IKON RECEIVABLES LLC
S-3/A, 1999-04-22
ASSET-BACKED SECURITIES
Previous: GSI LUMONICS INC, S-8, 1999-04-22
Next: NETSCOUT SYSTEMS INC, S-1, 1999-04-22




   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON April 22, 1999
    
                                            REGISTRATION STATEMENT NO. 333-71073
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
   
                                 AMENDMENT NO. 3
    
                                       TO
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                              IKON RECEIVABLES, LLC
               (exact name of registrant as specified in charter)

      Delaware                 501 Silverside Road              23-2990188
(state or jurisdiction               Suite 28                (I.R.S. Employer
  of organization)         Wilmington, Delaware 19809       Identification No.)
                   (Address, including zip code, and telephone
                   number, including area code, of registrants
                          principal executive offices)

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

                          The Corporation Trust Company
                               1209 Orange Street
                           Wilmington, Delaware 19801

 (Name, address and telephone number, including area code, of agent for service)

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

<TABLE>
<CAPTION>

                                   Copies to:
<S>                             <C>                               <C>
   Harry G. Kozee               Carl H. Fridy, Esq.               Peter Humphreys, Esq.

 IOS Capital, Inc.    Ballard Spahr Andrews & Ingersoll, LLP      Dewey Ballantine LLP
   1738 Bass Road        1735 Market Street, 51st Floor       1301 Avenue of the Americas
   P.O. Box 9115          Philadelphia, PA 19103-7599           New York, New York 10019  
Macon, Georgia 31208
</TABLE>
                              ---------------------

        Approximate date of commencement of proposed sale to the public:
   From time to time after the effective date of this Registration Statement.

      If the only securities being registered on this Form are being offered
pursuant to dividend or interest reinvestment plans, please check the following
box.

      If any of the securities being registered on this Form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities Act
of 1933, check the following box. [X]

      If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration number of the earlier effective
registration statement for the same offering. [ ]

      If this Form is filed as a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, please check the following box and list the
Securities Act registration number of the earlier effective registration
statement for the same offering. [ ]

      If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>

======================================================================================================================
                                         Amount          Proposed Maximum       Proposed Maximum          
    Title of Securities                   To Be         Aggregate Price Per    Aggregate Offering          Amount
      Being Registered                 Registered             Unit(1)               Price(1)       Of Registration Fee
- ----------------------------------------------------------------------------------------------------------------------
<S>                                    <C>                      <C>                <C>                    <C>        
Lease-Backed Notes (the "Notes")       $825,000,000             100%               $825,000,000           $229,350(2)
======================================================================================================================
</TABLE>
(1) Estimated  solely for the purpose of calculating the  registration  fee.
(2) $229,350.00 was previously paid pursuant to this registration statement.
        
                             ----------------------

        THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER  AMENDMENT  WHICH  SPECIFICALLY  STATES  THAT  THIS  REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE  SECURITIES  ACT OF 1933 OR UNTIL THE  REGISTRATION  STATEMENT  SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION,  ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

================================================================================

<PAGE>

The  information  in  this  prospectus  supplement  is not  complete  and may be
changed. This prospectus supplement is not an offer to sell these securities and
it is not  soliciting  an offer to buy these  securities  in any state where the
offer or sale is not permitted.

FORM OF PROSPECTUS SUPPLEMENT (VERSION 1)
   
                             DB (4/21/99)
    
Prospectus supplement to prospectus dated _________, 1999
IKON Receivables, LLC

Issuer                                        

IOS Capital, Inc.
Originator and Servicer

       $_____________           
Lease Backed Notes, Series 1999-1

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

The issuer will issue the classes of notes shown in the table below.
- --------------------------------------------------------------------------------
You should read the section  entitled  "Risk  Factors"  starting on page S-__ of
this  prospectus  supplement  and page __ of the  prospectus  and consider these
factors before making a decision to invest in the notes.

   
The notes are debt of the issuer  payable  only from the  pledged  assets of the
issuer and are not interests in or obligations of any other person.

This  prospectus  supplement  may be used to offer  and sell the  notes  only if
accompanied by the prospectus
    
- --------------------------------------------------------------------------------

   
The notes --
    
    o  Are backed by a pledge of assets of the issuer.  The assets of the issuer
       securing the notes will  include a pool of equipment  leases or contracts
       and related assets;

    o  Receive distributions beginning on [_________ __, 1999]; and

    o  Currently have no trading market.

   
Credit enhancement for the notes consists of _______

    o  [Describe based on transaction structure]
    

================================================================================

                                                              Initial Ratings
                  Issuance                 Initial Public  ---------------------
                   Amount   Interest Rate  Offering Price  Moody's      S & P
- --------------------------------------------------------------------------------
Class A-1 Notes   $[     ]    [     ]%     [     ]%
- --------------------------------------------------------------------------------
Class A-2 Notes   $[     ]    [     ]%     [     ]%
- --------------------------------------------------------------------------------
Class A-3 Notes   $[     ]    [     ]%     [     ]%
- --------------------------------------------------------------------------------
Class A-4 Notes   $[     ]    [     ]%     [     ]%
- --------------------------------------------------------------------------------
Class A-5 Notes   $[     ]    [     ]%     [     ]%
================================================================================

Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission has approved or  disapproved  of these  securities or passed upon the
accuracy or adequacy of this prospectus  supplement.  Any  representation to the
contrary is a criminal offense.

                                 LEHMAN BROTHERS

           The date of this prospectus supplement is____________, 1999


<PAGE>

   
      No dealer,  salesman or any other person has been  authorized  to give any
information or to make any  representations  other than those  contained in this
prospectus  supplement and the  accompanying  prospectus.  If given or made, the
information  or  representations  must not be relied  upon.  We are stating this
information as of the date of this prospectus supplement.
    

                                Table of Contents

   
Summary......................................................................S-4
Risk Factors.................................................................S-7
The Issuer...................................................................S-8
The Asset Pools..............................................................S-8
The Leases...................................................................S-9
Use of Proceeds.............................................................S-14
The Originator and the Servicer.............................................S-14
The Seller..................................................................S-15
The Trustee.................................................................S-15
Description of the Notes....................................................S-15
Prepayment and Yield Considerations.........................................S-17
Description of the Transaction Documents....................................S-18
Material Federal Income Tax Consequences....................................S-22
ERISA Considerations........................................................S-22
Ratings.....................................................................S-23
Plan of Distribution........................................................S-23
Legal Opinions..............................................................S-24
Index Of Principal Defined Terms............................................S-25
    


                                      S-2
<PAGE>

   
       Important Notice About the Information Presented in This Prospectus
                   Supplement and the Accompanying Prospectus

      We provide  information  to you about the notes in two separate  documents
that progressively provide more detail: (1) the accompanying  prospectus,  which
provides  general  information,  some of which may not  apply to your  series of
notes, and (2) this prospectus supplement, which describes the specific terms of
your series of notes.

      This prospectus supplement does not contain complete information about the
offering of the notes.  Additional  information is contained in the  prospectus.
You are urged to read both this  prospectus  supplement  and the  prospectus  in
full.  We  cannot  sell the  notes to you  unless  you have  received  both this
prospectus supplement and the prospectus.

      If the prospectus  contemplates  different or multiple options, you should
rely on the  information  in this  prospectus  supplement as to the  application
option.

      The  issuer  has filed  with the  Securities  and  Exchange  Commission  a
registration  statement  under the  Securities  Act of 1933,  as  amended,  with
respect to the notes  offered by this  prospectus  supplement.  This  prospectus
supplement and the prospectus,  which form a part of the registration statement,
omit certain information contained in the registration statement pursuant to the
rules and regulations of the Securities and Exchange Commission. You may inspect
and  copy  the  registration  statement  at the  Public  Reference  Room  at the
Securities and Exchange Commission at 450 Fifth Street, N.W., Washington,  D.C.,
and the Commission's  regional offices at Seven World Trade Center,  13th Floor,
New York,  New York 10048,  and  Northwestern  Atrium  Center,  500 West Madison
Street,  Suite 1400,  Chicago,  Illinois  60661.  You can obtain  copies of such
materials  at  prescribed  rates  from  the  Public  Reference  Section  of  the
Commission at 450 Fifth Street, N.W.,  Washington,  D.C. 20549. In addition, the
Securities  and  Exchange  Commission  maintains  a site on the  World  Wide Web
containing reports, proxy materials, information statements and other items. The
address is http://www.sec.gov.

      We  include   cross-references  in  this  prospectus  supplement  and  the
accompanying  prospectus  to  captions  in these  materials  where  you can find
further  related  discussions.  The following table of contents and the table of
contents  included  in the  accompanying  prospectus  provide the pages on which
these captions are located.
    


                                      S-3
<PAGE>

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

                                     Summary

o  This summary highlights selected information from this prospectus  supplement
   and does not  contain  all of the  information  that you need to  consider in
   making  your  investment  decision.  To  understand  all of the  terms of the
   offering of the notes, read carefully this entire  prospectus  supplement and
   the accompanying prospectus.

o  This  summary  provides  an overview  of  calculations,  cash flows and other
   information  to  aid  your   understanding  and  is  qualified  by  the  full
   description of these  calculations,  cash flows and other information in this
   prospectus supplement and the accompanying prospectus.

                               Lease-Backed Notes
                                  Series 1999-1

Issuer

IKON Receivables, LLC, a Delaware limited liability company.

Originator

IOS  Capital  Inc.,  a  Delaware  corporation  formerly  known  as  IKON  Office
Solutions.

Seller

IKON  Receivables  Funding-1 LLC, a Delaware  special purpose limited  liability
company.

Servicer

o IOS Capital, Inc.

o The servicer's principal executive offices are located at 1738 Bass Road, P.O.
Box 9115, Macon, Georgia 31208.

Trustee

o __________, a banking corporation organized under the laws of ________.

o The trustee's offices are located at _________________________________.


The Notes

o The notes will be backed solely by a pledge of a segregated  pool of assets of
the issuer.

The Asset Pool

o  The pledged assets will include a pool of:

   o office equipment leases or contracts and related assets;

   o [leases intended as security agreements];

   o [installment sale contracts];

   o rental stream obligations;

The Leases

   
[General description of leases to be added, e.g., office equipment leases]
    
Final Scheduled Payment Date

If the notes have not  already  been paid in full,  we will pay the  outstanding
principal amount of the notes in full on the following payment dates:

   
Class A-1
                                      _______________________                  
Class A-2
                                      _______________________                  
Class A-3
                                      _______________________                  
Class A-4
                                      _______________________                  
Class A-5                  
                                      _______________________                  
    
  
Final  payment on the notes will  probably be earlier  than the final  scheduled
payment date listed above for the related class of notes.

   
Optional Redemption

o The  servicer  may,  on any  payment  date,  redeem  the notes  when the total
discounted  lease  principal  balance  is less than or equal to 10% of the total
principal value of the leases as of the closing date.

o [If a redemption  occurs,  we will pay you a final  distribution  equaling the
entire  unpaid  principal  balance  of the notes  plus any  accrued  and  unpaid
interest.]
    

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


                                      S-4
<PAGE>

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

Denominations

o The issuer  will  issue the notes in minimum  denominations  of  [$1,000]  and
integral multiples of [$1,000].

o [One note in each class may be issued in another denomination.]

   
Registration

The issuer will issue the notes in book-entry form only,  through the facilities
of The Depository Trust Company.
    

Payments on the Notes

Each month,  the issuer will  distribute the amounts  received on the leases and
any other collections available as property of the issuer as follows:

Interest Distributions

o On each payment date, the issuer will pay interest at the applicable  interest
rate that accrued during the prior interest accrual period.

o [applicable interest rate for each class of notes to be specified]

Principal Distributions

o On each  payment  date,  the issuer will pay  principal  in  reduction  of the
outstanding principal balance of the notes.

o Principal  payments  will be an amount  usually  equal to the  decrease in the
principal value of the leases between  determination  dates. The issuer will pay
principal in the following priority:

o to the Class [A-1]  noteholders  only, until the principal amount on the Class
[A-1] Notes has been reduced to zero;

o when the Class [A-1] Notes have been paid in full:

         o      to the Class [A-2]  noteholders,  until the principal  amount on
                the  Class  A-2  Notes  has  been  reduced  to zero,  an  amount
                generally equal to _____% of the decrease in the principal value
                of the leases;

         o      when the Class [A-2] Notes have been paid in full,  to the Class
                [A-3] noteholders, until the principal amount on the Class [A-3]
                Notes has been  reduced to zero,  an amount  generally  equal to
                _____% of the decrease in the principal value of the leases;

         o      when the Class [A-3] Notes have been paid in full,  to the Class
                [A-4] noteholders, until the principal amount on the Class [A-4]
                Notes has been  reduced to zero,  an amount  generally  equal to
                _____% of the decrease in the principal value of the leases.

   
This general  description of  distributions of principal to the notes is subject
to targets and floors. We refer you to "Descriptions of the Notes Distributions"
in this prospectus  supplement for further information  regarding the payment of
interest and principal on the notes.
    

Cut-Off Date

The cut-off date is the opening of business on _____, 1999.

Issuance Date

On or about _______, 1999.

Payment Date

The 15th day of each month if the  fifteenth is a business day. If the fifteenth
is not a business  day,  the payment  date will be the  following  day that is a
business day. The first payment date will be ________, 1999.

Record Date

   
The last  business  day of the month prior to the month the payment date occurs.
In the case of initial  payment  date,  the  trustee  will pay as of the closing
date.
    

Remittance Period

   
Payments made on each payment date will relate to the collections  received from
the opening of business on the [second] day of the prior  calendar  month to the
close of business on the [first day] of the calendar  month in which the payment
date occurs.

Credit Enhancement
    

The  credit  enhancement  available  to the  noteholders  will  consist of [more
information will be provided upon the structuring of the transaction].

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


                                      S-5
<PAGE>

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

   
Material Federal Income Tax Consequences
    

For federal income tax purposes:

o Dewey  Ballantine  LLP,  special  tax counsel to the  underwriters,  is of the
opinion  that the  notes  will be  treated  as debt and the  issuer  will not be
treated  as  an  association  (or  publicly  traded  partnership)  taxable  as a
corporation. By your acceptance of a note, you agree to treat the notes as debt.

o Interest  on the notes will be taxable as ordinary  income when  received by a
holder on the cash  method of  accounting  and when  accrued  by a holder on the
accrual method of accounting.

   
o Dewey  Ballantine  LLP has prepared the  discussion  under  "Material  Federal
Income Tax Consequences"  and is of the opinion that this discussion  accurately
states all material federal income tax  consequences of the purchase,  ownership
and disposition of the Notes to their original purchaser.
    

ERISA Considerations

Subject  to  the   considerations   and   conditions   described   under  "ERISA
Considerations"  in this prospectus,  we expect that pension,  profit-sharing or
other employee  benefit  plans,  as well as individual  retirement  accounts and
certain types of Keogh Plans may purchase the notes.  Investors  should  consult
with their counsel regarding the applicability of the provisions of ERISA before
purchasing a note.

Ratings

o The  notes  must  receive  at least the  following  ratings  from [the  rating
agencies]:

o You must not  assume  that the  ratings  will  not be  lowered,  qualified  or
withdrawn by the rating agencies.

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


                                      S-6
<PAGE>

                                  Risk Factors

In addition to the risk factors discussed in the Prospectus, prospective offered
Noteholders  should  consider,  among other  things,  the  following  additional
factors in connection with the purchase of the notes:

Geographic Concentrations of Leases may Adversely Affect the Leases

   
As of the statistic calculation  date, obligors  with  respect to  approximately
[ ]%, [ ]% and [ %] ] of the leases were located in the  following  states: [ ].
To the extent adverse events or economic conditions were particularly  severe in
these  geographic  regions or in the event an obligor or group of obligors under
the leases in these geographic regions were to experience financial difficulties
due to the  economic  conditions,  the  obligors  may be  unable to pay or delay
payments.  If these  events  occurred,  you may  experience  delays in receiving
payments and suffer loss of your  investment.  The issuer is unable to determine
and has no basis to predict,  whether any of these  events have  occurred or may
occur,  or to what extent any events may affect the leases or the  repayment  of
amounts due under the notes.  [Description  to be added of known material events
or   conditions,   if  any,   affecting   leases  in  states  or  regions  where
concentrations exist.]
    


                                      S-7
<PAGE>

   
                                   The Issuer
    

      IKON  Receivables,  LLC (the  "Issuer")  is a Delaware  limited  liability
company  all of  the  membership  interests  in  which  will  be  held  by  IKON
Receivables  Funding-1 LLC, a special  purpose  limited  liability  company (the
"Seller").  All of the membership interests in the Seller are, in turn, owned by
IOS Capital, Inc.("IOS Capital" or the "Originator").

      The Notes offered  hereby will be secured solely by the related Asset Pool
(as defined herein).  The Issuer does not have, nor is it expected in the future
to have, any  significant  assets  available for payment of the Notes other than
the Asset Pool. The servicer of any Asset Pool with respect to the Notes will be
IOS Capital (IOS Capital, in its capacity as servicer, the "Servicer").

   
      The  Issuer  will  pledge  its  interest  in the  Asset  Pool to  [name of
trustee], as Trustee for the benefit of holders of the Notes and issue the Notes
pursuant to an Indenture between the Issuer and the Trustee.
    

                                 The Asset Pools

   
      The Notes will be secured by a  segregated  pool (the  "Asset  Pool") that
consists of a portfolio of chattel paper composed of leases,  leases intended as
security agreements,  installment sales contracts, or rental stream obligations,
together with all monies received  relating  thereto (the "Leases") (ii) certain
monies (including accrued interest) due thereunder on or after the Cut-off Date,
(iii)  amounts  as  from  time to  time  may be  held  in one or  more  accounts
established and maintained by IOS Capital,  pursuant to the related  Transaction
Document,  (as defined  herein),  (iv) the  Seller's  interests  (other than its
ownership  interest)  in the  underlying  equipment  and  related  property  and
proceeds relating to the pool of Leases (the "Equipment"), (v) the rights of the
Issuer under the  Transaction  Documents  (as defined  herein) and (vi) interest
earned on short-term  investments  held by the Issuer.  The Leases and Equipment
interests  comprising  an Asset  Pool are  hereafter  referred  to as the "Lease
Receivables."
    

      The Lease  Receivables  will be acquired by the Seller from the Originator
pursuant  to an  Assignment  and  Servicing  Agreement  among  the  Seller,  the
Originator  and  the  Issuer  (the   "Assignment   and  Servicing   Agreement").
Contemporaneously,  the Lease Receivables will be transferred from the Seller to
the  Issuer  pursuant  to the  Assignment  and  Servicing  Agreement.  The Lease
Receivables  included  in the  Asset  Pool will be  selected  from  those  Lease
Receivables held by the Seller based on the criteria specified in the applicable
Transaction Document and described herein.

      On or prior to the date on which the Notes are issued and delivered to the
holders of the Notes (the "Noteholders"), the Issuer will form the Asset Pool by
(i)  acquiring  Lease  Receivables  pursuant  to the  Assignment  and  Servicing
Agreement and (ii) entering into an Indenture with the Trustee.

      The Lease  Receivables  comprising the Asset Pool have been  originated by
the Originator or acquired by the Originator  from sellers or other  originators
of Lease Receivables in accordance with the Originator's  specified underwriting
criteria. The underwriting criteria applicable to the Lease Receivables included
in the Asset Pool is described in all material  respects  under the heading "IOS
Capital's Leasing Business" in the Prospectus.

      The Issuer will not have and the Asset Pool will not include any  residual
interest in any Equipment  after the related Lease  Receivable  has been paid in
full.

   
      If the  protection  provided  to the  Noteholders  of a given Class by the
subordination  of another Class of Notes is  insufficient,  the Issuer must rely
solely on the payments from the Lessees on the related Leases,  and the proceeds
from the sale of Equipment  which  secures or is leased under the Lease that has
become more than 120 days  delinquent  of which is charged  off by the  Servicer
(these Leases "Defaulted Leases"). In this event, various factors may affect the
Issuer's ability to realize on the collateral  securing the Leases, and thus may
reduce the proceeds to be distributed to the Noteholders.
    


                                      S-8
<PAGE>

                                   The Leases

      Portfolio Parameters

   
      As described  below,  Leases in the aggregate  shall be required to comply
with the following portfolio concentration  criteria:  [more information will be
provided upon the structuring of the transaction]
    

      The Lease Receivable Statistical Information

   
      Following  is  statistical  information  relating to the Lease  Receivable
pool,  calculated  as of the  opening  of  business  on  ___________.  1999 (the
"Cut-Off  Date") and assuming a discount rate of [ ]%.  Certain  columns may not
total 100% due to rounding.
    


                                      S-9
<PAGE>

               Distribution Of Leases By Discounted Lease Balance
                                                            
                                                              Percentage of    
      Discounted           Number of   Sum of Discounted  Aggregate Discounted 
    Lease Balances           Leases      Lease Balances      Lease Balance  
    --------------           ------      --------------      -------------   
Greater    Less Than or                           
 Than       Equal to
 ----       --------
$ 1         $ 5,000                           $                           %
  5,000       10,000
 10,000       15,000
 15,000       20,000
 20,000       25,000
 25,000       30,000
 30,000       35,000
 35,000       40,000
 40,000       45,000
 45,000       50,000
 50,000       55,000
 55,000       60,000
 60,000       65,000
 65,000       70,000
 70,000       75,000
 75,000       80,000
 80,000       85,000
 85,000       90,000
 90,000       95,000
 95,000      100,000
100,000      150,000
150,000      200,000
200,000      250,000
250,000      300,000
300,000      350,000
350,000      400,000
400,000      450,000
450,000      500,000
500,000      600,000
600,000      750,000
- --------------------------------------------------------------------------------
Total..................                      $                      100.00%
================================================================================


                                      S-10
<PAGE>

                       Distribution Of The Leases By State

                                                                Percentage of
                    Number of     Sum of Discounted Lease   Aggregate Discounted
State                Leases              Balances               Lease Balance
- -----                ------              --------               -------------
Alabama                              $                                      %
Alaska
Arizona
Arkansas
California
Colorado
Connecticut
Delaware
Florida
Georgia
Hawaii
Idaho
Illinois
Indiana
Iowa
Kansas
Kentucky
Louisiana
Maine
Maryland
Massachusetts
Michigan
Minnesota
Mississippi
Missouri
Montana
Nebraska
Nevada
New Hampshire
New Jersey
New Mexico
New York
North Carolina
North Dakota
Ohio
Oklahoma
Oregon
Pennsylvania
Rhode Island
South Carolina
South Dakota
Tennessee
Texas
Utah
Vermont
Virginia
Washington
Washington, D.C.
West Virginia
Wisconsin
Wyoming
                     ------              --------               -------------

                     ======              ========               =============


                                      S-11
<PAGE>

<TABLE>
<CAPTION>

                                Distribution Of Leases By Remaining Term To Maturity

                                                               Percentage of                    
                                              Statistical      Statistical                      
                             Percentage of    Discounted       Discounted       Aggregate        Percentage of 
                  Number of  Number of        Present Value    Present Value    Original         Original      
Remaining Term    Leases     Leases           of Leases        of Leases        Equipment Cost   Equipment Cost
- --------------    ---------  -------------    --------------   -------------    --------------   --------------
<S>                 <C>         <C>                <C>              <C>              <C>               <C>
 1 - 12                                                                                                
13 - 24
25 - 36
37 - 48
49 - 60
61 - 72
73 - 84
- ---------------------------------------------------------------------------------------------------------------
    Total                         100%                              100.00%                           100.00%
===============================================================================================================

<CAPTION>
                                Distribution Of Leases By Original Term To Maturity

                                                               Percentage of                    
                                              Statistical      Statistical                      
                             Percentage of    Discounted       Discounted       Aggregate        Percentage of 
                  Number of  Number of        Present Value    Present Value    Original         Original      
Original Term     Leases     Leases           of Leases        of Leases        Equipment Cost   Equipment Cost
- --------------    ---------  -------------    --------------   -------------    --------------   --------------
<S>                 <C>         <C>                <C>              <C>              <C>               <C>
 1 - 12
13 - 24
25 - 36
37 - 48
49 - 60
61 - 72
73 - 84
85 - 96
- ---------------------------------------------------------------------------------------------------------------
    Total                         100%                              100.00%                           100.00%
===============================================================================================================

<CAPTION>
                                Distribution Of Leases By Classification Type

                                                               Percentage of                    
                                              Statistical      Statistical                      
                             Percentage of    Discounted       Discounted       Aggregate        Percentage of 
                  Number of  Number of        Present Value    Present Value    Original         Original      
Lease Type        Leases     Leases           of Leases        of Leases        Equipment Cost   Equipment Cost
- --------------    ---------  -------------    --------------   -------------    --------------   --------------
<S>                 <C>         <C>                <C>              <C>              <C>               <C>
Finance Lease
Operating Lease
- ---------------------------------------------------------------------------------------------------------------
    Total                                         100.00%                        100.00%                          100.00%
===============================================================================================================
</TABLE>


                                      S-12
<PAGE>

<TABLE>
<CAPTION>

                                Distribution Of Finance Leases By Purchase Option

                                                               Percentage of                    
                                              Statistical      Statistical                      
                             Percentage of    Discounted       Discounted       Aggregate        Percentage of 
                  Number of  Number of        Present Value    Present Value    Original         Original      
Purchase Option   Leases     of Leases        of Leases        of Leases        Equipment Cost   Equipment Cost
- --------------    ---------  -------------    --------------   -------------    --------------   --------------
<S>                 <C>         <C>                <C>              <C>              <C>               <C>
Nominal Buyout
Fair Market Value
Fixed Purchase Option



- ---------------------------------------------------------------------------------------------------------------
      Total                     100.00%                              100.00%                            100.00%
===============================================================================================================

<CAPTION>
                                     Distribution Of Leases By Equipment Type

                                                               Percentage of                    
                                              Statistical      Statistical                      
                             Percentage of    Discounted       Discounted       Aggregate        Percentage of 
                  Number of  Number of        Present Value    Present Value    Original         Original      
Purchase Option   Leases     of Leases        of Leases        of Leases        Equipment Cost   Equipment Cost
- --------------    ---------  -------------    --------------   -------------    --------------   --------------
<S>                 <C>         <C>                <C>              <C>              <C>               <C>





- ---------------------------------------------------------------------------------------------------------------
    Total                                           100.00%          100.00%          100.00%
===============================================================================================================
</TABLE>

                                      S-13
<PAGE>

                                 Use of Proceeds

      The  proceeds  from the sale of the Notes will be applied by the Issuer to
the acquisition of the related Lease  Receivables from the Seller and applied by
the Seller to the acquisition thereof from the Originator.

                         The Originator and the Servicer

   
      The Originator,  formerly known as IKON Capital,  Inc., was formed in 1987
to provide lease financing to customers of IKON Office Solutions, Inc. ("IKON").
The Originator is a wholly-owned  subsidiary of IKON. The Originator's corporate
headquarters are located at 1738 Bass Road, P.O. Box 9115, Macon, Georgia 31208.
The Originator's  securities are registered under the 1934 Act and is subject to
the reporting  requirements of the 1934 Act and, in accordance therewith,  files
reports and other  information with the Securities and Exchange  Commission (the
"Commission"). The Originator filed an Annual Report on Form 10-K for the fiscal
year  ending  September  30,  1998 and a  Quarterly  Report on Form 10-Q for the
three-month  period ending  December 31, 1998. A copy of the reports,  including
the exhibits thereto, will be provided without charge to any person to whom this
Offering Circular is delivered upon written request.  Requests for copies should
be directed to IOS Capital,  Inc., 1738 Bass Road, P.O. Box 9115, Macon, Georgia
31208, Attn: _______________.
    

      [Current summary financial information re IOS Capital to be included]

                        Historical Delinquency Experience
          [To be provided in 30 day increments to point of charge-off]

<TABLE>
<CAPTION>
                                          IOS Capital Portfolio

                 December 31,  September 30,  September 30,  September 30, September 30,  September 30,
                     1998          1998          1997            1996          1995           1994
                 -----------   ------------   ------------   ------------  ------------   ------------
<S>                   <C>           <C>           <C>             <C>           <C>            <C>
Total
Receivables
Balance (1)
- -------------------------------------------------------------------------------------------------------
No. of
   Delinquent
   Days

30-59 days
60-89 days
   
90-120 days(1)
- -------------------------------------------------------------------------------------------------------
Total
    
Delinquencies
</TABLE>

(1) The Total Receivables Balance is equal to the aggregate future rent owing on
the leases.


                                      S-14
<PAGE>

      Historical  Default  Experience.  All accounts assessed over days past due
automatically become non-accruing accounts. Any subsequent recoveries offset net
losses. General charge-off information for Leases that are owned and serviced by
IOS Capital for the period        , 199  to        , 199  is set forth below.

                        Historical Charge-Off Experience
                             (Dollars in Thousands)

                         IOS Capital Portfolio
<TABLE>
<CAPTION>


                 December 31,  September 30,  September 30,  September 30, September 30,  September 30,
                     1998          1998          1997            1996          1995           1994
                 -----------   ------------   ------------   ------------  ------------   ------------
<S>                   <C>           <C>           <C>             <C>           <C>            <C>
Average 
Receivables
Outstanding (1)
- -------------------------------------------------------------------------------------------------------
Net Losses

Net Losses as a 
% of Avg. 
Receivables          (2)
</TABLE>

(1) Equals the arithmetic  average of the  beginning  of the period  Receivable
    Balance and the end of the period Receivable Balance. The Receivables 
    Balance is equal to the aggregate future rent owing on the leases.

(2) Annualized

      There  can be no  assurance  that  the  levels  of  delinquency  and  loss
reflected in the above tables are or will be  indicative of the  performance  of
the Leases in the future.

   
      [Historical  delinquency  and  loss  information  to be  updated  for each
transaction  to reflect  subsequent  interim  periods for which  information  is
available.]
    

                                   The Seller

   
      The Seller is a wholly owned bankruptcy  remote subsidiary of IOS Capital,
Inc.  The  Seller  was  organized  for  the  limited   purpose  of  engaging  in
transactions  described herein and any activities incidental to and necessary or
convenient  for  accomplishment  of  these  purposes  and is  restricted  by its
organizational  documents and under the Assignment and Servicing  Agreement from
engaging in other activities. The Seller's address is 501 Silverside Road, Suite
28, Wilmington, Delaware 19809.
    

                                   The Trustee

General

      The Trustee, [_________] is a banking corporation organized under the laws
of ________.

Duties and Immunities of the Trustee

      The Trustee  will be entitled to  receive,  pursuant to the  priority  set
forth in the  Indenture,  (a)  reasonable  compensation  for its  services,  (b)
reimbursement  for its  reasonable  expenses and (c)  indemnification  for loss,
liability  or  expense  incurred  without  negligence  or bad faith on its part,
arising out of performance of its duties thereunder.

   
                            Description of the Notes
    

      The Notes will be issued  pursuant to the  Indenture to be entered into by
the Issuer and the Trustee. The Servicer will provide a copy of the Indenture to
subsequent  Noteholders  without  charge on written  request  addressed to it at
[1738 Bass Road, P.O. Box 9115, Macon, Georgia 31208 Attn:___________ ].


                                      S-15
<PAGE>

General

      The obligations  evidenced by the Notes are recourse to the assets pledged
to the  relevant  Asset Pool only and are not  recourse to the  Originator,  the
Seller, the Servicer, the Trustee, the Issuer, or any other person.

      The  Issuer  will  agree in the  Indenture  and in the Notes to pay to the
Noteholders  (i) an amount of  principal  equal to the  aggregate  initial  note
principal  balance  (the  "Initial  Note  Principal  Balance")  and (ii) monthly
interest  at the times,  from the sources  and on the terms and  conditions  set
forth in the Indenture and in the Notes.

Distributions

      Unless an Event of Default (as defined  herein)  and  acceleration  of the
Notes has occurred or a Restricting  Event (as defined herein) has occurred,  on
or before the 15th day of each  month if the  fifteenth  is a  Business  Day (as
defined  herein) or, if the  fifteenth is not a Business  Day, the following day
that is a Business Day (each a "Payment  Date"),  the Servicer will instruct the
Trustee to apply or cause to be applied the Available  Funds (as defined herein)
to make the following payments in the following priority:

         (a)      [ ];

         (b)      [ ];

         (c)      [ ];

         (d)      [ ]; and

         (e)      [ ].

      A "Business Day" is any day that is not a Saturday, Sunday or
other day on which commercial banking institutions located in the city or cities
where the Corporate Trust Office of the Trustee and the Servicer are located are
authorized or obligated by law or executive order to be closed (each a "Business
Day").

      If an Event of Default  and  acceleration  of the Notes has  occurred or a
Restricting  Event has occurred,  on or before each Payment  Date,  the Servicer
will instruct the Trustee to apply or cause to be applied the Available Funds to
make the following payments in the following priority:

         (a)      [ ];

         (b)      [ ];

         (c)      [ ];

         (d)      [ ];

         (e)      [ ];

         (f)      [ ]; and

         (g)      [ ].

      "Restricting Events" with respect to any series include the following:

         (a)      an event of default by the Servicer under the Assignment and 
                  Servicing Agreement;

         (b)      Events of Default; and

         (c)      replacement of the Servicer.

   
      The  outstanding  principal  amount with respect to any Class of Notes and
any date of  determination is the difference  between (a) the initial  principal
amount of the Notes of the Class at the issuance  thereof,  less (b) all amounts
previously distributed with respect to the Class as principal.
    


                                      S-16
<PAGE>

Accounts

     [Description of Reserve, Pre-Funding or other Accounts, as applicable]

                       Prepayment and Yield Considerations

General
   
      The rate of principal  payments on the Notes, the aggregate amount of each
interest  payment  on the  Notes  and the  yield to  maturity  of the  Notes are
directly related to the rate of payments on the underlying  Leases. The payments
on  the  Leases  may  be in the  form  of  scheduled  payments,  prepayments  or
liquidations  due to  default,  casualty  and  other  events,  which  cannot  be
specified  at  present.   Any  prepayments  or   liquidations   will  result  in
distributions  to  Noteholders  of  amounts  which  would  otherwise  have  been
distributed  over the  remaining  term of the Leases.  In  general,  the rate of
payments  may be  influenced  by a number of other  factors,  including  general
economic  conditions.  The rate of principal payments with respect to any series
may also be affected by any purchase of the underlying  Leases by the Originator
and by the substitution or addition of Substitute  Leases (as defined herein) or
Additional Leases. For a description of additional factors potentially affecting
the  yield  to  Noteholders,   see  "Risk  Factors"  and   "Description  of  the
Notes--Prepayment and Yield Considerations" in the Prospectus.
    

Weighted Average Lives of the Notes

      The  scheduled  final  payment date for the Notes is [ ]. This date is the
date on which the note  principal  balance  would be reduced to zero,  assuming,
among other things, (i) prepayments with respect to the Leases are received at a
rate of [ ]% CPR and (ii) the modeling  assumptions  apply. The Weighted Average
Life of the Notes is likely to be  shorter  than  would be the case if  payments
actually  made on the Leases  conformed to the  foregoing  assumptions,  and the
final Payment Date with respect to the Notes could occur  significantly  earlier
than such  final  scheduled  Payment  Dates due to  defaults,  and  because  the
Originator  is  obligated  to  purchase  Leases  in the  event  of  breaches  of
representations and warranties.

   
      "Weighted  Average Life or Weighted  Average  Lives" refers to the average
amount of time from the date of issuance of a security or securities  until each
dollar  of  principal  of the  security  or  securities  will be  repaid  to the
investor. The Weighted Average Lives of the Notes will be influenced by the rate
at which principal  payments  (including  Lease payments and prepayments) on the
Leases are made.  Principal  payments on Leases may be in the form of  scheduled
amortization or prepayments (for this purpose,  the term  "prepayment"  includes
prepayments  and  liquidations  due to a default  or other  dispositions  of the
Leases).  The Weighted  Average  Lives of the Notes will also be  influenced  by
delays associated with realizing on Defaulted Leases.  The prepayment model used
in this  Prospectus  Supplement,  the  "Conditional  Prepayment  Rate" or "CPR",
represents  an  assumed  annualized  rate of  prepayment  relative  to the  then
outstanding  balance on a pool of Leases. The CPR assumes that a fraction of the
outstanding  Lease Pool is prepaid on each Payment Date, which implies that each
Lease in the Lease Pool is equally likely to prepay. This fraction, expressed as
a percentage,  is  annualized  to arrive at the CPR for the Lease Pool.  The CPR
measures prepayments based on the outstanding  principal on the previous Payment
Date. The CPR further  assumes that all Leases are the same size and amortize at
the same rate and that each Lease will be either paid as scheduled or prepaid in
full.]
    

      The following  table sets forth the  percentages of the initial  principal
amount of the Notes that  would be  outstanding  after each of the dates  shown,
assuming a CPR of [ ]%.

                           Percentage Of Initial Note
                          Principal Balance Outstanding

                                      Notes

                             Prepayment Speed (CPR)

================================================================================
           Payment   0%            2%            4%             6%            8%
            Date
- --------------------------------------------------------------------------------
Closing Date

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


                                      S-17
<PAGE>

Weighted Average
  Life (years)

      The Leases will not have the characteristics  assumed above, and there can
be no assurance that (i) the Leases will prepay at any of the rates shown in the
tables or at any other  particular rate or will prepay  proportionately  or (ii)
the Weighted Average Lives of the Notes will be as calculated above. Because the
rate of  distributions  of principal of the Notes will be a result of the actual
amortization  (including  prepayments) of the Leases,  which will include Leases
that have  remaining  terms to stated  maturity  shorter  or longer  than  those
assumed,  the  Weighted  Average  Lives of the Notes will  differ from those set
forth  above,  even  if all of  the  Leases  prepay  at the  indicated  constant
prepayment rates.

      The effective yield to Noteholders  will depend upon,  among other things,
the price at which such Notes are purchased, and the amount of and rate at which
principal,  including both scheduled and lease payments thereof,  is paid to the
Noteholders.   See   "Special   Considerations   --  Maturity   and   Prepayment
Considerations" in the Prospectus.

   
                    Description of the Transaction Documents

      The  following  summary  describes the material  terms of the  Transaction
Documents pursuant to which the Asset Pool will be created and the Notes will be
issued.  For  purposes  of this  Prospectus  Supplement,  the term  "Transaction
Document" as used with respect to an Asset Pool means, collectively,  and except
as otherwise specified,  any and all agreements relating to the establishment of
the Asset Pool, the servicing of the related Lease  Receivables and the issuance
of the Notes, including,  without limitation,  the Indenture,  pursuant to which
any Notes shall be issued.  The summary does not purport to be  complete.  It is
qualified  in its entirety by reference  to the  provisions  in each  respective
Transaction Document.
    

Assignment and Servicing Agreement.

      The Servicer and the Issuer will enter into the  Assignment  and Servicing
Agreement  on or prior to  _______  ___,  1999 (the  "Closing  Date")  that will
further  detail the  procedures  for  collecting  lease  payments and  Equipment
remarketing. In general, the Servicer in accordance with the Servicer's policies
and procedures will manage, service, administer,  collect and enforce the Leases
on behalf of the Issuer in accordance with its customary  procedures,  and shall
have full power and authority to do any and all things in  connection  with such
managing, servicing,  administration,  and collection that it deems necessary or
desirable.  The  Servicer's  duties will include  collection  and posting of all
payments,   responding   to   inquiries  of  obligors   regarding   the  Leases,
investigating delinquencies and making required advances,  remitting payments to
the  Collection  Account  (as  defined  herein) in a timely  manner,  furnishing
monthly and annual  statements with respect to collections  and payments,  using
commercially  reasonable  efforts to dispose of any related  Equipment  that has
been pledged to the Trustee upon the expiration or  termination of a Lease,  and
using its best  efforts to  maintain  the  perfected  security  interest  of the
Trustee on behalf of the Noteholders and their respective interests,  if any, in
the related Equipment to the extent required herein.

   
      Acquisition of the Lease Receivables. On the Closing Date, the Seller will
acquire  the  related  Lease  Receivables  from the  Originator  pursuant to the
Assignment  and  Servicing   Agreement  in  which  the   Originator   will  make
representations    and   warranties    concerning    the   Lease    Receivables.
Contemporaneously,  the Issuer will acquire the related Lease  Receivables  from
the Seller  pursuant to the Assignment and Servicing  Agreement.  The rights and
benefits of the Seller under the  Assignment  and  Servicing  Agreement  will be
assigned to the Issuer as collateral for the Notes by the Seller pursuant to the
Assignment and Servicing Agreement.  The Issuer will pledge its right, title and
interests  in  and  to  the  Lease  Receivables  to the  Trustee  on  behalf  of
Noteholders pursuant to the Indenture. Certain of the rights and benefits of the
Issuer under the  Assignment  and  Servicing  Agreement  will be assigned to the
Trustee  on behalf of  Noteholders  as  collateral  for the Notes by the  Issuer
pursuant to the Indenture.
    

      Purchase Obligation. The Originator will be obligated to purchase from the
Issuer its  interest  in any Lease  transferred  to the Issuer or pledged to the
Trustee on behalf of the Noteholders, in which any representation or warranty of
the Originator under the Transaction  Documents has been breached,  which breach


                                      S-18
<PAGE>

   
has not been cured following  discovery of the breach (each a "Warranty Lease").
In addition, the Originator may from time to time reacquire Leases or substitute
other  Substitute  Leases for these Leases  subject to specified  conditions set
forth in the related Transaction Documents.

      The Trustee will have  possession  of the Leases and the  documents in the
files relating thereto not retained by the Servicer for its servicing  purposes,
and the Servicer will retain copies of any other  documents  which relate to the
Lease  Receivables,  any related evidence of insurance and payment,  delinquency
and  related  reports  maintained  by the  Servicer  in the  ordinary  course of
business with respect to each Lease  Receivable.  Prior to transfer of the Lease
Receivables to the Issuer,  the Servicer will cause its electronic  ledger to be
marked to show that the Lease  Receivables  have been  transferred to the Seller
and  then to the  Issuer,  and the  Originator  and the  Seller  will  file  UCC
financing statements reflecting the sale and assignment of the Lease Receivables
in certain jurisdictions, as required by the Assignment and Servicing Agreement.
See "Legal Aspects Concerning the Lease Receivables" in the Prospectus.

      Substitutions.  Pursuant  to the  Transaction  Documents,  in  addition to
Warranty  Leases,  the  Originator  will have the option to substitute  Eligible
Leases (as defined  herein) for Defaulted  Leases,  Leases which have  undergone
modifications or adjustments of their terms, and Leases that have prepaid, up to
a maximum of [ %] of the aggregate  present value of all the remaining  payments
scheduled to be made with respect to the lease (the "Discounted  Lease Balance")
of the Leases  contributed  to the pool,  provided the following  conditions are
met:
    

      (i) At the time of substitution,  the substituted  Eligible Leases have in
the aggregate  Discounted  Lease Balances of not less than the Discounted  Lease
Balance of the Leases being replaced;

      (ii)  Substitutions  by the  Originator  shall be  approximately  the same
Weighted  Average Life of the remaining  originally  scheduled Lease payments in
the pool and shall not extend the final maturity of the pool beyond the original
maturity of the initial Leases in the pool.

