MONTHLY SERVICER'S CERTIFICATE
CARMAX BUSINESS SERVICES, LLC

CARMAX AUTO OWNER TRUST
SERIES 2009-2


Collection Period							11/01/09-11/30/09
Determination Date							12/9/2009
Distribution Date							12/15/2009


Pool Balance

1	.	Pool Balance on the close of the last day of the preceding Collection Period				$	600,000,005.52
2	.	Collections allocable to Principal				$	15,520,780.80
3	.	Purchase Amount allocable to Principal				$	0.00
4	.	Defaulted Receivables				$	0.00
5	.	Pool Balance on the close of the last day of the related Collection Period				$	584,479,224.72
		(Ln1 - Ln2 - Ln3 - Ln4)

6	.	Initial Pool Balance				$	600,000,005.52

					Beginning		End
7	.	Note Balances			of Period		of Period

		a.	Class A-1 Note Balance	$	111,000,000.00	$	93,588,289.26
		b.	Class A-2 Note Balance	$	149,000,000.00	$	149,000,000.00
		c.	Class A-3 Note Balance	$	190,000,000.00	$	190,000,000.00
		d.	Class A-4 Note Balance	$	88,500,000.00	$	88,500,000.00
		e.	Class B Note Balance	$	42,000,000.00	$	42,000,000.00
		f.	Class C Note Balance	$	10,500,000.00	$	10,500,000.00
		g.	Note Balance (sum a - f)	$	591,000,000.00	$	573,588,289.26

8	.	Pool Factors

		a.	Class A-1 Note Pool Factor		1.0000000		0.8431377
		b.	Class A-2 Note Pool Factor		1.0000000		1.0000000
		c.	Class A-3 Note Pool Factor		1.0000000		1.0000000
		d.	Class A-4 Note Pool Factor		1.0000000		1.0000000
		e.	Class B Note Pool Factor		1.0000000		1.0000000
		f.	Class C Note Pool Factor		1.0000000		1.0000000
		g.	Note Pool Factor		1.0000000		0.9705386

9	.	Overcollateralization Target Amount				$	19,580,054.03
10	.	Current overcollateralization amount (Pool Balance - Note Balance)				$	10,890,935.46

11	.	Weighted Average Coupon				%	9.85%
12	.	Weighted Average Original Term				months	64.97
13	.	Weighted Average Remaining Term				months	58.64

Collections

14	.	Finance Charges:
		a.	Collections allocable to Finance Charge			$	4,875,261.62
		b.	Liquidation Proceeds allocable to Finance Charge			$	0.00
		c.	Purchase Amount allocable to Finance Charge			$	0.00
		d.	Available Finance Charge Collections (sum a - c)			$	4,875,261.62

15	.	Principal:
		a.	Collections allocable to Principal			$	15,520,780.80
		b.	Liquidation Proceeds allocable to Principal			$	0.00
		c.	Purchase Amount allocable to Principal			$	0.00
		d.	Available Principal Collections (sum a - c)			$	15,520,780.80

16	.	Total Finance Charge and Principal Collections (14d + 15d)				$	20,396,042.42
17	.	Interest Income from Collection Account				$	1,373.62
18	.	Simple Interest Advances				$	0.00
19	.	Available Collections (Ln16 + 17+ 18)				$	20,397,416.04

Available Funds

20	.	Available Collections		$	20,397,416.04
21	.	Reserve Account Draw Amount		$	0.00
22	.	Available Funds		$	20,397,416.04

Application of Available Funds

23	.	Servicing Fee
		a.	Monthly Servicing Fee	$	500,000.00
		b.	Amount Unpaid from Prior Months	$	0.00
		c.	Amount Paid	$	500,000.00
		d.	Shortfall Amount (a + b - c)	$	0.00

24	.	Unreimbursed Servicer Advances		$	0.00

25	.	Backup Servicing Fees and Unpaid Transition Expenses
		a.	Monthly Servicing Fee	$	3,750.00
		b.	Unpaid Transition Expenses and Indemnity Amounts (Capped at $175,000)	$	0.00
		c.	Other Unpaid Backup Servicing Fees	$	0.00
		d.	Amount Paid	$	3,750.00
		e.	Shortfall Amount (a + b + c - d)	$	0.00

