<PAGE>

                                                                    Exhibit 10.1

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

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

                               IOS CAPITAL, INC.,
                             ORIGINATOR AND SERVICER

                             IKON RECEIVABLES-1, LLC
                                     SELLER

                                       AND

                             IKON RECEIVABLES, LLC,
                                     ISSUER

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

                       ASSIGNMENT AND SERVICING AGREEMENT

                          Dated as of ___________, 2000

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

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

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

ALL RIGHT, TITLE AND INTEREST OF IKON RECEIVABLES, LLC IN AND TO THIS AGREEMENT
HAS BEEN ASSIGNED TO AND IS SUBJECT TO A SECURITY INTEREST IN FAVOR OF [HARRIS
TRUST AND SAVINGS BANK], AS TRUSTEE, UNDER THE INDENTURE DATED AS OF
___________, 2000, FOR THE BENEFIT OF THE PERSONS REFERRED TO THEREIN.
<PAGE>

                                TABLE OF CONTENTS

                                                                          Page

R E C I T A L S..............................................................1

SECTION 1.  CAPITAL CONTRIBUTION.............................................2

    1.01  Capital Contribution of Leases, Etc................................2
    1.02  Capital Contribution and Pledge of Equipment.......................2
    1.03  Contribution of Leases; Grant of Security Interest.................2
    1.04  Servicer to Act as Custodian.......................................4
    1.05  No Recourse to IKON or Affiliates..................................5

SECTION 2.  REPRESENTATIONS AND WARRANTIES OF THE ORIGINATOR.................5

    2.01  Corporate Organization and Authority...............................5
    2.02  Business and Property..............................................6
    2.03  Financial Statements...............................................6
    2.04  Equipment and Leases...............................................6
    2.05  Payments..........................................................10
    2.06  Full Disclosure...................................................10
    2.07  Pending Litigation................................................10
    2.08  Title to Leases and Equipment.....................................11
    2.09  Transactions Legal and Authorized.................................11
    2.10  Governmental Consent..............................................11
    2.11  Taxes.............................................................11
    2.12  Compliance with Law...............................................12
    2.13  ERISA.............................................................12
    2.14  Ability to Perform................................................13
    2.15  Ordinary Course; No Insolvency....................................13
    2.16  Assets and Liabilities............................................13
    2.17  Fair Consideration................................................13
    2.18  Ability to Pay Debts..............................................13
    2.19  Bulk Transfer Provisions..........................................14
    2.20  Transfer Taxes....................................................14
    2.21  Principal Executive Office........................................14
    2.22  Servicing Provisions Customary....................................14
    2.23  Nonconsolidation..................................................14
    2.24  Capital Contribution Treatment....................................15

SECTION 3.  REPRESENTATIONS AND WARRANTIES OF THE SELLER....................15

    3.01  Corporate Organization and Authority..............................15
    3.02  Business and Property.............................................16
    3.03  Ownership and Security Interest...................................16
    3.04  Title to Leases and Equipment.....................................16
    3.05  Transactions Legal and Authorized.................................16


                                       i
<PAGE>

    3.06  Governmental Consent..............................................17
    3.07  Compliance with Law...............................................17
    3.08  Assets and Liabilities............................................17
    3.09  Fair Consideration................................................18
    3.10  Ability to Pay Debts..............................................18
    3.11  Bulk Transfer Provisions..........................................18
    3.12  Transfer Taxes....................................................18
    3.13  Principal Executive Office........................................18
    3.14  Nonconsolidation..................................................18
    3.15  Capital Contribution Treatment....................................19

SECTION 4.  ADMINISTRATION OF LEASES........................................19

    4.01  Servicer to Act...................................................19
    4.02  Lease Amendments and Modifications................................21
    4.03  Non-Performing Leases.............................................22
    4.04  Costs of Servicing; Servicing Fee; Administrative Expenses........23
    4.05  Other Transactions................................................24

SECTION 5.  SERVICER ADVANCES AND ORIGINATOR'S AND SELLER'S SUPPORT.........24

    5.01  Late Lease Payments...............................................24
    5.02  Early Termination Leases..........................................24
    5.03  Indemnification...................................................25
    5.04  Purchases; Other Payments.........................................25
    5.05  Payment Advices...................................................27

SECTION 6.  INFORMATION TO BE PROVIDED......................................27

    6.01  Monthly Status Reports; Servicing Reports.........................27
    6.02  Annual Independent Public Accountant's Report.....................29

SECTION 7.  THE SERVICER....................................................30

    7.01  Merger or Consolidation of the Servicer...........................30
    7.02  Limitation on Liability of the Servicer and Others................30
    7.03  Servicer Not to Resign or Be Removed..............................30
    7.04  Financial and Business Information................................31
    7.05  Officers' Certificates............................................32
    7.06  Inspection........................................................32
    7.07  Servicer Records..................................................33

SECTION 8.  THE ORIGINATOR..................................................33

    8.01  Merger or Consolidation of the Originator.........................33
    8.02  Control of Seller.................................................33
    8.03  Financial and Business Information................................33
    8.04  Officers' Certificates............................................35
    8.05  Books and Records.................................................35


                                       ii
<PAGE>

    8.06  Communications....................................................35

SECTION 9.  THE SELLER......................................................35

    9.01  Merger or Consolidation of the Seller.............................35
    9.02  Control of Issuer.................................................35
    9.03  Information.......................................................36
    9.04  Inspection........................................................36
    9.05  Books and Records.................................................36
    9.06  Communications....................................................36

SECTION 10.  DEFAULT........................................................37

    10.01  Servicer Events of Default.......................................37
    10.02  Termination......................................................39
    10.03  Trustee to Act; Appointment of Successor.........................39
    10.04  Servicer to Cooperate............................................40
    10.05  Notification to Noteholders......................................40
    10.06  Remedies Not Exclusive...........................................41

SECTION 11.  SUBSTITUTION AND ADDITION OF LEASES............................41

    11.01  Substitution and Addition........................................41
    11.02  Procedure........................................................42
    11.03  Objection and Purchase...........................................43
    11.04  Originator's, Seller's and Servicer's Subsequent Obligations.....44

SECTION 12.  ASSIGNMENT.....................................................44

    12.01  Assignment to Trustee............................................44
    12.02  Assignment by Originator, Seller or Servicer.....................44

SECTION 13.  NATURE OF OBLIGATIONS AND SECURITY THEREFOR....................44

    13.01  Obligations Absolute.............................................44
    13.02  Security for Obligations.........................................45
    13.03  Further Assurances; Financing Statements.........................45

SECTION 14.  DEFINITIONS....................................................46

SECTION 15.  MISCELLANEOUS..................................................52

    15.01  Continuing Obligations...........................................52
    15.02  GOVERNING LAW....................................................52
    15.03  Successors and Assigns...........................................52
    15.04  Modification.....................................................52
    15.05  No Proceedings...................................................53
    15.06  Notices..........................................................53
    15.07  Counterparts.....................................................53
    15.08  Nonpetition Covenant.............................................53


                                      iii
<PAGE>

Schedule 1  -     Portfolio Detail

Exhibit A   -     Schedule of Leases and Equipment
Exhibit B   -     Form of Receivables Servicing Report


                                       iv
<PAGE>

                       ASSIGNMENT AND SERVICING AGREEMENT

            This ASSIGNMENT AND SERVICING AGREEMENT (this "Agreement" or this
"Assignment and Servicing Agreement") is made and dated as of ___________, 2000,
among IKON RECEIVABLES, LLC, a Delaware limited liability company, as acquiror
hereunder (the "Issuer"), IOS CAPITAL, INC., a Delaware corporation, as
originator of the Leases (in such capacity, the "Originator"), contributor of
the Leases to IKON Receivables-1, LLC and servicer hereunder (in such capacity,
the "Servicer"), and IKON RECEIVABLES-1 LLC, as contributor of the Leases to the
Issuer (the "Seller").

                                 R E C I T A L S

            A. The Originator wishes to contribute, transfer, assign, set over
and convey to the Seller, and the Seller wishes to acquire from the Originator,
all right, title and interest of the Originator in, to and under the Leases and
the Equipment subject to the Leases (such terms and all other capitalized terms
used herein having the meanings ascribed thereto in Section 14 hereof unless
otherwise indicated).

            B. The Seller wishes to contribute, transfer, assign, set over and
convey to the Issuer, and the Issuer wishes to acquire from the Seller, (i) all
right, title and interest of the Seller in, to and under the Leases, and (ii)
all right, title and interest of the Seller in, to and under the covenants,
representations, warranties and other obligations of the Originator (including
the Originator's Purchase Obligation) under this Assignment and Servicing
Agreement.

            C. The Seller wishes to grant a security interest to the Issuer, and
the Issuer wishes to accept the Seller's grant of a security interest to the
Issuer of, all right, title and interest of the Seller in and to the Equipment
subject to the Leases as security for the performance by the Seller of certain
of its obligations hereunder.

            D. Pursuant to the Indenture, the Issuer is issuing one class of
______% Class [A-1] Lease-Backed Notes, Series 2000-1 in the aggregate principal
amount of $__________ (the "Class [A-1] Notes"), one class of ______% Class
[A-2] Lease-Backed Notes, Series 2000-1 in the aggregate principal amount of
$__________ (the "Class [A-2] Notes"), one class of ______% Class [A-3a]
Lease-Backed Notes, Series 2000-1 in the aggregate principal amount of
$__________ (the "Class [A-3a] Notes"), one class of Class [A-3b] Lease-Backed
Notes (the "Class [A-3b] Notes") in the aggregate principal amount of
$__________, and one class of ______% Class [A-4] Lease-Backed Notes, Series
2000-1 in the aggregate principal amount of $__________(the "Class [A-4] Notes"
and, together with the Class [A-1] Notes, the Class [A-2] Notes, the Class
[A-3a] Notes and the Class [A-3b] Notes, the "Notes"), the net proceeds of which
are being used to fund the Reserve Account established pursuant to the Indenture
and to make distributions by the Issuer to the Seller and by the Seller to the
Originator.

            E. Pursuant to the Indenture, the Issuer is granting, inter alia, to
the Trustee, for the benefit of the holders from time to time of the Notes, a
security interest in all right, title and interest of the Issuer in, to and
under the Leases, the Equipment and this Assignment and Servicing Agreement.
<PAGE>

            SECTION 1. CAPITAL CONTRIBUTION

            1.01 Capital Contribution of Leases, Etc.

            (a) By their execution and delivery of this Assignment and Servicing
Agreement, the Originator, in consideration for the membership interests in the
Seller, hereby contributes, transfers, assigns, sets over and conveys to the
Seller, and the Seller hereby acquires from the Originator, without recourse
(except to the extent of the Originator's Purchase Obligations as set forth
herein), all of the Originator's right, title and interest in and to each of the
Leases (including all Related Interests).

            (b) By their execution and delivery of this Assignment and Servicing
Agreement, the Seller, in consideration for the membership interests in the
Issuer, hereby contributes, transfers, assigns, sets over and conveys to the
Issuer, and the Issuer hereby acquires from the Seller without recourse (except
to the extent of the Seller's Purchase Obligations as set forth herein), all of
the Seller's right, title and interest in and to each of (i) the Leases
(including all Related Interests), and (ii) the covenants, representations,
warranties and other obligations of the Originator (including the Originator's
Purchase Obligation) under this Assignment and Servicing Agreement.

            1.02 Capital Contribution of and Grant of Security Interest in
Equipment.

            (a) The Originator and the Seller each acknowledge and confirm that
the Originator, as additional consideration for the beneficial interests in the
Seller, is also contributing and transferring to the Seller, and in connection
with each transfer and assignment of Additional Leases and Substitute Leases,
the Originator will contribute and transfer to the Seller, without recourse, all
right, title and interest of the Originator in and to each item of Equipment
subject to each Lease, Additional Lease and Substitute Lease. After such
contribution and transfer by the Originator to the Seller, all right, title and
interest of the Originator in and to each item of Equipment subject to each
Lease shall be vested in the Seller.

            (b) The Seller and the Issuer each acknowledge and confirm that the
Seller is granting a security interest to the Issuer, and in connection with
each transfer and assignment of Additional Leases and Substitute Leases the
Seller will grant a security interest to the Issuer, in all right, title and
interest of the Seller in and to each item of Equipment subject to each Lease,
Additional Lease and Substitute Lease, as security for the performance by the
Seller of its obligations under Section 5.05. After such grant by the Seller to
the Issuer, the Issuer shall have a security interest in all right, title and
interest of the Seller in and to each item of Equipment subject to each Lease,
Additional Lease and Substitute Lease.

            1.03 Contribution of Leases; Grant of Security Interest.

            It is the intention of the parties hereto that each transfer of
Leases, Additional Leases, Substitute Leases and Equipment by the Originator to
the Seller pursuant to Sections 1.01(a) and 1.02(a), and each transfer of
Leases, Additional Leases and Substitute Leases by the Seller to the Issuer
pursuant to Section 1.01(b), shall constitute an absolute assignment thereof by
way of capital contribution and not a loan. Neither the Originator nor the
Seller shall take any action inconsistent with the treatment of such transfers
as absolute assignments by way of capital


                                       2
<PAGE>

contributions or with the Issuer's ownership of the Leases (including all
Related Interests). Each of the Originator, the Seller and the Issuer shall
indicate in its records that, and shall respond to any inquiries from third
parties by indicating that, (i) ownership of the Leases, Additional Leases,
Substitute Leases, including all Related Interests, is held by the Issuer and
pledged to the Trustee, pursuant to the Indenture, and (ii) ownership of each
item of Equipment subject to each Lease is held by the Seller (subject to the
security interest therein granted by the Seller to the Issuer hereunder and by
the Issuer to the Trustee pursuant to the Indenture). In the event, however,
that contrary to the expressed intentions of the parties, the transactions
evidenced by Sections 1.01(a), 1.01(b) and 1.02(a) do not constitute an absolute
transfer and assignment of assets pursuant to the provisions of such Sections,
then it is the intention of the parties hereto that this Assignment and
Servicing Agreement shall constitute a security agreement under applicable law
and that, effective as of the date hereof, the Originator shall be deemed to
have granted to the Seller, and the Seller shall be deemed to have granted to
the Issuer, first priority security interests, as follows:

                  (a) Originator hereby grants to Seller a security interest in
      all of the Originator's right, title and interest in, to and under the
      following described property, whether such property (or Originator's
      right, title or interest therein) is now existing or is hereafter created,
      acquired or arising, and wherever located, as security for the payment and
      performance of all liabilities, indebtedness and obligations now or at any
      time or times hereafter owing by Originator to Seller, whether absolute or
      conditional, due or to become due, liquidated or unliquidated and arising
      under the terms of this Assignment and Servicing Agreement: (i) all
      Leases, including, without limitation, all Additional Leases and
      Substitute Leases; (ii) all amounts due or to become due at any time or
      times under or with respect to any of the Leases since the Cut-Off Date
      (other than any prepayments of rent required pursuant to the terms of any
      Lease at or before the commencement of the Lease), including, without
      limitation, all Lease Payments, Casualty Payments, Retainable Deposits and
      Termination Payments; (iii) all rights to payment or performance under any
      Lease Guaranty; (iv) all rights and interests in any collateral with
      respect to any Lease, including any security deposit and any security
      interest in the Equipment securing the Lessee's obligations under any
      Lease; (v) all of the Originator's right, title and interest in and to any
      Equipment; (vi) all rights and benefits of Originator under this
      Assignment and Servicing Agreement; and (vii) all proceeds of any of the
      foregoing (collectively, the "Originator Collateral").

                  (b) Seller hereby grants to Issuer a security interest in all
      of Seller's right, title and interest in, to and under the following
      described property, whether such property (or Seller's right, title or
      interest therein) is now existing or is hereafter created, acquired or
      arising, and wherever located, as security for the payment and performance
      of all liabilities, indebtedness and obligations now or at any time or
      times hereafter owing by Seller to Issuer, whether absolute or
      conditional, due or to become due, liquidated or unliquidated and arising
      under the terms of this Assignment and Servicing Agreement: (i) all
      Leases, including, without limitation, all Additional Leases and
      Substitute Leases; (ii) all amounts due or to become due at any time or
      times under or with respect to any Leases since the Cut-Off Date (other
      than any pre-payments of rent required pursuant to the terms of any Lease
      at or before the commencement of the Lease), including, without
      limitation, all Lease Payments, Casualty Payments, Retainable Deposits and
      Termination


                                       3
<PAGE>

      Payments; (iii) all rights to payment or performance under any Lease
      Guaranty; (iv) all rights and interests in any collateral with respect to
      any Lease, including any security deposit and any security interest in the
      Equipment securing the Lessee's obligations under any Lease; (v) all of
      the Seller's right, title and interest in and to any Equipment; (vi) all
      rights and benefits of Seller under this Assignment and Security
      Agreement; (vii) all interest of the Seller in any of the Originator
      Collateral, including, without limitation, the security interest granted
      by Originator to Seller in the Originator Collateral; and (viii) all
      proceeds of any of the foregoing (collectively, the "Seller Collateral").

            1.04 Servicer to Act as Custodian.

            (a) The Servicer shall hold and acknowledges that it is holding the
Leases and all other assets in the Asset Pool that it may from time to time
receive hereunder as custodian for the Trustee, excluding any amounts
distributed to the Servicer by the Trustee in accordance with Section 3.03(b) of
the Indenture.

            (b) The Servicer shall perform its duties under this Section 1.04 in
accordance with the standard set forth in Section 4.01 as such standard applies
to servicers acting as custodial agents. The Servicer shall promptly report to
the Trustee any failure by it to hold the Leases as herein provided and shall
promptly take appropriate action to remedy any such failure but only to the
extent (i) any such failure is caused by the acts or omissions of the Servicer
and (ii) such remedial action is otherwise within its capabilities or control.
As custodian, the Servicer shall have the following powers and perform the
following duties:

            (A) hold the Leases on behalf of the Trustee for the benefit of the
      Noteholders and the Insurer, maintain accurate records pertaining to each
      Lease to enable it to comply with the terms and conditions of this
      Assignment and Servicing Agreement, and maintain a current inventory
      thereof;

            (B) implement policies and procedures in accordance with the
      Servicer's normal business practices with respect to the handling and
      custody of the Leases so that the integrity and physical possession of the
      Leases will be maintained; and

            (C) attend to all details in connection with maintaining custody of
      the Leases on behalf of the Issuer and for the Trustee on behalf of the
      Noteholders and the Insurer.

            (c) In acting as custodian of the Leases, the Servicer agrees
further that it does not and will not have or assert any beneficial ownership
interest in such Leases. The Servicer shall mark conspicuously its master data
processing records evidencing each Lease with a legend, acceptable to the
Trustee and the Insurer, evidencing that (i) all right, title and interest in
the Leases has been contributed and transferred to the Issuer and pledged by the
Issuer to the Trustee as provided in the Indenture, and (ii) a security interest
in all right, title and interest of the Seller in and to the related Equipment
has been granted by the Seller to the Issuer hereunder and pledged by the Issuer
to the Trustee as provided in the Indenture.