      Each Substitute Lease shall be a Lease, satisfying certain representations
and  warranties  set forth in the  Assignment  and  Servicing  Agreement and the
Indenture,  (a "Substitute  Lease") as of the related  Substitute  Lease Cut-Off
Date. In addition, the following conditions must be satisfied:

      (i) as of the related Substitute Lease Cut-Off Date, the Substitute Leases
then being transferred have in the aggregate  Discounted Lease Balances that are
not less than the aggregate of the Discounted Lease Balances of the Leases being
replaced; and

   
      (ii) no  substitution  shall be permitted  if, after giving  effect to the
substitution,  (x)  the  sum of the  lease  payments  on all  Leases  due in any
Remittance Period (as defined herein)  thereafter would be less than (y) the sum
of the lease payments which would otherwise be due in the Remittance  Period.  A
"Remittance  Period" is the period from which payments made on each payment date
relate to the collections  received starting from the opening of business on the
[second]  day of the  immediately  preceding  calendar  month  to the  close  of
business on the [first  day] of the  calendar  month in which the  payment  date
occurs.
    

      "Eligible  Leases" are leases which have been  originated  in the ordinary
course of the Originator's  business and comply with the Originator's credit and
collection policies.

      The Servicer.  The Servicer will service the Lease Receivables  comprising
an Asset Pool pursuant to the Assignment and Servicing  Agreement.  The Servicer
may delegate its servicing  responsibilities to one or more  sub-Servicers,  but
will not be relieved of its liabilities with respect thereto.

      The Servicer will make certain  representations  and warranties  regarding
its authority to enter into, and its ability to perform its  obligations  under,
the related Transaction Documents. An uncured breach of such a representation or
warranty that in any respect  materially and adversely  affects the interests of
the Noteholders will constitute a Default by the Servicer (a Servicer  Default")
under the related Transaction Documents.

      Remittance and Other Servicing  Procedures.  [Information will be provided
in accordance with the structuring of the transaction.]



                                      S-19
<PAGE>

      Servicing  Compensation and Payment of Expenses.  For its servicing of the
Leases, the Servicer will receive servicing compensation including a monthly fee
for each Remittance  Period  (payable on the next  succeeding  Payment Date) and
Servicing Charges.

      The  servicing  compensation  will  compensate  the Servicer for customary
equipment  lease  servicing  activities  to be performed by the Servicer for the
Issuer,  additional  administrative services performed by the Servicer on behalf
of the Issuer, and expenses paid by the Servicer on behalf of the Issuer.

   
      Reports to Noteholders.  On or prior to each Payment Date, the Servicer or
the Trustee, as applicable, will forward or cause to be forwarded to each holder
of record of a class of Notes a  statement  or  statements  with  respect to the
Asset  Pool  setting  forth  the  information   specifically  described  in  the
Transaction Document which generally will include the following information:
    

      (i)   the amount of the distribution with respect to each class of Notes;

   
      (ii)  the amount of distribution allocable to principal;

      (iii) the amount of distribution allocable to interest;
    

      (iv)  the Asset Pool balance,  if applicable,  as of the close of business
            on the last day of the related Remittance Period;

      (v)   the aggregate  outstanding principal balance and the Pool Factor (as
            defined  herein) for each Class of Notes after giving  effect to all
            payments reported under (ii) above on the Payment Date;

      (vi)  the amount paid to the Servicer, if any, with respect to the related
            Remittance Period; and

   
      (vii) the amount of the aggregate  purchase amounts for Lease  Receivables
            that have been reacquired, if any, for the Remittance Period.
    

      Each amount set forth  pursuant to clauses (i),  (ii),  (iii) and (v) with
respect  to the Notes  will be  expressed  as a dollar  amount per $1,000 of the
initial principal balance of the Notes, as applicable.

      Within the prescribed period of time for tax reporting  purposes after the
end of each calendar year, the Issuer,  or the Servicer on behalf of the Issuer,
will provide to the Noteholders a statement  containing the amounts described in
(ii) and (iii) above 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.

   
      The "note factor" is the seven digit decimal number that the Servicer will
compute  or cause  to be  computed  for each  Remittance  Period  and will  make
available on the related Calculation Date representing the ratio of (x) the note
principal  balance  which will be  outstanding  on the next  Payment Date (after
taking into account all distributions to be made on the Payment Date) to (y) the
Initial Note Principal Balance.
    

      The "Pool Factor" is the seven digit decimal number that the Servicer will
compute  or cause  to be  computed  for each  Remittance  Period  and will  make
available  on the related  Calculation  Date  representing  the ratio of (x) the
aggregate  Discounted  Lease Balance as of the end of the immediately  preceding
Remittance  Period  to (y) the  aggregate  Discounted  Lease  Balance  as of the
Cut-Off Date.

   
      In addition, by January 31 of each calendar year following any year during
which the Notes are  outstanding,  commencing  January 31, [ ], the Trustee will
furnish to each  Noteholder of record at any time during the preceding  calendar
year,  information as to the aggregate of amounts reported pursuant to items (a)
and (b) above for the  calendar  year to enable  Noteholders  to  prepare  their
federal income tax returns.]
    

      Servicer  Events  of  Default.  [information  will be  provided  upon  the
structuring of the transaction]

      [Rights Upon  Servicer  Default].  [information  will be provided upon the
structuring of the transaction]


                                      S-20
<PAGE>

      [Security Interest].  [The security will be described when the structuring
of the transaction is available].

      Representations  and  Warranties of the  Originator  and the Seller.  [The
representation  and  warranties  will be described  when the  structuring of the
transaction is available.]

      Indemnification.  [The  indemnification  provisions will be described when
the structuring of the transaction is available.]

Indenture

   
      Accounts. The Servicer will maintain an account (the "Collection Account")
in the name of the Trustee to which all lease payments received under each Lease
(including any residual proceeds and late charges), any recoveries for Defaulted
Leases if not  substituted  for,  proceeds of losses from  casualties and Leases
that  termination   early,  and  payments  by  the  Seller  in  connection  with
repurchases  by the Seller of Leases as a result of breaches of  representations
and  warranties by the Seller (a "Warranty  Event") to the extent the Originator
has not substituted  Substitute  Leases will be directed within at least two (2)
Business Days of receipt by the Servicer,  but excluding any amounts exempt from
deposit into the Collection Account ("Excluded Amounts").
    

      Excluded Amounts include (i) collections  attributable to any taxes,  fees
or  other  charges  imposed  by any  governmental  authority;  (ii)  collections
representing  reimbursements of insurance premiums or payments for services that
were not  financed by the Seller;  (iii) other  non-contract  or rental  charges
reimbursable  to the  Servicer  in  accordance  with  the  Servicer's  customary
policies  and  procedures;  and (iv)  collections  with  respect to  repurchased
Leases.

      Available Funds.  Available Funds ("Available  Funds") for distribution on
any Payment Date shall include the following  funds  received on or prior to the
related  Calculation  Date,  net of any  Excluded  Amounts:  [to be  modified as
appropriate based on transaction structure]

            (i)   lease payments (including residual proceeds and late charges);

            (ii)  advances from the Servicer;

            (iii) recoveries on Defaulted  Leases to the extent the Servicer has
                  not substituted an Eligible Lease for a Defaulted Lease;

            (iv)  proceeds from losses from  casualties or Leases that terminate
                  early;

            (v)   proceeds from purchases by the Seller due to a Warranty Event;
                  and

            (vi)  proceeds from investment of funds in the Collection Account.

      Interest.  [Information  on the interest  payable to  Noteholders  will be
provided in accordance with the structuring of the transaction.]

      Principal.  [Information on the principal  payable to Noteholders  will be
provided in accordance with the structuring of the transaction.]

   
      Withholding. The Trustee is required to comply with all applicable federal
income tax  withholding  requirements  respecting  payments  to  Noteholders  of
interest with respect to the Notes.  The consent of  Noteholders is not required
for  withholding.  In the event the  Noteholder  is other than DTC,  then in the
event that the Trustee  does  withhold or causes to be withheld  any amount from
interest  payments or advances  thereof to any  Noteholders  pursuant to federal
income tax  withholding  requirements,  the Trustee  shall  indicate  the amount
withheld annually to these Noteholders.

      Optional  Redemption.  The  Servicer  will  have the  option,  subject  to
specified  conditions,  to redeem all, but not less than all, of the Notes as of
any  Payment  Date on which the  aggregate  Discounted  Lease  Balance as of the
related  Calculation  Date  is  less  than  or  equal  to 10 % of the  aggregate
Discounted Lease Balance as of the Cut-off Date.
    


                                      S-21
<PAGE>

      Events of Default.  [information  will be provided upon the structuring of
the transaction]

      Early  Retirement  of the Notes.  [information  will be provided  upon the
structuring of the transaction]

                    Material Federal Income Tax Consequences

General

      The following  paragraphs  together with the description of federal income
tax consequences  detailed in the Prospectus under the heading "Material Federal
Income Tax  Consequences" set forth the material federal income tax consequences
to  the  original  purchasers  of  the  Notes  of the  purchase,  ownership  and
disposition  of the Notes.  Tax Counsel's  opinion does not purport to deal with
all federal income tax considerations applicable to all categories of investors.
Certain  holders,  including  insurance  companies,  tax  exempt  organizations,
financial  institutions  or broker deals,  taxpayers  subject to the alternative
minimum tax, and holders that will hold the Notes as other than capital  assets,
may be  subject  to  special  rules  that  are  not  discussed  below  or in the
Prospectus. In particular, this decision applies only to institutional investors
that  purchase  Notes  directly  from the  Issuer  and hold the Notes as capital
assets.

      The  discussion  that  follows,  and the  opinion set forth below of Dewey
Ballantine  LLP,  special tax counsel  ("Tax  Counsel") to Lehman  Brothers (the
"Underwriter")  are based upon provisions of the Internal  Revenue Code of 1956,
as amended (the "Code") and treasury  regulations  promulgated  thereunder as in
effect  on  the  date  hereof  and  on  existing  judicial  and   administrative
interpretations  thereof.  These  authorities  are  subject  to  change  and  to
differing interpretations,  which could apply retroactively.  The opinion of Tax
Counsel is not  binding  on the  courts or the  Internal  Revenue  Service  (the
"IRS"). Potential investors should consult their own tax advisors in determining
the  federal,  state,  local  and  any  other  tax  consequences  to them of the
purchase, ownership and disposition of the Notes.

      The following  discussion  addresses  lease-backed Notes such as the Notes
that are intended to be treated for federal income tax purposes as  indebtedness
secured by the  underlying  Lease  Receivables.  Tax  counsel has  prepared  the
following  discussion  and is of the opinion that such  discussion is correct in
all material respects.

[Additional  disclosure  will  be  provided  based  on  the  structuring  of the
transaction.]

                              ERISA Considerations

      Section  406 of ERISA and  Section  4975 of the Code  prohibit  a pension,
profit  sharing,  or other  employee  benefit  plan  from  engaging  in  certain
transactions involving "plan assets" with persons that are "parties in interest"
under ERISA or  "disqualified  persons" under the Code with respect to the plan.
ERISA also  imposes  certain  duties on  persons  who are  fiduciaries  of plans
subject to ERISA and prohibits certain  transactions  between a plan and parties
in interest  with respect to such plans.  Under ERISA,  any person who exercises
any authority or control  respecting the management or disposition of the assets
of a plan is  considered  to be a  fiduciary  of such plan  (subject  to certain
exceptions not here  relevant).  A violation of these  "prohibited  transaction"
rules may generate excise tax and other liabilities under ERISA and the Code for
such persons.  Employee plans that are  government  plans (as defined in Section
3(32) of ERISA) and certain church plans (as defined in Section 3(53) of ERISA),
are not  subject to ERISA;  however,  such  plans may be  subject to  comparable
federal, state or local law restrictions.

      Certain  transactions  involving  the Issuer might be deemed to constitute
prohibited  transactions  under  ERISA and the Code if assets of the Issuer were
deemed to be "plan  assets" of an employee  benefit plan subject to ERISA or the
Code,  or an  individual  retirement  account  (an "IRA"),  or any entity  whose
underlying  assets are deemed to be assets of an employee benefit plan or an IRA
by reason of such  employee  benefit  plan's or such  IRA's  investment  in such
entity (each a "Benefit Plan").  Under a regulation  issued by the United States
Department  of Labor (the "Plan  Assets  Regulation"),  the assets of the Issuer
would be treated as plan assets of a Benefit  Plan for the purposes of ERISA and
the Code only if the Benefit  Plan  acquired an "equity  interest" in the Issuer
and  none  of the  exceptions  contained  in the  Plan  Assets  Regulation  were
applicable. An equity interest is defined under the Plan Assets Regulation as an
interest  other  than an  instrument  which is  treated  as  indebtedness  under
applicable  local law and which has no substantial  equity  features.  The Notes
should be  treated as  indebtedness  without  substantial  equity  features  for
purposes of the Plan Assets Regulation. This determination is based in part upon
the traditional debt 


                                      S-22
<PAGE>

features of the Notes,  including the  reasonable  expectation  of purchasers of
Notes  that the  Notes  will be  repaid  when  due,  as well as the  absence  of
conversion  rights,  warrants  and  other  typical  equity  features.  The  debt
treatment of the Notes for ERISA  purposes  could change if the Issuer  incurred
losses.  However,  without  regard to whether the Notes are treated as an equity
interest for such purposes,  the acquisition or holding of Notes by or on behalf
of a Benefit Plan could be considered  to give rise to a prohibited  transaction
if the  Issuer or any of its  Affiliates  is or becomes a party in  interest  or
disqualified  person with respect to such Benefit  Plan.  In such case,  certain
exemptions from the prohibited  transaction rules could be applicable  depending
on the type and  circumstances  of the plan  fiduciary  making the  decision  to
acquire a Note.  Included among these  exemptions  are:  Prohibited  Transaction
Class Exemption ("PTCE") 90-1, regarding investments by insurance company pooled
separate  accounts;  PTCE  91-38,  regarding  investments  by banks,  collective
investment funds; PTCE 95-60, regarding investments by insurance company general
accounts;  PTCE 96-23,  regarding  transactions by in-house asset managers;  and
PTCE 84-14, regarding transactions by "qualified  professional assets managers."
Each investor using the assets of a Benefit Plan which acquires the Notes, or to
whom the Notes are  transferred,  will be  deemed to have  represented  that the
acquisition  and continued  holding of the Notes will be covered by a Department
of Labor class exemption.

      Due to the complexity of the  applicable  rules and the penalties that may
be imposed upon persons  included in  non-exempt  prohibited  transactions,  any
Benefit  Plan  fiduciary  considering  the  purchase  of a Note with plan assets
should consult with its counsel with respect to the potential  applicability  of
ERISA and the Code to such  investment.  Moreover,  each Benefit Plan  fiduciary
should determine  whether,  under the general fiduciary  standards of investment
prudence and diversification,  an investment in the Notes is appropriate for the
Benefit Plan,  taking into account the overall  investment policy of the Benefit
Plan and the composition of the Benefit Plan's investment portfolio.

                                     Ratings

      It is a condition to the issuance of the Notes that the Class [A] Notes be
rated [ ] by _______ and [ ] by _________.  The ratings are not a recommendation
to purchase,  hold or sell the Notes, inasmuch as such ratings do not comment as
to market price or  suitability  for a particular  investor.  Each rating may be
subject to revision or withdrawal at any time by the  assigning  Rating  Agency.
There is not assurance that any such rating will continue for any period of time
or that it will not be lowered or withdrawn entirely by the Rating Agency if, in
its judgment,  circumstances so warrant. A revision or withdrawal of such rating
may have an adverse  effect on the market price of the Notes.  The rating of the
Notes  addresses  the  likelihood  of the  timely  payment of  interest  and the
ultimate  payment of principal on the Notes pursuant to their terms.  The rating
does not address the rate of  prepayments  that may be experienced on the Leases
and,  therefore,  does not address the effect of the rate of  prepayments on the
return of principal to the Noteholders.

   
                              Plan of Distribution
    

      Subject to the terms and conditions set forth in an underwriting agreement
(the  "Underwriting  Agreement") for the sale of the Notes dated [ ], the Issuer
has agreed to sell and the Underwriter(s)  have agreed to purchase the principal
amount of the Notes set forth below: The Issuer is affiliated with IOS Capital.


<TABLE>
<CAPTION>
   
                                                                   Principal Amount
                                                          ----------------------------------

                           Underwriting Discount         [Underwriter]          [Underwriter]           Totals
                           ---------------------         -------------          -------------           ------
<S>                             <C>                           <C>                  <C>                    <C>    

Class A-1 Notes                                      $                      $                       $
Class A-2 Notes
Class A-3 Notes
Class A-4 Notes
Class A-5 Notes
         Totals                                      $                      $                       $
    
</TABLE>

      In the Underwriting Agreement,  the Underwriter has agreed, subject to the
terms and conditions therein, to purchase all the Notes offered hereby if any of
such Notes are purchased.


                                      S-23
<PAGE>

   
      [The  Issuer  has  been  advised  by the  Underwriters  that  the  several
Underwriters  propose  initially  to  offer  the  Notes  to  the  public  at the
respective  prices  set  forth  ion the cover  page of this  Prospectus,  and to
certain  dealers as such price,  less a selling  concession not in excess of __%
per Class A-1 Note,  __% per Class A-2 Note,  __% per Class A-3 Note and __% per
Class A-4 Note. The Underwriters may allow and such dealers may reallow to other
dealers, a discount not in excess of __% per Class A-1 Note; per Class A-2 Note,
__% per Class A-3 Note, __% per Class A-4 Note and __% per Class A-5 Note.]

      [The  Underwriter  has  advised  the Issuer  that it proposes to offer the
Notes  purchased  by the  Underwriter  for sale from time to time in one or more
negotiated transactions or otherwise, at market prices prevailing at the time of
sale,  at prices  related to such market  prices or at  negotiated  prices.  The
Underwriter  may effect these  transactions by selling the Notes to or through a
dealer,  and the dealer may  receive  compensation  in the form of  underwriting
discounts, concessions or commissions from the Underwriters or purchasers of the
Notes for whom they may act as agent.  Any  dealers  that  participate  with the
Underwriter in the distribution of the Notes purchased by the Underwriter may be
deemed to be underwriters,  and any discounts or commissions received by them or
the  Underwriter,  and  any  profit  on the  resale  of  Notes  by  them  or the
Underwriter may be deemed to be underwriting  discounts or commissions under the
Securities Act of 1933, as amended (the "Securities  Act").  Noteholders  should
consult  with their legal  advisors in this regard  prior to any such reoffer or
sale.]
    

      In connection  with this  offering,  the  underwriters  may  over-allot or
effect transactions which stabilize or maintain the market prices of the offered
Notes at levels  above those which might  otherwise  prevail in the open market.
Such stabilizing, if commenced, may be discontinued at any time.

   
      The Transaction Documents and the Underwriting  Agreement provide that the
Servicer  and Issuer will  indemnify  the  Underwriters  against  certain  civil
liabilities,  including  liabilities  under the Securities Act, or contribute to
payments the Underwriter may be required to make in respect thereof.
    

      For further information  regarding any offer or sale of the Notes pursuant
to this Prospectus Supplement and the Prospectus,  see "Plan of Distribution" in
the Prospectus.

                                 Legal Opinions

      Certain  legal  matters  relating to the Notes will be passed upon for the
Issuer by Ballard Spahr Andrews & Ingersoll, LLP, Philadelphia, Pennsylvania and
for the Underwriter by Dewey Ballantine LLP, New York, New York.


                                      S-24
<PAGE>

                        Index Of Principal Defined Terms

   
Asset Pool........................................S-8
Assignment and Servicing Agreement................S-8
Available Funds..................................S-21
Benefit Plan.....................................S-22
Business Day.....................................S-16
Closing Date.....................................S-18
Collection Account...............................S-21
Conditional Prepayment Rate......................S-17
CPR..............................................S-17
Cut-Off Date......................................S-9
Defaulted Leases..................................S-8
Discounted Lease Balance.........................S-19
Eligible Leases..................................S-19
Equipment.........................................S-8
Excluded Amounts.................................S-21
IKON.............................................S-14
Initial Note Principal Balance...................S-16
IOS Capital.......................................S-8
IRA..............................................S-22
Issuer............................................S-8
Lease Receivables.................................S-8
Leases............................................S-8
Noteholders.......................................S-8
Originator........................................S-8
Payment Date.....................................S-16
Plan Assets Regulation...........................S-22
Pool Factor......................................S-20
PTCE.............................................S-23
Remittance Period................................S-19
Restricting Events...............................S-16
Securities Act...................................S-24
Seller............................................S-8
Servicer..........................................S-8
Servicer Default.................................S-19
Substitute Lease.................................S-19
Tax Counsel......................................S-22
Transaction Document.............................S-18
Underwriting Agreement...........................S-23
Warranty Lease...................................S-18
Weighted Average Life............................S-17
    



                                      S-25
<PAGE>

The information in this prospectus supplement is not complete and may be
changed. This prospectus supplement is not an offer to sell these securities and
it is not soliciting an offer to buy these securities in any state where the
offer or sale is not permitted.

   
                                       FORM OF PROSPECTUS SUPPLEMENT (VERSION 2)
                                                                       (4/21/99)
    

Prospectus supplement dated April __, 1999
(To the Prospectus dated April __, 1999)

- ------------------------------ 
IKON Receivables, LLC                          
Issuer                                         
IOS Capital, Inc.                              
Originator and Servicer       
- ------------------------------

   
          $764,873,000           
          (Approximate)          
Lease-Backed Notes, Series 1999-1
    

- --------------------------------------------------------------------------------
                                   [IOS LOGO]

You should read the section entitled "Risk Factors" starting on page S-7 of this
prospectus  supplement  and page 7 of the  prospectus and consider these factors
before making a decision to invest in the notes.

The notes are debt of the issuer  payable  only from the  pledged  assets of the
issuer and the insurance policy described in this prospectus supplement.

This  prospectus  supplement  may be used to offer  and sell the  notes  only if
accompanied by the prospectus.
- --------------------------------------------------------------------------------

The issuer will issue the four classes of notes shown in the table below.
The notes --

o     Are backed by a pledge of assets of the issuer, primarily a pool of
      equipment leases or contracts and related assets;

o     Receive distributions beginning on June 15, 1999; and

o     Currently have no trading market.

   
Credit enhancement for the notes will consist of --

o     A reserve account that can be used to pay shortfalls in payments on the
      notes;

o     Overcollateralization resulting from the excess of the principal value of
      the initial leases over the aggregate initial principal amount of the
      notes; and

o     A financial guarantee insurance policy issued by Ambac Assurance
      Corporation unconditionally guaranteeing timely payment of interest and
      ultimate payment of principal, as described in this prospectus supplement.
    

                                  [AMBAC LOGO]

<TABLE>
<CAPTION>
=========================================================================================
                    Approximate                                          Initial Ratings   
                     Issuance      Interest     Initial Public    -----------------------  
                      Amount         Rate       Offering Price    Moody's           S & P  
- -----------------------------------------------------------------------------------------
<S>               <C>              <C>          <C>                 <C>            <C>
   
Class A-1 Notes   $307,011,000     [     ]%     [     ]%            P-1             A-1+
- -----------------------------------------------------------------------------------------
Class A-2 Notes   $  37,069,000    [     ]%     [     ]%            Aaa              AAA
- -----------------------------------------------------------------------------------------
Class A-3 Notes   $336,159,000     [     ]%     [     ]%            Aaa              AAA
- -----------------------------------------------------------------------------------------
Class A-4 Notes   $  84,634,000    [     ]%     [     ]%            Aaa              AAA
    
=========================================================================================
</TABLE>

   
Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or passed upon the
accuracy or adequacy of this prospectus supplement. Any representation to the
contrary is a criminal offense.

LEHMAN BROTHERS
             CHASE SECURITIES INC.
                                  DEUTSCHE BANK SECURITIES
                                                       PNC CAPITAL MARKETS, INC.
    

<PAGE>

   
      No dealer, salesman or any other person has been authorized to give any
information or to make any representations other than those contained in this
prospectus supplement and the accompanying prospectus. If given or made, the
information or representations must not be relied upon. We are stating this
information as of the date of this prospectus supplement.
    

                                Table of Contents

                                                                            Page
                                                                            ----
Summary......................................................................S-4
Risk Factors.................................................................S-7
The Issuer...................................................................S-7
The Servicer and the Originator..............................................S-8
The Insurer and the Policy..................................................S-10
The Asset Pool..............................................................S-13
Description of the Notes....................................................S-20
Prepayment and Yield Considerations.........................................S-28
The Trustee.................................................................S-33
Material Federal Income Tax Consequences....................................S-33
ERISA Considerations........................................................S-34
Use of Proceeds.............................................................S-35
Ratings of the Notes........................................................S-35
   
Experts.....................................................................S-36
Legal Matters...............................................................S-37
    


                                      S-2
<PAGE>

   
       Important Notice About the Information Presented in This Prospectus
                   Supplement and the Accompanying Prospectus

      We provide  information  to you about the notes in two separate  documents
that progressively provide more detail: (1) the accompanying  prospectus,  which
provides  general  information,  some of which may not  apply to your  series of
notes, and (2) this prospectus supplement, which describes the specific terms of
your series of notes.

      This prospectus supplement does not contain complete information about the
offering of the notes.  Additional  information is contained in the  prospectus.
You are urged to read both this  prospectus  supplement  and the  prospectus  in
full.  We  cannot  sell the  notes to you  unless  you have  received  both this
prospectus supplement and the prospectus .

      If the prospectus  contemplates  different or multiple options, you should
rely on the  information  in this  prospectus  supplement  as to the  applicable
option.

      The  issuer  has filed  with the  Securities  and  Exchange  Commission  a
registration  statement  under the  Securities  Act of 1933,  as  amended,  with
respect to the notes  offered by this  prospectus  supplement.  This  prospectus
supplement and the prospectus,  which form a part of the registration statement,
omit certain information contained in the registration statement pursuant to the
rules and regulations of the Securities and Exchange Commission. You may inspect
and  copy  the  registration  statement  at the  Public  Reference  Room  at the
Securities and Exchange Commission at 450 Fifth Street, N.W., Washington,  D.C.,
and the Commission's  regional offices at Seven World Trade Center,  13th Floor,
New York,  New York 10048,  and  Northwestern  Atrium  Center,  500 West Madison
Street,  Suite 1400,  Chicago,  Illinois  60661.  You can obtain  copies of such
materials  at  prescribed  rates  from  the  Public  Reference  Section  of  the
Commission at 450 Fifth Street, N.W.,  Washington,  D.C. 20549. In addition, the
Securities  and  Exchange  Commission  maintains  a site on the  World  Wide Web
containing reports, proxy materials, information statements and other items. The
address is http://www.sec.gov.

      We  include   cross-references  in  this  prospectus  supplement  and  the
accompanying  prospectus  to  captions  in these  materials  where  you can find
further related discussions. The table of contents in this prospectus supplement
and the table of contents  included in the accompanying  prospectus  provide the
pages on which these captions are located.
    

                                      S-3
<PAGE>

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

                                     Summary

o     This  summary  highlights   selected   information  from  this  prospectus
      supplement  and does not contain all of the  information  that you need to
      consider in making your  investment  decision.  To  understand  all of the
      terms of the offering of the notes,  read carefully this entire prospectus
      supplement and the accompanying prospectus.

   
o     This summary  provides an overview of  calculations,  cash flows and other
      information  to aid  your  understanding  and  is  qualified  by the  full
      description  of these  calculations,  cash flows and other  information in
      this prospectus supplement and the accompanying prospectus.
    

                           o   Lease-Backed Notes
                                  Series 1999-1

Issuer

IKON Receivables, LLC, a Delaware special purpose limited liability company.

Originator

   
IOS Capital, Inc., a Delaware corporation formerly known as IKON Capital Inc.
    

Seller

IKON Receivables-1 LLC, a Delaware special purpose limited liability company.

Servicer

o IOS Capital, Inc.

o The servicer's principal executive offices are located at 1738 Bass Road, P.O.
Box 9115, Macon, Georgia 31208.

Trustee

o Harris Trust and Savings Bank, a banking corporation  organized under the laws
of Illinois.

o The  trustee's  offices  are located at 311 West  Monroe  Street,  12th Floor,
Chicago, IL 60606.

Insurer

Ambac Assurance Corporation, a Wisconsin-domiciled stock insurance corporation.


The Asset Pool

The issuer will pledge  property  to secure  payments on the notes.  The pledged
assets will include:

      o     a  pool  of  office   equipment   leases  or  contracts,   including
            installment sale contracts, and related assets;

   
      o     cash on deposit in the reserve  account and the collection  account;
            and
    

      o     other  assets as described  in detail  elsewhere in this  prospectus
            supplement.

The Leases

o On or about  April  __,  1999,  IOS  Capital,  Inc.  will  contribute  to IKON
Receivables-1,  LLC, a pool of office equipment  leases,  including  conditional
sale and other contracts, and IKON Receivables-1,  LLC will transfer them to the
issuer. Payments on the notes will be made from payments on these leases.

   
o The  leases  will  relate  to  various  items or types  of  office  equipment.
Initially, a substantial portion relates to copiers.

o The leases are triple-net  leases,  which means that the lessee is required to
pay all taxes,  maintenance  and insurance  associated  with the equipment.  The
leases are  noncancellable  by the lessees.  All  payments  under the leases are
absolute,  unconditional obligations of the lessees. The leases provide that the
payments are not subject to set-off or reduction without the lessor's consent.
    

o The  aggregate  principal  value of the  pool of  leases  at any time  will be
calculated by discounting  their  remaining  payments  (except for certain minor

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


                                      S-4
<PAGE>

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

charges and delinquent payments) at a rate equal to ____%.

   
o The issuer will pay the notes from payments on the leases.  Noteholders should
not rely on the sale of leased equipment for payments on the notes.
    

Issuance Date

   
On or about May __, 1999.
    

Cut-Off Date

The opening of business on April 1, 1999.

Payment Date

The 15th day of each month if the 15th is a business  day. If the  fifteenth  is
not a  business  day,  the  payment  date  will be the  following  day that is a
business day. The first payment date will be June 15, 1999.

Determination Date

Five  business  days before the payment  date.  The trustee will  calculate  the
amounts to be paid on the notes on this date.

Due Period

   
Payments  made on each payment date will relate to the  collections  received in
respect of the prior calendar month or, in the case of the June 15, 1999 payment
date, the months of April and May, 1999.
    

Record Date

The last  business  day  preceding a payment date unless the notes are no longer
book-entry notes. If the notes are definitive notes, the record date is the last
business day of the month preceding a payment date.

Stated Maturity Dates

If the  notes  have not  already  been  paid in full,  the  issuer  will pay the
outstanding  principal  amount of the notes in full on the payment  dates in the
following months:

   
Class A-1                  May, 2000
Class A-2                  November, 2005
Class A-3                  November, 2005
Class A-4                  November, 2005
    

Final  payment on the notes will  probably be earlier  than the stated  maturity
dates listed above for the related class of notes.

   
Optional Redemption

o The  issuer  may,  on any  payment  date,  redeem  the  notes  when the  total
discounted  lease  balance is less than or equal to 10% of the total  discounted
lease balance of the leases as of April 1, 1999.

o If a redemption  occurs,  you will receive a final  distribution  equaling the
entire  unpaid  principal  balance  of the notes  plus any  accrued  and  unpaid
interest.
    

Denominations

o The  issuer  will  issue  the notes in  minimum  denominations  of $1,000  and
integral multiples of $1,000.

o One note in each class may be issued in another denomination.

Payments on the Notes

Each month,  the issuer will  distribute the amounts  received on the leases and
any other amounts available for these purposes as follows:

Interest Distributions

o On each payment date, the issuer will pay interest at the applicable  interest
rate that accrued during the prior interest accrual period.

Principal Distributions

o On each  payment  date,  the issuer will pay  principal  in  reduction  of the
outstanding principal balance of the notes.

o Principal  payments  will be an amount  usually  equal to the  decrease in the
principal value of the leases between  determination  dates. The issuer will pay
principal in the following priority:

o    to the Class A-1 noteholders  only, until the principal amount on the Class
     A-1 Notes has been reduced to zero;

o    when  the  Class  A-1  Notes  have  been  paid  in full  to the  Class  A-2
     noteholders  only,  until the  principal  amount on the Class A-2 Notes has
     been reduced to zero, an amount generally equal 

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

                                       S-5
<PAGE>

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

   
     to  approximately  84.344399% of the decrease in the principal value of the
     leases;

o    when the  Class  A-2  Notes  have  been  paid in  full,  to the  Class  A-3
     noteholders  only,  until the  principal  amount on the Class A-3 Notes has
     been reduced to zero, an amount generally equal to approximately 84.344399%
     of the decrease in the principal value of the leases;

o    when the  Class  A-3  Notes  have  been  paid in  full,  to the  Class  A-4
     noteholders,  until  the  principal  amount on the Class A-4 Notes has been
     reduced to zero, an amount generally equal to  approximately  84.344399% of
     the decrease in the principal value of the leases.
    

This general  description of  distributions of principal on the notes is subject
to targets and floors  which may result in  additional  principal  payments.  We
refer  you to  "Descriptions  of the  Notes--Distributions"  in this  prospectus
supplement  for  further  information  regarding  the  payment of  interest  and
principal on the notes.

Credit Enhancement

The credit enhancement available to you will consist of the following:

   
o Reserve  Account.  A reserve account will be set up in the name of the trustee
for the benefit of the noteholders. Funds in the reserve account will be used to
pay certain shortfalls in amounts due to noteholders.  The issuer will initially
deposit  1% of the  initial  principal  value of the  leases  into  the  reserve
account.
    

o  Overcollateralization.  Additional credit enhancement is provided because the
initial  principal amount of the notes is less than the initial  principal value
of the leases in the asset pool.

o Insurance  Policy.  The issuer will obtain a  noncancellable  insurance policy
from Ambac  Assurance  Corporation  with  respect to the notes.  This  insurance
policy  will  unconditionally  and  irrevocably  guarantee  payments  to  you of
interest and  principal,  but subject to specific terms and conditions set forth
under the heading "The Insurer and the Policy" in this prospectus supplement.

We  refer  you  to  "The  Insurer  and  the  Policy"  and  "Description  of  the
Notes--Principal Payments" and "--Reserve Account" in this prospectus supplement
for more detail.

   
Material Federal Income Tax Consequences
    

For federal income tax purposes:

o Dewey  Ballantine LLP,  special tax counsel to issuer,  is of the opinion that
the notes  will be  treated  as debt and the  issuer  will not be  treated as an
association (or publicly traded partnership)  taxable as a corporation.  By your
acceptance of a note, you agree to treat the notes as debt.

o Interest  on the notes will be taxable as ordinary  income when  received by a
holder on the cash  method of  accounting  and when  accrued  by a holder on the
accrual method of accounting.

   
o Dewey  Ballantine  LLP has prepared the  discussion  under  "Material  Federal
Income Tax Consequences" in the prospectus and this prospectus supplement and is
of the opinion  that this  discussion  accurately  states all  material  federal
income tax consequences of the purchase,  ownership and disposition of the notes
to their original purchaser.
    

ERISA Considerations

Subject  to  the   considerations   and   conditions   described   under  "ERISA
Considerations"  in the  prospectus  and this  prospectus  supplement,  pension,
profit-sharing or other employee benefit plans, as well as individual retirement
accounts and certain types of Keogh Plans, may purchase notes.  Investors should
consult  with  their  counsel   regarding  the  applicability  of  the  Employee
Retirement Income Security Act of 1974, as amended, before purchasing a note.

Ratings

o The issuer will not issue the notes unless they have been assigned the ratings
designated on the cover page of this prospectus supplement.

o You must not  assume  that the  ratings  will  not be  lowered,  qualified  or
withdrawn by the rating agencies.

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


                                      S-6
<PAGE>

                                  Risk Factors

   
In  addition  to the  risk  factors  discussed  in the  prospectus,  prospective
investors should consider,  among other things, the following additional factors
in connection with the purchase of the notes:


Geographic Concentrations of             Adverse  economic  conditions  or other
Leases May Adversely Affect              factors affecting any state or   region
the Leases                               where a  high  concentration of lessees
                                         under  the  leases  are  located  could
                                         adversely affect the performance of the
                                         leases.  As of April 1,  1999,  lessees
                                         with respect to  approximately  17.09%,
                                         11.37%,  9.41% and 5.79% of the  leases
                                         (based  on the  statistical  discounted
                                         present   value  of  the  leases)  were
                                         located   in    California,    Georgia,
                                         Massachusetts      and     Connecticut,
                                         respectively.  No other state  accounts
                                         for  more  than  5% of the  leases.  If
                                         adverse  events or economic  conditions
                                         were to be particularly severe in those
                                         geographic  regions  or in the  event a
                                         lessee  or  group of  lessees  in those
                                         geographic  regions were to  experience
                                         financial difficulties, the lessees may
                                         be unable to pay or may not make timely
                                         payments.  If these conditions or other
                                         factors   occur,   you  may  experience
                                         delays  in  receiving  payments  on the
                                         notes   and   suffer   loss   of   your
                                         investment.  The  issuer  is  unable to
                                         determine  and has no basis to predict,
                                         for any state or  region,  whether  any
                                         events like these have  occurred or may
                                         occur,  or to what  extent  any  events
                                         like these may affect the leases or the
                                         repayment  of  amounts  due  under  the
                                         notes.

Ratings of the Notes are Dependent       The ratings of the  notes  will  depend
upon Creditworthiness of Insurer         primarily  on the  creditworthiness  of
                                         the  insurer  as  the  provider  of the
                                         financial  guarantee  insurance  policy
                                         relating to the notes.  There is a risk
                                         that  any   reduction  in  any  of  the
                                         insurer's  financial  strength  ratings
                                         would  result  in a  reduction  in  the
                                         ratings of the notes.
    
                                   The Issuer

   
      IKON Receivables, LLC (the "Issuer") is a special purpose Delaware limited
liability  company  all of the  membership  interests  in which are held by IKON
Receivables-1  LLC, a special purpose  Delaware limited  liability  company (the
"Seller").  All of the membership interests in the Seller are, in turn, owned by
IOS Capital, Inc. ("IOS Capital" or the "Originator").

      The Notes will be secured  solely by the Asset Pool (as  defined  herein).
The  Issuer  does not  have,  nor is it  expected  in the  future  to have,  any
significant  assets  other  than the Asset  Pool and the sole  sources  of funds
available  for  payment of the Notes are the Asset Pool,  including  the Reserve
Account,  and proceeds of the  financial  guaranty  insurance  policy  described
herein (the "Policy").

      Because  the Issuer has no  operating  history  and will not engage in any
business other than  activities  incidental to the acquisition of the Asset Pool
(and asset  pools  relating  to other  series of notes) and the  issuance of the
Notes  (and  other  series of  notes),  no  historical  or pro  forma  financial
statements  or ratios of earnings to fixed  charges  with respect to the Issuer,
other  than the  balance  sheet of the Issuer at April 6, 1999  included  in the
accompanying  Prospectus  dated April __, 1999,  have been included herein or in
the Prospectus.

      The Issuer will pledge its  interest in the Asset Pool to Harris Trust and
Savings  Bank,  as Trustee for the benefit of holders of the Notes and issue the
Notes pursuant to an indenture between the Issuer and the Trustee.
    


                                      S-7
<PAGE>

                         The Servicer and the Originator

      General.  The Lease Receivables (as defined below) will be acquired by the
Seller  from IOS  Capital and by the Issuer  from the  Seller.  IOS  Capital,  a
Delaware corporation  headquartered in Macon, Georgia will serve as the servicer
of the Leases (in such capacity, the "Servicer").  IOS Capital is a wholly-owned
subsidiary of IKON Office Solutions, Inc. ("IKON Office Solutions").  Additional
information  about  IOS  Capital  is  contained  in  the  Prospectus.  See  "The
Originator's Leasing Business" in the Prospectus.

      At December  31, 1998,  IOS Capital had  approximately  $2,239,433,000  in
assets,   approximately   $1,906,240,000   in  liabilities   and   approximately
$333,193,000 in shareholders' equity.

   
      Historical   Delinquency  and  Loss   Information.   General   delinquency
information  for leases in IOS  Capital's  servicing  portfolio  (including  and
excluding funded leases) not charged-off, and general charge-off information for
leases in IOS Capital's  servicing  portfolio  (including  and excluding  funded
leases),  are set forth in the tables below. Lease receivables in the Servicer's
servicing  portfolio are charged-off between 121 and 181 days past due depending
upon credit quality and the reasons for  delinquency in accordance with the IKON
risk  management  policy.  Any account more than 181 days past due requires IKON
corporate  authorization to waive charge-off.  Any subsequent  recoveries offset
gross losses.

      As described under "The  Originator's  Leasing Business - Types of Leases"
in the  Prospectus,  the  lease  portfolio  of IOS  Capital  consists  of direct
financing  leases and funded leases,  although the Leases  included in the Asset
Pool consist solely of direct  financing  leases.  Funded leases are contractual
obligations  between IKON Office Solutions and members of IKON Office Solutions'
independent dealer network (each member, an "IKON  Marketplace") which have been
financed by IOS Capital.  Direct  financing  leases are contractual  obligations
between IOS Capital and the customer and represent the majority of IOS Capital's
lease portfolio.  The tables below  separately set forth historical  delinquency
and loss  information for IOS Capital's lease portfolio  including funded leases
and excluding funded leases for the respective periods or dates indicated.

             Summary Historical Delinquency Data (Entire Portfolio)
    
                              IOS Capital Portfolio

<TABLE>
<CAPTION>
   
                                                                   As at:
                --------------------------------------------------------------------------------------------------------------------
                     December 31,      September 30,      September 30,       September 30,        September 30,      September 30,
                        1998               1998                1997               1996                 1995              1994
               -------------------  ------------------   ----------------   ----------------    ---------------     ----------------
               ($-millions)  %*   ($-millions)   %*   ($-millions)  %*     ($-millions)  %*    ($-millions) %*   ($-millions) %*
<S>               <C>       <C>     <C>        <C>      <C>        <C>       <C>       <C>        <C>      <C>       <C>     <C>  
Current           $2,076.7  90.7%   $2,452.6   90.8%    $1,981.5   89.4%     $1,304.3  86.5%      $910.8   87.9%     $572.4  88.7%
31-60 Days           124.0   5.4%      144.7    5.4%       120.0    5.4%        107.1   7.1%        83.9    8.1%       48.3   7.5%
61-90 Days            54.7   2.4%       66.2    2.4%        67.7    3.1%         54.3   3.6%        25.9    2.5%       16.0   2.5%
91-120 Days                     %                  %                   %                   %                   %                 %
Over 120 Days                   %                  %                   %                   %                   %  
                  -------- -----    --------  -----     --------  -----      -------- -----     --------  -----      ------ ----- 
Total             $2,289.2 100.0%   $2,700.5  100.0%    $2,215.4  100.0%     $1,507.9 100.0%    $1,036.1  100.0%     $644.9 100.0%
                  ======== =====    ========  =====     ========  =====      ======== =====     ========  =====      ====== ===== 
    
</TABLE>
                                                               
*     Represents  lease  portfolio  receivables  as a  percentage  of the  total
      portfolio balance on a monthly basis.


                                      S-8
<PAGE>

   
                 Summary Historical Loss Data (Entire Portfolio)
    

                              IOS Capital Portfolio

<TABLE>
<CAPTION>
   
                 For the 3 Month 
                  Period Ended:                                    For the Fiscal Year Ended:
                 ---------------   -------------------------------------------------------------------------------------
                  December 31,     September 30,    September 30,     September 30,     September 30,      September 30,
                      1998             1998              1997             1996               1995              1994
                  ------------     -------------    -------------     -------------     -------------      -------------
<S>                <C>              <C>                <C>              <C>                   <C>               <C> 
Average          
Portfolio
Balance for
the Period
($ millions)*      $2,679           $2,398             $1,903           $1,309                $854              $599

Gross             
Charge-offs
($ millions)**      $22.2            $98.8              $51.6            $29.9               $20.9             $14.4

Gross            
Charge-offs
as a % of
the Average
Portfolio
Balance for
the Period**          3.3%***          4.1%               2.7%             2.3%                2.5%              2.4%
    
</TABLE>
                                                     
   
*    Average  Portfolio  Balance at  September  30 in each of fiscal  years 1994
     through  1998 was  calculated  by adding  the  ending  servicing  portfolio
     balance for each of the four  quarters of such fiscal year and  dividing by
     four.  Average  Portfolio  Balance at December 31, 1998 was  calculated  by
     adding the ending  servicing  portfolio  balance  for the  quarters  ending
     December 31, 1998 and September 30, 1998 and dividing by two.
**   Information with respect to net charge-offs is not available.
***  Annualized.