26	.	Class A Noteholder Interest Amounts
		a.	Class A-1 Monthly Interest	$	30,058.03
		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)	$	30,058.03

		e.	Class A-2 Monthly Interest	$	134,720.83
		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)	$	134,720.83

		i.	Class A-3 Monthly Interest	$	321,416.67
		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)	$	321,416.67

		m.	Class A-4 Monthly Interest	$	242,637.50
		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)	$	242,637.50

27	.	Priority Principal Distributable Amount		$	0.00

28	.	Class B Noteholder Interest Amount
		a.	Class B Monthly Interest	$	189,875.00
		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)	$	189,875.00

29	.	Secondary Principal Distributable Amount		$	0.00

30	.	Class C Noteholder Interest Amount
		a.	Class C Monthly Interest	$	63,393.75
		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)	$	63,393.75

31	.	Tertiary Principal Distributable Amount		$	6,520,775.28

32	.	Required Payment Amount (Ln 23 + Ln 25 +(sum of Ln 26 through Ln 31))		$	8,006,627.06

33	.	Reserve Account Deficiency		$	1,500,000.00


34	.	Regular Principal Distributable Amount	$	19,580,054.03

35	.	Remaining Unpaid Servicer Transition Expenses, if any	$	0.00

36	.	Additional Servicing Fees, if any	$	0.00


37	.	Remaining Unpaid Backup Servicer Indemnity Amounts, if any		$	0.00

Collection Account Activity

38	.	Deposits
		a.	Total Daily Deposits of Finance Charge Collections	$	4,875,261.62
		b.	Total Daily Deposits of Principal Collections	$	15,520,780.80
		c.	Withdrawal from Reserve Account	$	0.00
		d.	Interest Income	$	1,373.62
		e.	Total Deposits to Collection Account (sum a - d)	$	20,397,416.04


39	.	Withdrawals
		a.	Servicing Fee and Unreimbursed Servicer Advances	$	500,000.00
		b.	Backup Servicing Fee and Unreimbursed Backup Servicer Advances	$	3,750.00
		c.	Deposit to Note Payment Account for Monthly Note Interest/Principal	$	18,393,666.04
		d.	Deposit to Reserve Account	$	1,500,000.00
		e.	Excess Collections (Deposit to Certificate Payment Account for payment to Certificateholder)	$	0.00
		f.	Total Withdrawals from Collection Account (sum a - e)	$	20,397,416.04

Note Payment Account Activity

40	.	Deposits
		a.	Class A-1 Interest Distribution	$	30,058.03
		b.	Class A-2 Interest Distribution	$	134,720.83
		c.	Class A-3 Interest Distribution	$	321,416.67
		d.	Class A-4 Interest Distribution	$	242,637.50
		e.	Class B Interest Distribution	$	189,875.00
		f.	Class C Interest Distribution	$	63,393.75

		g.	Class A-1 Principal Distribution	$	17,411,710.74
		h.	Class A-2 Principal Distribution	$	0.00
		i.	Class A-3 Principal Distribution	$	0.00
		j.	Class A-4 Principal Distribution	$	0.00
		k.	Class B Principal Distribution	$	0.00
		l.	Class C Principal Distribution	$	0.00
		m.	Total Deposits to Note Payment Account (sum a - l)	$	18,393,812.52

41	.	Withdrawals
		a.	Class A-1 Distribution	$	17,441,768.77
		b.	Class A-2 Distribution	$	134,720.83
		c.	Class A-3 Distribution	$	321,416.67
		d.	Class A-4 Distribution	$	242,637.50
		e.	Class B Distribution	$	189,875.00
		f.	Class C Distribution	$	63,393.75
		g.	Total Withdrawals from Note Payment Account (sum a - f)	$	18,393,812.52

