EX-99.1 2 a2024-1ex991071525.htm EX-99.1 Document

Exhibit 99.1
MONTHLY SERVICER'S CERTIFICATE
CARMAX BUSINESS SERVICES, LLC
CARMAX AUTO OWNER TRUST
SERIES 2024-1
Collection Period06/01/25-06/30/25
Determination Date7/9/2025
Distribution Date7/15/2025
Additional information, including defined terms, can be found in the prospectus on the SEC's EDGAR system (http://www.sec.gov) under File No. 333-260819-09.



Pool Balance
1.Pool Balance on the close of the last day of the preceding Collection Period$861,024,024.69 
2.Collections allocable to Principal$29,785,190.26 
3.Purchase Amount allocable to Principal$0.00 
4.Defaulted Receivables$2,519,427.54 
5.Pool Balance on the close of the last day of the related Collection Period$828,719,406.89 
(Ln1 - Ln2 - Ln3 - Ln4)
6.Total number of Receivables outstanding on the close of the last day of the related Collection Period49,424 
7.Initial Pool Balance$1,565,657,067.52 
Beginning of PeriodEnd of Period
8.Note Balances
a. Class A-1 Note Balance
$0.00 $0.00 
b. Class A-2a Note Balance$76,913,848.48 $58,255,592.24 
c. Class A-2b Floating Rate Note Balance$56,253,605.53 $42,607,243.97 
d. Class A-3 Note Balance$500,320,000.00 $500,320,000.00 
e. Class A-4 Note Balance$86,680,000.00 $86,680,000.00 
f. Class B Note Balance$46,900,000.00 $46,900,000.00 
g. Class C Note Balance$44,600,000.00 $44,600,000.00 
h. Class D Note Balance$33,700,000.00 $33,700,000.00 
i. Note Balance (sum a - h)$845,367,454.01 $813,062,836.21 
9.Pool Factors
a. Class A-1 Note Pool Factor0.0000000 0.0000000 
b. Class A-2a Note Pool Factor0.2366580 0.1792480 
c. Class A-2b Floating Rate Note Pool Factor0.2366580 0.1792480 
d. Class A-3 Note Pool Factor1.0000000 1.0000000 
e. Class A-4 Note Pool Factor1.0000000 1.0000000 
f. Class B Note Pool Factor1.0000000 1.0000000 
g. Class C Note Pool Factor1.0000000 1.0000000 
h. Class D Note Pool Factor1.0000000 1.0000000 
i. Note Pool Factor0.5453984 0.5245567 
10.Overcollateralization Target Amount$15,656,570.68 
11.Current overcollateralization amount (Pool Balance - Note Balance)$15,656,570.68 
12.Weighted Average Coupon11.24 %
13.Weighted Average Original Termmonths65.69 
14.Weighted Average Remaining Termmonths43.25 
15.30 day Average SOFR for the accrual period ending 7/14/20254.30385 %
16.Note Rate applicable to the Class A-2b notes for the interest period ending 7/14/20254.92385 %
Collections
17.Finance Charges:
a. Collections allocable to Finance Charge$7,967,170.36 
b. Liquidation Proceeds allocable to Finance Charge$123.18 
c. Purchase Amount allocable to Finance Charge$0.00 
d. Available Finance Charge Collections (sum a - c)$7,967,293.54 
18.Principal:
a. Collections allocable to Principal$29,785,190.26 
b. Liquidation Proceeds allocable to Principal$689,906.88 
c. Purchase Amount allocable to Principal$0.00 
d. Available Principal Collections (sum a - c)$30,475,097.14 
19.Total Finance Charge and Principal Collections (17d + 18d)$38,442,390.68 
20.Interest Income from Collection Account$114,731.72 
21.Simple Interest Advances$0.00 
22.Available Collections (Ln19 + 20 + 21)$38,557,122.40 


