in a withdrawal liability having a material adverse effect on 
Parent and its Subsidiaries taken as a whole. Each of the Plans that is 
intended to be "qualified" within the meaning of section 401(a) of the Code 
is so qualified and the trusts maintained thereunder are exempt from taxation 
under section 501(a) of the Code. No liability under any Plan which provides 
benefits, including without limitation death or medical benefits (whether or 
not insured), with respect to current or former employees after retirement or 
other termination of service (other than coverage mandated by 

                              I-23           
<PAGE>
applicable law or benefits, the full cost of which is borne by the current 
or former employee) would, or would reasonably be likely to, have a material 
adverse effect on Parent and its Subsidiaries taken as a whole. There are no 
pending or threatened claims by or on behalf of any Plan, by any employee or 
beneficiary covered under any such Plan, or otherwise involving any such Plan 
(other than routine claims for benefits). 

   (c) As used herein "Parent Employee Benefit Plan" means any Plan entered 
into, established, maintained, sponsored, contributed to or required to be 
contributed to by Parent or any of its Subsidiaries or ERISA Affiliates for 
the benefit of the current or former employees or directors of Parent or any 
of its Subsidiaries and existing on the date of this Agreement or at any time 
subsequent thereto and on or prior to the Effective Time and, in the case of 
a Plan which is subject to Part 3 of Title I of ERISA, Section 412 of the 
Code or Title IV of ERISA, at any time during the five-year period preceding 
the date of this Agreement. 

   4.14 Labor Matters. Except as disclosed in the Recent Parent SEC Reports 
or in Section 4.14 of the Parent Disclosure Letter, there are no material 
controversies pending or, to the knowledge of Parent, threatened between 
Parent or any of its Subsidiaries and any representatives of its employees, 
except as would not, individually or in the aggregate, have a material 
adverse effect on Parent and its Subsidiaries taken as a whole, and, to the 
knowledge of Parent, there are no material organizational efforts presently 
being made involving any of the now unorganized employees of Parent or any of 
its Subsidiaries. Since January 1, 1994, there has been no work stoppage, 
strike or other concerted action by employees of Parent or any of its 
Subsidiaries except as have not, individually or in the aggregate, had a 
material adverse effect on Parent and its Subsidiaries taken as a whole. 

   4.15 Environmental Matters. (a) Each of Parent and its Subsidiaries has 
obtained all Environmental Permits which are required under any applicable 
Environmental Law in respect of its business or operations, except for such 
failures to have Environmental Permits which, individually or in the 
aggregate, are not reasonably expected to have a material adverse effect on 
Parent and its Subsidiaries taken as a whole. Each of such Environmental 
Permits is in full force and effect and each of Parent and its Subsidiaries 
is in compliance with the terms and conditions of all such Environmental 
Permits and with any applicable Environmental Law, except for such failures 
to be in compliance which, individually or in the aggregate, are not 
reasonably expected to have a material adverse effect on Parent and its 
Subsidiaries taken as a whole. 

   (b) There is no Environmental Claim pending or to the knowledge of Parent 
threatened against Parent or any of its Subsidiaries or to the knowledge of 
Parent, against any person or entity whose liability for any Environmental 
Claim Parent or any of its Subsidiaries has or may have retained or assumed 
either contractually or by operation of law that is reasonably expected to 
have a material adverse effect on Parent and its Subsidiaries taken as a 
whole. 

   (c) Except as set forth in Section 4.15 of the Parent Disclosure Letter, 
to the knowledge of Parent, there are no past or present actions, activities, 
circumstances, conditions, events or incidents, including, without 
limitation, the release, threatened release or presence of any Hazardous 
Material which could form the basis of any Environmental Claim against Parent 
or any of its Subsidiaries, or to the knowledge of Parent, against any person 
or entity whose liability for any Environmental Claim Parent or any of its 
Subsidiaries has or may have retained or assumed either contractually or by 
operation of law, except for such liabilities which, individually or in the 
aggregate, are not reasonably expected to have a material adverse effect on 
Parent and its Subsidiaries taken as a whole. 

   (d) To the knowledge of Parent, no site or facility now or previously 
owned, operated or leased by Parent or any of its Subsidiaries is listed or 
proposed for listing on the National Priorities List promulgated pursuant to 
CERCLA. 

   (e) No Liens have arisen under or pursuant to any Environmental Law on any 
site or facility owned, operated or leased by Parent or any of its 
Subsidiaries, other than any such real property not individually or in the 
aggregate material to Parent and its Subsidiaries taken as a whole, and no 
action of any Governmental or Regulatory Authority has been taken or, to the 
knowledge of Parent, is in process which could subject any of such properties 
to such Liens. 

                              I-24           
<PAGE>
    (f) Prior to Closing, Parent shall have made available for inspection to 
the Company true, complete and correct copies and results of any material 
reports, studies, analyses, tests or monitoring possessed or initiated by 
Parent or any of its Subsidiaries pertaining to Hazardous Materials in, on, 
beneath or adjacent to any property currently or formerly owned, operated or 
leased by Parent or any of its Subsidiaries, or regarding Parent's or any of 
its Subsidiaries' compliance with applicable Environmental Laws. 

   4.16 Intellectual Property Rights. (a) Parent and its Subsidiaries own or 
have the right to use, all Intellectual Property individually or in the 
aggregate material to the conduct of the businesses of Parent and its 
Subsidiaries as currently conducted taken as a whole. To the knowledge of 
Parent, neither Parent nor any Subsidiary of Parent is in default (or with 
the giving of notice or lapse of time or both, would be in default) under any 
license to use such Intellectual Property, such Intellectual Property is not 
being infringed by any third party, and neither Parent nor any Subsidiary of 
Parent is infringing any intellectual property of any third party, except for 
such defaults and infringements which, individually or in the aggregate, are 
not having and are not reasonably expected to have a material adverse effect 
on Parent and its Subsidiaries taken as a whole. 

   (b) Either Parent or one of its Subsidiaries currently is listed in the 
records of the appropriate United States, state or foreign agency as the sole 
owner of record for each application and registration included in the 
Intellectual Property, except for any such failure which, individually or in 
the aggregate, is not reasonably expected to have a material adverse effect 
on Parent and its Subsidiaries taken as a whole. 

   (c) Parent and its Subsidiaries, with respect to all Intellectual Property 
owned thereby, have taken or caused to be taken all reasonable steps to 
obtain and retain valid and enforceable Intellectual Property rights therein, 
including the submission of all necessary filings in accordance with the 
legal and administrative requirements of the appropriate jurisdictions, 
except where the failure to do so is not reasonably expected to have a 
material adverse effect on Parent and its Subsidiaries taken as a whole. 

   (d) The consummation of the transaction contemplated hereby will not 
result in the loss or impairment of Parent's or any of its Subsidiaries' 
right to own or use any of the material Intellectual Property nor will it 
require the consent of any Governmental or Regulatory Authority or third 
party except for any such loss, impairment or non-consent which, individually 
or in the aggregate, is not reasonably expected to have a material adverse 
effect on Parent and its Subsidiaries taken as a whole. 

   4.17 Opinion of Financial Advisor. Parent has received the oral opinion of 
Lehman Brothers Inc., dated the date hereof, to the effect that, from a 
financial point of view, the consideration to be paid by Parent in the Merger 
is fair to Parent. 

   4.18 Ownership of Company Common Stock. Neither Parent nor any of its 
Subsidiaries owns any shares of Company Common Stock. No other affiliates of 
Parent beneficially own in the aggregate more than 1 percent of the shares of 
Company Common Stock. 

   4.19 Accounting Matters. (a) To the knowledge of Parent, neither Parent 
nor any of its affiliates has taken or agreed or failed to take any action 
that (without giving effect to any action taken or agreed to be taken by the 
Company or any of its affiliates) would disqualify the treatment of the 
business combination to be effected by the Merger as a pooling of interests 
for accounting purposes. 

   (b) Parent (i) believes, based on discussions with the SEC (as and to the 
extent previously disclosed to the Company), that with respect to Parent, the 
SEC currently would not object to accounting for the Merger as a pooling of 
interests transaction and (ii) has received written advice from Deloitte & 
Touche LLP (addressed to both Parent and the Company) that, with respect to 
Parent, the Merger will qualify as a pooling of interests transaction under 
Opinion 16 of the Accounting Principles Board. 

   4.20 Vote Required. The affirmative vote of at least a majority of the 
votes cast by the holders of record of shares of Parent Common Stock 
represented in person or by proxy at a meeting in which a quorum of 
stockholders is present with respect to the approval of the issuance of 
Parent Common Stock in connection with the Merger and the increase in the 
size of the Board of Directors of Parent in connection with Section 6.11 is 
the only vote of the holders of any class or series of the capital stock of 
Parent that may be required to approve such issuance. 

                              I-25           
<PAGE>
                                   ARTICLE V 

                                  COVENANTS 

   5.01 Covenants of the Company and Parent. At all times from and after the 
date hereof until the Effective Time, the Company and Parent each covenants 
and agrees as to itself and its Subsidiaries that (except as disclosed in 
Section 5.01 of the Company Disclosure Letter or the Parent Disclosure 
Letter, as applicable, or as expressly contemplated or permitted by this 
Agreement, or to the extent that Parent shall otherwise previously consent in 
writing): 

   (a) Ordinary Course. The Company and its Subsidiaries shall conduct their 
businesses only in, and the Company and its Subsidiaries, shall not take any 
action except in the ordinary course consistent with past practice. 

   (b) Without limiting the generality of paragraph (a) of this Section, (i) 
the Company and its Subsidiaries shall use all commercially reasonable 
efforts to preserve intact in all material respects their present business 
organizations and reputation, to keep available the services of their key 
officers and employees, to maintain their assets and properties in good 
working order and condition, ordinary wear and tear excepted, to maintain 
insurance on their tangible assets and businesses in such amounts and against 
such risks and losses as are currently in effect, to preserve their 
relationships with significant customers and suppliers and others having 
significant business dealings with them and to comply in all material 
respects with all laws and orders of all Governmental or Regulatory 
Authorities applicable to them, and (ii) the Company shall, and shall not 
permit any of its Subsidiaries to, except as otherwise expressly provided for 
in this Agreement: 

     (A) amend or propose to amend its certificate or articles of 
    incorporation or bylaws (or other comparable corporate charter documents); 

     (B) (w) declare, set aside or pay any dividends on or make other 
    distributions in respect of any of its capital stock, except that the 
    Company may continue the declaration and payment of regular quarterly cash 
    dividends (including increases consistent with past practice) on Company 
    Common Stock, with usual record and payment dates for such dividends in 
    accordance with past dividend practice, and except for the declaration and 
    payment of dividends by a wholly-owned Subsidiary solely to its parent 
    corporation, (x) split, combine, reclassify or take similar action with 
    respect to any of its capital stock or issue or authorize or propose the 
    issuance of any other securities in respect of, in lieu of or in 
    substitution for shares of its capital stock, (y) adopt a plan of complete 
    or partial liquidation or resolutions providing for or authorizing such 
    liquidation or a dissolution, merger, consolidation, restructuring, 
    recapitalization or other reorganization or (z) directly or indirectly 
    redeem, repurchase or otherwise acquire any shares of its capital stock or 
    any Option with respect thereto; 

     (C) issue, deliver or sell, or authorize or propose the issuance, 
    delivery or sale of, any shares of its capital stock or any Option with 
    respect thereto (other than (w) the issuance of Company Common Stock or 
    stock appreciation or similar rights, as the case may be, pursuant to 
    Company Option Plans or Company Employee Benefit Plans, in each case 
    outstanding on the date of this Agreement and in accordance with their 
    present terms, (x) the issuance of options pursuant to Company Option 
    Plans in accordance with their present terms and only in connection with 
    the hiring of new employees, and the issuance of shares of Company Common 
    Stock upon exercise of such options, (y) the issuance by a wholly-owned 
    Subsidiary of its capital stock to its parent corporation and (z) the 
    issuance of Company Rights and reservation of Company Series A Preferred 
    Stock pursuant to the Company Rights Agreement in accordance with the 
    terms thereof) or modify or amend any right of any holder of outstanding 
    shares of capital stock or Options with respect thereto; 

     (D) acquire (by merging or consolidating with, or by purchasing a 
    substantial equity interest in or a substantial portion of the assets of, 
    or by any other manner) any business or any corporation, partnership, 
    association or other business organization or division thereof or 
    otherwise acquire or agree to acquire any assets other than in the 
    ordinary course of its business consistent with past practice; 

                              I-26           
<PAGE>
      (E) other than dispositions in the ordinary course of its business 
    consistent with past practice, sell, lease, grant any security interest in 
    or otherwise dispose of or encumber any of its assets or properties; 

     (F) except to the extent required by applicable law, (x) permit any 
    material change in (A) any pricing, marketing, purchasing, investment, 
    accounting, financial reporting, inventory, credit, allowance or tax 
    practice or policy or (B) any method of calculating any bad debt, 
    contingency or other reserve for accounting, financial reporting or tax 
    purposes or (y) make any material tax election or settle or compromise any 
    material income tax liability with any Governmental or Regulatory 
    Authority; 

     (G) (x) incur (which shall not be deemed to include entering into credit 
    agreements, lines of credit or similar arrangements until borrowings are 
    made under such arrangements) any indebtedness for borrowed money or 
    guarantee any such indebtedness other than in the ordinary course of its 
    business consistent with past practice, or (y) voluntarily purchase, 
    cancel, prepay or otherwise provide for a complete or partial discharge in 
    advance of a scheduled repayment date with respect to, or waive any right 
    under, any indebtedness for borrowed money other than in the ordinary 
    course of its business consistent with past practice; 

     (H) enter into, adopt, amend in any material respect (except as may be 
    required by applicable law) or terminate any Company Employee Benefit Plan 
    or other agreement, arrangement, plan or policy between the Company or one 
    of its Subsidiaries and one or more of its directors, officers or 
    employees, or, except for normal increases in the ordinary course of 
    business consistent with past practice that, in the aggregate, do not 
    result in a material increase in benefits or compensation expense to the 
    Company and its Subsidiaries taken as a whole, increase in any manner the 
    compensation or fringe benefits of any director, officer or employee or 
    pay any benefit not required by any plan or arrangement in effect as of 
    the date hereof; 

     (I) enter into any Contract or amend or modify any existing Contract, or 
    engage in any new transaction outside the ordinary course of business 
    consistent with past practice or not on an arm's length basis, with any 
    affiliate of such party or any of its Subsidiaries; 

     (J) make any capital expenditures or commitments for additions to plant, 
    property or equipment constituting capital assets except in the ordinary 
    course of business consistent with past practice; 

     (K) make any change in the lines of business in which it participates or 
    is engaged; or 

     (L) enter into any Contract, commitment or arrangement to do or engage in 
    any of the foregoing. 

