# EDGAR Filing Document

**Accession Number:** 0002083722
**File Stem:** 0001193125-25-209041
**Filing Date:** 2025-9
**Character Count:** 989336
**Document Hash:** 115a938363660f337c5e12887032d7f7
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001193125-25-209041.hdr.sgml**: 20250919

**ACCESSION NUMBER**: 0001193125-25-209041

**CONFORMED SUBMISSION TYPE**: 424B5

**PUBLIC DOCUMENT COUNT**: 45

**FILED AS OF DATE**: 20250919

**DATE AS OF CHANGE**: 20250919

**ABS ASSET CLASS**: Auto loans

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** CARMAX AUTO FUNDING LLC
- **CENTRAL INDEX KEY:** 0001259380
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance
- **EIN:** 010794037
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0228

**FILING VALUES:**
- **FORM TYPE:** 424B5
- **SEC ACT:** 1933 Act
- **SEC FILE NUMBER:** 333-288943
- **FILM NUMBER:** 251326721

**BUSINESS ADDRESS:**
- **STREET 1:** 12800 TUCKAHOE CREEK PARKWAY
- **STREET 2:** SUITE 400
- **CITY:** RICHMOND
- **STATE:** VA
- **ZIP:** 23238
- **BUSINESS PHONE:** (804) 935-4512

**MAIL ADDRESS:**
- **STREET 1:** 12800 TUCKAHOE CREEK PARKWAY
- **STREET 2:** SUITE 400
- **CITY:** RICHMOND
- **STATE:** VA
- **ZIP:** 23238
**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** CarMax Select Receivables Trust 2025-B
- **CENTRAL INDEX KEY:** 0002083722
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0228

**FILING VALUES:**
- **FORM TYPE:** 424B5
- **SEC ACT:** 1933 Act
- **SEC FILE NUMBER:** 333-288943-01
- **FILM NUMBER:** 251326722

**BUSINESS ADDRESS:**
- **STREET 1:** 12800 TUCKAHOE CREEK PARKWAY
- **STREET 2:** SUITE 400
- **CITY:** RICHMOND
- **STATE:** VA
- **ZIP:** 23238
- **BUSINESS PHONE:** (804) 935-4512

**MAIL ADDRESS:**
- **STREET 1:** 12800 TUCKAHOE CREEK PARKWAY
- **STREET 2:** SUITE 400
- **CITY:** RICHMOND
- **STATE:** VA
- **ZIP:** 23238

**Filed pursuant to 424(b)(5) <br>Registration No. 333-288943 <br>Registration No. 333-288943-01**

<br> **PROSPECTUS** 

**$840,950,000** 

**CarMax Select Receivables Trust 2025-B** 

**Issuing Entity or Trust (Central Index Key Number: 0002083722)** 

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Initial<br>Principal Amount<sup>(1)</sup>** | **Offered<br>Amount** | **Interest<br>Rate** | **Final Scheduled<br>Distribution Date** |
|  **Class A-1 Asset-backed Notes** | $203800000 | $193610000 | 4.166% | October 15, 2026 |
|  **Class A-2 Asset-backed Notes** | $303160000 | $288000000 | 4.19% | March 15, 2029 |
|  **Class A-3 Asset-backed Notes** | $177040000 | $168180000 | 4.12% | March 15, 2030 |
|  **Class B Asset-backed Notes** | $60920000 | $57870000 | 4.35% | July 15, 2030 |
|  **Class C Asset-backed Notes** | $71540000 | $67960000 | 4.83% | June 16, 2031 |
|  **Class D Asset-backed Notes** | $68770000 | $65330000 | 5.33% | July 15, 2031 |
|  **Class E Asset-backed Notes<sup>(2)</sup>** | $14770000 | $0 | 6.89% | September 15, 2032 |

---

(1) At least 5% of the initial principal amount of each class of notes, and at least 5% of the aggregate percentage
interests of the certificates, will be retained upon the issuance of the notes and the certificates and on an ongoing basis by the depositor or one or more other majority-owned affiliates of CarMax Business Services, LLC to satisfy the credit risk
retention obligations of the sponsor described under "*Credit Risk Retention*" in this prospectus.

(2) The class E notes are not being offered hereby and are anticipated to be either privately placed or retained by
the depositor or another affiliate of CarMax Business Services, LLC. The class E notes will be entitled to certain payments as described herein.

---

| | |
|:---|:---|
| **CarMax Business Services, LLC**<br> **Sponsor and Servicer <br>(Central Key Index Number: 0001601902)**<br> **CarMax Auto Funding LLC**<br> **Depositor and Seller <br>(Central Key Index Number: 0001259380)** | ![LOGO](g25239g01a01.jpg) |

---

**You should carefully read the [risk factors](#tx25239_9) beginning on page 17 of this prospectus.** 

The notes are asset-backed securities. The notes will be obligations of the issuing entity only and will not be obligations of or interests in CarMax, Inc., CarMax Business Services, LLC, CarMax Auto Funding LLC or any other person or entity other than the issuing entity. Neither the notes nor the receivables are insured or guaranteed by any government agency.

The following classes of notes are offered pursuant to this prospectus:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Price** | **Price** | **Underwriting Discounts** | **Underwriting Discounts** | **Net Proceeds <br>to the Depositor<sup>(1)</sup>** | **Net Proceeds <br>to the Depositor<sup>(1)</sup>** |
|  Class A-1 Asset-backed Notes | $193610000.00 | (100.00000%) | $232332.00 | (0.120%) | $193377668.00 | (99.88000%) |
|  Class A-2 Asset-backed Notes | $287976124.80 | (99.99171%) | $633600.00 | (0.220%) | $287342524.80 | (99.77171%) |
|  Class A-3 Asset-backed Notes | $168147625.35 | (99.98075%) | $454086.00 | (0.270%) | $167693539.35 | (99.71075%) |
|  Class B Asset-backed Notes | $57860266.27 | (99.98318%) | $173610.00 | (0.300%) | $57686656.27 | (99.68318%) |
|  Class C Asset-backed Notes | $67953632.15 | (99.99063%) | $271840.00 | (0.400%) | $67681792.15 | (99.59063%) |
|  Class D Asset-backed Notes | $65314386.13 | (99.97610%) | $326650.00 | (0.500%) | $64987736.13 | (99.47610%) |
|  Total | $840862034.70 |  | $2092118.00 |  | $838769916.70 |  |

---

(1) The net proceeds to the depositor exclude expenses, estimated at $900,000.

The notes are payable solely from the assets of the issuing entity, which consist primarily of a certificate representing the entire beneficial ownership in the grantor trust; the assets of the grantor trust consist primarily of a pool of receivables, which are motor vehicle retail installment sale contracts, a substantial portion of which are the obligations of lower credit quality obligors. The credit enhancement for the notes will be subordination, overcollateralization, a reserve account and excess collections on the receivables.

The issuing entity will pay interest and principal on the notes monthly on the 15<sup>th</sup> day of each month or, if the 15<sup>th</sup> day is not a business day, on the next business day, beginning October 15, 2025. The price of the notes will also include accrued interest, if any, from the date of initial issuance. The issuing entity generally will pay principal sequentially to each class of notes in order of seniority (starting with the class A-1 notes) until each class is paid in full.

**Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined that this prospectus is truthful or complete. Any representation to the contrary is a criminal offense.** 

Delivery of the offered notes, in book-entry form only, will be made through The Depository Trust Company against payment in immediately available funds, on or about September 24, 2025.