            (d) Subject to the provisions of this Assignment and Servicing
Agreement, the Servicer agrees to maintain the Leases at its office at 1738 Bass
Road, Macon, Georgia or at such other offices of the Servicer as shall from time
to time be identified by prior written notice to the


                                       4
<PAGE>

Trustee and the Insurer. The Servicer shall keep the originals of the Leases and
related Lease files segregated from other leases, records and files of the
Servicer in a place where it is indicated that they are being held for the
Trustee; provided, however, that the originals of the Leases and related Lease
files in respect of obligors in the State of Florida need not be so segregated
provided that such Leases (and Lease files) are also retained in imaged form and
the Servicer is in compliance with the requirements of Section 1.04(c).
Notwithstanding the foregoing, the Servicer may temporarily move individual
Leases or any portion thereof and related Lease files without notice as
necessary to conduct collection and other servicing activities.

            (e) Notwithstanding anything to the contrary contained herein, in
the event that the long-term debt rating assigned to the Servicer is downgraded
below BBB- by S&P or Baa3 by Moody's, the Servicer shall deliver the originals
of all of the Leases (and related Lease files), including the originals of any
Leases (and related Lease files) in imaged form, to the Trustee within three (3)
Business Days of receipt of written demand by the Insurer.

            1.05 No Recourse to IKON Office Solutions, Inc. or Affiliates.

            Notwithstanding anything to the contrary contained here, the
contributions and transfers of the Leases and Equipment pursuant to Sections
1.01(a), 1.01(b) and 1.02(a) are without representation or warranty by, or
recourse to or against, IKON Office Solutions, Inc. or any subsidiary or
Affiliate of IKON Office Solutions, Inc. other than the Originator and the
Seller, including any right to require IKON Office Solutions, Inc. or any such
subsidiary or Affiliate other than the Originator or the Seller to purchase or
acquire any Lease or item of Equipment for any reason or to compensate the
Originator, the Seller, the Issuer or any other Person for or in respect of any
Lease or item of Equipment (whether on account of the non-payment of any lease
or rental payment or for any other reason).

            SECTION 2. REPRESENTATIONS AND WARRANTIES OF THE ORIGINATOR

            The Originator, as Originator and Servicer, hereby represents and
warrants as follows:

            2.01 Corporate Organization and Authority.

                  The Originator:

            (a)   is a corporation duly organized, validly existing and in good
                  standing under the laws of its jurisdiction of incorporation,

            (b)   has all requisite power and authority and all necessary
                  licenses and permits to own and operate its properties and to
                  carry on its business as now conducted (except where the
                  failure to have such licenses and permits would not have a
                  material adverse effect on the Asset Pool or the business or
                  condition (financial or otherwise) of the Originator or impair
                  the enforceability of any Lease) and to enter into and perform
                  its obligations under this Assignment and Servicing Agreement,
                  and the transactions


                                       5
<PAGE>

                  contemplated hereby, including performance of the duties of
                  the Servicer and the Originator's support obligations
                  hereunder, and

            (c)   has duly qualified and is authorized to do business and is in
                  good standing as a foreign corporation in each jurisdiction
                  where the character of its properties or the nature of its
                  activities makes such qualification necessary (except where
                  the failure to be so qualified or in good standing would not
                  have a material adverse effect on the Asset Pool or the
                  business or condition (financial or otherwise) of the
                  Originator or impair the enforceability of any Lease).

            2.02 Business and Property.

            The Prospectus accurately describes in all material respects the
general nature of the business of the Originator.

            2.03 Financial Statements.

            (a) The consolidated balance sheet of the Originator and its
consolidated subsidiaries for the fiscal years ended September 30, 1999,
September 30, 1998 and September 31, 1997 and the related consolidated
statements of income, retained earnings and cash flow for the respective fiscal
years ended on such dates, all accompanied by reports thereon containing
opinions without qualification, except as therein noted, by Ernst & Young,
independent certified public accountants, and the unaudited interim consolidated
balance sheets of the Originator and its consolidated subsidiaries as of
[December 31, 1999] and as of [March 31, 2000] and the related consolidated
statements of income, retained earnings and cash flow for the three months ended
December 31, 1999 and March 31, 2000, respectively, have been prepared in
accordance with generally accepted accounting principles consistently applied,
and present fairly the financial position of the Originator and its subsidiaries
as of such dates and the results of their operations for such periods.

            (b) Except as disclosed in the Prospectus and the financial
statements referred to in the preceding Section 2.03(a), since September 30,
1999 there has been no change in the business, condition or prospects (financial
or otherwise) of the Originator except changes in the ordinary course of
business, none of which individually or in the aggregate has been materially
adverse. Neither the Originator nor any of its subsidiaries has any material
liabilities or obligations not incurred in the ordinary course of business other
than those disclosed in the financial statements referred to in Section 2.03(a)
or for which adequate reserves are reflected in such financial statements.

            2.04 Equipment and Leases.

            (a) Prior to the date of each contribution and transfer of any
Leases and each contribution and transfer or grant of a security interest in the
related Equipment in accordance with Sections 1.01 and 1.02, the Originator
purchased each item of Equipment from the manufacturer or other supplier. The
Originator has paid in full, to the manufacturer or supplier, as the case may
be, the purchase price and any related charges in connection with the
acquisition of the Equipment. The contribution to the Seller and the concurrent
contribution to the Issuer of


                                       6
<PAGE>

the Leases, the contribution of all of the Originator's right, title and
interest in each item of Equipment to the Seller and the grant of a security
interest in the Seller's interests in each item of Equipment to the Issuer, do
not violate the terms or provisions of any Lease or any other agreement to which
the Originator is a party or by which it is bound.

            (b) Immediately prior to the completion of each contribution and
transfer described in Sections 1.01(a), 1.01(b) and 1.02(a), the Originator will
(i) be the legal owner of the Leases (including all Related Interests) and (ii)
have good title to each item of Equipment. Upon completion of each contribution
and transfer described in Sections 1.01(a), 1.01(b) and 1.02(a) and the grant of
the security interest described in Section 1.02(b), (i) the Issuer will be the
legal owner of the related Leases (including all Related Interests), (ii) the
Seller will have good title to each item of related Equipment, and (iii) the
Issuer will have a valid security interest in all of the Seller's right, title
and interest in and to each item of related Equipment.

            (c) At the time of each transfer of a Lease hereunder, (A) each such
Lease (i) will be a triple-net lease (i.e., pursuant to which the Lessee is
unconditionally responsible for the payment of insurance, maintenance and taxes
with respect to the Equipment subject to the Lease); (ii) will be a legal, valid
and binding full recourse obligation of the Lessee thereunder, enforceable by
the Issuer (and by the Trustee as assignee of the Issuer) against such Lessee in
accordance with the terms thereof, except as such enforcement may be limited by
bankruptcy, insolvency, reorganization or other similar laws relating to or
affecting the enforcement of creditors' rights and by general equity principles;
and (iii) provides that it is noncancellable by the Lessee; and (iv) will be in
full force and effect; (B) any and all requirements of any federal, state or
local law, including, without limitation, usury, truth-in-lending and equal
credit opportunity laws applicable to such Lease will have been complied with;
and (C) the Originator has no knowledge (after due inquiry) of any challenge,
dispute or claim by or against the Lessee under or affecting such Lease or of
the bankruptcy or insolvency of the applicable Lessee. As of the initial
Determination Date, or the effective date of the transfer of any Additional
Lease or Substitute Lease, each Lessee has paid the first scheduled installment
of rent under its respective Lease.

            (d) At the time that any Lease is contributed and transferred
hereunder, the Originator will have no knowledge that any item of the Equipment
subject thereto has suffered any loss or damage which has not been repaired.

            (e) Each Lease requires the Lessee thereunder to maintain insurance
on the Equipment subject thereto in an amount sufficient to fully insure such
Equipment.

            (f) In addition to the insurance maintained by the Lessees with
respect to the Equipment, the Originator (or an Affiliate of the Originator)
maintains (i) one or more casualty insurance policies which, in the aggregate,
are in an amount not less than the aggregate Outstanding Principal Amount of the
Notes, (ii) a general liability insurance policy in the aggregate amount of
$1,000,000 and (iii) an excess liability insurance policy in umbrella form in
the aggregate amount of $10,000,000. Each of such policies is in full force and
effect and covers all Equipment. All premiums in respect of such policies have
been paid. Each of the Trustee and the Issuer are named as loss payees and
additional insureds, as their interests may appear, on


                                       7
<PAGE>

such casualty and liability policies maintained by the Originator and will be
provided with copies of all such policies upon written request.

            (g) No Lease has outstanding rent which is 61 or more days past due
as of the Cut-Off Date.

            (h) Each Lease was entered into by the Originator in accordance with
the Originator's regular credit approval process described in the Prospectus,
and no selection procedures adverse to the credit quality of the Asset Pool were
employed in selecting the Leases for contribution under this Assignment and
Servicing Agreement.

            (i) Each Lease provides that the obligation of the Lessee to pay
rent thereunder throughout the term thereof is and will be unconditional without
regard to any event affecting the Equipment, the obsolescence of any Equipment,
any claim of such Lessee against the Issuer, the Originator or the Servicer or
any change in circumstance of such Lessee or any other circumstance whatsoever
except to the extent that in the event of a casualty of any item of Equipment,
the Lessee, at a minimum, is obligated to pay, in lieu of the future Lease
Payments with respect to such item, the outstanding principal or net book value
of the Leases and any applicable make whole premium.

            (j) Each of the Leases provides that payments thereunder are not
subject to setoff or reduction.

            (k) In the case of each Lease which consists of a master lease and
one or more exhibits or schedules thereto, the Originator has neither assigned
such master lease in its entirety, nor delivered physical possession of such
master lease, to any Person other than the Seller, the Issuer or the Trustee (or
the trustee under another indenture in a transaction substantially similar to
the transaction contemplated hereby, which other indenture provides that the
lien thereof on such master lease extends only to such master lease insofar as
it relates to lease schedules which are not part of the Asset Pool).

            (l) As of the time of each contribution and transfer of Leases
hereunder, there are no facts or circumstances which give rise, or would give
rise at any time in the future, to any right of rescission, setoff, counterclaim
or defense, including the defense of usury, to obligations of any Lessee,
including the obligation of such Lessee to pay all amounts due with respect to
any Lease to which such Lessee is a party, and neither the operation of any of
the terms of any Lease or the exercise of any right thereunder will render such
Lease unenforceable in whole or in part or subject to any right of rescission,
setoff, counterclaim or defense, including the defense of usury, and no such
right of rescission, setoff, counterclaim or defense has been asserted with
respect thereto.

            (m) As of the time of each contribution and transfer of Leases
hereunder, no Lease has been amended, altered or modified in any material
respect except in writing, and copies of all such writings are attached to the
Lease.

            (n) As of the time of each contribution and transfer of Leases
hereunder, no Lessee will have been released, in whole or in part, from any of
its obligations in respect of any Lease; no Lease will have been satisfied,
cancelled or subordinated, in whole, or in part, or


                                       8
<PAGE>

rescinded, and no Equipment covered by any Lease will have been released from
such Lease, in whole or in part, nor has any instrument been executed that would
effect any such satisfaction, release, cancellation, subordination or
rescission.

            (o) As of the time of each contribution and transfer of Leases
hereunder, each Lease was originated by the Originator in the ordinary course of
its business.

            (p) The Leases do not violate any U.S. or state laws and no Lease
was originated in or is subject to the laws of any jurisdiction whose laws would
make any of the transfers and contributions under this Assignment and Servicing
Agreement unlawful.

            (q) All parties to each Lease had authority and capacity to execute
such Lease.

            (r) None of the Leases is a consumer lease.

            (s) The final Lease Payment on each Lease is due and payable on or
prior to __ __ and, as of the Cut-Off Date, the maximum remaining term of
any Lease did not exceed __ months.

            (t) Each Lease agreement is "chattel paper" within the meaning of
the Uniform Commercial Code in the states of New York and Georgia, and there is
only one original of each Lease.

            (u) Each Lease provides that it is noncancellable by the Lessee and
none of the Leases contains early termination options (except for Leases which
contain early termination or prepayment clauses which require the Lessee to pay
the remainder of all remaining Lease Payments under such Lease upon such
cancellation or prepayment);

            (v) None of the Leases is subject to any guaranty by the Originator.

            (w) The Leases have been transferred by the Originator to the Seller
and by the Seller to the Issuer, in each case free and clear of any liens and
are assignable without prior written consent of the Lessee.

            (x) The Leases are U.S. dollar-denominated and the Lessor and each
Lessee is located in the United States.

            (y) As of the Cut-Off Date, no more than two percent (2%) of the
Leases in the Asset Pool will consist of Leases with government entities as the
obligor.

            (z) Each Lessee has represented to the Originator that it has
accepted the Equipment.

            (aa) No Lessee is a subject of an insolvency or bankruptcy
proceeding at the time of the transfer.

            (bb) No Lease is a Non-Performing Lease and each Lease is no more
than 60 days past due at the time of transfer.


                                       9
<PAGE>

            (cc) Each Lease provides for periodic payments.

            (dd) All the Leases were originated in the United States.

            2.05 Payments.

            (a) The aggregate amounts of Lease Payments payable by the Lessees
under the Leases during each Due Period, together with amounts on deposit in the
Reserve Account, are sufficient to cover the Servicing Fee, the premium due in
respect of the Policy and the principal and interest on the Notes, as such
payments become due and payable.

            (b) The portfolio detail set forth in Schedule 1 hereto (i)
accurately sets forth, as of the Cut-Off Date, the amount of each Lease Payment
due under each of the Leases and the month in which such Lease Payment is to be
paid in accordance with the terms of the Lease under which the same is to be
paid, (ii) accurately sets forth, as of the Cut-Off Date, the information with
respect to the other characteristics of the Leases and the Equipment described
in such portfolio detail and (iii) is otherwise true and correct in all
respects.

            2.06 Full Disclosure.

            The Prospectus (including, without limitation, the statistical and
descriptive information with respect to the initial Leases, Lessees and
Equipment), as of the date of the Prospectus Supplement, does not contain any
untrue statement of a material fact or omit a material fact necessary to make
the statements contained therein, in light of the circumstances under which they
were made, not misleading; provided, however, that no representation or warranty
is made with respect to the information set forth in the Prospectus Supplement
under the heading "The Insurer and the Policy" (including information
incorporated by reference therein). There is no fact peculiar to the Originator
or any Affiliate of the Originator or, to the knowledge of the Originator, any
Lease, Lessee or item of Equipment, which the Originator has not or will not
disclose in the Prospectus which materially affects adversely or, so far as the
Originator can now reasonably foresee, will materially affect adversely the
ability of the Originator to perform the transactions contemplated by this
Assignment and Servicing Agreement.

            2.07 Pending Litigation.

            There are no proceedings or investigations pending, or to the
knowledge (after due inquiry) of the Originator threatened, against or affecting
the Originator or any subsidiary in or before any court, governmental authority
or agency or arbitration board or tribunal, including, but not limited to, any
such proceeding or investigation with respect to any environmental or other
liability resulting from the ownership or use of any of the Equipment, which,
individually or in the aggregate, would materially and adversely affect the
properties, business, profits or condition (financial or otherwise) of the
Originator and its subsidiaries, or the ability of the Originator or the
Servicer to perform its obligations under this Assignment and Servicing
Agreement. The Originator is not in default with respect to any order of any
court, governmental authority or agency or arbitration board or tribunal.


                                       10
<PAGE>

            2.08 Title to Leases and Equipment.

            Immediately following the transfer and contribution by the
Originator to the Seller of the Leases and the Equipment, the transfer and
contribution by the Seller to the Issuer of the Leases and the security interest
granted by the Seller to the Issuer in all of the Seller's interest in the
Equipment, in each case as contemplated in Section 1, (a) the Leases and the
Equipment will be free and clear of all Liens, except the rights of each Lessee
under the related Lease, the rights of the Seller and the Issuer hereunder and
the Lien in favor of the Trustee granted pursuant to the Indenture, and (b)
there will be no delinquent taxes or other outstanding charges affecting the
Equipment which is or may give rise to any Lien prior to, or equal or coordinate
with, the Lien of the Trustee under the Indenture.

            2.09 Transactions Legal and Authorized.

            The contribution and transfer by the Originator to the Seller of the
Leases and the Equipment and compliance by the Originator with all of the
provisions of this Assignment and Servicing Agreement:

            (a) have been duly authorized by all necessary corporate action on
the part of the Originator, and do not require any stockholder approval, or
approval or consent of any trustee or holders of any indebtedness or obligations
of the Originator except such as have been duly obtained;

            (b) are within the corporate powers of the Originator; and

            (c) are legal and will not conflict with, result in any breach in
any of the provisions of, constitute a default under, or result in the creation
of any Lien upon any property of the Originator under the provisions of, any
agreement, charter instrument, by-law or other instrument to which the
Originator is a party or by which it or its property may be bound or result in
the violation of any law, regulation, rule, order or judgment applicable to the
Originator or its properties, or any order to which the Originator or its
properties is subject, of or by any government or governmental agency or
authority.

            2.10 Governmental Consent.

            Except for the filing of the Required Financing Statements, no
consent, approval or authorization of, or filing, registration or qualification
with, any governmental authority is necessary or required on the part of the
Originator in connection with the execution and delivery of this Assignment and
Servicing Agreement, the contribution and transfer of the Leases and Equipment
to the Seller contemplated hereby or the performance by the Originator of its
obligations hereunder.

            2.11 Taxes.

            (a) All tax returns required to be filed by the Originator or any
subsidiary in any jurisdiction have in fact been filed, and all taxes,
assessments, fees and other governmental charges upon the Originator or any
subsidiary, or upon any of their respective properties, income or franchises,
shown to be due and payable on such returns have been paid. To the best of the


                                       11
<PAGE>

Originator's knowledge all such tax returns were true and correct and neither
the Originator nor any subsidiary knows of any proposed additional tax
assessment against it in any material amount nor of any basis therefor.

            (b) The provisions for taxes on the books of the Originator and each
of its subsidiaries are in accordance with generally accepted accounting
principles.

            2.12 Compliance with Law.

                  The Originator:

                  (a)   is not in violation of any laws, ordinances,
                        governmental rules or regulations to which it is
                        subject;

                  (b)   has not failed to obtain any licenses, permits,
                        franchises or other governmental authorizations
                        necessary to the ownership of its property or to the
                        conduct of its business; and

                  (c)   is not in violation in any material respect of any term
                        of any agreement, charter instrument, by-law or other
                        instrument to which it is a party or by which it may be
                        bound,

                  which violation or failure to obtain might materially
                  adversely affect the Asset Pool or the business or condition
                  (financial or otherwise) of the Originator and its
                  subsidiaries.