   (c) Parent shall, and shall not permit any of its Subsidiaries to, except 
as otherwise expressly provided for in this Agreement, announce, enter into 
or commit to enter into any transaction, which entry into, commitment or 
announcement would reasonably be expected to cause a significant delay of the 
date of the mailing of the Proxy Statement or of the scheduled date of either 
of the Stockholders' Meetings. 

   (d) Advice of Changes. Each party shall confer on a regular and frequent 
basis with the other with respect to its business and operations and other 
matters relevant to the Merger, and shall promptly advise the other, orally 
and in writing, of any change or event, including, without limitation, any 
complaint, investigation or hearing by any Governmental or Regulatory 
Authority (or communication indicating the same may be contemplated) or the 
institution or threat of litigation, having, or which, is reasonably expected 
to have a material adverse effect on the Company or Parent, as the case may 
be, and its Subsidiaries taken as a whole or on the ability of the Company or 
Parent, as the case may be, to consummate the transactions contemplated 
hereby; provided that no party shall be required to make any disclosure to 
the extent such disclosure would constitute a violation of any applicable 
law. 

   (e) Notice and Cure. Each of Parent and the Company will notify the other 
of, and will use all commercially reasonable efforts to cure before the 
Closing, any event, transaction or circumstance, as soon as practical after 
it becomes known to such party, that causes or will cause any covenant or 

                              I-27           
<PAGE>
agreement of Parent or the Company under this Agreement to be breached or 
that renders or will render untrue any representation or warranty of Parent 
or the Company contained in this Agreement. Each of Parent and the Company 
also will notify the other in writing of, and will use all commercially 
reasonable efforts to cure, before the Closing, any violation or breach, as 
soon as practical after it becomes known to such party, of any 
representation, warranty, covenant or agreement made by Parent or the 
Company. No notice given pursuant to this paragraph shall have any effect on 
the representations, warranties, covenants or agreements contained in this 
Agreement for purposes of determining satisfaction of any condition contained 
herein. 

   (f) Fulfillment of Conditions. Subject to the terms and conditions of this 
Agreement, each of Parent and the Company will take or cause to be taken all 
commercially reasonable steps necessary or desirable and proceed diligently 
and in good faith to satisfy each condition to the other's obligations 
contained in this Agreement and to consummate and make effective the 
transactions contemplated by this Agreement, and neither Parent nor the 
Company will, nor will it permit any of its Subsidiaries to, take or fail to 
take any action that could be reasonably expected to result in the 
nonfulfillment of any such condition. In addition, Parent will use 
commercially reasonable efforts to cause the conditions set forth in Section 
7.02(g) and the Company will use commercially reasonable efforts to cause the 
conditions set forth in Section 7.02(h) to be satisfied promptly after the 
date hereof, and in any event no later than the date of the mailing of the 
Proxy Statement. 

   5.02 No Solicitations. Prior to the Effective Time, the Company agrees (a) 
that neither it nor any of its affiliates or Subsidiaries shall, and it shall 
cause its Representatives not to, initiate, solicit or encourage (including 
by way of furnishing information), directly or indirectly, any inquiries or 
the making or implementation of any proposal or offer (including, without 
limitation, any proposal or offer to its stockholders) with respect to a 
merger, consolidation or other business combination including the Company or 
any of its Significant Subsidiaries or any acquisition or similar transaction 
(including, without limitation, a tender or exchange offer) involving the 
purchase of (i) all or any significant portion of the assets of the Company 
and its Subsidiaries taken as a whole, (ii) 15% or more of the outstanding 
shares of Company Common Stock or (iii) 15% of the outstanding shares of the 
capital stock of any Significant Subsidiary of the Company (any such proposal 
or offer being hereinafter referred to as an "Alternative Proposal"), or 
engage in any negotiations concerning, or provide any confidential 
information or data to, or have any discussions with, any person or group 
relating to an Alternative Proposal (excluding the transactions contemplated 
by this Agreement), or otherwise facilitate any effort or attempt to make or 
implement an Alternative Proposal; (b) that it will immediately cease and 
cause to be terminated any existing activities, discussions or negotiations 
with any parties with respect to any of the foregoing, and it will take the 
necessary steps to inform such parties of its obligations under this Section; 
and (c) that it will notify Parent immediately if any such inquiries, 
proposals or offers are received by, any such information is requested from, 
or any such negotiations or discussions are sought to be initiated or 
continued with, it or any of such persons; provided, however, that nothing 
contained in this Section 5.02 shall prohibit the Board of Directors of the 
Company from (i) furnishing information to (but only pursuant to a 
confidentiality agreement in customary form and having terms and conditions 
substantially comparable to the Confidentiality Agreement) or entering into 
discussions or negotiations with any person or group that makes an 
unsolicited bona fide Alternative Proposal, if, and only to the extent that, 
(A) the Board of Directors of the Company, based upon the written opinion of 
outside counsel (a copy of which shall be provided promptly to Parent), 
determines in good faith that such action is required for the Board of 
Directors to comply with its fiduciary duties to stockholders imposed by law, 
(B) prior to furnishing such information to, or entering into discussions or 
negotiations with, such person or group, the Company provides written notice 
to Parent to the effect that it is furnishing information to, or entering 
into discussions or negotiations with, such person or group, and (C) the 
Company keeps Parent informed of the status and all material information 
including the identity of such person or group with respect to any such 
discussions or negotiations to the extent such disclosure would not 
constitute a violation of any applicable law; and (ii) to the extent 
required, complying with Rule 14e-2 promulgated under the Exchange Act with 
regard to an Alternative Proposal. 

   5.03 Company Rights Agreement. The Board of Directors of the Company shall 
take all further action (in addition to that referred to in Section 3.19) 
reasonably requested in writing by Parent (including 

                              I-28           
<PAGE>
redeeming the Company Rights immediately prior to the Effective Time or 
amending the Company Rights Agreement) in order to render the Company Rights 
inapplicable to this Agreement, the Merger and the other transactions 
contemplated hereby. Prior to the Effective Time, without the prior written 
consent of Parent, the Company will not take any action to amend the Company 
Rights Agreement or to redeem the Company Rights. 

   5.04 Conduct of Business of Sub. Prior to the Effective Time, except as 
may be required by applicable law and subject to the other provisions of this 
Agreement, Parent shall cause Sub to (a) perform its obligations under this 
Agreement in accordance with its terms, (b) not incur directly or indirectly 
any liabilities or obligations other than those incurred in connection with 
the Merger and the other transactions contemplated hereby, (c) not engage 
directly or indirectly in any business or activities of any type or kind and 
not enter into any agreements or arrangements with any person, or be subject 
to or bound by any obligation or undertaking, which is not contemplated by 
this Agreement and (d) not create, grant or suffer to exist any Lien upon its 
properties or assets which would attach to any properties or assets of the 
Surviving Corporation after the Effective Time. 

   5.05 Third Party Standstill Agreements. During the period from the date of 
this Agreement through the Effective Time, neither the Company nor any of its 
Subsidiaries shall terminate, amend, modify or waive any provision of any 
confidentiality or standstill agreement to which it is a party. During such 
period, the Company shall enforce, to the fullest extent permitted under 
applicable law, the provisions of any such agreement, including, but not 
limited to, by obtaining injunctions to prevent any breaches of such 
agreements and to enforce specifically the terms and provisions thereof in 
any court having jurisdiction. 

   5.06 Purchases of Common Stock of the Other Party. During the period from 
the date hereof through the Effective Time, neither Parent nor any of its 
Subsidiaries or other affiliates will purchase any shares of Company Common 
Stock, and neither the Company nor any of its Subsidiaries or other 
affiliates will purchase any shares of Parent Common Stock. 

                                  ARTICLE VI 

                            ADDITIONAL AGREEMENTS 

   6.01 Access to Information; Confidentiality. (a) Each of the Company and 
Parent shall, and shall cause each of its Subsidiaries to, throughout the 
period from the date hereof to the Effective Time, (i) provide the other 
party and its Representatives with full access, upon reasonable prior notice 
and during normal business hours, to all officers, employees, agents and 
accountants of the Company or Parent, as the case may be, and its 
Subsidiaries and their respective assets, properties, books and records, but 
only to the extent that such access does not unreasonably interfere with the 
business and operations of the Company or Parent, as the case may be, and its 
Subsidiaries, and (ii) furnish promptly to such persons (x) a copy of each 
report, statement, schedule and other document filed or received by the 
Company or Parent, as the case may be, or any of its Subsidiaries pursuant to 
the requirements of federal or state securities laws and each material 
report, statement, schedule and other document filed with any other 
Governmental or Regulatory Authority, and (y) all other information and data 
(including, without limitation, copies of Contracts, Company Employee Benefit 
Plans or Parent Employee Benefit Plans, as the case may be, and other books 
and records) concerning the business and operations of the Company or Parent, 
as the case may be, and its Subsidiaries as the other party or any of such 
other persons reasonably may request. No investigation pursuant to this 
paragraph or otherwise shall affect any representation or warranty contained 
in this Agreement or any condition to the obligations of the parties hereto. 
Any such information or material obtained pursuant to this Section 6.01 that 
constitutes "Evaluation Material" (as such term is defined in the letter 
agreement dated as of July 9, 1996 between the Company and Parent (the 
"Confidentiality Agreement")) shall be governed by the terms of the 
Confidentiality Agreement. 

   (b) Each party will hold, and will use its best efforts to cause its 
Representatives to hold, in strict confidence, unless (i) compelled to 
disclose by judicial or administrative process or by other requirements of 
applicable laws of Governmental or Regulatory Authorities (including, without 
limitation, in 

                              I-29           
<PAGE>
connection with obtaining the necessary approvals of this Agreement or the 
transactions contemplated hereby of Governmental or Regulatory Authorities), 
or (ii) disclosed in an action or proceeding brought by a party hereto in 
pursuit of its rights or in the exercise of its remedies hereunder, all 
documents and information concerning the other party and its Subsidiaries 
furnished to it by such other party or its Representatives in connection with 
this Agreement or the transactions contemplated hereby, except to the extent 
that such documents or information are not included in the term Evaluation 
Material pursuant to the third paragraph of the Confidentiality Agreement. In 
the event that this Agreement is terminated without the transactions 
contemplated hereby having been consummated, upon the request of the Company 
or Parent, as the case may be, the other party will, and will cause its 
Representatives to, promptly redeliver or cause to be redelivered all copies 
of documents and information furnished by the Company or Parent, as the case 
may be, or its Representatives to such party and its Representatives in 
connection with this Agreement or the transactions contemplated hereby and 
destroy or cause to be destroyed all notes, memoranda, summaries, analyses, 
compilations and other writings related thereto or based thereon prepared by 
the Company or Parent, as the case may be, or its Representatives. 

   6.02 Preparation of Registration Statement and Proxy Statement. The 
Company and Parent shall prepare and file with the SEC as soon as reasonably 
practicable after the date hereof but, in any event no later than December 
31, 1996, the Proxy Statement and Parent shall prepare and file with the SEC 
as soon as reasonably practicable after such date, the Registration 
Statement, in which the Proxy Statement will be included as the prospectus. 
Parent and the Company shall use their best efforts to have the Registration 
Statement declared effective by the SEC as promptly as practicable after such 
filing. Parent shall also take any action (other than qualifying as a foreign 
corporation or taking any action which would subject it to service of process 
in any jurisdiction where Parent is not now so qualified or subject) required 
to be taken under applicable state blue sky or securities laws in connection 
with the issuance of Parent Common Stock in connection with the Merger. If at 
any time prior to the Effective Time any event shall occur that should be set 
forth in an amendment of or a supplement to the Registration Statement, 
Parent shall prepare and file with the SEC such amendment or supplement as 
soon thereafter as is reasonably practicable. Parent, Sub and the Company 
shall cooperate with each other in the preparation of the Registration 
Statement and the Proxy Statement and any amendment or supplement thereto, 
and each shall notify the other of the receipt of any comments of the SEC 
with respect to the Registration Statement or the Proxy Statement and of any 
requests by the SEC for any amendment or supplement thereto or for additional 
information, and shall provide to the other promptly copies of all 
correspondence between Parent or the Company, as the case may be, or any of 
its Representatives with respect to the Registration Statement or the Proxy 
Statement. Parent shall give the Company and its counsel the opportunity to 
review the Registration Statement and all responses to requests for 
additional information by and replies to comments of the SEC before their 
being filed with, or sent to, the SEC. Each of the Company, Parent and Sub 
agrees to use its best efforts, after consultation with the other parties 
hereto, to respond promptly to all such comments of and requests by the SEC 
and to cause (x) the Registration Statement to be declared effective by the 
SEC at the earliest practicable time and to be kept effective as long as is 
necessary to consummate the Merger, and (y) the Proxy Statement to be mailed 
to the holders of Company Common Stock and Parent Common Stock entitled to 
vote at the meetings of the stockholders of the Company and Parent at the 
earliest practicable time. 