***Joint Bookrunners of the Class A, B, C and D Notes***

---

| | | |
|:---|:---|:---|
| **J.P. Morgan** | **RBC Capital Markets** | **Wells Fargo Securities** |

---

***Co-Managers of the Class A Notes***

---

| | | |
|:---|:---|:---|
| **Barclays** | **CIBC Capital Markets** | **MUFG** |

---

**The date of this Prospectus is September 17, 2025.** 

------

**TABLE OF CONTENTS**

---

| | |
|:---|:---|
|  | **Page** |
|  [Reading This Prospectus](#tx25239_1) | 1 |
|  [Where You Can Find Additional Information](#tx25239_2) | 1 |
|  [Incorporation of Certain Documents by Reference](#tx25239_3) | 1 |
|  [Copies of the Documents](#tx25239_4) | 1 |
|  [Forward-Looking Statements](#tx25239_5) | 2 |
|  [Transaction Overview](#tx25239_6) | 4 |
|  [Summary of the Notes and the Transaction Structure](#tx25239_7) | 5 |
|  [Summary of Risk Factors](#tx25239_8) | 15 |
|  [Risk Factors](#tx25239_9) | 17 |
|  [The Transaction Parties](#tx25239_10) | 38 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [The Sponsor](#tx25239_11) | 38 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [The Depositor and Seller](#tx25239_12) | 38 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [The Issuing Entity and the Grantor Trust](#tx25239_13) | 39 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [The Servicer](#tx25239_14) | 41 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [The Owner Trustee and Grantor Trust Trustee](#tx25239_15) | 42 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [The Indenture Trustee](#tx25239_16) | 43 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [The Asset Representations Reviewer](#tx25239_17) | 44 |
|  [The CarMax Business](#tx25239_18) | 44 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [The CarMax Retail Business](#tx25239_19) | 44 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [CarMax Auto Finance](#tx25239_20) | 45 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Underwriting Procedures](#tx25239_21) | 45 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Additional Underwriting Programs](#tx25239_22) | 47 |
|  [Servicing and Collection Procedures](#tx25239_23) | 47 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [General](#tx25239_24) | 47 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Physical Damage Insurance](#tx25239_25) | 49 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [GAP Waiver Agreements](#tx25239_26) | 49 |
|  [Historical Performance](#tx25239_27) | 49 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Delinquency, Credit Loss and Recovery Information](#tx25239_28) | 49 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Static Pool Information for Vintage Origination Years](#tx25239_29) | 53 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Repurchases of Receivables in Prior Securitized Pools](#tx25239_30) | 54 |
|  [The Receivables](#tx25239_31) | 54 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [General](#tx25239_32) | 54 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Criteria Applicable to Selection of Receivables](#tx25239_33) | 55 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Characteristics of the Receivables](#tx25239_34) | 56 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Asset-level Data Regarding the Receivables](#tx25239_35) | 65 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Seller Review of the Pool of Receivables](#tx25239_36) | 65 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Pool Underwriting](#tx25239_37) | 66 |
|  [Maturity and Prepayment Considerations](#tx25239_38) | 67 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [General](#tx25239_39) | 67 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Hypothetical Decrement Tables and Weighted Average Lives of the Notes](#tx25239_40) | 67 |
|  [Description of the Notes](#tx25239_41) | 74 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [General](#tx25239_42) | 74 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Payments of Interest](#tx25239_43) | 74 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Payments of Principal](#tx25239_44) | 75 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Credit Enhancement](#tx25239_45) | 76 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Optional Purchase of the Receivables and Redemption of the Notes](#tx25239_46) | 78 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Controlling Class](#tx25239_47) | 78 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Note Registration](#tx25239_48) | 78 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Bankruptcy Limitation](#tx25239_49) | 79 |
|  [Application of Available Funds](#tx25239_50) | 80 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Sources of Available Funds](#tx25239_51) | 80 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Priority of Distributions (Pre-Acceleration)](#tx25239_52) | 80 |

---

i

------

---

| | |
|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Priority of Distributions (Post-Acceleration)](#tx25239_53) | 83.0 |
|  [Transaction Fees and Expenses](#tx25239_54) | 86.0 |
|  [Monthly Investor Reports](#tx25239_55) | 87.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Pool Factors](#tx25239_56) | 87.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Contents of Monthly Investor Reports](#tx25239_57) | 87.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Investor Communications](#tx25239_58) | 89.0 |
|  [Principal Documents](#tx25239_59) | 90.0 |
|  [The Trust Agreements](#tx25239_60) | 91.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [General](#tx25239_61) | 91.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Amendment](#tx25239_62) | 91.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Termination](#tx25239_63) | 92.0 |
|  [The Receivables Purchase Agreement](#tx25239_64) | 92.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Sale and Assignment of Receivables](#tx25239_65) | 92.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Representations and Warranties Regarding the Receivables](#tx25239_66) | 93.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Repurchase of Receivables](#tx25239_67) | 93.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Termination](#tx25239_68) | 94.0 |
|  [The Sale and Servicing Agreement](#tx25239_69) | 94.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Sale and Assignment of Receivables](#tx25239_70) | 94.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Representations and Warranties Regarding the Receivables](#tx25239_71) | 94.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Repurchase of Receivables](#tx25239_72) | 95.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Dispute Resolution Procedures](#tx25239_73) | 95.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Servicing the Receivables](#tx25239_74) | 97.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Extensions and Modifications](#tx25239_75) | 97.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Accounts](#tx25239_76) | 98.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Collections](#tx25239_77) | 99.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Advances](#tx25239_78) | 99.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Servicing Compensation and Expenses](#tx25239_79) | 100.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Distributions](#tx25239_80) | 100.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Annual Compliance](#tx25239_81) | 100.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Certain Matters Regarding the Servicer](#tx25239_82) | 101.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Events of Servicing Termination](#tx25239_83) | 101.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Rights Upon Event of Servicing Termination](#tx25239_84) | 102.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Waiver of Past Events of Servicing Termination](#tx25239_85) | 102.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Amendment](#tx25239_86) | 103.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Termination](#tx25239_87) | 104.0 |
|  [The Receivables Contribution Agreement](#tx25239_88) | 104.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Sale and Assignment of Receivables](#tx25239_89) | 104.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Optional Purchase of Receivables](#tx25239_90) | 104.0 |
|  [The Indenture](#tx25239_91) | 105.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [General](#tx25239_92) | 105.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Duties of the Indenture Trustee](#tx25239_93) | 105.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Rights Upon Event of Default](#tx25239_94) | 106.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Waiver of Past Defaults](#tx25239_95) | 108.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Covenants](#tx25239_96) | 109.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [List of Noteholders and Noteholder Communication](#tx25239_97) | 110.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Annual Compliance Statement](#tx25239_98) | 110.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Indenture Trustee's Annual Report](#tx25239_99) | 110.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Replacement of Indenture Trustee](#tx25239_100) | 110.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Modification of Indenture](#tx25239_101) | 111.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Satisfaction and Discharge of Indenture](#tx25239_102) | 112.0 |
|  [The Asset Representations Review Agreement](#tx25239_103) | 112.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [General](#tx25239_104) | 113.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Delinquency Trigger](#tx25239_105) | 113.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Voting](#tx25239_106) | 113.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [The Asset Representations Review](#tx25239_107) | 114.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Resignation and Removal](#tx25239_108) | 115.0 |