            2.13 ERISA.

            (a) The present value of all benefits vested under all "employee
pension benefit plans," as such term is defined in Section 3 of ERISA,
maintained by or contributed to by the Originator and its Related Persons (other
than multi-employer plans as such term is defined in Section 3 of ERISA), as
from time to time in effect (herein called the "Pension Plans"), does not exceed
the value of the assets of the Pension Plans allocable to such vested benefits;

            (b) No Prohibited Transactions, Accumulated Funding Deficiencies, or
Reportable Events have occurred with respect to any Pension Plans that, in the
aggregate, could subject the Originator to any material tax, penalty or other
liability; and

            (c) No notice of intent to terminate a Pension Plan under a distress
termination has been filed, nor has the PBGC instituted proceedings to
terminate, or appoint a trustee to administer, a Pension Plan and no event has
occurred or condition exists which might constitute grounds under Section 4042
of ERISA for the termination of, or the appointment of a trustee to administer,
any Pension Plan.


                                       12
<PAGE>

            2.14 Ability to Perform.

            At the date hereof, the Originator does not believe, nor does it
have any reasonable cause to believe, that it cannot (a) perform each and every
covenant contained in this Assignment and Servicing Agreement or (b) perform its
obligations hereunder as Servicer.

            2.15 Ordinary Course; No Insolvency.

            The transactions contemplated by the Notes, the Indenture and this
Assignment and Servicing Agreement are being consummated by the Originator in
furtherance of the Originator's ordinary business purposes and constitute a
practical and reasonable course of action by the Originator designed to improve
the financial position of the Originator, with no contemplation of insolvency
and with no intent to hinder, delay or defraud any of its present or future
creditors. The Originator will not, either as a result of the transaction
contemplated by this Assignment and Servicing Agreement, or immediately before
or after such transaction, be insolvent or have an unreasonably small capital
for the conduct of its business and the payment of existing and anticipated
obligations.

            2.16 Assets and Liabilities.

            (a) Both immediately before and after any transfer and contribution
by the Originator to the Seller of Leases and Equipment contemplated by this
Assignment and Servicing Agreement, the present fair salable value of the
Originator's assets was or will be in excess of the amount that will be required
to pay the Originator's probable liabilities as they then exist and as they
become absolute and matured; and

            (b) Both immediately before and after any transfer and contribution
by the Originator to the Seller of Leases and Equipment contemplated by this
Assignment and Servicing Agreement, the sum of the Originator's assets was or
will be greater than the sum of the Originator's debts, valuing the Originator's
assets at a fair salable value.

            2.17 Fair Consideration.

            The consideration received by the Originator, in exchange for the
contribution and transfer of the Leases and Equipment pursuant to this
Agreement, is fair consideration having value equivalent to or in excess of the
value of the assets being contributed by the Originator.

            2.18 Ability to Pay Debts.

            The Originator does not believe that it will incur debts beyond its
ability to pay or which would be prohibited by its charter documents or by-laws
as a result of the transactions contemplated by this Assignment and Servicing
Agreement or otherwise. The Originator's assets and cash flow enable it to meet
its present obligations in the ordinary course of business as they become due.


                                       13
<PAGE>

            2.19 Bulk Transfer Provisions.

            The contribution and transfer of the Leases and Equipment by the
Originator to the Seller, the contribution and transfer of the Leases by the
Seller to the Issuer and the grant of the security interest in the Seller's
interest in the Equipment by the Seller to the Issuer, in each case as
contemplated in Section 1, are not subject to the bulk transfer or any similar
statutory provisions in effect in any applicable jurisdiction.

            2.20 Transfer Taxes.

            The contribution and transfer of the Leases and Equipment by the
Originator to the Seller, the contribution and transfer by the Seller to the
Issuer of the Leases and the grant by the Seller to the Issuer of a security
interest in the Seller's interest in the Equipment, in each case as contemplated
in Section 1, are not subject to and will not result in any tax, fee or
governmental charge payable by the Originator to any federal, state or local
government ("Transfer Taxes"). In the event that the Seller or the Issuer
receives actual notice of any Transfer Taxes arising out of any such
contribution and transfer or grant, on written demand by the Issuer, or upon the
Originator otherwise being given notice thereof, the Originator shall pay, and
otherwise indemnify and hold the Issuer, the Seller, the Trustee and the holders
of the Notes harmless, on an after-tax basis, from and against any and all such
Transfer Taxes (it being understood that the Seller, the Issuer, the holders of
the Notes and the Trustee shall have no obligation to pay such Transfer Taxes).

            2.21 Principal Executive Office.

            The principal executive office of each of the Originator and the
Servicer is located at 1738 Bass Road, Macon, Georgia 31210.

            2.22 Servicing Provisions Customary.

            The servicing arrangements hereunder, including without limitation
the terms and conditions pursuant to which the Originator will act as Servicer
and the Servicing Fee to be paid to the Originator, are consistent with the
arrangements and customary practices of the Originator when providing comparable
services to non-affiliated entities and of other servicers in the equipment
leasing industry.

            2.23 Nonconsolidation.

            The Originator is and at all times since its incorporation has been
operated in such a manner that it would not be substantively consolidated with
either the Seller or the Issuer and such that the separate existence of any of
the Originator, the Seller or the Issuer would not be disregarded in the event
of a bankruptcy or insolvency of the Originator or the Seller or the Issuer, and
in such regard:

            (a) the Originator is not involved in the day-to-day management of
the Seller or the Issuer;


                                       14
<PAGE>

            (b) the Originator maintains separate corporate records and books of
account from the Seller and the Issuer and otherwise observes corporate
formalities and has a separate business office from the Seller and the Issuer;

            (c) the financial statements and books and records of the Originator
prepared after the Issuance Date will reflect the separate existence of the
Seller and the Issuer;

            (d) the Originator maintains its assets separately from the assets
of the Seller and the Issuer (including through the maintenance of a separate
bank account), the Originator's funds and assets, and records relating thereto,
have not been and are not commingled with those of the Seller and the Issuer and
the separate creditors of the Seller and the Issuer will be entitled to be
satisfied out of the Seller's and the Issuer's respective assets prior to any
value in the Seller or the Issuer becoming available to the Seller's or the
Issuer's equityholders or the Originator's creditors;

            (e) all business correspondence of the Originator and other
communications are conducted in the Originator's own name and on its own
stationery; and

            (f) neither the Seller nor the Issuer acts as an agent of the
Originator in any capacity and the Originator does not act as agent for the
Seller or the Issuer, but instead presents itself to the public as a corporation
separate from the Seller and the Issuer; provided that the Originator is the
Servicer hereunder and under agreements similar in nature to this Agreement.

            2.24 Capital Contribution Treatment.

            The Originator will treat the contribution and transfer to the
Seller of the Leases and the Equipment as a capital contribution for financial
accounting and reporting purposes.

            SECTION 3. REPRESENTATIONS AND WARRANTIES OF THE SELLER

            The Seller hereby represents and warrants as follows:

            3.01 Corporate Organization and Authority.

                  The Seller:

                  (a)   is a limited liability company duly organized, validly
                        existing and in good standing under the laws of its
                        jurisdiction of organization,

                  (b)   has all requisite power and authority and all necessary
                        licenses and permits to own and operate its properties
                        and to carry on its business as now conducted and to
                        enter into and perform its obligations under this
                        Assignment and Servicing Agreement, and the transactions
                        contemplated hereby including its obligations under
                        Section 5.05, and

                  (c)   has duly qualified and is authorized to do business and
                        is in good standing as a foreign limited liability
                        company in each jurisdiction


                                       15
<PAGE>

                        where the character of its properties or the nature of
                        its activities makes such qualification necessary.

            3.02 Business and Property.

            The Prospectus accurately describes, in all material respects, the
general nature of the business of the Seller.

            3.03 Ownership and Security Interest.

            Upon completion of each contribution and transfer described in
Sections 1.01(a), 1.01(b) and 1.02(a) and the grant of the security interest
described in Section 1.02(b), (i) the Issuer will be the legal owner of the
related Leases (including all Related Interests), (ii) the Seller will have good
title to each item of related Equipment, and (iii) the Issuer will have a valid
security interest in all of the Seller's right, title and interest in and to in
each item of related Equipment.

            3.04 Title to Leases and Equipment.

            Immediately following the transfer and contribution by the
Originator to the Seller of the Leases and the Equipment, the transfer and
contribution by the Seller to the Issuer of the Leases and the grant by the
Seller to the Issuer of the security interest in the Seller's interests in the
Equipment, in each case as contemplated in Section 1, (a) the Leases and the
Equipment will be free and clear of all Liens, except the rights of each Lessee
under the related Lease, the rights of the Seller and the Issuer hereunder and
the Lien in favor of the Trustee granted pursuant to the Indenture, and (b)
there will be no delinquent taxes or other outstanding charges affecting the
Equipment which have given or may give rise to any Liens prior to, or equal or
coordinate with, the Lien of Trustee under the Indenture.

            3.05 Transactions Legal and Authorized.

            The contribution and transfer by the Seller of all of its right,
title and interest in and to the Leases and of the covenants, representations,
warranties and obligations of the Originator (including the Originator's
Purchase Obligation) under this Assignment and Servicing Agreement, the grant of
the security interest by the Seller to the Issuer in and to each item of
Equipment and compliance by the Seller with all of the provisions of this
Assignment and Servicing Agreement:

            (a) have been duly authorized by all necessary action on the part of
the Seller, as a limited liability company, and do not require any member
approval, or approval or consent of any trustee or holders of any indebtedness
or obligations of the Seller except such as have been duly obtained;

            (b) are within the powers of the Seller, as a limited liability
company; and

            (c) are legal and will not conflict with, result in any breach in
any of the provisions of, constitute a default under, or result in the creation
of any Lien upon any property of the Seller under the provisions of, any
agreement, charter instrument, by-law or other


                                       16
<PAGE>

instrument to which the Seller is a party or by which it or its property may be
bound or result in the violation of any law, regulation, rule, order or judgment
applicable to the Seller or its properties, or any order to which the Seller or
its properties is subject, of or by any government or governmental agency or
authority.

            3.06 Governmental Consent.

            Except for the filing of Financing Statements in accordance with the
Filing Requirements, no consent, approval or authorization of, or filing,
registration or qualification with, any governmental authority is necessary or
required on the part of the Seller in connection with the execution and delivery
of this Assignment and Servicing Agreement, the contribution and transfer by the
Seller to the Issuer of the Leases and the grant of the security interest by the
Seller to the Issuer in the Seller's interest in the Equipment contemplated
hereby.

            3.07 Compliance with Law.

                  The Seller:

                  (a)   is not in violation of any laws, ordinances,
                        governmental rules or regulations to which it is
                        subject;

                  (b)   has not failed to obtain any licenses, permits,
                        franchises or other governmental authorizations
                        necessary to the ownership of its property or to the
                        conduct of its business; and

                  (c)   is not in violation in any material respect of any term
                        of any agreement, charter instrument, by-law or other
                        instrument to which it is a party or by which it may be
                        bound,

                  which violation or failure to obtain might materially
                  adversely affect the Asset Pool or the business or condition
                  (financial or otherwise) of the Seller and its subsidiaries.

            3.08 Assets and Liabilities.

            (a) Both immediately before and after any contribution and transfer
by the Seller to the Issuer of the Leases and the grant of the security interest
in the interests of the Seller in the Equipment contemplated by this Assignment
and Servicing Agreement, the present fair salable value of the Seller's assets
was or will be in excess of the amount that will be required to pay the Seller's
probable liabilities as they then exist and as they become absolute and matured;
and

            (b) Both immediately before and after any contribution and transfer
by the Seller to the Issuer of the Leases and the grant of the security interest
in the interests of the Seller in the Equipment contemplated by this Assignment
and Servicing Agreement, the sum of the Seller's assets was or will be greater
than the sum of the Seller's debts, valuing the Seller's assets at a fair
salable value.


                                       17
<PAGE>

            3.09 Fair Consideration.

            The consideration received by the Seller, in exchange for the
contribution and transfer of the Leases, the grant of the security interest in
the interests of the Seller in the Equipment and the assignment and contribution
of the covenants, representations, warranties and obligations of the Originator
(including the Originator's Purchase Obligation) under this Assignment and
Servicing Agreement, is fair consideration having value equivalent to or in
excess of the value of the assets being contributed by the Seller.

            3.10 Ability to Pay Debts.

            The Seller does not believe that it will incur debts beyond its
ability to pay or which would be prohibited by its charter documents or limited
liability company agreement as a result of the transactions contemplated by this
Assignment and Servicing Agreement or otherwise. The Seller's assets and cash
flow enable it to meet its present obligations in the ordinary course of
business as they become due.

            3.11 Bulk Transfer Provisions.

            The contribution and transfer by the Seller to the Issuer of the
Leases and the grant by the Seller to the Issuer of the security interest in the
interests of the Seller in the Equipment pursuant to this Assignment and
Servicing Agreement are not subject to the bulk transfer or any similar
statutory provisions in effect in any applicable jurisdiction.

            3.12 Transfer Taxes.

            The contribution and transfer by the Seller to the Issuer of the
Leases and the grant of the security interest by the Seller to the Issuer in the
Seller's interest in the Equipment pursuant to this Assignment and Servicing
Agreement are not subject to and will not result in any Transfer Taxes. In the
event that the Issuer receives actual notice of any Transfer Taxes arising out
of any such contribution and transfer or pledge, on written demand by the
Issuer, or upon the Seller otherwise being given notice thereof, the Seller
shall pay, and otherwise indemnify and hold the Issuer, the Trustee and the
holders of the Notes harmless, on an after-tax basis, from and against any and
all such Transfer Taxes (it being understood that the Issuer, the holders of the
Notes and the Trustee shall have no obligation to pay such Transfer Taxes).

            3.13 Principal Executive Office.

            The principal executive offices of the Seller are located at 1738
Bass Road, Macon, Georgia 31210. The Seller has no place of business in any
state other than the State of Georgia.

            3.14 Nonconsolidation.

            The Seller is and at all times since its incorporation has been
operated in such a manner that it would not be substantively consolidated with
the Originator or the Issuer and such that the separate existence of any of the
Originator, the Seller or the Issuer would not be


                                       18
<PAGE>

disregarded in the event of a bankruptcy or insolvency of the Seller or the
Issuer, and in such regard:

            (a) the Seller is not involved in the day-to-day management of the
Originator or the Issuer;

            (b) the Seller maintains separate corporate records and books of
account from the Originator and the Issuer and otherwise observes corporate
formalities and has a separate business office from the Originator and the
Issuer;

            (c) the financial statements and books and records of the Seller
prepared after the Issuance Date will reflect the separate existence of the
Originator and the Issuer;

            (d) the Seller maintains its assets separately from the assets of
the Originator and the Issuer (including through the maintenance of a separate
bank account), the Seller's funds and assets, and records relating thereto, have
not been and are not commingled with those of the Originator or the Issuer and
the separate creditors of the Originator and the Issuer will be entitled to be
satisfied out of the Originator's and the Issuer's respective assets prior to
any value in the Originator or the Issuer becoming available to the Originator's
or the Issuer's equityholders or the Seller's creditors;

            (e) all business correspondence of the Seller and other
communications are conducted in the Seller's own name and on its own stationery;
and

            (f) neither the Originator nor the Issuer acts as an agent of the
Seller in any capacity and the Seller does not act as agent for the Originator
or the Issuer, but instead presents itself to the public as a corporation
separate from the Originator and the Issuer.

            3.15 Capital Contribution Treatment.

            The Seller will treat the transfer to the Issuer of the Leases and
amounts owed by Lessees under the Leases and of its interests (other than its
ownership interest) in the Equipment as a capital contribution for financial
accounting and reporting purposes.

            SECTION 4. ADMINISTRATION OF LEASES

            4.01 Servicer to Act.

            (a) Notwithstanding the contribution and transfer by the Originator
of the Leases and the Equipment contemplated hereby, the Servicer, for the
benefit of the Issuer, will service and administer each Lease in accordance with
the terms thereof and of this Assignment and Servicing Agreement. The Servicer
shall take, or cause to be taken, all such actions as may be necessary or
advisable to service, administer and collect each Lease from time to time, all
in accordance with (i) customary and prudent servicing procedures for leases of
a similar type, (ii) all applicable laws, rules and regulations, and (iii)
without limitation as to its obligations under the preceding clauses (i) and
(ii), no less a standard of care than that which it applies to leases it
services for its own account. The Servicer shall provide the Lessees with
appropriate invoices and such other notices as may be required to ensure that
all Lease Payments, Casualty Payments


                                       19
<PAGE>

and Termination Payments on or in respect of each Lease are remitted by the
Lessees to the address specified by the Servicer. The Servicer shall deposit
such payments to the Collection Account within two Business Days of the receipt
thereof. Any other amount received by the Servicer from time to time from the
Originator, the Issuer or any Lessee which is subject to the Lien of the
Indenture shall be held in trust by the Servicer, as agent for the Trustee and
promptly turned over to the Trustee or deposited into the Collection Account for
application in accordance with the provisions of the Indenture.

            (b) The Servicer shall do, and shall have full power and authority
to do, subject only to the specific requirements and prohibitions of this
Assignment and Servicing Agreement, any and all things in connection with the
servicing and administration of the Leases and the interests in the Equipment
which are consistent with the manner in which it services leases and equipment
constituting part of its own portfolio and consistent with the customary
practices of servicers in the equipment leasing industry, but in performing its
duties hereunder, the Servicer will act on behalf and for the benefit of the
Issuer, the Trustee and the holders of the Notes and the Insurer, subject at all
times to the provisions of the Indenture, without regard to any relationship
which the Servicer or any Affiliate of the Servicer may otherwise have with a
Lessee. The Servicer shall at all times act in accordance with the provisions of
each Lease, and shall observe and comply with all requirements of law applicable
to it. Except as permitted by the terms of any Lease following a default
thereunder, the Servicer shall not take any action which would result in the
interference with the Lessee's right to quiet enjoyment of the Equipment subject
to the Lease during the term thereof. The Servicer shall exercise with respect
to each item of Equipment all rights and remedies it, the Issuer or the Trustee
shall have against any vendor of the Equipment, subject to the provisions of any
Lease, and shall promptly pay all amounts realized from such actions to the
Trustee for deposit in the Collection Account, in accordance with the terms of
the Indenture.