   6.03 Approval of Stockholders. (a) The Company shall, through its Board of 
Directors, duly call, give notice of, convene and hold a meeting of its 
stockholders (the "Company Stockholders' Meeting" and, together with the 
Parent Stockholders' Meeting, the "Stockholders' Meetings") for the purpose 
of voting on the adoption of this Agreement (the "Company Stockholders' 
Approval") as soon as reasonably practicable after the date hereof. Subject 
to the exercise of fiduciary obligations under applicable law as advised in 
writing by outside counsel (a copy of which will be provided promptly to 
Parent), the Company shall, through its Board of Directors, include in the 
Proxy Statement the recommendation of the Board of Directors of the Company 
that the stockholders of the Company adopt this Agreement, and shall use its 
best efforts to obtain such adoption. At such meeting, Parent shall, and 
shall cause its Subsidiaries to, cause all shares of Company Common Stock 
then owned by Parent or any such Subsidiary to be voted in favor of the 
adoption of this Agreement. 

                              I-30           
<PAGE>
    (b) Parent shall, through its Board of Directors, duly call, give notice 
of, convene and hold a meeting of its stockholders (the "Parent Stockholders' 
Meeting") for the purpose of voting on the issuance of Parent Common Stock in 
the Merger (the "Parent Stockholders' Approval"). Parent shall, through its 
Board of Directors, include in the Proxy Statement the recommendation of the 
Board of Directors of Parent that the stockholders of Parent approve such 
issuances of Parent Common Stock, and shall use its best efforts to obtain 
such approval. At the Parent Stockholders' Meeting, Parent may seek such 
other action by its stockholders as set forth in connection with the 
execution of this agreement a letter of even date herewith delivered to the 
Company. 

   (c) Parent and the Company shall coordinate and cooperate with respect to 
the timing of the Stockholders' Meetings and shall use their best efforts to 
cause the Stockholders' Meetings to be held on the same day and as soon as 
practicable after the date hereof. 

   6.04 Company Affiliates. At least thirty (30) days prior to the Closing 
Date the Company shall deliver a letter to Parent identifying all persons 
who, at the time of the Company Stockholders' Meeting, may, in the Company's 
reasonable judgment, be deemed to be "affiliates" (as such term is used in 
Rule 145 under the Securities Act) of the Company ("Company Affiliates"). The 
Company shall use its best efforts to cause each Company Affiliate to deliver 
to Parent on or prior to the Closing Date a written agreement substantially 
in the form and to the effect of Exhibit A hereto (an "Affiliate Agreement"). 
Parent shall be entitled to issue appropriate stop transfer instructions to 
the transfer agent for the Parent Common Stock, consistent with the terms of 
such Affiliate Agreements. 

   6.05 Stock Exchange Listing. Parent shall use its best efforts to cause 
the shares of Parent Common Stock to be issued in the Merger and under the 
Company Option Plans after the Merger in accordance with this Agreement to be 
approved for listing on the NYSE, subject to official notice of issuance, 
prior to the Closing Date. 

   6.06 Certain Tax Matters. Each of Parent and the Company shall not take or 
fail to take any action which would cause Parent, the Company or their 
respective stockholders (except to the extent that any stockholder of the 
Company may receive cash in lieu of fractional shares) to recognize gain or 
loss for federal income tax purposes as a result of the exchange of Parent 
Common Stock for Company Common Stock in the Merger. 

   6.07 Regulatory and Other Approvals. (a) Subject to the terms and 
conditions of this Agreement and without limiting the provisions of Sections 
6.02 and 6.03, each of the Company and Parent will proceed diligently and in 
good faith to, as promptly as practicable, (a) obtain all consents, approvals 
or actions of, make all filings with and give all notices to Governmental or 
Regulatory Authorities or any other public or private third parties required 
of Parent, the Company or any of their Subsidiaries to consummate the Merger 
and the other matters contemplated hereby, and (b) provide such other 
information and communications to such Governmental or Regulatory Authorities 
or other public or private third parties as the other party or such 
Governmental or Regulatory Authorities or other public or private third 
parties may reasonably request in connection therewith. In addition to and 
not in limitation of the foregoing, each of the parties will (x) take 
promptly all actions necessary to make the filings required of Parent and the 
Company or their affiliates under the HSR Act no later than fifteen business 
days after the date hereof, (y) comply at the earliest practicable date with 
any request for additional information received by such party or its 
affiliates from the Federal Trade Commission (the "FTC") or the Antitrust 
Division of the Department of Justice (the "Antitrust Division") pursuant to 
the HSR Act, and (z) cooperate with the other party in connection with such 
party's filings under the HSR Act and in connection with resolving any 
investigation or other inquiry concerning the Merger or the other matters 
contemplated by this Agreement commenced by either the FTC or the Antitrust 
Division or state attorneys general. 

   6.08 Employee Benefit Plans. (a) Parent shall cause the Company Employee 
Benefit Plans (other than the Company Option Plans) in effect at the date of 
this Agreement to remain in effect until the first anniversary of the 
Effective Time or, to the extent such Company Employee Benefit Plans are not 
continued, Parent will maintain until such date benefit plans which are no 
less favorable, in the aggregate, to the employees covered by such Company 
Employee Benefit Plans. In the case of Company Employee 

                              I-31           
<PAGE>
Benefit Plans which are continued and under which the employees' interests 
are based on Company Common Stock, such interests shall be based on Parent 
Common Stock in an equitable manner; provided, however, that nothing 
contained herein shall be construed as requiring the Company or the Surviving 
Corporation to continue any specific plan. 

   (b) Notwithstanding the provisions of Section 6.08(a), Parent will, and 
will cause the Surviving Corporation to, honor without modification the PHH 
Corporation Corporate Incentive Plan FY 1997 which terminates on April 30, 
1997 provided that the payments pursuant to such plan are (i) consistent with 
past practice, (ii) properly accrued for under generally accepted accounting 
principles and (iii) in the aggregate, less than $10,000,000, and all 
employee severance plans (or policies) and employment and severance 
agreements of the Company or any of its Subsidiaries in existence on the date 
hereof as such agreements shall be in effect in accordance with the terms of 
this Agreement at the Effective Time, as such plans and agreements are 
specified in Section 6.08 of the Company Disclosure Letter. 

   6.09 Company Option Plans. At the Effective Time, each holder of an 
outstanding option to purchase shares of Company Common Stock (a "Company 
Stock Option") under the Company Option Plans, whether vested or unvested, 
shall be entitled to receive in exchange for all of such holder's Company 
Stock Options a number of shares of Parent Common Stock equal to the quotient 
obtained by dividing (a) the excess, if any, of (i) the product of (A) the 
Average Price as of the Company Stockholders' Meeting, (B) the Conversion 
Number and (C) the number of shares of Company Common Stock subject to such 
Company Stock Options, over (ii) the aggregate exercise price of such Company 
Stock Options less any applicable withholding taxes required by any 
Governmental or Regulatory Authority in connection with payment of the 
foregoing amount by (b) the Average Price as of the Company Stockholders' 
Meeting. The provisions of Section 2.02 shall apply mutatis mutandis with 
respect to the foregoing. The Company shall obtain prior to the Closing Date 
all consents, if any, required from each holder of Company Stock Options to 
permit the exchange contemplated by this Section 6.09. 

   6.10 Directors' and Officers' Indemnification and Insurance. (a) The 
Company, and from and after the Effective Time Parent and the Surviving 
Corporation (each, an "Indemnifying Party"), shall indemnify, defend and hold 
harmless each person who is now, or has been at any time prior to the date 
hereof or who becomes prior to the Effective Time, a director or officer of 
the Company or any of its Subsidiaries (the "Indemnified Parties") against 
(i) all losses, claims, damages, costs and expenses (including reasonable 
attorneys' fees), liabilities, judgments and settlement amounts that are paid 
or incurred in connection with any claim, action, suit, proceeding or 
investigation (whether civil, criminal, administrative or investigative and 
whether asserted or claimed prior to, at or after the Effective Time) that is 
based in whole or in part on, or arises in whole or in part out of, the fact 
that such Indemnified Party is or was a director or officer of the Company or 
any of its Subsidiaries and relates to or arises out of any action or 
omission occurring at or prior to the Effective Time ("Indemnified 
Liabilities"), and (ii) all Indemnified Liabilities based in whole or in part 
on, or arising in whole or in part out of, or pertaining to this Agreement or 
the transactions contemplated hereby, in each case to the full extent a 
corporation is permitted under applicable law to indemnify its own directors 
or officers, as the case may be; provided that no Indemnifying Party shall be 
liable for any settlement of any claim effected without its written consent, 
which consent shall not be unreasonably withheld; and provided, further, that 
no Indemnifying Party shall be liable for any Indemnified Liabilities which 
occur as a result of the gross negligence or willful misconduct of the 
Indemnified Party. Without limiting the foregoing, in the event that any such 
claim, action, suit, proceeding or investigation is brought against any 
Indemnified Party (whether arising prior to or after the Effective Time), (w) 
the Indemnifying Parties will pay expenses in advance of the final 
disposition of any such claim, action suit, proceeding or investigation to 
each Indemnified Party to the full extent permitted by applicable law; 
provided that the person to whom expenses are advanced provides any 
undertaking required by applicable law to repay such advance if it is 
ultimately determined that such person is not entitled to indemnification; 
(x) the Indemnified Parties shall retain counsel reasonably satisfactory to 
the Indemnifying Parties; (y) the Indemnifying Parties shall pay all 
reasonable fees and expenses of such counsel for the Indemnified Parties 
(subject to the final sentence of this paragraph) promptly as statements 
therefor are received; and (z) the Indemnifying Parties shall use all 
commercially reasonable efforts to assist in the defense of any such matter. 
Any Indemnified Party wishing to claim 

                              I-32           
<PAGE>
indemnification under this Section, upon learning of any such claim, action, 
suit, proceeding or investigation, shall notify the Indemnifying Parties, but 
the failure so to notify an Indemnifying Party shall not relieve it from any 
liability which it may have under this paragraph except to the extent such 
failure materially prejudices such Indemnifying Party. The Indemnified 
Parties as a group may retain only one law firm to represent them with 
respect to each such matter unless there is, under applicable standards of 
professional conduct, a conflict on any significant issue between the 
positions of any two or more Indemnified Parties. 

   (b) Except to the extent required by law, Parent will keep in effect and 
guarantee performance of the provisions for indemnification of directors or 
officers contained in the certificates or articles of incorporation or bylaws 
(or other comparable charter documents) of the Surviving Corporation and its 
Subsidiaries (which as of the Effective Time shall be those maintained by the 
Company and its Subsidiaries on the date hereof) in such a manner as would 
not adversely affect the rights of any individual who shall have served as a 
director or officer of the Company or any of its Subsidiaries prior to the 
Effective Time to be indemnified by such corporations in respect of their 
serving in such capacities prior to the Effective Time. 

   (c) Parent and the Surviving Corporation shall, until the sixth 
anniversary of the Effective Time, cause to be maintained in effect, to the 
extent available, the policies of directors' and officers' liability 
insurance maintained by the Company and its Subsidiaries as of the date 
hereof (or policies of at least the same coverage and amounts containing 
terms that are no less advantageous to the insured parties) with respect to 
claims arising from facts or events that occurred on or prior to the 
Effective Time; provided that in no event shall Parent or the Surviving 
Corporation be obligated to expend in order to maintain or procure insurance 
coverage pursuant to this paragraph any amount per annum in excess of two 
hundred percent (200%) of the aggregate premiums payable by the Company and 
its Subsidiaries in 1996 (on an annualized basis) for such purpose. 

   (d) The provisions of this Section are intended to be for the benefit of, 
and shall be enforceable by, each Indemnified Party and each party entitled 
to insurance coverage under paragraph (c) above, respectively, and his or her 
heirs and legal representatives, and shall be in addition to any other rights 
an Indemnified Party may have under the certificate or articles of 
incorporation or bylaws of the Surviving Corporation or any of its 
Subsidiaries, under the MGCL or otherwise. 

   6.11 Appointment of Director. Parent shall use its best efforts to cause 
the Board of Directors of Parent to invite Mr. Robert D. Kunisch to become a 
member of the Board of Directors of Parent following the Closing, subject to 
an increase in the size of the Board of Directors of Parent. 

   6.12 Expenses. Except as set forth in Section 8.02, whether or not the 
Merger is consummated, all costs and expenses incurred in connection with 
this Agreement and the transactions contemplated hereby shall be paid by the 
party incurring such cost or expense. 

   6.13 Brokers or Finders. Each of Parent and the Company represents, as to 
itself and its affiliates, that no agent, broker, investment banker, 
financial advisor or other firm or person is or will be entitled to any 
broker's or finder's fee or any other commission or similar fee in connection 
with any of the transactions contemplated by this Agreement except Goldman, 
Sachs & Co. and the Beacon Group, whose fees and expenses will be paid by the 
Company in accordance with the Company's agreements with such firms which 
have previously been provided to Parent, and Lehman Brothers Inc., whose fees 
and expenses will be paid by Parent in accordance with Parent's agreement 
with such firm, and each of Parent and the Company shall indemnify and hold 
the other harmless from and against any and all claims, liabilities or 
obligations with respect to any other such fee or commission or expenses 
related thereto asserted by any person on the basis of any act or statement 
alleged to have been made by such party or its affiliate. 

   6.14 Takeover Statutes. If any "fair price", "moratorium", "control share 
acquisition" or other form of antitakeover statute or regulation shall become 
applicable to the transactions contemplated hereby, the Company and the 
members of the Board of Directors of the Company shall grant such approvals 
and take 

                              I-33           
<PAGE>
such actions as are reasonably necessary so that the transactions 
contemplated hereby may be consummated as promptly as practicable on the 
terms contemplated hereby and thereby and otherwise act to eliminate or 
minimize the effects of such statute or regulation on the transactions 
contemplated hereby and thereby. 