Certificate Payment Account Activity

42	.	Deposits
		a.	Excess Collections	$	0.00
		b.	Reserve Account surplus (Ln 52)	$	0.00
		c.	Total Deposits to Certificate Payment Account (sum a - b)	$	0.00

43	.	Withdrawals
		a.	Certificateholder Distribution	$	0.00
		b.	Total Withdrawals from Certificate Payment Account	$	0.00

Required Reserve Account Amount

44	.	Lesser of: (a or b)
		a.	$3,000,000.00	$	3,000,000.00
		b.	Note Balance	$	573,588,289.26

45	.	Required Reserve Account Amount		$	3,000,000.00


Reserve Account Reconciliation

46	.	Beginning Balance (as of end of preceding Distribution Date)	$	1,500,000.00
47	.	Investment Earnings	$	146.48
48	.	Reserve Account Draw Amount	$	0.00
49	.	Reserve Account Amount (Ln 46+ Ln 47 - Ln 48)	$	1,500,146.48
50	.	Deposit from Available Funds (Ln 39d)	$	1,500,000.00

51	.	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;	$	146.48
		b.	any Successor Servicer for the payment of any unfunded Transition Costs and Additional Servicing Fee	$	0.00
52	.	Payment to Certificateholder if Reserve Account Balance exceeds Required Reserve Account Amount
			and to the extent no unfunded amounts described in Ln 51 exist	$	0.00
53	.	Ending Balance (Ln49 + Ln50 - Ln51 - Ln52)		$	3,000,000.00
54	.	Reserve Account Deficiency (Ln45 - Ln53)		$	0.00


Instructions to the Trustee

55	.	Amount to be deposited from the Reserve Account into the Collection Account			$	0.00
56	.	Amount to be paid to Servicer from the Collection Account			$	500,000.00
57	.	Amount to be paid to Backup Servicer from the Collection Account			$	3,750.00
58	.	Amount to be deposited from the Collection Account into the Note Payment Account			$	18,393,666.04
59	.	Amount to be deposited from the Collection Account into the Certificate Payment Account			$	0.00
60	.	Amount to be deposited from the Collection Account into the Reserve Account			$	1,500,000.00
61	.	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			$	146.48
		b. the Certificate Payment Account for payment to the Certificateholder,
			if no unfunded Regular Principal distributable amount exists		$	0.00
62	.	Amount to be paid to Class A-1 Noteholders from the Note Payment Account			$	17,441,768.77
63	.	Amount to be paid to Class A-2 Noteholders from the Note Payment Account			$	134,720.83
64	.	Amount to be paid to Class A-3 Noteholders from the Note Payment Account			$	321,416.67
65	.	Amount to be paid to Class A-4 Noteholders from the Note Payment Account			$	242,637.50
66	.	Amount to be paid to Class B Noteholders from the Note Payment Account			$	189,875.00
67	.	Amount to be paid to Class C Noteholders from the Note Payment Account			$	63,393.75
68	.	Amount to be paid to Certificateholders from the Certificate Payment Account with respect to Excess
		Collections and Reserve Account surplus			$	0.00

Net Loss and Delinquency Activity

69	.	Net Losses with respect to preceding Collection Period			$	0.00
70	.	Cumulative Net Losses			$	0.00
71	.	Cumulative Net Loss Percentage				0.0000%

72	.	Delinquency Analysis		Number of		Principal
				Loans		Balance

		a.	31 to 60 days past due	344	$	3,993,587.00
		b.	61 to 90 days past due	1	$	31,549.00
		c.	91 or more days past due	0	$	0.00
		d.	Total Past Due (sum a - c)	345		4,025,136.00

Servicer Covenant
73	.	CarMax, Inc Consolidated Tangible Net Worth as of the end of the Related Fiscal Quarter			$	1,616,385,000.00
74	.	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 December 09, 2009.

CARMAX BUSINESS SERVICES, LLC
As Servicer

By:			/s/ Keith D. Browning

Name:			Keith D. Browning

Title:			Executive Vice President and Chief Financial Officer

CarMax Auto Owner Trust 2009-2 10-D