---

ii

------

---

| | |
|:---|:---|
|  [The Administration Agreement](#tx25239_109) | 116 |
|  [Material Legal Issues Relating to the Receivables](#tx25239_110) | 117 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Security Interests in the Receivables](#tx25239_111) | 117 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Security Interests in the Financed Vehicles](#tx25239_112) | 117 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Enforcement of Security Interests in Financed Vehicles](#tx25239_113) | 119 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Certain Bankruptcy Considerations](#tx25239_114) | 120 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [The Dodd-Frank Act](#tx25239_115) | 120 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Consumer Protection Laws](#tx25239_116) | 122 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Other Matters](#tx25239_117) | 123 |
|  [Material Federal Income Tax Consequences](#tx25239_118) | 124 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Tax Characterization of the Issuing Entity](#tx25239_119) | 125 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [Tax Consequences to Holders of the Offered Notes](#tx25239_120) | 126 |
|  [Certain State Tax Consequences](#tx25239_121) | 131 |
|  [Material Considerations for ERISA and Other U.S. Employee Benefit Plan Investors](#tx25239_122) | 131 |
|  [Underwriting](#tx25239_123) | 134 |
|  [Use of Proceeds](#tx25239_124) | 137 |
|  [Credit Risk Retention](#tx25239_125) | 138 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; [General](#tx25239_126) | 138 |
|  [Affiliations and Certain Relationships and Related Transactions](#tx25239_127) | 139 |
|  [Ratings of the Notes](#tx25239_128) | 139 |
|  [Legal Proceedings](#tx25239_129) | 139 |
|  [Shelf Compliance Statement](#tx25239_130) | 139 |
|  [Legal Opinions](#tx25239_131) | 139 |
|  [Glossary of Terms](#tx25239_132) | 140 |
|  [Annex I—Static Pool Information](#tx25239_133) | A-I-1 |

---

iii

------

**READING THIS PROSPECTUS** 

This prospectus provides information about the issuing entity, CarMax Select Receivables Trust 2025-B, and the terms and conditions that apply to the Notes to be issued by the issuing entity. We suggest you read this prospectus in its entirety.

Capitalized terms used in this prospectus are defined in the Glossary of Terms which begins at the end of this prospectus.

In this prospectus, the terms "we", "us" and "our" refer to CarMax Auto Funding LLC. We include cross-references to sections in this document where you can find further related discussions. Refer to the **Table of Contents** in this prospectus to locate the referenced sections.

You should rely only on information on the Notes provided in this prospectus, including any information incorporated by reference. We have not authorized anyone to provide you with different information.

**WHERE YOU CAN FIND ADDITIONAL INFORMATION** 

CarMax Auto Funding LLC, as the depositor of CarMax Select Receivables Trust 2025-B, has filed a registration statement with the SEC under the Securities Act. The registration statement includes information not included in this prospectus. For so long as any issuing entity is required to file reports under the Exchange Act, the Servicer will file with the SEC, with respect to that issuing entity, annual reports on Form 10-K, monthly distribution reports on Form 10-D, monthly asset-level data files and related documents on Form ABS-EE, any required current reports on Form 8-K and any amendments to those reports. These reports will not be made available on a website by CarMax Auto Funding LLC, the Servicer or any other party as these reports can be viewed electronically through the EDGAR system at the SEC's website described below. You may obtain a free copy of any such report by request to CarMax Auto Funding LLC.

The SEC maintains the EDGAR system at its website (<u>http://www.sec.gov</u>) which contains reports, proxy and information statements and other information regarding registrants that file electronically with the SEC.

**INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE** 

The SEC allows us to "incorporate by reference" information filed with it by CarMax Auto Funding LLC on behalf of the issuing entity, which means that we can disclose important information to you by referring you to those documents. The information incorporated by reference is considered to be part of this prospectus. Information incorporated by reference that we file later with the SEC will automatically update the information in this prospectus. In all cases, you should rely on the later information incorporated by reference over different information included in this prospectus. The issuing entity incorporates by reference the asset-level data and information included as exhibits to any Form ABS-EE filed or caused to be filed with the SEC by the depositor with respect to the issuing entity before the termination of the offering of the Notes. The issuing entity also incorporates by reference any current reports on Form 8-K later filed by or on behalf of the issuing entity before the termination of the offering of the Notes. Any Form ABS-15G furnished by CarMax Auto Funding LLC pursuant to Rule 15Ga-2 of the Exchange Act is not and will not be incorporated by reference into this prospectus or the registration statement.

**COPIES OF THE DOCUMENTS** 

You may obtain a free copy of any or all of the documents incorporated by reference into this prospectus if:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• you received this prospectus; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• you request such copies from CarMax Auto Funding LLC, 12800 Tuckahoe Creek Parkway, Suite 400, Richmond, Virginia
23238; telephone: (804) 935-4512.

You may obtain copies of exhibits to the documents filed by us with the SEC only if such exhibits are specifically incorporated by reference in such documents. You may also read these materials through the SEC's EDGAR system at <u>http://www.sec.gov</u> as referred to above.

------

**FORWARD-LOOKING STATEMENTS** 

Any projections, expectations and estimates contained in this prospectus are not purely historical in nature but are forward-looking statements based upon information and certain assumptions CarMax Business Services, LLC and the depositor consider reasonable, are subject to uncertainties as to circumstances and events that have not as yet taken place and are subject to material variation. You can identify these forward-looking statements by use of words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "outlook," "plan," "predict," "should," "will" and other similar expressions, whether in the negative or affirmative. Any forward-looking statements made in this prospectus speak only as of the date stated on the cover page of this prospectus. CarMax Business Services, LLC and the depositor undertake no obligation to revise any forward-looking statements made herein after the date they are made, regardless of changes in economic conditions, portfolio or asset pool performance or other circumstances or developments that may arise after the date of this prospectus.

**NOTICE TO INVESTORS: UNITED KINGDOM** 

*Prohibition on sales to UK Retail Investors* 

The notes are not intended to be offered, sold or otherwise made available to, and should not be offered, sold or otherwise made available to, any UK Retail Investor in the United Kingdom (the "**UK**"). For these purposes, the expression "**UK Retail Investor**" means a person who is one (or more) of the following: (1) a retail client, as defined in point (8) of Article 2 of Commission Delegated Regulation (EU) 2017/565 as it forms part of UK domestic law by virtue of the European Union (Withdrawal) Act 2018 (as amended, the "**EUWA**") and as amended; (2) a customer within the meaning of the provisions of the Financial Services and Markets Act 2000 (as amended, the "**FSMA**") and any rules or regulations made under the FSMA (such rules and regulations as amended) to implement Directive (EU) 2016/97 (as amended), where that customer would not qualify as a professional client, as defined in point (8) of Article 2(1) of Regulation (EU) No 600/2014 as it forms part of UK domestic law by virtue of the EUWA and as amended; or (3) not a qualified investor ("**UK Qualified Investor**") as defined in Article 2 of Regulation (EU) 2017/1129 (as amended) as it forms part of UK domestic law by virtue of the EUWA and as amended (the "**UK Prospectus Regulation**").

Consequently no key information document required by Regulation (EU) No 1286/2014, as amended, as it forms part of UK domestic law by virtue of the EUWA and as amended (the "**UK PRIIPs Regulation**") for offering or selling the notes or otherwise making them available to UK Retail Investors in the UK has been prepared and therefore offering or selling the notes or otherwise making them available to any UK Retail Investor in the UK may be unlawful under the UK PRIIPs Regulation.

*Other UK offering restrictions* 

This prospectus is not a prospectus for purposes of the UK Prospectus Regulation. This prospectus has been prepared on the basis that any offer of notes in the UK will be made only to a UK Qualified Investor. Accordingly, any person making or intending to make an offer in the UK of notes which are the subject of the offering contemplated in this prospectus may do so only with respect to UK Qualified Investors. Neither the issuing entity, the seller nor any underwriter has authorized, nor do they authorize, the making of any offer of notes in the UK other than to UK Qualified Investors.