   6.15 Conveyance Taxes. The Company and Parent shall cooperate in the 
preparation, execution and filing of all returns, questionnaires, 
applications or other documents regarding any real property transfer or 
gains, sales, use, transfer, value added, stock transfer and stamp taxes, any 
transfer, recording, registration and other fees, and any similar taxes which 
become payable in connection with the transactions contemplated by this 
Agreement that are required or permitted to be filed on or before the 
Effective Time. The Company shall pay, without deduction or withholding from 
any amount payable to the holders of Company Common Stock, any such taxes or 
fees imposed by any Governmental or Regulatory Authority (and any penalties 
and interest with respect to such taxes and fees), which become payable in 
connection with the transactions contemplated by this Agreement, on behalf of 
the stockholders of the Company. 

   6.16 Pooling of Interests (a) From and after the date hereof and until the 
Effective Time, neither Parent nor the Company nor any of their respective 
Subsidiaries or other affiliates shall take any action, or fail to take any 
action, that would disqualify the treatment of the business combination to be 
effected by the Merger as a "pooling of interests" for accounting purposes. 
Following the Effective Time, Parent shall use all commercially reasonable 
efforts to conduct the business of the Surviving Corporation, and shall cause 
the Surviving Corporation to use all commercially reasonable efforts to 
conduct its business, in a manner that would not jeopardize the 
characterization of the Merger as a "pooling of interests" for accounting 
purposes. 

   (b) Promptly following the Effective Time, and in any event within thirty 
(30) business days following the end of the first calendar month beginning 
thereafter, Parent will publish results covering at least thirty (30) days of 
post-merger combined operations of the Company and Parent, in the form of a 
quarterly earnings report, an effective registration statement filed with the 
Commission, a report to the Commission on Form 10-K, 10-Q, or 8-K, or any 
other public filing or announcement which includes the combined results of 
operations including sales and net income. 

                                 ARTICLE VII 

                                  CONDITIONS 

   7.01 Conditions to Each Party's Obligation to Effect the Merger.  The 
respective obligation of each party to effect the Merger is subject to the 
fulfillment, at or prior to the Closing, of each of the following conditions: 

   (a) Stockholder Approval. This Agreement shall have been adopted by the 
requisite vote of the stockholders of the Company under the MGCL. The 
stockholders of Parent shall have approved the issuance of Parent Common 
Stock in the Merger by the requisite vote under applicable law and under the 
applicable regulations of the NYSE, as the case may be. 

   (b) Registration Statement; State Securities Laws. The Registration 
Statement shall have become effective in accordance with the provisions of 
the Securities Act, and no stop order suspending such effectiveness shall 
have been issued and remain in effect and no proceeding seeking such an order 
shall be pending or threatened. Parent shall have received all state 
securities or "Blue Sky" permits and other authorizations necessary to issue 
the Parent Common Stock pursuant to this Agreement and under the Company 
Option Plans after the Merger. 

   (c) Exchange Listing. The shares of Parent Common Stock issuable to the 
Company's stockholders in the Merger and under the Company Option Plans after 
the Merger in accordance with this Agreement shall have been authorized for 
listing on the NYSE, upon official notice of issuance. 

   (d) HSR Act. Any waiting period (and any extension thereof) applicable to 
the consummation of the Merger under the HSR Act shall have expired or been 
terminated. 

                              I-34           
<PAGE>
    (e) No Injunctions or Restraints. No court of competent jurisdiction or 
other competent Governmental or Regulatory Authority shall have enacted, 
issued, promulgated, enforced or entered any law or order (whether temporary, 
preliminary or permanent) which is then in effect and has the effect of 
making illegal or otherwise restricting, preventing or prohibiting 
consummation of the Merger or the other transactions contemplated by this 
Agreement. 

   (f) Governmental and Regulatory and Other Consents and Approvals. Other 
than the filing provided for by Section 1.03, all consents, approvals and 
actions of, filings with and notices to any Governmental or Regulatory 
Authority or any other public or private third parties required of Parent, 
the Company or any of their Subsidiaries to consummate the Merger and the 
other matters contemplated hereby, the failure of which to be obtained or 
taken (i) is reasonably expected to have a material adverse effect on Parent 
and its Subsidiaries or the Surviving Corporation and its Subsidiaries, in 
each case taken as a whole, or (ii) will result in a violation of any 
criminal laws, shall have been obtained, all in form and substance reasonably 
satisfactory to Parent and the Company. 

   (g) Pooling Letters. Parent and the Company shall have received letters 
from Deloitte & Touche LLP and KPMG Peat Marwick, each dated the date of the 
Proxy Statement and confirmed in writing at the Effective Time and addressed 
to Parent and the Company, respectively, stating that the Merger will qualify 
as a pooling of interests transaction under Opinion 16 of the Accounting 
Principles Board. 

   7.02 Conditions to Obligation of Parent and Sub to Effect the Merger.  The 
obligation of Parent and Sub to effect the Merger is further subject to the 
fulfillment, at or prior to the Closing, of each of the following additional 
conditions (all or any of which may be waived in whole or in part by Parent 
and Sub in their sole discretion): 

   (a) Representations and Warranties. The representations and warranties 
made by the Company in this Agreement shall be true and correct as of the 
Closing Date as though made on and as of the Closing Date or, in the case of 
representations and warranties made as of a specified date earlier than the 
Closing Date, on and as of such earlier date, except as affected by the 
transactions contemplated by this Agreement and except for such failures of 
representations or warranties to be true and correct (without regard to any 
materiality qualifiers contained therein) which, individually or in the 
aggregate, are not having and are not reasonably expected to have a material 
adverse effect on the Company and its Subsidiaries taken as a whole, and the 
Company shall have delivered to Parent a certificate, dated the Closing Date 
and executed in the name and on behalf of the Company by its Chairman of the 
Board, President or any Executive or Senior Vice President, to such effect. 

   (b)  Performance of Obligations. The Company shall have performed and 
complied with, in all material respects, each agreement, covenant and 
obligation required by this Agreement to be so performed or complied with by 
the Company at or prior to the Closing, and the Company shall have delivered 
to Parent a certificate, dated the Closing Date and executed in the name and 
on behalf of the Company by its Chairman of the Board, President or any 
Executive or Senior Vice President, to such effect. 

   (c)  Company Rights Agreement. On or prior to the Closing Date, the 
Company Rights shall not have become exercisable or transferable apart from 
the associated shares of Company Common Stock, no "Share Acquisition Date" or 
"Distribution Date" (as defined in the Company Rights Agreement) shall have 
occurred and the Company Rights shall not have become nonredeemable, in each 
case other than as a result of actions by Parent or any of its affiliates. 

   (d)  Tax Opinion. Parent and Sub shall have received the opinion, based on 
appropriate representations of the Company and Parent, of Skadden, Arps, 
Slate, Meagher & Flom LLP, special counsel to Parent, dated on or about the 
date on which the Registration Statement (or the last amendment thereto) 
shall have become effective, which opinion shall have been confirmed in 
writing on and as of the Closing Date, to the effect that: 

     (i) The Merger will constitute a "reorganization" within the meaning of 
    Section 368(a) of the Code, and the Company, Sub and Parent will each be a 
    party to such reorganization within the meaning of Section 368(b) of the 
    Code; 

                              I-35           
<PAGE>
      (ii) No gain or loss will be recognized by Parent or the Company as a 
    result of the Merger; 

     (iii) No gain or loss will be recognized by the stockholders of the 
    Company upon the exchange of their shares of Company Common Stock solely 
    for shares of Parent Common Stock pursuant to the Merger, except with 
    respect to cash, if any, received in lieu of fractional shares of Parent 
    Common Stock; 

     (iv) The aggregate tax basis of the shares of Parent Common Stock 
    received solely in exchange for shares of Company Common Stock pursuant to 
    the Merger (including fractional shares of Parent Common Stock for which 
    cash is received) will be the same as the aggregate tax basis of the 
    shares of Company Common Stock exchanged therefor; 

     (v) The holding period for shares of Parent Common Stock received in 
    exchange for shares of Company Common Stock pursuant to the Merger will 
    include the holding period of the shares of Company Common Stock exchanged 
    therefor, provided such shares of Company Common Stock were held as 
    capital assets by the stockholder at the Effective Time; and 

     (vi) A stockholder of the Company who receives cash in lieu of a 
    fractional share of Parent Common Stock will recognize gain or loss equal 
    to the difference, if any, between such stockholder's tax basis in such 
    fractional share (as described in clause (iv) above) and the amount of 
    cash received. 

In rendering such opinion, Skadden, Arps, Slate, Meagher & Flom LLP may 
receive and rely upon covenants, agreements, representations and warranties 
contained in a certificate of the Company (the "Company Tax Certificate"), a 
certificate of Parent (the "Parent Tax Certificate"), and other appropriate 
certificates of Parent, the Company and others. 

   (e) Proceedings. All proceedings to be taken on the part of the Company in 
connection with the transactions contemplated by this Agreement and all 
documents incident thereto shall be reasonably satisfactory in form and 
substance to Parent, and Parent shall have received copies of all such 
documents and other evidences as Parent may reasonably request in order to 
establish the consummation of such transactions and the taking of all 
proceedings in connection therewith. 

   (f) Average Price. The Average Price with respect to the Closing Date 
shall be no less than $50.00 (the "Minimum Average Price"), subject to 
adjustment in accordance with Section 2.01(c)(ii). 

   (g) Bank Consent. Parent shall have received the required consents from 
the required banks pursuant to (i) Parent's 364-Day Competitive Advance and 
Revolving Credit Agreement, dated as of October 2, 1996, between Parent, the 
Lenders (as defined therein) and The Chase Manhattan Bank, as administrative 
agent, (ii) Parent's Five Year Competitive Advance and Revolving Credit 
Agreement, dated as of October 2, 1996, between Parent, the Lenders (as 
defined therein) and The Chase Manhattan Bank, as administrative agent, (iii) 
Parent's guaranty of the Credit Agreement, dated as of August 28, 1996, by 
and among Chartwell Leisure Inc., Chartwell Canada Corp., the Banks (as 
defined therein), The Bank of Nova Scotia, as syndication agent, and The 
Chase Manhattan Bank, as Administrative Agent and (iv) a Guaranty of a Credit 
Agreement, by and among Wingate Financial LLC, the Lenders (as defined 
therein) and the Chase Manhattan Bank, as Administrative Agent. 

   (h) Master Credit Agreements. The Company shall have received the required 
consents under, or appropriately refinanced or replaced, the credit 
agreements listed in paragraph 3 of Section 3.04 of the Company Disclosure 
Letter. 

   7.03 Conditions to Obligation of the Company to Effect the Merger. The 
obligation of the Company to effect the Merger is further subject to the 
fulfillment, at or prior to the Closing, of each of the following additional 
conditions (all or any of which may be waived in whole or in part by the 
Company in its sole discretion): 

   (a) Representations and Warranties. The representations and warranties 
made by Parent and Sub in this Agreement shall be true and correct as of the 
Closing Date as though made on and as of the Closing Date or, in the case of 
representations and warranties made as of a specified date earlier than the 
Closing Date, on and as of such earlier date, except as affected by the 
transactions contemplated by this 

                              I-36           
<PAGE>
Agreement and except for such failures of representations or warranties to 
be true and correct (without regard to any materiality qualifiers contained 
therein) which, individually or in the aggregate, are not having and are not 
reasonably expected to have a material adverse effect on Parent and its 
Subsidiaries taken as a whole, and Parent and Sub shall each have delivered 
to the Company a certificate, dated the Closing Date and executed in the name 
and on behalf of Parent by its Chairman of the Board, President or any 
Executive Vice President and in the name and on behalf of Sub by its Chairman 
of the Board, President or any Vice President, to such effect. 

   (b) Performance of Obligations. Parent and Sub shall have performed and 
complied with, in all material respects, each agreement, covenant and 
obligation required by this Agreement to be so performed or complied with by 
Parent or Sub at or prior to the Closing, and Parent and Sub shall each have 
delivered to the Company a certificate, dated the Closing Date and executed 
in the name and on behalf of Parent by its Chairman of the Board, President 
or any Executive Vice President and in the name and on behalf of Sub by its 
Chairman of the Board, President or any Vice President, to such effect. 

   (c) Tax Opinion. The Company shall have received the opinion, based on 
appropriate representations of the Company and Parent, of Piper & Marbury 
L.L.P., special counsel to the Company, dated on or about the date on which 
the Registration Statement (or the last amendment thereto) shall have become 
effective, which opinion shall have been confirmed in writing on and as of 
the Closing Date to the effect that: 

     (i) The Merger will constitute a "reorganization" within the meaning of 
    Section 368(a) of the Code, and the Company, Sub and Parent will each be a 
    party to such reorganization within the meaning of Section 368(b) of the 
    Code; 

     (ii) No gain or loss will be recognized by Parent or the Company as a 
    result of the Merger; 

     (iii) No gain or loss will be recognized by the stockholders of the 
    Company upon the exchange of their shares of Company Common Stock solely 
    for shares of Parent Common Stock pursuant to the Merger, except with 
    respect to cash, if any, received in lieu of fractional shares of Parent 
    Common Stock; 

     (iv) The aggregate tax basis of the shares of Parent Common Stock 
    received solely in exchange for shares of Company Common Stock pursuant to 
    the Merger (including fractional shares of Parent Common Stock for which 
    cash is received) will be the same as the aggregate tax basis of the 
    shares of Company Common Stock exchanged therefor; 

     (v) The holding period for shares of Parent Common Stock received in 
    exchange for shares of Company Common Stock pursuant to the Merger will 
    include the holding period of the shares of Company Common Stock exchanged 
    therefor, provided such shares of Company Common Stock were held as 
    capital assets by the stockholder at the Effective Time; and 

     (vi) A stockholder of the Company who receives cash in lieu of a 
    fractional share of Parent Common Stock will recognize gain or loss equal 
    to the difference, if any, between such stockholder's tax basis in such 
    fractional share (as described in clause (iv) above) and the amount of 
    cash received. 