            (c) Without limiting the generality of the foregoing, the Servicer
agrees to (i) invoice each Lessee monthly (except quarterly, semi-annually or
annually in the case of Leases which provide for quarterly, semi-annual or
annual Lease Payments, respectively) for all Lease Payments required to be paid
by such Lessee in such manner and to the same extent as the Servicer does with
respect to leases held for its own account, (ii) maintain with respect to each
Lease and each item of Equipment, and with respect to each payment by each
Lessee and compliance by each Lessee with the provisions of each Lease, complete
and accurate records in the same form and to the same extent as the Servicer
does with respect to leases and equipment held for its own account (which
records shall be at least as complete and accurate as those maintained by the
Servicer as of the date of this Assignment and Servicing Agreement), and (iii)
from time to time execute, deliver and file (or cause the same to be done), and
the Servicer is hereby authorized and empowered to execute, deliver, and file on
behalf of the Originator, the Seller, the Issuer and the Trustee, any and all
tax returns with respect to sales, use, personal property and other taxes (other
than corporate income tax returns) and any and all reports or licensing
applications required to be filed in any jurisdiction with respect to any Lease
or any item of Equipment and, except as provided in the last sentence of this
Section 4.01(c), any Financing Statements and assignments of Financing
Statements and continuation statements as may from time to time be necessary
because of Lease substitutions, equipment replacements in accordance with the
provisions of any Lease or otherwise so that the transfer of the Leases and
Equipment from the Originator to the Seller, the transfer of the Leases from the
Seller to the


                                       20
<PAGE>

Issuer, the security interest granted by the Seller to the Issuer in the
Equipment and the security interest granted by the Issuer pursuant to the
Indenture in favor of the Trustee in each of the Leases and the Issuer's
interest in the Equipment, at all times will be perfected by such filings with
the appropriate Uniform Commercial Code filing offices. The Originator, the
Seller, the Issuer and the Servicer agree to file Financing Statements on Form
UCC-1 to perfect the ownership interest of the Issuer and the security interest
of the Trustee in the Leases, the ownership interest of the Seller in the
Equipment, the security interest in favor of the Issuer in the Equipment and the
security interest of the Trustee in the Issuer's interest in the Equipment. The
parties acknowledge that the Originator has not filed, and it is not
contemplated that the Originator, the Servicer, the Seller, the Issuer or any
other party will file, Financing Statements in order to perfect or to continue
in effect any security interest in any item of Equipment securing the
obligations of the Lessee under the Lease relating to such Equipment.

            (d) The Servicer will maintain, or cause to be maintained, with
respect to the Leases and the Equipment casualty and liability insurance in
amounts at least as great as those described in Section 2.04(f). Each such
casualty and liability policy (i) if maintained by the Servicer, shall name the
Issuer and Trustee as loss payees or additional insureds and (ii) if maintained
by the Lessee, shall name the Servicer or the Trustee as loss payee and
additional insured; provided that the Servicer shall cause all such policies to
name the Trustee and the Issuer as loss payees and additional insureds if (A)
the Originator is no longer the Servicer, (B) an Event of Default shall have
occurred and be continuing or (C) a Servicer Event of Default shall have
occurred and be continuing.

            (e) On or prior to the Issuance Date, the Servicer will file the
Required Financing Statements and thereafter will file such additional Financing
Statements and continuation statements and assignments with respect to the
Leases and the Equipment as may be necessary because of equipment replacements
in accordance with the provisions of any Lease, purchases of Additional Leases
in accordance with Section 11 and Lease substitutions pursuant to Section 11
hereof or otherwise so that (i) the ownership interest and security interest
contemplated by this Agreement in favor of the Issuer, and the security interest
contemplated by the Indenture in favor of the Trustee, in the Leases will be
perfected by such filings with the appropriate Uniform Commercial Code filing
offices and (ii) the ownership interest contemplated by this Agreement in favor
of the Seller, and the security interest contemplated by this Agreement in favor
of the Issuer and by the Indenture in favor of the Trustee, in the Equipment,
will be perfected by such filings with the appropriate Uniform Commercial Code
filing offices.

            (f) The Servicer shall pay Excess Copy Charges and Maintenance
Charges, if any, owing to IKON Office Solutions, Inc. in a timely fashion.

            4.02 Lease Amendments and Modifications.

            In performing its obligations hereunder, the Servicer may, acting in
the name of the Issuer and without the necessity of obtaining the prior consent
of the Issuer, the Insurer or the Trustee, enter into and grant modifications,
waivers and amendments to the terms of any Lease except for modifications,
waivers or amendments that (a) are inconsistent with the servicing standards set
forth in Section 4.01 above, (b) would reduce the amount or extend the time for


                                       21
<PAGE>

payment of any Lease Payment, Casualty Payment or Termination Payment to be made
under a Lease (other than to permit termination of a Lease which does not
otherwise provide for termination by requiring the payment, in lieu of all
future Lease Payments with respect to the Lease or Equipment subject thereto, an
amount which equals or exceeds the Lease Purchase Amount for such Lease as of
such date) or the Lessee's absolute and unconditional obligation to make payment
of the same, (c) would reduce or adversely affect the Lessee's obligation to
maintain, service, insure and care for the Equipment or would permit the
alteration of any item of Equipment in any way which could adversely affect its
present or future value or (d) otherwise could adversely affect the interests of
any of the Seller, the Issuer, the Trustee, the Insurer or the holders of the
Notes.

            In addition, following the transfer of any Lease to the Issuer in
accordance herewith, the Servicer may make adjustments to such Lease which
modify one or more terms of such Lease, such as payment amount or payment date.
Such administrative adjustments may result in a re-booking of such Lease and the
assignment of a new Lease number, but will not be considered to be a
substitution or prepayment of such Lease. Except to the extent the Originator
substitutes a Substitute Lease therefor in accordance with Section 11 hereof,
the Servicer may permit such adjustments so long as the following conditions
precedent have been satisfied:

                  (i) after giving effect to such adjustment and any additions
and substitutions pursuant to Section 11, the final payment on such Lease must
be on or prior to June 2005;

                  (ii) after giving effect to such adjustments and any additions
and substitutions pursuant to Section 11 the aggregate amount of Lease Payments
through the term of the Leases (including the Substitute Leases and the
Additional Leases) will not be materially less than the aggregate scheduled
Lease Payments of the Leases prior to such adjustment, substitution or addition;

                  (iii) after giving effect to such adjustments, additions and
substitutions pursuant to Section 11, the Discounted Present Value of the
Performing Leases must not be less than the Discounted Present Value of the
Performing Leases prior to such adjustment, addition and substitution; and

                  (iv) after giving effect to such adjustments, additions, and
substitutions pursuant to Section 11, the weighted average remaining term of the
Performing Leases must not be greater than the weighted average remaining term
of the Performing Leases prior to such adjustment, addition, and substitution.

            4.03 Non-Performing Leases.

            (a) Upon receipt of notice from the Issuer, the Trustee or any other
Person, or if the Servicer otherwise learns that any Lease is a Non-Performing
Lease, the Servicer will take such action as is appropriate, consistent with the
Servicer's administration of leases in its own portfolio and consistent with the
customary practices of servicers in the office equipment leasing industry,
including such action as may be necessary to cause, or attempt to cause, the
Lessee thereunder to cure such non-performance (if the same may be cured) or to
terminate or attempt to


                                       22
<PAGE>

terminate such Lease and to recover, or attempt to recover, all damages
resulting from such default.

            (b) The Servicer will use its best efforts to sell or lease any
Equipment that is subject to a Non-Performing Lease in a timely manner and upon
the most favorable terms and conditions available at the time. In the event of
an Early Lease Termination, any Substitute Leases in respect thereof must have a
Discounted Present Value equal to or greater than that of the Early Termination
Lease, monthly payments at least equal to those of the Early Termination Lease
through the remaining term of such Early Termination Lease and a remaining term
less than or equal to that of the Early Termination Lease.

            (c) In the event that the Servicer is required to sell or lease any
item of Equipment pursuant to the provisions of this Section 4.03 at a time when
the Servicer has other similar items of equipment available to it, the Servicer
will not favor any such other item in its remarketing efforts.

            (d) All amounts realized by the Servicer in the performance of its
duties under this Section 4.03 with respect to any Lease remaining subject to
the Lien of the Indenture and related Equipment (net of the Servicer's actual
out-of-pocket expenses reasonably incurred in such realization), including
amounts received by the Servicer pursuant to the provisions of Section 5.05,
shall be held in trust by the Servicer, as agent for the Trustee and deposited
into the Collection Account for application in accordance with the provisions of
the Indenture; provided that, to the extent that (i) the Servicer has made any
advances pursuant to Section 5.01 hereof with respect to any Lease which
thereafter became a Non-Performing Lease, and (ii) the Servicer has not
otherwise been fully reimbursed for such advances or payments, the Servicer
shall reimburse itself for such advances or payments from any amounts recovered
with respect to such Non-Performing Lease before depositing any such amounts
pursuant to this Section 4.03(d). Any amounts properly retained by the Servicer
pursuant to this Section are, without further action by the Trustee, released
from the Lien of the Indenture.

            4.04 Costs of Servicing; Servicing Fee; Administrative Expenses.

            (a) All costs of servicing each Lease in the manner required by this
Section 4 shall be borne by the Servicer, but the Servicer shall be entitled to
retain, out of any amounts actually recovered by the Servicer in the performance
of its obligations under Section 4.03 hereof with respect to any Lease or the
interests in the Equipment subject thereto, the Servicer's actual out-of-pocket
expenses reasonably incurred in the course of such performance with respect to
such Lease or the interests in the Equipment. (For all purposes of this Section
4 the Servicer's "out-of-pocket expenses" means only those expenses incurred to
third parties (e.g., reasonable fees of outside counsel in a collection suit)
and not salaries, operating costs, overtime wages and other such "overhead"
costs or expenses of the Servicer.) In addition, the Servicer shall be entitled
to receive on each Payment Date following the Issuance Date a servicing fee with
respect to the Notes (the "Servicing Fee"). Any amounts properly retained by the
Servicer pursuant to this Section are, without further action by the Trustee,
released from the Lien of the Indenture.


                                       23
<PAGE>

            (b) The amount of the Servicing Fee which the Servicer shall be
entitled to receive on each Payment Date following the original issuance of the
Notes shall be determined by multiplying one-twelfth of 0.75% by the lesser of
(i) the Discounted Present Value of the Performing Leases or (ii) the
Outstanding Principal Amount of the Notes, in each case at the Determination
Date for such Payment Date before application of payments with respect thereto.

            (c) The Servicer agrees to pay, out of the Servicing Fee, all
Trustee Fees and expenses of the Trustee in connection with the Notes (including
the expenses relating to the preparation and delivery of reports to Noteholders)
and all fees of accountants in connection with the Notes.

            4.05 Other Transactions.

            Nothing in this Assignment and Servicing Agreement shall preclude
the Originator or the Servicer from entering into other leases or other
financial transactions with any Lessee or selling or discounting any such lease
with any Person.

            SECTION 5. SERVICER ADVANCES AND ORIGINATOR'S AND SELLER'S SUPPORT

            5.01 Late Lease Payments.

            On each Determination Date, the Servicer may, but will not be
required to, advance and remit to the Trustee for deposit in the Collection
Account, in such manner as will ensure that the Trustee will have immediately
available funds on account thereof by 11:00 A.M. New York City time on the
second Business Day prior to the next succeeding Payment Date, an amount (a
"Servicer Advance") equal to any Lease Payment due during the prior Due Period
but unpaid prior to such Determination Date with respect to any Lease. In
consideration of each Servicer Advance the Servicer will be entitled to retain
any late payment fees recovered from the Lessee with respect to any Lease
Payment covered by a Servicer Advance. In addition, the Servicer will be
reimbursed for Servicer Advances from Available Funds in the Collection Account
in accordance with the Indenture on the following Payment Date. Any amounts
properly retained by the Servicer pursuant to this Section are, without further
action by the Trustee, released from the Lien of the Indenture.

            5.02 Early Termination Leases.

            Following the Determination Date as of which any Lease first becomes
an Early Termination Lease the Originator may, but shall have no obligation to,
either (a) substitute one or more Eligible Leases and the Equipment subject
thereto for such Lease and the Equipment subject thereto pursuant to Section 11
hereof (if the Originator is then entitled to substitute Leases and Equipment in
accordance with the provisions of Section 11.01 hereof) on or before the second
Business Day prior to the next succeeding Payment Date, (b) purchase from the
Issuer such Lease and the Issuer's interest in the related Equipment by
remitting to the Trustee an amount equal to the Lease Purchase Amount in such
manner as will ensure that the Trustee will have immediately available funds
therefor by 11:00 A.M. New York City time on the second Business Day prior to
the next succeeding Payment Date or (c) transfer to the Issuer one or more
Additional Leases in consideration of the proceeds thereof in accordance with
Section 11 hereof.


                                       24
<PAGE>

Unless the Originator takes one of the actions set forth in the prior sentence,
the Servicer will not permit a voluntary termination of a Lease prior to its
stated maturity unless it receives a payment in connection with such termination
equal to at least the Lease Purchase Amount. Any Early Termination Lease and the
Issurer's interest in the Equipment subject thereto which is purchased, or for
which Additional Leases have been acquired or Substitute Leases transferred,
pursuant to this Section 5.02 shall nevertheless remain subject to the Lien of
the Indenture until such time as an Additional Lease or Additional Leases have
been acquired or Substitute Lease or Substitute Leases have been transferred in
accordance with the provisions of Section 11 hereof or the Lease Purchase Amount
has been paid.

            5.03 Indemnification.

            Subject to the provisions of Section 7.02, the Originator, in its
capacity as Servicer, agrees to indemnify and hold harmless the Issuer, the
Trustee (its officers, directors, employees and agents) and each holder of the
Notes (each an "Indemnified Party") against any and all liabilities, losses,
damages, penalties, costs and expenses (including costs of defense and legal
fees and expenses) which may be incurred or suffered by such Indemnified Party
(except to the extent arising out of the gross negligence or willful misconduct
on the part of the Indemnified Party) as a result of claims, actions, suits or
judgments asserted or imposed against it and arising out of the transactions
contemplated hereby or by the Indenture, including, without limitation, any
claims resulting from any use, operation, maintenance, repair, storage or
transportation of any item of Equipment, whether or not in the Servicer's
possession or under its control pursuant to this Assignment and Servicing
Agreement, and any tort claims and any fines or penalties arising from any
violation of the laws or regulations of the United States or any state or local
government or governmental authority; provided that the foregoing indemnity
shall in no way be deemed to impose on the Originator any obligation, other than
to the extent specifically set forth in this Agreement or the Indenture, to make
any payment with respect to any Lease or Equipment or principal or interest on
the Notes, to pay or reimburse the Insurer in respect of any amount paid by the
Insurer on or in respect of the Notes or to reimburse the Issuer for any
payments on account of the Notes. This Section 5.03 shall bind any successor
Servicer hereunder. Nothing in this indemnification shall be construed as a
guaranty of any Lease or any Equipment by the Originator. The obligations of the
Servicer hereunder shall survive the satisfaction and discharge of the Indenture
or the earlier resignation or removal of the Trustee thereunder.

            5.04 Purchases; Other Payments.

            (a) In the event that (i) any of the representations or warranties
made by the Originator in Sections 2.04, 2.05(b) and 2.08 hereof with respect to
any of the Leases or the Equipment subject thereto proves at any time to have
been inaccurate in any material respect as of the Issuance Date or related
transfer date, as the case may be, or (ii) any Lease shall be terminated in
whole or in part by a Lessee, or any amounts due with respect to any Lease shall
be reduced or impaired, as a result of (x) any action or inaction by the
Originator (other than any such action or inaction of the Originator, when
acting as Servicer, in connection with the enforcement of any Lease in a manner
consistent with the provisions of this Assignment and Servicing Agreement) or
(y) any claim by any Lessee against the Originator and, in any such case, the
event or condition causing such inaccuracy, termination, reduction, impairment
or claim


                                       25
<PAGE>

shall not have been cured or corrected within 30 days after the earlier of the
date on which the Originator is given notice thereof by the Issuer or the
Trustee or the date on which the Originator otherwise first has notice thereof,
the Originator will purchase such Lease and related Equipment interests by
paying to the Servicer for deposit into the Collection Account, not later than
the second Business Day after the Determination Date next following the
expiration of such 30-day period with respect to the events referenced in
Section 5.04(a)(i) and (ii), an amount equal to the Lease Purchase Amount, and
simultaneously with such purchase, the Originator shall reimburse the Servicer
for all amounts, if any, theretofore advanced by the Servicer pursuant to
Section 5.01 with respect to such Lease. Without limiting the generality of the
foregoing, it is agreed and understood that for purposes of this Section 5.04,
any inaccuracy in any representation or warranty with respect to (i) the
priority of the Lien of the Indenture with respect to any Lease or (ii) the
amount (if less than represented) of the Lease Payments, Casualty Payments or
Termination Payments under any Lease shall be deemed to be material.

            (b) By the Issuance Date, the Originator and the Seller agree to
obtain and provide to the Trustee UCC searches against each of them from the
appropriate filing offices in Georgia confirming the absence of any UCC filings
(other than those in the process of being released pursuant to releases
delivered on the Issuance Date) against either of them with respect to the
Leases (including the right to receive all payments due or to become due
thereunder) and the Equipment, other than those naming the Seller or the Issuer
as the owner of the Leases or the Trustee as secured party. In the event the
Originator and Seller fail to provide any such searches required by the
preceding sentence of this Section 5.04(b) within the required time period or
any search reveals the existence of any conflicting Liens (which are not removed
within 30 days of receipt of such search), the Originator shall be required to
purchase not later than the third Business Day after the Determination Date
following the expiration of the time period during which such search was to be
obtained or such Lien released, as the case may be, any Lease as to which such
searches are not provided or with respect to which conflicting Liens with
respect thereto or any related Equipment are found to exist at the Lease
Purchase Amount for such Lease.

            (c) The Originator's obligations under this Section 5.04 are the
full recourse obligations of the Originator and shall in no way be limited or
discharged by the application of any funds constituting part of the Asset Pool.

            (d) In connection with any purchase of Leases and Equipment
interests pursuant to this Section 5.04, the Originator may reacquire from the
Seller the ownership interest of the Seller in such Equipment.

            5.05 Seller's Obligation in Respect of Non-Performing Leases.

            In the event that any Lease shall become a Non-Performing Lease, and
the Originator shall not have substituted one or more Substitute Leases therefor
in accordance with the provisions of Section 11, the Seller shall pay to the
Issuer in the manner provided in the next sentence an amount equal to the lesser
of (i) the amount of all recoveries by the Seller in respect of the sale,
re-lease or other disposition of any item of Equipment subject to such
Non-Performing Lease and (ii) the Discounted Present Value of such
Non-Performing Lease (the "Recourse Amount"). The amount of any such recoveries,
up to the Recourse Amount, shall be


                                       26
<PAGE>

deposited into the Collection Account within two Business Days of the receipt
thereof by the Seller or the Servicer. The Seller's obligations under this
Section 5.05 are secured by a security interest from the Seller to the Issuer in
all right, title and interest of the Seller in and to the Equipment subject to
the Leases (whether or not constituting Non-Performing Leases).

            5.06 Payment Advices.

            Each payment to the Servicer pursuant to any of the provisions of
this Assignment and Servicing Agreement shall be accompanied by written advice
containing sufficient information to identify the Lease and/or Equipment to
which such payment relates, the Section of this Assignment and Servicing
Agreement pursuant to which such payment is made, and the proper application
pursuant to the provisions of this Assignment and Servicing Agreement or the
Indenture of the amounts being paid.

