| Collection Period | 07/01/25-07/31/25 | |||||||||||||
| Determination Date | 8/11/2025 | |||||||||||||
| Distribution Date | 8/15/2025 | |||||||||||||
| Additional information, including defined terms, can be found in the prospectus on the SEC's EDGAR system (http://www.sec.gov) under File No. 333-228379-11. | ||||||||||||||
| Pool Balance | ||||||||||||||
| 1. | Pool Balance on the close of the last day of the preceding Collection Period | $ | 208,212,930.50 | |||||||||||
| 2. | Collections allocable to Principal | $ | 15,499,371.29 | |||||||||||
| 3. | Purchase Amount allocable to Principal | $ | 0.00 | |||||||||||
| 4. | Defaulted Receivables | $ | 814,691.51 | |||||||||||
| 5. | Pool Balance on the close of the last day of the related Collection Period | $ | 191,898,867.70 | |||||||||||
| (Ln1 - Ln2 - Ln3 - Ln4) | ||||||||||||||
| 6. | Total number of Receivables outstanding on the close of the last day of the related Collection Period | 32,768 | ||||||||||||
| 7. | Initial Pool Balance | $ | 1,754,385,994.70 | |||||||||||
| Beginning of Period | End of Period | |||||||||||||
| 8. | Note Balances | |||||||||||||
a. Class A-1 Note Balance | $ | 0.00 | $ | 0.00 | ||||||||||
| b. Class A-2a Note Balance | $ | 0.00 | $ | 0.00 | ||||||||||
| c. Class A-2b Floating Rate Note Balance | $ | 0.00 | $ | 0.00 | ||||||||||
| d. Class A-3 Note Balance | $ | 0.00 | $ | 0.00 | ||||||||||
| e. Class A-4 Note Balance | $ | 106,456,965.51 | $ | 90,142,902.71 | ||||||||||
| f. Class B Note Balance | $ | 27,190,000.00 | $ | 27,190,000.00 | ||||||||||
| g. Class C Note Balance | $ | 47,370,000.00 | $ | 47,370,000.00 | ||||||||||
| h. Class D Note Balance | $ | 22,810,000.00 | $ | 22,810,000.00 | ||||||||||
| i. Note Balance (sum a - h) | $ | 203,826,965.51 | $ | 187,512,902.71 | ||||||||||
| 9. | Pool Factors | |||||||||||||
| a. Class A-1 Note Pool Factor | 0.0000000 | 0.0000000 | ||||||||||||
| b. Class A-2a Note Pool Factor | 0.0000000 | 0.0000000 | ||||||||||||
| c. Class A-2b Floating Rate Note Pool Factor | 0.0000000 | 0.0000000 | ||||||||||||
| d. Class A-3 Note Pool Factor | 0.0000000 | 0.0000000 | ||||||||||||
| e. Class A-4 Note Pool Factor | 0.7429476 | 0.6290942 | ||||||||||||
| f. Class B Note Pool Factor | 1.0000000 | 1.0000000 | ||||||||||||
| g. Class C Note Pool Factor | 1.0000000 | 1.0000000 | ||||||||||||
| h. Class D Note Pool Factor | 1.0000000 | 1.0000000 | ||||||||||||
| i. Note Pool Factor | 0.1164726 | 0.1071502 | ||||||||||||
| 10. | Overcollateralization Target Amount | $ | 4,385,964.99 | |||||||||||
| 11. | Current overcollateralization amount (Pool Balance - Note Balance) | $ | 4,385,964.99 | |||||||||||
| 12. | Weighted Average Coupon | 9.15 | % | |||||||||||
| 13. | Weighted Average Original Term | months | 68.60 | |||||||||||
| 14. | Weighted Average Remaining Term | months | 19.09 | |||||||||||
| 15. | Applicable reference rate for the interest period ending 8/14/2025 | N/A | ||||||||||||
| 16. | Note Rate applicable to the Class A-2b notes for the interest period ending 8/14/2025 | N/A | ||||||||||||
| Collections | ||||||||||||||
| 17. | Finance Charges: | |||||||||||||
| a. Collections allocable to Finance Charge | $ | 1,652,049.41 | ||||||||||||
| b. Liquidation Proceeds allocable to Finance Charge | $ | 4,053.35 | ||||||||||||
| c. Purchase Amount allocable to Finance Charge | $ | 0.00 | ||||||||||||