In rendering such opinion, Piper & Marbury L.L.P. may receive and rely upon 
covenants, agreements, representations and warranties contained in the 
Company Tax Certificate, the Parent Tax Certificate, and other appropriate 
certificates of Parent, the Company and others. 

   (d) Proceedings. All proceedings to be taken on the part of Parent and Sub 
in connection with the transactions contemplated by this Agreement and all 
documents incident thereto shall be reasonably satisfactory in form and 
substance to the Company, and the Company shall have received copies of all 
such documents and other evidences as the Company may reasonably request in 
order to establish the consummation of such transactions and the taking of 
all proceedings in connection therewith. 

   (e) Average Price. The Average Price with respect to the Closing Date 
shall be no less than the Minimum Average Price, subject to adjustment in 
accordance with Section 2.01(c)(ii). 

                              I-37           
<PAGE>
                                 ARTICLE VIII 
                      TERMINATION, AMENDMENT AND WAIVER 

   8.01 Termination.  This Agreement may be terminated, and the transactions 
contemplated hereby may be abandoned, at any time prior to the Effective 
Time, whether prior to or after the Company Stockholders' Approval: 

   (a) By mutual written agreement of the parties hereto duly authorized by 
action taken by or on behalf of their respective Boards of Directors; 

   (b) By either the Company or Parent upon notification to the 
non-terminating party by the terminating party: 

     (i) at any time after June 16, 1997 if the Merger shall not have been 
    consummated on or prior to such date and such failure to consummate the 
    Merger is not caused by a breach of this Agreement by the terminating 
    party; 

     (ii) if (A) the Company Stockholders' Approval (under the MGCL) or (B) 
    Parent Stockholders' Approval (under applicable law and under the 
    applicable regulations of the NYSE), as the case may be, shall not be 
    obtained by reason of the failure to obtain the requisite vote upon a vote 
    held at a meeting of such stockholders, or any adjournment thereof, called 
    therefor; 

     (iii) if there has been a material breach of any representation, 
    warranty, covenant or agreement on the part of the non-terminating party 
    set forth in this Agreement, which breach is not curable or, if curable, 
    has not been cured within thirty (30) days following receipt by the 
    non-terminating party of notice of such breach from the terminating party; 
    or 

     (iv) if any court of competent jurisdiction or other competent 
    Governmental or Regulatory Authority shall have issued an order making 
    illegal or otherwise restricting, preventing or prohibiting the Merger and 
    such order shall have become final and nonappealable; 

   (c) By the Company if (i) the Board of Directors of the Company determines 
in good faith, based upon the written opinion of outside counsel (a copy of 
which shall be provided promptly to Parent), that termination of the 
Agreement is required for the Board of Directors to comply with its fiduciary 
duties to stockholders imposed by law by reason of an unsolicited bona fide 
Alternative Proposal having been made; provided that the Company shall have 
complied with the provisions of clauses (B) and (C) of Section 5.02 and shall 
notify Parent at least 48 hours in advance of its intention to terminate this 
Agreement or enter into a definitive agreement with respect to such 
Alternative Proposal; (ii) if at any time after the Company Stockholders' 
Meeting, the Average Price with respect to any date thereafter shall be less 
than the Minimum Average Price, subject to adjustment in accordance with 
Section 2.01(c)(ii); or (iii) the Board of Directors of Parent shall have 
withdrawn or modified in a manner materially adverse to the Company its 
approval or recommendation of this Agreement or the Merger; 

   (d) By Parent if the Board of Directors of the Company (or any committee 
thereof) shall have withdrawn or modified in a manner materially adverse to 
Parent its approval or recommendation of this Agreement or the Merger or 
shall have recommended an Alternative Proposal to the stockholders of the 
Company; or 

   (e) By Parent if at any time after the Company Stockholders' Meeting, the 
Average Price with respect to any date thereafter shall be less than the 
Minimum Average Price, subject to adjustment in accordance with Section 
2.01(c)(ii). 

   8.02 Effect of Termination. (a) If this Agreement is validly terminated by 
either the Company or Parent pursuant to Section 8.01, this Agreement will 
forthwith become null and void and there will be no liability or obligation 
on the part of either the Company or Parent (or any of their respective 
Representatives or affiliates), except (i) that the provisions of Sections 
6.01(b), 6.12 and 6.13 and this Section 8.02 will continue to apply following 
any such termination, (ii) that nothing contained herein shall relieve any 
party hereto from liability for wilful breach of its representations, 
warranties, covenants or agreements contained in this Agreement and (iii) as 
provided in paragraph (b) below. The effectiveness of any termination under 
this Agreement shall be subject to the payments required to be made pursuant 
to paragraph (b) below being so made. 

                              I-38           
<PAGE>
    (b) (i) If this Agreement is terminated by (x) the Company pursuant to 
Section 8.01(c)(i) or (y) by Parent pursuant to Section 8.01(d), then the 
Company shall pay or cause to be paid to Parent, by wire transfer of same day 
funds on the day of such termination, a termination fee of $50,000,000. 

   (ii) In the event that (x) this Agreement is terminated by either party 
pursuant to Section 8.01(b)(ii)(A) and (y) prior to such termination any 
person or group shall have made an Alternative Proposal, then the Company 
shall pay or cause to be paid to Parent, by wire transfer of same day funds 
upon receipt of appropriate documentation therefor, Parent's documented 
out-of-pocket expenses relating to this Agreement and the transactions 
contemplated hereby; provided, however, that such expenses shall not exceed 
$2,500,000. In the event that within one year after the date of such 
termination the Company enters into an agreement with the person or group 
that made such Alternative Proposal, then the Company will pay to Parent, by 
wire transfer of same day funds on the closing date of such transaction, a 
termination fee of $50,000,000 (less any amounts paid pursuant to the 
foregoing sentence). 

   (iii) In the event that this Agreement is terminated by either party 
pursuant to Section 8.01(b)(ii)(B), then Parent shall pay or cause to be paid 
to the Company, by wire transfer of same day funds upon receipt of 
appropriate documentation therefor, the Company's documented out-of-pocket 
expenses relating to this Agreement and the transactions contemplated hereby; 
provided, however, that such expenses shall not exceed $2,500,000. 

   (c) The parties acknowledges that the agreements contained in this Section 
8.02 are an integral part of the transactions contemplated by this Agreement, 
and that, without these agreements, the parties hereto would not enter into 
this Agreement; accordingly, if either party fails promptly to pay the amount 
due pursuant to this Section 8.02, and in order to obtain such payment, 
either party commences a suit which results in a judgment against the 
non-paying party for the fee set forth in this Section 8.02, the non-paying 
party shall pay to the other party as the case may be, its cost and expenses 
(including reasonable attorney's fees and expenses) in connection with such 
suit, together with interest on the amount of the fee at the prime rate of 
Citibank N.A. in effect on the date such payment was required to be made. 

   8.03 Amendment. This Agreement may be amended, supplemented or modified by 
action taken by or on behalf of the respective Boards of Directors of the 
parties hereto at any time prior to the Effective Time, whether prior to or 
after the Company Stockholders' Approval shall have been obtained, but after 
such adoption and approval only to the extent permitted by applicable law. No 
such amendment, supplement or modification shall be effective unless set 
forth in a written instrument duly executed by or on behalf of each party 
hereto. 

   8.04 Waiver. At any time prior to the Effective Time any party hereto, by 
action taken by or on behalf of its Board of Directors, may to the extent 
permitted by applicable law (i) extend the time for the performance of any of 
the obligations or other acts of the other parties hereto, (ii) waive any 
inaccuracies in the representations and warranties of the other parties 
hereto contained herein or in any document delivered pursuant hereto or (iii) 
waive compliance with any of the covenants, agreements or conditions of the 
other parties hereto contained herein. No such extension or waiver shall be 
effective unless set forth in a written instrument duly executed by or on 
behalf of the party extending the time of performance or waiving any such 
inaccuracy or non-compliance. No waiver by any party of any term or condition 
of this Agreement, in any one or more instances, shall be deemed to be or 
construed as a waiver of the same or any other term or condition of this 
Agreement on any future occasion. 

                                  ARTICLE IX 
                              GENERAL PROVISIONS 

   9.01 Non-Survival of Representations, Warranties, Covenants and 
Agreements. The representations, warranties, covenants and agreements 
contained in this Agreement or in any instrument delivered pursuant to this 
Agreement shall not survive the Merger but shall terminate at the Effective 
Time, except for the agreements contained in Article I and Article II, in 
Sections 6.01(b), 6.06, 6.08, 6.09, 6.10, 6.11, 

                              I-39           
<PAGE>
6.12, 6.13, 6.14 and 6.15 and 6.16, this Article IX, the covenants, 
agreements, representations and warranties contained in the Company Tax 
Certificate and Parent Tax Certificate and the agreements of the "affiliates" 
of the Company delivered pursuant to Section 6.04, which shall survive the 
Effective Time. 

   9.02 Notices. All notices, requests and other communications hereunder 
must be in writing and will be deemed to have been duly given only if 
delivered personally or by facsimile transmission or mailed (first class 
postage prepaid) to the parties at the following addresses or facsimile 
numbers: 

    If to Parent or Sub, to: 
    HFS INCORPORATED 
    6 Sylvan Way 
    Parsippany, New Jersey 07054 
    Facsimile No.: 201-359-5335 
    Attn: General Counsel 

    with a copy to: 

    Skadden, Arps, Slate, Meagher & Flom LLP 
    919 Third Avenue 
    New York, New York 10022 
    Facsimile No.: 212-735-2000 
    Attn: David Fox, Esq. 

    If to the Company, to: 

    PHH CORPORATION 
    11333 McCormick Road 
    Hunt Valley, Maryland 21031 
    Facsimile No.: 410-771-2293 
    Attn: General Counsel 

    with a copy to: 

    Piper & Marbury L.L.P. 
    Charles Center South 
    36 South Charles Street 
    Baltimore, Maryland 21201-3018 
    Facsimile No.: 410-576-5052 
    Attn: Larry P. Scriggins, Esq. 

    and 

    Milbank, Tweed, Hadley & McCloy 
    1 Chase Manhattan Plaza 
    New York, New York 10005 
    Facsimile No.: 212-530-0283 
    Attn: Lawrence Lederman, Esq. 

All such notices, requests and other communications will (i) if delivered 
personally to the address as provided in this Section, be deemed given upon 
delivery, (ii) if delivered by facsimile transmission to the facsimile number 
as provided in this Section, be deemed given upon receipt, and (iii) if 
delivered by mail in the manner described above to the address as provided in 
this Section, be deemed given upon receipt (in each case regardless of 
whether such notice, request or other communication is received by any other 
person to whom a copy of such notice, request or other communication is to be 
delivered pursuant to this Section). Any party from time to time may change 
its address, facsimile number or other information for the purpose of notices 
to that party by giving notice specifying such change to the other parties 
hereto. 

   9.03 Entire Agreement; Incorporation of Exhibits.  (a) This Agreement 
supersedes all prior discussions and agreements among the parties hereto with 
respect to the subject matter hereof, other than 

                              I-40           
<PAGE>
the Confidentiality Agreement, which shall survive the execution and 
delivery of this Agreement in accordance with its terms, and contains, 
together with the Confidentiality Agreement, the sole and entire agreement 
among the parties hereto with respect to the subject matter hereof. 

   (b) The Company Disclosure Letter, the Parent Disclosure Letter and any 
Exhibit attached to this Agreement and referred to herein are hereby 
incorporated herein and made a part hereof for all purposes as if fully set 
forth herein. 

   9.04 Public Announcements.  Except as otherwise required by law or the 
rules of any applicable securities exchange or national market system, so 
long as this Agreement is in effect, Parent and the Company will not, and 
will not permit any of their respective Representatives to, issue or cause 
the publication of any press release or make any other public announcement 
with respect to the transactions contemplated by this Agreement without the 
consent of the other party, which consent shall not be unreasonably withheld. 
Parent and the Company will cooperate with each other in the development and 
distribution of all press releases and other public announcements with 
respect to this Agreement and the transactions contemplated hereby, and will 
furnish the other with drafts of any such releases and announcements as far 
in advance as practicable. 

   9.05 No Third Party Beneficiary. The terms and provisions of this 
Agreement are intended solely for the benefit of each party hereto and their 
respective successors or permitted assigns, and except as provided in 
Sections 6.08 and 6.10 (which are intended to be for the benefit of the 
persons entitled to therein, and may be enforced by any of such persons) or 
as otherwise expressly provided for herein, it is not the intention of the 
parties to confer third-party beneficiary rights upon any other person. 

   9.06 No Assignment; Binding Effect. Neither this Agreement nor any right, 
interest or obligation hereunder may be assigned by any party hereto without 
the prior written consent of the other parties hereto and any attempt to do 
so will be void, except that Sub may assign any or all of its rights, 
interests and obligations hereunder to another direct or indirect 
wholly-owned Subsidiary of Parent, provided that any such Subsidiary agrees 
in writing to be bound by all of the terms, conditions and provisions 
contained herein. Subject to the preceding sentence, this Agreement is 
binding upon, inures to the benefit of and is enforceable by the parties 
hereto and their respective successors and assigns. 

   9.07 Headings. The headings used in this Agreement have been inserted for 
convenience of reference only and do not define, modify or limit the 
provisions hereof. 

