Exhibit 99.1

MONTHLY SERVICER’S CERTIFICATE

CARMAX BUSINESS SERVICES, LLC

CARMAX AUTO OWNER TRUST

SERIES 2011-1


Collection Period		06/01/14-06/30/14
Determination Date		7/9/2014
Distribution Date		7/15/2014


Pool Balance

1.	Pool Balance on the close of the last day of the preceding Collection Period				$	124,970,244.57
2.	Collections allocable to Principal				$	7,799,708.14
3.	Purchase Amount allocable to Principal				$	0.00
4.	Defaulted Receivables				$	324,521.60

5.	Pool Balance on the close of the last day of the related Collection Period				$	116,846,014.83
	(Ln1 - Ln2 - Ln3 - Ln4)
6.	Total number of Receivables outstanding on the close of the last day of the related Collection Period					16,902
7.	Initial Pool Balance				$	650,000,010.85

			Beginning of Period		End 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	$	0.00	$	0.00
	d.	Class A-4 Note Balance	$	83,395,244.54	$	75,271,014.80
	e.	Class B Note Balance	$	15,900,000.00	$	15,900,000.00
	f.	Class C Note Balance	$	15,900,000.00	$	15,900,000.00
	g.	Class D Note Balance	$	8,150,000.00	$	8,150,000.00

	h.	Note Balance (sum a - g)	$	123,345,244.54	$	115,221,014.80

9.	Pool Factors

	a.	Class A-1 Note Pool Factor		0.0000000		0.0000000
	b.	Class A-2 Note Pool Factor		0.0000000		0.0000000
	c.	Class A-3 Note Pool Factor		0.0000000		0.0000000
	d.	Class A-4 Note Pool Factor		0.7577941		0.6839711
	e.	Class B Note Pool Factor		1.0000000		1.0000000
	f.	Class C Note Pool Factor		1.0000000		1.0000000
	g.	Class D Note Pool Factor		1.0000000		1.0000000

	h.	Note Pool Factor		0.1897619		0.1772631

10.	Overcollateralization Target Amount				$	1,625,000.03

11.	Current overcollateralization amount (Pool Balance - Note Balance)				$	1,625,000.03

12.	Weighted Average Coupon				%	8.99	%
13.	Weighted Average Original Term				months	67.60
14.	Weighted Average Remaining Term				months	24.54

Collections

15.	Finance Charges:
	a.	Collections allocable to Finance Charge			$	956,914.59
	b.	Liquidation Proceeds allocable to Finance Charge			$	185.24
	c.	Purchase Amount allocable to Finance Charge			$	0.00

	d.	Available Finance Charge Collections (sum a - c)			$	957,099.83

16.	Principal:
	a.	Collections allocable to Principal			$	7,799,708.14
	b.	Liquidation Proceeds allocable to Principal			$	152,349.48
	c.	Purchase Amount allocable to Principal			$	0.00

	d.	Available Principal Collections (sum a - c)			$	7,952,057.62
17.	Total Finance Charge and Principal Collections (15d+16d)				$	8,909,157.45
18.	Interest Income from Collection Account				$	420.96
19.	Simple Interest Advances				$	0.00

20.	Available Collections (Ln17+18+19)				$	8,909,578.41



Available Funds

21.	Available Collections		$	8,909,578.41
22.	Reserve Account Draw Amount		$	0.00

23.	Available Funds		$	8,909,578.41

Application of Available Funds

24.	Servicing Fee
	a.	Monthly Servicing Fee	$	104,141.87
	b.	Amount Unpaid from Prior Months	$	0.00
	c.	Amount Paid	$	104,141.87

	d.	Shortfall Amount (a + b - c)	$	0.00

25.	Unreimbursed Servicer Advances		$	0.00

26.	Backup Servicing Fees and Unpaid Transition Expenses
	a.	Monthly Servicing Fee	$	2,500.00
	b.	Unpaid Transition Expenses and Indemnity Amounts (Capped at $175,000)	$	0.00
	c.	Other Unpaid Backup Servicing Fees	$	0.00
	d.	Amount Paid	$	2,500.00

	e.	Shortfall Amount (a + b + c - d)	$	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-2a Monthly Interest	$	0.00

	h.	Total Class A-2 Note Interest (sum e - g)	$	0.00

	i.	Class A-3 Monthly Interest	$	0.00
	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)	$	0.00

	m.	Class A-4 Monthly Interest	$	150,111.44
	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)	$	150,111.44

28.	Priority Principal Distributable Amount		$	0.00

29.	Class B Noteholder Interest Amount
	a.	Class B Monthly Interest	$	34,847.50
	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)	$	34,847.50

30.	Secondary Principal Distributable Amount		$	0.00

31.	Class C Noteholder Interest Amount
	a.	Class C Monthly Interest	$	37,497.50
	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)	$	37,497.50

32.	Tertiary Principal Distributable Amount		$	0.00

33.	Class D Noteholder Interest Amount
	a.	Class D Monthly Interest	$	24,585.83
	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)	$	24,585.83