Available Funds
23.Available Collections$38,557,122.40 
24.Reserve Account Draw Amount$0.00 
25.Available Funds$38,557,122.40 
Application of Available Funds
26.Servicing Fee0.15 %
a. Monthly Servicing Fee$717,520.02 
b. Amount Unpaid from Prior Months$0.00 
c. Amount Paid$717,520.02 
d. Shortfall Amount (a + b - c)$0.00 
27.Unreimbursed Servicer Advances$0.00 
28.Successor Servicer and Asset Representations Reviewer Unpaid Expenses and Indemnity Amounts
a. Successor Servicer Unpaid Transition Expenses and Indemnity Amounts (Capped at $175,000 annually)$0.00 
b. Successor Servicer Amount Paid$0.00 
c. Successor Servicer Shortfall Amount (a - b)$0.00 
d. Asset Representations Reviewer Fees, Expenses and Indemnity Amounts (Capped at $175,000 annually)$0.00 
e. Asset Representations Reviewer Amount Paid$0.00 
f. Asset Representations Reviewer Shortfall Amount (d - e)$0.00 
29.Class A Noteholder Interest Amounts
a. Class A-1 Monthly Interest$0.00 
b. Additional Note Interest related to Class A-1 Monthly Interest$0.00 
c. Interest Due on Additional Note Interest related to Class A-1 Monthly Interest$0.00 
d. Total Class A-1 Note Interest (sum a - c)$0.00 
e. Class A-2a Monthly Interest$339,702.83 
f. Additional Note Interest related to Class A-2a Monthly Interest$0.00 
g. Interest Due on Additional Note Interest related to Class A-2a Monthly Interest$0.00 
h. Total Class A-2a Note Interest (sum e - g)$339,702.83 
i. Class A-2b Monthly Interest$223,126.25 
j. Additional Note Interest related to Class A-2b Monthly Interest$0.00 
k. Interest Due on Additional Note Interest related to Class A-2b Monthly Interest$0.00 
l. Total Class A-2b Note Interest (sum i - k)$223,126.25 
m. Class A-3 Monthly Interest$2,051,312.00 
n. Additional Note Interest related to Class A-3 Monthly Interest$0.00 
o. Interest Due on Additional Note Interest related to Class A-3 Monthly Interest$0.00 
p. Total Class A-3 Note Interest (sum m - o)$2,051,312.00 
q. Class A-4 Monthly Interest$356,832.67 
r. Additional Note Interest related to Class A-4 Monthly Interest$0.00 
r. Additional Note Interest related to Class A-4 Monthly Interest$0.00 
t. Total Class A-4 Note Interest (sum q - s)$356,832.67 
30.Priority Principal Distributable Amount$0.00 
31.Class B Noteholder Interest Amount
a. Class B Monthly Interest$202,060.83 
b. Additional Note Interest related to Class B Monthly Interest$0.00 
c. Interest Due on Additional Note Interest related to Class B Monthly Interest$0.00 
d. Total Class B Note Interest (sum a - c)$202,060.83 
32.Secondary Principal Distributable Amount$0.00 
33.Class C Noteholder Interest Amount
a. Class C Monthly Interest$203,301.67 
b. Additional Note Interest related to Class C Monthly Interest$0.00 
c. Interest Due on Additional Note Interest related to Class C Monthly Interest$0.00 
d. Total Class C Note Interest (sum a - c)$203,301.67 
34.Tertiary Principal Distributable Amount$0.00 
35.Class D Noteholder Interest Amount
a. Class D Monthly Interest$168,500.00 
b. Additional Note Interest related to Class D Monthly Interest$0.00 
c. Interest Due on Additional Note Interest related to Class D Monthly Interest$0.00 
d. Total Class D Note Interest (sum a - c)$168,500.00 