            SECTION 6. INFORMATION TO BE PROVIDED

            6.01 Monthly Status Reports; Servicing Reports.

            (a) Within five Business Days following each Payment Date, the
Servicer will send to the Issuer, the Trustee and the Insurer a written report,
signed by one of the Servicer's financial officers, (i) identifying each Lease
with respect to which any Lease Payment was 90 or more days overdue as of the
end of the immediately preceding Due Period, the Discounted Present Value of
such Lease as of such Payment Date, the amount advanced by the Servicer with
respect to such Lease pursuant to Section 5.01 hereof since the Servicer's
previous monthly report (or, in the case of the first such report, since the
Cut-Off Date), (ii) identifying each Lease with respect to which any Lease
Payment was 60 or more days overdue as of the end of the immediately preceding
Due Period, the Discounted Present Value of such Lease as of such Payment Date,
and the amount advanced by the Servicer with respect to such Lease pursuant to
Section 5.01 hereof since the Servicer's previous monthly report (or, in the
case of the first such report, since the Issuance Date), (iii) identifying each
Lease which became a Non-Performing Lease as of the preceding Determination Date
and specifying the Discounted Present Value of such Lease as of such
Determination Date (or, in the case of the first such report, subsequent to the
Cut-Off Date) and the aggregate Discounted Present Value of all such
Non-Performing Leases, and (iv) indicating the aggregate amount recovered by the
Servicer subsequent to the preceding Payment Date (or, in the case of the first
Payment Date, subsequent to the Cut-Off Date) and on or prior to such Payment
Date with respect to Lease Delinquency Payments and Lease Payments in respect of
Non-Performing Leases previously made by the Servicer (and the specific amounts
so recovered with respect to any Non-Performing Lease) as of the related
Determination Date. Each such report shall also describe generally what action
or actions the Servicer is then taking or proposes to take to recover from the
appropriate Lessees any amounts previously paid by the Servicer to the Trustee
pursuant to Section 5.01 hereof.

            (b) On the Determination Date, the Servicer shall deliver to the
Trustee, each Rating Agency and the Insurer a servicing report signed by an
Authorized Officer of the Servicer (the "Servicing Report") duly completed and
dated, in substantially the form of Exhibit B hereto.


                                       27
<PAGE>

            (c) The Servicing Report shall include, among other items, the total
amount of all Lease Payments, Casualty Payments, Retainable Deposits,
Termination Payments, Lease Purchase Amounts, recoveries related to
Non-Performing Leases and other payments received by the Servicer and deposited
in the Collection Account prior to the related Determination Date and on or
subsequent to the Determination Date preceding such Determination Date (or, in
the case of the first Determination Date, on or subsequent to the Cut-Off Date).
Such report shall indicate the amount of all Lease Payments received by the
Servicer and deposited in the Collection Account which are for any Due Period
other than the Due Period for such Determination Date and shall identify each
Lease with respect to which a Casualty Payment, Retainable Deposit, Termination
Payment or Lease Purchase Amount was made during such time period. Such report
shall also indicate (i) the aggregate amount paid by the Servicer on or
subsequent to the most recent Determination Date pursuant to Section 5.01
hereof, and (ii) the aggregate amount reimbursed to the Servicer prior to the
most recent Determination Date and on or subsequent to the Determination Date
preceding such Determination Date (or, in the case of the first Determination
Date, on or subsequent to the Cut-Off Date) for any Servicer Advances made by
the Servicer pursuant to Section 5.01 hereof. Such report shall also include the
amount of the distribution with respect to each class of Notes to be made on the
related Payment Date, the amount of such distribution allocable to principal,
the amount of such distribution allocable to interest, the Asset Pool balance as
of the close of business on the last day of the related Due Period, the
aggregate outstanding principal balance and the Pool Factor for each class of
Notes after giving effect to all distributions allocable to principal on such
Payment Date, the amounts paid to or retained by the Servicer, if any, with
respect to the related Due Period, and the amount of the aggregate Purchase
Amounts in respect of Leases that have been reacquired, if any, for such Due
Period. The Servicer hereby represents and warrants that such calculations will
be correct and accurate, and the Servicer shall be fully responsible for, and
shall reimburse and indemnify each Indemnified Party for, any loss resulting
from such Indemnified Party's reliance on any such calculations which are not
correct.

            (d) The Servicer shall deliver to the Issuer and the Trustee, with a
copy to each Rating Agency and the Insurer, within 135 days following the end of
each fiscal year of the Servicer, beginning with the Servicer's fiscal year
ending September 30, 2000, an Officers' Certificate stating that the Servicer
has fulfilled its obligations under the Assignment and Servicing Agreement in
all material respects throughout the preceding twelve (12) months (or, in the
case of the first such certificate, the period from the Issuance Date) or if
there has been any material default under the Assignment and Servicing Agreement
or the Indenture, describing such default.

            (e) The Servicer shall deliver to the Issuer and the Trustee, with a
copy to each Rating Agency and the Insurer, within 120 days following the end of
each fiscal year of the Servicer, beginning with the Servicer's fiscal year
ending September 30, 2000, a report (the "Supplementary Report") signed by an
Authorized Officer on behalf of the Servicer and dated as of the last day of
such fiscal year, stating that (a) a review of the activities of the Servicer
and the Servicer's performance under the Assignment and Servicing Agreement and
the Indenture for the previous 12-month period (or, in the case of the first
such report, the period from the Issuance Date) has been made under such
officer's supervision and (b) nothing has come to such officer's attention to
indicate that a Servicer Event of


                                       28
<PAGE>

Default has occurred, or, if any Servicer Event of Default has occurred and is
continuing, specifying each such event known to the officer, the nature and
status thereof and the steps necessary to remedy such event.

            (f) If any funds are to be withdrawn from the Collection Account
other than as provided in Section 3.03(b) of the Indenture, the Servicer shall
submit with the related Servicing Report the certificate required by Section
3.03(d) of the Indenture.

            (g) Within the prescribed period of time for tax reporting purposes
after the end of each calendar year, the Servicer on behalf of the Issuer, will
provide to the Noteholders a statement containing the distribution amount with
respect to each class of Notes and the distribution amount allocable to interest
for that calendar year and any other information required by applicable tax
laws, for the purpose of the Noteholders' preparation of federal income tax
returns.

            (h) The Servicer shall deliver to the Trustee and the Insurer and
each of the Rating Agencies, within three days after obtaining knowledge of the
occurrence thereof, written notice of any event which with the giving of notice
or the lapse of time would become an Event of Default under any of clauses (c),
(d), (e) or (f) of Section 7.01 of the Indenture, its status and what action the
Issuer or the Servicer is taking or proposes to take with respect thereto.

            6.02 Annual Independent Public Accountant's Report.

            The Servicer shall cause a firm of independent public accountants
(who may also render other services to the Servicer, the Seller or the
Originator) to deliver to the Trustee, with a copy to the Insurer and each
Rating Agency, within 135 days following the end of each fiscal year of the
Servicer, beginning with the Servicer's fiscal year ending September 30, 2000, a
written statement to the effect that such firm has (a) obtained from the
Servicer a copy of the monthly status report pursuant to Section 6.01 for each
of three months during the previous calendar year, such three months to be
selected at random by such firm of independent public accountants; (b) compared
the information contained in such monthly status report and in the monthly
summaries prepared by the Servicer in support of such monthly status report to
the computer printouts and accounts prepared by the Servicer and supporting such
reports; and (c) selected, at random, 100 Leases included in the Asset Pool and
compared the activity in the files maintained by the Servicer for such Leases to
the activity as reported for those Leases to the monthly summaries prepared by
the Servicer and supporting the monthly status report, and that, on the basis of
such examination and comparison, such firm is of the opinion that the Servicer
has prepared such monthly status report and summaries in agreement with the
computer printouts, accounts and individual Lease files, except in each case for
(x) such exceptions as such firm shall believe to be immaterial and (y) such
other exceptions as shall be set forth in such statement. In the event such firm
of independent public accountants requires the Trustee to agree to the
procedures performed by such firm, the Servicer shall direct the Trustee in
writing to so agree; it being understood and agreed that the Trustee shall
deliver such letter of agreement in conclusive reliance upon the direction of
the Servicer, and the Trustee makes no independent inquiry or investigation as
to, and shall have no obligation or liability in respect of, the sufficiency,
validity or correctness of such procedures.


                                       29
<PAGE>

            SECTION 7. THE SERVICER

            7.01 Merger or Consolidation of the Servicer.

            So long as the Notes remain outstanding, the Servicer will keep in
full force and effect its existence, rights and franchise as a corporation under
the laws of its jurisdiction of incorporation and will preserve its
qualification to do business as a foreign corporation in each jurisdiction in
which such qualification is necessary to protect the validity and enforceability
of any of the Leases or to permit performance of the Servicer's duties under
this Assignment and Servicing Agreement.

            So long as the Notes remain outstanding, the Servicer shall not
merge or consolidate with any other Person unless (i) the entity surviving such
merger or consolidation is a corporation organized under the laws of the United
States or any jurisdiction thereof and (ii) the surviving entity, if not the
Servicer, shall execute and deliver to the Issuer, the Servicer and the Trustee,
in form and substance satisfactory to each of them, (a) an instrument expressly
assuming all of the obligations of the Servicer hereunder and (b) an opinion of
counsel to the effect that (i) such Person is a corporation of the type
described in the preceding clause (i); (ii) such Person has effectively assumed
the obligations of the Servicer hereunder and (iii) all conditions precedent to
such action have been satisfied. Upon the occurrence of any such merger or
consolidation, the Servicer shall give notice promptly to the Rating Agencies.

            7.02 Limitation on Liability of the Servicer and Others.

            Neither the Servicer nor any of the directors, officers, employees
or agents of the Servicer shall incur any liability to the Issuer, the Trustee,
the Insurer or the holders of the Notes for any action taken or not taken in
good faith pursuant to the terms of this Assignment and Servicing Agreement with
respect to any Lease (including any Non-Performing Lease) or the Equipment
subject thereto; provided, however, that this provision shall not protect the
Servicer or any such person against any breach of warranties, representations or
covenants made by it herein or in any certificate delivered in conjunction with
the purchase of the Notes or for any liability which would otherwise be imposed
for any action or inaction resulting from willful misconduct or bad faith or for
negligence in the performance or nonperformance of its duties hereunder.

            7.03 Servicer Not to Resign or Be Removed.

            The Servicer shall not resign from the servicing obligations and
duties hereby imposed on it except upon determination that such duties hereunder
are no longer permissible under applicable law. Any such determination
permitting the resignation of the Servicer shall be evidenced by an opinion of
independent counsel to the Servicer, in form and substance satisfactory to the
Insurer (so long as the Policy is outstanding) or the Trustee (if the Policy is
not outstanding), to such effect delivered to the Trustee and the Insurer with a
copy to each Rating Agency.

            Except as provided in Section 10.02 hereof, the Servicer shall not
be removed or be replaced as Servicer with respect to any Lease or any of the
Equipment.


                                       30
<PAGE>

            No resignation or removal of the Servicer shall in any event (i)
become effective until the Trustee or a successor servicer shall have assumed
the Servicer's servicing responsibilities and obligations in accordance with
Section 10.02 hereof, or (ii) affect the Originator's obligations pursuant to
Section 5 hereof.

            7.04 Financial and Business Information.

            The Servicer will deliver to the Issuer and the Trustee, and the
Trustee upon receipt thereof shall deliver to the Insurer and each Rating Agency
and upon request, to any holder of outstanding Notes evidencing not less than
25% of the Outstanding Principal Amount of the Notes (and, upon the request of
any holder of Outstanding Notes evidencing not less than 25% of the Outstanding
Principal Amount of the Notes, to any prospective transferee of any Notes):

            (a) Quarterly Statements - within 45 days after the end of each of
the first three quarterly fiscal periods in each fiscal year of the Servicer, a
copy of:

            (1) a consolidated balance sheet of the Servicer (or its parent) and
      its consolidated subsidiaries at the end of such quarter, and

            (2) consolidated statements of income, retained earnings and cash
      flow of the Servicer (or its parent) and its consolidated subsidiaries for
      that quarter and for the portion of the fiscal year ending with such
      quarter,

accompanied by a certificate signed by a principal financial officer of the
Servicer stating that such financial statements present fairly the financial
condition of the Servicer and its consolidated subsidiaries and have been
prepared in accordance with generally accepted accounting principles
consistently applied;

            (b) Annual Statements - within 135 days after the end of each fiscal
year of the Servicer, a copy of:

            (1) a consolidated balance sheet of the Servicer (or its parent) and
      its consolidated subsidiaries, at the end of that year, and

            (2) consolidated statements of income, retained earnings and cash
      flow of the Servicer (or its parent) and its consolidated subsidiaries for
      that year, setting forth in each case in comparative form the figures for
      the previous fiscal year,

all in reasonable detail and accompanied by an opinion of a firm of independent
certified public accountants of recognized national standing stating that such
financial statements present fairly the financial condition of the Servicer and
its consolidated subsidiaries and have been prepared in accordance with
generally accepted accounting principles consistently applied (except for
changes in application in which such accountants concur and footnote), and that
the examination of such accountants in connection with such financial statements
has been made in accordance with generally accepted auditing standards, and
accordingly included such tests of the accounting records and such other
auditing procedures as were considered necessary in the circumstances;


                                       31
<PAGE>

            (c) Notice of Servicer Event of Default - immediately upon the
Servicer's becoming aware of the existence of any condition or event which
constitutes a Servicer Event of Default, a written notice, by certified mail
return receipt requested, hand delivery or overnight courier, describing its
nature and period of existence and what action the Servicer is taking or
proposes to take with respect thereto;

            (d) SEC and Other Reports - promptly upon their becoming available,
one copy of each report (including the Servicer's annual report to shareholders
and reports on Form 8-K, 10-K, and 10-Q), proxy statement, registration
statement, prospectus and notice filed with or delivered to any securities
exchange, the Securities and Exchange Commission or any successor agencies; and

            (e) Report on Proceedings - promptly upon the Servicer becoming
aware of

            (1) any proposed or pending investigation of it by any governmental
      authority or agency, or

            (2) any court or administrative proceeding

which involves or may involve the possibility of materially and adversely
affecting the properties, business, prospects, profits or conditions (financial
or otherwise) of the Servicer, a written notice specifying the nature of such
investigation or proceeding and what action the Servicer is taking or proposes
to take with respect thereto and evaluating its merits.

            7.05 Officers' Certificates.

            With each set of financial statements delivered pursuant to Section
7.04, the Servicer will deliver an Officers' Certificate stating (i) that the
officers signing such Officers' Certificate have reviewed the relevant terms of
this Assignment and Servicing Agreement and have made, or caused to be made
under such officers' supervision, a review of the activities of the Servicer
during the period covered by the statements then being furnished, (ii) that the
review has not disclosed the existence of any Servicer Event of Default or, if a
Servicer Event of Default exists, describing its nature and what action the
Servicer has taken and is taking with respect thereto, and (iii) that on the
basis of such review the officers signing such certificate are of the opinion
that during such period the Servicer has serviced the Leases in compliance with
the procedures hereof except as described in such certificate.

            7.06 Inspection.

            The Servicer will permit, on reasonable prior notice, the
representatives of the Issuer, the Trustee, the Insurer (so long as the Policy
is outstanding) and, if the Policy is no longer outstanding, the holder of any
Notes evidencing not less than 25% of the Outstanding Principal Amount of the
Notes to inspect the servicing operations and discuss the servicing operations
of the Servicer with any of its officers or employees all at such reasonable
times and as often as may be reasonably requested for the purpose of reviewing
the Servicer or the Servicer's performance of its duties and obligations
hereunder. Any expense incident to the exercise by the Issuer, the Trustee, the
Insurer, or any holder of the Notes during the continuance of any Servicer Event
of Default, or any event or condition which with the giving of notice or the


                                       32
<PAGE>

lapse of time or both would become a Servicer Event of Default, of any right
under this Section 7.06 shall be borne by the Servicer.

            7.07 Servicer Records.

            The Servicer will indicate in its records that it is servicing and
administering each Lease in its capacity as Servicer hereunder, and to the
extent it is in possession of any original Lease agreement, will hold such
Lease, subject to the provisions of the Indenture as custodian for the Trustee.

            SECTION 8. THE ORIGINATOR

            8.01 Merger or Consolidation of the Originator.

            So long as the Notes remain outstanding, the Originator will keep in
full force and effect its existence, rights and franchise as a corporation under
the laws of its jurisdiction of incorporation and will preserve its
qualification to do business as a foreign corporation in each jurisdiction in
which such qualification is necessary to protect the validity and enforceability
of any of the Leases or to permit performance of the Originator's duties under
this Assignment and Servicing Agreement.

            So long as the Notes remain outstanding, the Originator shall not
merge or consolidate with any other Person unless (i) the entity surviving such
merger or consolidation is a corporation organized under the laws of the United
States or any jurisdiction thereof and (ii) the surviving entity, if not the
Originator, shall execute and deliver to the Seller, the Issuer, the Servicer,
the Trustee and the Insurer (so long as the Policy is outstanding), in form and
substance satisfactory to each of them, (a) an instrument expressly assuming all
of the obligations of the Originator hereunder and (b) an Opinion of Counsel to
the effect that such Person is a corporation of the type described in the
preceding clause (i) and has effectively assumed the obligations of the
Originator hereunder.

            8.02 Control of Seller.

            So long as the Notes remain outstanding, the Originator will not (i)
sell, pledge or otherwise transfer any membership interest in the Seller held by
the Originator or any capital stock of IKON Receivables Funding Inc. (the
manager of the Seller and the Issuer) held by the Originator or (ii) vote such
membership interests in the Seller in favor of any amendment to or alteration of
the certificate of formation or limited liability company agreement of the
Seller or any such capital stock of IKON Receivables Funding Inc. in favor of
any amendment to or alteration of the certificate of incorporation or by-laws of
the Manager.

