Exhibit 99(a)

KEYCORP STUDENT LOAN TRUST 2000-A
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: May 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:
				$	11,628,489.59

					($25.8410880,	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:
				$	2,151,630.07

					($ 4.7814002,	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: $0.00
					( $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: $0.00

(vii)	Pool Balance at the end of the related Collection Period: $260,932,376.12

(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: $260,932,376.12
				(2) Pool Factor for the Class A-2 Notes: 0.57984972

Page 5 of 6 pages

Page 2


(ix)	Note Interest Rate for the Notes:
	(a)	In general
		(1) Three-Month Libor was
		2.8731300% for the period
		(2) The Student Loan Rate was: 5.3013687%
	(b)	Note Interest Rate for the Class A-1 Notes: 3.0031300% (Based on 3-Month LIBOR)
	(c)	Note Interest Rate for the Class A-2 Notes: 3.1931300% (Based on 3-Month LIBOR)


(x)				Amount of Master Servicing Fee for related Collection Period: $331,314.33
	$3.313143300, per $1,000 original principal amount of Class A-1 Notes.
			$0.736254067, per $1,000 original principal amount of Class A-2 Notes.

(xi)				Amount of Administration Fee for related Collection Period: $3,000.00
		$0.030000000, per $1,000 original principal amount of Class A-1 Notes.
		$0.006666667, 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: $95,194.33
		(b)		Delinquent Contracts	# Disb.		%		$Amount			%

				30-60 Days Delinquent		388	1.51	%	$	4,960,656		2.24	%
				61-90 Days Delinquent		206	0.80	%	$	2,545,103		1.15	%
				91-120 Days Delinquent		139	0.54	%	$	1,398,566		0.63	%
				More than 120 Days Delinquent		229	0.89	%	$	3,855,191		1.74	%
				TOTAL		962	3.74	%	$	12,759,516		5.75	%
		(c)		Amounts of any Insured Payments made under the Securities Guaranty Ins Policy:							$	-

		(d)		Reserve Account Balance							$	4,769,815

				Draw for this Distribution Date							$	-
(xiii)		Amount of Insurer Premium paid to the Securities Insurer on such Distribution Date:									$	61,326.19

(xiv)		Amount received from Securities Insurer with respect to the Securities Guaranty Insurance Policy: $0.00
(xv)		Amount paid to the Securities Insurer in reimbursement of all Insured Payments made pursuant to the Securities Guaranty Insurance Policy: $0.00
(xvi)		The Trust Swap Pymt Amount paid to the Swap Counterparty on such Dist Date:									$	4,877.54

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

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

(xix)		The Net Trust Swap Receipt Carry over Shortfall for such Distribution Date: and the amount of any Termination Pymt either paid by or made to the Trust on such Distribution Date: $0.00									$	0.00

Page 6 of 6 pages

KEYCORP STUDENT LOAN TRUST 2000-A 8-K