           Summary Historical Delinquency Data (Without Funded Leases)

                              IOS Capital Portfolio

                                          As at:
                ----------------------------------------------------------------
                December 31, 1998       September 30, 1998    September 30, 1997
                -----------------      -------------------    ------------------
             ($-millions)      %*    ($-millions)     %*    ($-millions)   %*
Current        $1,741.2      87.4%     $1,701.0     87.4%     $1,395.4    85.7%
31-60 Days        146.4       7.4%        142.7      7.3%        119.2     7.3%
               
61-90 Days         64.6       3.2%         65.2      3.4%         67.2     4.1%
               
91-120 Days        31.6       1.6%         31.5      1.6%         27.8     1.7%
               
Over 120 Days       8.3       0.4%          5.0      0.3%         18.1     1.1%
               --------     -----      --------    -----      --------   ----- 
Total          $1,992.0     100.0%     $1,945.4    100.0%     $1,627.6   100.0%
               ========     =====      ========    =====      ========   ===== 
           
*     Represents  lease  portfolio  receivables  as a  percentage  of the  total
      portfolio balance on a monthly basis.
    

                                      S-9
<PAGE>

   
              Summary Historical Loss Data (Without Funded Leases)

                              IOS Capital Portfolio

                      For the 3 Month                                     
                       Period Ended:      For the Fiscal Year Ended:
                       -------------    -------------------------------
                       December 31,     September 30,     September 30,
                           1998             1998              1997
                       -------------    -------------     ------------- 
Average                 
Portfolio            
Balance for          
the Period           
($ millions)*           $1,955           $1,837             $1,483
                     
Gross                   
Charge-offs          
($                   
millions)**              $18.2            $78.8              $45.1
                     
Gross                   
Charge-offs          
as a % of            
the Average          
Portfolio            
Balance for          
the Period**             3.7%***           4.3%               3.0%
                        
*     Average Portfolio Balance at September 30 in each of fiscal years 1997 and
      1998 was calculated by adding the ending servicing  portfolio  balance for
      each of the  four  quarters  of such  fiscal  year and  dividing  by four.
      Average  Portfolio  Balance at December 31, 1998 was  calculated by adding
      the ending  servicing  portfolio  balance for the quarters ending December
      31, 1998 and September 30, 1998 and dividing by two.

**    Information with respect to net charge-offs is not available.

***   Annualized.

      The loss rate increased to 3.9% for the year ended  September,  1998. This
increase  resulted  primarily from marginal credits in the commercial print shop
industry and two IKON Marketplaces that experienced above average losses. In the
summer of 1998, IOS Capital revised its charge-off policy,  thereby accelerating
recognition of losses.  Prior to the implementation of IKON's revised charge-off
policy in August,  1998, the individual IKON  Marketplaces  had the authority to
make  exceptions to the  charge-off  policy on leases over 120 days past due for
customers  that the IKON  Marketplace  judged  were  likely to pay.  The revised
policy  defines   specific   exceptions  to  the  charge-off   policy  based  on
company-wide  standardized credit risk management criteria and requires specific
evidence  of a  customer's  ability  to bring  the  lease to a  current  status.
Exceptions  for  leases  that  are  between  121 and 180 days  past due  require
approval  by  the  credit  review  team  at IOS  Capital  to  avoid  charge-off.
Exceptions for leases beyond 181 days past due require  approval by members of a
senior executive  management team at IKON Office  Solutions.  The revised policy
promotes the constant and timely recognition of losses.

      Implementation  of the  new  policy  increased  charge-offs  in the  first
several  months,   reflecting  previously   unrecognized   charge-offs  and  new
restrictions on exceptions to the charge-off policy.
    

      There  can be no  assurance  that  the  levels  of  delinquency  and  loss
reflected in the tables above are or will be  indicative of the  performance  of
the Leases in the future.

                           The Insurer and the Policy

      General.  The  information  set forth in this section has been provided by
Ambac  Assurance  Corporation  ("Ambac" or the  "Insurer") for inclusion in this
Prospectus Supplement.  No representation is made by any of the Underwriters (as
defined herein),  the Issuer, IOS Capital,  or any of their affiliates as to the
accuracy or completeness of such information.

   
      The Insurer.  Ambac is a  Wisconsin-domiciled  stock insurance corporation
regulated  by the  Office  of the  Commissioner  of  Insurance  of the  State of
Wisconsin  and  licensed to do business in 50 states,  the District of Columbia,
the  Commonwealth  of Puerto Rico and the  Territory  of Guam.  Ambac  primarily
insures newly issued municipal and structured  finance  obligations.  Ambac is a
wholly-owned  subsidiary of Ambac 
    


                                      S-10
<PAGE>

Financial  Group,  Inc.  (formerly  AMBAC Inc.), a 100%  publicly-held  company.
Moody's Investors Service Inc. ("Moody's"), Standard & Poor's, a division of The
McGraw-Hill  Companies Inc.  ("S&P"),  and Fitch IBCA, Inc.  ("Fitch IBCA") have
each assigned a triple-A financial strength rating to Ambac.

   
      The  consolidated  financial  statements of Ambac and  subsidiaries  as of
December  31, 1998 and 1997 and for each of the years in the  three-year  period
ended,  December  31,  1998,  prepared in  accordance  with  generally  accepted
accounting  principles,  included  in the  Annual  Report  on Form 10-K of Ambac
Financial  Group,  Inc.  (which was filed with the Commission on March 30, 1999,
Commission  File No.  1-10777) are hereby  incorporated  by reference  into this
Prospectus  Supplement  and shall be deemed to be a part hereof.  Any  statement
contained in a document  incorporated  herein by reference  shall be modified or
superseded for the purposes of this  Prospectus  Supplement to the extent that a
statement  contained herein by reference herein also modifies or supersedes such
statement.  Any statement so modified or superseded shall not be deemed,  except
as  so  modified  or  superseded,  to  constitute  a  part  of  this  Prospectus
Supplement.
    

      All financial  statements of Ambac and subsidiaries  included in documents
filed by Ambac  Financial  Group,  Inc. with the Commission  pursuant to Section
13(a),  13(c),  14 or 15(d) of the Securities  Exchange Act of 1934, as amended,
subsequent  to  the  date  of  this  Prospectus  Supplement  and  prior  to  the
termination of the offering of the Notes,  shall be deemed to be incorporated by
reference  into this  Prospectus  Supplement  and to be a part  hereof  from the
respective dates of filing such documents.

      The following table sets forth the  capitalization of Ambac as of December
31, 1996, December 31, 1997 and December 31, 1998,  respectively,  in conformity
with generally accepted accounting principles.

                           Ambac Assurance Corporation
                        Consolidated Capitalization Table
                              (Dollars in Millions)
                              
   
                                                                    December 31,
                                       December 31,   December 31,     1998    
                                          1996          1997        (unaudited)
                                       ------------   ------------  -----------
                                                                    
Unearned premiums ....................   $  995        $1,184        $1,303
    
Other liabilities ....................      259           562           548
                                         ------        ------        ------
Total liabilities ....................    1,254         1,746         1,851
                                         ======        ======        ======
Stockholder's equity: (1)                                           
       Common stock ..................       82            82            82
       Additional paid-in capital ....      515           521           541
       Accumulated other                                            
          comprehensive income .......       66           118           138
       Retained earnings .............      992         1,180         1,405
                                         ------        ------        ------
Total stockholder's equity ...........    1,655         1,901         2,166
                                         ------        ------        ------
Total liabilities and                                               
    stockholder's equity .............    2,909         3,647         4,017
                                         ======        ======        ======
                                                                         
(1)  Components  of  stockholder's  equity  have been  restated  for all periods
presented to reflect "Accumulated other comprehensive income" in accordance with
the Statement of Financial Accounting Standards No. 130 "Reporting Comprehensive
Income"  adopted by Ambac  effective  January 1, 1998. As this new standard only
requires additional information in the financial statements,  it does not affect
Ambac's financial position or results of operations.

      For additional  financial  information  concerning  Ambac, see the audited
financial  statements of Ambac  incorporated by reference herein.  Copies of the
financial  statements  of Ambac  incorporated  herein by reference and copies of
Ambac's  annual  statement  for the year ended  December  31,  1998  prepared in
accordance with statutory  accounting  standards are available,  without charge,
from Ambac.  The  address of Ambac's  administrative  offices and its  telephone
number are One State Street Plaza,  17th Floor,  New York,  New York,  10004 and
(212) 668-0340.


                                      S-11
<PAGE>

      Ambac makes no  representation  regarding the Notes or the advisability of
investing  in the  Notes  and  makes  no  representation  regarding,  nor has it
participated in the preparation  of, this Prospectus  Supplement  other than the
information  supplied by Ambac and presented  under the heading "The Insurer and
the Policy" and in the financial statements incorporated herein by reference.

      The  Policy.  The  following  summary of the terms of the Policy  does not
purport to be complete  and is  qualified  in its  entirety by  reference to the
Policy.

   
      The  Insurer  will  issue a  financial  guarantee  insurance  policy  (the
"Policy")  with  respect to the Notes in favor of the Trustee for the benefit of
Noteholders.  The  Policy  unconditionally  guarantees  the  payment  of Insured
Payments (as defined  herein) on the Notes.  The Insurer will make each required
Insured Payment,  other than with respect to Preference  Amounts, to the Trustee
on the later of (i) the Payment  Date (as defined  herein) on which such Insured
Payment is distributable to the Noteholders pursuant to the Indenture;  and (ii)
the third  Business Day  following  the Business Day on which the Insurer  shall
have  received  telephonic  or  telegraphic  notice,  subsequently  confirmed in
writing,  or written notice by registered or certified  mail,  from the Trustee,
specifying  that an Insured  Payment is due in accordance  with the terms of the
Policy.  The Insurer will pay any Insured Payment that is a Preference Amount on
the third  Business  Day  following  the  Business  Day on which the Insurer has
received a certified  copy of the order  requiring the return of the  Preference
Amount, and such other  documentation as is reasonably  required by the Insurer,
in a form  satisfactory to the Insurer,  provided that if this  documentation is
received  after 12:00 noon (New York City time) on such Business Day, it will be
deemed to have been received on the following Business Day.

      The  Insurer  will be  subrogated  to all of the  Noteholder's  rights  to
payment on the Notes to the extent of the payments  made under the Policy.  Once
Insured  Payments  are paid to the  Trustee,  the  Insurer  will have no further
obligation in respect of those Insured Payments.  Payments under the Policy will
be made only at the time set forth in the  Policy  and no  accelerated  payments
shall be made regardless of any  acceleration  of any of the Notes,  unless such
acceleration is at the sole option of the Insurer.

      The  Policy  does  not  cover  shortfalls,  if  any,  attributable  to the
liability of the Issuer or the Trustee for withholding  taxes, if any (including
interest and penalties in respect of any such liability), any prepayment penalty
or other  accelerated  payment,  which at any  time  may  become  due on or with
respect to any Note, including as a result of any Acceleration Event (as defined
herein),  nor against any risk other than nonpayment,  including  failure of the
Trustee to make any payment due to the  Noteholders.  The Policy does not cover,
and Insured  Payments do not include,  any shortfalls due to the  application of
the Soldiers' and Sailors Relief Act.

      The Insurer's obligation under the Policy will be discharged to the extent
that funds are  received  by the Trustee for  distribution  to the  Noteholders,
whether or not the funds are properly distributed by the Trustee.

      For purposes of the Policy, "Noteholders" does not and may not include the
Issuer, the Seller or the Servicer.

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

      "Insured  Payment"  means (x) with  respect  to any Class of Notes and any
Payment Date the excess, if any, of (i) the sum of (a) related Interest Payments
(as defined herein) and (b) the related Preference Amount (without  duplication)
over (ii) the related Available Funds (as defined herein) and (y) on the Payment
Date in November,  2005, the outstanding Note Principal  Balance of the Notes of
each class then  outstanding to the extent Available Funds are not sufficient to
make such payment on such Payment Date.

      "Note Principal  Balance" means, as of any date of determination  and with
respect to each Class of Notes,  the  principal  balance of the related class of
Notes  on  May  __,  1999  (the  "Issuance  Date")  less  any  amounts  actually
distributed as principal thereon.
    


                                      S-12
<PAGE>

      "Preference   Amount"  means  any  amount  previously   distributed  to  a
Noteholder  that  is  recoverable  and  sought  to be  recovered  as a  voidable
preference by a trustee in bankruptcy  pursuant to the United States  Bankruptcy
Code (11  U.S.C.)  as  amended  from time to time,  in  accordance  with a final
non-appealable order of a court having competent jurisdiction.

   
      The Policy is  noncancellable.  The Policy expires and terminates  without
any action on the part of the  Insurer  or any other  person on the date that is
one year and one day  following  the date on which the  Notes  have been paid in
full.

      The Policy is issued under and  pursuant to and shall be construed  under,
the laws of the State of New York, without giving effect to the conflict of laws
principles thereof.

      THE POLICY IS NOT COVERED BY THE PROPERTY/CASUALTY INSURANCE SECURITY FUND
SPECIFIED IN ARTICLE 76 OF THE NEW YORK INSURANCE LAW.

      Drawings Under the Policy. On each  Determination  Date, the Trustee shall
determine  whether an Insured  Payment is  required to be paid for the Notes for
the related  Payment Date. If the Trustee  determines that an Insured Payment is
required to be paid for the related  Payment  Date,  the Trustee will complete a
Notice in the form of Exhibit A to the  Policy  and submit it to the  Insurer no
later than 12:00 noon New York City time on the second  Business  Day  preceding
that Payment Date as a claim for an Insured Payment.

      Under the  Indenture,  the Insurer has the option to deliver  funds to the
Trustee to provide for  payment of fees or expenses of any  provider of services
to the Issuer or to be added to  Available  Funds to the  extent  that a drawing
under the Policy otherwise would be required.
    

                                 The Asset Pool

   
      Lease  Receivables.  The Notes  will be secured  by a  segregated  pool of
assets (the "Asset Pool") that includes a portfolio of chattel paper composed of
leases,  leases intended as security  agreements and installment sales contracts
acquired  or  originated  by IOS  Capital  (the  "Leases"),  together  with  the
equipment financing portion of each periodic rental payment due under the Leases
on or after the opening of business  on April 1, 1999 (the  "Cut-Off  Date") and
all related Casualty Payments,  Retainable  Deposits,  and Termination  Payments
(each as defined herein).  The Leases,  including the Issuer's  interests in the
underlying  equipment and other property  relating to the Leases (such equipment
and property, the "Equipment"), are referred to as the "Lease Receivables."

      The Issuer will not have and the Asset Pool will not include any ownership
interest in any  Equipment,  including  any residual  interest in any  Equipment
after the related Lease has been paid in full.

      The  Leases  and  Equipment  will  be  acquired  by the  Seller  from  the
Originator  pursuant to an Assignment and Servicing  Agreement among the Seller,
the  Originator  and the Issuer  (the  "Assignment  and  Servicing  Agreement").
Contemporaneously,  the Lease Receivables will be transferred from the Seller to
the Issuer pursuant to the Assignment and Servicing Agreement and pledged by the
Issuer to the Trustee for the benefit of the Noteholders.

      The Leases were originated by the Originator or acquired by the Originator
from sellers or other originators in accordance with the Originator's  specified
underwriting  criteria.  The  underwriting  criteria  applicable  to the  Leases
included in the Asset Pool are  described  in all  material  respects  under the
heading "The Originator's Leasing Business" in the Prospectus.

      The Leases are triple-net  leases which means that the terms of the leases
require the lessees to pay all taxes,  maintenance and insurance associated with
the related Equipment and provide that they are noncancellable by the businesses
and individual business owners who lease the Equipment (each, a "Lessee"). Under
certain  conditions,  IOS  Capital  may  consent to  prepayment  of the  Leases.
Generally,  IOS Capital will consent to a prepayment of a Lease where the Lessee
is upgrading the related Equipment.  All payments under the Leases are 
    


                                      S-13
<PAGE>

   
absolute,  unconditional  obligations of the related Lessees. The Leases provide
that  payments  under the Leases are not subject to setoff or reduction  without
the consent of the related lessor (each a "Lessor"). Payments on the Leases will
be made by the  Lessees to IOS  Capital,  as  servicer,  for the account of IKON
Receivables, LLC.

      Each Lessee  entered into its Lease for specified  Equipment  which may be
designated in schedules incorporated into the Lease. To the extent not set forth
in the Lease, the schedules, among other things, establish the periodic payments
and the term of the Lease with respect to such Equipment.  The Leases follow one
of several  different forms of lease  agreement,  with occasional  modifications
which do not materially  affect the basic terms of the Leases. As of the Cut-Off
Date,  the weighted  average  remaining  term of the Leases in the Asset Pool is
36.99 months.  The Originator will represent and warrant that, as of the Cut-Off
Date, all Leases will be current or less than 61 days  delinquent and, as of the
initial  Determination  Date,  all  Lessees  will have made the first  scheduled
payment.

      IOS Capital offers a cost per copy program,  pursuant to which Lessees pay
a fixed  monthly  payment for which they are allowed a certain  minimum  monthly
copy usage.  The monthly  fixed  payment  represents  equipment  financing and a
monthly maintenance charge (the "Maintenance Charge"). The Maintenance Charge is
remitted to IKON Office  Solutions  monthly upon collection by IOS Capital.  IOS
Capital calculates usage monthly using copier meter readings. To the extent that
the usage has exceeded the monthly copy allowance,  IOS Capital bills the Lessee
incremental  charges  for the excess copy usage  ("Excess  Copy  Charge").  This
Excess Copy Charge is remitted to IKON Office  Solutions upon  collection by IOS
Capital.

      Lessees  covenant to maintain the  Equipment  and install it at a place of
business  agreed upon with IOS Capital.  Delivery,  transportation,  repairs and
maintenance  are the obligation of the Lessees,  and all Lessees are required to
carry, at their  respective  expense,  liability and replacement  cost insurance
under  terms  acceptable  to  IOS  Capital.  Proceeds  of  this  insurance  will
constitute  Casualty  Payments (as defined  herein).  Any defaults under a Lease
permit a declaration,  as immediately  due and payable,  of all remaining  Lease
Payments under the Lease and the immediate  return of the Equipment.  Generally,
any  payments  received  six days or more after the  scheduled  payment date are
subject to late  charges.  Late  charges will be retained by the Servicer to the
extent Servicer Advances (as defined below) are made by the Servicer.

      "Non-Performing Leases" are (a) Leases that have become more than 120 days
delinquent,  (b) Leases that have been accelerated by the Servicer or (c) Leases
that the Servicer has  determined to be  uncollectible  in  accordance  with the
Servicer's customary practices.  IOS Capital will represent and warrant that, as
of the Cut-Off Date, none of the Leases are Non-Performing Leases and the Seller
will  represent in the  Assignment  and Servicing  Agreement that at the time of
transfer of any Lease to the Issuer, such Lease was not a Non-Performing Lease.

      The Servicer's  customary practices with respect to Non-Performing  Leases
include  any  action  necessary  to  cause,  or  attempt  to cause,  the  Lessee
thereunder to cure its non-performance or to terminate the Lease and recover the
outstanding  amount  owed  under the Lease and all  damages  resulting  from any
default on the  Non-Performing  Leases.  The  Servicer  will take action that is
consistent  with the customary  practices of servicers in the equipment  leasing
industry.  In addition,  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 order to
recoup any amounts still due on the Lease.

      Certain  Information  with  Respect  to the Leases  and the  Lessees.  The
following  tables summarize  certain  information with respect to the Leases and
the  Lessees as of the  Cut-Off  Date.  The Issuer is not aware of any trends or
changes  relating to the data in the following  tables that would be expected to
impact the future performance of the pool of Leases. As used in such tables, the
"Statistical  Discounted  Present  Value of the Leases" means an amount equal to
the future  remaining  scheduled  Lease  Payments  (as defined  herein) from the
Leases  as of the  Cut-Off  Date,  discounted  at a rate  equal  to  6.75%.  The
aggregate  Statistical  Discounted Present Value of the Leases as of the Cut-Off
Date is  $849,128,061.17.  Figures  in the  tables  may not add up to the stated
totals due to rounding. See "Description of the Notes--Discounted  Present Value
of the Leases."
    


                                      S-14
<PAGE>

   
                         Distribution of Leases by State
<TABLE>
<CAPTION>
                                                                           Percentage of                 Percentage of
                                                            Statistical     Statistical     Aggregate      Aggregate  
                                            Percentage of    Discounted      Discounted       Original       Original  
                                   Number      Number      Present Value   Present Value    Equipment      Equipment  
   State                         of Leases    of Leases      of Leases       of Leases         Cost           Cost    
   -----                         ---------    ---------      ---------       ---------         ----           ----    
<S>                                   <C>       <C>        <C>                  <C>        <C>                <C>  
Alaska                                114       0.16%      $1,383,728.39        0.16%      $967,605.47        0.14%
Alabama                               455        0.63       6,522,158.84        0.77      4,614,915.15        0.67
Arkansas                              514        0.71       6,294,570.86        0.74      3,628,920.74        0.53
Arizona                                90        0.12         644,464.83        0.08        673,628.84        0.10
California                         10,423       14.47     145,092,162.04       17.09    113,057,042.58       16.49
Colorado                               78        0.11         545,599.66        0.06        590,268.70        0.09
Connecticut                         4,691        6.51      49,134,612.08        5.79     50,176,924.59        7.32
District of Columbia                  534        0.74       6,954,504.06        0.82      6,162,075.34        0.90
Delaware                               39        0.05         191,190.10        0.02        188,801.76        0.03
Florida                             3,783        5.25      35,103,255.66        4.13     28,321,863.59        4.13
Georgia                             7,054        9.80      96,580,256.52       11.37     68,721,317.83       10.02
Hawaii                                184        0.26       2,964,794.89        0.35      2,052,649.96        0.30
Iowa                                   98        0.14       1,261,155.77        0.15        828,460.39        0.12
Idaho                                 573        0.80       4,095,709.99        0.48      4,124,660.86        0.60
Illinois                            2,650        3.68      33,461,069.47        3.94     24,125,634.20        3.52
Indiana                             2,232        3.10      32,842,921.00        3.87     25,793,811.21        3.76
Kansas                              1,752        2.43      12,726,294.09        1.50     10,006,668.56        1.46
Kentucky                              253        0.35       2,594,454.27        0.31      2,340,374.59        0.34
Louisiana                              42        0.06         375,236.96        0.04        347,465.54        0.05
Massachusetts                       5,783        8.03      79,868,805.62        9.41     69,689,743.31       10.17
Maryland                            1,279        1.78      12,092,815.17        1.42     11,507,669.32        1.68
Maine                                 412        0.57       6,914,723.35        0.81      4,108,984.66        0.60
Michigan                               96        0.13       1,027,912.47        0.12        925,795.71        0.14
Minnesota                              35        0.05         293,209.05        0.03        311,857.60        0.05
Missouri                            1,853        2.57      15,838,277.79        1.87     12,654,980.28        1.85
Mississippi                            36        0.05         289,437.48        0.03        227,812.07        0.03
Montana                               123        0.17         870,814.17        0.10        623,671.92        0.09
North Carolina                      3,512        4.88      32,820,073.78        3.87     27,400,640.94        4.00
North Dakota                            7        0.01          31,614.26        0.00         24,266.04        0.00
Nebraska                              851        1.18       7,178,018.68        0.85      5,158,555.87        0.75
New Hampshire                          16        0.02         122,942.30        0.01        109,760.89        0.02
New Jersey                          1,307        1.81      20,623,593.82        2.43     15,888,321.94        2.32
New Mexico                              9        0.01         150,430.03        0.02        117,823.22        0.02
Nevada                                941        1.31       6,968,228.51        0.82      6,197,563.84        0.90
New York                            3,837        5.33      41,732,941.30        4.91     37,916,662.88        5.53
Ohio                                2,729        3.79      31,220,753.35        3.68     25,783,033.95        3.76
Oklahoma                            1,082        1.50      12,234,508.19        1.44      9,438,335.66        1.38
Oregon                              1,734        2.41      14,445,633.29        1.70     11,490,077.74        1.68
Pennsylvania                          115        0.16       1,250,504.72        0.15      1,258,780.41        0.18
Rhode Island                        1,227        1.70      16,848,747.72        1.98     11,372,214.24        1.66
South Carolina                      3,041        4.22      38,537,200.75        4.54     28,180,341.95        4.11
South Dakota                          142        0.20         865,617.65        0.10        827,099.09        0.12
Tennessee                             730        1.01       9,462,743.19        1.11      6,142,185.77        0.90
Texas                                 510        0.71       4,309,795.32        0.51      3,742,009.45        0.55
Utah                                1,030        1.43       9,088,690.18        1.07      8,703,608.68        1.27
Virginia                            2,339        3.25      25,748,098.72        3.03     20,608,295.12        3.01
Vermont                               491        0.68       4,189,210.21        0.49      2,879,213.14        0.42
Washington                            655        0.91       9,815,656.98        1.16     10,969,572.56        1.60
Wisconsin                              63        0.09         859,817.79        0.10        731,094.29        0.11
West Virginia                         214        0.30       2,578,969.08        0.30      2,330,859.77        0.34
Wyoming                               255        0.35       2,080,136.75        0.24      1,531,582.73        0.22
====================================================================================================================
Total:                             72,013      100.00%   $849,128,061.17      100.00%  $685,575,504.94      100.00%
====================================================================================================================
    
</TABLE>


                                      S-15
<PAGE>

                     Distribution of Leases by Lease Balance
<TABLE>
<CAPTION>                                                                       
   
                                                                           Percentage of                Percentage of
                                                            Statistical     Statistical     Aggregate      Aggregate  
                                            Percentage of    Discounted      Discounted       Original       Original  
Statistical Discounted Present     Number      Number      Present Value   Present Value    Equipment      Equipment  
   Value of the Leases           of Leases    of Leases      of Leases       of Leases         Cost           Cost    
   -------------------           ---------    ---------      ---------       ---------         ----           ----    
<S>                               <C>          <C>       <C>                   <C>      <C>                  <C>   
$       0.01 -  5,000.00           32,917       45.71%    $78,434,107.30        9.24%    $98,350,948.27       14.35%
    5,000.01 -  10,000.00          16,903       23.47     121,669,131.78       14.33     119,843,854.86       17.48
   10,000.01 -  15,000.00           8,219       11.41     100,197,421.04       11.80      87,852,379.03       12.81
   15,000.01 -  20,000.00           4,164        5.78      71,591,409.56        8.43      58,014,087.22        8.46
   20,000.01 -  25,000.00           2,392        3.32      53,283,515.41        6.28      42,752,325.50        6.24
   25,000.01 -  30,000.00           1,643        2.28      44,907,373.12        5.29      34,314,220.26        5.01
   30,000.01 -  40,000.00           1,973        2.74      67,858,240.16        7.99      50,729,574.62        7.40
   40,000.01 -  50,000.00           1,106        1.54      49,338,650.41        5.81      35,382,825.78        5.16
   50,000.01 -  60,000.00             670        0.93      36,593,944.47        4.31      23,880,673.32        3.48
   60,000.01 -  70,000.00             431        0.60      27,870,168.93        3.28      19,345,029.81        2.82
   70,000.01 -  80,000.00             368        0.51      27,619,627.52        3.25      17,797,078.38        2.60
   80,000.01 -  90,000.00             227        0.32      19,387,651.32        2.28      12,979,797.12        1.89
   90,000.01 - 100,000.00             189        0.26      17,939,299.89        2.11      10,942,510.09        1.60
  100,000.01 - 150,000.00             504        0.70      60,501,583.73        7.13      35,367,684.11        5.16
  150,000.01 - 200,000.00             176        0.24      30,063,293.43        3.54      17,082,434.30        2.49
  200,000.01 - 300,000.00              76        0.11      18,035,943.59        2.12       8,418,211.32        1.23
  300,000.01 - 400,000.00              32        0.04      10,861,298.28        1.28       5,947,443.54        0.87
  400,000.01 - 500,000.00               8        0.01       3,454,553.33        0.41       2,426,896.97        0.35
  500,000.01 - 600,000.00               5        0.01       2,642,319.16        0.31         837,173.78        0.12
  600,000.01 - 700,000.00               6        0.01       3,775,120.28        0.44       1,673,499.49        0.24
  700,000.01 - 800,000.00               4        0.01       3,103,408.45        0.37       1,636,857.17        0.24
===================================================================================================================
Total:                             72,013      100.00%   $849,128,061.17      100.00%   $685,575,504.94      100.00%
===================================================================================================================
</TABLE>

              Distribution of Leases by Remaining Term to Maturity

<TABLE>
<CAPTION>
                                                                           Percentage of                 Percentage of
                                                            Statistical     Statistical     Aggregate      Aggregate  
                                            Percentage of    Discounted      Discounted       Original       Original  
                                   Number      Number      Present Value   Present Value    Equipment      Equipment  
   Remaining Term (months)       of Leases    of Leases      of Leases       of Leases         Cost           Cost    
   -----------------------       ---------    ---------      ---------       ---------         ----           ----    
<S>                              <C>           <C>       <C>                   <C>      <C>                  <C>   
             6 - 12                10,492      14.57%     $30,601,325.50       3.60%      $70,999,293.26     10.36%
            13 - 24                21,066       29.25     132,055,050.38       15.55      161,120,738.30     23.50
            25 - 36                20,258       28.13     235,591,837.24       27.75      191,185,361.87     27.89
            37 - 48                12,765       17.73     249,621,516.18       29.40      154,665,214.20     22.56
            49 - 60                 7,424       10.31     200,634,722.94       23.63      107,171,659.44     15.63
            61 - 72                     8        0.01         623,608.93        0.07          433,237.87      0.06
===================================================================================================================
Total:                             72,013      100.00%   $849,128,061.17      100.00%    $685,575,504.94    100.00%
===================================================================================================================
    
</TABLE>


                                      S-16
<PAGE>

               Distribution of Leases by Original Term to Maturity

<TABLE>
<CAPTION>
   
                                                                           Percentage of                 Percentage of
                                                            Statistical     Statistical     Aggregate      Aggregate  
                                            Percentage of    Discounted      Discounted       Original       Original  
                                   Number      Number      Present Value   Present Value    Equipment      Equipment  
   Original Term (months)        of Leases    of Leases      of Leases       of Leases         Cost           Cost    
   -----------------------       ---------    ---------      ---------       ---------         ----           ----    
<S>                              <C>           <C>       <C>                   <C>        <C>                  <C>   
             7 - 12                    217      0.30%        $527,359.95        0.06%       $425,237.55        0.06%
            13 - 18                     84      0.12          313,211.79        0.04         346,171.10        0.05
            19 - 24                  2,332      3.24        8,705,574.90        1.03      12,970,186.93        1.89
            25 - 30                    288      0.40        1,750,445.04        0.21       1,501,157.73        0.22
            31 - 36                 23,225     32.25      142,066,748.12       16.73     150,841,111.60       22.00
            37 - 42                  4,280      5.94       34,965,066.18        4.12      32,296,149.97        4.71
            43 - 48                 11,769     16.34      114,656,824.03       13.50      98,760,986.74       14.41
            49 - 54                    785      1.09        8,808,512.04        1.04       8,113,181.94        1.18
            55 - 60                 28,059     38.96      516,789,474.24       60.86     361,684,377.26       52.76
            61 - 66                    855      1.19       14,617,727.72        1.72      14,751,243.94        2.15
            67 - 72                     95      0.13        5,014,189.76        0.59       3,477,858.88        0.51
            73 - 78                     12      0.02          721,518.26        0.08         241,151.41        0.04
            79 - 84                      4      0.01          111,940.39        0.01          74,005.16        0.01
            85 - 90                      3      0.00           55,536.42        0.01          57,484.74        0.01
            91 - 96                      3      0.00           20,908.30        0.00          30,312.76        0.00
            97 - 102                     1      0.00            1,483.04        0.00             718.14        0.00
           103 - 108                     1      0.00            1,540.98        0.00           4,169.09        0.00
===================================================================================================================
Total:                              72,013    100.00%    $849,128,061.17      100.00%   $685,575,504.94      100.00%
===================================================================================================================
</TABLE>


                    Distribution of Leases by Purchase Option


<TABLE>
<CAPTION>
                                                                           Percentage of                 Percentage of
                                                            Statistical     Statistical     Aggregate      Aggregate  
                                            Percentage of    Discounted      Discounted       Original       Original  
                                   Number      Number      Present Value   Present Value    Equipment      Equipment  
   Purchase Option               of Leases    of Leases      of Leases       of Leases         Cost           Cost    
   ---------------               ---------    ---------      ---------       ---------         ----           ----    
<S>                              <C>           <C>       <C>                   <C>        <C>                  <C>   
Fair Market Value                   67,634     93.92%     $820,737,875.20       96.66%    $657,775,410.81     95.94%
Nominal Buyout                       4,379      6.08        28,390,185.97        3.34       27,800,094.13      4.06
===================================================================================================================
Total:                              72,013   100.00%      $849,128,061.17      100.00%    $685,575,504.94    100.00%
===================================================================================================================
</TABLE>

                     Distribution of Leases by Delinquencies
<TABLE>
<CAPTION>
                                                                           Percentage of                 Percentage of
                                                            Statistical     Statistical     Aggregate      Aggregate
                                           Percentage of    Discounted      Discounted       Original       Original
                                  Number       Number      Present Value   Present Value    Equipment      Equipment
        Days Delinquent          of Leases   of Leases       Of Leases       of Leases         Cost           Cost
        ---------------          ---------   ---------       ---------       ---------         ----           ----
<S>                               <C>        <C>       <C>                   <C>       <C>                  <C>   
             0 - 30                 66,395     92.20%    $772,641,741.98       90.99%    $622,729,848.59      90.83%
            31 - 60                  5,618      7.80       76,486,319.19        9.01       62,845,656.35       9.17
========================================================================================================================
Total:                              72,013    100.00%    $849,128,061.17      100.00%    $685,575,504.94     100.00%
========================================================================================================================
    
</TABLE>


                                      S-17
<PAGE>

                    Distribution of Leases by Equipment Type

<TABLE>
<CAPTION>
   
                                                                           Percentage of                 Percentage of
                                                            Statistical     Statistical     Aggregate      Aggregate
                                           Percentage of    Discounted      Discounted       Original       Original
                                  Number       Number      Present Value   Present Value    Equipment      Equipment
         Equipment Type          of Leases   of Leases       of Leases       of Leases         Cost           Cost
         --------------          ---------   ---------       ---------       ---------         ----           ----
<S>                                 <C>       <C>         <C>                 <C>         <C>               <C>   
Analog Copier                     46,863      65.08%      $522,269,868.59       61.51%   $442,976,996.77      64.61%
Digital / Multi-purpose Copier     9,747      13.54        147,597,727.98       17.38      96,063,485.43      14.01
Color Copier                       4,119       5.72        126,542,438.63       14.90     101,550,752.14      14.81
Fax Machine                        9,394      13.04         27,709,933.94        3.26      22,999,085.14       3.35
Miscellaneous                      1,485       2.06         15,027,519.13        1.77      15,055,464.10       2.20
Printer                              405       0.56          9,980,572.89        1.18       6,929,721.36       1.01
===================================================================================================================
Total:                            72,013     100.00%      $849,128,061.17      100.00%   $685,575,504.94     100.00%
===================================================================================================================
    
</TABLE>

   
      Additions, Substitutions and Adjustments. Although the Leases provide that
they cannot be  cancelled by the  Lessees,  IOS Capital has,  from time to time,
permitted  early  termination by Lessees  ("Early Lease  Termination")  or other
modifications of the Lease terms in certain  circumstances  more fully specified
in the Assignment and Servicing  Agreement,  including,  without limitation,  in
connection with a full or partial buy-out or equipment upgrade.

      In the event of an Early Lease  Termination which has been prepaid in full
or in part,  the Issuer  will have the option to  reinvest  the  proceeds of the
related Lease ("Early  Termination  Lease") in one or more Leases having similar
characteristics as the terminated Lease (each, an "Additional Lease").

      In addition,  IOS Capital will have the option to  substitute  one or more
leases having  similar  characteristics  (each,  a  "Substitute  Lease") for (a)
Non-Performing  Leases, (b) Leases subject to repurchase as a result of a breach
of  representation  and  warranty  (each a  "Warranty  Lease")  and  (c)  Leases
following a modification or adjustment to its terms (each, an "Adjusted Lease").
The aggregate  Discounted Present Value of the  Non-Performing  Leases for which
IOS  Capital  may  substitute  Substitute  Leases is limited to an amount not in
excess of 10% of the aggregate  Discounted Present Value of the Leases as of the
Cut-Off Date.  The  aggregate  Discounted  Present Value of Adjusted  Leases and
Warranty  Leases  for which IOS  Capital  may  substitute  Substitute  Leases is
limited to an amount not in excess of 10% of the  aggregate  Discounted  Present
Value of the Leases as of the Cut-Off Date.
    

      The  terms of a Lease  may be  modified  or  adjusted  for  administrative
reasons  or at  the  request  of the  Lessee  or  Lessor  due  to a  variety  of
circumstances,  including changes to the delivery date of equipment, the cost of
equipment,  the components of leased equipment or to correct  information when a
Lease is entered into IOS Capital's  servicing  system.  Such  modifications may
result in adjustments to the lease  commencement date, the monthly payment date,
the amount of the monthly payment or the equipment subject to a Lease.

      Additional  Leases and Substitute Leases will be originated using the same
credit criteria as the initial Leases. To the extent material,  information with
respect to Additional or Substitute  Leases will be included in periodic reports
filed with the Commission as are required  under the Securities  Exchange Act of
1934.  Each  Substitute  Lease and  Additional  Lease will be  required to be an
Eligible Lease.

   
      In no  event  will the  aggregate  scheduled  Lease  Payments,  after  the
inclusion  of the  Substitute  Leases and  Additional  Leases,  be less than the
aggregate  scheduled Lease Payments prior to such  substitution or reinvestment.
Additionally,  the  scheduled  final Lease Payment on such  Substitute  Lease or
Additional Lease will be on or prior to the Payment Date in November,  2004, or,
to the extent the final  scheduled Lease Payment on such Lease is due subsequent
to the Payment Date in November,  2004,  only scheduled Lease Payments due on or
prior to such date will be  included  in the  Discounted  Present  Value of such
Lease for the purpose of making any calculation under the Indenture.
    


                                      S-18
<PAGE>

      In the event that an Early Lease Termination is allowed by IOS Capital and
an  Additional  Lease is not  provided,  the amount  prepaid will be equal to at
least the Discounted  Present Value of the terminated Lease, plus any delinquent
payments. See "The Asset Pool--The Leases."

   
      Assignment  and  Servicing  Agreement.  In the  Assignment  and  Servicing
Agreement,   IOS  Capital  will  make  certain  representations  and  warranties
regarding  the Leases and the  related  Equipment.  In the event that (a) any of
these  representations and warranties proves at any time to have been inaccurate
in any  material  respect  as of the  Issuance  Date or (b) any  Lease  shall be
terminated in whole or in part by a Lessee,  or (c) any amounts due with respect
to any Lease  shall be  reduced  or  impaired,  as a result of (i) any action or
inaction by IOS Capital (other than any action or inaction of IOS Capital,  when
acting as Servicer,  in connection  with the enforcement of any Lease other than
those leases IOS Capital permitted to be terminated early in a manner consistent
with the provisions of the Assignment and Servicing Agreement) or (ii) any claim
by any Lessee against IOS Capital, and, in any such case, the event or condition
causing the inaccuracy,  termination,  reduction,  impairment or claim shall not
have been cured or  corrected  within 30 days  after the  earlier of the date on
which IOS  Capital is given  notice  thereof by the Issuer or the Trustee or the
date on which IOS Capital  otherwise first has notice thereof,  IOS Capital will
purchase the Lease and the related Equipment  interests by paying to the Trustee
for deposit into the Collection  Account,  not later than the Determination Date
next following the expiration of such 30-day period, an amount at least equal to
the Discounted  Present Value of such Lease plus any amounts  previously due and
unpaid  thereon.  In the  alternative,  subject to the  satisfaction  of certain
requirements  set forth in the Assignment and Servicing  Agreement,  IOS Capital
will have the option to substitute one or more Substitute  Leases for a Warranty
Lease. 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.
    

      The Servicer.  The Servicer will service the Lease Receivables pursuant to
the Assignment and Servicing Agreement.  The Servicer may delegate its servicing
responsibilities to one or more  sub-servicers,  but will not be relieved of its
liabilities with respect thereto.

      Pursuant to the  Assignment  and  Servicing  Agreement,  the Servicer will
forward Excess Copy Charges and Maintenance Charges to IKON Office Solutions and
may make Servicer Advances (as defined herein).

   
      The  Servicer  will  retain  possession  of the  Leases  and Lease  files;
provided,  however, that, the Servicer may be required, upon the written request
of the  Insurer,  to deliver  the Leases and Lease files to the Trustee or other
custodian if the  long-term  debt rating  assigned to the Servicer is downgraded
below BBB- by S&P or Baa3 by Moody's.

      The Servicer will make certain  representations  and warranties  regarding
its authority to enter into, and its ability to perform its  obligations  under,
the  Assignment  and  Servicing  Agreement.  An  uncured  breach of any of these
representations  or  warranties  that in any respect  materially  and  adversely
affects the interests of the  Noteholders  will  constitute a Servicer  Event of
Default. See "Description of the Transaction Documents--Assignment and Servicing
Agreement--Servicer  Events of Default" and "--Rights  upon  Servicer  Events of
Default" in the Prospectus.

      Remittance and Other Servicing Procedures.  All payments on Leases will be
made by the  Lessees  to the  order of the  Servicer  to the  national  lock box
account of the  Servicer.  The Servicer  must  deposit  these  payments  (net of
amounts that the Servicer is entitled to retain or use to reimburse  itself,  or
must remit to third  parties,  such as IKON Office  Solutions) in the Collection
Account within two Business Days of the receipt thereof. See "Description of the
Notes--Collection Account".
    

      Servicing  Compensation  and Payment of  Expenses.  A  Servicing  Fee (the
"Servicing  Fee") will be paid monthly to the Servicer on each Payment Date from
amounts  in the  Collection  Account  and  will  be  calculated  by  multiplying
one-twelfth of 0.75% times the lesser of (i) the Outstanding Principal Amount of
the Notes or (ii) the Discounted Present Value of the Performing Leases, each at
the Determination Date for such Payment Date before application of payments with
respect thereto.


                                      S-19
<PAGE>

   
      The  Servicing  Fee will be paid to the Servicer for  servicing  the Lease
Receivables  and to pay certain  administrative  expenses in connection with the
Notes, including Trustee fees and certain Trustee expenses.

      Reports to Noteholders.  The Servicer or the Trustee, as applicable,  will
forward or cause to be forwarded to each holder of record of each Class of Notes
statements  or  information  with  respect to the Asset Pool  setting  forth the
information specifically described in the Assignment and Servicing Agreement and
the  Indenture,  (as  defined  herein)  which will  include the  statements  and
information  described under  "Description of the Notes--Reports to Noteholders"
in the Prospectus.