36.Quaternary Principal Distributable Amount$16,648,047.12 
37.Required Payment Amount (Ln 26 + Ln 28 + (sum of Ln 29 through Ln 36))$20,910,403.39 
38.Reserve Account Deficiency$0.00 
39.Regular Principal Distributable Amount$15,656,570.68 
40.Remaining Unpaid Servicer Transition Expenses and Additional Servicing Fees, if any$0.00 
41.Remaining Unpaid Trustee and Asset Representations Reviewer Fees, Expenses and Indemnity Amounts, if any
a. Remaining Unpaid Trustee Fees, Expenses and Indemnity Amounts$0.00 
b. Remaining Unpaid Asset Representations Reviewer Fees, Expenses and Indemnity Amounts$0.00 
42.Remaining Unpaid Successor Servicer Indemnity Amounts, if any$0.00 
Collection Account Activity0.15 %
43.Deposits
a. Total Daily Deposits of Finance Charge Collections$7,967,293.54 
b. Total Daily Deposits of Principal Collections$30,475,097.14 
c. Withdrawal from Reserve Account$0.00 
d. Interest Income$114,731.72 
e. Total Deposits to Collection Account (sum a - d)$38,557,122.40 
44.Withdrawals
a. Servicing Fee and Unreimbursed Servicer Advances$717,520.02 
b. Successor Servicer Transition Expenses and Indemnity Amounts$0.00 
c. Deposit to Note Payment Account for Monthly Note Interest/Principal$35,849,454.05 
d. Deposit to Reserve Account$0.00 
e. Excess Collections (Deposit to Certificate Payment Account for payment to Certificateholder)$1,990,148.33 
f. Total Withdrawals from Collection Account (sum a - e)$38,557,122.40 
Note Payment Account Activity
45.Deposits
a. Class A-1 Interest Distribution$0.00 
b. Class A-2a Interest Distribution$339,702.83 
c. Class A-2b Interest Distribution$223,126.25 
d. Class A-3 Interest Distribution$2,051,312.00 
e. Class A-4 Interest Distribution$356,832.67 
f. Class B Interest Distribution$202,060.83 
g. Class C Interest Distribution$203,301.67 
h. Class D Interest Distribution$168,500.00 
i. Class A-1 Principal Distribution$0.00 
j. Class A-2a Principal Distribution$18,658,256.24 
k. Class A-2b Principal Distribution$13,646,361.56 
l. Class A-3 Principal Distribution$0.00 
m. Class A-4 Principal Distribution$0.00 
n. Class B Principal Distribution$0.00 
o. Class C Principal Distribution$0.00 
p. Class D Principal Distribution$0.00 
q. Total Deposits to Note Payment Account (sum a - p)$35,849,454.05 
46.Withdrawals
a. Class A-1 Distribution$0.00 
b. Class A-2a Distribution$18,997,959.07 
c. Class A-2b Distribution$13,869,487.81 
d. Class A-3 Distribution$2,051,312.00 
e. Class A-4 Distribution$356,832.67 
f. Class B Distribution$202,060.83 
g. Class C Distribution$203,301.67 
h. Class D Distribution$168,500.00 
i. Total Withdrawals from Note Payment Account (sum a - h)$35,849,454.05 