| d. Available Finance Charge Collections (sum a - c) | $ | 1,656,102.76 | ||||||||||||
| 18. | Principal: | |||||||||||||
| a. Collections allocable to Principal | $ | 15,499,371.29 | ||||||||||||
| b. Liquidation Proceeds allocable to Principal | $ | 397,074.73 | ||||||||||||
| c. Purchase Amount allocable to Principal | $ | 0.00 | ||||||||||||
| d. Available Principal Collections (sum a - c) | $ | 15,896,446.02 | ||||||||||||
| 19. | Total Finance Charge and Principal Collections (17d + 18d) | $ | 17,552,548.78 | |||||||||||
| 20. | Interest Income from Collection Account | $ | 53,038.13 | |||||||||||
| 21. | Simple Interest Advances | $ | 0.00 | |||||||||||
| 22. | Available Collections (Ln19 + 20 + 21) | $ | 17,605,586.91 | |||||||||||
| Available Funds | ||||||||||||||
| 23. | Available Collections | $ | 17,605,586.91 | |||||||||||
| 24. | Reserve Account Draw Amount | $ | 0.00 | |||||||||||
| 25. | Available Funds | $ | 17,605,586.91 | |||||||||||
| Application of Available Funds | ||||||||||||||
| 26. | Servicing Fee | 0.15 | % | |||||||||||
| a. Monthly Servicing Fee | $ | 173,510.78 | ||||||||||||
| b. Amount Unpaid from Prior Months | $ | 0.00 | ||||||||||||
| c. Amount Paid | $ | 173,510.78 | ||||||||||||
| 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 | $ | — | ||||||||||||
| 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) | $ | — | ||||||||||||
| i. Class A-2b Monthly Interest | $ | — | ||||||||||||
| 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) | $ | — | ||||||||||||
| m. Class A-3 Monthly Interest | $ | — | ||||||||||||
| 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) | $ | — | ||||||||||||
| q. Class A-4 Monthly Interest | $ | 65,648.46 | ||||||||||||
| 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) | $ | 65,648.46 | ||||||||||||
| 30. | Priority Principal Distributable Amount | $ | 0.00 | |||||||||||
| 31. | Class B Noteholder Interest Amount | |||||||||||||
| a. Class B Monthly Interest | $ | 22,658.33 | ||||||||||||
| 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) | $ | 22,658.33 | ||||||||||||
| 32. | Secondary Principal Distributable Amount | $ | 0.00 | |||||||||||
| 33. | Class C Noteholder Interest Amount | |||||||||||||
| a. Class C Monthly Interest | $ | 49,343.75 | ||||||||||||
| 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) | $ | 49,343.75 | ||||||||||||
| 34. | Tertiary Principal Distributable Amount | $ | 0.00 | |||||||||||
| 35. | Class D Noteholder Interest Amount | |||||||||||||
| a. Class D Monthly Interest | $ | 28,512.50 | ||||||||||||
| 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) | $ | 28,512.50 | ||||||||||||
| 36. | Quaternary Principal Distributable Amount | $ | 11,928,097.81 | |||||||||||
| 37. | Required Payment Amount (Ln 26 + Ln 28 + (sum of Ln 29 through Ln 36)) | $ | 12,267,771.63 | |||||||||||
| 38. | Reserve Account Deficiency | $ | 0.00 | |||||||||||
| 39. | Regular Principal Distributable Amount | $ | 4,385,964.99 | |||||||||||
| 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 Activity | 0.15 | % | ||||||||||||
| 43. | Deposits | |||||||||||||
| a. Total Daily Deposits of Finance Charge Collections | $ | 1,656,102.76 | ||||||||||||
| b. Total Daily Deposits of Principal Collections | $ | 15,896,446.02 | ||||||||||||
| c. Withdrawal from Reserve Account | $ | 0.00 | ||||||||||||