34.	Quaternary Principal Distributable Amount		$	6,499,229.71

35.	Required Payment Amount (Ln 24 + Ln 26 + (sum of Ln 27 through Ln 34))		$	6,852,913.85

36.	Reserve Account Deficiency		$	0.00

37.	Regular Principal Distributable Amount		$	1,625,000.03



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

39.	Additional Servicing Fees, if any		$	0.00

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

Collection Account Activity

41.	Deposits
	a.	Total Daily Deposits of Finance Charge Collections	$	957,099.83
	b.	Total Daily Deposits of Principal Collections	$	7,952,057.62
	c.	Withdrawal from Reserve Account	$	0.00
	d.	Interest Income	$	420.96

	e.	Total Deposits to Collection Account (sum a - d)	$	8,909,578.41

42.	Withdrawals
	a.	Servicing Fee and Unreimbursed Servicer Advances	$	104,141.87
	b.	Backup Servicing Fee and Unreimbursed Backup Servicer Advances	$	2,500.00
	c.	Deposit to Note Payment Account for Monthly Note Interest/Principal	$	8,371,272.01
	d.	Deposit to Reserve Account	$	0.00
	e.	Excess Collections (Deposit to Certificate Payment Account for payment to Certificateholder)	$	431,664.53

	f.	Total Withdrawals from Collection Account (sum a - e)	$	8,909,578.41

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	$	0.00
	d.	Class A-4 Interest Distribution	$	150,111.44
	e.	Class B Interest Distribution	$	34,847.50
	f.	Class C Interest Distribution	$	37,497.50
	g.	Class D Interest Distribution	$	24,585.83
	h.	Class A-1 Principal Distribution	$	0.00
	i.	Class A-2 Principal Distribution	$	0.00
	j.	Class A-3 Principal Distribution	$	0.00
	k.	Class A-4 Principal Distribution	$	8,124,229.74
	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)	$	8,371,272.01

44.	Withdrawals
	a.	Class A-1 Distribution	$	0.00
	b.	Class A-2 Distribution	$	0.00
	c.	Class A-3 Distribution	$	0.00
	d.	Class A-4 Distribution	$	8,274,341.18
	e.	Class B Distribution	$	34,847.50
	f.	Class C Distribution	$	37,497.50
	g.	Class D Distribution	$	24,585.83

	h.	Total Withdrawals from Note Payment Account (sum a - g)	$	8,371,272.01

Certificate Payment Account Activity

45.	Deposits
	a.	Excess Collections	$	431,664.53
	b.	Reserve Account surplus (Ln 55)	$	89.30

	c.	Total Deposits to Certificate Payment Account (sum a - b)	$	431,753.83

46.	Withdrawals
	a.	Certificateholder Distribution	$	431,753.83

	b.	Total Withdrawals from Certificate Payment Account	$	431,753.83

Required Reserve Account Amount

47.	Lesser of: (a or b)
	a.	$1,625,000.00	$	1,625,000.00
	b.	Note Balance	$	115,221,014.80

48.	Required Reserve Account Amount		$	1,625,000.00



Reserve Account Reconciliation

49.	Beginning Balance (as of end of preceding Distribution Date)				$	1,625,000.00
50.	Investment Earnings				$	89.30
51.	Reserve Account Draw Amount				$	0.00

52.	Reserve Account Amount (Ln 49 + Ln 50 - Ln 51)				$	1,625,089.30
53.	Deposit from Available Funds (Ln 42d)				$	0.00
54.	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
55.	Payment to Certificateholder if Reserve Account Balance exceeds Required Reserve Account Amount and to the extent no unfunded amounts described in Ln 54 exist				$	89.30

56.	Ending Balance (Ln52 + Ln53 - Ln54 - Ln55)				$	1,625,000.00
57.	Reserve Account Deficiency (Ln48 - Ln56)				$	0.00

Instructions to the Trustee

58.	Amount to be deposited from the Reserve Account into the Collection Account				$	0.00
59.	Amount to be paid to Servicer from the Collection Account				$	104,141.87
60.	Amount to be paid to Backup Servicer from the Collection Account				$	2,500.00
61.	Amount to be deposited from the Collection Account into the Note Payment Account				$	8,371,272.01
62.	Amount to be deposited from the Collection Account into the Certificate Payment Account				$	431,664.53
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 Certificate Payment Account for payment to the Certificateholder, if no unfunded Regular Principal distributable amount exists			$	89.30
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-2 Noteholders from the Note Payment Account				$	0.00
67.	Amount to be paid to Class A-3 Noteholders from the Note Payment Account				$	0.00
68.	Amount to be paid to Class A-4 Noteholders from the Note Payment Account				$	8,274,341.18
69.	Amount to be paid to Class B Noteholders from the Note Payment Account				$	34,847.50
70.	Amount to be paid to Class C Noteholders from the Note Payment Account				$	37,497.50
71.	Amount to be paid to Class D Noteholders from the Note Payment Account				$	24,585.83
72.	Amount to be paid to Certificateholders from the Certificate Payment Account with respect to Excess Collections and Reserve Account surplus				$	431,753.83

Net Loss and Delinquency Activity

73.	Net Losses with respect to preceding Collection Period				$	171,986.88
74.	Cumulative Net Losses				$	8,843,177.65
75.	Cumulative Net Loss Percentage					1.3605	%

			Number of Loans		Principal Balance
76.		Delinquency Analysis

	a.	31 to 60 days past due		436	$	4,326,529.43
	b.	61 to 90 days past due		126	$	1,188,819.02
	c.	91 or more days past due		38	$	336,851.20

	d.	Total Past Due (sum a-c)		600		5,852,199.65

Servicer Covenant
77.	CarMax, Inc Consolidated Tangible Net Worth as of the end of the Related Fiscal Quarter				$	3,306,916,000.00
78.	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 July 09, 2014.


CARMAX BUSINESS SERVICES, LLC

As Servicer

By:		/s/ Andrew J. McMonigle

Name:		Andrew J. McMonigle

Title:		Treasurer

CarMax Auto Owner Trust 2011-1 10-D