      Certain Rights of Insurer. Under the Transaction Documents, so long as the
Policy is  outstanding  and there is no Insurer  Default,  the  Insurer  will be
entitled  to exercise  substantially  all of the rights of  Noteholders  and the
Noteholders  will be precluded  from  exercising  such rights  without the prior
written consent of the Insurer.  These rights  include:  (i) the right to remove
the Servicer or Trustee and to appoint or approve  successors to the Servicer or
Trustee, (ii) the right to declare defaults or to waive such defaults, (iii) the
right to institute  proceedings in respect of the  Transaction  Documents or the
Notes,  and (iv) the right to consent to or approve  amendments or modifications
to the Transaction Documents.

      An  "Insurer  Default"  is a  failure  by the  Insurer  to make a  payment
required under the Policy in accordance with the terms thereof.
    

                            Description of the Notes

      General.  The _____% Class A-1 Lease-Backed Notes (the "Class A-1 Notes"),
_____% Class A-2  Lease-Backed  Notes (the "Class A-2 Notes"),  _____% Class A-3
Lease-Backed  Notes (the "Class A-3 Notes")  and _____%  Class A-4  Lease-Backed
Notes (the "Class A-4 Notes" and,  together with the Class A-1 Notes,  Class A-2
Notes  and  Class  A-3  Notes,  the  "Notes")  will be  issued  pursuant  to the
Indenture.  The following  statements  with respect to the Notes is a summary of
all material terms relating to the Notes. However, investors in the Notes should
review  the  Indenture,  the  form  of  which  is  filed  as an  exhibit  to the
registration  statement  of which this  Prospectus  forms a part.  Whenever  any
particular section of the Indenture or any term used therein is referred to, the
section in the  Indenture or the term used therein  should be reviewed by you in
order to fully understand this offering.

   
      The  Issuer  will  agree in the  Indenture  and in the Notes to pay to the
Noteholders (i) the Initial  Principal  Amount and (ii) monthly  interest at the
times,  from the  sources  and on the  terms  and  conditions  set  forth in the
Indenture and in the Notes. The Notes are debt obligations of the Issuer secured
by the Asset  Pool.  The Notes do not  represent  any  interest in or a recourse
obligation of IOS Capital,  the Insurer (except as provided in the Policy),  the
Trustee  or any of their  affiliates  other  than the  Issuer.  The  Issuer is a
Delaware   limited   liability   company  with  limited  assets.   Consequently,
Noteholders  must rely  solely upon the Asset Pool and the Policy for payment of
principal of and interest on the Notes.

      The  initial  principal  amount  of  the  Notes  of  each  class  will  be
approximately  $307,011,000  for the Class A-1 Notes  (the  "Class  A-1  Initial
Principal  Amount"),  approximately  $37,069,000  for the Class  A-2 Notes  (the
"Class A-2 Initial Principal Amount"),  approximately $336,159,000 for the Class
A-3  Notes  (the  "Class  A-3  Initial  Principal   Amount")  and  approximately
$84,634,000  for the Class A-4 Notes (the "Class A-4 Initial  Principal  Amount"
and, together with the Class A-1 Initial Principal Amount, the Class A-2 Initial
Principal  Amount  and the Class A-3  Initial  Principal  Amount,  the  "Class A
Initial Principal Amount").

      The initial  aggregate  principal  amount of the Notes will  comprise  the
initial  principal  amount (the "Initial  Principal  Amount") of the Notes.  The
aggregate  unpaid  principal  amount of the Notes  outstanding  at any time will
comprise the outstanding  principal amount (the "Outstanding  Principal Amount")
of the Notes as of such time.
    

      Interest  on the  Notes  will be  payable  as set  forth  under  "Interest
Payments."  Principal will be payable as set forth under  "Principal  Payments."
Notes  may be  presented  to the  corporate  trust  office  of the  Trustee  


                                      S-20
<PAGE>

for  registration  of transfer or  exchange.  Notes may be  exchanged  without a
service  charge,  but the Trustee  may  require  payment to cover taxes or other
governmental charges.

   
      Book-Entry  Registration.  The  holders of the Class A-1 Notes (the "Class
A-1  Noteholders"),  the  holders  of  the  Class  A-2  Notes  (the  "Class  A-2
Noteholders"), the holders of the Class A-3 Notes (the "Class A-3 Noteholders"),
and the  holders  of the Class A-4 Notes  (the  "Class  A-4  Noteholders")  and,
together with the Class A-1 Noteholders, the Class A-2 Noteholders and the Class
A-3 Noteholders,  the "Class A  Noteholders"),  may hold their notes through The
Depository  Trust Company ("DTC") (in the United States) or Cedel Bank ("CEDEL")
and the Euroclear System  ("Euroclear")  (in Europe) if they are participants of
those systems,  or indirectly  through  organizations  which are participants in
those systems.  See "Description of the Notes--Book  Entry  Registration" in the
Prospectus.
    

      Discounted  Present Value of the Leases.  The discounted  present value of
the Leases (the  "Discounted  Present Value of the Leases"),  at any given time,
shall  equal  the  future  remaining  scheduled  Lease  Payments  on the  Leases
(including  Non-Performing  Leases),  discounted  at a rate equal to _____% (the
"Discount  Rate").  The discounted  present value of the Performing  Leases (the
"Discounted  Present  Value of the  Performing  Leases")  equals the  Discounted
Present Value of the Leases,  reduced by all future  remaining  scheduled  Lease
Payments on the  Non-Performing  Leases,  discounted at the Discount  Rate.  The
aggregate  Discounted  Present  Value  of the  Leases  as of the  Cut-Off  Date,
calculated at the Discount Rate, is $__________.  Certain of the information set
forth in this  Prospectus  Supplement  is based  on the  Statistical  Discounted
Present  Value of the Leases as of the Cut-Off  Date rather than on the basis of
the Discounted Present Value of the Leases as of the Cut-Off Date. However,  the
Statistical  Discounted  Present Value of the Leases as of the Cut-Off Date does
not vary  materially  from the Discounted  Present Value of the Leases as of the
Cut-Off  Date.  See "The Asset  Pool--Certain  Information  with  Respect to the
Leases and the Lessees."

   
      Expected  Maturity;  Stated Maturity.  The expected  maturity dates of the
Class A-1 Notes,  Class A-2  Notes,  Class A-3 Notes and Class A-4 Notes are the
Payment  Dates  in  April,   2000,  June,  2000,  June,  2002  and  July,  2003,
respectively.  The stated  maturity  date with respect to the Class A-1 Notes is
the Payment Date in May, 2000 (the "Class A-1 Stated Maturity Date"), the stated
maturity  date  with  respect  to the Class  A-2  Notes is the  Payment  Date in
November,  2005 (the "Class A-2 Stated Maturity Date"), the stated maturity date
with respect to the Class A-3 Notes is the Payment  Date in November,  2005 (the
"Class A-3 Stated  Maturity  Date") and the stated maturity date with respect to
the Class A-4 Notes is the Payment Date in November, 2005 (the "Class A-4 Stated
Maturity Date").  However,  if all payments on the Leases are made as scheduled,
final payment with respect to the Notes would occur prior to stated maturity.

      Determination  Date. The determination  date  ("Determination  Date") with
respect to each  Payment  Date is the fifth  Business  Day prior to such Payment
Date. On each  Determination  Date,  the Servicer  will  determine the amount of
payments received on the Leases in respect of the immediately preceding calendar
month  (each  such  period,   a  "Due  Period")  which  will  be  available  for
distribution on the Payment Date. See  "Description of the  Notes--Distributions
on Notes."

      Payment  Date.  Payments on the Notes will be made on the fifteenth day of
each month (or if such day is not a Business Day, the next  succeeding  Business
Day), commencing on June 15, 1999, to holders of record on the last business day
preceding  a Payment  Date,  or, if the notes  are  definitive  notes,  the last
Business Day of the month preceding a Payment Date (each, a "Record Date").  See
"Description of the Notes--Distributions on Notes."

      Interest Payments.  The Notes will bear interest from the Issuance Date at
the applicable  interest rate for the respective  class as set forth below.  The
Interest  Rate is  calculated  on the basis of a year of 360 days  comprised  of
twelve  30-day  months  (except  in the case of the Class A-1  Notes,  for which
interest  will be  calculated  on the basis of a year of 360 days and the actual
number of days in such interest  accrual  period) payable on the Payment Date to
the person in whose name the Note was registered at the close of business on the
preceding Record Date. The interest rate for the Notes is as follows: _____% per
annum on the Class A-1 Notes,  _____%  per annum on the Class A-2 Notes,  _____%
per annum on the Class A-3 Notes and  _____%  per annum on the Class A-4  Notes.
With respect to any particular class of Notes, the "Interest Rate" refers to the
applicable rate indicated in the immediately preceding sentence.
    


                                      S-21
<PAGE>

   
      On each Payment  Date,  the interest due (the  "Interest  Payments")  with
respect to the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the
Class A-4 Notes will be the  interest  that has accrued on those Notes since the
last Payment Date (or in the case of the first Payment Date,  since the Issuance
Date)  (each such  period,  an  "Interest  Accrual  Period")  at the  applicable
Interest  Rate applied to the then unpaid  principal  amounts (the  "Outstanding
Principal  Amounts") of the Class A-1 Notes,  the Class A-2 Notes, the Class A-3
Notes and the Class A-4 Notes, respectively,  after giving effect to payments of
principal to the Class A-1 Noteholders, the Class A-2 Noteholders, the Class A-3
Noteholders  and the  Class  A-4  Noteholders,  respectively,  on the  preceding
Payment Date (or, in the case of the first  Payment  Date,  the Issuance  Date),
plus all previously  accrued and unpaid interest on such Notes. See "Description
of the Notes--General" and "Distributions on Notes."

      Principal  Payments.  For  each  Payment  Date,  the  Noteholders  will be
entitled to receive payments of principal ("Principal Payments"),  to the extent
funds are available  therefor,  in the priorities set forth in the Indenture and
described below and under "Description of the Notes--Distributions on Notes." On
each Payment  Date, to the extent funds are  available  therefor,  the Principal
Payment will be paid to the  Noteholders in the following  priority:  (a) (i) to
the Class A-1 Noteholders  only,  until the Outstanding  Principal Amount on the
Class A-1 Notes has been reduced to zero,  the Class A Principal  Payment,  then
(ii) to the Class A-2 Noteholders  only, until the Outstanding  Principal Amount
on the Class A-2 Notes has been reduced to zero, the Class A Principal  Payment,
then (iii) to the Class A-3 Noteholders  only,  until the Outstanding  Principal
Amount on the Class A-3 Notes has been  reduced to zero,  the Class A  Principal
Payment,  and then  (iv) to the  Class A-4  Noteholders,  until the  Outstanding
Principal  Amount on the Class A-4 Notes has been  reduced to zero,  the Class A
Principal  Payment;  and (b) if an Acceleration  Event has occurred,  Additional
Principal will be distributed, as an additional principal payment, sequentially,
to the  Class  A-1  Noteholders,  the  Class  A-2  Noteholders,  the  Class  A-3
Noteholders and the Class A-4 Noteholders until the Outstanding Principal Amount
of each such class has been reduced to zero.

      "Additional  Principal"  with  respect  to each  Payment  Date  equals the
excess, if any, of (i)(A) the Outstanding Principal Amount of the Notes plus the
Overcollateralization Balance as of the immediately preceding Payment Date after
giving effect to payments on such Payment Date, minus (B) the Discounted Present
Value of the Performing Leases as of the related  Determination  Date, over (ii)
the Class A Principal Payment to be paid on such Payment Date.

      The "Class A Principal  Payment"  will equal (a) while the Class A-1 Notes
are outstanding,  (i) on all Payment Dates prior to the June, 2000 Payment Date,
the  lesser of (1) the amount  necessary  to reduce  the  Outstanding  Principal
Amount on the Class A-1  Notes to zero and (2) the  difference  between  (A) the
Discounted   Present  Value  of  the  Performing   Leases  as  of  the  previous
Determination Date for the preceding Payment Date and (B) the Discounted Present
Value of the Performing Leases as of the related Determination Date, and (ii) on
and after the June, 2000 Payment Date, the entire  Outstanding  Principal Amount
of the Class A-1 Notes and (b) after the Class A-1 Notes have been paid in full,
the amount necessary to reduce the aggregate Outstanding Principal Amount of the
Notes to the Class A Target Investor Principal Amount.
    

      The  "Class A Target  Investor  Principal  Amount"  with  respect  to each
Payment Date is an amount equal to the product of (a) the Class A Percentage and
(b) the  Discounted  Present  Value of the  Performing  Leases as of the related
Determination Date.

   
      The "Class A Percentage" will be equal to approximately 84.344399%.

      An  "Acceleration  Event"  will occur if (i) with  respect to any  Payment
Date,  the   Overcollateralization   Balance  is  less  than  or  equal  to  the
Overcollateralization  Floor,  (ii) for any three  consecutive Due Periods,  the
average of the  Annualized  Default  Rates for those Due Periods is greater than
[____]%;  or (iii) for any three  consecutive  Due  Periods,  the average of the
Delinquency Rates for those Due Periods is greater than [____]%.

      The  "Overcollateralization  Balance" with respect to each Payment Date is
an amount equal to the excess,  if any, of (a) the  Discounted  Present Value of
Performing Leases as of the related  Determination Date over (b) the Outstanding
Principal Amount of the Notes as of that Payment Date after giving effect to all
principal payments made on that day.
    


                                      S-22

<PAGE>

   
      The "Overcollateralization  Floor" with respect to each Payment Date means
(a) __% of the  Discounted  Present  Value of the Leases as of the Cut-Off Date,
plus (b) the Cumulative Loss Amount with respect to such Payment Date, minus (c)
the amount on deposit in the Reserve  Account (as defined  herein)  after giving
effect to withdrawals to be made on account of that Payment Date.

      The  "Cumulative  Loss  Amount"  with  respect to each  Payment Date is an
amount  equal to the  excess,  if any,  of (a) the total of (i) the  Outstanding
Principal Amount of the Notes as of the immediately preceding Payment Date after
giving  effect  to all  principal  payments  made on that  day,  plus  (ii)  the
Overcollateralization  Balance as of the  immediately  preceding  Payment  Date,
minus (iii) the lesser of (A) the  Discounted  Present  Value of the  Performing
Leases  as of the  Determination  Date  relating  to the  immediately  preceding
Payment Date minus the Discounted  Present Value of the Performing  Leases as of
the related  Determination  Date and (B)  Available  Funds  remaining  after the
payment of amounts owing the Servicer and in respect of interest on the Notes on
that Payment  Date,  over (b) the  Discounted  Present  Value of the  Performing
Leases as of the related Determination Date.

      The "Annualized  Default Rate" means for any Due Period, the sum as of the
related  Determination  Date of the Discounted  Present Value of the 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 that Determination Date, multiplied by twelve.

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

      Collection  Account.  The Trustee will  establish and maintain an Eligible
Account (as defined herein) (the  "Collection  Account") into which the Servicer
must  deposit,  as described in the  Prospectus,  all Lease  Payments,  Casualty
Payments,  Retainable  Deposits,  Termination  Payments,  certain  proceeds from
purchases  by IOS Capital of Leases as a result of  breaches of  representations
and  warranties  and  recoveries  from  Non-Performing  Leases to the extent IOS
Capital has not substituted a Substitute Lease (except to the extent required to
reimburse  unreimbursed  Servicer  Advances)  (each as defined  herein) on or in
respect of each Lease  included  in the Asset Pool within two  Business  Days of
receipt thereof. See "Description of the Notes--Collections" in the Prospectus.

      An  "Eligible  Account"  means  either  (a) an account  maintained  with a
depository  institution  or  trust  company  acceptable  to each  of the  Rating
Agencies  and,  so long as no Insurer  Default (as  defined  herein)  shall have
occurred  and be  continuing,  the  Insurer,  or (b) a trust  account or similar
account  maintained  with a federal or state chartered  depository  institution,
which may be an account maintained with the Trustee.
    

      A  "Lease  Payment"  is the  equipment  financing  portion  of each  fixed
periodic  rental payment payable by a Lessee under a Lease.  Casualty  Payments,
Retainable Deposits, Termination Payments, prepayments of rent required pursuant
to the terms of a Lease at or before the  commencement  of the  Lease,  security
deposits,   payments  becoming  due  before  the  applicable  Cut-Off  Date  and
supplemental  or  additional  payments  required  by the  terms of a Lease  with
respect to taxes,  insurance,  maintenance (including,  without limitation,  any
Maintenance  Charges) or other specific charges (including,  without limitation,
any Excess Copy Charges), will not be Lease Payments.

      A "Casualty  Payment" is any payment pursuant to a Lease on account of the
loss, theft, condemnation,  governmental taking,  destruction,  or damage beyond
repair  (each,  a  "Casualty")  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.

      A "Retainable  Deposit" is any security or other similar deposit which the
Servicer has determined in accordance with its customary  servicing practices is
not refundable to the related Lessee.


                                      S-23
<PAGE>

      A  "Termination  Payment" is 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.

   
      The Servicer will deposit the following  funds within two Business Days of
receipt into the Collection Account:

      (a)   Lease Payments;

      (b)   recoveries from Non-Performing  Leases to the extent IOS Capital has
            not substituted Substitute Leases for such Non-Performing Leases;

      (c)   late charges  received on delinquent  Lease Payments not advanced by
            the Servicer;

      (d)   proceeds  from  purchases  by IOS  Capital  of Leases as a result of
            breaches of representations and warranties to the extent IOS Capital
            has not substituted Substitute Leases for such Leases;

      (e)   proceeds from investment of funds in the Collection  Account and the
            Reserve Account, if any;

      (f)   Casualty Payments and Retainable Deposits;

      (g)   Servicer  Advances  (as defined  herein),  if any, in respect of the
            related Due Period;

      (h)   Termination Payments to the extent the Issuer does not reinvest such
            Termination Payments in Additional Leases (as defined herein); and

      (i)   proceeds  received once the Issuer exercises its right to redeem the
            Notes.

      The  foregoing  funds  on  deposit  in  the  Collection  Account  on  each
Determination  Date  (excluding any Lease Payments not due during the related or
any prior Due Period),  together with any funds  deposited  into the  Collection
Account from the Reserve Account, will constitute "Available Funds".

      The Servicer  will not be required to deposit in the  Collection  Account,
and  Available  Funds will not  include,  cash flows  realized  from the sale or
release of the Equipment  following the  expiration  dates of the Leases,  other
than Equipment subject to Non-Performing Leases that have not been replaced.
    

      Reserve  Account.  The Trustee  will  establish  and  maintain an Eligible
Account (the "Reserve  Account").  On the Issuance Date, the Issuer will make an
initial  deposit  to the  Reserve  Account  in an  amount  equal to 1.00% of the
Discounted Present Value of the Leases as of the Cut-Off Date. In the event that
Available  Funds  (exclusive  of amounts on deposit in the Reserve  Account) are
insufficient  to pay the Servicing  Fee,  unreimbursed  Servicer  Advances,  the
premium on the Policy,  Interest Payments on the Notes and the Class A Principal
Payment  (such  payments,  the  "Required  Payments"  and  such  shortfall,   an
"Available Funds Shortfall") on any Payment Date, the Trustee will transfer from
the Reserve  Account to the Collection  Account an amount equal to the lesser of
the funds on deposit in the Reserve Account (the "Available Reserve Amount") and
such deficiency.

      On each Payment Date,  Available  Funds remaining after the payment of the
Required  Payments will be deposited into the Reserve Account to the extent that
the Required Reserve Amount exceeds the Available Reserve Amount.  The "Required
Reserve  Amount" equals the lesser of (a) 1.00% of the Discounted  Present Value
of the Leases as of the Cut-Off  Date and (b) the then unpaid  principal  amount
(the "Outstanding Principal Amount") of the Notes. Any amounts on deposit in the
Reserve Account in excess of the Required Reserve Amount will be released to the
Issuer.


                                      S-24

<PAGE>

      Distributions  on Notes.  The first Payment Date is June 15, 1999. On each
Determination  Date,  the Servicer will  determine  the Available  Funds and the
Required Payments in respect of the related Payment Date.

   
      For each Payment Date,  the interest due with respect to the Notes will be
the interest  that has accrued on such Notes since the last Payment Date (or, in
the case of the first Payment Date,  since the Issuance Date), at the applicable
Interest Rates applied to the Outstanding  Principal Amount of each class, after
giving effect to payments of principal to Noteholders  on the preceding  Payment
Date, plus all previously accrued and unpaid interest on the Notes.

      For each Payment  Date,  Principal  Payments due with respect to the Notes
will be the Class A Principal  Payment.  In addition,  if an Acceleration  Event
shall occur with  respect to any Payment  Date,  Additional  Principal  shall be
distributed,  sequentially,  as an additional  principal payment on the Notes of
each class until the Outstanding Principal Amount of each class has been reduced
to zero.

      On each Payment Date, the Trustee will make required payments of principal
and interest on the Notes from Available Funds.
    

      Unless an Event of Default (as defined  herein)  and  acceleration  of the
Notes has occurred,  on or before each Payment Date,  the Servicer will instruct
the  Trustee to apply or cause to be  applied  the  Available  Funds to make the
following payments in the following priority:

   
      (a)   to pay the Insurer the Policy premium due on such date;

      (b)   to pay the Servicing Fee;

      (c)   to reimburse  unreimbursed  Servicer Advances (as defined herein) in
            respect of a prior Payment Date;

      (d)   to make Interest Payments owing on the Class A Notes concurrently to
            the  Class  A-1  Noteholders,   Class  A-2  Noteholders,  Class  A-3
            Noteholders and Class A-4 Noteholders;

      (e)   to pay  the  Insurer  any  unreimbursed  Insured  Payments  and  any
            unreimbursed  optional  payments together with interest thereon at a
            per annum  rate equal to the  Citibank  base rate plus 2% (the "Late
            Payment Rate");

      (f)   to  make  the  Class  A  Principal  Payment  to (i)  the  Class  A-1
            Noteholders  only,  until the  Outstanding  Principal  Amount on the
            Class  A-1  Notes is  reduced  to zero,  then  (ii) to the Class A-2
            Noteholders  only,  until the  Outstanding  Principal  Amount on the
            Class  A-2 Notes is  reduced  to zero,  then  (iii) to the Class A-3
            Noteholders  only,  until the  Outstanding  Principal  Amount on the
            Class A-3 Notes is reduced to zero,  and  finally  (iv) to the Class
            A-4 Noteholders, until the Outstanding Principal Amount on the Class
            A-4 Notes is reduced to zero;

      (g)   to pay the Additional Principal,  if any, as an additional reduction
            of principal to the Noteholders,  in the order established in clause
            (f)  above,  until the  Outstanding  Principal  Amount on all of the
            Class A Notes has been reduced to zero;

      (h)   to make a deposit to the Reserve  Account in an amount  equal to the
            excess of the Required  Reserve  Amount over the  Available  Reserve
            Amount; and

      (i)   to pay the Issuer the balance, if any.
    


                                      S-25
<PAGE>

   
      Advances by the Servicer. Prior to any Payment Date, the Servicer may, but
will not be required to, advance (each, a "Servicer  Advance") to the Trustee an
amount  sufficient to cover  delinquencies on some or all Leases with respect to
prior Due Periods. In the absence of any Servicer Event of Default, the Servicer
will be reimbursed for Servicer  Advances from Available  Funds on the following
Payment Date. See "Distributions on Notes" above.

      Redemption.  The Issuer may, at its option,  redeem the Notes, as a whole,
at their  principal  amount,  without  premium,  together  with  interest at the
applicable  rate accrued to the date fixed for redemption if on any payment date
the Discounted  Present Value of the Performing  Leases is less than or equal to
10% of the  Discounted  Present Value of the Leases as of the Cut-Off Date.  The
Issuer will give notice of such redemption to each Noteholder and the Trustee at
least 30 days before the Payment Date fixed for such redemption. Upon deposit of
funds necessary to effect such  redemption,  the Trustee shall pay the remaining
unpaid  principal  amount on the Notes and all accrued and unpaid interest as of
the date fixed for redemption.

      Events of Default and Notice Thereof.  The following events, among others,
will be "Events of Default" with respect to the Notes:

      (a)   default  for five days or more in making  Interest  Payments  on any
            Note;

      (b)   default in making Principal Payments at Stated Maturity;

      (c)   certain  defaults in the  performance  of covenants or agreements or
            breaches of representations or warranties by the Issuer; or

      (d)   insolvency or bankruptcy events relating to the Issuer.

      The Indenture  will provide that the Trustee will give the Insurer and the
Noteholders  notice of all uncured  defaults  known to it (the term "default" to
include the events specified above without applicable grace periods).

      If an Event of Default  occurs,  the  Insurer  may (if no Insurer  Default
shall have occurred and be continuing), or otherwise the Trustee, may, and if so
directed by holders of not less than 66-2/3% of the Outstanding Principal Amount
of the Notes  shall,  declare  the  unpaid  principal  amount of the Notes to be
immediately  due and  payable  together  with all  accrued  and unpaid  interest
thereon.  However,  if the Event of Default  involves other than  non-payment of
principal or interest on the Notes,  the Trustee may not sell the related Leases
or any Equipment  unless such sale is for an amount greater than or equal to the
Outstanding  Principal  Amount  of the  Notes  unless  directed  to do so by the
Insurer (so long as the Policy is  outstanding) or the holders of 66-2/3% of the
then  Outstanding  Principal  Amount of the  Notes  (if the  Policy is no longer
outstanding).
    

      Subsequent to an Event of Default and following  any  acceleration  of the
Notes pursuant to the Indenture,  any monies that may then be held or thereafter
received by the Trustee will be applied in the following  order of priority,  on
the date or dates fixed by the Trustee and, in case of the  distribution  of the
entire amount due on account of principal or interest,  upon presentation of the
Notes and surrender thereof:

   
            First  to the  payment  of all  costs  and  expenses  of  collection
      incurred by the Trustee,  the Insurer and the  Noteholders  (including the
      reasonable  fees and expenses of any counsel to the  Trustee,  the Insurer
      and the Noteholders);

            Second if the person then acting as  Servicer  under the  Assignment
      and Servicing Agreement is not IOS Capital or an affiliate of IOS Capital,
      to the payment of all Servicing Fees and  unreimbursed  Servicer  Advances
      then due to such person;
    

            Third  first,  to the payment of all accrued and unpaid  interest on
      the Outstanding  Principal Amount of the Class A-1 Notes, Class A-2 Notes,
      Class A-3  Notes  and  Class  A-4  Notes  pro rata to the date of  payment
      thereof, including (to the extent permitted by applicable law) interest on
      any overdue  


                                      S-26
<PAGE>

      installment   of  interest  and  principal   from  the  maturity  of  such
      installment to the date of payment  thereof at the rate per annum equal to
      the Class A-1 Interest Rate,  Class A-2 Interest Rate,  Class A-3 Interest
      Rate and Class A-4 Interest Rate,  respectively,  second to the payment of
      the  Outstanding  Principal  Amount of the Class A-1 Notes,  third, to the
      payment of the Outstanding  Principal Amount of the Class A-2 Notes, Class
      A-3 Notes and  Class  A-4 Notes pro rata to the date of  payment  thereof;
      provided, that the Noteholders may allocate such payments for interest and
      principal at their own  discretion,  except that no allocation  may affect
      the  allocation of such amounts or future  payments  received by any other
      Noteholder;

   
            Fourth to the payment of amounts then due the Trustee or the Insurer
      under the Indenture;

            Fifth to the  payment  to the  Insurer of any  unreimbursed  Insured
      Payments  made by it together  with  interest  thereon at the Late Payment
      Rate;

            Sixth if the person  then  acting as  servicer  is IOS Capital or an
      affiliate  of IOS  Capital,  to the  payment  of all  Servicing  Fees  and
      unreimbursed Servicer Advances then due to the Servicer; and

            Seventh to the  payment of the  remainder,  if any, to the Issuer or
      any other person legally entitled thereto.

      The Issuer will be required to furnish annually to the Trustee a statement
of  certain  officers  of the  Issuer  to the  effect  that to the best of their
knowledge the Issuer is not in default in the  performance and observance of the
terms of the Indenture or, if the Issuer is in default, specifying the default.

      The  Indenture  will  provide  that the  Insurer (so long as the Policy is
outstanding)  or the  holders of 66-2/3% in  aggregate  principal  amount of the
Notes (if the Policy is no longer  outstanding)  then  outstanding will have the
right to waive certain defaults and, subject to certain  limitations,  to direct
the time, method and place of conducting any proceeding for any remedy available
to the Trustee or  exercising  any trust power  conferred  on the  Trustee.  The
Indenture  will provide that in case an Event of Default occurs (which shall not
have been cured or waived),  the Trustee will be required to exercise its rights
and powers under the  Indenture and to use the degree of care and skill in their
exercise  that a prudent  man would  exercise  or use in the  conduct of his own
affairs. Subject to these provisions, the Trustee will be under no obligation to
exercise any of its rights or powers  under the  Indenture at the request of any
of the Noteholders unless they have offered the Trustee  reasonable  security or
indemnity. Upon request of a Noteholder, the Trustee will provide information as
to the outstanding principal amount of each Class of Notes.
    

      Modification  of the Indenture.  The Indenture may be modified and amended
as described under  "Description of the Transaction  Documents--Modification  of
the Indenture" in the Prospectus.

      Servicer  Events  of  Default.  The  events  and  conditions  constituting
"Servicer  Events of Default" under the  Assignment and Servicing  Agreement and
the rights of the  Trustee on behalf of  Noteholders  in the event of a Servicer
Event  of  Default   are   described   in   "Description   of  the   Transaction
Documents--Servicer  Events of Default" and "--Rights  upon  Servicer  Events of
Default" in the Prospectus.

   
      Servicer  Events of Default shall  include:  (i) so long as IOS Capital is
the  Servicer,  if there shall be a  downgrading  of the  long-term  debt rating
assigned by Moody's or S&P to IOS Capital to BB or below or Ba2 or below, as the
case may be; (ii) if for any three  consecutive Due Periods,  the average of the
Annualized  Default  Rates for these Due Periods is greater  than  [____]%;  and
(iii) if for any three  consecutive Due Periods,  the average of the Delinquency
Rates for these Due Periods is greater than [____]%.

      Security  for the Notes.  Repayment  of the Notes will be secured by (a) a
first  priority  security  interest in the Leases  perfected  both by filing UCC
financing  statements  against the Issuer, the Seller and IOS Capital and by the
Servicer taking possession of the Lease documents on behalf of the Trustee,  (b)
an assignment to the Issuer of IOS Capital's  security interest in the Equipment
(which security  interest has not been perfected by IOS Capital) and (c) a first
priority  security  interest  in all  funds in the  Collection  Account  and the
Reserve Account.
    


                                      S-27
<PAGE>

                       Prepayment and Yield Considerations

   
      The rate of principal  payments on the Notes, the aggregate amount of each
interest  payment  on such  Notes and the yield to  maturity  of such  Notes are
directly related to the rate of payments on the underlying  Leases. The payments
on  the  Leases  may  be in the  form  of  scheduled  payments,  prepayments  or
liquidations  due to  default,  casualty  and  other  events,  which  cannot  be
specified at present. Any payments may result in distributions to Noteholders of
amounts which would otherwise have been  distributed  over the remaining term of
the Leases.  In general,  the rate of payments may be  influenced by a number of
other factors,  including  general  economic  conditions.  The rate of principal
payments  with  respect to any class may also be affected by any purchase of the
underlying  Leases by IOS  Capital  pursuant  to the  Assignment  and  Servicing
Agreement.  In this event,  the  purchase  price will  decrease  the  Discounted
Present  Value of the  Performing  Leases,  causing the  corresponding  weighted
average  life of the  Notes to  decrease.  See  "Risk  Factors--Prepayments  and
Related Reinvestment May Reduce Your Yield" in the Prospectus.

      In the event a Lease becomes a  Non-Performing  Lease, a Warranty Lease or
an Adjusted  Lease,  IOS Capital will have the option to substitute a Substitute
Lease; provided that any substitution will be limited to (i) an aggregate amount
not to  exceed  10% of the  Discounted  Present  Value of the  Leases  as of the
Cut-Off Date with respect to Non-Performing  Leases and (ii) an aggregate amount
not to  exceed  10% of the  Discounted  Present  Value of the  Leases  as of the
Cut-Off Date with respect to Adjusted Leases and Warranty  Leases.  In addition,
in the event of an Early  Lease  Termination  resulting  in a Lease  having been
prepaid in full,  IOS Capital  will have the option to  transfer  an  Additional
Lease.  The  Substitute  Leases and  Additional  Leases  will have a  Discounted
Present Value equal to or greater than that of the Leases being replaced and the
monthly payments on the Substitute  Leases or Additional Leases will be at least
equal to those of the  terminated  Leases  through  the term of such  terminated
Leases.  In the event that an Early Lease  Termination is allowed by IOS Capital
and a Substitute  Lease is not provided,  the amount prepaid will be equal to at
least the  Discounted  Present Value of the Early  Termination  Lease,  plus any
delinquent payments.
    

      The effective yield to holders of the Notes will depend upon,  among other
things,  the amount of and rate at which principal is paid to  Noteholders.  The
after-tax yield to Noteholders may be affected by lags between the time interest
income  accrues  to  Noteholders  and the time the  related  interest  income is
received by the Noteholders.

   
      The following  chart sets forth the percentage of the Initial  Statistical
Principal  Amount (as  defined  below) of the Class A-1 Notes,  Class A-2 Notes,
Class A-3 Notes and Class A-4 Notes  which would be  outstanding  on the Payment
Dates set forth below assuming a Conditional  Prepayment Rate ("CPR") of 0%, 7%,
10% and 12%,  respectively,  which in each case was calculated  using a discount
rate of 6.692%.  The  "Initial  Statistical  Principal  Amount" of the Class A-1
Notes,  Class A-2 Notes,  Class A-3 Notes and Class A-4 Notes, is  $307,011,000,
$37,069,000, $336,159,000, and $84,634,000, respectively. The "Statistical Class
Percentage"  for the Class A Notes is equal to 84.344399%.  Such  information is
hypothetical  and is set forth for  illustrative  purposes only. The CPR assumes
that a fraction of the  outstanding  Leases in the Asset Pool is prepaid on each
Distribution  Date,  which  implies that each Lease in the Asset Pool is equally
likely to prepay.  This  fraction,  expressed as a percentage,  is annualized to
arrive at the Conditional Payment Rate for the Leases in the Asset Pool. The CPR
measures  prepayments based on the outstanding  discounted  present value of the
Leases discounted at 6.692%,  after the payment of all Scheduled Payments on the
Leases during such Due Period.  The CPR further  assumes that all Leases are the
same size and  amortize at the same rate and that each Lease will be either paid
as scheduled or prepaid in full.  The amounts set forth below are based upon the
timely  receipt of  scheduled  monthly  Lease  Payments as of the Cut-Off  Date,
assume  that the  Issuer  does not  exercise  its option to redeem the Notes and
assume the  Issuance  Date is April 30, 1999 and the first  Payment Date is June
15,  1999.  The  following  charts  were  created  using the  Statistical  Class
Percentage  related  to  the  Initial  Statistical   Principal  Amounts  of  the
respective class.
    


                                      S-28
<PAGE>

   
                  Percentage of the Initial Principal Amounts
                     at the Respective CPR Set Forth Below

================================================================================
                                     0% CPR
                     -----------------------------------------------------------
  Payment Date       Class A-1       Class A-2       Class A-3         Class A-4
  ------------       ---------       ---------       ---------         ---------
  Issuance Date         100              100             100              100
     6/15/99             83              100             100              100
     7/15/99             74              100             100              100
     8/15/99             66              100             100              100
     9/15/99             57              100             100              100
    10/15/99             49              100             100              100
    11/15/99             41              100             100              100
    12/15/99             32              100             100              100
     1/15/00             24              100             100              100
     2/15/00             16              100             100              100
     3/15/00              8              100             100              100
     4/15/00              0              100             100              100
     5/15/00              0               46             100              100
     6/15/00              0                0              99              100
     7/15/00              0                0              93              100
     8/15/00              0                0              88              100
     9/15/00              0                0              82              100
    10/15/00              0                0              77              100
    11/15/00              0                0              71              100
    12/15/00              0                0              66              100
     1/15/01              0                0              61              100
     2/15/01              0                0              56              100
     3/15/01              0                0              51              100
     4/15/01              0                0              47              100
     5/15/01              0                0              42              100
     6/15/01              0                0              38              100
     7/15/01              0                0              34              100
     8/15/01              0                0              30              100
     9/15/01              0                0              26              100
    10/15/01              0                0              22              100
    11/15/01              0                0              19              100
    12/15/01              0                0              15              100
     1/15/02              0                0              12              100
     2/15/02              0                0               9              100
     3/15/02              0                0               6              100
     4/15/02              0                0               3              100
     5/15/02              0                0               1              100
     6/15/02              0                0               0               93
     7/15/02              0                0               0               84
     8/15/02              0                0               0               73
     9/15/02              0                0               0               63
    10/15/02              0                0               0               54
    11/15/02              0                0               0               46
    12/15/02              0                0               0               37
     1/15/03              0                0               0               30
     2/15/03              0                0               0               23
     3/15/03              0                0               0               17
     4/15/03              0                0               0               11
     5/15/03              0                0               0                6
     6/15/03              0                0               0                1
     7/15/03              0                0               0                0
WEIGHTED AVERAGE        
 LIFE(1)(YEARS)
  To Maturity:         0.50             1.08           2.00              3.57
    To Call:           0.50             1.08           2.00              3.20

(1)  The weighted  average life of a Class A-1 Note,  Class A-2 Note,  Class A-3
     Note and Class A-4 Note is determined by (a) multiplying the amount of cash
     distributions  in  reduction  of the  Outstanding  Principal  Amount of the
     respective  Note by the  number  of years  from the  Issuance  Date to such
     Payment  Date,  (b) adding the  results,  and (c)  dividing  the sum by the
     respective Initial Principal Amount.
    


                                      S-29
<PAGE>

   
                 Percentage of the Initial Principal Amounts at
                       the Respective CPR Set Forth Below
================================================================================
                                     7% CPR
                      ----------------------------------------------------------
  Payment Date        Class A-1       Class A-2       Class A-3        Class A-4
  ------------        ---------       ---------       ---------        ---------
  Issuance Date         100              100             100              100
     6/15/99             81              100             100              100
     7/15/99             71              100             100              100
     8/15/99             62              100             100              100
     9/15/99             52              100             100              100
    10/15/99             42              100             100              100
    11/15/99             33              100             100              100
    12/15/99             24              100             100              100
     1/15/00             15              100             100              100
     2/15/00              6              100             100              100
     3/15/00              0               79             100              100
     4/15/00              0               21             100              100
     5/15/00              0                0              96              100
     6/15/00              0                0              90              100
     7/15/00              0                0              84              100
     8/15/00              0                0              78              100
     9/15/00              0                0              72              100
    10/15/00              0                0              67              100
    11/15/00              0                0              61              100
    12/15/00              0                0              56              100
     1/15/01              0                0              51              100
     2/15/01              0                0              47              100
     3/15/01              0                0              42              100
     4/15/01              0                0              37              100
     5/15/01              0                0              33              100
     6/15/01              0                0              29              100
     7/15/01              0                0              25              100
     8/15/01              0                0              21              100
     9/15/01              0                0              18              100
    10/15/01              0                0              15              100
    11/15/01              0                0              11              100
    12/15/01              0                0               8              100
     1/15/02              0                0               6              100
     2/15/02              0                0               3              100
     3/15/02              0                0               *              100
     4/15/02              0                0               0               92
     5/15/02              0                0               0               83
     6/15/02              0                0               0               73
     7/15/02              0                0               0               64
     8/15/02              0                0               0               55
     9/15/02              0                0               0               47
    10/15/02              0                0               0               39
    11/15/02              0                0               0               32
    12/15/02              0                0               0               25
     1/15/03              0                0               0               19
     2/15/03              0                0               0               14
     3/15/03              0                0               0                9
     4/15/03              0                0               0                5
     5/15/03              0                0               0                1
     6/15/03              0                0               0                0
     7/15/03              0                0               0                0
WEIGHTED AVERAGE                                         
 LIFE(1)(YEARS)                                          
  To Maturity:         0.45             0.96            1.83             3.42
    To Call:           0.45             0.96            1.83             3.03

(1)  The weighted  average life of a Class A-1 Note,  Class A-2 Note,  Class A-3
     Note and Class A-4 Note is determined by (a) multiplying the amount of cash
     distributions  in  reduction  of the  Outstanding  Principal  Amount of the
     respective  Note by the  number  of years  from the  Issuance  Date to such
     Payment  Date,  (b) adding the  results,  and (c)  dividing  the sum by the
     respective Initial Principal Amount.

*    The  percentage  of the  Outstanding  Principal  Amount  of such  class  of
     notes is less than 0.5% of the note principal balance.
    


                                      S-30
<PAGE>

   
                 Percentage of the Initial Principal Amounts at
                       the Respective CPR Set Forth Below
================================================================================
                                     10% CPR
                     -----------------------------------------------------------
  Payment Date       Class A-1        Class A-2       Class A-3       Class A-4
  ------------       ---------        ---------       ---------       ---------
  Issuance Date         100              100             100              100
     6/15/99             80              100             100              100
     7/15/99             70              100             100              100
     8/15/99             60              100             100              100
     9/15/99             49              100             100              100
    10/15/99             39              100             100              100
    11/15/99             29              100             100              100
    12/15/99             20              100             100              100
     1/15/00             10              100             100              100
     2/15/00              1              100             100              100
     3/15/00              0               47             100              100
     4/15/00              0                0              98              100
     5/15/00              0                0              92              100
     6/15/00              0                0              86              100
     7/15/00              0                0              80              100
     8/15/00              0                0              74              100
     9/15/00              0                0              68              100
    10/15/00              0                0              63              100
    11/15/00              0                0              57              100
    12/15/00              0                0              52              100
     1/15/01              0                0              47              100
     2/15/01              0                0              43              100
     3/15/01              0                0              38              100
     4/15/01              0                0              34              100
     5/15/01              0                0              29              100
     6/15/01              0                0              26              100
     7/15/01              0                0              22              100
     8/15/01              0                0              18              100
     9/15/01              0                0              15              100
    10/15/01              0                0              12              100
    11/15/01              0                0               9              100
    12/15/01              0                0               6              100
     1/15/02              0                0               3              100
     2/15/02              0                0               *              100
     3/15/02              0                0               0               92
     4/15/02              0                0               0               83
     5/15/02              0                0               0               74
     6/15/02              0                0               0               65
     7/15/02              0                0               0               56
     8/15/02              0                0               0               48
     9/15/02              0                0               0               40
    10/15/02              0                0               0               33
    11/15/02              0                0               0               27
    12/15/02              0                0               0               21
     1/15/03              0                0               0               16
     2/15/03              0                0               0               11
     3/15/03              0                0               0                6
     4/15/03              0                0               0                2
     5/15/03              0                0               0                0
     6/15/03              0                0               0                0
     7/15/03              0                0               0                0
WEIGHTED AVERAGE                          
 LIFE(1)(YEARS)                          
  To Maturity:         0.42             0.91            1.77             3.35
    To Call:           0.42             0.91            1.77             2.95

(1)  The weighted  average life of a Class A-1 Note,  Class A-2 Note,  Class A-3
     Note and Class A-4 Note is determined by (a) multiplying the amount of cash
     distributions  in  reduction  of the  Outstanding  Principal  Amount of the
     respective  Note by the  number  of years  from the  Issuance  Date to such
     Payment  Date,  (b) adding the  results,  and (c)  dividing  the sum by the
     respective Initial Principal Amount.