| d. Interest Income | $ | 53,038.13 | ||||||||||||
| e. Total Deposits to Collection Account (sum a - d) | $ | 17,605,586.91 | ||||||||||||
| 44. | Withdrawals | |||||||||||||
| a. Servicing Fee and Unreimbursed Servicer Advances | $ | 173,510.78 | ||||||||||||
| b. Successor Servicer Transition Expenses and Indemnity Amounts | $ | 0.00 | ||||||||||||
| c. Deposit to Note Payment Account for Monthly Note Interest/Principal | $ | 16,480,225.84 | ||||||||||||
| d. Deposit to Reserve Account | $ | 0.00 | ||||||||||||
| e. Excess Collections (Deposit to Certificate Payment Account for payment to Certificateholder) | $ | 951,850.29 | ||||||||||||
| f. Total Withdrawals from Collection Account (sum a - e) | $ | 17,605,586.91 | ||||||||||||
| Note Payment Account Activity | ||||||||||||||
| 45. | Deposits | |||||||||||||
| a. Class A-1 Interest Distribution | $ | 0.00 | ||||||||||||
| b. Class A-2a Interest Distribution | $ | — | ||||||||||||
| c. Class A-2b Interest Distribution | $ | — | ||||||||||||
| d. Class A-3 Interest Distribution | $ | — | ||||||||||||
| e. Class A-4 Interest Distribution | $ | 65,648.46 | ||||||||||||
| f. Class B Interest Distribution | $ | 22,658.33 | ||||||||||||
| g. Class C Interest Distribution | $ | 49,343.75 | ||||||||||||
| h. Class D Interest Distribution | $ | 28,512.50 | ||||||||||||
| i. Class A-1 Principal Distribution | $ | 0.00 | ||||||||||||
| j. Class A-2a Principal Distribution | $ | 0.00 | ||||||||||||
| k. Class A-2b Principal Distribution | $ | 0.00 | ||||||||||||
| l. Class A-3 Principal Distribution | $ | 0.00 | ||||||||||||
| m. Class A-4 Principal Distribution | $ | 16,314,062.80 | ||||||||||||
| 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) | $ | 16,480,225.84 | ||||||||||||
| 46. | Withdrawals | |||||||||||||
| a. Class A-1 Distribution | $ | 0.00 | ||||||||||||
| b. Class A-2a Distribution | $ | 0.00 | ||||||||||||
| c. Class A-2b Distribution | $ | 0.00 | ||||||||||||
| d. Class A-3 Distribution | $ | 0.00 | ||||||||||||
| e. Class A-4 Distribution | $ | 16,379,711.26 | ||||||||||||
| f. Class B Distribution | $ | 22,658.33 | ||||||||||||
| g. Class C Distribution | $ | 49,343.75 | ||||||||||||
| h. Class D Distribution | $ | 28,512.50 | ||||||||||||
| i. Total Withdrawals from Note Payment Account (sum a - h) | $ | 16,480,225.84 | ||||||||||||
| Certificate Payment Account Activity | ||||||||||||||
| 47. | Deposits to Certificate Payment Account from Excess Collections | $ | 951,850.29 | |||||||||||
| 48. | Withdrawals from Certificate Payment Account for Certificateholder Distribution | $ | 951,850.29 | |||||||||||
| Required Reserve Account Amount | 0.15 | % | ||||||||||||
| 49. | Required Reserve Account Amount (1.00% of Initial Pool Balance) | $ | 4,385,964.99 | |||||||||||
| Reserve Account Reconciliation | ||||||||||||||
| 50. | Beginning Balance (as of end of preceding Distribution Date) | $ | 4,385,964.99 | |||||||||||
| 51. | Investment Earnings | $ | 15,639.19 | |||||||||||
| 52. | Reserve Account Draw Amount | $ | 0.00 | |||||||||||
| 53. | Reserve Account Amount (Ln 50 + Ln 51 - Ln 52) | $ | 4,401,604.18 | |||||||||||
| 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 | $ | 15,639.19 | |||||||||||
| 57. | Ending Balance (Ln53 + Ln54 - Ln55 - Ln56) | $ | 4,385,964.99 | |||||||||||