            8.03 Financial and Business Information.

            The Originator will deliver to the Issuer, the Trustee and the
Insurer (so long as the Policy is outstanding):

            (a) Notice of Servicer Event of Default - immediately upon the
Originator becoming aware of the existence of any condition or event which
constitutes a Servicer Event of


                                       33
<PAGE>

Default, a written notice (with a copy to each Rating Agency) describing its
nature and period of existence and what action the Originator is taking or
proposes to take with respect thereto;

            (b) SEC and Other Reports - promptly upon their becoming available,
one copy of each report (including the Originator's annual report to
shareholders and reports on Form 8-K, 10-K, and 10-Q), proxy statement,
registration statement, prospectus, prospectus supplement and notice filed with
or delivered to any securities exchange, the Securities and Exchange Commission
or any successor agencies;

            (c) Report on Proceedings - promptly upon the Originator becoming
aware of

            (1) any proposed or pending investigation of it by any governmental
      authority or agency, or

            (2) any court or administrative proceeding,

which involves or may involve the possibility of materially and adversely
affecting the properties, business, prospects, profits or condition (financial
or otherwise) of the Originator, a written notice specifying the nature of such
investigation or proceeding and what action the Originator is taking or proposes
to take with respect thereto and evaluating its merits;

            (d) ERISA - (i) promptly and in any event within ten days after the
Originator knows or has reason to know of the occurrence of a Reportable Event
with respect to a Pension Plan with regard to which notice must be provided to
the PBGC, a copy of such materials required to be filed with the PBGC with
respect to such Reportable Event and in each such case a statement of the chief
financial officer of the Originator setting forth details as to such Reportable
Event and the action which the Originator proposes to take with respect thereto;
(ii) at least ten days prior to the filing by any plan administrator of a
Pension Plan of a notice of intent to terminate such Pension Plan, a copy of
such notice; (iii) upon request of the Issuer and the Trustee, and in no event
more than ten days after such request, copies of each annual report which is
filed on Form 5500, together with certified financial statements for the Pension
Plan (if any) as of the end of such year and actuarial statements on Schedule B
to such Form 5500; (iv) promptly and in any event within ten days after it knows
or has reason to know of any event or condition which might constitute grounds
under Section 4042 of ERISA for the termination of, or the appointment of a
trustee to administer, any Pension Plan, a statement of the chief financial
officer of the Originator describing such event or condition; (v) promptly and
in no event more than ten days after receipt thereof by the Originator or any
Related Person, each notice received by the Originator or any Related Person
concerning the imposition of any withdrawal liability under Section 4202 of
ERISA; and (vi) promptly after receipt thereof a copy of any notice the
Originator or any Related Person may receive from the PBGC or the Internal
Revenue Service with respect to any Pension Plan; provided, however, that this
subsection (vi) shall not apply to notices of general application promulgated by
the PBGC or the Internal Revenue Service or notices which would not require any
material payment by the Originator or any Related Person; and

            (e) Requested Information - with reasonable promptness, any other
data and information which may be reasonably requested by such parties from time
to time.


                                       34
<PAGE>

            Compliance by the Servicer with the requirements of Sections
7.04(c), 7.04(d) or 7.04(e) shall be deemed to be compliance by the Originator
with the corresponding requirements of Section 8.03(a), 8.03(b) or 8.03(c), as
the case may be, and vice versa, so long as IOS Capital is the Servicer
hereunder.

            8.04 Officers' Certificates.

            With each set of financial statements delivered pursuant to Section
8.03, the Originator will deliver an Officers' Certificate stating that the
officers signing such Certificate have reviewed the relevant terms of this
Assignment and Servicing Agreement and have made, or caused to be made under
such officers' supervision, a review of the activities of the Originator during
the period covered by the income statements then being furnished and, so long as
the Originator is Servicer hereunder, that the review has not disclosed the
existence of any Servicer Event of Default or, if a Servicer Event of Default
exists, describing its nature and what action the Originator has taken and is
taking with respect thereto.

            8.05 Books and Records.

            The Originator will clearly mark its books and records to reflect
the contributions of Leases and Equipment pursuant to this Agreement.

            8.06 Communications.

            The Originator will reply to all inquiries by third parties with
respect to the transactions contemplated by this Agreement by indicating that it
has transferred the Leases and its right, title and interest in the related
Equipment and that the Issuer now holds title to the Leases and such interests
(other than ownership interests) in the Equipment.

            SECTION 9. THE SELLER

            9.01 Merger or Consolidation of the Seller.

            So long as the Notes remain outstanding, the Seller will keep in
full force and effect its existence, rights and franchise as a limited liability
company under the laws of its jurisdiction of organization and will preserve its
qualification to do business as a foreign limited liability company in each
jurisdiction in which such qualification is necessary to protect the validity
and enforceability of any of the Leases or to permit performance of the Seller's
duties under this Assignment and Servicing Agreement.

            So long as the Notes remain outstanding, the Seller shall not merge
or consolidate with any other Person.

            9.02 Control of Issuer.

            So long as any of the Notes remain outstanding, the Seller will not
(i) sell, pledge or otherwise transfer any of its membership interests in the
Issuer or (ii) vote such beneficial interests in favor of any amendment to or
alteration of the certificate of formation or limited liability company
agreement of the Issuer.


                                       35
<PAGE>

            9.03 Information.

            The Seller will deliver to the Issuer, the Trustee and the Insurer
(so long as the Policy is outstanding):

            (a) Notice of Servicer Event of Default - immediately upon becoming
aware of the existence of any condition or event which constitutes a Servicer
Event of Default, a written notice (with a copy to each Rating Agency)
describing its nature and period of existence and what action the Seller is
taking or proposes to take with respect thereto;

            (b) Report on Proceedings - promptly upon the Seller's becoming
aware of

            (1) any proposed or pending investigation of it by any governmental
      authority or agency, or

            (2) any court or administrative proceeding,

which involves or may involve the possibility of materially and adversely
affecting the properties, business, prospects, profits or condition (financial
or otherwise) of the Seller, a written notice specifying the nature of such
investigation or proceeding and what action the Seller is taking or proposes to
take with respect thereto and evaluating its merits;

            (c) Requested Information - with reasonable promptness, any other
data and information which may be reasonably requested by such parties from time
to time.

            9.04 Inspection.

            The Seller will permit, on reasonable prior notice, the
representatives of the Issuer, the Servicer, the Trustee, the Insurer (so long
as no Insurer Default has occurred and is continuing), or, if an Insurer Default
has occurred and is continuing, any holder of the Notes evidencing not less than
25% of the Outstanding Principal Amount of any class of Notes to examine and
discuss the operations of the Seller with any of its officers or employees all
at such reasonable times and as often as may be reasonably requested for the
purpose of reviewing Seller's performance of its duties and obligations
hereunder. Any expense incident to the exercise by the Issuer, the Trustee or
any holder of the Notes during the continuance of any default by the Seller in
any of its obligations hereunder of any right under this Section 9.04 shall be
borne by the Seller.

            9.05 Books and Records.

            The Seller will clearly mark its books and records to reflect each
contribution of a Lease and of its right, title, and interest (other than its
ownership interest) in the Equipment subject thereto to the Issuer.

            9.06 Communications.

            The Seller will reply to all inquiries by third parties with respect
to the transactions contemplated by this Agreement by indicating that it has
contributed to the Issuer


                                       36
<PAGE>

the Leases and its right, title and interest (other than its ownership interest)
in the related Equipment.

            SECTION 10. DEFAULT

            10.01 Servicer Events of Default.

            The following events and conditions shall constitute Servicer Events
of Default hereunder:

                  (i) failure on the part of the Servicer to deposit to the
            Collection Account, or other applicable account in accordance with
            the terms of the Indenture within three Business Days following the
            receipt thereof any monies received by the Servicer (including,
            without limitation, any Lease Payments on Performing Leases or
            Non-Performing Leases) and required to be deposited thereunder and
            hereunder;

                  (ii) failure on the part of the Servicer to pay to the Trustee
            on the date when due in accordance with the terms hereof, any
            payment required to be made by the Servicer pursuant to Section 5
            hereof;

                  (iii) failure on the part of either the Servicer or (so long
            as the Originator is the Servicer) the Originator to observe or
            perform in any material respect any other of their respective
            covenants or agreements in this Assignment and Servicing Agreement
            which failure continues unremedied for a period of 30 days after the
            earlier of (A) the date it first becomes known to any officer of the
            Originator or the Servicer, as the case may be, and (B) the date on
            which written notice thereof requiring the same to be remedied shall
            have been given to the Originator or the Servicer, as the case may
            be, by the Trustee, or to the Originator or the Servicer, as the
            case may be, and the Trustee by the Seller, the Issuer, the Insurer
            or any holder of the Notes;

                  (iv) if any representation or warranty made by the Originator
            in this Assignment and Servicing Agreement or in any certificate or
            other writing delivered pursuant hereto or made by any successor
            Servicer in connection with such successor Servicer's assumption of
            the duties of the Servicer shall prove to be incorrect in any
            material respect as of the time when the same shall have been made;
            provided, however, that the breach of any representation or warranty
            made by the Originator or Servicer in this Assignment and Servicing
            Agreement will be deemed to be "material" only if it affects the
            Noteholders, the Insurer or the enforceability of the Indenture or
            of the Notes; and provided, further, that a material breach of any
            representation or warranty made by the Originator in this Assignment
            and Servicing Agreement with respect to any of the Leases or the
            Equipment subject thereto will not constitute a Servicer Event of
            Default if the Originator purchases such Lease and the Issuer's
            interest in the Equipment in accordance with this Assignment and
            Servicing Agreement;


                                       37
<PAGE>

                  (v) the entry by a court having jurisdiction in the premises
            of (A) a decree or order for relief in respect of the Servicer in an
            involuntary case or proceeding under any applicable federal or state
            bankruptcy, insolvency, reorganization, or other similar law or (B)
            a decree or order adjudging the Servicer bankrupt or insolvent, or
            approving as properly filed a petition seeking reorganization,
            arrangement, adjustment, or composition of or in respect of the
            Servicer under any applicable federal or state law, or appointing a
            custodian, receiver, liquidator, assignee, trustee, sequestrator, or
            other similar official of the Servicer or of any substantial part of
            its property, or ordering the winding up or liquidation of its
            affairs, and the continuance of any such decree or order for relief
            or any such other decree or order unstayed and in effect for a
            period of 60 consecutive days;

                  (vi) the commencement by the Servicer of a voluntary case or
            proceeding under any applicable federal or state bankruptcy,
            insolvency, reorganization, or other similar law or of any other
            case or proceeding to be adjudicated a bankrupt or insolvent, or the
            consent by it to the entry of a decree or order for relief in
            respect of the Servicer in an involuntary case or proceeding under
            any applicable federal or state bankruptcy, insolvency,
            reorganization, or other similar law or to the commencement of any
            bankruptcy or insolvency case or proceeding against it, or the
            filing by it of a petition or answer or consent seeking
            reorganization or relief under any applicable federal or state law,
            or the consent by it to the filing of such petition or to the
            appointment of or taking possession by a custodian, receiver,
            liquidator, assignee, trustee, sequestrator, or similar official of
            the Servicer or of any substantial part of its property, or the
            making by it of an assignment for the benefit of creditors, or the
            failure by the Servicer to pay its debts generally as they become
            due, or the taking of corporate action by the Servicer in
            furtherance of any such action;

                  (vii) the failure of the Servicer to make one or more payments
            due with respect to aggregate recourse debt or other obligations
            exceeding $5,000,000, or the occurrence of any event or the
            existence of any condition, the effect of which event or condition
            is to cause (or permit one or more Persons to cause) more than
            $5,000,000 of aggregate recourse debt or other obligations of the
            Servicer to become due before its (or their) stated maturity or
            before its (or their) regularly scheduled dates of payment so long
            as such failure, event or condition shall be continuing and shall
            not have been waived by the Person or Persons entitled to
            performance;

                  (viii) a final judgment or judgments (or decrees or orders)
            for the payment of money aggregating in excess of $5,000,000 and any
            one of such judgments (or decrees or orders) has remained
            unsatisfied and in effect for any period of 60 consecutive days
            without a stay of execution;

                  (ix) so long as IOS Capital is the Servicer, a downgrading of
            the long-term debt rating assigned by Moody's or S&P to IOS Capital
            to Ba2 or below or BB or below, respectively;


                                       38
<PAGE>

                  (x) for any three consecutive Due Periods, the average of the
            Annualized Default Rates for such Due Periods shall be greater than
            8.00%; or

                  (xi) for any three consecutive Due Periods, the average of the
            Delinquency Rates for such Due Periods shall be greater than 10.00%.

            10.02 Termination.

            So long as a Servicer Event of Default shall be continuing, the
Trustee (with the written consent of the Insurer, if no Insurer Default has
occurred and is continuing) may, and, upon the written instructions of the
Insurer (if no Insurer Default has occurred and is continuing) or the holders of
66-2/3% in Outstanding Principal Amount of the Notes (if an Insurer Default has
occurred and is continuing), shall, by notice in writing to the Servicer
terminate all of the rights and obligations of the Servicer (but not the
Originator's obligations which shall survive any such termination) under this
Assignment and Servicing Agreement. On the receipt by the Servicer of such
written notice, all authority and power of the Servicer under this Assignment
and Servicing Agreement to take any action with respect to any Lease or
Equipment shall cease and the same shall pass to and be vested in the Trustee or
other successor Servicer appointed pursuant to and under this Section and the
Indenture; and, without limitation, the Trustee or such successor Servicer is
hereby authorized and empowered to execute and deliver, on behalf of the
Servicer, as attorney-in-fact or otherwise, any and all other acts or things
necessary or appropriate to effect the purposes of such notice of termination,
whether to complete the transfer and assignment of any Lease and the related
Equipment, or otherwise.

            10.03 Trustee to Act; Appointment of Successor.

            (a) On and after the time the Servicer receives a notice of
termination pursuant to Section 10.02 hereof, the Trustee or other successor
Servicer, subject to the terms of Section 6.01 of the Indenture, shall be the
successor in all respects to the Servicer in its capacity as servicer of the
Leases under this Assignment and Servicing Agreement and, to such extent, shall
be subject to all the responsibilities, duties and liabilities relating thereto
placed on the Servicer by the terms and provisions hereof (but not the
obligations of the Originator contained in Section 5 hereof which shall survive
any such termination as above provided) and shall be entitled to receive from
the Issuer the Servicing Fee provided for in Section 4.04 hereof; provided that
the Trustee shall in no way be responsible or liable for any action or actions
of the Servicer before the time the Servicer receives such a notice of
termination.

            (b) Notwithstanding the above, the Trustee (with the written consent
of the Insurer, if no Insurer Default has occurred and is continuing) may, if it
shall be unwilling to so act, or shall, if it is unable to so act, give notice
of such fact to the Insurer (if no Insurer Default has occurred and is
continuing) or to each holder of the Notes (if an Insurer Default has occurred
and is continuing) and (i) appoint an established institution satisfactory to
the Insurer (if no Insurer Default has occurred and is continuing) or to the
holders of 66-2/3% of the then Outstanding Principal Amount of the Notes (if an
Insurer Default has occurred and is continuing) as the successor to the Servicer
hereunder to assume all of the rights and obligations of the Servicer hereunder,
including, without limitation, the Servicer's right hereunder to receive the
Servicing Fee (but not the obligations of the Originator contained in Section 5
hereof), or (ii) if


                                       39
<PAGE>

no such institution satisfactory to the Insurer (if no Insurer Default has
occurred and is continuing) or to the holders of 66-2/3% of the then Outstanding
Principal Amount of the Notes (if an Insurer Default has occurred and is
continuing) is so appointed within 60 days following the giving of such notice,
appoint a bank or other established institution, which has experience in
servicing lease contracts and equipment similar to the Leases and Equipment and
as to which each of S&P and Moody's has indicated in writing that the
appointment of such Person, as the successor to the Servicer hereunder will not
result in the reduction or withdrawal of such Rating Agency's then-current
rating of the Notes, or (iii) if no such institution is so appointed, petition a
court of competent jurisdiction to appoint an institution meeting such criteria
as the Servicer hereunder. Pending appointment of a successor to the Servicer
hereunder, the Trustee shall act in such capacity as hereinabove provided. In
connection with such appointment and assumption, the Trustee shall cause such
successor to the Servicer to enter into a servicing agreement substantially in
the form of this Assignment and Servicing Agreement except that such agreement
shall not include any of the Originator's representations, warranties or
obligations and the Trustee may make arrangements for the compensation of such
successor out of payments on Leases as it and such successor shall agree;
provided, however, that no such compensation shall be in excess of that provided
for a successor to the Servicer in Section 4.04 hereof. In no event shall the
Trustee be liable for any servicing fee or for any difference in the amount of
the servicing fee payable hereunder and the amount necessary to induce any
successor Servicer to act as successor Servicer under this Agreement and the
transactions set forth or provided for herein. The Trustee shall provide the
Rating Agencies with prior written notice of the appointment of any successor to
the Servicer.

            10.04 Servicer to Cooperate.

            The Servicer hereby agrees to cooperate with the Trustee and any
successor to the Servicer appointed in accordance with Section 10.03 hereof, as
applicable, in effecting the termination and transfer of the responsibilities
and rights of the Servicer hereunder to the Trustee or any successor to the
Servicer, including, without limitation, the execution and delivery of
assignments of Financing Statements, and the transfer to the Trustee or the
successor to the Servicer for administration by it of all amounts which shall at
the time be held by the Servicer or thereafter received with respect to the
Leases. The Servicer hereby agrees to transfer to any successor to the Servicer
its electronic records and all other records, correspondence and documents
relating to the Leases and Equipment in the manner and at such times as the
successor to the Servicer shall reasonably request. The Servicer hereby
designates the Trustee and any successor to the Servicer its agent and
attorney-in-fact to execute transfers of Financing Statements and any other
filings or instruments which may be necessary or advisable to effect such
transfer of the Servicer's responsibilities and rights hereunder.

            10.05 Notification to Noteholders.

            Upon any such termination or appointment of a successor to the
Servicer, the Issuer shall cause the Trustee to give prompt written notice
thereof to each Rating Agency and to each holder of the Notes in the manner
provided in the Indenture.


                                       40
<PAGE>

            10.06 Remedies Not Exclusive.

            Nothing in the preceding provisions of this Section 10 shall be
interpreted as limiting or restricting any rights or remedies which the Issuer,
the Trustee or any other Person would otherwise have at law or in equity on
account of the breach or violation of any provision of this Assignment and
Servicing Agreement by the Servicer, including, without limitation, the right to
recover full and complete damages on account thereof to the extent not
inconsistent with Section 7.02 hereof.

            SECTION 11. SUBSTITUTION AND ADDITION OF LEASES

            11.01 Substitution and Addition.

            (a) Subject to the satisfaction of the requirements set forth in
Section 11.01(b) hereof, the Originator will have the right (but not the
obligation) at any time to substitute one or more Eligible Leases and the
Equipment subject thereto (each, a "Substitute Lease") for a Lease (for purposes
of this Section 11 referred to as a "Predecessor Lease") and the Equipment
subject thereto if:

                  (i) the Predecessor Lease became (A) a Non-Performing Lease,
            (B) a Warranty Lease or (C) an Adjusted Lease during the immediately
            preceding Due Period;

                  (ii) the aggregate Discounted Present Value of the
            Non-Performing Leases that have become Predecessor Leases during the
            term of this Agreement shall not in the aggregate exceed 10% of the
            Discounted Present Value of the Leases on the Cut-Off Date; and

                  (iii) the aggregate Discounted Present Value of the Adjusted
            Leases and Warranty Leases that have become Predecessor Leases
            during the term of this Agreement shall not exceed 10% of the
            Discounted Present Value of the Leases on the Cut-off Date.

