1
Exhibit 99(a)
KEYCORP STUDENT LOAN TRUST 1999-B
CERTIFICATEHOLDERS' STATEMENT
pursuant to Section 5.07(b) of Sale and Servicing Agreement
(capitalized terms used herein are defined in Appendix A thereto)
- --------------------------------------------------------------------------------
Distribution Date: February 25, 2000
(i) Amount of principal being paid or distributed in respect of the Certificates:
$0.00
----------------------
( $ - , per $1,000 original principal amount of the Notes)
----------------------
(ii) Amount of interest being paid or distributed in respect of the Certificates:
$1,809,911.46
----------------------
( $ 0.0000278 , per $1,000 original principal amount of the Notes)
----------------------
(iii) Amount of Certificateholders' Interest Index Carryover being or
distributed (if any) and amount remaining (if any):
(1) Distributed to Certificateholders:
$0.00
----------------------
( $ - , per $1,000 original principal amount of the Certificates)
----------------------
(2) Balance on Certificateholders:
$0.00
----------------------
( $ - , per $1,000 original principal amount of the Notes)
----------------------
(iv) Payments made under the Cap Agreement on such date: Not Applicable
------------------------------
( $0.00 with respect to the Certificates,
----------------------
( $0.00 with respect to the Notes,
----------------------
( $0.00 outstanding amount owed to Cap Provider.
----------------------
(v) Pool Balance at end of related Collection Period: $911,291,259.00
-------------------------
(vi) After giving effect to distributions on this Distribution Date:
(a) (1) Outstanding principal amount of Class A-1 Notes: $257,147,022.08
-------------------------
(2) Class A-1 Note Pool Factor: 0.91838222
--------------------
(b) (1) Outstanding principal amount of Class A-2 Notes: $625,000,000.00
-------------------------
(2) Class A-2 Note Pool Factor: 1.00000000
--------------------
(c) (1) Outstanding principal amount of Class M Notes: $30,000,000.00
-------------------------
(2) Class M Note Pool Factor: 1.00000000
--------------------
(d) (1) Outstanding principal amount of Certificates: $65,000,000.00
-------------------------
(2) Certificate Pool Factor: 1.00000000
--------------------
(vii) Certificate Interest Rate:
(a) In general
(1) Three-Month Libor was
5.5087500% for the period from the Closing Date to but excluding 11/26/99 and
-----------------
6.1012500% for the period from and including 11/26/99 to but excluding 02/25/2000 and
-----------------
(2) The Student Loan Rate was: Not Applicable (1)
--------------------
(b) Certificate Interest Rate: 6.7730574% (Based on 3-Month LIBOR)
---------------
(1)This Calculation not required unless Three-Month LIBOR for such
Interest Period is 100 basis points greater than Three-Month LIBOR
of the preceding Determination Date.
5
2
Page 2
(viii) Amount of Master Servicing Fee for related Collection Period: $1,834,579.68
--------------------
$ 0.000028224 , per $1,000 original principal amount of the Certificates.
----------------------
(ix) Amount of Administration Fee for related Collection Period: $3,000.00
--------------------
$ 0.046153846 , per $1,000 original principal amount of the Certificates.
----------------------
(x) (a) Aggregate amount of Realized Losses (if any) for the related Collection Period: $680,220.67
---------------
(b) Delinquent Contracts # Disb. % $ Amount %
------- - -------- -
30-60 Days Delinquent 4,387 7.98% $ 39,702,447 9.31%
61-90 Days Delinquent 1,020 1.85% $ 9,319,248 2.18%
91-120 Days Delinquent 305 0.55% $ 2,528,373 0.59%
More than 120 Days Delinquent 437 0.79% $ 3,706,003 0.87%
Claims Filed Awaiting Payment 29 0.05% $ 383,149 0.09%
---------- ---------- ------------------- ---------
TOTAL 6,178 11.23% $ 55,639,220 13.04%
(xi) Amount in the Reserve Account: $17,500,000.00
--------------------
(xii) Amount in the Prefunding Account: $48,186,492.59
--------------------
(xiii)Amount remaining in the Subsequent Pool Pre-Funding Subaccount not used to acquire
Subsequent Pool Student Loans: 0.00
----------
6