Exhibit 99.1

MONTHLY SERVICER’S CERTIFICATE

CARMAX BUSINESS SERVICES, LLC

CARMAX AUTO OWNER TRUST

SERIES 2012-1


Collection Period		05/01/15-05/31/15
Determination Date		6/9/2015
Distribution Date		6/15/2015


Pool Balance

1.	Pool Balance on the close of the last day of the preceding Collection Period				$	179,425,992.84
2.	Collections allocable to Principal				$	10,866,770.63
3.	Purchase Amount allocable to Principal				$	0.00
4.	Defaulted Receivables				$	350,890.10

5.	Pool Balance on the close of the last day of the related Collection Period				$	168,208,332.11
	(Ln1 - Ln2 - Ln3 - Ln4)
6.	Total number of Receivables outstanding on the close of the last day of the related Collection Period					23,496
7.	Initial Pool Balance				$	970,000,044.78

			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	$	120,255,992.62	$	109,038,331.89
	e.	Class B Note Balance	$	20,370,000.00	$	20,370,000.00
	f.	Class C Note Balance	$	17,460,000.00	$	17,460,000.00
	g.	Class D Note Balance	$	16,490,000.00	$	16,490,000.00

	h.	Note Balance (sum a - g)	$	174,575,992.62	$	163,358,331.89
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		0.9964865		0.9035327
	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		0.1799753		0.1684107
10.	Overcollateralization Target Amount				$	4,850,000.22
11.	Current overcollateralization amount (Pool Balance - Note Balance)				$	4,850,000.22
12.	Weighted Average Coupon				%	9.00	%
13.	Weighted Average Original Term				months	67.78
14.	Weighted Average Remaining Term				months	24.31

Collections

15.	Finance Charges:
	a.	Collections allocable to Finance Charge			$	1,405,688.23
	b.	Liquidation Proceeds allocable to Finance Charge			$	2,022.07
	c.	Purchase Amount allocable to Finance Charge			$	0.00

	d.	Available Finance Charge Collections (sum a - c)			$	1,407,710.30
16.	Principal:
	a.	Collections allocable to Principal			$	10,866,770.63
	b.	Liquidation Proceeds allocable to Principal			$	259,544.58
	c.	Purchase Amount allocable to Principal			$	0.00

	d.	Available Principal Collections (sum a - c)			$	11,126,315.21


17.	Total Finance Charge and Principal Collections (15d+16d)		$	12,534,025.51
18.	Interest Income from Collection Account		$	1,013.98
19.	Simple Interest Advances		$	0.00

20.	Available Collections (Ln17+18+19)		$	12,535,039.49

Available Funds

21.	Available Collections		$	12,535,039.49
22.	Reserve Account Draw Amount		$	0.00

23.	Available Funds		$	12,535,039.49

Application of Available Funds

24.	Servicing Fee
	a.	Monthly Servicing Fee	$	149,521.66
	b.	Amount Unpaid from Prior Months	$	0.00
	c.	Amount Paid	$	149,521.66

	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	$	125,266.66
	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)	$	125,266.66
28.	Priority Principal Distributable Amount		$	0.00
29.	Class B Noteholder Interest Amount
	a.	Class B Monthly Interest	$	29,876.00
	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)	$	29,876.00
30.	Secondary Principal Distributable Amount		$	0.00
31.	Class C Noteholder Interest Amount
	a.	Class C Monthly Interest	$	32,010.00
	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)	$	32,010.00
32.	Tertiary Principal Distributable Amount		$	0.00