Subject to the satisfaction of the requirements set forth in Section 5 and
Section 11.01(b) hereof, in the event of an Early Lease Termination resulting in
the prepayment in full of the related Early Termination Lease, the Seller will
have the option to transfer to the Issuer an additional Eligible Lease (each, an
"Additional Lease"), together with all right, title and interest in and to the
Equipment (other than the Seller's ownership interests therein).

            (b) Each transfer of Substitute Leases and addition of Additional
Leases will be subject to the satisfaction of the following conditions
precedent:

                  (i) the final payment on such Substitute Lease or Additional
            Lease must be on or prior to __________.

                  (ii) after giving effect to such additions and substitutions
            and any adjustments pursuant to Section 5.02 hereof the aggregate
            amount of Lease Payments through the term of the Leases (including
            the Substitute Leases and the


                                       41
<PAGE>

            Additional Leases) will not be materially less than the aggregate
            Lease Payments of the Leases prior to such substitution or addition
            or adjustment; and

                  (iii) after giving effect to such adjustments, additions and
            substitutions, the Discounted Present Value of the Performing Leases
            must not be less than the Discounted Present Value of the Performing
            Leases prior to such adjustment, substitution or addition.

                  (iv) after giving effect to such adjustments, additions, and
            substitutions pursuant to Section 11, the weighted average remaining
            term of the Performing Leases must not be greater than the weighted
            average remaining term of the Performing Leases prior to such
            adjustment, addition, and substitution.

            (c) Each addition and substitution pursuant to this Section 11.01
shall include the right to all Related Interests in respect of each Substitute
Lease being substituted or Additional Leases being transferred. At the time of
each such addition or substitution, all Lease Payments with respect to the
related Substitute Leases and/or Additional Leases actually received by the
Originator or the Seller which became due during the then current Due Period
shall be transferred to the Collection Account and all security deposits with
respect thereto shall be transferred to the Security Deposit Account.

            (d) To the extent the Originator does not substitute a Substitute
Lease for Leases for which any of the representations and warranties made by the
Originator in Sections 2.04, 205(b) and 2.08 are breached, the Originator shall
purchase such Leases pursuant to the provisions of Section 5.04.

            11.02 Procedure.

            (a) By 11:00 A.M. on the third Business Day following each
Determination Date, the Originator or the Seller, as the case may be, shall give
written notice to the Servicer of any substitution pursuant to Section 11.01 of
Substitute Leases for Predecessor Leases or addition of Additional Leases for
Early Termination Leases which have been prepaid in full during the preceding
Due Period. By 11:00 A.M. on the fourth Business Day following each Payment
Date, the Originator or the Seller, as the case may be, shall deliver to the
Servicer and the Trustee and, to the extent not included in the Servicer Report,
the Trustee shall promptly deliver to the Insurer and each Rating Agency (i) a
supplement to Exhibit A hereto setting forth the information shown thereon for
each such Substitute Lease and Additional Lease, (ii) an Officer's Certificate
(A) certifying that each such Substitute Lease and Additional Lease is an
"Eligible Lease", (B) specifying each Predecessor Lease for which a substitution
has been made and each Early Termination Lease which is being replaced by an
Additional Lease and the amount of each periodic Lease Payment under each such
Predecessor Lease and Early Termination Lease and the amount of each periodic
Lease Payment under each Additional Lease and Substitute Lease being transferred
thereby and (C) that all conditions precedent to such addition or substitution
have been satisfied and (iii) such additional information concerning such
Additional Leases, Substitute Leases, Early Termination Leases or Predecessor
Leases as may be needed for the Servicer to prepare its monthly reports pursuant
to Section 6.01 hereof and to otherwise carry out its duties as Servicer
hereunder.


                                       42
<PAGE>

            (b) Subject to the provisions of Section 11.03, the delivery of any
Officer's Certificate and supplement to Exhibit A pursuant to Section 11.02(a)
shall be conclusive evidence, without further act or deed, that during the
immediately preceding Due Period (i) the Originator contributed as a
contribution to capital to the Seller pursuant to Section 11.01 hereof all of
the Originator's right, title and interest in and to the Substitute Leases and
Additional Leases identified in such supplement, and the related rights
described in Section 11.01 hereof, and contemporaneously the Seller contributed
as a contribution to capital to the Issuer pursuant to Section 11.01 hereof all
of the Seller's right, title and interest in and to the Substitute Leases and
Additional Leases identified in such supplement, and the related rights
described in Section 11.01 hereof, (ii) the Originator transferred to the
Seller, as a contribution of capital, all of the Originator's right, title and
interest in and to the Equipment subject to such Substitute Leases and
Additional Leases and contemporaneously the Seller pledged to the Issuer all of
the Seller's right, title and interest in and to the Equipment subject to such
Substitute Leases and Additional Leases, and (iii) the Issuer assigned and
transferred to the Seller, without representation or warranty, all of the
Issuer's right, title and interest in and to the Predecessor Leases and Early
Termination Leases identified in such Officer's Certificate and released its
security interest in the Equipment relating thereto and contemporaneously the
Seller assigned to the Originator, without representation or warranty, all of
the Seller's right, title and interest in and to the Predecessor Leases and
Early Termination Leases identified in such Officer's Certificate and all the
Seller's right, title and interest in and to the related Equipment. The
Originator shall promptly deliver to the Servicer (or, if the Originator is the
Servicer, retain in accordance with this Assignment and Servicing Agreement in
its capacity as Servicer) the original executed copy of each Substitute Lease
and Early Termination Lease assigned to the Issuer pursuant to Section 11.01
hereof and the Issuer shall promptly request the Trustee (or, if the Servicer is
acting as the custodian, the Servicer) in writing to deliver to or upon the
order of the Seller the original executed counterpart of each Predecessor Lease
for which substitution has been made pursuant to Section 11.01 hereof and
contemporaneously the Seller shall promptly deliver to the Originator the
original executed counterpart of each Predecessor Lease for which substitution
has been made pursuant to Section 11.01 hereof.

            11.03 Objection and Purchase.

            If the Insurer (if no Insurer Default has occurred and is
continuing) or any holder of the Notes (if an Insurer Default has occurred and
is continuing) objects to any substitution of Leases within ten days of receipt
of the Servicer's monthly report providing notice thereof pursuant to Section
6.01 above, on the grounds either that any Substitute Lease or Additional Lease
is not an Eligible Lease within the meaning of the definition thereof or that
such substitution or addition is otherwise not permitted under the provisions of
Section 11.01 hereof, the Originator shall be entitled to present such
additional information as it deems appropriate in an effort to demonstrate that
such Lease is an Eligible Lease and that such substitution is permitted under
the provisions of Section 11.01 hereof. Following such presentation, the
substitution shall remain effective if each person originally objecting to the
substitution withdraws the objection. If the conditions specified in the
preceding sentence are not satisfied, or if at any time it is established that
any lease was not, at the time of substitution, an Eligible Lease, then the
Originator shall be required to purchase such Lease in accordance with the
provisions of Section 5.04 hereof.


                                       43
<PAGE>

            11.04 Originator's, Seller's and Servicer's Subsequent Obligations.

            Upon any substitution or addition of Leases in accordance with the
provisions of this Section 11, the Originator's, Seller's and the Servicer's
obligations hereunder with respect to the Predecessor Lease or the applicable
Early Termination Lease shall cease but the Originator, Seller and the Servicer
shall each thereafter have the same obligations with respect to the Substitute
Lease or Additional Lease substituted or added as it has with respect to all
other Leases subject to the terms hereof.

            SECTION 12. ASSIGNMENT

            12.01 Assignment to Trustee.

            It is understood that this Assignment and Servicing Agreement and
all rights of the Issuer hereunder, but none of its duties or obligations, will
be assigned by the Issuer to the Trustee pursuant to the Indenture, for the
benefit of the holders from time to time of the Notes and the Insurer as
provided in the Indenture, and may be subsequently assigned by the Trustee to
any successor Trustee or as otherwise provided in the Indenture. Each of the
Originator, the Seller and the Servicer hereby expressly agrees to each such
assignment and agrees that all of its duties, obligations, representations and
warranties hereunder shall be for the benefit of, and may be enforced by, the
Trustee, the Insurer, the holders from time to time of the Notes, and any
successor to or assignee of any thereof.

            12.02 Assignment by Originator, Seller or Servicer.

            None of the respective rights or obligations of the Originator, the
Seller or the Servicer hereunder may be assigned (other than the assignment by
the Seller to the Issuer of the covenants, representations, warranties and
obligations of the Originator pursuant to Section 12.01 and the assignment by
the Issuer to the Trustee of the rights of the Issuer hereunder pursuant to the
Indenture as contemplated in Section 12.01) without the prior written consent of
the Issuer and the Trustee (acting upon the written instructions of the Insurer
(if no Insurer Default has occurred and is continuing) or the holders of 66-2/3%
of the then aggregate unpaid Outstanding Principal Amount of the Notes (if an
Insurer Default has occurred and is continuing); provided, that nothing herein
shall preclude the Servicer from performing its duties hereunder through the use
of agents to the extent that such use is consistent with the Servicer's business
practices in dealing with leases and equipment for its own account.

            SECTION 13. NATURE OF OBLIGATIONS AND SECURITY THEREFOR

            13.01 Obligations Absolute.

            The obligations of the Originator and Seller hereunder, and the
rights of the Trustee, as assignee of the Issuer, in and to all amounts payable
by the Originator or the Seller hereunder, shall be absolute and unconditional
and shall not be subject to any abatement, reduction, setoff, defense,
counterclaim or recoupment whatsoever, including, without limitation,
abatements, reductions, setoffs, defenses, counterclaims or recoupments due or
alleged to be due to, or by reason of, any past, present or future claims which
the Originator or the Seller may have against the Servicer, the Issuer, the
Insurer, the Trustee, and any holder of the Notes or any other


                                       44
<PAGE>

Person for any reason whatsoever; nor, except as otherwise expressly provided
herein, shall this Assignment and Servicing Agreement terminate, or the
respective obligations of the Issuer, the Originator, the Seller or the Servicer
be otherwise affected, by reason of any defect in any Lease or in any unit of
Equipment or in the respective rights and interests of the Issuer, the
Originator, the Seller, the Insurer and the Trustee therein, or by reason of any
Liens with respect to any Lease or any unit of Equipment, or any failure by the
Issuer or the Servicer to perform any of its obligations herein contained, or by
reason of any other indebtedness or liability, howsoever and whenever arising,
of the Issuer, the Servicer, the Trustee, the Insurer, or any holder of the
Notes to the Originator, the Seller or any other Person or by reason of any
insolvency, bankruptcy, or similar proceedings by or against the Originator, the
Seller, the Servicer, the Issuer, the Insurer, the Trustee or any other Person
or for any other cause whether similar or dissimilar to the foregoing, any
present or future law to the contrary notwithstanding, it being the intention of
the parties hereto that all obligations of the Originator or the Seller
hereunder and all amounts payable by the Originator or the Seller hereunder
shall continue to be due and payable in all events and in the manner and at the
times herein provided unless and until the obligation to perform or pay the same
shall be terminated or limited pursuant to the express provisions of this
Assignment and Servicing Agreement.

            13.02 Security for Obligations.

            As security for the full and timely performance by the Originator,
the Seller and the Servicer of each of their respective obligations hereunder,
and by the Issuer of each of its obligations hereunder and under the Notes and
the Indenture, each of the Originator and the Seller hereby pledges and grants
to the Trustee (as a precaution in the event that, contrary to the intent of the
parties to the transactions contemplated hereby, it is contended that either has
any continuing interest in any Lease, that the Originator has any continuing
interest in any Equipment or that the security interest granted to the Issuer by
the Seller in the Seller's interest in the Equipment is invalid or ineffective
in whole or in part) a first priority Lien on and security interest in all
right, title and interest of the Originator or the Seller now or hereafter
acquired in and to each Lease (including all Related Interests) and the
Originator's and the Seller's interests in each item of Equipment at any time
subject to the Indenture. The foregoing security interest is granted upon and is
subject to the same terms and provisions as are set forth in the Indenture and
shall continue in full force and effect until the Indenture is discharged in
accordance with the terms thereof, notwithstanding any waiver or modification of
any of the terms hereof or thereof or of any of the Notes, whether with or
without the consent of the Originator or the Seller.

            13.03 Further Assurances; Financing Statements.

            Each of the Originator, the Seller and the Servicer severally agrees
that at any time and from time to time, at its expense, it shall promptly
execute and deliver all further instruments and documents, and take all further
action, that may be necessary or desirable or that the Issuer, the Trustee or
the Insurer may request to perfect and protect the assignments and security
interests granted or purported to be granted herein with respect to the Leases
and the Lease Payments or to enable the Issuer, the Trustee or the Insurer to
exercise and enforce its rights and remedies under this Agreement with respect
to any Leases and the Lease Payments and, subject to the penultimate sentence of
Section 1.04(d), the Equipment. Without limiting the generality of the
foregoing, each of the Originator and the Seller shall execute and file such


                                       45
<PAGE>

financing or continuation statements, or amendments thereto, and such other
instruments or notices as may be necessary or desirable or that the Issuer, the
Trustee or the Insurer may request to protect and preserve the assignments and
security interests granted by this Agreement with respect to the Leases and,
subject to the penultimate sentence of Section 1.04(d), the Equipment.

            SECTION 14. DEFINITIONS

            As used in this Assignment and Servicing Agreement, the following
terms have the respective meanings set forth below or set forth in the Section
hereof or in any other agreement indicated:

            Accumulated Funding Deficiency - a funding deficiency described in
Section 302 of ERISA.

            Additional Lease - Section 11.01(a) hereof.

            Adjusted Lease - a Lease which has had one or more non-credit
related terms adjusted or modified by the Servicer.

            Affiliate - Section 1.01 of the Indenture.

            Annualized Default Rate - for any Due Period, the sum of the
Discounted Present Value as of the related Determination Date of all Leases that
became Non-Performing Leases during such Due Period minus the sum of the
recoveries on Non-Performing Leases received during such Due Period, divided by
the Discounted Present Value of the Leases on the Determination Date immediately
preceding such Determination Date, multiplied by twelve.

            Asset Pool - Granting Clause of the Indenture.

            Authorized Officer - in respect of the Servicer, any officer of or
other Person representing the Servicer who is authorized to act for the
Servicer.

            Available Funds - Granting Clause of the Indenture.

            Base Prospectus - the prospectus, dated _______, 2000, included in
the Registration Statement.

            Business Day - any day that is not a Saturday, Sunday or other day
on which commercial banking institutions in the city in which the Corporate
Trust Office or the Servicer is located are authorized or obligated by law or
executive order to remain closed.

            Casualty Payment - any payment pursuant to a Lease on account of the
loss, theft, condemnation, governmental taking, destruction, or damage beyond
repair of any item of Equipment subject thereto which results, in accordance
with the terms of the Lease, in a reduction in the number or amount of any
future Lease Payments due thereunder or in the termination of the Lessee's
obligation to make future Lease Payments thereunder.


                                       46
<PAGE>

            Class [A-1] Notes - the Issuer's ______% Class [A-1] Lease-Backed
Notes, Series 2000-1.

            Class [A-2] Notes - the Issuer's ______% Class [A-2] Lease-Backed
Notes, Series 2000-1.

            Class [A-3a] Notes - the Issuer's ______% Class [A-3a] Lease-Backed
Notes, Series 2000-1.

            Class [A-3b] Notes - the Issuer's Class [A-3b] Lease-Backed Notes,
Series 2000-1.

            Class [A-4] Notes - the Issuer's ______% Class [A-4] Lease-Backed
Notes, Series 2000-1.

            Code - the Internal Revenue Code of 1986, as amended.

            Collection Account - Section 1.01 of the Indenture.

            Corporate Trust Office - Section 1.01 of the Indenture.

            Cut-Off Date - the opening of business on ________, 2000.

            Delinquency Rate - for any Due Period, the sum of the Discounted
Present Value as of the related Determination Date of all Leases that are 61 or
more days delinquent, as of such Determination Date, divided by the Discounted
Present Value of the Leases on such Determination Date.

            Determination Date - Section 1.01 of the Indenture.

            Discounted Present Value of the Delinquent Leases - Section 1.01 of
the Indenture.

            Discounted Present Value of the Performing Leases - Section 1.01 of
the Indenture.

            Due Period - with respect to any Payment Date and the related
Determination Date with respect thereto, the calendar month prior to the month
in which such Payment Date and Determination Date occur.

            Early Lease Termination - the termination of a Lease by reason of
the prepayment in full thereof prior to its original stated maturity.

            Early Termination Lease - a Lease as to which there has been an
Early Lease Termination.

            Eligible Lease - a Lease that satisfies the representations and
warranties set forth in Section 2.04, 2.05(b) and 2.08 and, in the case of a
Substitute Lease or Additional Lease, the applicable requirements of Section 11.


                                       47
<PAGE>

            Equipment - all units or items of equipment and related property
from time to time subject to any Lease.

            ERISA - the Employee Retirement Income Security Act of 1974, as
amended.

            Event of Default - Section 1.01 of the Indenture.

            Excess Copy Charges - Section 1.01 of the Indenture.

            Filing States - (a) in the case of the Financing Statements referred
to in clauses (i) and (ii) of the definition of Required Financing Statements,
each of the fifty states of the United States, and (b) in the case of the
Financing Statements referred to in clause (iii) of the definition of Required
Financing Statements, the State of Georgia.

            Financing Statement - a statement filed pursuant to the UCC which
evidences a perfected security interest in an asset.

            Governmental Authority: - any court or federal or state regulatory
body, administrative agency or other tribunal or other governmental
instrumentality.

            Indemnified Party - Section 5.03 hereof.

            Indenture - the Indenture dated as of ___________, 2000, between the
Issuer and the Trustee, as the same may be supplemented, modified or amended
from time to time in accordance with the terms thereof.

            Insurer - Ambac Assurance Corporation, a Wisconsin stock insurance
corporation, and any successor.

            Issuance Date - _______, 2000.

            Issuer - IKON Receivables, LLC , a Delaware special purpose limited
liability company, and any successor.

            Leases - collectively, (i) each lease agreement, conditional sale
contract and other agreement creating a contractual obligation to which the
Originator is a party, to the extent that such lease agreement, conditional sale
contract or other agreement is described in Exhibit A hereto (as such Exhibit A
may be amended from time to time in accordance with this Assignment and
Servicing Agreement), including, without limitation, each Additional Lease and
Substitute Lease; (ii) each schedule or supplement to each such lease agreement,
conditional sale contract or other agreement (and each master lease agreement
insofar as it relates to any such schedule or supplement); and (iii) any and all
amendments or modifications from time to time to each such lease agreement,
conditional sale contract or other agreement, or to any schedule or supplement,
in accordance with this Assignment and Servicing Agreement.

            Lease Delinquency Payment - Section 1.01 of the Indenture.


                                       48
<PAGE>

            Lease Guaranty - with respect to any Lease, any guaranty of payment
or performance of the whole or any part of the liabilities or obligations of the
Lessee under such Lease.