   9.08 Invalid Provisions. If any provision of this Agreement is held to be 
illegal, invalid or unenforceable under any present or future law or order, 
and if the rights or obligations of any party hereto under this Agreement 
will not be materially and adversely affected thereby, (i) such provision 
will be fully severable, (ii) this Agreement will be construed and enforced 
as if such illegal, invalid or unenforceable provision had never comprised a 
part hereof, and (iii) the remaining provisions of this Agreement will remain 
in full force and effect and will not be affected by the illegal, invalid or 
unenforceable provision or by its severance herefrom. 

   9.09 Governing Law. Except to the extent that the MGCL is mandatorily 
applicable to the Merger and the rights of the stockholders of the 
Constituent Corporations, this Agreement shall be governed by and construed 
in accordance with the laws of the State of New York applicable to a contract 
executed and performed in such State, without giving effect to the conflicts 
of laws principles thereof. 

   9.10 Enforcement of Agreement. The parties hereto agree that irreparable 
damage would occur in the event that any of the provisions of this Agreement 
was not performed in accordance with its specified terms or was otherwise 
breached. It is accordingly agreed that the parties shall be entitled to an 
injunction or injunctions to prevent breaches of this Agreement and to 
enforce specifically the terms and provisions hereof in any court of 
competent jurisdiction, this being in addition to any other remedy to which 
they are entitled at law or in equity. 

   9.11 Certain Definitions. As used in this Agreement: 

   (a) except as provided in Section 6.04, the term "affiliate," as applied 
to any person, shall mean any other person directly or indirectly 
controlling, controlled by, or under common control with, that person; 

                              I-41           
<PAGE>
for purposes of this definition, "control" (including, with correlative 
meanings, the terms "controlling," "controlled by" and "under common control 
with"), as applied to any person, means the possession, directly or 
indirectly, of the power to direct or cause the direction of the management 
and policies of that person, whether through the ownership of voting 
securities, by contract or otherwise; 

   (b) a person will be deemed to "beneficially" own securities if such 
person would be the beneficial owner of such securities under Rule 13d-3 
under the Exchange Act, including securities which such person has the right 
to acquire (whether such right is exercisable immediately or only after the 
passage of time); 

   (c) the term "business day" means a day other than Saturday, Sunday or any 
day on which banks located in the States of Maryland and New York are 
authorized or obligated to close; 

   (d) the term "knowledge" or any similar formulation of "knowledge" shall 
mean, with respect to the Company, the knowledge of the Company's senior 
executive officers, and with respect to Parent, the knowledge of Parent's 
senior executive officers; 

   (e) any reference to any event, change or effect being "material" or 
"materially adverse" or having a "material adverse effect" on or with respect 
to an entity (or group of entities taken as a whole) means (i) such event, 
change or effect is material or materially adverse, as the case may be, to 
(A) the business, properties, assets, liabilities, financial condition or 
results of operations of such entity (or of such group of entities) taken as 
a whole, (B) the validity or enforceability of this Agreement, or (C) the 
ability of the Company, Parent or any of their Subsidiaries to consummate the 
transactions contemplated by this Agreement and (ii) any breach (other than 
an insignificant breach) of the representation contained in the second 
sentence of Section 3.02, or Section 4.02, as applicable; 

   (f) the term "person" shall include individuals, corporations, 
partnerships, trusts, other entities and groups (which term shall include a 
"group" as such term is defined in Section 13(d)(3) of the Exchange Act); 

   (g) the "Representatives" of any entity means such entity's directors, 
officers, employees, legal, investment banking and financial advisors, 
accountants and any other agents and representatives; 

   (h) the term "Significant Subsidiaries" means, with respect to any party, 
the Subsidiaries of such party which constitute "significant subsidiaries" 
under Rule 405 promulgated by the SEC under the Securities Act; 

   (i) the term "Subsidiary" means, with respect to any party, any 
corporation or other organization, whether incorporated or unincorporated, of 
which more than fifty percent (50%) of either the equity interests in, or the 
voting control of, such corporation or other organization is, directly or 
indirectly through Subsidiaries or otherwise, beneficially owned by such 
party; 

   (j) the term "Recent Company SEC Reports" means the Company SEC Reports 
set forth in Section 9.11(j) of the Company Disclosure Letter; and 

   (k) the term "Recent Parent SEC Reports" means the Parent SEC Reports set 
forth in Section 9.11(k) of the Parent Disclosure Letter. 

   9.12 Counterparts. This Agreement may be executed in any number of 
counterparts, each of which will be deemed an original, but all of which 
together will constitute one and the same instrument. 

                              I-42           
<PAGE>
   IN WITNESS WHEREOF, each party hereto has caused this Agreement to be 
signed by its officer thereunto duly authorized as of the date first above 
written. 

<TABLE>
<CAPTION>
<S>                          <C>
 Attest:                                 HFS INCORPORATED 

/s/ James E. Buckman         By: /s/ Henry Silverman 
- ----------------------------     ------------------------------------ 
          Secretary              Name: Henry Silverman 
                                 Title: Chairman and Chief Executive 
                                        Officer 

Attest:                      MERCURY ACQ. CORP. 

/s/ Christopher J. King      By: /s/ James E. Buckman 
- ----------------------------     ------------------------------------ 
     Assistant Secretary         Name: James E. Buckman 
                                 Title: Vice President and Secretary 

Attest:                      PHH CORPORATION 
/s/ Samuel H. Wright         By: /s/ Robert D. Kunisch 
- ----------------------------     ------------------------------------ 
          Secretary              Name: Robert D. Kunisch 
                                 Title: Chairman and Chief Executive 
                                        Officer 

</TABLE>

                              I-43           
<PAGE>
                                                                     EXHIBIT A 

                       [Form of Affiliate's Agreement] 

                                                                   [Date] 

[Name and address of Parent] 

Ladies and Gentlemen: 

   I have been advised that as of the date hereof I may be deemed to be an 
"affiliate" of      , a Maryland corporation (the "Company"), as that term is 
defined for purposes of paragraphs (c) and (d) of Rule 145 of the rules and 
regulations (the "Rules and Regulations") of the Securities and Exchange 
Commission (the "Commission") under the Securities Act of 1933, as amended 
(the "Act"). Neither my entering into this agreement, nor anything contained 
herein, shall be deemed an admission on my part that I am such an 
"affiliate". 

   Pursuant to the terms of the Agreement and Plan of Merger dated as of 
   , 1996 (the "Merger Agreement"), among HFS Incorporated, a Delaware 
corporation ("Parent"), Mercury Acq. Corp., a Maryland corporation ("Sub"), 
and the Company providing for the merger of Sub with and into the Company 
(the "Merger"), and as a result of the Merger, I may receive shares of 
Parent's common stock, par value $     per share (the "Parent Securities"), 
in exchange for the shares of common stock, without par value, of the Company 
owned by me at the Effective Time (as defined in the Merger Agreement) of the 
Merger. 

   I represent and warrant to Parent that in such event: 

   A. I shall not make any sale, transfer or other disposition of the Parent 
Securities in violation of the Act or the Rules and Regulations. 

   B. I have carefully read this letter and the Merger Agreement and 
discussed its requirements and other applicable limitations upon my ability 
to sell, transfer or otherwise dispose of Parent Securities, to the extent I 
felt necessary, with my counsel or counsel for the Company. 

   C. I have been advised that the issuance of Parent Securities to me 
pursuant to the Merger has been registered with the Commission under the Act 
on a Registration Statement on Form S-4. However, I have also been advised 
that, since at the time the Merger was submitted for a vote of the 
stockholders of the Company I may have been deemed to have been an affiliate 
of the Company and a distribution by me of Parent Securities has not been 
registered under the Act, the Parent Securities must be held by me 
indefinitely unless (i) a distribution of Parent Securities by me has been 
registered under the Act, (ii) a sale of Parent Securities by me is made in 
conformity with the volume and other limitations of Rule 145 promulgated by 
the Commission under the Act or (iii) in the opinion of counsel reasonably 
acceptable to Parent, some other exemption from registration is available 
with respect to a proposed sale, transfer or other disposition of the Parent 
Securities by me. 

   D. I understand that Parent is under no obligation to register the sale, 
transfer or other disposition of Parent Securities by me or on my behalf or 
to take any other action necessary in order to make compliance with an 
exemption from registration available. 

   E. I also understand that stop transfer instructions will be given to 
Parent's transfer agents with respect to the Parent Securities. 

   F. I also understand that unless the transfer by me of my Parent 
Securities has been registered under the Act or is a sale made in conformity 
with the provisions of Rule 145, Parent reserves the right to put the 
following legend on the certificates issued to my transferee: 

     "The shares represented by this certificate have not been registered 
    under the Securities Act of 1933, as amended, and were acquired from a 
    person who received such shares in a transaction to which Rule 145 
    promulgated under such Act applies. The shares have been acquired by the 
    holder not with a view to, or for resale in connection with, any 
    distribution thereof within the meaning of such Act and may not be sold, 
    pledged or otherwise transferred except in accordance with an exemption 
    from the registration requirements of such Act." 

                              I-44           
<PAGE>
    I further represent to and covenant with Parent and the Company that I 
have not, within the thirty (30) days prior to the Effective Time (as defined 
in the Merger Agreement), sold, transferred or otherwise disposed of any 
shares of the capital stock of Parent or the Company held by me and that I 
will not sell, transfer or otherwise dispose of any shares of Parent 
Securities received by me in the Merger or other shares of the capital stock 
of Parent until after such time as results covering at least thirty (30) days 
of combined operations of the Company and Parent have been published by 
Parent, in the form of a quarterly earnings report, an effective registration 
statement filed with the Commission, a report to the Commission on Form 10-K, 
10-Q, or 8-K, or any other public filing or announcement which includes the 
combined results of operations. Parent agrees to publish such results within 
the period set forth in Section 6.16(b) of the Merger Agreement. 

   By its acceptance hereof, Parent agrees, for a period of two years after 
the Effective Time, that it will file on a timely basis all reports required 
to be filed by it pursuant to Section 13 of the Securities Exchange Act of 
1934, as amended, so that the public information provisions of Rule 144(c) 
under the Act are satisfied and the resale provisions of Rules 145(d)(1) and 
(2) under the Act are therefore available to me in the event I desire to 
transfer any Parent Securities issued to me in the Merger. 

                                          Very truly yours,


                                          ----------------------------------- 
                                          Name: 

Accepted this      day of 
     ,     , by: 
HFS INCORPORATED 


By ----------------------
   Name: 
   Title: 

                              I-45           




<PAGE>
                                                                     ANNEX II 

                               LEHMAN BROTHERS 

March 27, 1997 

Board of Directors 
HFS Incorporated 
6 Sylvan Way 
Parsippany, New Jersey 07054 

Members of the Board: 

   We understand that HFS Incorporated ("HFS" or the "Company") proposes to 
acquire all of the outstanding capital stock of PHH Corporation ("PHH") by 
means of a merger and the issuance of shares of HFS common stock in exchange 
for all of the issued and outstanding shares of PHH common stock (the 
"Proposed Transaction"). Pursuant to the Proposed Transaction each of the 
outstanding shares of PHH will be converted into the right to receive the 
fraction of a share of HFS common stock (the "Conversion Number") determined 
by dividing $49.50 by the average price per share of HFS common stock (the 
"HFS Average Stock Price") over the twenty trading days ending five trading 
days before the meeting of the stockholders of PHH to be held to consider the 
Proposed Transaction (the "PHH Stockholder Meeting"); provided, however, that 
in no event will the Conversion Number be greater than 0.8250 or less than 
0.6111. Therefore, if the HFS Average Stock Price is equal to or greater than 
$60.00 but not more than $81.00, then each share of PHH common stock will be 
exchanged for that fraction of a share of HFS common stock having a value of 
$49.50. If the HFS Average Stock Price calculated with respect to the PHH 
Stockholder Meeting is less than $60.00 or more than $81.00, then the 
Conversion Number shall become fixed at 0.8250 and 0.6111, respectively, 
resulting in a variable consideration for each share of PHH common stock 
based upon the HFS Average Stock Price. In the event that the HFS Average 
Stock Price is less than $50.00 per share calculated with respect to any date 
after the PHH Stockholder Meeting up to and including the consummation of the 
Proposed Transaction, both HFS and PHH will have the right to terminate the 
Proposed Transaction. Additionally, it is contemplated that options to 
purchase PHH common stock ("PHH Options") will be converted into that number 
of shares of HFS common stock equal to the result of (i) the excess, if any, 
of the sum of (A) the product of the number of shares of PHH common stock 
subject to PHH Options multiplied by the Conversion Number, further 
multiplied by the HFS Average Stock Price as of the PHH Stockholder Meeting, 
less (B) the aggregate exercise price of the PHH Options, less (C) any 
applicable withholding taxes, divided by (ii) the HFS Average Stock Price as 
of the PHH Stockholder Meeting. The terms and conditions of the Proposed 
Transaction are set forth in more detail in the Agreement and Plan of Merger 
dated November 10, 1996, between HFS and PHH (the "Agreement"). 

   We have been requested by the Board of Directors of the Company to render 
our opinion with respect to the fairness, from a financial point of view, to 
the Company of the consideration to be paid by the Company in the Proposed 
Transaction. We have not been requested to opine as to, and our opinion does 
not in any manner address, the Company's underlying business decision to 
proceed with or effect the Proposed Transaction. 