*    The  percentage  of the  Outstanding  Principal  Amount  of such  class  of
     notes is less than 0.5% of the note principal balance.
    


                                      S-31
<PAGE>

   
                 Percentage of the Initial Principal Amounts at
                       the Respective CPR Set Forth Below
================================================================================
                                     12% CPR
                     -----------------------------------------------------------
  Payment Date       Class A-1        Class A-2       Class A-3        Class A-4
  ------------       ---------        ---------       ---------        ---------
  Issuance Date         100              100             100              100
     6/15/99             80              100             100              100
     7/15/99             69              100             100              100
     8/15/99             58              100             100              100
     9/15/99             48              100             100              100
    10/15/99             37              100             100              100
    11/15/99             27              100             100              100
    12/15/99             17              100             100              100
     1/15/00              8              100             100              100
     2/15/00              0               88             100              100
     3/15/00              0               25             100              100
     4/15/00              0                0              96              100
     5/15/00              0                0              89              100
     6/15/00              0                0              83              100
     7/15/00              0                0              77              100
     8/15/00              0                0              71              100
     9/15/00              0                0              65              100
    10/15/00              0                0              60              100
    11/15/00              0                0              55              100
    12/15/00              0                0              49              100
     1/15/01              0                0              45              100
     2/15/01              0                0              40              100
     3/15/01              0                0              35              100
     4/15/01              0                0              31              100
     5/15/01              0                0              27              100
     6/15/01              0                0              23              100
     7/15/01              0                0              20              100
     8/15/01              0                0              16              100
     9/15/01              0                0              13              100
    10/15/01              0                0              10              100
    11/15/01              0                0               7              100
    12/15/01              0                0               4              100
     1/15/02              0                0               1              100
     2/15/02              0                0               0               96
     3/15/02              0                0               0               87
     4/15/02              0                0               0               78
     5/15/02              0                0               0               68
     6/15/02              0                0               0               59
     7/15/02              0                0               0               51
     8/15/02              0                0               0               43
     9/15/02              0                0               0               36
    10/15/02              0                0               0               30
    11/15/02              0                0               0               24
    12/15/02              0                0               0               18
     1/15/03              0                0               0               13
     2/15/03              0                0               0                9
     3/15/03              0                0               0                5
     4/15/03              0                0               0                1
     5/15/03              0                0               0                0
     6/15/03              0                0               0                0
     7/15/03              0                0               0                0
WEIGHTED AVERAGE                           
 LIFE(1)(YEARS)                           
  To Maturity:         0.41             0.89            1.72             3.31
    To Call:           0.41             0.89            1.72             2.94

(1)  The weighted  average life of a Class A-1 Note,  Class A-2 Note,  Class A-3
     Note and Class A-4 Note is determined by (a) multiplying the amount of cash
     distributions  in  reduction  of the  Outstanding  Principal  Amount of the
     respective  Note by the  number  of years  from the  Issuance  Date to such
     Payment  Date,  (b) adding the  results,  and (c)  dividing  the sum by the
     respective Initial Principal Amount.
    


                                      S-32
<PAGE>

                                   The Trustee

      The  Trustee,  Harris  Trust and Savings  Bank,  is a banking  corporation
organized  under the laws of Illinois.  The Prospectus  describes the conditions
under which the Trustee may resign and the  appointment of a successor  trustee.
See "The Trustee" in the Prospectus.

                    Material Federal Income Tax Consequences

      General. The following paragraphs together with the description of federal
income tax consequences  detailed in the Prospectus under the heading  "Material
Federal  Income Tax  Consequences"  set forth the  material  federal  income tax
consequences to the original purchasers of the Notes of the purchase,  ownership
and  disposition  of the Notes.  Tax Counsel's  opinion does not purport to deal
with all federal  income tax  considerations  applicable  to all  categories  of
investors.   Certain  holders,   including  insurance   companies,   tax  exempt
organizations,  financial institutions or broker deals, taxpayers subject to the
alternative  minimum  tax,  and  holders  that will hold the Notes as other than
capital assets,  may be subject to special rules that are not discussed below or
in the Prospectus.  In particular,  this decision  applies only to institutional
investors  that  purchase  Notes  directly from the Issuer and hold the Notes as
capital assets.

      The  discussion  that  follows,  and the  opinion set forth below of Dewey
Ballantine LLP, special tax counsel ("Tax Counsel") to the Issuer are based upon
provisions  of the Internal  Revenue  Code of 1986,  as amended (the "Code") and
treasury regulations  promulgated thereunder as in effect on the date hereof and
on  existing  judicial  and  administrative   interpretations   thereof.   These
authorities are subject to change and to differing interpretations,  which could
apply retroactively.  The opinion of Tax Counsel is not binding on the courts or
the Internal  Revenue Service (the "IRS").  Potential  investors  should consult
their own tax advisors in determining  the federal,  state,  local and any other
tax  consequences  to them of the  purchase,  ownership and  disposition  of the
Notes.

   
      The following  discussion  addresses  lease-backed notes such as the Notes
that are intended to be treated for federal income tax purposes as  indebtedness
secured by the  underlying  Lease  Receivables.  Tax  counsel has  prepared  the
following  discussion  and is of the opinion that such  discussion is correct in
all material respects.
    

      Tax Characterization of the Issuer. Tax Counsel is of the opinion that the
Issuer will not be treated as an association (or a publicly traded  partnership)
taxable as a corporation for federal income tax purposes.

      Tax Characterization of the Notes. In the opinion of Tax Counsel, although
no  transaction  closely  comparable  to that  contemplated  herein has been the
subject of any treasury regulation,  revenue ruling or judicial decision,  based
on the  application  of existing law to the facts as set forth in the applicable
agreement,  the Notes will be treated as  indebtedness  for  federal  income tax
purposes.  Although it is the opinion of Tax Counsel that the Notes are properly
characterized as indebtedness for federal income tax purposes,  no assurance can
be given that such  characterization  of the Notes will  prevail.  The IRS could
recharacterize  the Notes under  several  alternative  theories.  See  "Material
Federal  Income  Tax  Consequences--Tax  Characterization  of the  Notes" in the
Prospectus.

      Discount and Premium.  It is not anticipated that the Notes will be issued
with  any  original   issue   discount.   See  "Material   Federal   Income  Tax
Consequences--Discount  and Premium--Original Issue Discount" in the Prospectus.
In addition,  a subsequent purchaser who buys a Note for less than its principal
amount may be subject to the "market  discount" rules of the Code. See "Material
Federal Income Tax  Consequences--Discount  and Premium--Market Discount" in the
Prospectus.  A subsequent  purchaser who buys a Note for more than its principal
amount may be subject to the "market  premium"  rules of the Code. See "Material
Federal  Income  Tax   Consequences--Discount   and   Premium--Premium"  in  the
Prospectus.

      Sale or Exchange of the Notes. If a Note is sold or exchanged,  the seller
will recognize gain or loss equal to the difference  between the amount realized
on the sale and such holder's  adjusted basis in the Note. See "Material Federal
Income Tax Consequences--Sale or Exchange" in the Prospectus.


                                      S-33
<PAGE>

      Other  Matters.  For a discussion  of backup  withholding  and taxation of
foreign   investors   in  the   Notes,   see   "Material   Federal   Income  Tax
Consequences--Backup Withholding" and "--Foreign Investors" in the Prospectus.

                              ERISA Considerations

      Section  406 of ERISA and  Section  4975 of the Code  prohibit  a pension,
profit  sharing,  or other  employee  benefit  plan  from  engaging  in  certain
transactions involving "plan assets" with persons that are "parties in interest"
under ERISA or  "disqualified  persons" under the Code with respect to the plan.
ERISA also  imposes  certain  duties on  persons  who are  fiduciaries  of plans
subject to ERISA and prohibits certain  transactions  between a plan and parties
in interest  with respect to such plans.  Under ERISA,  any person who exercises
any authority or control  respecting the management or disposition of the assets
of a plan is  considered  to be a  fiduciary  of such plan  (subject  to certain
exceptions not here  relevant).  A violation of these  "prohibited  transaction"
rules may generate excise tax and other liabilities under ERISA and the Code for
such persons.  Employee plans that are  government  plans (as defined in Section
3(32) of ERISA) and certain church plans (as defined in Section 3(53) of ERISA),
are not  subject to ERISA;  however,  such  plans may be  subject to  comparable
federal, state or local law restrictions.

      Certain  transactions  involving  the Issuer might be deemed to constitute
prohibited  transactions  under  ERISA and the Code if assets of the Issuer were
deemed to be "plan  assets" of an employee  benefit plan subject to ERISA or the
Code,  or an  individual  retirement  account  (an "IRA"),  or any entity  whose
underlying  assets are deemed to be assets of an employee benefit plan or an IRA
by reason of such  employee  benefit  plan's or such  IRA's  investment  in such
entity (each a "Benefit Plan").  Under a regulation  issued by the United States
Department  of Labor (the "Plan  Assets  Regulation"),  the assets of the Issuer
would be treated as plan assets of a Benefit  Plan for the purposes of ERISA and
the Code only if the Benefit  Plan  acquired an "equity  interest" in the Issuer
and  none  of the  exceptions  contained  in the  Plan  Assets  Regulation  were
applicable. An equity interest is defined under the Plan Assets Regulation as an
interest  other  than an  instrument  which is  treated  as  indebtedness  under
applicable  local law and which has no substantial  equity  features.  The Notes
should be  treated as  indebtedness  without  substantial  equity  features  for
purposes of the Plan Assets Regulation. This determination is based in part upon
the traditional debt features of the Notes, including the reasonable expectation
of  purchasers  of Notes that the Notes will be repaid  when due, as well as the
absence of conversion  rights,  warrants and other typical equity features.  The
debt  treatment  of the Notes  for ERISA  purposes  could  change if the  Issuer
incurred losses. However,  without regard to whether the Notes are treated as an
equity interest for such purposes,  the acquisition or holding of Notes by or on
behalf of a  Benefit  Plan  could be  considered  to give  rise to a  prohibited
transaction  if the  Issuer or any of its  Affiliates  is or  becomes a party in
interest or disqualified person with respect to such Benefit Plan. In such case,
certain  exemptions  from the prohibited  transaction  rules could be applicable
depending  on the  type  and  circumstances  of the plan  fiduciary  making  the
decision to acquire a Note.  Included  among these  exemptions  are:  Prohibited
Transaction Class Exemption  ("PTCE") 90-1,  regarding  investments by insurance
company pooled separate accounts;  PTCE 91-38,  regarding  investments by banks,
collective  investment  funds;  PTCE 95-60,  regarding  investments by insurance
company general accounts;  PTCE 96-23,  regarding transactions by in-house asset
managers;  and PTCE 84-14,  regarding  transactions  by "qualified  professional
assets  managers."  Each  investor  using the  assets of a  Benefit  Plan  which
acquires the Notes, or to whom the Notes are transferred, will be deemed to have
represented  that the  acquisition  and  continued  holding of the Notes will be
covered by a Department of Labor class exemption.

      Due to the complexity of the  applicable  rules and the penalties that may
be imposed upon persons  included in  non-exempt  prohibited  transactions,  any
Benefit  Plan  fiduciary  considering  the  purchase  of a Note with plan assets
should consult with its counsel with respect to the potential  applicability  of
ERISA and the Code to such  investment.  Moreover,  each Benefit Plan  fiduciary
should determine  whether,  under the general fiduciary  standards of investment
prudence and diversification,  an investment in the Notes is appropriate for the
Benefit Plan,  taking into account the overall  investment policy of the Benefit
Plan and the composition of the Benefit Plan's investment portfolio.


                                      S-34
<PAGE>

   
                                 Use of Proceeds

      Proceeds  from the sale of the Notes will be  approximately  $____________
before deducting expenses of approximately $____________.  The net proceeds from
the sale of the  Notes  will be used to fund  the  Reserve  Account  and to make
distributions  by the Issuer to the Seller and by the Seller to the  Originator.
See "Use of Proceeds" in the Prospectus. The Originator will apply a substantial
portion of the net proceeds  distributed  to it to satisfy  obligations of it or
its  subsidiaries  under a certain  warehouse  facility to Market Street Funding
Corporation,  for which  PNC  Bank,  National  Association  is agent.  PNC Bank,
National Association,  is an affiliate of PNC Capital Markets,  Inc., one of the
Underwriters.
    

                              Ratings of the Notes

   
      It is a condition to the issuance of the Notes that the Class A-1 Notes be
rated at least  "P-1" and "A-1+"  and that the Class  A-2,  A-3 and A-4 Notes be
rated at least "Aaa" and "AAA" by Moody's and S&P,  respectively (each a "Rating
Agency").  The ratings are dependent upon the financial  strength ratings of the
Insurer as described in "Risk  Factors--Ratings  of the Notes are Dependent upon
Creditworthiness of the Insurer."

      The ratings are not a recommendation to purchase,  hold or sell the Notes,
inasmuch as such ratings do not comment as to market price or suitability  for a
particular  investor.  There is no assurance  that any such rating will continue
for any period of time or that it will not be lowered or  withdrawn  entirely by
the Rating Agencies if, in its judgment, circumstances so warrant. A revision or
withdrawal of such rating may have an adverse  affect on the market price of the
Notes. The rating of the Notes addresses the likelihood of the timely payment of
interest  and the  ultimate  payment  of  principal  on the Notes by the  Stated
Maturity Date.  The rating does not address the rate of prepayments  that may be
experienced  on the Leases  and,  therefore,  does not address the effect of the
rate of Lease prepayments on the return of principal to the Noteholders.
    

                                  Underwriting

   
      Under  the  terms  and  subject  to  the   conditions  set  forth  in  the
underwriting agreement for the sale of the Notes, the Issuer has agreed to sell,
and Lehman Brothers Inc. ("Lehman  Brothers"),  PNC Capital Markets,  Inc. ("PNC
Capital Markets"),  Chase Securities Inc. ("Chase Securities") and Deutsche Bank
Securities  Inc.  ("Deutsche  Bank  Securities"  and,  collectively  with Lehman
Brothers,  PNC Capital Markets and Chase Securities,  the  "Underwriters")  each
severally has agreed to purchase,  the  principal  amount of the Notes set forth
below:
    

<TABLE>
<CAPTION>
   
                                                 Principal Amount (Approximate)
                                   ----------------------------------------------------------------------------- 
                     Underwriting     Lehman        PNC Capital        Chase       Deutsche Bank      Totals
                       Discount       Brothers         Markets        Securities     Securities
                    -------------  ------------   --------------    -------------  -------------   -------------
<S>                   <C>          <C>            <C>                <C>           <C>               <C>                 
Class A-1 Notes                    $              $                 $              $                $
Class A-2 Notes                                                                                     $
Class A-3 Notes                                                                                     $
Class A-4 Notes                                                                                     $
                                   ------------   --------------    -------------  -----------      ------------
Totals                             $              $                 $              $                $
    
</TABLE>

   
      The  Issuer  has  been  advised  by  the  Underwriters  that  the  several
Underwriters  propose  initially  to  offer  the  Notes  to  the  public  at the
respective prices set forth on the cover page of this Prospectus, and to certain
dealers at these prices,  less a selling  concession  not in excess of ____% per
Class A-1 Note, ____% per Class A-2 Note, ____% per Class A-3 Note and ____% per
Class A-4 Note. The Underwriters may allow and such dealers may reallow to other
dealers,  a discount not in excess of ____% per Class A-1 Note,  ____% per Class
A-2 Note, ____% per Class A-3 Note and ____% per Class A-4 Note.
    

      The Underwriters will each represent and agree that:

      (a)   it has not  offered or sold,  and,  prior to the  expiration  of six
            months from the Issuance Date,  will not offer or sell, any Notes to
            persons in the United Kingdom, except to


                                      S-35
<PAGE>

            persons  whose  ordinary   activities  involve  them  in  acquiring,
            holding,  managing or  disposing  of  investments  (as  principal or
            agent) for purposes of their business, or otherwise in circumstances
            which  have not  resulted  and will  not  result  in an offer to the
            public in the United Kingdom within the meaning of the Public Offers
            of Securities Regulations 1995;

      (b)   it has complied and will comply with all  applicable  provisions  of
            the Financial  Services Act 1986 with respect to anything done by it
            in relation to the Notes in, from or otherwise  involving the United
            Kingdom; and

      (c)   it has only  issued or  passed on and will only  issue or pass on in
            the United  Kingdom any document  received by it in connection  with
            the issue of the  Notes to a person  who is of a kind  described  in
            Article  11(3)  of  the  Financial  Services  Act  1986  (Investment
            Advertisements)  (Exemptions)  Order  1995 or  persons  to whom such
            document may otherwise lawfully be issued, distributed or passed on.

      The Issuer and IOS  Capital,  Inc.  have agreed to jointly  and  severally
indemnify the Underwriters  against certain liabilities,  including  liabilities
under the Securities Act of 1933, as amended.

      The Issuer  has been  advised by the  Underwriters  that the  Underwriters
presently  intend to make a market in the Notes, as permitted by applicable laws
and regulations.  The Underwriters are not obligated,  however, to make a market
in the Notes and any such market making may be  discontinued  at any time at the
sole discretion of the Underwriters.  Accordingly,  no assurance can be given as
to the liquidity of, or trading markets for, the Notes.

      The Underwriters may engage in  over-allotment  transactions,  stabilizing
transactions,  syndicate covering  transactions and penalty bids with respect to
the Notes in accordance with  Regulation M under the Securities  Exchange Act of
1934, as amended.  Over-allotment transactions involve syndicate sales in excess
of the offering  size,  which creates a syndicate  short  position.  Stabilizing
transactions  permit bids to purchase the Notes so long as the stabilizing  bids
do not  exceed a  specified  maximum.  Syndicate  covering  transaction  involve
purchase  of the  Notes in the  open  market  after  the  distribution  has been
completed in order to cover syndicate short  positions.  Penalty bids permit the
Underwriters to reclaim a selling  concession  from a syndicate  member when the
Notes  originally  sold by such  syndicate  member are  purchased in a syndicate
covering   transaction.    Such   over-allotment    transactions,    stabilizing
transactions,  syndicate  covering  transactions  and penalty bids may cause the
price of the Notes to be higher than they would  otherwise  be in the absence of
such  transactions.  The Issuer and the  Underwriters  do not represent that the
Underwriters  will  engage in any such  transactions.  Such  transactions,  once
commenced, may be discontinued without notice at any time.

   
      No dealer,  salesman or any other person has been  authorized  to give any
information  or to make any  representations  other than those  contained in the
Prospectus  and  this  Prospectus   Supplement  and,  if  given  or  made,  such
information or representations  must not be relied upon. Neither the delivery of
this Prospectus nor any sale made hereunder shall under any circumstances create
an implication that there has been no change in the affairs of the Seller or the
Issuer or any  affiliate  thereof  or the  Leases  since the date  hereof.  This
Prospectus  does not constitute an offer or  solicitation by anyone in any state
in which such offer or  solicitation  is not  authorized  or in which the person
making such offer or solicitation is not qualified to do so to anyone to whom it
is unlawful to make such offer or solicitation.

      For further information  regarding any offer or sale of the Notes pursuant
to this Prospectus Supplement and the Prospectus,  see "Plan of Distribution" in
the Prospectus.

                                     Experts

      The consolidated  financial statements of Ambac Assurance  Corporation and
subsidiaries  as of December  31, 1998 and 1997 and for each of the years in the
three-year  period ended December 31, 1998 are  incorporated by reference herein
and in the registration statement in reliance upon the report of KPMG LLP,
    


                                      S-36
<PAGE>

   
independent certified public accountants,  incorporated by reference herein, and
upon the authority of said firm as experts in accounting and auditing.
    

                                  Legal Matters

      Certain  legal  matters  relating to the Notes will be passed upon for the
Issuer by Ballard Spahr Andrews & Ingersoll, LLP, Philadelphia, Pennsylvania and
for the Underwriters by Dewey Ballantine LLP, New York, New York.


                                      S-37
<PAGE>

                        Index Of Principal Defined Terms

   
Acceleration Event..........................................................S-22
Additional Lease............................................................S-18
Additional Principal........................................................S-22
Adjusted Lease..............................................................S-18
Ambac.......................................................................S-10
Annualized Default Rate.....................................................S-23
Asset Pool..................................................................S-13
Assignment and Servicing Agreement..........................................S-13
Available Funds Shortfall...................................................S-24
Available Reserve Amount....................................................S-24
Benefit Plan................................................................S-34
Business Day................................................................S-12
Casualty....................................................................S-23
Casualty Payment............................................................S-23
CEDEL.......................................................................S-21
Chase Securities............................................................S-35
Class A Initial Principal Amount............................................S-20
Class A Noteholders.........................................................S-21
Class A Percentage..........................................................S-22
Class A Principal Payment...................................................S-22
Class A Target Investor Principal Amount....................................S-22
Class A-1 Initial Principal Amount..........................................S-20
Class A-1 Noteholders.......................................................S-21
Class A-1 Notes.............................................................S-20
Class A-1 Stated Maturity Date..............................................S-21
Class A-2 Initial Principal Amount..........................................S-20
Class A-2 Noteholders.......................................................S-21
Class A-2 Notes.............................................................S-20
Class A-2 Stated Maturity Date..............................................S-21
Class A-3 Initial Principal Amount..........................................S-20
Class A-3 Noteholders.......................................................S-21
Class A-3 Notes.............................................................S-20
Class A-3 Stated Maturity Date..............................................S-21
Class A-4 Initial Principal Amount..........................................S-20
Class A-4 Noteholders.......................................................S-21
Class A-4 Notes.............................................................S-20
Class A-4 Stated Maturity Date..............................................S-21
Code........................................................................S-33
Collection Account..........................................................S-23
CPR.........................................................................S-28
Cumulative Loss Amount......................................................S-23
Delinquency Rate............................................................S-23
Determination Date..........................................................S-21
Deutsche Bank...............................................................S-35
Discount Rate...............................................................S-21
Discounted Present Value of the Leases......................................S-21
Discounted Present Value of the Performing Leases...........................S-21
DTC.........................................................................S-21
Due Period..................................................................S-21
Early Lease Termination.....................................................S-18
Early Termination Lease.....................................................S-18
Eligible Account............................................................S-23
Equipment...................................................................S-13
Euroclear...................................................................S-21
Events of Default...........................................................S-26
Excess Copy Charge..........................................................S-14
Fitch IBCA..................................................................S-11
Initial Principal Amount....................................................S-20
Initial Statistical Principal Amount........................................S-28
Insured Payment.............................................................S-12
Insurer.....................................................................S-10
Interest Accrual Period.....................................................S-22
Interest Payments...........................................................S-22
Interest Rate...............................................................S-21
IOS Capital..................................................................S-7
IRA.........................................................................S-34
IRS.........................................................................S-33
Issuance Date...............................................................S-12
Issuer.......................................................................S-7
Late Payment Rate...........................................................S-25
Lease Payment...............................................................S-23
Lease Receivables...........................................................S-13
Lehman Brothers.............................................................S-35
Lessor......................................................................S-14
Maintenance Charge..........................................................S-14
Moody's.....................................................................S-11
Non-Performing Leases.......................................................S-14
Note Principal Balance......................................................S-12
Noteholders.................................................................S-12
Notes.......................................................................S-20
Originator...................................................................S-7
Outstanding Principal Amount................................................S-24
Outstanding Principal Amounts...............................................S-22
Overcollateralization Balance...............................................S-22
Overcollateralization Floor.................................................S-23
Plan Assets Regulation......................................................S-34
PNC Capital Markets.........................................................S-35
Policy.......................................................................S-7
Preference Amount...........................................................S-13
Principal Payments..........................................................S-22
PTCE........................................................................S-34
Rating Agency...............................................................S-35
Record Date.................................................................S-21
Required Payments...........................................................S-24
Required Reserve Amount.....................................................S-24
Reserve Account.............................................................S-24
S&P.........................................................................S-11
Seller.......................................................................S-7
Servicer.....................................................................S-8
Servicer Advance............................................................S-26
Servicer Events of Default..................................................S-27
Servicing Fee...............................................................S-19
Statistical Class Percentage................................................S-28
Substitute Lease............................................................S-18
Tax Counsel.................................................................S-33
Termination Payment.........................................................S-24
Underwriters................................................................S-35
Warranty Lease..............................................................S-18
    
                                                
                                                
<PAGE>                                          

                                                                       (4/21/99)

Prospectus
================================================================================
                                                                    $825,000,000
IKON Receivables, LLC                                         Lease-Backed Notes
Issuer                                                        Issuable in Series
================================================================================

- --------------------------------------------------------------------------------
You should read the section  entitled "Risk Factors"  starting on page 7 of this
prospectus  and consider these factors before making a decision to invest in the
notes.

The notes of each  series  will be debt solely of the issuer and will be payable
only from the pledged assets of the issuer and any credit  enhancement  for such
series.

Retain this prospectus for future reference.  This prospectus may not be used to
consummate sales of securities unless  accompanied by the prospectus  supplement
relating to the offering of such securities.
- --------------------------------------------------------------------------------

From time to time the issuer may sell a series of its notes that --

o     will represent debt obligations solely of the issuer; and

o     will consist of one or more classes on terms to be determined at the time
      of sale.

The assets backing the notes may consist of any combination of --

o     leases;

o     installment sale contracts;

o     rental stream obligations;

o     monies received relating to the leases, agreements, contracts and
      obligations;

o     funds on deposit in one or more accounts; and

o     one or more forms of credit enhancement.

The terms of your series of notes are described in this prospectus and the
accompanying prospectus supplement.

Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or passed upon the
accuracy or adequacy of this prospectus. Any representation to the contrary is a
criminal offense.

                 The date of this prospectus is April __, 1999.

<PAGE>

                                Table Of Contents

Important Information about this  Prospectus 
and the Accompanying Prospectus Supplement.....................................3
Prospectus Summary.............................................................4
Risk Factors...................................................................7
Where You Can Find More Information...........................................12
The Issuer....................................................................13
The Asset Pools...............................................................13
Management's Discussion and Analysis of Financial Condition...................14
Directors and Executive Officers of the Manager of the Issuer.................14
The Leases....................................................................15
Pool Factors..................................................................18
   
Use of Proceeds...............................................................18
The Originator's Leasing Business.............................................18
The Trustee...................................................................22
Description of the Notes......................................................23
Description of the Transaction Documents......................................29
Legal Aspects of the Lease Receivables........................................35
    
Material Federal Income Tax Consequences......................................37
Ratings.......................................................................41
ERISA Considerations..........................................................41
Plan of Distribution..........................................................42
Legal Opinions................................................................42
Experts.......................................................................42
Index To Financial Statements.................................................43
Index Of Terms................................................................47


                                       2
<PAGE>

                        Important Information about this

              Prospectus and the Accompanying Prospectus Supplement

   
      If the terms of your series of notes vary between this prospectus and the
accompanying prospectus supplement, you should rely on the information in the
prospectus supplement.

      The prospectus supplement for your series of notes will state among other
things:
    

o     the aggregate principal amount, interest rate and authorized denominations
      of the notes;

   
o     specific information concerning the characteristics of the lease
      receivables;
    

o     the terms of any credit enhancement with respect to the notes;

   
o     information concerning any other assets backing the notes, including any
      reserve fund;

o     the final scheduled payment date of the notes;

o     how and when principal is to be paid on the notes on each payment date,
      the timing of the application of principal and the order of priority of
      the applications of the principal to the respective classes of such notes;
    

o     the federal income tax characterization of the notes;

o     the terms of any subordination relating to the notes;

o     the terms of any cross-collateralization relating to the notes;

o     the terms of any redemptions and the related redemption prices relating to
      the notes;

o     servicing terms relating to the notes;

   
o     the presence of any prefunding feature relating to the notes;

o     the length and terms of any revolving period relating to the notes; and

o     additional information on the plan of distribution of the notes.
    


                                       3
<PAGE>

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

                               Prospectus Summary

o     This summary highlights select information from this prospectus and does
      not contain all of the information that you need to consider in making
      your investment decision. To understand all of the terms of the offering
      of the notes, read carefully this entire prospectus and the accompanying
      prospectus supplement.

   
o     This summary provides an overview of calculations, cash flows and other
      information to aid your understanding. To understand all of the terms of
      the offering, carefully read this entire document and, in particular, the
      full description of these calculations, cash flows and other information
      in this prospectus.

                               Lease-Backed Notes
                               Issuable in Series
    

Issuer

IKON Receivables, LLC, a Delaware limited liability company.

Originator

IOS Capital, Inc., a Delaware corporation formerly known as IKON Capital Inc.
and a wholly-owned subsidiary of IKON Office Solutions, Inc.

Seller

IKON Receivables-1, LLC, a Delaware special purpose limited liability company.

Servicer

The servicer will be IOS Capital unless otherwise specified in the related
prospectus supplement.

Trustee

For any series of notes, the trustee named in the related prospectus supplement.

The Notes

   
o The notes of each series will be secured solely by office equipment leases or
contracts and related assets. The assets will be pledged by the issuer to a
trustee under an indenture for the benefit of noteholders of that series.
    

o The transaction documents relating to each series of notes will describe the
rights of each of the related classes of notes to the funds derived from the
related asset pool.

o The notes are fixed income securities, having a principal balance and a
specified interest rate.

   
o Each class of notes may have a different interest rate, which may be a fixed
or floating interest rate. The related prospectus supplement will specify the
interest rate for each series or class of notes, or the initial interest rate
and the method for determining subsequent changes to the interest rate.
    

o A series may include one or more classes of notes which are:

      o     stripped of regular interest payments and entitled only to principal
            distributions, with disproportionate, nominal or no interest
            distributions; or

      o     stripped of regular principal payments and entitled only to interest
            distributions, with disproportionate, nominal or no principal
            distributions.

o A series of notes may include two or more classes of notes with different
terms including different interest rates and different timing, sequential order
or priority of payments, amount of principal or interest or both.

o A series may provide that distributions of principal or interest or both on
any class may be made:

      o     upon the occurrence of specified events;

      o     in accordance with a schedule or formula; or

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


                                       4
<PAGE>

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

      o     on the basis of collections from designated portions of the related
            asset pool.

o Any series may include one or more classes of notes which will not distribute
accrued interest but rather will add the accrued interest to the note principal
balance, or nominal balance, in the manner described in the related prospectus
supplement.

o A series may include one or more other classes of notes that are senior to one
or more other classes of notes in respect of distributions of principal and
interest and allocations of losses on the related asset pool.

The Asset Pools

o As specified in the related prospectus supplement, the pledged pool of assets
securing a series of notes may consist of:

   
      o     leases which may include any combination of leases, leases intended
            as security agreements, installment sale contracts or rental stream
            obligations, together with certain monies due on these leases and
            agreements and related guarantees;

      o     interests other than ownership interests in the underlying equipment
            and related property, together with the proceeds from disposal of
            the equipment, if any;
    

      o     amounts held in any collection, reserve, prefunding or other
            accounts established pursuant to the transaction documents;

      o     proceeds and recoveries on insurance policies and the disposition of
            repossessed equipment;

   
      o     credit enhancement for an asset pool or any class of notes; and

      o     interest earned on certain short-term investments. 
    

o If the related prospectus supplement specifies, the trustee may acquire
additional leases and equipment during a specified pre-funding period following
the issuance of the notes from monies in a pre-funding account.

   
o If the related prospectus supplement specifies, the notes may have a revolving
period. During a revolving period, the issuer may acquire additional leases and
interests in equipment from the proceeds of payments on existing lease payments.
The notes may not pay principal during this period.

Payment Date
    

As described in the related prospectus supplement, the notes will pay principal
and/or interest on specified dates. Payment dates will occur monthly, quarterly,
or semi-annually.

   
Due Period

The calendar month preceding the month in which a payment date occurs is the due
period. As the related prospectus supplement will more fully describe, the
servicer will remit collections received in respect of the due period to the
trustee prior to the related payment date. The collections may be used to fund
payments to noteholders on such payment date or to acquire additional lease
receivables.
    

Record Date

The related  prospectus  supplement  will describe a date  preceding the payment
date,  as of which the issuer or its paying  agent will fix the  identity of the
holders of the notes.  Noteholders  whose identities are fixed on this date will
receive payments on the next succeeding payment date.

   
Registration of Notes

The issuer will initially issue the notes as global notes registered in the name
of Cede & Co. as nominee of The Depository Trust Company, or another nominee.
Noteholders will not receive definitive notes representing their interests,
except in certain limited circumstances described in the related prospectus
supplement.

Credit Enhancement

o As described in the related prospectus supplement, credit enhancement for an
asset pool or any class of notes may include any one or more of the following:
    

      o     a policy issued by an insurer specified in the related prospectus
            supplement;

      o     overcollateralization;

      o     subordination of certain classes of notes;

      o     a reserve account;

      o     letters of credit;

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


                                       5
<PAGE>

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

      o     credit or liquidity facilities;

      o     third party payments or other support; and

      o     cash deposits or other similar arrangements.

o The prospectus supplement will describe any limitations and exclusions from
coverage.

Optional or Mandatory Termination

   
o Under the circumstances described in this prospectus and the related
prospectus supplement, the servicer, the seller, the issuer or other entities
may, at their respective options, cause the early retirement of a series of
notes at the price or prices indicated in the related prospectus supplement.

o The related prospectus supplement may describe circumstances under which the
issuer, servicer or other entities will be required to retire early all or any
portion of a series of notes. An indenture may require these parties to solicit
competitive bids for the purchase of the related asset pool or otherwise.
    

Tax Considerations

   
For federal income tax purposes, Dewey Ballantine LLP, special tax counsel to
the issuer, will render an opinion upon issuance of a series of notes that the
notes will be treated as debt and the issuer will not be treated as an
association (or publicly traded partnership) taxable as a corporation. You
should consult your tax advisors.
    

ERISA Considerations

Subject to the considerations and conditions described under "ERISA
Considerations" in this prospectus and the related prospectus supplement,
pension, profit-sharing or other employee benefit plans, as well as individual
retirement accounts and certain types of Keogh Plans may purchase the notes. You
should consult with your counsel regarding the applicability of the provisions
of ERISA before purchasing a note.

Ratings

o The issuer will not issue the notes  unless a rating  agency rates them in one
of the four highest rating categories.

o You must not assume that the rating agency will not lower, qualify or withdraw
its rating.

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


                                       6
<PAGE>

                                  Risk Factors

You should carefully consider, among other things, the following risk factors
before deciding to invest in the notes offered by this prospectus.

You May Not Be Able           There is currently no public market for the notes.
to Sell Your Notes            If no public market develops, you may not be able
                              to sell your notes. The underwriters expect to   
                              make a market in the notes but they are not      
                              required to do so. There is no assurance that any
                              market will be created or, if created, will      
                              continue.                                        
                                          
   
Prepayments  and  Related     In the case of notes purchased at a discount, you 
Reinvestment May Reduce       should consider the risk that slower than  
Your Yield                    anticipated rates of prepayments on the leases 
                              could result in an actual yield that is less than
                              the anticipated yield. Conversely, you should    
                              consider the risk that in the case of notes     
                              purchased at a premium, a faster than the       
                              anticipated rate of prepayments could result in an
                              actual yield that is less than the anticipated    
                              yield.                                            
    

                              Be aware that you bear the risk of reinvesting
                              unscheduled distributions resulting from
                              prepayments of the notes.

                              The rate of payment of principal is unpredictable
                              because the rate on the notes will depend on,
                              among other things, the rate of payment on the
                              underlying leases. In addition to the normally
                              scheduled payments on the leases, payments may
                              come from a number of different sources, including
                              the following:

                              o     prepayments permitted by the servicer;

                              o    payments as a result of leases which are 
                                   defaulted;

                              o    payments as a result of leases accelerated by
                                   the servicer;

                              o    payments due to loss, theft, destruction or 
                                   other casualty; and

                              o     payments upon repurchases by IOS Capital on
                                    account of a breach of representations and
                                    warranties.

   
                              Subject to limitations, IOS Capital may elect to
                              reinvest the proceeds of a lease which has been
                              partially or fully repaid or upgraded in one or
                              more additional leases and to substitute leases
                              for defaulted, repurchased or modified or adjusted
                              leases. Reinvestments and substitutions may affect
                              the rate or amount of payments on the leases as a
                              whole, the rate at which funds are distributed on
                              the notes and the yield to noteholders.

                              The rate of early terminations of leases due to
                              prepayments and various non-payments may be
                              influenced by a variety of economic and other
                              factors. For example, adverse economic conditions
                              and natural disasters such as floods, hurricanes,
                              earthquakes and tornadoes may affect prepayments.
    


                                       7
<PAGE>

   
No Ownership  Interest in     Neither the issuer nor the trustee for the benefit
the Equipment;  Certain       of noteholders will have any ownership interest in
Security  Interests are       any equipment, including any residual interest in 
Not Perfected and Other       the equipment at the end of the related lease     
Creditors May Have Rights     term. Also, IOS Capital has not filed and will not
to the  Equipment             file financing statements to perfect any security 
                              interest it may have in any of the equipment. 
                              Although any security interest of IOS Capital in  
                              the equipment will be assigned by IOS Capital to  
                              the seller and by the seller to the issuer, none  
                              of IOS Capital, the seller, the issuer nor the    
                              trustee will have a perfected security interest in
                              the equipment. The lack of a perfected security   
                              interest in the equipment may result in other     
                              creditors of the related lessees acquiring rights 
                              in the equipment superior to those of the issuer  
                              or the trustee and may adversely affect the       
                              ability of the issuer or the trustee on behalf of 
                              noteholders to recover any monies on the equipment
                              following a lease default. This could reduce the  
                              funds available to pay the notes. Accordingly,    
                              noteholders should not rely on the sale, release  
                              or other disposition of any leased equipment for  
                              payment on the notes.                             

State Laws and Other          State laws impose requirements and restrictions   
Factors May Impede            and Affect the on foreclosure sales and obtaining
Recovery Efforts              deficiency judgments and may prohibit, limit or   
and Affect the Ability        delay repossession and sale of equipment to
of the Issuer to Recoup       recover losses on non-performing leases. 
the Full Amount
Due on the Leases                                                               
    

                              Additional factors that may affect the issuer's
                              ability to recoup the full amount due on a lease
                              include:

   
                              o     the issuer's lack of any ownership interest 
                                    in any of the equipment;

                              o     the issuer's failure to file financing
                                    statements to perfect its security interest 
                                    in equipment against a lessee;
    

                              o     depreciation;
 
                              o     obsolescence;

   
                              o     damage or loss of any item of equipment; and
    

                              o     the application of federal and state 
                                    bankruptcy and insolvency laws.
    
                              As a result, the noteholders may be subject to
                              delays in receiving payments and losses.

Possession of the Leases      Any insolvency by the issuer, the servicer, the   
by and the Insolvency of      originator or the seller, while in possession of  
the Issuer, Originator,       the leases may result in competing claims to      
Seller or Servicer May        ownership or security interests in the leases     
Result in Reduced or          which could result in delays in payments on the   
Delayed Payments to           notes, losses to the noteholders or an            
Noteholders                   acceleration of the repayment of the notes.   


                                        8
<PAGE>

   
Commingling of Funds with     If bankruptcy or reorganization proceedings are   
IOS Capital May Result in     commenced with respect to the servicer, any funds 
Reduced or Delayed            then held by the servicer may be unavailable to   
Payments to Noteholders       noteholders. If those funds are not transferred to
                              the trustee, as required by the indenture,   
                              payments to noteholders could be delayed or  
                              reduced if the servicer becomes bankrupt or       
                              insolvent.                                        

Insolvency  of IOS Capital    In some circumstances, a bankruptcy of IOS Capital
or IKON Receivables-1,        or IKON Receivables-1, LLC may reduce payments to 
LLC May Reduce Payments       noteholders. IOS Capital and IKON Receivables-1,  
to   Noteholders              LLC believe that each contribution of the leases
                              should be treated as an absolute and unconditional
                              assignment.                                       

                              However, in the event of an insolvency of IOS
                              Capital or IKON Receivables-1, LLC, a court or
                              bankruptcy trustee could attempt to:

                                   o    recharacterize the contribution of the
                                        related leases by IOS Capital to IKON
                                        Receivables-1, LLC as a loan from IKON
                                        Receivables-1, LLC to IOS Capital
                                        secured by a pledge of the leases; or

                                   o    recharacterize the contribution of the
                                        related leases by IKON Receivables-1,
                                        LLC to the issuer as a loan from the
                                        issuer to IKON Receivables-1, LLC
                                        secured by a pledge of the leases; or

                                   o    consolidate the assets of the issuer
                                        with those of IOS Capital because IOS
                                        Capital will indirectly own all of the
                                        membership interests in the issuer; or

                                   o    consolidate the assets of the issuer
                                        with those of IKON Receivables-1, LLC
                                        because IKON Receivables-1, LLC will own
                                        all of the membership interests in the
                                        issuer.

                              If either recharacterization or consolidation were
                              successful, the bankruptcy trustee could repudiate
                              any leases that are considered to be operating
                              leases for bankruptcy law purposes and all
                              obligations relating to such operating leases. An
                              attempt to recharacterize the transactions, even
                              if unsuccessful, could result in delays in
                              payments to you. If either attempt were
                              successful, the notes would be accelerated, and
                              the trustee's recovery on your behalf could be
                              limited to the then current value of the leases or
                              the underlying equipment. Consequently, you could
                              lose the right to future payments and you may not
                              receive your anticipated principal and interest on
                              the notes.

                              Although IOS Capital and IKON Receivables-1, LLC
                              both believe that the contribution of the leases
                              should be treated as an absolute and unconditional
                              assignment, the leases will be treated as assets
                              of IOS Capital for tax purposes. This treatment of
                              the assets might increase the risk of
                              recharacterization of the transfer.

Transfer of  Servicing        If IOS Capital were to cease servicing the leases,
May Delay Payments to         delays in processing payments on the leases and   
Noteholders                   information regarding lease payments could occur. 
                              This could delay payments to the noteholders. 
    
 

                                       9
<PAGE>

Default or  Insolvency        If lessees default on the leases, lease payments  
of Lessees May Reduce         will decrease and funds available for payment to  
Payments to  Noteholders      you will be reduced.  

   
No Recourse Against           There is no recourse against any affiliates of the
Affiliates of the Issuer      issuer. The notes represent debt of the issuer 
                              payable solely from the related asset pool and any
                              applicable credit enhancement. If the lease 
                              payments, any other assets pledged to secure the 
                              notes and any applicable credit enhancement are 
                              insufficient to pay the notes in full, you have no
                              rights to obtain payment from IOS Capital or any 
                              of its affiliates other than the issuer. The 
                              issuer is a limited liability company with limited
                              assets.    
 
Losses and  Delinquencies     We cannot guarantee that the delinquency and loss 
on the Leases May Differ      levels of leases in the asset pools will          
From the  Originator's        correspond to the historical levels the originator
Historical  Loss and          experienced on its equipment lease portfolio.     
Delinquency Levels            There is a risk that delinquencies and losses  
                              could increase or decline significantly for    
                              various reasons including:                     
                                        
                              o     changes in the federal income tax laws; or

                              o     changes in the local, regional or national 
                                    economies.

Risks Associated with         The originator is faced with the task of
Year 2000 Compliance          completing its goals for compliance in connection
                              with the year 2000 issue. The year 2000 issue is
                              the result of certain computer programs being
                              written using two digits to define the applicable
                              year. Any computer programs that have
                              time-sensitive software may recognize a date using
                              "00" as the year 1900 rather than the year 2000.
                              Any such occurrence could result in major computer
                              system failure or miscalculations. Although the
                              originator reasonably believes that its servicing
                              system will be year 2000 compliant prior to the
                              year 2000, it is presently engaged in various
                              procedures to determine if its computer systems
                              and software, and those of its material suppliers,
                              customers, brokers and agents will be year 2000
                              compliant.

