EX-99.1 2 a2018-2ex991101520.htm EX-99.1 Document

Exhibit 99.1
MONTHLY SERVICER'S CERTIFICATE
CARMAX BUSINESS SERVICES, LLC
CARMAX AUTO OWNER TRUST
SERIES 2018-2
Collection Period09/01/20-09/30/20
Determination Date10/9/2020
Distribution Date10/15/2020
Additional information, including defined terms, can be found in the prospectus on the SEC's EDGAR system (http://www.sec.gov) under File No. 333-207329-10.




Pool Balance
1.Pool Balance on the close of the last day of the preceding Collection Period$472,653,382.19 
2.Collections allocable to Principal$21,319,522.49 
3.Purchase Amount allocable to Principal$0.00 
4.Defaulted Receivables$773,098.42 
5.Pool Balance on the close of the last day of the related Collection Period$450,560,761.28 
(Ln1 - Ln2 - Ln3 - Ln4)
6.Total number of Receivables outstanding on the close of the last day of the related Collection Period42,571
7.Initial Pool Balance$1,336,359,077.55 
Beginning of PeriodEnd of Period
8.Note Balances
a. Class A-1 Note Balance
$0.00 $0.00 
b. Class A-2 Note Balance$0.00 $0.00 
c. Class A-3 Note Balance$249,464,330.03 $227,371,709.12 
d. Class A-4 Note Balance$108,530,000.00 $108,530,000.00 
e. Class B Note Balance$34,750,000.00 $34,750,000.00 
f. Class C Note Balance$34,750,000.00 $34,750,000.00 
g. Class D Note Balance$33,800,000.00 $33,800,000.00 
h. Note Balance (sum a - g)$461,294,330.03 $439,201,709.12 
9.Pool Factors
a. Class A-1 Note Pool Factor0.0000000 0.0000000 
b. Class A-2 Note Pool Factor0.0000000 0.0000000 
c. Class A-3 Note Pool Factor0.6846268 0.6239961 
d. Class A-4 Note Pool Factor1.0000000 1.0000000 
e. Class B Note Pool Factor1.0000000 1.0000000 
f. Class C Note Pool Factor1.0000000 1.0000000 
g. Class D Note Pool Factor1.0000000 1.0000000 
h. Note Pool Factor0.3481467 0.3314730 
10.Overcollateralization Target Amount$11,359,052.16 
11.Current overcollateralization amount (Pool Balance - Note Balance)$11,359,052.16 
12.Weighted Average Coupon7.92 %
13.Weighted Average Original Termmonths67.22 
14.Weighted Average Remaining Termmonths34.69 
Collections
15.Finance Charges:
a. Collections allocable to Finance Charge$3,180,540.83 
b. Liquidation Proceeds allocable to Finance Charge$2,244.39 
c. Purchase Amount allocable to Finance Charge$0.00 
d. Available Finance Charge Collections (sum a - c)$3,182,785.22 
16.Principal:
a. Collections allocable to Principal$21,319,522.49 
b. Liquidation Proceeds allocable to Principal$517,873.54 
c. Purchase Amount allocable to Principal$0.00 
d. Available Principal Collections (sum a - c)$21,837,396.03 