   In arriving at our opinion, we reviewed and analyzed: (1) the Agreement 
and specific terms of the Proposed Transaction, (2) publicly available 
information concerning PHH and the Company that we believe to be relevant to 
our analysis, (3) financial and operating information with respect to the 
business, operations and prospects of PHH furnished to us by PHH or the 
Company, including presentations made by PHH management to the Company and 
projections of future financial performance of PHH prepared by PHH 
management, (4) financial and operating information with respect to the 
business, operations and prospects of the Company furnished to us by the 
Company, (5) a comparison of historical financial results and the present 
financial condition of PHH with those of other companies that we deemed 
relevant, (6) a comparison of historical financial results and the present 
financial condition of the Company with those of other companies that we 
deemed relevant, (7) the strategic benefits, operating synergies and cost 

                               II-1           
<PAGE>
savings estimated by the management of the Company in connection with the 
combination of the businesses of PHH and the Company, (8) the potential pro 
forma impact on the Company of the Proposed Transaction, and (9) a comparison 
of the financial terms of the Proposed Transaction with the financial terms 
of certain other recent transactions that we deemed relevant. In addition, we 
have had discussions with the management of PHH and the Company concerning 
their respective businesses, operations, assets, financial conditions and 
prospects and the strategic benefits, operating synergies and cost savings 
expected to result from a combination of their businesses and have undertaken 
such other studies, analyses and investigations as we deemed appropriate. 

   In arriving at our opinion, we have assumed and relied upon the accuracy 
and completeness of the financial and other information used by us without 
assuming any responsibility for the independent verification of such 
information and have further relied upon the assurances of the managements of 
PHH and the Company that they are not aware of any facts that would make such 
information inaccurate or misleading. With respect to the financial 
projections of PHH, upon advice of the Company we have assumed that such 
projections have been reasonably prepared on a basis reflecting the best 
currently available estimates and judgments of the management of PHH as to 
the future financial performance of PHH and that PHH will perform 
substantially in accordance with such projections. With respect to the 
financial projections for the Company, upon advice of the Company we have 
assumed that such projections have been reasonably prepared on a basis 
reflecting the best currently available estimates and judgments of the 
management of the Company as to the future financial performance of the 
Company and that the Company will perform substantially in accordance with 
such projections. In arriving at our opinion, we have not conducted a 
physical inspection of the properties or facilities of PHH or the Company and 
have not made or obtained any evaluations or appraisals of the assets or 
liabilities of PHH or the Company, except for an evaluation of PHH's mortgage 
servicing portfolio based upon data supplied and representations made to us 
by PHH. Upon the advice of the Company and its legal and accounting advisors, 
we have assumed that the Proposed Transaction will qualify (i) for 
pooling-of-interests accounting treatment and (ii) as a reorganization within 
the meaning of Section 368(a) of the Internal Revenue Code of 1986, as 
amended, and therefore as a tax-free transaction to the stockholders of PHH. 
Our opinion necessarily is based upon market, economic and other conditions 
as they exist on, and can be evaluated as of, the date of this letter. 

   Based upon and subject to the foregoing, we are of the opinion as of the 
date hereof that, from a financial point of view, the consideration to be 
paid by the Company in the Proposed Transaction is fair to the Company. 

   We have acted as financial advisor to the Company in connection with the 
Proposed Transaction and will receive a fee for our services which is 
contingent upon the consummation of the Proposed Transaction. In addition, 
the Company has agreed to indemnify us for certain liabilities that may arise 
out of the rendering of this opinion. In the ordinary course of our business, 
we may actively trade in the debt and equity securities of the Company and 
PHH for our own account and for the accounts of our customers and, 
accordingly, may at any time hold a long or short position in such 
securities. 

   This opinion is for the use and benefit of the Board of Directors of the 
Company and is rendered to the Board of Directors in connection with its 
consideration of the Proposed Transaction. This opinion is not intended to be 
and does not constitute a recommendation to any stockholder of the Company as 
to how such stockholder should vote with respect to the Proposed Transaction. 

                                          LEHMAN BROTHERS 

                               II-2           

<PAGE>

                                                                   ANNEX III


                        [Letterhead of Goldman, Sachs & Co.]


PERSONAL AND CONFIDENTIAL



March 27, 1997

Board of Directors
PHH Corporation
11333 McCormick Road
Hunt Valley, MD  21031

Gentlemen and Madame:

You have requested our opinion as to the fairness to the holders (the
"Holders") of the outstanding shares of common stock, without par value (the
"Shares"), of PHH Corporation (the "Company"), other than HFS Incorporated
("HFS"), Mercury Acq. Corp. ("Mercury") or any other wholly-owned subsidiary
of HFS of the Exchange Ratio (as hereafter defined), to be received by the
Holders pursuant to the Agreement and Plan of Merger (the "Agreement") dated
as of November 10, 1996 among HFS, Mercury, and the Company. The Agreement
provides that Mercury will be merged with and into the Company (the "Merger")
and each outstanding Share (other than Shares owned by HFS, Mercury or any
other wholly-owned subsidiary of HFS) will be converted into the right to
receive a number of shares of Common Stock, par value $.01 per share, of HFS
(the "HFS Shares") equal to the quotient (the "Exchange Ratio") of $49.50
divided by the average closing price per HFS Share for the last twenty trading
days preceding the fifth trading day prior to the date of the Company
Stockholders' Meeting (as defined in the Agreement), except that in no event
will the Exchange Ratio be greater than 0.8250 or less than 0.6111, subject to
adjustment as set forth in the Agreement.

Goldman, Sachs & Co., as part of its investment banking business, is
continually engaged in the valuation of businesses and their securities in
connection with mergers and acquisitions, negotiated underwritings,
competitive biddings, secondary distributions of listed and unlisted
securities, private placements and valuations for estate, corporate and other
purposes. We are familiar with the Company having acted as its financial
advisor and having participated in certain of the negotiations leading to the
Agreement. We also have provided certain investment banking services to HFS
from time to time, including acting as co-manager in the April 30, 1996 and
the May 23, 1996 common stock offerings, and the February 16, 1996 4 3/4%
convertible Senior Note offering, and may provide investment banking services
to HFS and/or its affiliates in the future.

In connection with this opinion, we have reviewed, among other things, the
Agreement; the Registration Statement on Form S-4, including the Joint Proxy
Statement/Prospectus relating to the Company Stockholders' Meeting; Annual
Reports to Stockholders and Annual Reports on Form 10-K of the Company for the
five fiscal years ended April 30, 1996; certain interim reports to
stockholders and Quarterly Reports on Form 10-Q; certain other communications
from the Company to its stockholders; and certain internal financial analyses
for the Company prepared by its management.


                                III-1


<PAGE>



With respect to HFS, we have also reviewed Annual Reports to Stockholders and
Annual Reports on Form 10-K of HFS for the five fiscal years ended December
31, 1995; certain interim reports to stockholders and Quarterly Reports on
Form 10-Q; certain other communications from HFS to its stockholders. We also
have held discussions with members of the senior management of the Company and
HFS regarding the past and current business operations, financial condition
and future prospects of their respective companies. In addition, we have
reviewed the reported price and trading activity for the Shares and the HFS
Shares, compared certain financial and stock market information for the
Company and HFS with similar information for certain other companies the
securities of which are publicly traded, reviewed the financial terms of
certain recent business combinations in the mortgage and commercial finance
industries specifically and in other industries generally, and performed such
other studies and analyses as we considered appropriate.

We have assumed with your consent that the Merger will be accounted for as a
pooling of interests under generally accepted accounting principles and that
holders of Shares will not recognize gain or loss for tax purposes as a result
of the Merger. We have relied without independent verification upon the
accuracy and completeness of all of the financial and other information
reviewed by us for purposes of this opinion. In addition, we have not made an
independent evaluation or appraisal of the assets and liabilities of the
Company or HFS or any of their respective subsidiaries and we have not been
furnished with any such evaluation or appraisal. Our advisory services and the
opinion expressed herein are provided for the information and assistance of
the Board of Directors of the Company in connection with its consideration of
the transaction contemplated by the Agreement and such opinion does not
constitute a recommendation as to how any Holder of Shares should vote with
respect to such transaction.

Based upon the foregoing and such other matters as we consider relevant, it is
our opinion that as of the date hereof the Exchange Ratio is fair to the
Holders.

Very truly yours,


/s/ GOLDMAN, SACHS & CO.
- ---------------------------------
GOLDMAN, SACHS & CO.


                                   III-2




<PAGE>
                                                                      ANNEX IV 
                          [BEACON GROUP LETTERHEAD] 

March 27, 1997 

Board of Directors 
PHH Corporation 
11333 McCormick Road 
Hunt Valley, MD 21031 
Gentlemen and Madam: 

   You have requested our opinion as to the fairness, from a financial point 
of view, to holders of the outstanding shares of common stock, without par 
value (the "PHH Shares"), of PHH Corporation (the "Company" or "PHH") of the 
conversion number (as described below, the "Conversion Number") pursuant to 
the Agreement and Plan of Merger (the "Merger Agreement") dated as of 
November 10, 1996 among the Company, HFS, Incorporated ("HFS") and Mercury 
Acq. Corp. Pursuant to the Merger Agreement, each outstanding PHH Share will 
be converted into that number of shares (or fraction thereof) of the common 
stock, par value $.01 per share, of HFS (the "HFS Shares"), obtained by 
dividing $49.50 by the average of the closing prices for the HFS Shares on 
the New York Stock Exchange for the 20 business days prior to the fifth 
business day (the "Average Price") prior to the date of the PHH shareholder 
vote on the transaction (the "PHH Meeting"); provided that the Conversion 
Number shall not be greater than .8250 or less than .6111. The Merger 
Agreement also provides that the Merger Agreement may be terminated if at any 
time after the PHH Meeting the Average Price for the HFS Shares is less than 
$50.00. 

   The Beacon Group Capital Services, LLC, as part of its investment banking 
business, is engaged in the valuation of businesses and their securities in 
connection with mergers and acquisitions, principal investments, private 
placements and other purposes. We are familiar with the Company having acted 
as its financial advisor in connection with, and having participated in 
certain of the negotiations leading to, the Merger Agreement. 

   In connection with this opinion, we have reviewed, among other things, the 
Merger Agreement, the Joint Proxy Statement/Prospectus relating to the 
merger; the Annual Reports to Stockholders and Annual Reports on Form 10-K of 
the Company and HFS for the five fiscal years ended April 1996 and December 
1995, respectively; certain interim reports to stockholders and Quarterly 
Reports on Form 10-Q for both PHH and HFS; certain other communications from 
the Company and HFS to their stockholders; and certain internal financial 
analyses and forecasts for the Company prepared by its management. We also 
have held discussions with members of the senior management of the Company 
and HFS regarding the past and current business operations, financial 
condition and future prospects of their respective companies. In addition, we 
have reviewed the reported price and trading activity for the PHH Shares and 
the HFS Shares, compared certain financial and stock market information for 
the Company and HFS with similar information for certain other companies the 
securities of which are publicly traded, reviewed the financial terms of 
certain recent business combinations in the mortgage and commercial finance 
industry specifically and other industries generally, and performed such 
other studies and analyses as we considered appropriate. 

   We have assumed with your consent, that the merger will be accounted for 
as a pooling of interests under generally accepted accounting principles and 
that the holders of PHH Shares will not recognize gain or loss for tax 
purposes as a result of the merger. We have relied without independent 
verification upon the accuracy and completeness of all of the financial and 
other information reviewed by us for purposes of this opinion. In addition, 
we have not made any independent evaluation or appraisal of the assets and 
liabilities of the Company or HFS or any of their respective subsidiaries and 
we have not been furnished with any such evaluation or appraisal. Our 
advisory services and the opinion expressed herein 

                                IV-1           
<PAGE>
are provided for the information and assistance of the Board of Directors of 
the Company in connection with its consideration of the transaction 
contemplated by the Merger Agreement and does not constitute a recommendation 
to any shareholder as to how such shareholder should vote on the proposed 
merger. This opinion necessarily is based on market, economic, financial and 
other conditions as they existed on, and could be evaluated as of, the date 
thereof. 

   Based upon and subject to the foregoing and based upon such matters as we 
considered relevant, it is our opinion that as of the date hereof the 
Conversion Number pursuant to the Merger Agreement is fair, from a financial 
point of view, to the holders of PHH Shares. 

Very truly yours, 



/s/ The Beacon Group Capital Services, LLC
THE BEACON GROUP CAPITAL SERVICES, LLC 

                              IV-2           


<PAGE>
                                                                       ANNEX V 

                           CERTIFICATE OF AMENDMENT 
                                    TO THE 
                    RESTATED CERTIFICATE OF INCORPORATION 
                                      OF 
                               HFS INCORPORATED 
                    Pursuant to Section 242 of the General 
                   Corporation Law of the State of Delaware 

   HFS Incorporated, a Delaware corporation (hereinafter called the 
"Corporation"), does hereby certify as follows: 

   FIRST: Paragraph A of Article FIFTH of the Corporation's Restated 
Certificate of Incorporation is hereby amended to read in its entirety as set 
forth below: 

       "FIFTH: A. Except as may be otherwise provided pursuant to Article 
       FOURTH with respect to any rights of holders of Preferred Stock to 
       elect directors, the number of directors of the Corporation shall be 
       not less than one (1) nor more than twenty (20), with the then 
       authorized number of directors being fixed from time to time by or 
       pursuant to a resolution passed by the Board of Directors of the 
       Corporation." 

   SECOND: The foregoing amendments were duly adopted in accordance with 
Section 242 of the General Corporation Law of the State of Delaware. 

   IN WITNESS WHEREOF, HFS Incorporated has caused this Certificate to be 
duly executed in its corporate name this       day of              , 199 . 