*Other UK regulatory restrictions* 

In the UK, this prospectus is being communicated only to, and is directed only at, (1) persons that have professional experience in matters relating to investments and which fall within Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (as amended, the "**Order**"); (2) persons that fall within Article 49(2)(a) to (d) of the Order; or (3) persons to which it may otherwise lawfully be communicated or directed (each such person, a "**Relevant Person**"). In the UK, any investment or investment activity to which this prospectus relates, including the notes, is available only to Relevant Persons, and will be engaged in only with Relevant Persons. This prospectus must not be acted on or relied on by any person in the UK that is not a Relevant Person.

**NOTICE TO INVESTORS: EUROPEAN ECONOMIC AREA** 

*Prohibition on sales to EU Retail Investors* 

The notes are not intended to be offered, sold or otherwise made available to, and should not be offered, sold or otherwise made available to, any EU Retail Investor in the European Economic Area ("**EEA**"). For these purposes, the expression "**EU Retail Investor**" means a person who is one (or more) of the following: (1) a retail client as defined in point (11) of Article 4(1) of Directive 2014/65/EU (as amended, "**MiFID II**"); (2) a customer within the meaning of Directive (EU) 2016/97 (as amended), where that

------

customer would not qualify as a professional client as defined in point (10) of Article 4(1) of MiFID II; or (3) not a qualified investor ("**EU Qualified Investor**") as defined in Article 2 of Regulation (EU) 2017/1129 (as amended, the "**EU Prospectus Regulation**").

Consequently no key information document required by Regulation (EU) No 1286/2014 (as amended, the "**EU PRIIPs Regulation**") for offering or selling the notes or otherwise making them available to EU Retail Investors in the EEA has been prepared; and therefore offering or selling the notes or otherwise making them available to any EU Retail Investor in the EEA may be unlawful under the EU PRIIPs Regulation.

*Other EEA offering restrictions* 

This prospectus is not a prospectus for purposes of the EU Prospectus Regulation. This prospectus has been prepared on the basis that any offer of notes in the EEA will be made only to an EU Qualified Investor. Accordingly, any person making or intending to make an offer in the EEA of notes which are the subject of the offering contemplated in this prospectus may do so only with respect to EU Qualified Investors. Neither the issuing entity, the seller nor any underwriter has authorized, nor do they authorize, the making of any offer of notes in the EEA other than to EU Qualified Investors.

**EU SECURITIZATION REGULATION AND UK SECURITIZATION FRAMEWORK** 

Although CarMax Business Services will retain credit risk in accordance with Regulation RR as described in this prospectus under "*Credit Risk Retention*", none of CarMax Business Services, the depositor, the seller, the underwriters nor any other party to the transaction described in this prospectus or any of their affiliates will retain or commit to retain a 5% material net economic interest with respect to this transaction in accordance with the EU Securitization Regulation or the UK Securitization Framework (each as defined below), or makes or intends to make any representation or agreement that it or any other party is undertaking or will undertake to take or refrain from taking any action to facilitate or enable compliance by EU Affected Investors with the EU Due Diligence Requirements, by UK Affected Investors with the UK Due Diligence Requirements, or by any person with the requirements of any other law or regulation now or hereafter in effect in the EU, any EEA member state or the UK, in relation to risk retention, due diligence and monitoring, transparency, credit granting standards or any other conditions with respect to investments in securitization transactions. Neither the securitization constituted by the issuance of the notes nor the arrangements described in "*Credit Risk Retention*" in this prospectus have been structured with the objective of ensuring compliance with the requirements of the EU Securitization Regulation or the UK Securitization Framework by any person. 

Failure by an EU Affected Investor to comply with the EU Due Diligence Requirements or failure by a UK Affected Investor to comply with the UK Due Diligence Requirements, in each case, with respect to an investment in the notes may result in the imposition of a penalty regulatory capital charge on such investment or of other regulatory sanctions by the competent authority of such Affected Investor, or a requirement to take corrective action. Consequently, the notes may not be a suitable investment for Affected Investors, and this may affect the price and liquidity of the notes.

Prospective investors are responsible for analyzing their own regulatory position and should consult with their own investment and legal advisors regarding the application of the EU Securitization Regulation, the UK Securitization Framework or other applicable regulations and the suitability of the notes for investment. The transaction described in this prospectus is structured in a way that is unlikely to allow EU Affected Investors to comply with the EU Due Diligence Requirements or UK Affected Investors to comply with the UK Due Diligence Requirements.

See "*Risk Factors—Risks Relating to Macroeconomic, Regulatory and Other External Factors—Requirements for Certain EU and UK Regulated Investors and Affiliates*" in this prospectus. 

------

**TRANSACTION OVERVIEW** 

The following diagram identifies the transaction parties and the principal transaction documents. A form of each of these principal documents has been filed as an exhibit to the registration statement that includes this prospectus, but the forms of such principal documents do not describe the specific terms of the notes. A copy of the final forms of the principal documents under which the notes will be issued will be filed with the SEC no later than the date of the filing of the final prospectus.

![LOGO](g25239g42n94.jpg)

---

| | |
|:---|:---|
| 1 | The trust agreement will create the issuing entity as a Delaware statutory trust, establish the terms of the certificates, provide for the issuance of the certificates, direct how payments are to be made on the certificates, establish the rights of the certificateholders and establish the rights and duties of the owner trustee.  |

---

2 The grantor trust agreement will create the grantor trust as a Delaware statutory trust, provide for the issuance of the grantor trust certificate to the issuing entity and establish the rights and duties of the grantor trust trustee.

3 The receivables purchase agreement will transfer the receivables from the sponsor to the depositor, contain representations and warranties of the sponsor concerning the receivables and require the sponsor to repurchase receivables as to which certain representations and warranties are breached.

---

| | |
|:---|:---|
| 4 | The sale and servicing agreement will transfer the receivables from the depositor to the issuing entity, contain representations and warranties of the depositor concerning the receivables, require the depositor to repurchase receivables as to which certain representations and warranties are breached, appoint the servicer, establish the rights and duties of the servicer, require the servicer to purchase receivables as to which certain servicing covenants are breached and provide for compensation of the servicer.  |

---

5 The receivables contribution agreement will transfer the receivables from the issuing entity to the grantor trust. The grantor trust will then issue the grantor trust certificate to the issuing entity.

---

| | |
|:---|:---|
| 6 | The underwriting agreement will provide for the sale of the offered notes by the depositor to the underwriters and the offer of the offered notes by the underwriters to investors. At least 5% of the initial principal amount of each class of notes, and at least 5% of the aggregate percentage interests of the certificates, will be retained upon the issuance of the notes and the certificates and on an ongoing basis by the depositor or one or more other majority-owned affiliates of the sponsor to satisfy the risk retention obligations of the sponsor as described under "*Credit Risk Retention*" in this prospectus, and such notes are not being offered hereunder.  |

---

---

| | |
|:---|:---|
| 7 | The indenture will provide for the pledge of the receivables by the issuing entity and the grantor trust to the indenture trustee on behalf of the noteholders, establish the terms of the notes, provide for the issuance of the notes to the depositor, direct how payments are to be made on the notes, establish the rights of the noteholders and establish the rights and duties of the indenture trustee.  |

---

---

| | |
|:---|:---|
| 8 | If the delinquency trigger and voting requirements described under "*The Asset Representations Review Agreement*" are met, the asset representations review agreement will provide for the review by the asset representations reviewer of all delinquent receivables that are 60 days or more delinquent to determine if certain representations and warranties were satisfied as of the closing date (or such other date as indicated in the related representations and warranties).  |