17.Total Finance Charge and Principal Collections (15d + 16d)$25,020,181.25 
18.Interest Income from Collection Account$364.90 
19.Simple Interest Advances$0.00 
20.Available Collections (Ln17 + 18 + 19)$25,020,546.15 
Available Funds
21.Available Collections$25,020,546.15 
22.Reserve Account Draw Amount$0.00 
23.Available Funds$25,020,546.15 
Application of Available Funds
24.Servicing Fee
a. Monthly Servicing Fee$393,877.82 
b. Amount Unpaid from Prior Months$0.00 
c. Amount Paid$393,877.82 
d. Shortfall Amount (a + b - c)$0.00 
25.Unreimbursed Servicer Advances$0.00 
26.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 
27.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-2 Monthly Interest$0.00 
f. Additional Note Interest related to Class A-2 Monthly Interest$0.00 
g. Interest Due on Additional Note Interest related to Class A-2 Monthly Interest$0.00 
h. Total Class A-2 Note Interest (sum e - g)$0.00 
i. Class A-3 Monthly Interest$619,503.09 
j. Additional Note Interest related to Class A-3 Monthly Interest$0.00 
k. Interest Due on Additional Note Interest related to Class A-3 Monthly Interest$0.00 
l. Total Class A-3 Note Interest (sum i - k)$619,503.09 
m. Class A-4 Monthly Interest$285,795.67 
n. Additional Note Interest related to Class A-4 Monthly Interest$0.00 
o. Interest Due on Additional Note Interest related to Class A-4 Monthly Interest$0.00 
p. Total Class A-4 Note Interest (sum m - o)$285,795.67 
28.Priority Principal Distributable Amount$0.00 
29.Class B Noteholder Interest Amount
a. Class B Monthly Interest$97,589.58 
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)$97,589.58 
30.Secondary Principal Distributable Amount$0.00 
31.Class C Noteholder Interest Amount
a. Class C Monthly Interest$103,381.25 
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)$103,381.25 
32.Tertiary Principal Distributable Amount$0.00 

33.Class D Noteholder Interest Amount



a. Class D Monthly Interest$112,385.00 
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)$112,385.00 
34.Quaternary Principal Distributable Amount$10,733,568.75 
35.Required Payment Amount (Ln 24 + Ln 26 + (sum of Ln 27 through Ln 34))$12,346,101.16 
36.Reserve Account Deficiency$0.00 
37.Regular Principal Distributable Amount$11,359,052.16 
38.Remaining Unpaid Servicer Transition Expenses and Additional Servicing Fees, if any$0.00 
39.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 
40.Remaining Unpaid Successor Servicer Indemnity Amounts, if any$0.00 
Collection Account Activity
41.Deposits
a. Total Daily Deposits of Finance Charge Collections$3,182,785.22 
b. Total Daily Deposits of Principal Collections$21,837,396.03 
c. Withdrawal from Reserve Account$0.00 
d. Interest Income$364.90 
e. Total Deposits to Collection Account (sum a - d)$25,020,546.15 
42.Withdrawals
a. Servicing Fee and Unreimbursed Servicer Advances$393,877.82 
b. Successor Servicer Transition Expenses and Indemnity Amounts$0.00 
c. Deposit to Note Payment Account for Monthly Note Interest/Principal$23,311,275.50 
d. Deposit to Reserve Account$0.00 
e. Excess Collections (Deposit to Certificate Payment Account for payment to Certificateholder)$1,315,392.83 
f. Total Withdrawals from Collection Account (sum a - e)$25,020,546.15 
Note Payment Account Activity
43.Deposits
a. Class A-1 Interest Distribution$0.00 
b. Class A-2 Interest Distribution$0.00 
c. Class A-3 Interest Distribution$619,503.09 
d. Class A-4 Interest Distribution$285,795.67 
e. Class B Interest Distribution$97,589.58 
f. Class C Interest Distribution$103,381.25 
g. Class D Interest Distribution$112,385.00 
h. Class A-1 Principal Distribution$0.00 
i. Class A-2 Principal Distribution$0.00 
j. Class A-3 Principal Distribution$22,092,620.91 
k. Class A-4 Principal Distribution$0.00 
l. Class B Principal Distribution$0.00 
m. Class C Principal Distribution$0.00 
n. Class D Principal Distribution$0.00 
o. Total Deposits to Note Payment Account (sum a - n)$23,311,275.50 
44.Withdrawals
a. Class A-1 Distribution$0.00 
b. Class A-2 Distribution$0.00 
c. Class A-3 Distribution$22,712,124.00 
d. Class A-4 Distribution$285,795.67 
e. Class B Distribution$97,589.58 