33.	Class D Noteholder Interest Amount
	a.	Class D Monthly Interest	$	42,461.75
	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)	$	42,461.75
34.	Quaternary Principal Distributable Amount		$	6,367,660.51
35.	Required Payment Amount (Ln 24 + Ln 26 + (sum of Ln 27 through Ln 34))		$	6,749,296.58
36.	Reserve Account Deficiency		$	0.00
37.	Regular Principal Distributable Amount		$	4,850,000.22
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	$	1,407,710.30
	b.	Total Daily Deposits of Principal Collections	$	11,126,315.21
	c.	Withdrawal from Reserve Account	$	0.00
	d.	Interest Income	$	1,013.98

	e.	Total Deposits to Collection Account (sum a - d)	$	12,535,039.49
42.	Withdrawals
	a.	Servicing Fee and Unreimbursed Servicer Advances	$	149,521.66
	b.	Backup Servicing Fee and Unreimbursed Backup Servicer Advances	$	2,500.00
	c.	Deposit to Note Payment Account for Monthly Note Interest/Principal	$	11,447,275.14
	d.	Deposit to Reserve Account	$	0.00
	e.	Excess Collections (Deposit to Certificate Payment Account for payment to Certificateholder)	$	935,742.69

	f.	Total Withdrawals from Collection Account (sum a - e)	$	12,535,039.49

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	$	125,266.66
	e.	Class B Interest Distribution	$	29,876.00
	f.	Class C Interest Distribution	$	32,010.00
	g.	Class D Interest Distribution	$	42,461.75
	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	$	11,217,660.73
	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)	$	11,447,275.14
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	$	11,342,927.39
	e.	Class B Distribution	$	29,876.00
	f.	Class C Distribution	$	32,010.00
	g.	Class D Distribution	$	42,461.75

	h.	Total Withdrawals from Note Payment Account (sum a - g)	$	11,447,275.14



Certificate Payment Account Activity

45.	Deposits
	a.	Excess Collections	$	935,742.69
	b.	Reserve Account surplus (Ln 55)	$	218.46

	c.	Total Deposits to Certificate Payment Account (sum a - b)	$	935,961.15
46.	Withdrawals
	a.	Certificateholder Distribution	$	935,961.15

	b.	Total Withdrawals from Certificate Payment Account	$	935,961.15

Required Reserve Account Amount

47.	Lesser of: (a or b)
	a.	$2,425,000.11	$	2,425,000.11
	b.	Note Balance	$	163,358,331.89
48.	Required Reserve Account Amount		$	2,425,000.11

Reserve Account Reconciliation

49.	Beginning Balance (as of end of preceding Distribution Date)		$	2,425,000.11
50.	Investment Earnings		$	218.46
51.	Reserve Account Draw Amount		$	0.00

52.	Reserve Account Amount (Ln 49 + Ln 50 - Ln 51)		$	2,425,218.57
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		$	218.46

56.	Ending Balance (Ln52 + Ln53 - Ln54 - Ln55)		$	2,425,000.11
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		$	149,521.66
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		$	11,447,275.14
62.	Amount to be deposited from the Collection Account into the Certificate Payment Account		$	935,742.69
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	$	218.46
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		$	11,342,927.39
69.	Amount to be paid to Class B Noteholders from the Note Payment Account		$	29,876.00
70.	Amount to be paid to Class C Noteholders from the Note Payment Account		$	32,010.00
71.	Amount to be paid to Class D Noteholders from the Note Payment Account		$	42,461.75
72.	Amount to be paid to Certificateholders from the Certificate Payment Account with respect to Excess Collections and Reserve Account surplus		$	935,961.15



Net Loss and Delinquency Activity

73.	Net Losses with respect to preceding Collection Period				$	89,323.45
74.	Cumulative Net Losses				$	17,255,698.33
75.	Cumulative Net Loss Percentage					1.7789	%

			Number of Loans		Principal Balance
76.	Delinquency Analysis
	a.	31 to 60 days past due		764	$	7,474,184.80
	b.	61 to 90 days past due		252	$	2,452,164.59
	c.	91 or more days past due		67	$	597,556.28

	d.	Total Past Due (sum a-c)		1,083		10,523,905.67

Servicer Covenant

77.	CarMax, Inc Consolidated Tangible Net Worth as of the end of the Related Fiscal Quarter				$	3,146,704,000.00
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 June 09, 2015.


CARMAX BUSINESS SERVICES, LLC

As Servicer

By:		/s/ Andrew J. McMonigle

Name:		Andrew J. McMonigle

Title:		Treasurer

CarMax Auto Owner Trust 2012-1 10-D