                                                 HFS INCORPORATED 

                                                 By: --------------------
                                                 Name: James E. Buckman 
                                                 Title:  Executive Vice 
                                                         President 
                                                         and General Counsel 

                               V-1           
<PAGE>
                                                                      ANNEX VI 

                           CERTIFICATE OF AMENDMENT 
                                    TO THE 
                    RESTATED CERTIFICATE OF INCORPORATION 
                                      OF 
                               HFS INCORPORATED 
                    Pursuant to Section 242 of the General 
                   Corporation Law of the State of Delaware 

   HFS Incorporated, a Delaware corporation (hereinafter called the 
"Corporation"), does hereby certify as follows: 

   FIRST: Paragraph A of Article FOURTH of the Corporation's Restated 
Certificate of Incorporation is hereby amended to read in its entirety as set 
forth below: 

       "FOURTH: A. The authorized capital stock of the Corporation shall 
       consist of Six Hundred Ten Million (610,000,000) shares, consisting of 
       Six Hundred Million (600,000,000) shares of Common Stock, each having 
       a par value of $.01 (the "Common Stock"), and Ten Million (10,000,000) 
       shares of Preferred Stock, each having a par value of $1.00 (the 
       "Preferred Stock")." 

   SECOND: The foregoing amendments were duly adopted in accordance with 
Section 242 of the General Corporation Law of the State of Delaware. 

   IN WITNESS WHEREOF, HFS Incorporated has caused this Certificate to be 
duly executed in its corporate name this       day of              , 199 . 


                                                 HFS INCORPORATED 

                                                 By: -------------------
                                                 Name: James E. Buckman 
                                                 Title:  Executive Vice 
                                                         President 
                                                         and General Counsel 

                               VI-1           
<PAGE>
                                                                     ANNEX VII 

                            PROPOSED AMENDMENT TO 
                 AMENDED AND RESTATED 1993 STOCK OPTION PLAN 
                             SEVENTH AMENDMENT TO 
                               HFS INCORPORATED 
                 AMENDED AND RESTATED 1993 STOCK OPTION PLAN 
                             AMENDED AND RESTATED 
                             AS OF JUNE 14, 1994 
                      FURTHER AMENDED AS OF MAY 5, 1995 
                    FURTHER AMENDED AS OF JANUARY 22, 1995 
                      FURTHER AMENDED AS OF MAY 20, 1996 
                     FURTHER AMENDED AS OF JULY 24, 1996 
                   FURTHER AMENDED AS OF SEPTEMBER 24, 1996 

The HFS Incorporated Amended and Restated 1993 Stock Option Plan (the 
"Restated Plan") is hereby further amended as follows: 

   1. Section 4(a) of the Restated Plan is hereby amended and restated in its 
entirety to read as follows: 

         "(a) The maximum number of Shares that may be issued or transferred 
       pursuant to Options is 34,541,600 (or the number and kind of shares of 
       stock or other securities which are substituted for those Shares or to 
       which those Shares are adjusted upon a Change in Capitalization), and 
       HFS shall reserve for the purposes of the Plan, out of its authorized 
       but unissued Shares or out of Shares held in HFS's treasury, or partly 
       out of each, such number of Shares as shall be determined by the 
       Board." 

   2. Ratification. Except as expressly set forth in this First Amendment to 
the Restated Plan, the Restated Plan is hereby ratified and confirmed without 
modification. 

   3. Effective Date. The effective date of this Seventh Amendment to the 
Restated Plan shall be       , 1997. 

                               VII-1           



<PAGE>

                          HFS  INCORPORATED

                                PROXY
        SOLICITED  ON BEHALF OF THE BOARD OF DIRECTORS FOR THE
          SPECIAL MEETING OF STOCKHOLDERS ON APRIL 30, 1997

  The undersigned stockholder of HFS Incorporated ("HFS") hereby appoints 
Henry R. Silverman, James E. Buckman and Stephen P. Holmes, and each of them 
individually, with full power of substitution, the proxy of the undersigned, 
to vote all shares of Common Stock, par value $.01 per share, of HFS ("HFS
Common Stock") which the undersigned is entitled, in any capacity, to vote at
the Special Meeting of Stockholders to be held on April 30, 1997 and any and
all adjournments or postponements thereof  (the "Special Meeting"), with all
powers the undersigned would possess if personally present, as follows:

  This proxy, if properly executed and returned, will be voted in accordance 
with the instructions appearing on the Proxy and at the discretion of the proxy
holders as to any other matters that may properly come before the Special 
Meeting. IN THE ABSENCE OF SPECIFIC INSTRUCTIONS, THIS PROXY WILL BE VOTED FOR 
APPROVAL OF EACH OF THE PROPOSALS STATED AND AT THE DISCRETION OF THE PROXY
HOLDERS AS TO ANY OTHER MATTER THAT MAY PROPERLY COME BEFORE THE SPECIAL 
MEETING.

 If this card is addressed to you as a participant in the HFS Incorporated 
Employee Savings Plan (the "Plan"), this card will provide voting instructions
to the Trustee of the Plan with respect to those shares of HFS Common Stock 
held in the Plan's HFS Stock Fund. In order to provide effective instructions
to the Trustee, you must complete, sign and return this card to the transfer
agent in the enclosed envelope in time to be received by the transfer agent
NO LATER THAN NOON ON APRIL 23, 1997. The transfer agent will forward  your
instructions to the Trustee of the Plan and such instructions will be carried
out in accordance with the terms of the Plan. After April 23, 1997, these
instructions cannot be revoked and you may not vote shares of HFS Common Stock
held in the Plan's HFS Stock Fund in person at the Special Meeting. If you have
shares of HFS Common Stock credited to your account in the Plan and also own
other shares of HFS Common Stock, you should receive separate proxy cards for 
shares credited to your account in the Plan and any other shares that you own.
Please complete, sign and return all such proxy cards to register your voting  
instructions for all shares owned by you or held for your benefit in the Plan's
HFS Stock Fund. You may vote shares owned by you, other than  shares credited 
to your account in the Plan, at the Special Meeting if you so choose.

             (Continued, and to be signed and dated on reverse side)
- -------------------------------------------------------------------------------
                             FOLD AND DETACH HERE




<PAGE>


THE BOARD OF DIRECTORS OF HFS RECOMMENDS A VOTE           Please mark    [X]   
   FOR THE APPROVAL OF THE STATED PROPOSALS              your votes as         
                                                          indicated in         
                                                          this example


1. To approve the issuance of up to 31.4 million        FOR   AGAINST   ABSTAIN
   shares of HFS Common Stock, to holders of the        [ ]     [ ]       [ ]
   common stock, no par value, of PHH Corporation
   ("PHH") in connection with the Agreement and
   Plan of Merger, dated as of November 10, 1996,
   among HFS, a wholly owned subsidiary of HFS and
   PHH, as fully described in the Joint Proxy
   Statement/Prospectus relating thereto.

2. To amend the Certificate of Incorporation of         FOR   AGAINST   ABSTAIN
   HFS to increase the maximum number of authorized     [ ]     [ ]       [ ]
   directors of HFS from twelve (12) to twenty (20),
   as fully described in the Joint Proxy Statement/
   Prospectus relating thereto.

3. To amend the Certificate of Incorporation of         FOR   AGAINST   ABSTAIN
   HFS to increase the number of authorized shares of   [ ]     [ ]       [ ]
   HFS Common Stock from 300,000,000 shares to
   600,000,000 shares, as fully described in the Joint
   Proxy Statement/Prospectus relating thereto.

4. To amend HFS's Amended and Restated 1993 Stock       FOR   AGAINST   ABSTAIN
   Option Plan to provide for an increase in the        [ ]     [ ]       [ ]
   total number of shares of HFS Common Stock
   currently authorized for issuance under such plan
   from 24,541,600 shares to 34,541,600 shares, as
   fully described in the Joint Proxy Statement/
   Prospectus relating thereto.

5. In their discretion, upon all matters incident to the conduct of the Special
   Meeting and such other matters as may properly come before the Special
   Meeting or any adjournments or postponements thereof.

THE UNDERSIGNED HEREBY ACKNOWLEDGES RECEIPT OF THE NOTICE OF SPECIAL MEETING
AND THE PROXY STATEMENT/PROSPECTUS DATED MARCH 27, 1997, RELATING  TO THE
SPECIAL MEETING.

Date _________________________________

______________________________________
Signature

______________________________________
Signature if held jointly

Note: Please sign this proxy exactly as
name appears herein. If shares are held
by joint tenants, both should sign.
Attorneys-in-fact, executors, adminis-
trators, trustees, guardians, corporation
officers or others signing in a represen-
tative capacity should indicate the 
capacity in which they are signing.

PLEASE SIGN, DATE, AND MAIL THIS PROXY
PROMPTLY IN THE RETURN ENVELOPE whether
or not you expect to attend the Special
Meeting. You may nevertheless vote in
person if you do attend.

- -------------------------------------------------------------------------------
                             FOLD AND DETACH HERE


<PAGE>
P R O X Y

PHH LOGO

                               PHH CORPORATION 

         PROXY SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS FOR THE 
              SPECIAL MEETING OF STOCKHOLDERS ON APRIL 30, 1997 

The undersigned stockholder of PHH Corporation ("PHH") hereby appoints ROBERT 
D. KUNISCH, ROY A. MEIERHENRY and SAMUEL H. WRIGHT, and each of them 
individually, with full power of substitution, the proxy of the undersigned, 
to vote all shares of Common Stock, without par value, of PHH which the 
undersigned is entitled, in any capacity, to vote at the Special Meeting of 
Stockholders to be held on April 30, 1997 and any and all adjournments or 
postponements thereof (the "Special Meeting"), with all powers the 
undersigned would possess if personally present, as follows: 

1. To approve the merger of a wholly owned subsidiary of HFS Incorporated 
   ("HFS") with and into PHH, pursuant to the Agreement and Plan of Merger, 
   dated as of November 10, 1996, among HFS, a wholly owned subsidiary of HFS 
   and PHH, as fully described in the Joint Proxy Statement/Prospectus 
   relating thereto. 

2. In their discretion, upon all matters incident to the conduct of the 
   Special Meeting and such other matters as may properly come before the 
   Special Meeting or any adjournments or postponements thereof. 

                                                                       SEE 
                                                                     REVERSE 
                                                                       SIDE 

                           FOLD AND DETACH HERE 

SPECIAL MEETING OF 
PHH CORPORATION STOCKHOLDERS 

APRIL 30, 1997 AT 10:00 A.M. 
The Carlton Hotel
923 16th and K Streets, N.W.
Washington, DC

<PAGE>
                                                                         9052 

  X 
      PLEASE MARK YOUR 
      VOTES AS IN THIS 
      EXAMPLE. 

   This proxy, if properly executed and returned, will be voted in accordance 
with the instructions appearing on the proxy and at the discretion of the 
proxy holders as to any other matters that may properly come before the 
Special Meeting. IN THE ABSENCE OF SPECIFIC INSTRUCTIONS, THIS PROXY WILL BE 
VOTED FOR APPROVAL OF THE PROPOSAL STATED AND AT THE DISCRETION OF THE PROXY 
HOLDERS AS TO ANY OTHER MATTER THAT MAY PROPERLY COME BEFORE THE SPECIAL 
MEETING. 

          THE BOARD OF DIRECTORS OF PHH RECOMMENDS A VOTE FOR THE APPROVAL OF 
THE STATED PROPOSAL. 
                                                               1. To approve 
                                                                  the merger 
                                                                  (See 
                                                                  Reverse) 
                                                                   FOR     [ ]
                                                                   AGAINST [ ]
                                                                   ABSTAIN [ ]

                                          THE UNDERSIGNED HEREBY ACKNOWLEDGES 
                                          RECEIPT OF THE NOTICE OF SPECIAL 
                                          MEETING AND THE PROXY STATEMENT/ 
                                          PROSPECTUS DATED MARCH 27, 1997, 
                                          RELATING TO THE SPECIAL MEETING. 

                                          PLEASE SIGN, DATE, AND MAIL THIS 
                                          PROXY PROMPTLY IN THE RETURN 
                                          ENVELOPE whether or not you expect 
                                          to attend the Special Meeting. You 
                                          may nevertheless vote in person if 
                                          you do attend. 

                                          Note: Please sign this proxy 
                                          exactly as name appears hereon. If 
                                          shares are held as joint tenants, 
                                          both joint tenants should sign. 
                                          Attorneys-in-fact, executors, 
                                          administrators, trustees, 
                                          guardians, corporation officers or 
                                          others signing in a representative 
                                          capacity should indicate the 
                                          capacity in which they are signing. 

                                          ----------------------------------- 

                                          ----------------------------------- 
                                           SIGNATURE(S)                  DATE 

                           FOLD AND DETACH HERE 

                                                                March 27, 1997 

To Participants of the PHH Corporation Employee Investment (401(k)) Plan: 

The Notice of a Special Meeting of Stockholders, Joint Proxy 
Statement/Prospectus and proxy card are furnished to you as the beneficial 
owner of the shares of the Company's Common Stock allocated to your 401(k) 
Plan accounts. The Notice and Joint Proxy Statement/Prospectus list the matter 
subject to stockholders' vote at the Special Meeting and provide valuable 
information relevant to this matter. If you also directly own shares of PHH 
stock in your name, the enclosed proxy card includes such directly-owned 
shares, as well as the shares beneficially owned under the 401(k) Plan. 

Please complete and return the proxy card in the enclosed envelope no later 
than April 21, 1997. If you do not return your proxy card, the Trustee of 
the 401(k) Plan will vote your 401(k) Plan shares "FOR" the approval of the
merger of a wholly owned subsidiary of HFS Incorporated ("HFS") with and into
PHH, pursuant to the Agreement and Plan of Merger, dated as of 
November 10, 1996, among HFS, a wholly-owned subsidiary of HFS and PHH, as
fully described in the Joint Proxy Statement/Prospectus relating thereto. 

/s/ Robert D. Kunisch 
- ------------------------------------------ 
Robert D. Kunisch 
Chairman, Chief Executive Officer 
and President 

                                               /s/ Roy A. Meierhenry 
                                               ------------------------------- 
                                               Roy A. Meierhenry 
                                               Senior Vice President and Chief 
                                               Financial Officer 
                                               and Trustee of 
                                               The PHH Corporation Employee 
                                               Investment Plan 




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