---

9 Neither the certificates nor the grantor trust certificate are being offered hereby.

------

**SUMMARY OF THE NOTES AND THE TRANSACTION STRUCTURE** 

*This summary describes the main terms of the notes and this securitization transaction. This summary does not contain all of the information that may be important to you. To fully understand the terms of the notes and this securitization transaction, you will need to read this prospectus in its entirety. Material risks of ownership of the notes are discussed under the heading* "*Risk Factors*" *in this prospectus.* 

**Transaction Overview** 

CarMax Business Services, LLC, a Delaware limited liability company, will sell to CarMax Auto Funding LLC pursuant to the receivables purchase agreement a pool of receivables consisting of motor vehicle retail installment sale contracts originated by certain affiliates of CarMax Business Services, LLC in accordance with CarMax Business Services, LLC's underwriting process and transferred to the grantor trust. CarMax Auto Funding LLC will sell the receivables to the issuing entity pursuant to the sale and servicing agreement in exchange for the notes and the certificates. CarMax Auto Funding LLC will use the net proceeds from the sale of the notes to pay CarMax Business Services, LLC for the receivables. The issuing entity will transfer the receivables to the grantor trust pursuant to the receivables contribution agreement in exchange for the grantor trust certificate, representing the entire beneficial ownership interest in the grantor trust. The issuing entity will rely upon collections on or in respect of the receivables and the funds on deposit in certain accounts to make payments on the notes. The issuing entity will be solely liable for the payment of the notes. The notes will be obligations of the issuing entity secured solely by the assets of the issuing entity. The notes will not represent interests in or obligations of CarMax, Inc., CarMax Business Services, LLC, CarMax Auto Funding LLC or any other person or entity other than the issuing entity. Neither the notes nor the receivables are insured or guaranteed by any governmental entity or any other person or entity.

**Transaction Parties** 

*Sponsor and Servicer* 

CarMax Business Services, LLC is the sponsor of this securitization transaction and will service the receivables on behalf of the issuing entity and the grantor trust. The servicer will agree with the issuing entity and the grantor trust to be responsible for servicing, managing, maintaining custody of and making collections on the receivables. CarMax Business Services, LLC's principal executive offices are located at 12800 Tuckahoe Creek Parkway, Richmond, Virginia 23238, and its telephone number is (804) 747-0422.

*Depositor and Seller* 

CarMax Auto Funding LLC, a Delaware limited liability company, will be the depositor and seller for this securitization transaction. CarMax Auto Funding LLC's principal executive offices are located at 12800 Tuckahoe Creek Parkway, Suite 400, Richmond, Virginia 23238, and its telephone number is (804) 935-4512.

*Issuing Entity and the Grantor Trust* 

CarMax Select Receivables Trust 2025-B, a Delaware statutory trust, will be the issuing entity or trust for this securitization transaction. The issuing entity will be governed by an amended and restated trust agreement, dated as of September 1, 2025, between CarMax Auto Funding LLC and U.S. Bank Trust National Association, as owner trustee. The principal asset of the issuing entity will be the grantor trust certificate.

CarMax Select Receivables Grantor Trust 2025-B, a Delaware statutory trust, will be the grantor trust. The grantor trust will be governed by an amended and restated trust agreement, dated as of September 1, 2025, between the issuing entity and U.S. Bank Trust National Association, as grantor trust trustee. The principal assets of the grantor trust will be the pool of receivables.

*Administrator* 

CarMax Business Services, LLC will act as administrator of the issuing entity and the grantor trust.

*Owner Trustee and Grantor Trust Trustee* 

U.S. Bank Trust National Association will act as owner trustee of the issuing entity and grantor trust trustee of the grantor trust.

*Indenture Trustee* 

Wilmington Trust, National Association will act as indenture trustee of the notes.

*Asset Representations Reviewer* 

Clayton Fixed Income Services LLC will act as asset representations reviewer pursuant to the asset representations review agreement.

------

**Classes of Notes** 

The issuing entity will issue the following classes of notes:

---

| | | |
|:---|:---|:---|
| **Note Class** | **Initial Principal<br>Amount<sup>(1)(2)</sup>** | **Interest<br>Rate Per<br>Annum** |
|  A-1 | $203800000 | 4.166% |
|  A-2 | $303160000 | 4.19% |
|  A-3 | $177040000 | 4.12% |
|  B | $60920000 | 4.35% |
|  C | $71540000 | 4.83% |
|  D | $68770000 | 5.33% |
|  E | $14770000 | 6.89% |

---

(1) At least 5% of the initial principal amount of each class of notes, and at least 5% of the aggregate percentage
interests of the certificates, will be retained by the depositor or one or more other majority-owned affiliates of CarMax Business Services, LLC to satisfy the credit risk retention obligations of the sponsor described under "*Credit Risk Retention*" in this prospectus and is not being offered hereunder.

(2) The class E notes are not being offered hereby and are anticipated to be either privately placed or retained by
the depositor or another affiliate of CarMax Business Services, LLC. The class E notes will be entitled to certain payments as described herein.

The class E notes are not being publicly registered and are anticipated to be privately placed or retained by the depositor or another affiliate of CarMax Business Services, LLC. Information about the class E notes is set forth herein solely to provide a better understanding of the class A notes, the class B notes, the class C notes and the class D notes. The depositor or its affiliates will retain the right to hold any retained notes until maturity or to sell all or a portion of any retained notes, including to unrelated third parties, provided that the portion of the notes that is intended to satisfy the requirements of the risk retention regulations will not be transferred, hedged or financed except as permitted under the risk retention regulations. See "*Credit Risk Retention*" in this prospectus for more information. We refer to the class A notes, the class B notes, the class C notes, the class D notes and the class E notes, collectively, as the "**notes**." The class A notes, the class B notes, the class C notes and the class D notes (other than the notes to be retained by the depositor or one or more majority-owned affiliates of the sponsor), which we collectively refer to as the "**offered notes**", are the only securities that are being offered by this prospectus. You may purchase the offered notes only in book-entry form and will not receive your notes in definitive form. The offered notes you may purchase will be issued in minimum denominations of $5,000 and integral multiples of $1,000 in excess of $5,000.

**Terms of the Certificates** 

The issuing entity will issue the CarMax Select Receivables Trust 2025-B certificates in a nominal aggregate principal amount of $100,000. The certificates will not bear interest and all payments in respect of the certificates will be subordinated to payments on the notes. The certificates generally will evidence the residual interest in the issuing entity and the right to receive any excess amounts not needed on any distribution date to pay the servicing fee, certain expenses of the servicer and amounts owing to the indenture trustee and the asset representations reviewer, make required payments on the notes and make deposits into the reserve account. The certificates are not being offered by this prospectus and are anticipated to be either privately placed or retained by the depositor or another affiliate of CarMax Business Services, LLC. Information about the certificates are set forth herein solely to provide a better understanding of the class A notes, the class B notes, the class C notes and the class D notes. However, the portion of the certificates retained by the depositor or one of more other majority-owned affiliates of the sponsor to satisfy U.S. credit risk retention rules will not be transferred, hedged or financed except as permitted under the risk retention regulations. See "*Credit Risk Retention*" in this prospectus for more information.

**Cutoff Date** 

The cutoff date is the end of day on August 31, 2025, which is the date used in preparing the statistical information presented in this prospectus. The receivables transferred to the grantor trust on the closing date will have a pool balance of $923,081,739.63 as of the cutoff date.

**Closing Date** 

The closing date will be on or about September 24, 2025.