| 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 | $ | 173,510.78 | |||||||||||
| 61. | Amount to be deposited from the Collection Account into the Note Payment Account | $ | 16,480,225.84 | |||||||||||
| 62. | Amount to be deposited from the Collection Account into the Certificate Payment Account | $ | 951,850.29 | |||||||||||
| 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 | $ | 15,639.19 | ||||||||||||
| 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 | $ | 0.00 | |||||||||||
| 67. | Amount to be paid to Class A-2b Noteholders from the Note Payment Account | $ | 0.00 | |||||||||||
| 68. | Amount to be paid to Class A-3 Noteholders from the Note Payment Account | $ | 0.00 | |||||||||||
| 69. | Amount to be paid to Class A-4 Noteholders from the Note Payment Account | $ | 16,379,711.26 | |||||||||||
| 70. | Amount to be paid to Class B Noteholders from the Note Payment Account | $ | 22,658.33 | |||||||||||
| 71. | Amount to be paid to Class C Noteholders from the Note Payment Account | $ | 49,343.75 | |||||||||||
| 72. | Amount to be paid to Class D Noteholders from the Note Payment Account | $ | 28,512.50 | |||||||||||
| 73. | Amount to be paid to Certificateholders from the Certificate Payment Account with respect to Excess Collections | $ | 951,850.29 | |||||||||||
| Delinquency Activity | ||||||||||||||
| Number of Loans | Principal Balance | |||||||||||||
| 74. | Delinquency Analysis | |||||||||||||
| a. 31 to 60 days past due | 1,462 | $ | 13,420,710.14 | |||||||||||
| b. 61 to 90 days past due | 787 | $ | 7,900,575.36 | |||||||||||
| c. 91 to 120 days past due | 140 | $ | 1,323,546.32 | |||||||||||
| d. 121 or more days past due | 0 | $ | 0.00 | |||||||||||
| e. Total Past Due (sum a - d) | 2,389 | $ | 22,644,831.82 | |||||||||||
| f. Delinquent Loans as a percentage of end of period Pool Balance (Ln 74e / Ln 5) | 11.8004 | % | ||||||||||||
| 75. | Has a Delinquency Trigger Event occurred? | No | ||||||||||||
| Loss Activity | ||||||||||||||
| Number of Loans | Principal Balance | |||||||||||||
| 76. | Defaulted Receivables (charge-offs) | 97 | $ | 814,691.51 | ||||||||||
| 77. | Recoveries | 262 | $ | 401,128.08 | ||||||||||
| 78. | Net Losses (Ln 76 - Ln 77) | $ | 413,563.43 | |||||||||||
| 79. | Ratio of Net Losses to Beginning of Period Pool Balance (Ln 78 / Ln 1) | 0.1986 | % | |||||||||||
| Cumulative Loss Activity | ||||||||||||||
| Number of Loans | Principal Balance | |||||||||||||
| 80. | Defaulted Receivables (charge-offs) | 5,132 | $ | 71,471,513.80 | ||||||||||
| 81. | Recoveries | 4,291 | $ | 33,718,207.02 | ||||||||||
| 82. | Cumulative Net Losses (Ln 80 - Ln 81) | $ | 37,753,306.78 | |||||||||||
| 83. | Ratio of Cumulative Net Losses to Initial Pool Balance (Ln 82 / Ln 7) | 2.1519 | % | |||||||||||
| 84. | Average Net Loss on Defaulted Receivables | $ | 7,356.45 | |||||||||||
| Other Servicing Information | ||||||||||||||
| 85. | Principal Balance of Receivables extended during the Collection Period | $ | 3,801,245.93 | |||||||||||
| 86. | Pool Balance on the close of the last day of the preceding Collection Period | $ | 208,212,930.50 | |||||||||||
| 87. | Ratio of extensions to pool balance (Ln 85 / Ln 86) | 1.83 | % | |||||||||||
| CARMAX BUSINESS SERVICES, LLC | |||||
| As Servicer | |||||
| By: | /s/ Greg Dostich | ||||
| Name: | Greg Dostich | ||||
| Title: | Vice President and Treasurer | ||||