Exhibit 99(a)

KEYCORP STUDENT LOAN TRUST 2000-B

NOTEHOLDERS’ STATEMENT

pursuant to Section 5.07(b) of Sale and Servicing
Agreement (capitalized terms used herein are defined in Appendix A thereto)

Distribution Date: April 25, 2005


(i)	Amount of principal being paid or distributed in respect of the Class A-1 Notes:
					$	0.00

					($	-	, per $1,000 original principal amount of Class A-1 Notes)

(ii)	Amount of principal being paid or distributed in respect of the Class A-2 Notes:
					$	11,791,329.83

					($	24.3120203	, per $1,000 original principal amount of Class A-2 Notes)

(iii)	Amount of interest being paid or distributed in respect of the Class A-1 Notes:
					$	0.00

					($	-	, per $1,000 original principal amount of Class A-1 Notes)

(iv)	Amount of interest being paid or distributed in respect of the Class A-2 Notes:
					$	2,432,003.51

					($	5.0144402	, per $1,000 original principal amount of Class A-2 Notes)

(v)	Amount of Noteholders’ Interest Index Carryover being paid or distributed (if any) and amount remaining (if any):
		(1	)	Distributed to Class A-1 Noteholders:
					$	0.00

					($	-	, per $1,000 original principal amount of Class A-1 Notes)

		(2	)	Distributed to Class A-2 Noteholders:
					$	0.00

					($	-	, per $1,000 original principal amount of Class A-2 Notes)

		(3	)	Balance on Class A-1 Notes:
					$	0.00





					($	-	, per $1,000 original principal amount of Class A-1 Notes)

		(4	)	Balance on Class A-2 Notes:
					$	0.00

					($	-	, per $1,000 original principal amount of Class A-2 Notes)

(vi)	Payments made under the Cap Agreement on such date:						April 22, 2005

					($	0.00	with respect to the Class A-1 Notes,

					($	0.00	with respect to the Class A-2 Notes;

							and the total outstanding amount owed to the Cap Provider:
(vii)	Pool Balance at the end of the related Collection Period:						$311,398,504.92

(viii)	After giving effect to distributions on this Distribution Date:
		(a	)	(1) Outstanding principal amount of Class A-1 Notes: $0.00

				(2) Pool Factor for the Class A-1 Notes: -



		(b	)	(1) Outstanding principal amount of Class A-2 Notes: $311,398,504.92

				(2) Pool Factor for the Class A-2 Notes: 0.64205877

Page 5 of 6

(ix)

Note Interest Rate for the Notes:

(a)

In general

(1)

Three-Month Libor was

2.7000000%

for the period

(2)

The Student Loan Rate was:

4.8631146%

(b)

Note Interest Rate for the Class A-1 Notes:

2.8200000%

(Based on 3-Month LIBOR)

(c)

Note Interest Rate for the Class A-2 Notes:

3.0100000%

(Based on 3-Month LIBOR)

(x)

Amount of Master Servicing Fee for related Collection Period:

$393,961.26

$2.626408400

, per $1,000 original principal amount of Class A-1 Notes.

$0.812291258

, per $1,000 original principal amount of Class A-2 Notes.

(xi)

Amount of Administration Fee for related Collection Period:

$3,000.00

$0.020000000

, per $1,000 original principal amount of Class A-1 Notes.

$0.006185567

, per $1,000 original principal amount of Class A-2 Notes.


(xii)	(a)	Aggregate amount of Realized Losses (if any) for the related Collection Period:	$	151,203.69


(b)	Delinquent Contracts	# Loans		%		$ Amount			%

	30-60 Days Delinquent		592	2.08	%	$	6,753,138		2.38	%
	61-90 Days Delinquent		325	1.14	%	$	4,056,436		1.43	%
	91-120 Days Delinquent		173	0.61	%	$	1,949,162		0.69	%
	More than 120 Days Delinquent		226	0.41	%	$	3,154,740		0.39	%
	Claims in Process		116	0.80	%	$	1,090,297		1.11	%

	TOTAL		1,432	5.04	%	$	17,003,773		6.00	% *
	Amounts of any Insured Payments made under the Securities Guaranty Ins Policy:							$	0.00

(c)	Reserve Account Balance							$	5,655,822.11

(d)	Draw for this Distribution Date							$	0.00

								$	71,000.00


(xvi)	Amount of Insurer Premium paid to the Securities Insurer on such Distribution Date:
(xvii)	Amount received from Securities Insurer with respect to the Securities Guaranty Insurance Policy: $0.00
(xviii)	Amount paid to the Securities Insurer in reimbursement of all Insured Payments made pursuant
	to the Securities Guaranty Insurance Policy:	$	3,561.26

(xix)	The Trust Swap Pymt Amount paid to the Swap Counterparty on such Dist Date:	$	0.00

	The Amount of any Net Trust Swap Pymt Carryover Shortfall for such Dist Date:	$	0.00

	The Trust Swap Receipt Amount paid to the Trust on such Distribution Date:	$	0.00

	The Net Trust Swap Receipt Carryover Shortfall for such Distribution Date:

	and the amount of any Termination Pymt either paid by or made to the Trust on
	such Distribution Date:

Page 6 of 6

KEYCORP STUDENT LOAN TRUST 2000-B 8-K