**Distribution Dates** 

The 15<sup>th</sup> day of each month (or, if the 15<sup>th</sup> day is not a business day, the next succeeding business day). The first distribution date will be October 15, 2025.

**Interest Accrual** 

*Class A-1 Notes* 

"Actual/360," accrued from and including the prior distribution date (or from and including the closing

------

date, in the case of the first distribution date) to but excluding the current distribution date.

*Notes Other Than Class A-1 Notes* 

"30/360," accrued from and including the 15<sup>th</sup> day of the prior month (or from and including the closing date, in the case of the first distribution date) to but excluding the 15<sup>th</sup> day of the current month (assuming each month has 30 days).

This means that, if there are no outstanding shortfalls in the payment of interest, the interest due on each distribution date will be the product of:

• the outstanding principal amount of a class of notes;

• the interest rate of that class of notes; and

• (i) in the case of the class A-1 notes, the actual number of days in the interest period divided by 360; or (ii) in the case of the other classes of notes, 30 (or, in the case of the first distribution date,
assuming a closing date of September 24, 2025, 21) divided by 360.

**Interest Payments** 

On each distribution date, to the extent of available funds, the issuing entity will first pay interest to the class A notes pro rata without regard to numerical designation, then sequentially to the class B notes, the class C notes, the class D notes and the class E notes, respectively. If the notes have been accelerated following the occurrence of certain events of default under the indenture, the issuing entity will not pay interest to a class of notes until each class of notes with a higher alphabetical designation has been paid in full.

For a more detailed description of the payment of interest, see *"Description of the Notes—Payments of Interest*" and "*Application of Available Funds*" in this prospectus.

**Principal Payments** 

On each distribution date, unless the notes have been accelerated following the occurrence of an event of default under the indenture, the issuing entity will pay, to the extent of available funds, principal, sequentially to the class A-1 notes, class A-2 notes, class A-3 notes, class B notes, class C notes, class D notes and class E notes, respectively.

If the notes have been accelerated following the occurrence of an event of default under the indenture, the issuing entity will pay principal of the notes as described in *"Application of Available Funds—Priority of Distributions (Post-Acceleration)*" in this prospectus.

If not paid earlier, all principal and interest with respect to a class of notes will be payable in full on the final scheduled distribution date for that class. The final scheduled distribution dates for the notes are as follows:

---

| | |
|:---|:---|
| **Note Class** | **Final Scheduled<br>Distribution Date** |
|  A-1 | October 15, 2026 |
|  A-2 | March 15, 2029 |
|  A-3 | March 15, 2030 |
|  B | July 15, 2030 |
|  C | June 16, 2031 |
|  D | July 15, 2031 |
|  E | September 15, 2032 |

---

For a more detailed description of the payment of principal, see *"Description of the Notes—Payments of Principal,*" "*Application of Available Funds*" and "*The Indenture—Rights Upon Event of Default*" in this prospectus.

**Priority of Distributions (Pre-Acceleration)** 

On each distribution date, unless the notes have been accelerated following the occurrence of an event of default under the indenture, from amounts received on or with respect to the receivables during the related collection period and amounts withdrawn from the reserve account, the issuing entity will pay the following amounts in the following order of priority:

(1) the servicing fee for the related collection period plus any overdue servicing fees for prior collection
periods plus any nonrecoverable servicer advances not previously reimbursed will be paid to the servicer or any successor servicer, as applicable;

(2) pro rata, (a) if the indenture trustee has replaced CarMax Business Services, LLC as servicer, including
in its role as successor administrator, any unpaid indemnity amounts due to the indenture trustee as successor servicer, plus any unpaid transition expenses due in respect of the transfer of servicing to the indenture trustee will be paid to the

------

indenture trustee, provided that the aggregate amount of such indemnity amounts and transition expenses paid pursuant to this clause (a) shall not exceed $175,000; and (b) to the asset representations reviewer, all amounts due to the asset representations reviewer pursuant to the asset representations review agreement not previously paid by the servicer, up to a maximum of $175,000 per year;

(3) interest on the class A notes;

(4) principal of the notes in the amount by which the aggregate principal amount of the class A notes exceeds the
pool balance as of the last day of the related collection period;

(5) interest on the class B notes;

(6) principal of the notes in the amount by which the sum of the aggregate principal amount of the class A notes
and the class B notes exceeds the pool balance as of the last day of the related collection period less any amounts allocated to pay principal of the notes under clause (4) above;

(7) interest on the class C notes;

(8) principal of the notes in the amount by which the sum of the aggregate principal amount of the class A notes,
the class B notes and the class C notes exceeds the pool balance as of the last day of the related collection period less any amounts allocated to pay principal of the notes under clauses (4) and (6) above;

(9) interest on the class D notes;

(10) principal of the notes in an amount equal to the amount by which the sum of the aggregate principal amount of
the class A notes, the class B notes, the class C notes and the class D notes exceeds the pool balance as of the last day of the related collection period less any amounts allocated to pay principal of the notes under clauses (4), (6) and
(8) above;

(11) interest on the class E notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

(12) principal of the notes in an amount equal to the amount by which the sum of the aggregate principal amount of
the class A notes, the class B notes, the class C notes, the class D notes and the class E notes exceeds the pool balance as of the last day of the related collection period less any amounts allocated to pay principal of the notes under clauses (4),
(6), (8) and (10) above;

(13) the amount, if any, necessary to fund the reserve account up to the required amount will be deposited in the
reserve account;

(14) principal of the notes in an amount equal to the lesser of the aggregate principal amount of the notes and the
amount by which the sum of the aggregate principal amount of the notes and the overcollateralization target amount for that distribution date, described under "— *Credit Enhancement—Overcollateralization*," exceeds the
pool balance as of the last day of the related collection period less any amounts allocated to pay principal of the notes under clauses (4), (6), (8), (10) and (12) above;

(15) pro rata (a) if the indenture trustee or any successor servicer has replaced CarMax Business Services, LLC
as servicer, any unpaid transition expenses due in respect of the transfer of servicing to the indenture trustee that are in excess of the related cap described under clause (2)(a) above plus any unpaid transition expenses due in respect of the
transfer of servicing to any other successor servicer plus any additional servicing fees for the related collection period and any unpaid additional servicing fees from prior collection periods will be paid to the indenture trustee or other
successor servicer, as applicable, (b) any unpaid indemnity amounts due to the indenture trustee should it become successor servicer, including in its role as successor administrator, that are in excess of the related cap described under clause
(2)(a) above will be paid to the indenture trustee, (c) to the asset representations reviewer, amounts due and owing under the asset representations review agreement that are in excess of the related cap described under clause
(2)(b) above,

------

(d) to the indenture trustee, amounts due and owing under the indenture which have not been previously paid in full; and

(16) any remaining amounts will be paid to the certificate payment account for distribution to the holders of the
certificates, pro rata based on the percentage interest of each certificateholder.

For purposes of these distributions, the principal amount of a class of notes as of any distribution date will be calculated as of the preceding distribution date after giving effect to all payments made on such preceding distribution date, or, in the case of the first distribution date, as of the closing date.

For a more detailed description of the priority of distributions and the allocation of funds on each distribution date prior to acceleration of the notes, see "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*" in this prospectus.

**Events of Default and Acceleration** 

Each of the following will constitute an event of default under the indenture:

• a default in the payment of interest on any note of the controlling class for five or more business days;

• a default in the payment of principal of any class of notes on the related final scheduled distribution date;

• a material default in the observance or performance of any other covenant or agreement of the issuing entity made in the indenture, not cured for a period of 60 days after written notice;

• any representation or warranty made by the issuing entity having been incorrect in any material respect as of the time made, not cured for a period of 30 days after written notice; and

• certain events of bankruptcy, insolvency, receivership or liquidation of the issuing entity or its property.