                              If the originator, any affiliate or any of their
                              suppliers, customers, brokers or agents do not
                              successfully and timely achieve year 2000
                              compliance, the originator's performance of its
                              obligations under the transaction documents,
                              including servicing of the leases could be
                              adversely affected. This could result in delays in
                              payments and in processing payments on the leases
                              and could cause a delay in distributions to you.

The Addition and              If a significant number of leases are added or    
Substitution of Leases        replaced, this could affect the rate at which     
May Adversely  Affect         funds are distributed on the notes and decrease  
Cashflow and May Decrease     the yield to noteholders. The transaction        
the Yield on the Notes        documents will permit IOS Capital under certain
                              circumstances, to substitute or add qualifying 
                              leases. The addition or substitution of leases may
                              include leases that have different payment due    
                              dates, installment amounts and maturity dates than
                              the existing or substituted leases. 

                              IOS Capital may only add or substitute leases that
                              meet qualifying characteristics and conditions.
                              The ability of IOS Capital to acquire such leases
                              depends upon its ability to originate enough
                              leases that meet the specified eligibility
                              criteria. This may be affected by a variety of
                              social and economic factors, including interest
                              rates, unemployment levels, the rate of inflation
                              and public perception of economic conditions
                              generally. The addition or substitution of leases
                              could increase the geographic, equipment
    


                                       10
<PAGE>

   
                              or other concentrations of the related asset pool.
                              Consequently, any adverse economic or social
                              factors that particularly affect a particular
                              geographic area, certain types of equipment or
                              other concentrations of leases in the related
                              asset pool may adversely affect the performance of
                              the asset pool, which, in turn, could affect the
                              rating of the notes.
                              
Technological Obsolescence    If technological advances relating to office      
of Equipment  May  Reduce     equipment cause leased equipment to become        
Value of Collateral           obsolete, the value of the equipment will      
                              decrease. This will reduce the amount of monies 
                              recoverable should the equipment be sold following
                              a lease default and you may not recover the full  
                              amount due on your notes.                         
    


                                       11
<PAGE>

                       Where You Can Find More Information

   
      The issuer or the servicer will file with the SEC all required annual,
quarterly and special reports, proxy statements and other information about the
notes. You can read and copy these documents at the public reference facility
maintained by the SEC at Judiciary Plaza, 450 Fifth Street, NW, Room 1024,
Washington, DC 20549. You can also copy and inspect such reports, proxy
statements and other information at the following regional offices of the SEC:
    

          New York Regional Office           Chicago Regional Office
          Seven World Trade Center           Citicorp Center
          Suite 1300                         500 West Madison Street, Suite 1400
          New York, NY  10048                Chicago, Illinois 60661

      Please call the SEC at 1-800-SEC-0330 for further information on the
public reference rooms. SEC filings are also available to the public on the
SEC's web site at http://www.sec.gov.

   
      The SEC allows us to "incorporate by reference" the information we file
with it, which means that we can disclose important information to you by
referring you to those documents. The information incorporated by reference is
considered to be part of this Prospectus. Information that we file later with
the SEC will automatically update the information in this Prospectus. In all
cases, you should rely on the later information over different information
included in this Prospectus or the Prospectus Supplement. We incorporate by
reference any future annual, monthly and special SEC reports and proxy materials
filed by or on behalf the issuer until we terminate our offering of the notes.
    

      We filed a registration statement relating to the notes with the SEC. This
Prospectus is part of the registration statement but the registration statement
includes additional information. As a recipient of this Prospectus, you may
request a copy of the registration statement and any document we incorporate by
reference, except exhibits to the documents (unless the exhibits are
specifically incorporated by reference), at no cost, by writing or calling us
at:

                                IOS Capital, Inc.
                                1738 Bass Road
                                P.O. Box 9115
                                Macon, GA 31208
                                (912) 471-2300

   
      You should rely only on the information incorporated by reference or
provided in this prospectus or the accompanying Prospectus Supplement. We have
not authorized anyone else to provide you with different information. You should
not assume that the information in this Prospectus is accurate as of any date
other than the date on the cover page of this Prospectus or the accompanying
Prospectus Supplement.

      You can find a listing of the pages where capitalized terms are defined
under "Index of Terms" beginning on page 47 in this Prospectus.
    


                                       12
<PAGE>

                                   The Issuer

   
      IKON Receivables, LLC (the "Issuer") is a Delaware limited liability
company all of the membership interests in which will be held by IKON
Receivables-1, LLC, a special purpose Delaware limited liability company (the
"Seller"). All of the membership interests in the Seller will, in turn, be held
by IOS Capital, Inc. ("IOS Capital" or the "Originator"). The Issuer was
organized for the limited purpose of engaging in the transactions described
herein and any activities incidental to and necessary or convenient for the
accomplishment of such purposes and is restricted by its organizational
documents and certain agreements from engaging in other activities. In addition,
its organizational documents and certain agreements require it to operate in a
manner such that it should not be consolidated in the bankruptcy estate of the
Originator or its affiliates in the event that one of them becomes subject to
bankruptcy or insolvency proceedings. The Issuer's address is 501 Silverside
Road, Suite 28, Wilmington, Delaware 19809.

      The Issuer will from time to time sell a series of Notes consisting of one
or more classes on terms to be determined at the time of sale and described in a
related Prospectus Supplement. The Notes of each series will be secured solely
by the related Asset Pool (as defined herein). The Issuer does not have, nor is
it expected in the future to have, any significant assets other than the Asset
Pools. The servicer of any Asset Pool relating to any series of Notes may be IOS
Capital or another affiliate of the Issuer (IOS Capital or such other servicer,
in its capacity as servicer, the "Servicer").

      The Issuer will pledge its interests in an Asset Pool to a Trustee in
respect of the related series of Notes pursuant to an Indenture between the
Issuer and such Trustee.

      The balance sheet of the Issuer at April 6, 1999 is attached as Exhibit 1
hereto.
    

                                 The Asset Pools

   
      The Notes of each series will be secured by a segregated pool of equipment
leases or contracts and related assets (an "Asset Pool"). The property
comprising each Asset Pool may include (i) a pool of leases, which may include
any combination of leases, leases intended as security agreements, installment
sale contracts or rental stream obligations (each, a "Lease"), (ii) certain
monies due under the Leases on or after a specified date (the "Cut-off Date"),
(iii) monies held from time to time in one or more accounts established and
maintained pursuant to the related Transaction Documents (as defined herein),
(iv) the Seller's interests (other than ownership interests) in the underlying
equipment and related property relating to such pool of Leases (such equipment
and related property, the "Equipment"), (v) the rights of the Issuer under the
Assignment and Servicing Agreement (as defined herein) relating to the Asset
Pool and (vi) investment earnings on certain accounts created under the related
Indenture. The Leases, including the Issuer's interest in the underlying
equipment and other property relating to the Leases, in an Asset Pool are
referred to as the "Lease Receivables."

      The Issuer will not have and the Asset Pools will not include any residual
interest in any Equipment after the related Lease has been paid in full.

      The Equipment generally will be limited to personal property which is
leased or financed by the Originator to lessees (each a "Lessee" and,
collectively, "Lessees") pursuant to Leases which either are "chattel paper" (as
defined in the Uniform Commercial Code) or are Leases that are not treated
materially differently from "chattel paper" for purposes of title transfer,
security interests or remedies on default.

      The Lease Receivables will be acquired by the Seller from the Originator
under an Assignment and Servicing Agreement among the Seller, the Originator and
the Issuer (the "Assignment and Servicing Agreement"). Contemporaneously, the
Lease Receivables will be transferred by the Seller to the Issuer pursuant to
the Assignment and Servicing Agreement. The Leases included in an Asset Pool
will be selected from Leases held by the Originator based on the criteria
described under "The Leases--Eligible Leases."
    


                                       13
<PAGE>

   
      On or prior to the date of issuance of the Notes of any series to the
holders of Notes, the Issuer will form an Asset Pool by (i) acquiring Lease
Receivables pursuant to the related Assignment and Servicing Agreement and (ii)
entering into an Indenture with the Trustee, relating to the issuance of the
Notes.

      The Leases in each Asset Pool will have been originated by the Originator
or acquired by the Originator in accordance with the Originator's specified
underwriting criteria. The material underwriting criteria applicable to the
Leases are described under "Originator's Leasing Business."

           Management's Discussion and Analysis of Financial Condition

      As of the date of this Prospectus, the Issuer has no operating history.
The net proceeds of the sale of the Notes will be used to fund any applicable
reserve or other accounts and to make distributions to the owner of the Issuer.
See "Use of Proceeds." The Issuer is prohibited by its Limited Liability Company
Agreement from engaging in business other than (i) the purchase of equipment
leases and Lease Receivables from IOS Capital and its affiliates, (ii) the
issuance of notes collateralized by its assets and (iii) engaging in acts
incidental, necessary or convenient to the foregoing and permitted under
Delaware law. The Issuer's ability to incur, assume or guaranty indebtedness for
borrowed money is also restricted by its Limited Liability Company Agreement to
only such activities that relate to the Lease Receivables.
    

          Directors and Executive Officers of the Manager of the Issuer

   
      The following table sets forth the executive officers and directors of
IKON Receivables Funding Inc., the manager of the Issuer ("Manager"), and their
ages and positions as of April __, 1999. Because the Issuer is organized as a
special purpose company and will be largely passive, it is expected that the
officers and directors of the Manager will participate in the management of the
Issuer only to a limited extent. Most of the actions related to maintaining and
servicing the assets will be performed by the Servicer.

- --------------------------------------------------------------------------------
Name                         Age            Position
- --------------------------------------------------------------------------------
Robert McLain                 73            President & Director
Patricia Donato               35            Secretary & Director
Joseph Churchman              62            Director
Robert C. Campbell            41            Director
Robert W. Grier               40            Director
Karin M. Kinney               38            Secretary
Thomas Sheehan                39            Treasurer

      Robert K. McLain has served as Director since being elected on January 20,
1999. Mr. McLain joined the Alco Standard Corporation in 1972 and served in
various positions including Assistant Corporate Controller, Controller and Vice
President until his retirement from the Company in 1991. From the time he
retired from Alco until September 30, 1998, he organized and managed Delaware
investment companies, which include subsidiaries of IKON Office Solutions, Inc.
and Unisource Worldwide, Inc., on a part-time basis.

      Patricia A. Donato has served as Director since being elected on January
20, 1999. Ms. Donato joined the Alco Standard Corporation as a Tax Coordinator
in 1988. Since January 1991, she has served as Office Manager, and subsequently,
Controller, for investment companies in Delaware, which include subsidiaries of
IKON Office Solutions, Inc. and Unisource Worldwide, Inc.

      Joseph B. Churchman has served as Director since being elected on January
20, 1999. Mr. Churchman joined Alco Standard Corporation in 1975 as Corporate
Accounting Manager. He subsequently served as Manager of Alco's Data Services
and as President of Alco Health Services, now known as Amerisource, until his

    

                                       14
<PAGE>

   
retirement in 1988. Currently, Mr. Churchman is a business consultant and serves
as a director of several Delaware investment companies.

      Robert C. Campbell has served as Director since being elected on April 9,
1999. Mr. Campbell, the Co-founder and Managing Director of Entity Services
Group, L.L.C., advises corporations on structural and tax ramifications arising
from their holding companies. Mr. Campbell, a Certified Public Accountant, has
also served as a Tax Manager at KPMG LLP where he advised corporate clients on
tax planning and compliance issues. Prior to joining KPMG LLP, Mr. Campbell
worked at the captive-finance subsidiary of Sears Roebuck & Co.

      Robert W. Grier has served as Director since being elected on April 9,
1999. Presently, Mr. Grier is Executive Vice President of Entity Services Group,
L.L.C. Mr. Grier has previously served as a Senior Tax Manager at KPMG LLP,
where he advised companies, ranging from closely-held to multi-national
corporations, on compliance and tax planning issues. Prior to joining KPMG LLP,
Mr. Grier was employed by Simon, Master & Sidlow, P.A., a Wilmington accounting
firm.
    

      Karin M. Kinney has served as Secretary of IKON Office Solutions, Inc.
since 1996 and as Corporate Counsel since 1994. From 1987 through 1994, Ms.
Kinney served as Counsel.

   
      Thomas Sheehan has served as Director of Financial Accounting, Planning &
Analysis for IKON Office Solutions, Inc. from December 1998 to the present.
Prior to assuming his current position, Mr. Sheehan served as Director of
Operational Support, Planning & Analysis from November 1996 through December
1998, Director of Financial Accounting from March 1994 through November 1996,
and Senior Manager, Advisory Services-Domestic from November 1993 through March
1994. Before joining IKON Office Solutions, Inc., Mr. Sheehan served as an
Atlanta-Regional Controller for Unijax Sloan, a Philadelphia-Assistant
Controller for Garrett-Buchanan Co. and a Valley Forge-Manager, Group Accounting
for Paper Corporation of America.

                                   The Leases

      Information with respect to the Lease Receivables in each Asset Pool will
be set forth in the related Prospectus Supplement, including the composition of
such Lease Receivables and the distribution of such Lease Receivables by
equipment type, payment frequency and Discounted Present Value of the Leases (as
defined herein) as of the applicable Cut-Off Date. As of the date of issuance of
the Notes of any series, no more than 5% of the Lease Receivables in the related
Asset Pool (as measured by Discounted Present Value of the Leases) will deviate
from the characteristics of the Lease Receivables described in the related
Prospectus Supplement.

Eligible Leases

      All Leases have been originated or acquired in the ordinary course of the
Originator's business and comply with the Originator's credit and collections
policies. In addition, the following eligibility requirements apply or will
apply to all Leases on or prior to the related Cut-Off Date (collectively,
"Eligible Leases"):

            (i) The Leases are valid and enforceable, and unconditionally
      obligate the Lessee to make periodic Lease Payments (as defined herein)
      (including taxes);

            (ii) The Leases are noncancellable by the Lessee and do not contain
      early termination options (except for Leases which contain early
      termination or prepayment clauses that require the Lessee to pay all
      remaining scheduled payments under such Lease upon early termination or
      prepayment);

            (iii) All payments payable under the Leases are absolute,
      unconditional obligations of the Lessees;

            (iv) All of the Leases require the Lessee or a third party to
      maintain the Equipment in good working order, to bear all the costs of
      operating the Equipment, including taxes and insurance relating thereto;
    


                                       15
<PAGE>

   
            (v) The Leases do not materially violate any U.S. or state laws;

            (vi) In the event of a Casualty (as defined herein), the Lessee is
      required to pay at a minimum the outstanding principal or net book value
      of the Leases and any applicable make-whole premium;

            (vii) The Leases have been transferred to the Issuer free and clear
      of any liens and are assignable without prior written consent of the
      Lessee;

            (viii) The Leases are U.S. dollar-denominated and the lessor and
      each Lessee are located in the United States;

            (ix) The Lease is not a consumer lease;

            (x) No more than three percent (3%) of the Leases in any Asset Pool
      will consist of Leases with government entities as the obligor;

            (xi) The Lease is not subject to any guaranty by the Lessor or
      Originator but may be subject to the guaranty of others;

            (xii) No adverse selection was used in selecting the Lease for
      transfer to the Issuer;

            (xiii) The Lessee has represented to the Originator that it has
      accepted the Equipment;

            (xiv) The Lessee is not a subject of an insolvency or bankruptcy
      proceeding at the time of the transfer;

            (xv) The Leases are not Non-Performing Leases (as defined herein);
      and

            (xvi) Each Lease is not more than 61 days past due at time of
      transfer to the Issuer.

Accounting Characteristics

      The Leases consist of finance leases for accounting purposes. In a finance
lease, the lessor transfers substantially all benefits and risks of ownership of
the underlying equipment to the lessee. In accordance with Statement of
Financial Accounting Standards No. 13, a lease is classified as a finance lease
if the collectibility of lease payments are reasonably certain and it meets one
of the following criteria: (1) the lease transfers title and ownership of the
equipment to the lessee by the end of the lease term; (2) the lease contains a
bargain purchase option; (3) the lease term at inception is at least 75% of the
estimated life of the equipment; or (4) the present value of the minimum lease
payments is at least 90% of the fair market value of the equipment at inception
of the lease.

      Although the Leases are finance leases for accounting purposes, some or
all of the Leases may be considered operating or non-finance leases for tax,
bankruptcy law or other purposes.

Discounted Present Value

      The discounted present value of the Leases (the "Discounted Present Value
of the Leases"), at any given time, will equal the future remaining scheduled
payments (not including delinquent amounts, excess copy charges and maintenance
charges) from the Leases (including Non-Performing Leases), discounted at the
rate specified in the related Prospectus Supplement (the "Discount Rate"). The
discounted present value of the Performing Leases (the "Discounted Present Value
of the Performing Leases") equals the Discounted Present Value of the Leases,
reduced by all future remaining scheduled payments on the Non-Performing Leases
(not including delinquent amounts and maintenance charges), discounted at the
Discount Rate. The Discounted Present Value of the Leases in respect of each
Asset Pool as of the initial Cut-Off Date, calculated at the Discount Rate, will
be specified in the related Prospectus Supplement.
    


                                       16
<PAGE>

   
      In connection with all calculations required to be made pursuant to an
Indenture or an Assignment and Servicing Agreement with respect to the
determination of the Discounted Present Value of the Leases at any given time,
it will be assumed that:

            (i) Lease Payments are due on the last day of the period from and
      including the first day of each calendar month to and including the last
      day of the calendar month immediately preceding the related Payment Date;

            (ii) Lease Payments are discounted on a monthly basis using a 30-day
      month and a 360-day year; and

            (iii) Lease Payments are discounted to the last day of the calendar
      month prior to the relevant calculation date.

      In addition, each Indenture and Assignment and Servicing Agreement will
provide that any calculation of future remaining scheduled payments made on or
with respect to any date will be calculated after giving effect to any payments
received prior to the date of that calculation to the extent such payments
relate to scheduled payments due and payable with respect to the related Due
Period (as defined herein) and all prior Due Periods.

Delinquencies and Gross Losses

      Information relating to the Originator's delinquency and gross loss
experience with respect to leases it has originated or acquired will be set
forth in the related Prospectus Supplement. This information may include, among
other things, the experience with respect to all leases in the Originator's
portfolio during specified periods, including leases not included in any Asset
Pool and leases which may not meet the criteria for selection as a Lease
Receivable for an Asset Pool. There can be no assurance that the delinquency,
repossession and net loss experience on any Asset Pool will be comparable to the
Originator's prior experience.

Maturity and Prepayment Considerations

      If a Lease permits a prepayment, the amount of the prepayment, together
with accelerated payments resulting from defaults, will, subject to the use of
those monies to acquire additional or substituted leases pursuant to the terms
of the applicable Transaction Documents, shorten the weighted average life of
the pool of Lease Receivables and the weighted average life of the Notes. The
rate of prepayments on the Lease Receivables may be influenced by a variety of
economic, financial and other factors. In addition, under certain circumstances,
the Originator will be obligated to reacquire Lease Receivables from the Issuer
pursuant to the applicable Transaction Documents as a result of breaches of
representations and warranties. Any reinvestment risks resulting from a faster
or slower amortization of the Notes, which results from prepayments, will be
borne entirely by the Noteholders.
    

Acquisition of Lease Receivables

      The Lease Receivables underlying the Notes will be acquired pursuant to an
Assignment and Servicing Agreement (i) by the Seller from the Originator and
(ii) by the Issuer from the Seller.

   
      The Issuer expects that each Lease Receivable so acquired will have been
originated or acquired by the Originator in accordance with the underwriting
criteria specified herein and sold to the Seller. See "The Originator's Leasing
Business - Credit Policies and Loss Experience" herein. Pursuant to the
Assignment and Servicing Agreement, the Originator will make certain
representations and warranties to the Seller in respect of the related Lease
Receivables and the benefit of such representations and warranties will be
    


                                       17
<PAGE>

   
assigned to the Issuer pursuant to the Assignment and Servicing Agreement. The
Issuer will assign all its rights under the Assignment and Servicing Agreement
to the Trustee for the benefit of the Noteholders with the result that the
Originator will be liable to the Issuer and the Trustee for defective or missing
documents or an uncured breach of the Originator's representations or
warranties.
    

                                  Pool Factors

   
      A Noteholder's portion of the aggregate outstanding principal balance of
the related Class of Notes is the product of (i) the original outstanding
principal amount of such Noteholder's Notes and (ii) the applicable Pool Factor.
The "Pool Factor" for each Class of Notes will be a seven-digit decimal, which
the Servicer will compute on each determination date prior to each distribution
with respect to such Class of Notes, indicating the remaining outstanding
principal balance of such Class of Notes as of the applicable payment date (the
"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.

      The Noteholders of record will receive reports on or about each Payment
Date concerning the payments received on the Lease Receivables, the balance of
Leases in the Asset Pool, the Pool Factor and various other items of
information. In addition, Noteholders of record during any calendar year will be
furnished information for tax reporting purposes not later than the latest date
permitted by law.

                                 Use of Proceeds

      The net proceeds from the sale of the Notes of each series will be used to
fund any applicable reserve or other accounts and to make distributions by the
Issuer to the Seller and by the Seller to the Originator.
    

                        The Originator's Leasing Business

   
      The Originator, formerly known as IKON Capital, Inc., was formed in 1987
to provide lease financing to customers of IKON Office Solutions, Inc. ("IKON
Office Solutions"). The Originator is a wholly-owned subsidiary of IKON Office
Solutions. The Originator's corporate headquarters are located at 1738 Bass
Road, Macon, Georgia 31210. The Originator's securities are registered under the
Securities Exchange Act of 1934, as amended (the "1934 Act") and the Originator
is subject to the reporting requirements of the 1934 Act and, in accordance
therewith, files reports and other information with the Securities and Exchange
Commission (the "Commission"). The Originator filed an Annual Report on Form
10-K for the fiscal year ended September 30, 1998 and a Quarterly Report on Form
10-Q for the three-month period ended December 31, 1998. A copy of the reports,
including the exhibits thereto, are available to the public on the SEC's web
site at http://www.sec.gov. Requests for copies or other information should be
directed to IOS Capital, Inc., 1738 Bass Road, Macon, Georgia 31210, Attn: Kim
Taylor.

      IKON Office Solutions is a public company headquartered in Malvern,
Pennsylvania operating a large network of independent copier and office
equipment marketplaces in North America and the United Kingdom. IKON Office
Solutions has over 800 locations in the United States, Canada, the United
Kingdom, Germany, France, Denmark and Mexico. IKON Office Solutions also
provides equipment services and supplies, outsourcing and imaging services, such
as mailroom and copy center management, specialized document copying services
and electronic imaging and file conversion. IKON Office Solutions also offers
network consulting and design, hardware and software product interfaces,
computer networking, technology training and software solutions for the
networked office environment. IKON Office Solutions' fiscal 1998 gross revenues
were $5.6 billion.

      The Originator is engaged in the business of arranging lease financing
exclusively for office equipment marketed by members of IKON Office Solutions'
independent dealer network ("IKON Marketplaces"), which sell and service copier
equipment and facsimile machines. The ability to offer lease financing on this
equipment through the Originator is considered a competitive marketing advantage
which more closely ties IKON Office Solutions to its customer base. During the
1998 fiscal year, 69% of new equipment sold by IKON marketplaces was financed
through the Originator. The Originator and IKON Office Solutions will seek to
increase this percentage in the future, as leasing enhances the overall profit
margin on equipment and is considered an important customer retention strategy.
For the fiscal years ended September 30, 1997 and 1996, the Originator's
    


                                       18
<PAGE>

   
operating revenues totaled approximately $214 million and $151 million,
respectively, with net income of approximately $43 million and $32 million,
respectively. For the fiscal year ended September 30, 1998, total operating
revenue equaled $289 million with net income of approximately $63 million.

      The equipment financed by the Originator consists of copiers, facsimile
machines, and related accessories and peripheral equipment, the majority of
which are produced by major office equipment manufacturers. Currently 70% of the
equipment financed by the Originator represents copiers, 17% facsimile machines,
and 13% other equipment. Although equipment models vary, IKON Office Solutions
is increasingly focusing its marketing efforts on the sale of higher segment
equipment, such as copiers which produce 50 or more impressions per minute.

      The Originator's customer base (which consists of the end users of the
equipment) is widely dispersed, with the ten largest customers representing less
than 2.5% of the Originator's total lease portfolio as of September 30, 1998.
The typical new lease financed by the Originator during fiscal year 1998
averaged $17,900 in amount and 46 months in duration. Although 97% of the leases
in the Originator's total lease portfolio as of September 30, 1998 are scheduled
for regular monthly payments, customers are also offered quarterly, semi-annual
and other customized payment terms. In connection with its leasing activities,
the Originator performs billing, collection, property and sales tax filings, and
provides quotes on equipment upgrades and lease-end notification. The Originator
also provides certain financial reporting services to the IKON marketplaces,
such as a monthly report of marketplace increases in leasing activity and
related statistics.
    

Types of Leases

   
      The lease portfolio of the Originator consists of direct financing leases
and funded leases, although the Leases to be included in any Asset Pool will
consist solely of direct financing leases. Funded leases are contractual
obligations between IKON Office Solutions and IKON Marketplaces which have been
financed by the Originator. Direct financing leases are contractual obligations
between the Originator and the IKON Office Solutions customer and represent the
majority of the Originator's lease portfolio.

      Funded leases and direct financing leases are structured as either tax
leases (from the Originator's perspective) or conditional sales contracts,
depending on the customer's needs. The customer decides which of the two
structures it desires. Under either structure, the total cost of the equipment
to the customer is substantially the same (assuming the exercise of the purchase
option).

      Tax leases represented 96% of the Originator's total lease portfolio as of
September 30, 1998. The Originator is considered to be the owner of the
equipment for tax purposes during the life of these leases and receives the tax
benefit associated with equipment depreciation. Tax leases are structured with a
fair market value purchase option. Generally, the customer may return the
equipment, continue to rent the equipment or purchase the equipment for its fair
market value at the end of the lease.
    

      Each tax lease has an assumed equipment residual value generally ranging
from 0% to 25% of original retail price, depending on model and term. Although
an Asset Pool may include tax leases with residual values, such residual values
will not be available for the benefit of the Noteholders of such Asset Pool.

   
      Conditional sale contracts account for the remaining 4% of the total
leases in the Originator's portfolio. Under these arrangements, the customer is
considered to be the owner of the equipment for tax purposes and is entitled to
receive any tax benefit associated with equipment depreciation. Each conditional
sales contract has an assumed residual value of 0%. Conditional sales contracts
are customarily structured with higher monthly lease payments than the tax
leases and have a $1 purchase option for the equipment at the end of the lease
term. Although the customer has the option of returning or continuing to rent
the equipment at lease-end, the customer almost always exercises the $1 purchase
option at the end of the lease term.

Credit Policies and Loss Experience

      General. Prior to January 1998, IKON Office Solutions maintained a
decentralized credit policy. Each IKON marketplace was responsible for
developing and maintaining a credit 
    


                                       19
<PAGE>

policy that governed credit practices and procedures. The policies contained
minimum credit standards. Credit authority levels were established and
maintained locally with ultimate authority vested in the district presidents and
district CFOs. The Originator provided credit assistance through the support of
an automated front-end lease application tracking system ("CLAS").

   
      Beginning in January 1998, IKON Office Solutions centralized its credit
policy. IKON Office Solutions' National Risk Management Policy established
minimum standards for all IKON Office Solutions leasing transactions and vested
all credit authority with the Originator. The policy uses a tiered approach
incorporating analyst reviews and credit scoring based on customer exposure.

      Origination. Lease packages are assembled by an IKON Office Solutions
sales representative and submitted to its respective IKON marketplace or
district processing center. The IKON marketplace and/or district have the
responsibility to review for accuracy and completeness prior to submission to
the Originator for funding. The marketplace and/or district administration staff
enter the lease applications into the CLAS program. The CLAS program provides
both the credit processing and lease administration module. When applications
have completed both modules, the documents have been reviewed and the invoice
has been prepared, the marketplace and/or district administration staff forward
the leasing package for funding review and transmit the CLAS application to the
Originator.

      The Originator reviews all documents for completion, accuracy and
compliance. Any changes to the original document must be approved by the
Originator's contract and documentation review specialists. Each application is
checked for credit approval based on a comprehensive risk management policy.
When the transaction has completed final review the CLAS application is updated
and uploaded to the mainframe for activation, funding and invoicing.
    

      Credit Processing. The Originator's credit process is segmented by
transaction size and approval authority. The "High Risk Review List" lists
industries or customers which are considered volatile and require special
attention. Guidelines are also established for automatic approvals which require
minimal information.

   
      The IKON Office Solutions approval process is tiered based upon customer
exposure. Requests less than $50,000 use the CLAS credit scorecard for approval.
Credit scoring for smaller balance exposures provides the Originator with the
ability to adjust risk scores system-wide and monitor performance. Exposures of
$50,000 to $250,000 rely on the expertise of the Originator's credit staff in
analyzing and verifying information regarding bank relationships, trade
references, D&B Business Information Reports, and financial statements and/or
tax returns. Exposures of more than $250,000 benefit from the combined resources
of the districts and the Originator, while maintaining local ownership of the
customer. Ideally, the process will be transparent to the customer yet provide
the necessary and timely information required to understand the risk factors of
the exposure and those in the portfolio.
    

      Based upon the segmented approach, the following approval authorities have
been established:

   
o     Customer Service Professional and/or Customer Service Professional Manager
      Dun & Bradstreet rated according to a decision matrix; up to $50,000; no
      override authority.
    

o     Business Credit Analysts 
      Up to high risk transactions.

o     Senior Credit Analysts
      Single signature for exposure up to $1 million; dual signature for
      exposure up to $2 million.

o     Director of Portfolio Quality & National Credit Coordinator
      Single signature for exposure up to $2 million; dual signature for
      exposure up to $5 million.

o     Corporate
      Exposure in excess of $5 million.


                                       20
<PAGE>

   
      Challenges to the recommendations of the Originator's credit analysts will
be the responsibility of the IKON Office Solutions district presidents. In the
event the analyst does not agree with the actions recommended by the IKON Office
Solutions district, the Originator senior management will be requested to
intervene. Sole credit authority remains with the Originator, not IKON Office
Solutions. The requirements for the above approval categories for exposures
under $250,000 may be overridden with approval of a Senior Credit Analyst,
National Credit Coordinator, Director of Portfolio Quality or President of the
Originator. Justifications will be entered into CLAS.

      Collections. The following minimum standards for collection activity and
contact are established for the organization. At 31 days past due, the initial
collection call or letter is sent, dependent on account balance, to inquire as
to payment status, determine reason for delinquency, and attempt to obtain
payment date. At 45 days past due, the first or second collection call is made,
depending on account balance. At 61 days past due, the second or third
collection call is made and the contract is reviewed for guarantors or
additional avenues of collection. At this point the approach is to be firm and
the collector must obtain a full understanding of any dispute that may exist. A
Collection Manager is notified of any problems at 61 days past due. At 75 days
past due, a third or fourth collection call is made and if payment arrangement
is not agreed upon, possibility of contract cancellation, supply or equipment
retrieval or foreclosure is raised. At 90 days past due, the customer is advised
that the equipment/supplies will be picked up and contract canceled if payment
is not received immediately. An acceleration letter is generally sent within 10
days if payment is not received. A notice of repossession letter is sent out at
day 105 to the customer and the originating marketplace. Accounts are generally
scheduled for charge off at 120 days past due unless extenuating circumstances
(approved by a Collection Manager) warrants delay and additional collection
efforts. These actions are required during the indicated time frame, and may be
accelerated to an earlier time as deemed appropriate. All collection activities 
are documented.

      Delinquency and Loss Experience. Historical delinquency information for
leases not charged off and loss information for leases owned and included in IOS
Capital's servicing portfolio will be set forth in each Prospectus Supplement.
See "The Leases--Delinquencies and Gross Losses."
    

Year 2000 Issues

      State of Readiness. The Year 2000 issue is the result of computer programs
being written using two digits rather than four to define the applicable year.
Any of the Originator's computer programs or hardware that have date-sensitive
software or embedded technology may recognize a date using "00" as the year 1900
rather than the year 2000. This could result in a system failure or
miscalculations causing disruptions of operations, including, among other
things, a temporary inability to process transactions, send invoices, or engage
in similar normal business activities. The potential for a problem exists with
all computer hardware and software, as well as in products with embedded
technology; copiers and fax machines; security and HVAC systems; voice/telephone
systems; elevators, etc.

   
      IKON Office Solutions has appointed a Year 2000 Corporate Compliance Team,
which has prepared a compliance program for the Originator and is responsible
for coordination and inspecting compliance activities in all business units. The
compliance program requires all business units and locations in every country to
inventory potentially affected systems and products, assess risk, take any
required corrective actions, test and certify compliance. IKON Office Solutions'
Year 2000 Testing and Certification Guidelines delineate the Year 2000
compliance process, testing and quality assurance guidelines, certification and
reporting processes and contingency planning. An independent consulting company
has received the compliance program and any appropriate recommendations have
been implemented. All internal information technology ("IT") systems and non-IT
systems have been inventoried. The Originator has completed the assessment phase
of its Year 2000 project. The remediation phase is approximately 69% complete
and the testing and validation phase is approximately 9% complete. The
Originator anticipates completing the Year 2000 project no later than October
31, 1999, which is prior to any anticipated material impact on its operating
systems.
    

      Costs. The Originator will use both internal and external resources to
reprogram or replace, test and implement its IT and non-IT systems for Year 2000
modifications. The Originator does not separately track the internal costs
incurred on the Year 2000 project. Such costs are principally payroll and
related costs for its internal 


                                       21
<PAGE>

IT personnel. The total cost of the Year 2000 project, excluding these internal
costs, is estimated at $1.4 million and is being funded through operating cash
flows, all of which will be expensed as incurred. Through December 1998, the
Originator has expensed approximately $751,000 related to its Year 2000 project.

   
      Risk. The Issuer is advised by the Originator that the Originator
believes, based on the information currently available to the Originator, that
the most reasonably likely worst case scenario that could be caused by
technology failures relating to the Year 2000 issue could pose a significant
threat not only to the Originator, IKON Office Solutions, its customers and
suppliers, but to all businesses. Risks include:
    

      o     Legal risks, including customer, supplier, employee or shareholder
            lawsuits over failure to deliver contracted services, product
            failure, or health and safety issues.

      o     Loss of sales due to failure to meet customer quality expectations
            or inability to ship products.

      o     Increased operational costs due to manual processing, date
            corruption or disaster recovery.

      o     Inability to bill or invoice.

   
      The cost of the Year 2000 project and the date on which IKON Office
Solutions and the Originator believe the Originator will complete the Year 2000
modifications are based on management's best estimates, which were derived using
numerous assumptions of future events, including the continued availability of
certain resources and other factors. However, there can be no guarantee that
these estimates will be achieved and actual results could differ materially from
those anticipated. Specific factors that might cause such material differences
include, but are not limited to, the availability and costs of personnel trained
in this area, the ability to locate and correct all relevant computer codes, and
similar uncertainties.

      Contingency Plans. IKON Office Solutions' guidelines require that
contingency plans be developed and validated in the event that any critical
system cannot be corrected and certified before the system's failure date. The
Originator and IKON Office Solutions expect to have contingency plans in place
by October 31, 1999. In addition, IKON Office Solutions is forming a rapid
response team as part of its IT group that will respond to any operational
problems during the Year 2000 date change period.
    

      Relation to Issuer. In the event that the Originator, any affiliate or any
of their suppliers, customers, brokers or agents do not successfully and timely
achieve Year 2000 compliance, the Originator's performance of its obligations to
the Issuer under the Transaction Documents, including servicing of the Leases,
could be adversely affected. This could result in delays in processing payments
on the Leases and could cause a delay in distributions to the Noteholders.

                                   The Trustee

   
      The Trustee for a series of Notes will be identified in the related
Prospectus Supplement. The Trustee's liability in connection with the issuance
and sale of the Notes will be limited solely to the express obligations of the
Trustee set forth in the Indenture. The Originator and its affiliates may from
time to time enter into normal banking and Trustee relationships with the
Trustee and its affiliates. The Trustee, the Servicer and any of their
respective affiliates may hold Notes in their own names. In addition, for
purposes of meeting the legal requirements of certain local jurisdictions, the
Trustee shall have the power to appoint a co-trustee or a separate Trustee under
the Indenture. In the event of such appointment, all rights, powers, duties and
obligations conferred or imposed upon the Trustee by the Indenture will be
conferred or imposed upon the Trustee and such separate Trustee or co-Trustee
jointly, or in any jurisdiction in which the Trustee shall be incompetent or
unqualified to perform certain acts, singly upon such separate trustee or
co-trustee, who shall exercise and perform such rights, powers, duties and
obligations solely at the direction of the Trustee.
    

      No resignation or removal of the Trustee and no appointment of a successor
Trustee will become effective until the acceptance of appointment by the
successor Trustee. The Trustee may resign at any time by giving written notice
thereof to the Issuer and the Servicer and by mailing notice of resignation by
first-class mail, 


                                       22
<PAGE>

   
postage prepaid, to the Noteholders of such series at their addresses appearing
on the security register. The Trustee may be removed at any time by written
notice of the holders of Notes evidencing more than 66% of the voting rights
thereof, delivered to the Trustee and the Issuer. If the Trustee resigns, is
removed, or becomes incapable of acting, or if a vacancy shall occur in the
office of the Trustee for any cause, the Issuer must promptly appoint a
successor Trustee. If no successor Trustee shall have been so appointed by the
Issuer or the Noteholders, or if no successor Trustee shall have accepted
appointment within 30 days after any such resignation or removal, existence of
incapability, or occurrence of such vacancy, the Trustee or any Noteholder may
petition any court of competent jurisdiction for the appointment of a successor
Trustee.

      The Trustee will make no representations as to the validity or sufficiency
of the Assignment and Servicing Agreement, the Notes (other than the
authentication thereof) or of any Lease Receivable or related document and will
not be accountable for the use or application by the Servicer or the Issuer of
any funds paid to the Issuer in consideration of the sale of any Notes. If no
Servicer Events of Default (as defined herein) have occurred, then the Trustee
will be required to perform only those duties specifically required of it under
the Assignment and Servicing Agreement. However, upon receipt of the various
resolutions, certificates, statements, opinions, reports, documents, orders or
other instruments required to be furnished to it, the Trustee will be required
to examine them to determine whether they conform as to form to the requirements
of the Assignment and Servicing Agreement.

      No recourse is available based on any provision of the Assignment and
Servicing Agreement, the Notes or any Lease Receivable or assignment thereof
against the Trustee, in its individual capacity, and the Trustee will not have
any personal obligation, liability or duty whatsoever to any Noteholder or any
other person with respect to any such claim and such claim shall be asserted
solely against the Servicer or any indemnitor, except for such liability as is
determined to have resulted from the Trustee's own gross negligence or willful
misconduct.

      The Trustee will be entitled to receive (a) reasonable compensation for
its services, (b) reimbursement for its reasonable expenses and (c)
indemnification for loss, liability or expense incurred without gross negligence
or bad faith on its part, arising out of performance of its duties thereunder.
    

                            Description of the Notes

General

   
      Each series of the Notes will be issued pursuant to an Indenture. The
following summaries (together with additional summaries under "Description of
the Transaction Documents" below) describe all material terms and provisions of
the Notes. The summaries do not contain all the terms of the Notes and are
subject to, and are qualified in their entirety by reference to, all of the
provisions of the Transaction Documents and the Notes.

      All of the Notes offered by this Prospectus will be rated in one of the
four highest rating categories by one or more nationally recognized statistical
rating organizations (each a "Rating Agency" and, collectively, the "Rating
Agencies").

      The Notes will generally be styled as debt instruments, having a principal
balance and a specified floating or fixed interest rate. The Notes of each
series will represent debt secured by an Asset Pool comprised primarily of the
Lease Receivables described in the related Prospectus Supplement.

General Payment Terms of Notes

      As provided in the related Transaction Documents, Noteholders will be
entitled to receive payments on their Notes on the specified Payment Dates or on
the next day that is not a Saturday, Sunday or other day on which commercial
banking institutions located in the city or cities where the Corporate Trust
Office of the Trustee and the Servicer (and, if applicable, any credit
enhancement provider) are located are authorized or obligated by law or
executive order to be closed (each a "Business Day").
    


                                       23
<PAGE>

      Neither the Notes nor the underlying Lease Receivables will be guaranteed
or insured by any governmental agency or instrumentality or the Issuer, the
Servicer, the Seller, any Trustee or any of their respective affiliates.

Collections

   
      The Servicer must deposit the following funds within two Business Days of
receipt into the Collection Account (as defined below):

            (a) Lease Payments;

            (b) recoveries from Non-Performing Leases (as defined below) to the
      extent the Originator has not substituted Substitute Leases (as defined
      below) for such Non-Performing Leases;

            (c) late charges received on delinquent Lease Payments not advanced
      by the Servicer;

            (d) proceeds from purchases of Leases by the Originator as a result
      of breaches of representations and warranties to the extent the Originator
      has not substituted Substitute Leases for such Leases;

            (e) proceeds from investment of funds in the Collection Account and
      any other applicable Transaction Account (as defined below);

            (f) Casualty Payments and Retainable Deposits (each as defined
      below);

            (g) Servicer Advances (as defined below, if any);

            (h) Termination Payments (as defined below), to the extent the
      Issuer does not reinvest such Termination Payments in Additional Leases;
      and

            (i) proceeds received to effect a redemption of the Notes pursuant
      to the Indenture.

      The foregoing funds on deposit in the Collection Account on each
determination date relating to a Payment Date, excluding Lease Payments not due
during the preceding calendar month (a "Due Period") or any prior Due Period,
together with any funds deposited into the Collection Account from any Reserve
Account as described below under "Distributions," will constitute available
funds ("Available Funds"). Available Funds do not include cash flows realized
from the sale or release of Equipment following the expiration date of the
related Lease other than Equipment subject to Non-Performing Leases (as defined
below) that have not been replaced.

      A "Lease Payment" is the equipment financing portion of each fixed
periodic rental payment payable by a Lessee under a Lease. Casualty Payments,
Retainable Deposits, Termination Payments, prepayments of rent required pursuant
to the terms of a Lease at or before the commencement of the term of such Lease,
security deposits, payments becoming due before each Cut-Off Date and
supplemental or additional payments required by the terms of a Lease with
respect to taxes, insurance, maintenance or other specific charges such as
excess copy charges are not Lease Payments.

      A "Casualty Payment" is any payment pursuant to a Lease on account of the
loss, theft, condemnation, governmental taking, destruction, or damage beyond
repair (each, a "Casualty") 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 or in the termination of the Lessee's
obligation to make future Lease Payments.

      A "Retainable Deposit" is any security or other similar deposit which the
Servicer has determined in accordance with its customary servicing practices is
not refundable to the related Lessee.
    


                                       24
<PAGE>

   
      A "Termination Payment" is a payment payable by a Lessee under a Lease
upon the early termination of such Lease (other than 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.

      "Non-Performing Leases" are (i) Leases that have become more than 120 days
delinquent, (ii) Leases that have been accelerated by the Servicer or (iii)
Leases that the Servicer has determined to be uncollectible in accordance with
the Servicer's customary practices.