Certificate Payment Account Activity
47.Deposits to Certificate Payment Account from Excess Collections$1,990,148.33 
48.Withdrawals from Certificate Payment Account for Certificateholder Distribution$1,990,148.33 
Required Reserve Account Amount0.15 %
49.Required Reserve Account Amount (1.00% of Initial Pool Balance)$3,914,142.67 
Reserve Account Reconciliation
50.Beginning Balance (as of end of preceding Distribution Date)$3,914,142.67 
51.Investment Earnings$13,452.65 
52.Reserve Account Draw Amount$0.00 
53.Reserve Account Amount (Ln 50 + Ln 51 - Ln 52)$3,927,595.32 
54.Deposit from Available Funds (Ln 44d)$0.00 
55.If Reserve Account Balance exceeds Required Reserve Account Amount, payment to
a. the Note Payment Account for the payment of principal to the extent of any unfunded Regular Principal Distribution Amount; and$0.00 
b. any Successor Servicer for the payment of any unfunded Transition Costs and Additional Servicing Fee$0.00 
56.Payment to Depositor if Reserve Account Balance exceeds Required Reserve Account Amount and to the extent no unfunded amounts described in Ln 55 exist$13,452.65 
57.Ending Balance (Ln53 + Ln54 - Ln55 - Ln56)$3,914,142.67 
58.Reserve Account Deficiency (Ln50 - Ln57)$0.00 
Instructions to the Trustee
59.Amount to be deposited from the Reserve Account into the Collection Account$0.00 
60.Amount to be paid to Servicer from the Collection Account$717,520.02 
61.Amount to be deposited from the Collection Account into the Note Payment Account$35,849,454.05 
62.Amount to be deposited from the Collection Account into the Certificate Payment Account$1,990,148.33 
63.Amount to be deposited from the Collection Account into the Reserve Account$0.00 
64.Amount to be deposited from the Reserve Account, if Reserve Account Balance exceeds Required Reserve Account Amount, into
a. the Note Payment Account for any unfunded Regular Principal Distributable Amount$0.00 
b. the Depositor, if no unfunded Regular Principal distributable amount exists$13,452.65 
65.Amount to be paid to Class A-1 Noteholders from the Note Payment Account$0.00 
66.Amount to be paid to Class A-2a Noteholders from the Note Payment Account$18,997,959.07 
67.Amount to be paid to Class A-2b Noteholders from the Note Payment Account$13,869,487.81 
68.Amount to be paid to Class A-3 Noteholders from the Note Payment Account$2,051,312.00 
69.Amount to be paid to Class A-4 Noteholders from the Note Payment Account$356,832.67 
70.Amount to be paid to Class B Noteholders from the Note Payment Account$202,060.83 
71.Amount to be paid to Class C Noteholders from the Note Payment Account$203,301.67 
72.Amount to be paid to Class D Noteholders from the Note Payment Account$168,500.00 
73.Amount to be paid to Certificateholders from the Certificate Payment Account with respect to Excess Collections$1,990,148.33 


Delinquency Activity
Number of LoansPrincipal Balance
74.Delinquency Analysis
a. 31 to 60 days past due1,225$25,591,632.38 
b. 61 to 90 days past due612$13,019,237.66 
c. 91 to 120 days past due162$3,191,020.67 
d. 121 or more days past due2$27,550.00 
e. Total Past Due (sum a - d)2,001$41,829,440.71 
f. Delinquent Loans as a percentage of end of period Pool Balance (Ln 74e / Ln 5)5.0475 %
75.Has a Delinquency Trigger Event occurred?No
Loss Activity
Number of LoansPrincipal Balance
76.Defaulted Receivables (charge-offs)123$2,519,427.54 
77.Recoveries175$690,030.06 
78.Net Losses (Ln 76 - Ln 77)$1,829,397.48 
79.Ratio of Net Losses to Beginning of Period Pool Balance (Ln 78 / Ln 1)0.2125 %
Cumulative Loss Activity
Number of LoansPrincipal Balance
80.Defaulted Receivables (charge-offs)1,826$38,015,664.48 
81.Recoveries1,304$13,328,917.78 
82.Cumulative Net Losses (Ln 80 - Ln 81)$24,686,746.70 
83.Ratio of Cumulative Net Losses to Initial Pool Balance (Ln 82 / Ln 7)1.5768 %
84.Average Net Loss on Defaulted Receivables$13,519.58 
Other Servicing Information
85.Principal Balance of Receivables extended during the Collection Period$12,036,615.69 
86.Pool Balance on the close of the last day of the preceding Collection Period$861,024,024.69 
87.Ratio of extensions to pool balance (Ln 85 / Ln 86)1.40 %



IN WITNESS WHEREOF, the undersigned has duly executed this certificate on July 9, 2025
 
CARMAX BUSINESS SERVICES, LLC
 
As Servicer
By:/s/ Greg Dostich
Name:Greg Dostich
Title:Vice President and Treasurer