f. Class C Distribution$103,381.25 
g. Class D Distribution$112,385.00 
h. Total Withdrawals from Note Payment Account (sum a - g)$23,311,275.50 
Certificate Payment Account Activity
45.Deposits to Certificate Payment Account from Excess Collections$1,315,392.83 
46.Withdrawals from Certificate Payment Account for Certificateholder Distribution$1,315,392.83 
Required Reserve Account Amount
47.Required Reserve Account Amount (0.25% of Initial Pool Balance)$3,340,897.69 
Reserve Account Reconciliation
48.Beginning Balance (as of end of preceding Distribution Date)$3,340,897.69 
49.Investment Earnings$55.20 
50.Reserve Account Draw Amount$0.00 
51.Reserve Account Amount (Ln 48 + Ln 49 - Ln 50)$3,340,952.89 
52.Deposit from Available Funds (Ln 42d)$0.00 
53.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 
54.Payment to Depositor if Reserve Account Balance exceeds Required Reserve Account Amount and to the extent no unfunded amounts described in Ln 53 exist$55.20 
55.Ending Balance (Ln51 + Ln52 - Ln53 - Ln54)$3,340,897.69 
56.Reserve Account Deficiency (Ln48 - Ln55)$0.00 
Instructions to the Trustee
57.Amount to be deposited from the Reserve Account into the Collection Account$0.00 
58.Amount to be paid to Servicer from the Collection Account$393,877.82 
59.Amount to be deposited from the Collection Account into the Note Payment Account$23,311,275.50 
60.Amount to be deposited from the Collection Account into the Certificate Payment Account$1,315,392.83 
61.Amount to be deposited from the Collection Account into the Reserve Account$0.00 
62.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$55.20 
63.Amount to be paid to Class A-1 Noteholders from the Note Payment Account$0.00 
64.Amount to be paid to Class A-2 Noteholders from the Note Payment Account$0.00 
65.Amount to be paid to Class A-3 Noteholders from the Note Payment Account$22,712,124.00 
66.Amount to be paid to Class A-4 Noteholders from the Note Payment Account$285,795.67 
67.Amount to be paid to Class B Noteholders from the Note Payment Account$97,589.58 
68.Amount to be paid to Class C Noteholders from the Note Payment Account$103,381.25 
69.Amount to be paid to Class D Noteholders from the Note Payment Account$112,385.00 
70.Amount to be paid to Certificateholders from the Certificate Payment Account with respect to Excess Collections$1,315,392.83 



Delinquency Activity
Number of LoansPrincipal Balance
71.Delinquency Analysis
a. 31 to 60 days past due769$10,180,961.44 
b. 61 to 90 days past due300$3,991,927.57 
c. 91 to 120 days past due95$1,261,286.91 
d. 121 or more days past due1$12,024.74 
e. Total Past Due (sum a - d)1,165$15,446,200.66 
f. Delinquent Loans as a percentage of end of period Pool Balance (Ln 71e / Ln 5)3.4282 %
72.Has a Delinquency Trigger Event occurred?No
Loss Activity
Number of LoansPrincipal Balance
73.Defaulted Receivables (charge-offs)61$773,098.42 
74.Recoveries374$520,117.93 
75.Net Losses (Ln 73 - Ln 74)$252,980.49 
76.Ratio of Net Losses to Beginning of Period Pool Balance (Ln 75 / Ln 1)0.0535 %
Cumulative Loss Activity
Number of LoansPrincipal Balance
77.Defaulted Receivables (charge-offs)2,689$38,049,129.62 
78.Recoveries2,155$17,182,742.27 
79.Cumulative Net Losses (Ln 77 - Ln 78)$20,866,387.35 
80.Ratio of Cumulative Net Losses to Initial Pool Balance (Ln 79 / Ln 7)1.5614 %
81.Average Net Loss on Defaulted Receivables$7,759.91 
Other Servicing Information
82.Principal Balance of Receivables extended during the Collection Period$3,454,070.52 
83.Pool Balance on the close of the last day of the preceding Collection Period$472,653,382.19 
84.Ratio of extensions to pool balance (Ln 82 / Ln 83)0.73 %
Servicer Covenant
85.CarMax, Inc Consolidated Tangible Net Worth as of the end of the Related Fiscal Quarter$3,553,998,000.00 
86.Is CarMax, Inc Consolidated Tangible Net Worth greater than $1,000,000,000?Yes




IN WITNESS WHEREOF, the undersigned has duly executed this certificate on October 9, 2020.
 
CARMAX BUSINESS SERVICES, LLC
 
As Servicer
By:/s/ Andrew J. McMonigle
Name:Andrew J. McMonigle
Title:Vice President and Treasurer