Following the occurrence and during the continuance of an event of default, the indenture trustee or the

holders of notes evidencing not less than 51% of the controlling class may accelerate the notes.

If the notes have been accelerated following the occurrence of an event of default under the indenture, the priority of distributions will change as described in "*Application of Available Funds—Priority of Distributions (Post-Acceleration*)" in this prospectus.

For a more detailed description of events of default and the rights of noteholders, see "*The Indenture—Events of Default*," and "—*Rights Upon Event of Default*" in this prospectus.

**Credit Enhancement** 

The credit enhancement for the notes generally will include the following:

*Subordination* 

The class B notes, the class C notes, the class D notes and the class E notes will be subordinated with respect to each class of notes with a higher alphabetical designation. On each distribution date:

• no interest will be paid on any such class of notes until all interest due on each class of notes with a higher alphabetical designation has been paid in full through the related interest period, including, to the
extent lawful, interest on overdue interest;

• if the notes have been accelerated following the occurrence of a payment or bankruptcy event of default under the indenture, no interest will be paid on any such class of notes until all principal of each class of notes
with a higher alphabetical designation has been paid in full; and

• no principal will be paid on any such class of notes until all principal of each class of notes with a higher alphabetical designation has been paid in full.

*Overcollateralization* 

Overcollateralization represents the amount by which the pool balance exceeds the aggregate principal amount of the notes. Overcollateralization will be available to absorb losses on the receivables that are not otherwise covered by excess collections on or in respect of the receivables, if any. The initial amount of overcollateralization will be an amount equal to approximately 2.50% of the pool balance as of the cutoff date. The application of funds as described in clause (14) of "—*Priority of Distributions (Pre-*

------

 *Acceleration)*" is designed to increase over time the amount of overcollateralization as of any distribution date to a target amount. The overcollateralization target amount will be an amount equal to the greater of (x) 8.50% of the pool balance as of the last day of the related collection period and (y) 0.50% of the pool balance as of the cutoff date. 

*Excess Collections* 

Excess collections are generally the excess of interest collections on the receivables over the various fees and expenses of the issuing entity, including the servicing fee, unreimbursed servicer advances, unrelated amounts, amounts owed to the asset representations reviewer up to a $175,000 aggregate cap, unpaid indemnity amounts and transition expenses due to the indenture trustee should it become successor servicer below the $175,000 aggregate cap and interest payments on the notes. Any excess collections will be applied on each distribution date to make principal payments on the most senior class of notes to the extent necessary to attain or maintain the targeted amount of overcollateralization.

For a more detailed description of the use of excess collections as credit enhancement for the notes, see *"Description of the Notes—Credit Enhancement—Excess Collections*" in this prospectus.

*Reserve Account* 

The reserve account will be initially funded with a deposit of at least $9,230,817.40, made by CarMax Auto Funding LLC on the closing date. On each distribution date, funds will be deposited as described in clause (13) of "*—Priority of Distributions (Pre-Acceleration)*" into the reserve account in an amount, if any, by which:

• the amount required to be on deposit in the reserve account on that distribution date exceeds

• the amount on deposit in the reserve account on that distribution date.

Amounts on deposit in the reserve account will be available to pay shortfalls in the amounts described in clauses (1) through (12) under *"—Priority of Distributions (Pre-Acceleration)*" and may be used to reduce the principal amount of a class of notes to zero on or after its final scheduled distribution date.

The amount required to be on deposit in the reserve account on any distribution date will be at least $9,230,817.40.

If the amount on deposit in the reserve account on any distribution date exceeds the amount required to be on deposit in the reserve account on that distribution date, after giving effect to all required deposits to and withdrawals from the reserve account on that distribution date, the excess, first, will be applied to fund any deficiency in the amounts described in clause (14) and then in clause (15) under *"—Priority of Distributions (Pre-Acceleration)*" on that distribution date and, second, will be paid to the certificateholders.

For a more detailed description of the deposits to and withdrawals from the reserve account, see *"Description of the Notes—Credit Enhancement—Reserve Account*" in this prospectus.

**Optional Purchase** 

The servicer has the option to purchase the receivables on any distribution date following the last day of a collection period as of which the pool balance is 10% or less of the pool balance as of the cutoff date. Upon such a purchase, the purchase price will be used to redeem the notes. The issuing entity will apply the payment of such purchase price to the payment of the notes in full. See "*The Receivables Contribution Agreement—Optional Purchase of Receivables*" in this prospectus for more information about the servicer's option.

**The Receivables Pool and Other Trust Property** 

*Assets of the Issuing Entity and Grantor Trust* 

The primary asset of the issuing entity will be a certificate representing the entire beneficial ownership in the grantor trust, or the "grantor trust certificate". The property of the grantor trust will consist of a pool of motor vehicle retail installment sale contracts originated by certain affiliates of CarMax Business Services, LLC in accordance with CarMax Business Services, LLC's underwriting process, which contracts are referred to in this prospectus as the "receivables," and other related property, including:

• the right to receive payments made on the receivables after the cutoff date;

• security interests in the motor vehicles financed by the receivables; and

------

• any proceeds from claims on certain related insurance policies.

The receivables will be transferred from CarMax Business Services to the depositor, and then transferred by the depositor to the issuing entity and then transferred by the issuing entity to the grantor trust.

A substantial portion of the receivables are obligations of lower credit quality obligors. The pool of receivables was selected from (i) CarMax Business Services' core portfolio of motor vehicle retail installment sale contracts with a FICO<sup>®</sup> score at origination less than 650, except for a small portion of receivables from the core portfolio with a FICO<sup>®</sup> score at origination greater than or equal to 650 that have either alternate internal credit grades or original terms greater than 72 months, and (ii) receivables originated outside of CarMax Business Services' core portfolio. For a more detailed description of the receivables, including the criteria they must meet in order to be transferred to the grantor trust, and the other property supporting the related notes, see *"The Transaction Parties – The Sponsor"* and "*The Receivables*" in this prospectus.

*Summary Characteristics* 

Summary characteristics of the receivables as of the cutoff date:

---

| | |
|:---|:---|
|  Pool Balance | $923081739.63 |
|  Number of Receivables | 48800 |
|  New motor vehicles at origination<sup>(1)(2)</sup> | 0.00% |
|  Used motor vehicles at origination<sup>(1)</sup> | 100.00% |
|  Average principal balance | $18915.61 |
|  Weighted average contract rate | 16.03% |
|  Weighted average remaining term | 60.10 months |
|  Weighted average original term | 69.41 months |
|  Original term greater than 72 months<sup>(1)</sup> | 10.94% |
|  Weighted average FICO<sup>®</sup> score<sup>(3)</sup> | 612.4 |

---

(1) As a percentage of the pool balance as of the cutoff date.

(2) Represents a value that is greater than zero but less than 0.005%.

(3) Reflects only receivables with at least one obligor that has a FICO<sup>®</sup> score at the time of application. The FICO<sup>®</sup> score with respect to any receivable with co-obligors that both have a FICO<sup>®</sup> score at the time of application is calculated as the average of each obligor's FICO<sup>®</sup> score. FICO<sup>®</sup> is a federally registered servicemark of Fair Isaac Corporation.

*Underwriting Program and Exceptions* 

The underwriting process for CarMax Business Services, LLC is described in "The CarMax Business—Underwriting Procedures" in this prospectus. As described in *"The CarMax Business—Underwriting Procedures*", CarMax Business Services, LLC does not consider any of the receivables to constitute exceptions to its underwriting standards.