Distributions

      On each Payment Date, Available Funds will be applied to make payments of
principal and interest due on the Notes, amounts owed to the Servicer, Trustee
(to the extent not payable by the Servicer) and other parties and for other
purposes as described and in the priority set forth in the related Prospectus
Supplement. If a Reserve Account is established for a series of Notes, the
related Prospectus Supplement will describe how much in that account will be
transferred to the Collection Account when there is a deficiency in Available
Funds otherwise available to make any payment due on each Payment Date.
Similarly, the related Prospectus Supplement will describe the extent to which
the proceeds of any applicable credit enhancement will be applied to make up any
such deficiency.
    

Prepayment and Yield Considerations

   
      The rate of principal payments on the Notes, the aggregate amount of each
interest payment on the Notes and the yield to maturity of the Notes are
directly related to the rate of payments on the underlying Leases. The payments
on the Leases may be in the form of scheduled payments, prepayments or
liquidations due to default, casualty and other events, which cannot be
specified at present. Any prepayments or liquidations will result in
distributions to Noteholders of amounts which would otherwise have been
distributed over the remaining term of the Leases. The rate of such prepayments
and liquidations may be influenced by a number of other factors, including
general economic conditions. The rate of principal payments may also be affected
by any repurchase of the underlying Leases by the Originator or Seller pursuant
to the Assignment and Servicing Agreement. In such event, the application of the
repurchase price will decrease the Discounted Present Value of the Performing
Leases, causing the corresponding weighted average life of the Notes to
decrease.

      Subject to certain limitations, the Originator will have the option to
substitute Eligible Leases having similar characteristics (each a "Substitute
Lease") for (i) Non-Performing Leases, (ii) Leases subject to repurchase as a
result of a breach of a representation and warranty by the Originator under the
Transaction Documents which breach has not been cured following discovery/notice
of such breach (each, a "Warranty Lease") and (iii) Leases following a
modification or adjustment to the terms of such Lease (each an "Adjusted
Lease"). The Originator may substitute Substitute Leases for Non-Performing
Leases, Adjusted Leases or Warranty Leases in amounts not to exceed specified
percentages (to be stated in the related prospectus supplement) of the
Discounted Present Value of the Leases as of the original Cut-Off Date. In
addition, in the event of a Lease that terminates early or which has been
prepaid in full (each, an "Early Termination Lease"), the Originator will have
the option to transfer an additional lease of similar characteristics (each, an
"Additional Lease"). The Substitute Leases and Additional Leases must have a
Discounted Present Value of not less than the Discounted Present Value of the
Leases being replaced and the monthly payments on the Substitute Leases or
Additional Leases must be at least equal to those of the replaced Leases through
the term of such replaced Leases. In the event that a Substitute Lease is not
provided for a Non-Performing Lease, the Discounted Present Value of the Leases
in the related Asset Pool will be reduced in an amount at least equal to the
Discounted Present Value of the Non-Performing Lease, plus any delinquent
payments.
    

      The effective yield to holders of the Notes will depend upon, among other
things, the rate at which principal is paid to such Noteholders. The after-tax
yield to Noteholders may be affected by lags between the time interest income
accrues to Noteholders and the time the related interest income is received by
the Noteholders.


                                       25
<PAGE>

Book-Entry Registration

   
      Noteholders of a given series may hold their Notes through the Depository
Trust Company ("DTC") (in the United States) or CEDEL or Euroclear (in Europe)
if they are participants of such systems, or indirectly through organizations
that are participants in such systems.

      Cede & Co. ("Cede"), as nominee for DTC, will hold the global Notes in
respect of given series. CEDEL and Euroclear will hold omnibus positions on
behalf of the CEDEL Participants (as defined below) and the Euroclear
Participants (as defined below) (collectively, the "Participants"),
respectively, through customers' securities accounts in CEDEL's and Euroclear's
names on the books of their respective depositories (collectively, the
"Depositories") which in turn will hold those positions in customers' securities
accounts in the Depositories' names on the books of DTC.
    

      DTC is a limited purpose trust company organized under the laws of the
State of New York, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the New York UCC and a "clearing agency"
registered pursuant to Section 17A of the Exchange Act. DTC was created to hold
securities for its Participants and to facilitate the clearance and settlement
of securities transactions between Participants through electronic book-entries,
thereby eliminating the need for physical movement of securities. Participants
include brokers and dealers, banks, trust companies and clearing corporations.
Indirect access to the DTC system also is available to others such as banks,
brokers, dealers and trust companies that clear through or maintain a custodial
relationship with a Participant, either directly or indirectly ("Indirect
Participants").

      Transfers between DTC Participants will occur in accordance with DTC
rules. Transfers between CEDEL Participants and Euroclear Participants will
occur in the ordinary way in accordance with their applicable rules and
operating procedures.

      Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance with DTC rules on behalf of the relevant European international
clearing system by its Depository; however, cross-market transactions will
require delivery of instructions to the relevant European international clearing
system by the counterparty in such system in accordance with its rules and
procedures and within its established deadlines (European time). The relevant
European international clearing system will, if the transaction meets its
settlement requirements, deliver instructions to its Depository to take action
to effect final settlement on its behalf by delivering or receiving Notes in
DTC, and making or receiving payment in accordance with normal procedures for
same-day funds settlement applicable to DTC. CEDEL Participants and Euroclear
Participants may not deliver instructions directly to the Depositories.

   
      Because of time-zone differences, credits of Notes in CEDEL or Euroclear
as a result of a transaction with a DTC Participant will be made during the
subsequent Notes settlement processing, dated the Business Day following the DTC
settlement date, and those credits or any transactions in those subsequent Notes
will be reported to the relevant CEDEL Participant or Euroclear Participant on
that Business Day. Cash received in CEDEL or Euroclear as a result of sales of
Notes by or through a CEDEL Participant or a Euroclear Participant to a DTC
Participant will be received with value on the DTC settlement date but will be
available in the relevant CEDEL or Euroclear cash account only as of the
Business Day following settlement in DTC.

      Noteholders that are not Participants or Indirect Participants but desire
to purchase, sell or otherwise transfer ownership of, or other interests in,
Notes may do so only through Participants and Indirect Participants. In
addition, Noteholders will receive all distributions of principal and interest
through the Participants who in turn will receive them from DTC. Under a
book-entry format, Noteholders may experience some delay in their receipt of
payments, since the payments will be forwarded by the Issuer or note paying
agent to Cede, as nominee for DTC. DTC will forward the payments to its
Participants, which thereafter will forward them to Indirect Participants or the
Noteholders. It is anticipated that the only "Noteholder" in respect of any
series will be Cede, as nominee of DTC. Noteholders will not be recognized as
Noteholders, and the Noteholders will be permitted to exercise the rights of
Noteholders only indirectly through DTC and its Participants.
    


                                       26
<PAGE>

      Under the rules, regulations and procedures creating and affecting DTC and
its operations (the "Rules"), DTC is required to make book-entry transfers of
Notes among Participants on whose behalf it acts with respect to the Notes and
to receive and transmit distributions of principal of, and interest on, the
Notes. Participants and Indirect Participants with which the Noteholders have
accounts with respect to the Notes similarly are required to make book-entry
transfers and receive and transmit such payments on behalf of their respective
Noteholders. Accordingly, although such Noteholders will not possess Notes, the
Rules provide a mechanism by which Participants will receive payments and will
be able to transfer their interests.

      Because DTC can only act on behalf of Participants, who in turn act on
behalf of Indirect Participants and certain banks, the ability of a Noteholder
to pledge Notes to persons or entities that do not participate in the DTC
system, or to otherwise act with respect to such Notes, may be limited due to
the lack of a physical certificate for such Notes.

      DTC will advise the Issuer and/or Trustee in respect of each series that
it will take any action permitted to be taken by a Noteholder only at the
direction of one or more Participants to whose accounts with DTC the Notes are
credited. DTC may take conflicting actions with respect to other undivided
interests to the extent that such actions are taken on behalf of Participants
whose holdings include such undivided interests.

   
      CEDEL is incorporated under the laws of Luxembourg as a professional trust
depository ("Trust Depository"). CEDEL holds notes for its participating
organizations ("CEDEL Participants") and facilitates the clearance and
settlement of notes transactions between CEDEL Participants through electronic
book-entry changes in accounts of CEDEL Participants, thereby eliminating the
need for physical movement of notes. Transactions may be settled in CEDEL in any
of 38 currencies, including United States dollars. CEDEL provides to its CEDEL
Participants, among other things, services for safekeeping, administration,
clearance and settlement of internationally traded securities lending and
borrowing. CEDEL interfaces with domestic markets in several countries. As a
professional Trust Depository, CEDEL is subject to regulation by the Luxembourg
Monetary Institute. CEDEL Participants are recognized financial institutions
around the world, including underwriters, securities brokers and dealers, banks,
trust companies, clearing corporations and certain other organizations. Indirect
access to CEDEL is also available to others, such as banks, brokers, dealers and
trust companies that clear through or maintain a custodial relationship with a
CEDEL Participant, either directly or indirectly.

      Euroclear was created in 1968 to hold notes for participants of the
Euroclear System ("Euroclear Participants") and to clear and settle transactions
between Euroclear Participants through simultaneous electronic book-entry
delivery against payment, thereby eliminating the need for physical movement of
notes and any risk from lack of simultaneous transfers of securities and cash.
Transactions may now be settled in any of 37 currencies, including United States
dollars. The Euroclear System includes various other services, including
securities lending and borrowing and interfaces with domestic markets in several
countries generally similar to the arrangements for cross-market transfers with
DTC described above. Euroclear is operated by Morgan Guaranty Trust Company of
New York, Brussels, Belgium office, under contract with Euroclear Clearance
System, S.C., a Belgian cooperative corporation (the "Cooperative"). All
operations are conducted by the Euroclear Operator (as defined below), and all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear Operator, not the Cooperative. The Cooperative establishes
policy for the Euroclear System on behalf of Euroclear Participants. Euroclear
Participants include banks (including central banks), securities brokers and
dealers and other professional financial intermediaries and may include the
underwriters. Indirect access to the Euroclear System is also available to other
firms that clear through or maintain a custodial relationship with a Euroclear
Participant, either directly or indirectly.
    

      The "Euroclear Operator" is the Belgian branch of a New York banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal Reserve System
and the New York State Banking Department, as well as the Belgian Banking
Commission.

      Securities clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating Procedures of the Euroclear System and applicable Belgian
law (collectively, the "Terms and Conditions"). The Terms and Conditions govern
transfers of notes and cash within the Euroclear System, withdrawal of
securities and cash from the Euroclear System, and 


                                       27
<PAGE>

   
receipts of payments with respect to Notes in the Euroclear System. All Notes in
the Euroclear System are held on a fungible basis without attribution of
specific Notes to specific securities clearance accounts. The Euroclear Operator
acts under the Terms and Conditions only on behalf of Euroclear Participants and
has no record of relationship with persons holding through Euroclear
Participants.

      DTC management is aware that some computer applications, systems and the
like for processing data ("Systems") that are dependent upon calendar dates,
including dates before, on, and after January 1, 2000, may encounter Year 2000
problems. DTC has informed its Participants and other members of the financial
community (the "Industry") that it has developed and is implementing a program
so that its Systems, as the same relate to the timely payment of distributions
(including principal and interest payments) to Noteholders, book-entry
deliveries, and settlement of trades within DTC, continue to function
appropriately. This program includes a technical assessment and a remediation
plan, each of which is complete. Additionally, DTC's plan includes a testing
phase, which is expected to be completed within appropriate time frames.

      However, DTC's ability to properly perform its services is also dependent
upon other parties, including, but not limited to, issuers and their agents, as
well as third party vendors from whom DTC licenses software and hardware, and
third party vendors on whom DTC relies for information and the provision of
services, including telecommunications and electrical utility service providers,
among others. DTC has informed the Industry that it is contacting (and will
continue to contact) third party vendors from whom DTC acquires services to: (i)
impress upon them the importance of such services being Year 2000 compliant; and
(ii) determine the extent of their efforts for Year 2000 remediation (and, as
appropriate, testing) of their services. In additional, DTC is in the process of
developing such contingency plans as it deems appropriate.

      According to DTC, the foregoing information with respect to DTC has been
provided to the Industry for informational purposes only and is not intended to
serve as a representation, warranty, or contract modification of any kind.
    

      Except as required by law, neither the Issuer nor any paying agent will
have any liability for any aspect of the records relating to or payments made or
account of beneficial ownership interests of the related Notes held by Cede, as
nominee for DTC, or for maintaining, supervising or reviewing any records
relating to beneficial ownership interests.

Definitive Notes

   
      The Notes of any series will be issued in fully registered, certificated
form ("Definitive Notes") to the Noteholders or their nominees, rather than to
DTC or its nominee, only if (i) the Servicer advises in writing that DTC is no
longer willing or able to discharge properly its responsibilities as Trust
Depository with respect to such Notes and such Issuer is unable to locate a
qualified successor, (ii) the Servicer, at its option, elects to terminate the
book-entry system through DTC or (iii) after the occurrence of an "Event of
Default" under the Indenture or a default by the Servicer under the Assignment
and Servicing Agreement. Noteholders representing at least a majority of the
outstanding principal amount of the Notes of that series advise the Issuer
through DTC in writing that the continuation of a book-entry system through DTC
(or a successor thereto) is no longer in such Noteholders' best interest.

      Upon the occurrence of any event described in the immediately preceding
paragraph, the Trustee will be required to notify all affected Noteholders
through Participants of the availability of Definitive Notes. Upon surrender by
DTC of its Notes and receipt of instructions for reregistration, the Issuer will
reissue DTC's Notes as Definitive Notes to the Noteholders in the amounts
specified in the reregistration instructions.

      Distributions of principal of, and interest on, Definitive Notes will
thereafter be made by the Issuer in accordance with the procedures set forth in
the Indenture directly to holders of Definitive Notes in whose names the
Definitive Notes were registered at the close of business on the applicable
Record Date. Distributions will be made by check mailed to the address of such
holder as it appears on the register maintained by the Trustee. The final
payment on any Definitive Note, however, will be made only upon presentation and
surrender of the Note at the office or agency specified in the notice of final
distribution to the applicable Noteholders.
    


                                       28
<PAGE>

   
      Definitive Notes will be transferable and exchangeable at the offices of
the Issuer or Trustee or of a certificate registrar named in a notice delivered
to holders of the Definitive Notes. No service charge will be imposed for any
registration of transfer or exchange, but the Issuer or the Trustee may require
payment of a sum sufficient to cover any tax or other governmental charge
imposed in connection therewith.
    

Reports to Noteholders

   
      On or prior to each Payment Date, the Servicer or the Trustee will forward
or cause to be forwarded to each holder of record of a Class of Notes a
statement or statements with respect to the related Asset Pool setting forth the
information specifically described in the Transaction Document which generally
will include the following information:

            (i) the amount of the distribution with respect to that class of
      Notes;

            (ii) the amount of the distribution allocable to principal;

            (iii) the amount of the distribution allocable to interest;

            (iv) the Discounted Present Value of the Leases in the related Asset
      Pool;

            (v) the Asset Pool balance;
    

            (vi) the aggregate outstanding principal balance and the Pool Factor
      for such Class of Notes after giving effect to all payments reported under
      (ii) above on such Payment Date;

   
            (vii) the amount paid to or retained by the Servicer, if any, with
      respect to the related Due Period; and

            (viii) the aggregate purchase amounts for Lease Receivables that
      have been reacquired, if any, for the related Due Period.
    

      Within the prescribed period of time for tax reporting purposes after the
end of each calendar year, the Issuer or the Servicer will provide to the
Noteholders a statement containing the amounts described in (ii) and (iii) above
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.

                    Description of the Transaction Documents

   
      The following summary describes the material terms of each transaction
document pursuant to which an Asset Pool will be created and a series of Notes
will be issued. For purposes of this Prospectus, the term "Transaction
Documents" as used with respect to a series of Notes means the Indenture and
Assignment and Servicing Agreement relating to a series of Notes. Forms of the
Transaction Documents have been filed as exhibits to the Registration Statement
of which this Prospectus forms a part. This description is not a complete
summary of all the provisions of the respective Transaction Documents.
    

Assignment and Servicing Agreement

   
      Acquisition of the Lease Receivables. On the Issuance Date, the Seller
will acquire the related Lease Receivables from the Originator pursuant to an
Assignment and Servicing Agreement in which the Originator will make certain
representations and warranties concerning the Lease Receivables. The rights and
benefits of the Seller under the Assignment and Servicing Agreement will be
assigned to the Issuer by the Seller pursuant to the Assignment and Servicing
Agreement and, in turn, pledged to the Trustee under an Indenture.

      Contemporaneously, the Issuer will acquire the related Lease Receivables
from the Seller pursuant to the Assignment and Servicing Agreement. The Issuer
will pledge the Issuer's right, title and interests in and to the 
    


                                       29
<PAGE>

   
Lease Receivables to the Trustee for the benefit of Noteholders under the
Indenture. The rights and benefits of the Issuer under the Assignment and
Servicing Agreement will be assigned to the Trustee on behalf of Noteholders as
collateral for the Notes by the Issuer under the Indenture.

      Additions, Substitutions and Adjustments. The Originator will be obligated
to purchase from the Issuer its interest in any Lease in the Asset Pool that has
become a Warranty Lease unless an Eligible Lease is substituted therefor in
accordance with the related Assignment and Servicing Agreement.

      Pursuant to the Assignment and Servicing Agreement, the Originator will
have the option to substitute Eligible Leases for Non-Performing Leases,
Adjusted Leases and Warranty Leases and to add Additional Leases. The percentage
of Leases in any Asset Pool that can be substituted for Non-Performing Leases,
Adjusted Leases and Warranty Leases will be limited, as described in the related
Prospectus Supplement, to a percentage of the aggregate Discounted Present Value
of the Leases in the Asset Pool as of the related Cut-Off Date. See "Description
of the Notes -- Prepayment and Yield Considerations."

      Servicing. The Servicer will service the Lease Receivables in an Asset
Pool pursuant to an Assignment and Servicing Agreement. The Servicer may
delegate its servicing responsibilities to one or more sub-servicers, but will
not be relieved of its liabilities with respect thereto.

      The Servicer will make certain representations and warranties regarding
its authority to enter into, and its ability to perform its obligations under,
the Assignment and Servicing Agreement. An uncured breach of such a
representation or warranty that in any respect materially and adversely affects
the interests of the Noteholders will constitute a Servicer Event of Default by
the Servicer.

      The Assignment and Servicing Agreement will provide that the Servicer will
take or cause to be taken all actions as are necessary or advisable to service,
administer and collect each Lease in accordance with customary and prudent
servicing procedures for leases of a similar type, and in accordance with
applicable laws, rules and regulations and, in any event, according to a
standard of care not less than that which it applies to leases it services for
its own account.

      Advances by the Servicer. Prior to any Payment Date, with respect to any
series, the Servicer may, but will not be required to, advance (each, a
"Servicer Advance") to the Trustee an amount sufficient to cover delinquencies
on Leases with respect to the prior Due Period. The Servicer will be entitled to
reimbursement for Servicer Advances.

      Servicing Compensation. The Servicer will be entitled to receive a
servicing fee for each Due Period (the "Servicing Fee") in an amount equal to a
specified percentage per annum of the Discounted Present Value of the Performing
Leases or the Outstanding Principal Amount of the Notes, as of the first day of
such Due Period. The Indenture will specify the priority of the Servicing Fee in
relation to payments to Noteholders and other persons. The Servicing Fee may be
paid prior to any distribution to the Noteholders.
    

      If so provided in the related Transaction Documents, the Servicer will
also be entitled to reimbursement of out-of-pocket expenses reasonably incurred
in the course of performance of its duties as Servicer and to collect and retain
any late fees, the penalty portion of interest paid on past due amounts and
other administrative fees or similar charges allowed by applicable law with
respect to the Lease Receivables and any prepayment premiums or other payments
in excess of the present value of all outstanding amounts owed under a Lease by
a Lessee as a result of the early termination thereof, and will be entitled to
reimbursement from the Issuer for certain liabilities. Payments by or on behalf
of Lessees will be allocated to scheduled payments and late fees and other
charges in accordance with the Servicer's normal practices and procedures.

   
      The Servicing Fee will compensate the Servicer for performing the
functions of a third-party servicer of similar types of leases as an agent for
their beneficial owner. The Servicing Fee also will compensate the Servicer for
administering the Lease Receivables, accounting for collections and furnishing
statements to the Issuer and the Trustee with respect to distributions. The
Servicing Fee also will reimburse the Servicer for certain taxes, 
    


                                       30
<PAGE>

accounting fees, outside auditor fees, trustees fees, data processing costs and
other costs incurred in connection with administering the Lease Receivables.

   
      Statements to Trustees and Issuer. Prior to each Payment Date for a series
of Notes, the Servicer will provide to the Trustee as of the close of business
on the last day of the preceding related Due Period, a statement setting forth
substantially the same information as is required to be provided in the periodic
reports provided to Noteholders described under "Description of the
Notes--Reports to Noteholders."

      Evidence as to Compliance. The Assignment and Servicing Agreement will
provide that a firm of independent public accountants will furnish to the Issuer
and the Trustee, annually, a statement as to compliance by the Servicer during
the preceding twelve months (or, in the case of the first such certificate, the
period from the applicable Issuance Date) with certain standards relating to the
servicing of the Lease Receivables.

      The Assignment and Servicing Agreement will also provide for the annual
delivery to the Issuer and/or the Trustee of a certificate signed by an officer
of the Servicer stating that the Servicer either has fulfilled its obligations
under the Assignment and Servicing Agreement in all material respects throughout
the preceding 12 months (or, in the case of the first certificate, the period
from the applicable Issuance Date) or, if there has been a default in the
fulfillment of any obligation in any material respect, describing each default.
The Servicer also will agree to give the Trustee notice of certain Servicer
Events of Defaults (as defined below) under the related Assignment and Servicing
Agreement.

      Copies of such statements and certificates may be obtained by Noteholders
owning at least 25% of the outstanding principal amount of the Notes of the
relevant series upon request in writing addressed to the Trustee or the
Servicer.

      Certain Matters Regarding the Servicer. The Assignment and Servicing
Agreement will provide that the Servicer may not resign from its obligations and
duties as Servicer thereunder, except upon determination that the performance by
the Servicer of such duties is no longer permissible under applicable law. No
resignation by the Servicer will become effective until the Trustee or a
successor servicer has assumed the Servicer's servicing obligations and duties
under the Assignment and Servicing Agreement.

      The Assignment and Servicing Agreement will further provide that neither
the Servicer nor any of its directors, officers, employees, or agents will be
under any liability to the Issuer or the Noteholders for taking any action or
for refraining from taking any action pursuant to the Assignment and Servicing
Agreement; provided, however, that neither the Servicer nor any of those other
persons will be protected against any liability that would otherwise be imposed
based on any breach of the warranties, representations or warranties made by the
Servicer in the Assignment and Servicing Agreement or by reason of willful
misfeasance, bad faith or negligence in the performance or non-performance of
duties.

      Under the circumstances specified in the Assignment and Servicing
Agreement, any entity into which the Servicer may be merged or consolidated, or
any entity resulting from any merger or consolidation to which the Servicer is a
party, or any entity succeeding to the business of the Servicer or, with respect
to its obligations as Servicer, which corporation or other entity in each of the
foregoing cases assumes the obligations of the Servicer, will be the successor
to the Servicer under the Assignment and Servicing Agreement.

      Servicer Events of Default. The following events and conditions, and any
additional events and conditions that are described in the related Prospectus
Supplement, will be defined in the Assignment and Servicing Agreement as
"Servicer Events of Default":
    

      (a)   failure on the part of the Servicer to remit to the Trustee within
            three Business Days following the receipt thereof any monies
            received by the Servicer required to be remitted to the Trustee
            under the Assignment and Servicing Agreement;

   
      (b)   failure on the part of the Servicer to pay to the Trustee on the
            date when due, any payment required to be made by the Servicer
            pursuant to the Assignment and Servicing Agreement;
    


                                       31

<PAGE>

   
      (c)   default on the part of either the Servicer or (so long as IOS
            Capital is the Servicer) IOS Capital in its observance or
            performance in any material respect of certain covenants or
            agreements in the Assignment and Servicing Agreement which failure
            continues unremedied for a period of 30 days after the earlier of
            (i) the date it first becomes known to any officer of IOS Capital or
            the Servicer, as the case may be, and (ii) the date on which written
            notice thereof requiring the same to be remedied shall have been
            given to the Servicer or IOS Capital, as the case may be, by the
            Trustee, or to the Servicer or IOS Capital, as the case may be, and
            the Trustee by any Noteholder;

      (d)   if any representation or warranty of IOS Capital made in the
            Assignment and Servicing Agreement proves to be incorrect in any
            material respect as of the time made; provided, however, that the
            breach of any representation or warranty made by IOS Capital in such
            Assignment and Servicing Agreement will be deemed to be "material"
            only if it affects the Noteholders or the enforceability of the
            related Indenture or of the related Notes; and provided, further,
            that a material breach of any representation or warranty made by IOS
            Capital in an Assignment and Servicing Agreement with respect to any
            of the Lease Receivables subject thereto will not constitute a
            Servicer Event of Default if IOS Capital purchases such Lease
            Receivable in accordance with the Assignment and Servicing Agreement
            to the extent provided therein;
    

      (e)   certain insolvency or bankruptcy events relating to the Servicer;

   
      (f)   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 not waived by the person
            or persons entitled to performance; or
    

      (g)   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.

   
      Rights upon Servicer Events of Default. As long as a Servicer Event of
Default under the Assignment and Servicing Agreement remains unremedied, the
Trustee may, and upon the instruction of holders of Notes evidencing not less
than 66-2/3% in principal amount of the Notes of the relevant series or, if and
to the extent described in the related Prospectus Supplement, any credit
enhancement provider, shall, terminate all the rights and obligations of the
Servicer, if any, under the related Assignment and Servicing Agreement,
whereupon a successor servicer appointed by such Trustee will succeed to all the
responsibilities, duties and liabilities of the Servicer under the Assignment
and Servicing Agreement and will be entitled to similar compensation
arrangements. If, however, a bankruptcy trustee or similar official has been
appointed for the Servicer, and no Servicer Event of Default other than the
appointment of a successor servicer has occurred, the bankruptcy trustee or
official may have the power to prevent the Trustee or the Noteholders from
effecting a transfer of servicing. In the event that the Trustee is unwilling or
unable to so act, it may, subject to certain limitations, appoint, or petition a
court of competent jurisdiction for the appointment of, a successor servicer.
The Trustee may make arrangements for compensation to be paid to the successor,
which in no event may be greater than the servicing compensation payable to the
Servicer under the Assignment and Servicing Agreement.
    

Indenture

   
      Accounts. The Trustee will establish and maintain one or more accounts in
the name of such Trustee on behalf of the Noteholders into which payments made
on or with respect to the related Lease Receivables shall be deposited as
provided in the related Transaction Documents (the "Collection Account"). In
addition, the Trustee may establish one or more other separate accounts in the
name of the Trustee for the benefit of the Noteholders, (i) for the deposit of
funds for distribution to the Noteholders (a "Distribution Account"), (ii) to
provide 
    


                                       32
<PAGE>

   
reserves to cover shortfalls in Available Funds (a "Reserve Account"), (iii) to
provide funds for the purchase of additional Lease Receivables during any
applicable pre-funding period (a "Pre-Funding Account"), or (iv) for any other
purpose (an "Additional Account").

      Funds in the Collection Account and any Distribution Account, Reserve
Account, Pre-Funding Account or Additional Account (collectively, the
"Transaction Accounts") will be invested as provided in the related Indenture in
Eligible Investments. "Eligible Investments" are generally limited to
investments acceptable to the Rating Agencies as being consistent with the
rating of the Notes. Eligible Investments generally are limited to obligations
that mature not later than the Business Day immediately preceding the next
succeeding Payment Date.

      The Transaction Accounts will be maintained as Eligible Accounts.
"Eligible Account" means either (a) an account maintained with a depository
institution or trust company acceptable to each of the Rating Agencies and any
credit enhancement provider, or (b) a trust account or similar account
maintained with a federal or state chartered depository institution, which may
be an account maintained with the Trustee.

      Distributions. Beginning on the first Payment Date, distributions of
principal and interest (or, where applicable, of principal only or interest
only) on each Class of Notes entitled thereto will be made to the Noteholders.
The timing, calculation, allocation, order, source, priorities of, distribution
of, and requirements for each Class of Notes will be set forth in the related
Prospectus Supplement.

      Credit Enhancements. The amounts and types of credit enhancement
arrangements, if any, and the provider thereof, if applicable, with respect to
each Class of Notes of a given series will be set forth in the related
Prospectus Supplement. If and to the extent provided in the related Prospectus
Supplement, credit enhancement may be in the form of an insurance policy,
subordination of one or more classes of Notes, reserve accounts,
overcollateralization, letters of credit, credit or liquidity facilities, third
party payments or other support, surety bonds, guaranteed cash deposits or such
other arrangements as may be described in the related Prospectus Supplement or
any combination of two or more of the foregoing. If specified in the related
Prospectus Supplement, credit enhancement for a Class of Notes may cover one or
more other classes of Notes of the same series, and credit enhancement for a
series of Notes may cover one or more other series of Notes.

      The presence of credit enhancement for the benefit of any Class or series
of Notes is intended to enhance the likelihood of receipt by the Noteholders of
such Class or series of the full amount of principal and interest due thereon
and to decrease the likelihood that such Noteholders will experience losses. As
more specifically provided in the related Prospectus Supplement, the credit
enhancement for a Class or series of Notes will not provide protection against
all risks of loss and will not guarantee repayment of the entire principal
balance and interest thereon. If losses occur which exceed the amount covered by
any credit enhancement or which are not covered by any credit enhancement,
Noteholders of any Class or series will bear their allocable share of
deficiencies, as described in the related Prospectus Supplement. In addition, if
a form of credit enhancement covers more than one Class of Notes or more than
one series of Notes, Noteholders of any such Class or series will be subject to
the risk that such credit enhancement will be exhausted by the claims of
Noteholders of other series.

      If the protection provided to the Noteholders of a given Class of Notes by
any applicable credit enhancement or by the subordination of another Class of
Notes is insufficient, the Issuer must rely solely on the Asset Pool.

      Modification of the Indenture. Under an Indenture, the rights and
obligations of the Issuer and the rights of the Noteholders may be modified by
the Issuer with the consent of the holders of not less than 66-2/3% in aggregate
principal amount of the Notes then outstanding under the Indenture and, if and
to the extent described in the related Prospectus Supplement, the consent of any
credit enhancement provider; but no such modification may be made if it would
result in the reduction or withdrawal of the then current ratings of the
outstanding related Notes and no such modification may be made without the
consent of the holder of each outstanding note affected thereby if it would: (a)
change the fixed maturity of any Note, or the principal amount or interest
amount payable thereof, or change the priority of payment thereof or reduce the
interest rate or the principal thereon or change the place of payment where, or
the coin or currency in which, any Note or the interest thereon is payable, or
impair the right to institute suit for the enforcement of any payment on or
after the maturity thereof; or (b) reduce the above-stated percentage of Notes,
without the consent of the holders of all Notes then outstanding under that
Indenture or (c) 
    


                                       33
<PAGE>

   
modify the provisions of the Indenture restricting modifications or waivers of
the provisions of the Indenture except to increase any percentage or fraction
set forth therein or to provide that certain other provisions of the Indenture
cannot be modified or waived without the consent of the holder of each
outstanding note affected thereby; or (d) modify or alter the provisions of the
Indenture treating Notes held by the Issuer or any affiliate of the Issuer as
not being "Outstanding" for certain purposes under the Indenture; or (e) permit
the creation of any lien ranking prior to or on a parity with the lien of the
Indenture with respect to any part of any Asset Pool or, except as provided in
the Indenture, terminate the lien of the Indenture on any part of an Asset Pool
at any time subject to the Indenture or deprive any Noteholder of the security
afforded by the lien of the Indenture.

      Events of Default. "Events of Default" under an Indenture will include, in
addition to any other events or conditions described in the related Prospectus
Supplement: (i) a default for five days or more in the payment of any interest
on any Note issued under that Indenture; (ii) a default in the payment of the
principal of or any installment of the principal of any Note at the stated
maturity or when the same becomes due and payable; (iii) a default in the
observance or performance in any material respect of any covenant or agreement
regarding the contemplated transaction made in the related Transaction
Documents, or any representation or warranty made by the Issuer in the
Transaction Documents or in any certificate delivered pursuant thereto or in
connection therewith having been incorrect as of the time made, and the
continuation of any default or the failure to cure a breach of a representation
or warranty for a period of 30 days (or in certain circumstances 90 days) after
notice thereof is given to the Issuer by the Trustee or the Issuer and the
Trustee by the holders of at least 25% in principal amount of the Notes then
outstanding; or (iv) certain events of bankruptcy, insolvency, receivership or
liquidation relating to the Issuer.

      If an Event of Default occurs, the Trustee or, to the extent described in
the related Prospectus Supplement, any credit enhancement provider may, and if
so directed by holders of not less than 66-2/3% of the then outstanding
principal amount of the Notes, shall, declare the unpaid principal amount of the
related Notes to be immediately due and payable together with all accrued and
unpaid interest thereon. If the Event of Default involves other than non-payment
of principal or interest on the Notes, the Trustee may not sell the related
Lease Receivables unless the sale is for an amount greater than or equal to the
outstanding principal amount of the Notes unless directed to do so by the
holders of 66-2/3% of the then outstanding principal amount of the Notes.

      Subsequent to an Event of Default and following any acceleration of the
Notes pursuant to the Indenture, any monies that may then be held or thereafter
received by the Trustee will be applied in the order of priority set forth in
the related Prospectus Supplement at the date or dates fixed by the Trustee and,
in case of the distribution of the entire amount due on account of principal or
interest, upon presentation and surrender of the Notes.

      Each Indenture will provide that the holders of 66-2/3% in aggregate
principal amount of the Notes then outstanding or, if and to the extent
described in the related Prospectus Supplement, any credit enhancement provider
will have the right to waive certain defaults and, subject to certain
limitations, to direct the time, method and place of conducting any proceeding
for any remedy available to the Trustee or exercising any trust power conferred
on the Trustee. The Indenture will provide that in case an Event of Default
shall occur (which shall not have been cured or waived), the Trustee will be
required to exercise its rights and powers under such Indenture and to use the
degree of care and skill in their exercise that a prudent man would exercise or
use in the conduct of his own affairs. Subject to these provisions, the Trustee
will be under no obligation to exercise any of its rights or powers under the
Indenture at the request of any of the Noteholders unless they shall have
offered to the Trustee reasonable security or indemnity. Upon request of a
Noteholder, the Trustee will provide information as to the outstanding principal
amount of each Class of Notes.

      Redemption. The Issuer may, at its option, redeem the Notes, as a whole,
at their principal amount, without premium, together with interest accrued to
the date fixed for redemption if on any payment date the Discounted Present
Value the Leases is less than or equal to 10% of the Discounted Present Value of
the Leases in the related Asset Pool as of the original Cut-Off Date. The Issuer
will give notice of redemption to each Noteholder and the Trustee at least 30
days before the Payment Date fixed for prepayment. Upon deposit of funds
necessary to effect redemption, the Trustee shall pay the remaining unpaid
principal amount on the Notes and all accrued and unpaid interest as of the
Payment Date fixed for redemption.
    


                                       34
<PAGE>

   
                     Legal Aspects of the Lease Receivables
    

General

   
      The Leases will either be "chattel paper" as defined in the Uniform
Commercial Code or Leases that are not treated materially differently from
"chattel paper" for purposes of title transfer, security interests or remedies
on default. Pursuant to the UCC for most purposes, a sale of chattel paper is
treated in a manner similar to a transaction creating a security interest in
chattel paper. In connection with the creation of an Asset Pool, the Issuer, the
Originator, the Servicer and/or the Seller will cause the filing of appropriate
UCC-1 financing statements with respect to the Leases to be made with the
appropriate governmental authorities. Under the Assignment and Servicing
Agreement, the Servicer will be obligated from time to time to take any actions
necessary to protect, perfect and preserve the Issuer's or the Trustee's
interests in the Leases and their proceeds, as the case may be.

      The Leases are triple-net leases, requiring the Lessees to pay all taxes,
maintenance and insurance associated with the Equipment, and provide that they
are noncancellable by the Lessees.

      The Leases are full payoff leases, under which the obligations of the
Lessee are absolute and unconditional, regardless of any defense, setoff or
abatement which the Lessee may have against IOS Capital, as Originator or
Servicer, the Issuer, or any other person or entity whatsoever.

      Defaults under the Leases are generally the result of failure to pay
amounts when due, failure to observe other covenants in the Lease,
misrepresentations by, or insolvency, bankruptcy or appointment of a trustee or
receiver for, the Lessee under a Lease. The remedies of the lessor (and the
Issuer as assignee) following any applicable notice and cure period are
generally to enforce the performance by the Lessee of the terms and covenants of
the Lease (including the Lessee's obligations to make scheduled payments) or
recover damages of the breach thereof, to accelerate the balance of the
remaining scheduled payments paid or to terminate the rights of the Lessee under
such Lease. Although the Leases permit the lessor to repossess and dispose of
the related Equipment in the event of a lease default, and to credit the
proceeds against the Lessee's liabilities thereunder, these remedies may be
limited where the Lessee thereunder is subject to bankruptcy, or other
insolvency proceedings.
    

UCC and Bankruptcy Considerations

   
      The Originator will transfer all the Originator's interest in the
Equipment to the Seller. The Seller will assign its interest as secured party in
the Equipment relating to the Leases to the Issuer, which in turn will pledge
that interest to the Trustee for the benefit of the Noteholders. The Seller will
not transfer any of its ownership interests in any of the Equipment. Because of
this, the Trustee, on behalf of the Noteholders, will have no interest in or
recourse to any of the Equipment other than by virtue of the assignment of the
Seller's interest as secured party in the Equipment to the Issuer and the
Issuer's pledge of that interest to the Trustee. As a result, the Trustee may be
unable to foreclose on the Equipment in the event of a default by a Lessee on
any Lease and Noteholders may experience delays in receiving payments and suffer
a loss of their investment in the Notes. UCC financing statements will not be
filed to perfect any security interest in the Equipment. Moreover, Equipment may
be subject to a superior lien. In this case, the senior lienholder may be
entitled to be paid the full amount of the indebtedness owed to it out of the
sale proceeds before the proceeds could be applied to the payment of claims on
behalf of the Issuer or Noteholders. In addition, in the event of bankruptcy of
the Originator or the Seller, the security interest in the Equipment of the
Issuer or Trustee may be subject to avoidance under the Bankruptcy Code of 1978,
as amended (the "Bankruptcy Code").

      In the event of a default by the Lessee under a finance lease, the
Servicer may take action to enforce the Non-Performing Lease by repossession and
resale of the Equipment. Under the UCC in most states, a creditor can, without
prior notice to the debtor, repossess assets securing a defaulted contract by
the Lessee's voluntary surrender of such assets or by "self-help" repossession
that does not involve a breach of the peace or by judicial process.

      In the event of a default by the Lessee under a finance lease, some
jurisdictions require that the Lessee be notified of the default and be given a
time period within which it may cure the default prior to 
    


                                       35
<PAGE>

repossession. Generally, this right of reinstatement may be exercised on a
limited number of occasions in any one-year period.

      The UCC and other state laws place restrictions on repossession sales,
including requirements that the secured party provide the Lessee with reasonable
notice of the date, time and place of any public sale and/or the date after
which any private sale of the collateral may be held and that any such sale be
conducted in a commercially reasonable manner. The Assignment and Servicing
Agreement may require the Servicer to sell promptly any repossessed item of
Equipment or re-lease such Equipment for the benefit of the Noteholders.

      Under most state laws, a Lessee has the right to redeem collateral for its
obligations prior to actual sale by paying to the secured party the unpaid
balance of the obligation plus reasonable expenses for repossession, holding and
preparing the collateral for disposition and arranging for its sale, plus, to
the extent provided for in the written agreement of the parties, reasonable
attorneys' fees.

   
      In addition, because the market value of the equipment of the type subject
to the Leases generally declines with age and because of obsolescence, the net
disposition proceeds of Equipment at any time during the term of a Lease may be
less than the outstanding balance of the Lease Payments. Because of this, and
because other creditors may have rights in the related Equipment superior to
those of the Issuer, the Servicer may not be able to recover the entire amount
due on a Non-Performing Lease in the event that the Servicer elects to repossess
and sell the Equipment at any time.

      Under the UCC and laws applicable in most states, a creditor is entitled
to obtain a deficiency judgment from a Lessee for any deficiency on repossession
and resale of the asset securing the unpaid balance of the Lessee's contract.
However, some states impose prohibitions or limitations on deficiency judgments.
In most jurisdictions, the courts, in interpreting the UCC, would impose upon a
creditor an obligation to repossess the equipment in a commercially reasonable
manner and to "mitigate damages" in the event of a Lessee's failure to cure a
default. The creditor would be required to exercise reasonable judgment and
follow acceptable commercial practice in seizing and disposing of the equipment
and to offset the net proceeds of such disposition against its claim. In
addition, a Lessee may successfully invoke an election of remedies defense to a
deficiency claim in the event that the Servicer's repossession and sale of the
Equipment is found to be a retention discharging the Lessee from all further
obligations under UCC Section 9-505(2). If a deficiency judgment were granted,
the judgment would be a personal judgment against the Lessee for the shortfall,
but a defaulting Lessee may have very little capital or sources of income
available following repossession. Therefore, it may not be useful to seek a
deficiency judgment or, if one is obtained, it may be settled at a significant
discount or be uncollectible.

      Certain statutory provisions, including federal and state bankruptcy and
insolvency laws, may also limit the ability of the Servicer to repossess and
resell collateral or obtain a deficiency judgment. In the event of the
bankruptcy or reorganization of a Lessee, various provisions of the Bankruptcy
Code and related laws may interfere with or eliminate the ability of the
Servicer, the Issuer or the Trustee to enforce its rights under the Lease
Receivables. If bankruptcy proceedings were instituted in respect of a Lessee,
the Issuer and/or Trustee could be prevented from continuing to collect payments
due from or on behalf of the Lessee or exercising any remedies without the
approval of the bankruptcy court, and the bankruptcy court could permit the
Lessee to use or dispose of the Equipment and provide the Issuer and/or Trustee
with a lien on substitute collateral, so long as such substitute collateral
constituted "adequate protection" as defined under the Bankruptcy Code.

      In the case of operating leases, the Bankruptcy Code grants to the
bankruptcy trustee or the debtor-in-possession a right to elect to assume or
reject any executory contract or unexpired lease. Any rejection of this type of
lease or contract constitutes a breach of the lease or contract, entitling the
nonbreaching party to a claim for damages for breach of contract. The net
proceeds from any resulting judgment would be deposited by the Servicer into the
Collection Account and allocated to the Noteholders as more fully described
herein and in the related Prospectus Supplement. Upon the bankruptcy of a
Lessee, if the bankruptcy trustee or debtor-in-possession elected to reject a
Lease, the flow of scheduled payments to Noteholders would cease. In the event
that, as a result of the bankruptcy of a Lessee, the Leases become
Non-Performing Leases, no recourse would be available against the Originator
(except for misrepresentation or breach of warranty) and the Noteholders could
suffer a loss. Similarly, upon the bankruptcy of the Issuer, if the bankruptcy
trustee or debtor-in-possession elected to reject a Lease, the 
    


                                       36
<PAGE>

flow of Lease Payments to the Issuer and the Noteholders would cease. As noted
above, however, the Issuer has been structured so that the filing of a
bankruptcy petition with respect to it is unlikely. See "The Issuer."