            Lease Payment - Section 1.01 of the Indenture.

            Lease Purchase Amount - Section 1.01 of the Indenture.

            Lessee - each lessee under a Lease.

            Lien - means a security interest, lien, charge, pledge, equity
(except the Seller's equity in any Equipment), or encumbrance of any kind other
than tax liens, mechanics liens, and any liens that attach to a Lease or any
item of Equipment by operation of law.

            Maintenance Charges - Section 1.01 of the Indenture.

            Non-Performing Lease - Section 1.01 of the Indenture.

            Noteholder - at any time, any Person in whose name a note is
registered in the Note Register (as defined in the Indenture).

            Notes - the Class [A-1] Notes, the Class [A-2] Notes, the Class
[A-3a] Notes, the Class [A-3b] Notes and the Class [A-4] Notes issued pursuant
to the Indenture and all notes issued in exchange therefor pursuant to the
Indenture.

            Officers' Certificate - with respect to the Seller, Servicer or
Originator, a certificate signed by the Chairman, the President or a Vice
President, and by at least one other Person who is a Vice President, the
Treasurer, an Assistant Treasurer, the Secretary, or an Assistant Secretary, of
the Seller, Servicer or Originator, as the case may be.

            Originator - IOS Capital, Inc. and any successor thereto in
accordance with the provisions hereof.

            Originator Collateral - Section 1.03 hereof.

            Originator's Purchase Obligation - the obligation of the Originator
to purchase Leases and Equipment interests pursuant to Section 5.04.

            Other Lease Payments - Section 1.01 of the Indenture.

            Outstanding - Section 1.01 of the Indenture.

            Outstanding Principal Amount - Section 1.01 of the Indenture.

            Payment Date - the 15th day of each calendar month (or the next
Business Day thereafter if such day is not a Business Day).

            PBGC - the Pension Benefit Guaranty Corporation established pursuant
to Subtitle A of Title IV of ERISA.


                                       49
<PAGE>

            Pension Plan - Section 2.13 hereof.

            Person - an individual, partnership, corporation, joint venture,
association, limited liability company, trust (including any beneficiary
thereof) or unincorporated organization, or a government or agency or political
subdivision thereof.

            Policy - Section 1.01 of the Indenture.

            Pool Factor - a seven-digit decimal, which the Servicer will compute
on each Determination Date, for each class of Notes, indicating the remaining
outstanding principal balance of such class of Notes as of the applicable
Payment Date, as a fraction of the initial outstanding principal balance of such
class of Notes. Each Pool Factor will be initially 1.0000000, and thereafter
will decline to reflect reductions in the outstanding principal balance of the
applicable class of Notes

            Predecessor Lease - Section 11.01 hereof.

            Prohibited Transaction - any transaction described in Section 406 of
ERISA which is not exempt by reason of Section 408 of ERISA or the transitional
rules set forth in Section 414(c) of ERISA and any transaction described in
Section 4975(c) of the Code which is not exempt by reason of Section 4975(c)(2)
or Section 4975(d) of the Code, or the transitional rules of Section 2003(c) of
ERISA.

            Prospectus - the form of final prospectus (including the Base
Prospectus and Prospectus Supplement) to be used in connection with the public
offering of the Notes as filed with the Securities and Exchange Commission
pursuant to Rule 424(b).

            Prospectus Supplement - the prospectus supplement relating to the
offering of the Notes, dated __________, 2000, accompanying the Base Prospectus.

            Purchase Obligation - the Originator's obligation to purchase any
Lease pursuant to the provisions of Section 5.04 hereof.

            Rating Agency - Standard & Poor's Ratings Services, a division of
the McGraw-Hill Companies or Moody's Investors Service Inc. and their respective
successors.

            Registration Statement - the Registration Statement (File No.
333-91599), as amended and supplemented from time to time, relating to the
offering from time to time of up to $2,000,000,000 aggregate principal amount of
the Issuer's Lease-Backed Notes.

            Related Interests - with respect to any Lease, (i) all Lease
Payments, Casualty Payments, Retainable Deposits and Termination Payments in
respect of such Lease, (ii) all rights under any Lease Guarantees with respect
to such Lease, (iii) all rights and interests in any collateral with respect to
such Lease, including any security deposit (whether or not such security deposit
shall have become a Retainable Deposit) and any security interest in the
Equipment securing the obligations of the related Lessee under such Lease, and
(iii) all other amounts due or becoming due with respect to such Lease or any of
the foregoing, except Maintenance Charges and Excess Copy Charges.


                                       50
<PAGE>

            Related Person - any Person (whether or not incorporated) which is
under common control with the Originator or the Seller within the meaning of
Section 414(c) of the Internal Revenue Code of 1986, as amended, or of Section
4001(b) of ERISA.

            Reportable Event - any of the events set forth in Section 4043(c) of
ERISA or the regulations thereunder, a withdrawal from a Pension Plan described
in Section 4063 of ERISA, or a cessation of operations described in Section
4062(e) of ERISA.

            Required Financing Statements - Financing Statements filed in the
appropriate UCC filing offices in the Filing States (i) naming the Originator as
debtor and the Seller as secured party and the Originator Collateral as the
collateral, (ii) naming the Seller as debtor, the Issuer as secured party, the
Trustee as assignee and the Seller Collateral as the collateral, and (iii)
naming the Issuer as debtor and the Trustee as secured party and the assets
comprising the Asset Pool as the collateral.

            Reserve Account - Section 1.01 of the Indenture.

            Seller - IKON Receivables-1 LLC, a Delaware limited liability
company, and any successor.

            Seller Collateral - Section 1.03 hereof.

            Servicer - the corporation so identified in the first paragraph of
this Assignment and Servicing Agreement and any successor thereto in accordance
with the provisions hereof.

            Servicer Event of Default - Section 10.01 hereof.

            Servicing Fee - Section 4.04(a) hereof.

            Servicing Report - Section 6.01(b) hereof.

            Substitute Lease - Section 11.01(a) hereof.

            Supplementary Report - Section 6.01(e) hereof.

            Terminated Lease - a lease that is terminated prior to its original
stated maturity (but not on account of casualty or a Lease default).

            Termination Payment - a payment payable by a Lessee under a Lease
upon the early termination of such Lease (but not on account of a casualty or a
Lease default) which may be agreed upon by the Servicer, acting in the name of
the Issuer, and the Lessee in accordance with the provisions of Section 5.02 of
this Assignment and Servicing Agreement.

            Transaction Payment Amount - Section 1.01 of the Indenture.

            Transfer Taxes - Section 2.20 hereof.

            Trustee - [Harris Trust and Savings Bank], and any successor
thereto, as Trustee under the Indenture.


                                       51
<PAGE>

            Trustee Fee - the fixed, scheduled fees and expenses from time to
time payable to the Trustee pursuant to the fee agreement between the Issuer and
the Trustee.

            Underwriting Agreement - the Underwriting Agreement dated
___________, 2000 among the Issuer, IOS Capital and the several Underwriters
named therein for the purchase and sale of the Notes.

            Uniform Commercial Code or UCC - with respect to a particular
jurisdiction, the Uniform Commercial Code, as in effect from time to time in
such jurisdiction, or any successor statute thereto.

            Warranty Lease - Section 1.01 of the Indenture.

            SECTION 15. MISCELLANEOUS

            15.01 Continuing Obligations.

            This Assignment and Servicing Agreement shall continue in full force
and effect until, and shall terminate when, each of the Notes and any other
amounts due to any holder of the Notes and the Insurer have been paid in full
and all other obligations, if any, secured by the Lien of the Indenture have
been fully satisfied.

            15.02 GOVERNING LAW.

            THIS ASSIGNMENT AND SERVICING AGREEMENT SHALL BE CONSTRUED AND
ENFORCED IN ACCORDANCE WITH, AND THE RIGHTS OF THE PARTIES SHALL BE GOVERNED BY,
THE LAWS OF THE STATE OF NEW YORK. IF ANY PROVISION OF THIS ASSIGNMENT AND
SERVICING AGREEMENT IS DEEMED INVALID, IT SHALL NOT AFFECT THE BALANCE OF THIS
ASSIGNMENT AND SERVICING AGREEMENT.

            15.03 Successors and Assigns.

            This Assignment and Servicing Agreement shall be binding upon and
inure to the benefit of the respective successors and assigns of the Originator,
the Issuer, the Seller, and the Servicer and shall inure to the benefit of the
successors and assigns of the holders, from time to time, of the Notes.

            15.04 Modification.

            The terms of this Assignment and Servicing Agreement shall not be
waived, modified or amended without the written consent of the party against
whom such waiver, modification or amendment is claimed and, in any case, the
Trustee (acting upon the written instructions of the Insurer (so long as no
Insurer Default has occurred and is continuing) or the holders of 66-2/3% of the
then aggregate unpaid Outstanding Principal Amount of the Notes (if an Insurer
Default has occurred and is continuing)).


                                       52
<PAGE>

            15.05 No Proceedings.

            The Originator and the Seller each hereby agrees that it will not,
directly or indirectly, or direct or cause its officers, directors, or employees
to, aid, institute, or cause to be instituted, against the Issuer, and the
Originator hereby agrees that it will not, directly or indirectly, or direct or
cause its officers, directors or employees to, aid, institute, or cause to be
instituted, against the Seller, any proceeding of the type referred to in
Section 7.01(d) or (e) of the Indenture so long as there shall not have elapsed
one year plus one day since the latest maturing Notes have been paid in full in
cash.

            15.06 Notices.

            All notices and other communications given in connection with this
Assignment and Servicing Agreement shall be sufficient for every Person
hereunder (unless otherwise herein expressly provided) if in writing and mailed,
first-class postage prepaid or certified mail return receipt requested, or sent
by private courier or confirmed telecopy, in case of the Originator, to 1738
Bass Road, P.O. Box 9115, Macon, Georgia 31208, Attention: Harry G. Kozee, Vice
President - Finance, with a copy to the General Counsel (telecopy: (912)
471-2375), in the case of the Seller, to 1738 Bass Road, P.O. Box 9115, Macon,
Georgia 31208, Attention: Robert McLain (telecopy: (912) 471-2375, and in the
case of the Issuer, the Servicer and the Trustee and the holders of the Notes,
to such addresses as are provided pursuant to Sections 1.05 and 1.06 of the
Indenture or to such other address as either party may specify to the other from
time to time in accordance with this Section 15.06.

            15.07 Counterparts.

            This Assignment and Servicing Agreement may be executed in any
number of counterparts, each counterpart constituting an original, but all
together constituting only one Agreement.

            15.08 Nonpetition Covenant.

            Neither the Originator nor the Seller shall petition or otherwise
invoke the process of any Governmental Authority for the purpose of commencing
or sustaining a case against the Issuer under any federal or state bankruptcy,
insolvency or similar law or appointing a receiver, liquidator, assignee,
trustee, custodian, sequestrator or other similar official of the Issuer or any
substantial part of its respective property, or ordering the winding up or
liquidation of the affairs of the Issuer. Neither the Originator nor the Seller
shall petition or otherwise invoke the process of any Governmental Authority for
the purpose of commencing or sustaining a case against the Issuer under any
federal or state bankruptcy, insolvency or similar law or appointing a receiver,
liquidator, assignee, trustee, custodian, sequestrator or other similar official
of the Issuer or any substantial part of its respective property, or ordering
the winding up or liquidation of the affairs of the Issuer.

            15.09 Benefits of Agreement.

            The Trustee and the Insurer and their respective successors and
assigns shall be third-party beneficiaries to the provisions of this Agreement,
and shall be entitled to rely upon


                                       53
<PAGE>

and directly to enforce such provisions so long, in the case of the Insurer,
that no Insurer Default has occurred and is continuing. Nothing in this
Agreement, express or implied, shall give to any other Person any benefit or any
legal or equitable right, remedy or claim under this Agreement. The Insurer may
disclaim any of its rights and powers under this Agreement (in which case the
Trustee may exercise such rights and powers hereunder), but not its duties and
obligations under the Policy, upon delivery of a written notice to the Trustee
and the parties hereto.

                   [Balance of Page Intentionally Left Blank]


                                       54
<PAGE>

            IN WITNESS WHEREOF, the parties hereto have executed this Assignment
and Servicing Agreement as of the date and year first written above.


                                    IOS CAPITAL, INC., as
                                    Originator and Servicer

                                    By:
                                        ----------------------------------------
                                        Name:
                                        Title:


                                    IKON RECEIVABLES-1 LLC

                                    By: IKON RECEIVABLES FUNDING, INC.,
                                          its Manager

                                          By:
                                              ----------------------------------
                                          Name:
                                          Title:


                                    IKON RECEIVABLES, LLC

                                    By: IKON RECEIVABLES FUNDING, INC.,
                                          its Manager

                                          By:
                                              ----------------------------------
                                          Name:
                                          Title:

The undersigned hereby acknowledges
receipt of a copy of the foregoing
Assignment and Servicing Agreement and
agrees to, and to be bound by, each of
the provisions thereof applicable to the
undersigned.

[Harris Trust and Savings Bank],
  not in its individual capacity, but
   solely   as Trustee

By:
   ------------------------------------
   Name:
   Title:
<PAGE>

                                                                       EXHIBIT A

                        SCHEDULE OF LEASES AND EQUIPMENT

                         ON FILE WITH INDENTURE TRUSTEE


                                      A-1
<PAGE>

                                                                       EXHIBIT B

                            Form of Servicing Report

                          [To be updated and conformed]

Line
--------------------------------------------------------------------------------
1       Transaction Cash Flow - see computer detail
--------------------------------------------------------------------------------
1/1     Beginning Net Present Value
1/2     Less:  - current month
1/3     Add:  Actual Interest Payment (Weighted Avg. A notes)
1/4     Add:  0.75% Servicing Component
1/5     Less:  Current month Non-Performing
1/5a    Less:  Warranty Leases
1/6     Less:  Amounts on Early Terminations
1/7     Add:  Amounts due to Substitutions
1/8     Add:  Amounts due to Additional leases (Prepaid leases)
1/9     Ending Net Present Value

--------------------------------------------------------------------------------
2       Overdue Lease Payments - see computer detail
--------------------------------------------------------------------------------
2/1     Beginning Balance
2/2     (Memo) Overdue Payments Received
2/3     Less:  Reimbursed Per This Report
2/4     Less:  Past Dues on Disqualified Leases - Early Terminations
2/5     Less:  Past Dues on Disqualified Leases - Non-Performing and Warranty
2/6     Add:  Last Month's Current Payments that became Past due
2/7     Add:  Received on Replacements Leases
2/8     (MEMO) Net New  Advances
2/9     Ending Balance
--------------------------------------------------------------------------------
3       Collection account-Advance Lease Payments
--------------------------------------------------------------------------------
4/1     Beginning Balance
4/2     Less:  Applied to Current from Prepaid
4/3     Less:  Advance on Disqualified Leases
4/4     Add:  Received This Month
4/5     Add:  Received on Replacement Leases
4/6     Ending Balance
--------------------------------------------------------------------------------
4       Cash Reserve Account
--------------------------------------------------------------------------------
6/1     Beginning Balance
6/2     Less:  New Obligations:  Total Shortfall (B9)
6/3     Plus:  Interest earned on Cash Reserve Acct.
6/4     Ending Balance
6/5     ___% of Outstanding Note Value
6/6     Lesser  of 1% of  Discounted  Present  Value of Leases  as of the
        Cut-Off  Date and the Outstanding Principal Amount
6/7     Target Cash Reserve (Greater of 6/5 & 6/6)
6/8     Cash Reserve Release (6/4-6/7)
6/9     Ending Balance Cash Reserve Account


                                      B-1
<PAGE>

--------------------------------------------------------------------------------
5       Non-Performing Leases
--------------------------------------------------------------------------------
8/1     Beginning Balance of Non-Performing Leases
8/2          Plus Current Month Additions
8/3     Plus Past Due Payments on Non-Performing Leases
8/4          Less Current Month Recoveries
8/5     Ending Balance
--------------------------------------------------------------------------------
        Cash Receipts
--------------------------------------------------------------------------------
Line
A/1     Regular monthly payments
A/2     Overdue payments
A/3     Overdue Payments due on Early Termination and Termed Out Leases (From
        Originator)
A/4     Advance Payments of monthly rentals
A/5     Residual Values
A/6     Recoveries on Non-Performing Leases
A/7     Proceeds from investment of Collection Accounts funds
A/8     Casualty and Termination Payments
A/9     Servicer Advances
A/10    Total Receipts
--------------------------------------------------------------------------------
        Disbursement Requirements
--------------------------------------------------------------------------------
Line
B/1     Past Due Payments Collected, Due Servicer (COLLECTION ACCT)
B/2     Overdue Payments Advanced, on Disqualified Leases (COLLECTION ACCT)
B/3          Servicing Fee (COLLECTION ACCT)
B/4          Advanced Payments on Disqualified Leases (COLLECTION ACCT)
B/5                Total to Servicer
B/6     Collection Account - Advanced Rents (Monthly-Increase/(Decrease))
--------------------------------------------------------------------------------
B/7     Net cash receipts
--------------------------------------------------------------------------------
B/8     Shortfall
B/9     Draw on Cash Reserve
B/10    Total Available Funds
--------------------------------------------------------------------------------
C       Noteholders
--------------------------------------------------------------------------------
C/1     Class [A-1] Interest Paid ______%
C/2     Class [A-2] Interest Paid ______%
C/3     Class [A-3a] Interest Paid ______%
C/3     Class [A-3b] Interest Paid
C/4     Class [A-4] Interest Paid ______%
C/9     Beginning Class [A-1] Note Balance
C/10    Class [A-1] Note Value Target
C/11    Class [A-1] Principal Paid
C/12    Beginning Class [A-2] Note Balance
C/13    Class [A-2] Note Value
C/14    Ending Class [A-2] Note Balance
C/15    Class [A-2] Principal Paid
C/16    Beginning Class [A-3a Note Balance]
C/17    Class [A-3a] Note Value
C/18    Ending Class [A-3a] Note Balance
C/19    Class [A-3a] Principal Paid
C/20    Beginning Class [A-3b] Note Balance


                                      B-2
<PAGE>

C/21    Class [A-3b] Note Value
C/22    Ending Class [A-3b] Note Balance
C/23    Class [A-3b] Principal Paid
C/24    Beginning Class [A-4] Note Balance
C/25    Class [A-4] Note Value
C/26    Class [A-4] Principal Paid
C/27    Ending Class [A-4] Note Balance
C/28    Balance Available for Distribution to IOS Capital
--------------------------------------------------------------------------------
D       Miscellaneous Tracking Items
--------------------------------------------------------------------------------
D/1     % of Total Non-Performing and Warranty substituted as per Initial Outs,
        Note Value
D/2     (MEMO) Cumulative amounts on Early Lease Terminations due to
        modification of leases
D/3     (MEMO) Cumulative amounts of additional leases purchased


                                      B-3