   
      In addition, certain of the Leases (but not in excess of 3% of the related
Asset Pool) may be with governmental entities. Payment by governmental
authorities of amounts due under these Leases may be contingent upon legislative
approval. Further, the assignment of their payment obligations may be void or
voidable if not done in compliance with applicable government rules and
regulations. Accordingly, payment delays and collection difficulties may limit
collections with respect to certain governmental Leases.
    

      These UCC and bankruptcy provisions, in addition to the possible decrease
in value of a repossessed item of Equipment, may limit the amount realized on
the sale of the Equipment to less than the amount due on the related Lease.

                    Material Federal Income Tax Consequences

General

   
      The following discussion sets forth the material federal income tax
consequences to the original purchasers of the Notes of the purchase, ownership
and disposition of the Notes. The opinion of Dewey Ballantine LLP, special tax
counsel to the Issuer ("Tax Counsel"), does not purport to deal with all federal
tax considerations applicable to all categories of investors. Certain holders,
including insurance companies, tax-exempt organizations, financial institutions
or broker dealers, taxpayers subject to the alternative minimum tax, and holders
that will hold the Notes as other than capital assets, may be subject to special
rules that are not discussed below. In particular, this discussion applies only
to institutional investors that purchase Notes directly from the Issuer and hold
the Notes as capital assets.

      The discussion that follows, and the opinion set forth below of Tax
Counsel are based upon provisions of the Internal Revenue Code of 1986, as
amended (the "Code"), and treasury regulations promulgated thereunder as in
effect on the date hereof and on existing judicial and administrative
interpretations thereof. These authorities are subject to change and to
differing interpretations, which could apply retroactively. The opinion of Tax
Counsel is not binding on the courts or the Internal Revenue Service (the
"IRS"). Potential investors should consult their own tax advisors in determining
the federal, state, local and any other tax consequences to them of the
purchase, ownership and disposition of the Notes.
    

      The following discussion addresses lease-backed notes such as the Notes
that are intended to be treated for federal income tax purposes as indebtedness
secured by the underlying Lease Receivables. Tax Counsel has prepared the
following discussion and is of the opinion that such discussion is correct in
all material respects.

Tax Characterization of the Issuer

      Tax counsel is of the opinion that the Issuer will not be treated as an
association (or a publicly traded partnership) taxable as a corporation for
federal income tax purposes.

Tax Characterization of the Notes

   
      In the opinion of Tax Counsel, although no transaction closely comparable
to that contemplated herein has been the subject of any treasury regulation,
revenue ruling or judicial decision, based on the application of existing law to
the facts as set forth in the applicable agreements, the Notes will be treated
as indebtedness for federal income tax purposes. If characterized as
indebtedness, interest on the Notes will be taxable as ordinary income for
federal income tax purposes when received by Noteholders using the cash method
of accounting and when accrued by Noteholders using the accrual method of
accounting. Noteholders using the accrual method of accounting may be required
to report income for tax purposes in advance of receiving a corresponding cash
distribution with which to pay the related tax. Interest received on the Notes
also may constitute "investment income" for purposes of certain limitations of
the Code concerning the deductibility of investment interest expense.
    


                                       37
<PAGE>

   
      Although it is the opinion of Tax Counsel that the Notes are properly
characterized as indebtedness for federal income tax purposes, no assurance can
be given that such characterization of the Notes will prevail. If the Notes were
treated as an ownership interest in the Leases, all income on the Leases would
be income to the holders of the Notes, and related fees and expenses would
generally be deductible (subject to certain limitations on the deductibility of
miscellaneous itemized deductions by individuals) and certain market discount
and premium provisions of the Code might apply to a purchase of the Notes.

      If, alternatively, the Notes were treated as an equity interest in the
Issuer, the Issuer might be classified as a partnership or as an association
taxable as a corporation or a publicly traded partnership taxable as a
corporation. If the Notes were treated as interests in a partnership, each item
of income, gain, loss, deduction and credit generated through the ownership of
the Equipment and the Lease Receivables by the partnership would be passed
through to the Noteholders, as partners in a partnership according to their
respective interests therein. The timing, amount and character of the income or
expenses reportable by the Noteholders as partners in such a partnership could
differ from the income or expenses reportable by the Noteholders as holders of
debt. If the Noteholders were treated as partners, a cash basis Noteholder might
be required to report income when it accrues to the partnership rather than when
it is received by the Noteholder. Moreover, if Notes were treated as interests
in a partnership, an individual Noteholder's share of expenses of the
partnership (such as Servicing Fees) would be miscellaneous itemized deductions
that in the aggregate are allowed only to the extent they exceed two percent of
the individual Noteholder's adjusted gross income, meaning that the individual
Noteholder might be taxed on a greater amount of income than the stated interest
on his or her Notes. Finally, if a Note were treated as a partnership interest,
any taxable income allocated to a Holder that is a pension, profit sharing or
employee benefit plan or other tax-exempt, could constitute "unrelated business
taxable income."

      If the Notes were treated as interests in an association taxable as a
corporation or a publicly traded partnership taxable as a corporation, the
resulting entity would be subject to federal income tax at corporate tax rates
on its taxable income generated by ownership of the Lease Receivables. Moreover,
distributions by the entity on the Notes probably would not be deductible in
computing the entity's taxable income and all or part of any distributions to
Noteholders would probably be treated as dividend income to such Noteholders.
Such an entity-level tax could result in a reduced amount of cash available for
distributions to Noteholders.

      Since the Issuer will treat the Notes as indebtedness for federal income
tax purposes, the Trustee (and Participants and Indirect Participants) will not
attempt to satisfy the tax reporting requirements that would apply under these
alternative characterizations of the Notes. Further, if the IRS were to contend
successfully that the Notes are interests in a publicly traded partnership
taxable as a corporation, additional tax consequences would apply to foreign
Noteholders. Investors are urged to consult their own tax advisors with regard
to the potential application of those provisions.

Discount and Premium
    

      A Note purchased for an amount other than its outstanding principal amount
will be subject to the rules governing original issue discount, market discount
or premium. In very general terms, (i) original issue discount is treated as a
form of interest and must be included in a beneficial owner's income as it
accrues (regardless of the beneficial owner's regular method of accounting)
using a constant yield method; (ii) market discount is treated as ordinary
income and must be included in a beneficial owner's income as principal payments
are made on the Note (or upon a sale of a Note); and (iii) if a beneficial owner
so elects, premium may be amortized over the life of the Note and offset against
inclusions of interest income. These tax consequences are discussed in greater
detail below. Beneficial owners who are required to include the interest income
as it accrues may be required to report income for tax purposes in advance of
receiving a corresponding cash contribution with which to pay the related tax.

   
      Original Issue Discount. In general, a Note will be considered to be
issued with original issue discount equal to the excess, if any, of its "stated
redemption price at maturity" over its "issue price." The issue price of a Note
is the initial offering price to the public (excluding bond houses and brokers)
at which a substantial amount of the Notes is sold. The issue price also
includes any accrued interest attributable to the period between the beginning
of the Due Period and the closing date relating to such series of Notes (the
"Issuance Date"). The stated redemption price at maturity of a Note that has a
notional principal amount or receives principal only or that is or may provide
for accruals of interest is equal to the sum of all distributions to be made
under that Note. The stated 
    


                                       38
<PAGE>

   
redemption price at maturity of any other Note is its stated principal amount,
plus an amount equal to the excess (if any) of the interest payable on the first
Payment Date over the interest that accrues for the period from the Issuance
Date to the first Payment Date. The Trustee will supply, at the time and in the
manner required by the IRS, to beneficial owners, brokers and middlemen
information with respect to the original issue discount accruing on the Notes.

      Notwithstanding the general definition, original issue discount will be
treated as zero if the discount is less than 0.25 percent of the stated
redemption price at maturity of the Note multiplied by its weighted average
life. The weighted average life of a Note is apparently computed for this
purpose as the sum, for all distributions included in the stated redemption
price at maturity, of the amounts determined by multiplying (i) the number of
complete years (rounding down for partial years) from the Issuance Date until
the date on which each of those distributions is expected to be made by (ii) a
fraction, the numerator of which is the amount of the distribution and the
denominator of which is the Note's stated redemption price at maturity. Even if
original issue discount is treated as zero under this rule, the actual amount of
original issue discount must be allocated to the principal distributions on the
Note and, when each such distribution is received, gain equal to the discount
allocated to the distribution will be recognized.

      The adjusted issue price of a Note at any time will equal the issue price
of such Note, increased by the aggregate amount of previously accrued original
issue discount with respect to that Note, and reduced by the amount of any
distributions made on that Note as of that time of amounts included in the
stated redemption price at maturity. The original issue discount accruing during
any accrual period will then be allocated ratably to each day during the period
to determine the daily portion of original issue discount.

      A subsequent purchaser of a Note that purchases it at a cost less than its
remaining stated redemption price at maturity also will be required to include
in gross income for each day on which it holds the Note, the daily portion of
original issue discount with respect to the Note (but reduced, if the cost of
the Note to the purchaser exceeds its adjusted issue price, by an amount equal
to the product of (i) that daily portion and (ii) a constant fraction, the
numerator of which is that excess and the denominator of which is the sum of the
daily portions of original issue discount on the Note for all days on or after
the day of purchase).
    

      Market Discount. A beneficial owner that purchases a Note at a market
discount, that is, at a purchase price less than the remaining stated redemption
price at maturity of such Note (or, in the case of a Note with original issue
discount, its adjusted issue price), will be required to allocate each principal
distribution first to accrued market discount on the Note, and recognize
ordinary income to the extent such distribution does not exceed the aggregate
amount of accrued market discount on such Note not previously included in
income. With respect to Notes that have unaccrued original issue discount, such
market discount must be included in income in addition to any original issue
discount. A beneficial owner that incurs or continues indebtedness to acquire a
Note at a market discount may also be required to defer the deduction of all or
a portion of the interest on such indebtedness until the corresponding amount of
market discount is included in income. In general terms, market discount on a
Note may be treated as accruing either (i) under a constant yield method or (ii)
in proportion to remaining accruals of original issue discount, if any, or if
none, in proportion to remaining distributions of interest on the Note. The
Trustee will make available, as required by the IRS, to beneficial owners of
Notes information necessary to compute the accrual of market discount.

   
      Notwithstanding the above rules, market discount on a Note will be
considered to be zero if such discount is less than 0.25 percent of the
remaining stated redemption price at maturity of such Note multiplied by its
weighted average remaining life. Weighted average remaining life presumably
would be calculated in a manner similar to weighted average life, taking into
account payments (including prepayments) prior to the date of acquisition of the
Note by the subsequent purchaser. If market discount on a Note is treated as
zero under this rule, the actual amount of market discount must be allocated to
the remaining principal distributions on the Note and, when each such
distribution is received, gain equal to the discount allocated to such
distribution will be recognized.
    

      Premium. A purchaser of a Note that purchases such Note at a cost greater
than its remaining stated redemption price at maturity will be considered to
have purchased such Note (a "Premium Note") at a premium. Such a purchaser need
not include in income any remaining original issue discount and may elect, under
section 171(c)(2) of the Code, to treat such premium as "amortizable bond
premium." If a beneficial owner makes 


                                       39
<PAGE>

such an election, the amount of any interest payment that must be included in
such beneficial owner's income for each period ending on a Payment Date will be
reduced by the portion of the premium allocable to such period based on the
Premium Note's yield to maturity. Such premium amortization should be made using
constant yield principles. If such election is made by the beneficial owner, the
election will also apply to all bonds the interest on which is not excludible
from gross income ("fully taxable bonds") held by the beneficial owner at the
beginning of the first taxable year to which the election applies and to all
such fully taxable bonds thereafter acquired by it, and is irrevocable without
the consent of the IRS. If such an election is not made, (i) such a beneficial
owner must include the full amount of each interest payment in income as it
accrues, and (ii) the premium must be allocated to the principal distributions
on the Premium Note and when each such distribution is received, a loss equal to
the premium allocated to such distribution will be recognized. Any tax benefit
from the premium not previously recognized will be taken into account in
computing gain or loss upon the sale or disposition of the Premium Note.

   
      Special Election. A beneficial owner may elect to include in gross income
all "interest" that accrues on a Note by using a constant yield method. For
purposes of the election, the term "interest" includes stated interest,
acquisition discount, original issue discount, de minimis original issue
discount, market discount, de minimis market discount and unstated interest as
adjusted by any amortizable bond premium or acquisition premium. A beneficial
owner should consult its own tax advisor regarding the time and manner of making
and the scope of the election and the implementation of the constant yield
method.
    

Sale or Exchange of Notes

      If a Note is sold or exchanged, the seller of the Note will recognize gain
or loss equal to the difference between the amount realized on the sale or
exchange and the adjusted basis of the Note. The adjusted basis of a Note will
generally equal its cost, increased by any OID or market discount includible in
income with respect to the Note through the date of sale and reduced by any
principal payments previously received with respect to the Note, any payments
allocable to previously accrued OID or market discount and any amortized market
premium. Subject to the market discount rules, gain or loss will generally be
capital gain or loss if the Note was held as a capital asset. Capital losses
generally may be used only to offset capital gains.

Backup Withholding

   
      Distributions of interest and principal, as well as distributions of
proceeds from the sale of Notes, may be subject to the "backup withholding tax"
under section 3406 of the Code at a rate of 31 percent if recipients of those
distributions fail to furnish to the payor certain information, including their
taxpayer identification numbers, or otherwise fail to establish an exemption
from that tax. Any amounts deducted and withheld from a distribution to a
recipient would be allowed as a credit against such recipient's federal income
tax. Furthermore, certain penalties may be imposed by the IRS on a recipient of
distributions that is required to supply information but that does not do so in
the proper manner.

      The IRS has issued regulations (the "Withholding Regulations"), which
change some of the rules relating to certain presumptions currently available
relating to information reporting and backup withholding. The Withholding
Regulations provide alternative methods of satisfying the beneficial ownership
certification requirement. The Withholding Regulations are effective for
distributions made after December 31, 1999, although valid withholding
certificates that are held on that date remain valid until the earlier of
December 31, 2000 or the date of expiration of the certificate under the rules
as currently in effect.

Foreign Investors

      Distributions made on a Note to, or on behalf of, a beneficial owner that
is not a U.S. Person generally will be exempt from U.S. federal income and
withholding taxes. The term "U.S. Person " means a citizen or resident of the
United States, a corporation, partnership or other entity created or organized
in or under the laws of the United States or any political subdivision thereof,
an estate that is subject to U.S. federal income tax regardless of the source of
its income, or a trust if a court within the United States can exercise primary
supervision over its administration and at least one United States person has
the authority to control all substantial decisions of 
    


                                       40
<PAGE>

the trust. This exemption is applicable provided (a) the beneficial owner is not
subject to U.S. tax as a result of a connection to the United States other than
ownership of the Note, (b) the beneficial owner signs a statement under
penalties of perjury that certifies that such beneficial owner is not a U.S.
Person, and provides the name and address of such beneficial owner, and (c) the
last U.S. Person in the chain of payment to the beneficial owner receives such
statement from such beneficial owner or a financial institution holding on its
behalf and does not have actual knowledge that such statement is false.
Beneficial owners should be aware that the IRS might take the position that this
exemption does not apply to a beneficial owner that is a "controlled foreign
corporation" described in Section 881(c)(3)(C) of the Code.

      If income or gain with respect to a Note is effectively connected with a
U.S. trade or business carried on by a Noteholder who or which is not a U.S.
person, the 30 percent withholding tax will not apply but such Noteholder will
be subject to U.S. federal income tax at graduated rates applicable to U.S.
persons.

      The Withholding Regulations would require, in the case of Notes held by a
foreign partnership, that (x) the certification described above be provided by
the partners rather than by the foreign partnership and (y) the partnership
provide certain information, including a United States taxpayer identification
number. See "Backup Withholding" above. A look-through rule would apply in the
case of tiered partnerships. Non-U.S. Persons should consult their own tax
advisors regarding the application to them of the Withholding Regulations.

State and Local Tax Consequences

      Investors should consult their own tax advisors regarding whether the
purchase of the Notes, either alone or in conjunction with an investor's other
activities, may subject an investor to any state or local taxes based on an
assertion that the investor is either "doing business" in, or deriving income
from a source located in, any state or local jurisdiction. Additionally,
potential investors should consider the state, local and other tax consequences
of purchasing, owning or disposing of a Note. State and local tax laws may
differ substantially from the corresponding federal tax law, and the foregoing
discussion does not purport to describe any aspect of the tax laws of any state
or other jurisdiction. Accordingly, potential investors should consult their own
tax advisors with regard to such matters.

      The federal and state income tax discussions set forth above are included
for general information only and may not be applicable depending upon a
Noteholder's particular tax situation. Prospective purchasers should consult
their tax advisors with respect to the tax consequences to them of the purchase,
ownership and disposition of the notes, including the tax consequences under
state, local, foreign and other tax laws and the possible effects of changes in
federal or other tax laws or in the interpretations thereof.

                                     Ratings

      Each Class of Notes offered by this Prospectus and the related Prospectus
Supplement will be rated in one of the four highest rating categories by one or
more Rating Agencies. These ratings will address, in the opinion of such Rating
Agencies, the likelihood that the Issuer will be able to make timely payment of
all amounts due on the related Notes in accordance with the terms thereof. These
ratings will neither address any prepayment or yield considerations applicable
to any Notes nor constitute a recommendation to buy, sell or hold any Notes.

                              ERISA Considerations

      The Prospectus Supplement for each series of Notes will summarize
considerations under ERISA relevant to the purchase of Notes of that series by
employee benefit plans and individual retirement accounts.


                                       41
<PAGE>

                              Plan of Distribution

      The Notes will be acquired by the underwriters for their own account and
may be resold from time to time in one or more transactions, including
negotiated transactions, at fixed public offering prices or at varying prices to
be determined at the time of sale or at the time of commitment therefor.

      In connection with the sale of the Notes, underwriters may receive
compensation from the Issuer or from purchasers of the Notes in the form of
discounts, concessions or commissions. The underwriters and dealers
participating in the distribution of the Notes may be deemed to be underwriters
in connection with the Notes, and any discounts or commissions received by them
from the Issuer and any profit on the resale of Notes by them may be deemed to
be underwriting discounts and commissions under the Securities Act.

      In connection with this offering, the underwriters may over-allot or
effect transactions which stabilize or maintain the market prices of the offered
notes at levels above those which might otherwise prevail in the open market.
Any stabilizing, if commenced, may be discontinued at any time.

      The underwriting agreement pertaining to the sale of the Notes will
provide that the obligations of the underwriters will be subject to certain
conditions precedent, that the underwriters will be obligated to purchase all
the Notes subject to that agreement if any are purchased and that, in limited
circumstances, the Issuer will indemnify the underwriters and the underwriters
will indemnify the Issuer against certain civil liabilities, including
liabilities under the Securities Act, or will contribute to payments required to
be made in respect thereof.

      Purchasers of Notes, including dealers, may, depending on the facts and
circumstances of their purchases, be deemed to be "underwriters" within the
meaning of the Securities Act in connection with reoffers and sales by them of
Notes. Noteholders should consult with their legal advisors in this regard prior
to any such reoffer or sale.

                                 Legal Opinions

      Certain legal matters will be passed upon in relation to the issuance of
the Notes for the Issuer by Ballard Spahr Andrews & Ingersoll, LLP,
Philadelphia, Pennsylvania and in relation to certain other matters for the
underwriters by Dewey Ballantine LLP, New York, New York.

                                     Experts

      The balance sheet of IKON Receivables, LLC at April 6, 1999, appearing in
this Prospectus and Registration Statement, has been audited by Ernst & Young
LLP, independent auditors, as set forth in their report thereon appearing
elsewhere herein, and is included in reliance upon such report given on the
authority of such firm as experts in accounting and auditing.


                                       42
<PAGE>

                          Index To Financial Statements

                                                                            Page
                                                                            ----
Report of Independent Auditors                                                44

Balance Sheet of the Issuer as of April 6, 1999                               45

Notes to Balance Sheet                                                        46


                                       43
<PAGE>

                         Report of Independent Auditors

The Board of Directors
IKON Receivables, LLC

   
We have audited the accompanying balance sheet of IKON Receivables, LLC (an
indirect wholly-owned subsidiary of IOS Capital, Inc.) as of April 6, 1999. This
balance sheet is the responsibility of the Company's management. Our
responsibility is to express an opinion on this balance sheet based on our
audit.
    

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the balance sheet is free of material misstatement. An
audit includes examining, on a test basis, evidence supporting the amounts and
disclosures in the balance sheet. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall balance sheet presentation. We believe that our audit
of the balance sheet provides a reasonable basis for our opinion.

   
In our opinion, the balance sheet referred to above presents fairly, in all
material respects, the financial position of IKON Receivables, LLC at April 6,
1999, in conformity with generally accepted accounting principles.
    

                                                               Ernst & Young LLP

   
April 8, 1999
    
Philadelphia, Pennsylvania


                                       44
<PAGE>

                                                                       Exhibit 1

                              IKON Receivables, LLC
                                  Balance Sheet
   
                                  April 6, 1999
    
                                  Assets

   
Cash   ...............................................................  $1,000
                                                                         -----
       Total assets...................................................  $1,000
                                                                        ======

                      Liabilities and Member's Equity

Liabilities...........................................................      $0
Member's equity.......................................................  $1,000
                                                                        ------
Total liabilities and member's equity.................................  $1,000
                                                                        ======


See accompanying notes.
    


                                       45
<PAGE>

   
                              IKON Receivables, LLC

                             Notes to Balance Sheet

                                  April 6, 1999

1.    Organization

      IKON Receivables, LLC (the "Company"), an indirect wholly-owned subsidiary
      of IOS Capital, Inc. ("IOS Capital"), was organized in the State of
      Delaware on January 20, 1999, and is managed by IKON Receivables Funding,
      Inc. (the "Manager").

      The Company was organized to engage exclusively in the following business
      and financial activities: to purchase or acquire from any other subsidiary
      of IKON Office Solutions, Inc. any right to payment, whether constituting
      an account, chattel paper, instrument or general intangible, and certain
      related property (other than equipment) and rights (collectively, "Lease
      Receivables"), and to hold, sell, transfer, pledge or otherwise dispose of
      Lease Receivables or interests therein pursuant to an Assignment and
      Servicing Agreement by and among IKON Receivables-1, LLC ("the Sole
      Member"), as Seller, IOS Capital, as Originator and Servicer, and the
      Company, as Issuer; to enter into any agreement related to any Lease
      Receivables that provides for the administration, servicing and collection
      of amounts due on such Lease Receivables; to enter into and perform its
      obligations under the Assignment and Servicing Agreement, and any interest
      rate hedging arrangements in connection therewith; to distribute Lease
      Receivables or proceeds from Lease Receivables and any other income to its
      Sole Member in such amounts as determined by the Manager; and to engage in
      any lawful act or activity and to exercise any power that is incidental
      and is necessary or convenient to the foregoing and permitted under
      Delaware law.

      Neither the Sole Member nor the Manager shall be liable for the debts,
      liabilities, contracts or other obligations of the Company solely by
      reason of being the Sole Member or Manager of the Company.

2.    Capital Contribution

      IKON Receivables-1, LLC made an initial capital contribution of $1,000 to
      IKON Receivables, LLC on April 6, 1999.

3.    Registration Statement

      At April 6, 1999, the Company was in the process of registering with the
      Securities and Exchange Commission to be able to issue up to $825 million
      of its Lease-Backed Notes.
    


                                       46
<PAGE>

                                 Index Of Terms

      Set forth below is a list of the defined terms used in this Prospectus and
the pages on which the definitions of such terms may be found herein.

   
1934 Act......................................................................18
Additional Account............................................................33
Additional Lease..............................................................25
Adjusted Lease................................................................25
Asset Pool....................................................................13
Assignment and Servicing Agreement............................................13
Available Funds...............................................................24
Bankruptcy Code...............................................................35
Business Day..................................................................23
Casualty......................................................................24
Casualty Payment..............................................................24
Cede..........................................................................26
CEDEL Participants............................................................27
CLAS..........................................................................20
Code..........................................................................37
Collection Account............................................................32
Commission....................................................................18
Cooperative...................................................................27
Cut-off Date..................................................................13
Definitive Notes..............................................................28
Depositories..................................................................26
Discount Rate.................................................................16
Discounted Present Value of the Leases........................................16
Discounted Present Value of the Performing Leases.............................16
Distribution Account..........................................................32
DTC...........................................................................26
Due Period....................................................................24
Early Termination Lease.......................................................25
Eligible Account..............................................................33
Eligible Investments..........................................................33
Eligible Leases...............................................................15
Equipment.....................................................................13
Euroclear Operator............................................................27
Euroclear Participants........................................................27
Events of Default.............................................................34
High Risk Review List.........................................................20
IKON marketplaces.............................................................18
IKON Office Solutions.........................................................18
Indirect Participants.........................................................26
Industry......................................................................28
IOS Capital...................................................................13
IRS...........................................................................37
Issuer........................................................................13
IT............................................................................21
Lease.........................................................................13
Lease Payment.................................................................24
Lease Receivables.............................................................13
Lessee........................................................................13
Lessees.......................................................................13
Manager.......................................................................14
Non-Performing Leases.........................................................25
    


                                       47
<PAGE>

   
Originator....................................................................13
Originator's Leasing Business.................................................14
Participants..................................................................26
Payment Date..................................................................18
Pool Factor...................................................................18
Pre-Funding Account...........................................................33
Premium Note..................................................................39
Rating Agencies...............................................................23
Rating Agency.................................................................23
Reserve Account...............................................................33
Retainable Deposit............................................................24
Rules.........................................................................27
Seller........................................................................13
Servicer......................................................................13
Servicer Advance..............................................................30
Servicer Events of Default....................................................31
Servicing Fee.................................................................30
Substitute Lease..............................................................25
Systems.......................................................................28
Tax Counsel...................................................................37
Termination Payment...........................................................25
Terms and Conditions..........................................................27
Transaction Accounts..........................................................33
Transaction Documents.........................................................29
Trust Depository..............................................................27
U.S. Person...................................................................40
Warranty Lease................................................................25
Withholding Regulations.......................................................40
    


                                       48

<PAGE>

================================================================================

   
                                  $764,873,000
                                  (Approximate)
                              IKON Receivables, LLC

                              -------------------
                               P R O S P E C T U S
                               S U P P L E M E N T
                              -------------------

                                 Lehman Brothers

                              Chase Securities Inc.

                            Deutsche Bank Securities
                                                                    
                            PNC Capital Markets, Inc.


                              Dated April __, 1999

Until 90 days after the date of this  prospectus  supplement,  all dealers  that
effect transactions in the Notes, whether or not participating in this offering,
may be required to deliver a prospectus  supplement and  prospectus.  This is in
addition to the  dealers'  obligation  to deliver a  prospectus  supplement  and
prospectus  when  acting  as  underwriters  and with  respect  to  their  unsold
allotments or subscriptions.

================================================================================


================================================================================

                 (Approximately) $307,011,000 of ___% Class A-1
                                                     
                               Lease-Backed Notes
                                                     

                   (Approximately) $37,069,000 ___% Class A-2
                                                     
                               Lease-Backed Notes
                                                     

                 (Approximately) $336,159,000 of ___% Class A-3
                                                     
                               Lease-Backed Notes


                 (Approximately) $84,634,000 of ___% Class A-4
                                              
                               Lease-Backed Notes
    

================================================================================


<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14.  Other Expenses of Issuance and Distribution.

        Set forth below is an estimate of the amount of fees and expenses (other
than  underwriting  discounts and commissions) to be incurred in connection with
the issuance and distribution of the Notes.


SEC Filing Fee                                                         $ 229,350
Indenture Trustee's Fees and Expenses...............................           *
Legal Fees and Expenses.............................................           *
Accounting Fees and Expenses........................................           *
Printing and Engraving Expenses.....................................           *
Blue Sky Qualification and Legal Investment Fees and Expenses.......           *
Rating Agency Fees..................................................           *
Miscellaneous.......................................................           *
                                                                               *
                                                                       ---------
TOTAL                                                                  $       *

- ----------------------
* To be filed by Amendment.

Item 15.  Indemnification of Managers and Officers.


      Indemnification.  Under the Delaware  Limited  Liability  Company Act, the
Registrant  has the power and in some  instances  may be  required to provide an
agent,  including an officer or manager,  who was or is a party or is threatened
to be made a party to certain proceedings,  with indemnification against certain
expenses,   judgments,  fines,  settlements  and  other  amounts  under  certain
circumstances.

      Section  7.1  of  the  Amended  and  Restated  Limited  Liability  Company
Agreement of IKON  Receivables,  LLC. provides that all officers and managers of
the company shall be  indemnified  by the company from and against all expenses,
liabilities  or other  matters  arising  out of their  status as an  officer  or
manager for their acts,  omissions or services rendered in such capacities.  IOS
Capital,  Inc.,  the  ultimate  corporate  parent  of  IKON  Receivables,  LLC.,
maintains certain policies of liability  insurance coverage for the officers and
managers of IOS Capital,  Inc. and certain of its  subsidiaries,  including IKON
Receivables, LLC.

      The  form of the  Underwriting  Agreement,  filed as  Exhibit  1.1 to this
Registration Statement,  provides that IKON Receivables,  LLC will indemnify and
reimburse the  underwriter(s)  and each controlling person of the underwriter(s)
with respect to certain expenses and liabilities,  including  liabilities  under
the 1933 Act or other  federal or state  regulations  or under the  common  law,
which arise out of or are based on certain  material  misstatements or omissions
in the Registration  Statement. In addition, the Underwriting Agreement provides
that the underwriter(s) will similarly indemnify and reimburse IKON Receivables,
LLC  with  respect  to  certain  material  misstatements  or  omissions  in  the
Registration  Statement which are based on certain written information furnished
by the  underwriter(s)  for  use  in  connection  with  the  preparation  of the
Registration Statement.


                                      II-1
<PAGE>

        Insurance.  As permitted under the Delaware  Limited  Liability  Company
Act, the Registrant's Limited Liability Company Agreement permit the managers to
purchase and maintain insurance on behalf of the Registrant's agents,  including
its officers and managers,  against any liability  asserted against them in such
capacity  or arising  out of such  agents'  status as such,  whether or not such
Registrant  would have the power to indemnify them against such liability  under
applicable law.

   
Item 16.  Exhibits.

    1.1    Form of Underwriting Agreement.**
    3.1    Certificate of Formation of IKON Receivables, LLC.**
    3.2    Amended and Restated Limited Liability Company Agreement of IKON
           Receivables, LLC.**
    4.1    Form of Indenture  between the Issuer and the Indenture  Trustee.**  
    5.1    Opinion of Dewey  Ballantine  LLP with respect to  validity.  
    8.1    Opinion of  Dewey Ballantine LLP with respect to tax matters.
   10.1    Form of Assignment and Servicing Agreement.**
   23.1    Consent of Dewey Ballantine LLP(included in Exhibit 5.1 hereto).
   23.2    Consent of Dewey Ballantine LLP(included in Exhibit 8.1 hereto).
   23.3    Consent of Accountants.
   25.1    Statement of Eligibility of Indenture Trustee.*
    
- ---------------
*    To be Filed by Amendment.
**   Previously Filed.

Item 17.  Undertakings.

      A. Undertaking in respect of indemnification

      Insofar as indemnification  for liabilities arising under the 1933 Act may
be permitted to managers,  officers and  controlling  persons of the  Registrant
pursuant  to the  provisions  described  above in Item  15,  or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such  liabilities  (other than the payment by the Registrant of expenses
incurred or paid by a manager,  officer or controlling  person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
manager,  officer or controlling  person in connection with the securities being
registered,  the  Registrant  will,  unless in the opinion of their  counsel the
matter  has  been  settled  by  controlling  precedent,  submit  to a  court  of
appropriate jurisdiction the question of whether such indemnification by them is
against  public  policy as expressed in the 1933 Act and will be governed by the
final adjudication of such issue.

      B. Undertaking pursuant to Rule 415.

      The Registrant hereby undertakes:

            (1) To file,  during any  period in which  offers or sales are being
      made, a post-effective amendment to this Registration Statement:

                  (i) to include any prospectus  required by Section 10(a)(3) of
            the Securities Act of 1933;

                  (ii) to reflect in the  Prospectus any facts or events arising
            after the effective date of the Registration  Statement (or the most
            recent post-effective  amendment thereof) which,  individually or in
            the aggregate, represent a fundamental change in the information set
            forth in the Registration Statement.  Notwithstanding the foregoing,
            any increase or decrease in volume of securities


                                      II-2
<PAGE>

            offered (if the total dollar value of  securities  offered would not
            exceed that which is  registered)  and any deviation from the low or
            high end of the estimated maximum offering range may be reflected in
            the form of prospectus  filed with the  Commission  pursuant to Rule
            424(b)  if,  in the  aggregate,  the  changes  in  volume  and price
            represent  no  more  than  a 20%  change  in the  maximum  aggregate
            offering price set forth in the  "Calculation of  Registration  Fee"
            table in the effective registration statement;

                  (iii) to include any material  information with respect to the
            plan of distribution  not previously  disclosed in the  Registration
            Statement  or  any  material  change  of  such  information  in  the
            Registration Statement;  provided,  however, that paragraphs (i) and
            (ii) do not apply if the information  required to be included in the
            post-effective   amendment  by  those  paragraphs  is  contained  in
            periodic  reports  filed with or furnished to the  Commission by the
            Registrant pursuant to Section 13 or Section 15(d) of the Securities
            Exchange  Act of 1934  that are  incorporated  by  reference  in the
            Registration Statement.

            (2) That,  for the purpose of  determining  any liability  under the
      Securities Act of 1933, each such post-effective amendment shall be deemed
      to be a new  registration  statement  relating to the  securities  offered
      therein,  and the offering of such securities at that time shall be deemed
      to be the initial bona fide offering thereof.

   
            (3) That,  for  purposes  of  determining  any  liability  under the
      Securities  Act of 1933,  each filing of the  Registrant's  annual  report
      pursuant to Section 13(a) or Section 15(d) of the Securities  Exchange Act
      of 1934 (and, where applicable,  each filing of an employee benefit plan's
      annual report pursuant to Section 15(d) 0f the Securities  Exchange Act of
      1934) that is  incorporated  by  reference in the  Registration  Statement
      shall  be  deemed  to be a new  registration  statement  relating  to  the
      securities  offered  therein,  and the offering of such securities at that
      time shall be deemed to be the initial bona fide offering thereof.
    
            (4)  To  remove  from  registration  by  means  of a  post-effective
      amendment any of the securities  being  registered  which remain unsold at
      the termination of the offering.

      C. Undertaking pursuant to Rule 430A.

            The Registrant hereby undertakes:

                  (1) For  purposes  of  determining  any  liability  under  the
            Securities  Act of 1933,  the  information  omitted from the form of
            prospectus  filed as part of a  registration  statement  in reliance
            upon Rule 430A and contained in the form of prospectus  filed by the
            Registrant  pursuant to Rule  424(b)(1)  or (4) or 497(h)  under the
            Securities  Act  shall  be  deemed  to be part of this  registration
            statement as of the time it was declared effective.

                  (2) For the purpose of  determining  any  liability  under the
            Securities Act of 1933, each post-effective  amendment that contains
            a form  of  prospectus  shall  be  deemed  to be a new  registration
            statement  relating  to the  securities  offered  therein,  and  the
            offering of such  securities  at that time shall be deemed to be the
            initial bona fide offering thereof.

      D. Undertaking pursuant to the Trust Indenture Act of 1939.

      The Registrant hereby undertakes to file an application for the purpose of
determining  the  eligibility  of the  trustee  to act under  subsection  (a) of
section 310 of the Trust  Indenture Act ("Act") in accordance with the rules and
regulations prescribed by the Commission under section 305(b)(2) of the Act.


                                      II-3
<PAGE>

                                   SIGNATURES

   
        Pursuant  to  the  requirements  of the  Securities  Act  of  1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-3 and has duly caused this amendment to
this  Registration  Statement  to be  signed on its  behalf by the  undersigned,
thereunto  duly  authorized,  in the City of New York,  State of New York on the
21st day of  April,  1999.  As of the date  hereof,  the  Registrant  reasonably
believes that the security rating requirement for asset-backed offerings on Form
S-3 will be met at the time of each sale.
    

                              IKON RECEIVABLES, LLC

                              By: IKON RECEIVABLES FUNDING
                                  INC.,
                                  as Initial Manager

   
                              By: /s/ Robert K. McLain
    
                                  -------------------------------------
                                  Name:   Robert K. McLain
                                  Title: President

      Pursuant to the requirements of the Securities Act of 1933, this amendment
to this Registration Statement has been signed below by the following persons in
the capacities and on the dates indicated.

   
              Signature                       Title                    Date
              ---------                       -----                    ----

/s/ Robert K. McLain             President, Director , Principal  April 21, 1999
- -------------------------------  Executive Officer, Principal
    Robert K. McLain             Financial Officer and Principal
                                       Accounting Officer


/s/ Patricia Donato                   Secretary & Director        April 21, 1999
- -------------------------------
    Patricia Donato

/s/ Joseph Churchman                        Director              April 21, 1999
- -------------------------------
    Joseph Churchman

/s/ Robert C. Campbell                      Director              April 21, 1999
- -------------------------------
    Robert C. Campbell

/s/ Robert W. Grier                         Director              April 21, 1999
- -------------------------------
    Robert W. Grier
    


                                      II-4
<PAGE>

                                  EXHIBIT INDEX

    1.1    Form of Underwriting Agreement.**
    3.1    Certificate of Formation of IKON Receivables, LLC.**
   
    3.2    Amended and Restated Limited Liability Company Agreement of IKON
           Receivables, LLC.**
    4.1    Form of Indenture  between the Issuer and the Indenture  Trustee.** 
    
    5.1    Opinion of Dewey  Ballantine  LLP with respect to  validity.  
   
    8.1    Opinion of  Dewey Ballantine LLP with respect to tax matters.
   10.1    Form of Assignment and Servicing Agreement.**
   23.1    Consent of Dewey Ballantine LLP(included in Exhibit 5.1 hereto).
   23.2    Consent of Dewey Ballantine LLP(included in Exhibit 8.1 hereto).
   23.3    Consent of Accountants.
   25.1    Statement of Eligibility of Indenture Trustee.*
    
- ------------------------
*    To be Filed by Amendment.
**   Previously Filed.



                                                                     Exhibit 5.1

                      [Letterhead of Dewey Ballantine LLP]

                                                       April 22, 1999

IKON Receivables, LLC
500 Silverside Road
Suite 28
Wilmington, DE  19809

             Re:  Lease-Backed Notes

Ladies and Gentlemen:

      We have acted as counsel to Lehman Brothers (the "Underwriter") in
connection with the preparation and filing of the registration statement on Form
S-3 (such registration statement, the "Registration Statement") being filed
today with the Securities and Exchange Commission pursuant to the Securities Act
of 1933, as amended (the "Act"), in respect of Lease-Backed Notes (the "Notes")
which IKON Receivables, LLC (the "Issuer" or the "Registrant") plans to offer in
series, each series to be issued under a separate assignment and servicing
agreement or indenture (an "Indenture"), in substantially one of the forms
incorporated by reference as Exhibits to the Registration Statement, among
Issuer, a servicer to be identified in the prospectus supplement for such series
of Notes (the "Servicer" for such series), and a trustee to be identified in the
prospectus supplement for such series of Certificates (the "Trustee" for such
series).

      We have examined and relied on the originals or copies certified or
otherwise identified to our satisfaction of all such documents and records of
Issuer and such other instruments and other certificates of public officials,
officers and representatives of Issuer and such other persons, and we have made
such investigations of law, as we have deemed appropriate as a basis for the
opinions expressed below.

      We are admitted to the Bar of the State of New York and we express no
opinion as to the laws of any other jurisdiction except as to matters that are
governed by Federal law or the laws of the State of New York. All opinions
expressed herein are based on laws, regulations and policy guidelines currently
in force and may be affected by future regulations.

      Based upon the foregoing, we are of the opinion that:

            1. When, in respect of a series of Notes, an Indenture has been duly
      authorized by all necessary action and duly executed and delivered by
      Issuer, the Servicer and the 

<PAGE>

      Trustee for such series, such Indenture will be a valid and legally
      binding obligation of the Issuer; and

            2. When an Indenture for a series of Notes has been duly authorized
      by all necessary action and duly executed and delivered by Issuer, the
      Servicer and the Trustee for such series, and when the Notes of such
      series have been duly executed and authenticated in accordance with the
      provisions of the Indenture, and issued and sold as contemplated in the
      Registration Statement and the prospectus, as amended or supplemented and
      delivered pursuant to Section 5 of the Act in connection therewith, such
      Notes will be legally and validly issued, fully paid and nonassessable,
      and the holders of such Notes will be entitled to the benefits of such
      Indenture.

      We hereby consent to the filing of this opinion as an Exhibit to the
Registration Statement and to the reference to Dewey Ballantine LLP in the
Registration Statement and in future related prospectus supplements under the
heading "Legal Matters." In giving this opinion, we do not concede that we are
experts within the meaning of the Act or the rules and regulations therewith, or
that this consent is required by Section 7 of the Act.


                                                     Very truly yours,

                                                     DEWEY BALLANTINE LLP



                                                                     Exhibit 8.1

                      [Letterhead of Dewey Ballantine LLP]

                                            April 22, 1999

IKON Receivables, LLC
500 Silverside Road
Suite 28
Wilmington, DE  19809

               Re:  Lease-Backed Notes

Ladies and Gentlemen:

      We have acted as special counsel to Lehman Brothers (the "Underwriter") in
connection with the preparation and filing of a registration statement on Form
S-3 (the "Registration Statement") being filed today with the Securities and
Exchange Commission pursuant to the Securities Act of 1933, as amended (the
"Act"), in respect of Lease-Backed Notes (the "Notes") which IKON Receivables,
LLC ("Issuer") plans to offer in series.

      In addition, assuming (i) the Indenture among IKON Receivables LLC, Harris
Trust and Savings Bank and IOS Capital, Inc. is fully executed, delivered and
enforceable against the parties thereto in accordance with its terms (ii) the
transaction described in the Registration Statement is completed on
substantially the terms and conditions set forth therein, and (iii) no election
on IRS Form 8832 is made to the contrary, it is our opinion that:

      o  the Issuer will not be treated as an association (or publicly traded
         partnership) taxable as a corporation for federal income tax purposes;

      o  the Notes will be characterized as indebtedness for federal income tax
         purposes; and

      o  subject to the assumptions and limitations described therein, the
         discussion under the heading "Material Federal Income Tax
         Consideration" in the prospectus contained in the Registration
         Statement sets forth all the material federal income tax consequences
         to the original purchasers of the Notes and is accurate in all material
         respects.

      We hereby consent to the filing of this letter as an Exhibit to the
Registration Statement and to the reference to Dewey Ballantine LLP in the
Registration Statement and in future related prospectus supplements under the
heading "Certain Federal Income Tax Consequences." In giving this opinion, we do
not concede that we are experts within the meaning of the Act or the rules and
regulations therewith, or that this consent is required by Section 7 of the Act.


                                                Very truly yours,

                                                DEWEY BALLANTINE LLP



                                                                    Exhibit 23.3

                         CONSENT OF INDEPENDENT AUDITORS

We consent to the reference to our firm under the caption "Experts" and to the
use of our report dated April 8, 1999, in Amendment No. 3 to the Registration
Statement (Form S-3 No. 333-71073) and related Prospectus of IKON Receivables,
LLC for the registration of $825 million of lease-backed notes.

                                               /s/ Ernst & Young LLP

Philadelphia, Pennsylvania
April 20, 1999



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