*Review of the Receivables Pool* 

The seller performed a review of receivables on a statistical pool as of July 31, 2025 and certain disclosures in this prospectus relating to the receivables and a review of receivables to be transferred to the grantor trust on the closing date and certain asset-level data disclosures incorporated by reference into this prospectus, and has concluded that it has reasonable assurance that the information contained in this prospectus regarding the receivables is accurate in all material respects. For more information regarding this review, see "*The Receivables—Seller Review of the Pool of Receivables*" in this prospectus*.*

**Servicing and Servicer Compensation** 

The servicer's responsibilities will include, among other things, collection of payments, realization on the receivables and the financed vehicles, selling or otherwise disposing of delinquent or defaulted receivables and monitoring the performance of the receivables. In return for its services, the servicer will be entitled to receive a servicing fee on each distribution date for the related collection period equal to the product of <sup>1</sup>/<sub>12</sub> of 2.25% and the pool balance as of the first day of that collection period (or as of the cutoff date in the case of the first distribution date). See *"Transaction Fees and Expenses*" in this prospectus for more information about the servicing fee, and *"The Sale and Servicing Agreement—Servicing the Receivables*" in this prospectus for more information about the servicer's responsibilities.

**Optional Servicer Advances of Late Interest Payments** 

When interest collections received on the receivables are less than the scheduled interest collections in a collection period, the servicer may advance to the issuing entity that portion of the shortfall that the servicer, in its sole discretion, expects to collect in the future from the related obligors.

------

The servicer will be entitled to reimbursement from other collections of the grantor trust for advances that are not repaid out of collections of the related interest payments from the related obligors.

See *"The Sale and Servicing Agreement—Advances*" in this prospectus for more information about optional servicer advances.

**Repurchases of Receivables** 

Each of CarMax Business Services, LLC and CarMax Auto Funding LLC may be obligated to repurchase any receivable transferred to the grantor trust if:

• one of CarMax Business Services, LLC's or CarMax Auto Funding LLC's representations or warranties, as applicable, is breached with respect to that receivable;

• the interests of the issuing entity, the grantor trust or the noteholders in such receivable is materially and adversely affected by the breach; and

• the breach has not been cured following the discovery by or notice to CarMax Business Services, LLC or CarMax Auto Funding LLC, as applicable, of the breach.

For a more detailed description of the representations and warranties made about the receivables and the repurchase obligation if these representations and warranties are breached, see *"The Receivables Purchase Agreement—Sale and Assignment of Receivables—Representations and Warranties Regarding the Receivables*" and "*—Repurchase of Receivables*" and "*The Sale and Servicing Agreement—Sale and Assignment of Receivables—Representations and Warranties Regarding the Receivables*" and *"—Repurchase of Receivables*" in this prospectus.

In the course of its normal servicing procedures, the servicer may defer or modify the payment schedule of a receivable. Some of these arrangements may obligate the servicer to purchase such receivable.

For a more detailed description of the servicer's purchase obligation for breaches of certain servicing covenants, see *"The Sale and Servicing Agreement—Repurchase of Receivables*" and "*—Servicing the Receivables*" in this prospectus.

**Asset Representations Review** 

If the delinquency trigger described under "The Asset Representations Review Agreement" in this prospectus is met or exceeded for a monthly period and the noteholders (including beneficial owners of the notes) vote to cause a review of delinquent receivables described under "The Asset Representations Review Agreement" in this prospectus, the asset representations reviewer will review all 60 day or more delinquent receivables to determine if certain representations and warranties were satisfied as of the closing date (or such other date as indicated in the related representations and warranties). For a description of the asset representations review process, see "The Asset Representations Review Agreement" in this prospectus.

**Dispute Resolution** 

If sufficient notice is provided pursuant to the sale and servicing agreement within the applicable statute of limitations period of an alleged breach of a representation or warranty with respect to a receivable made by the seller in the sale and servicing agreement or by CarMax Business Services, LLC in the receivables purchase agreement, and the seller or CarMax Business Services, LLC, as applicable, fails to resolve such request within 180 days of receipt, the requesting party has the right to refer the matter to a dispute resolution process described in this prospectus. For a more detailed description of the dispute resolution procedures, see "The Sale and Servicing Agreement—Dispute Resolution Procedures" in this prospectus.

**Ratings** 

The depositor expects that the offered notes (other than any class of notes initially retained by the depositor or an affiliate of the depositor) will receive credit ratings from two nationally recognized statistical rating organizations hired by the sponsor to rate such notes.

A rating is not a recommendation to purchase, hold or sell the related notes, inasmuch as a rating does not comment as to market price or suitability for a particular investor. The ratings of the notes address the likelihood of the payment of principal and interest on the notes according to their terms. A rating agency rating the notes may lower or withdraw its rating in the future, in its discretion, as to any class of notes. A rating agency rating the notes may place any class of notes on review or watch for downgrade in the future, in its discretion.

------

Although the hired agencies are not contractually obligated to do so, the depositor expects that each hired rating agency rating the notes will monitor its ratings using its normal surveillance procedures. No transaction party will be responsible for monitoring any changes to the ratings of the notes.

For a more detailed description of the ratings of the notes, see "*Risk Factors—The ratings of the notes may be withdrawn or lowered, or the notes may receive an unsolicited rating, which may adversely affect your notes*" and "*Ratings of the Notes*" in this prospectus.

**Tax Status** 

*Opinions of Counsel* 

On the closing date, Mayer Brown LLP will deliver an opinion, subject to the assumptions and qualifications therein, to the effect that, for United States federal income tax purposes, (i) the offered notes will be characterized as indebtedness to the extent such offered notes are treated as beneficially owned by a person other than (A) the trust or a person considered to be the same person as the trust for United States federal income tax purposes, (B) a member of an expanded group (as defined in Treasury Regulation section 1.385-1(c)(4) or any successor regulation then in effect) that includes the trust (or a person considered to be the same person as the trust for United States federal income tax purposes), (C) a "controlled partnership" (as defined in Treasury Regulation section 1.385-1(c)(1) or any successor regulation then in effect) of such expanded group or (D) a disregarded entity owned directly or indirectly by a person described in preceding clause (B) or (C), (ii) the issuing entity will not be characterized as an association (or a publicly traded partnership) taxable as a corporation, (iii) the grantor trust will be classified as a grantor trust and (iv) although the matter is inherently factual and therefore cannot be free from doubt, to the extent it is not wholly owned by a single person for United States federal income tax purposes, the issuing entity will not be treated as engaged in the conduct of a trade or business within the United States.

Although Mayer Brown LLP does not intend to deliver an opinion that the class E notes will be treated as debt for U.S. federal income tax purposes, the issuing entity intends to characterize the class E notes as indebtedness for U.S. federal tax reporting purposes.

*Investor Representations* 

If you purchase offered notes, you agree by your purchase that you will treat the offered notes as indebtedness for tax purposes.

The offered notes may be issued with original issue discount or "OID" for federal income tax purposes. As discussed in this prospectus, if the offered notes have OID which is *de minimis*, then a holder of a note must include such OID in income proportionately as principal payments are made on such note.

For a more detailed description of the tax consequences of acquiring, holding and disposing of offered notes, see "Material Federal Income Tax Consequences" in this prospectus.

**ERISA Considerations** 

Subject to considerations discussed under the caption "*Material Considerations for ERISA and Other U.S. Employee Benefit Plan Investors*" in this prospectus, the offered notes generally may be acquired with the assets of employee benefit plans and other retirement arrangements. Each person acquiring the offered notes with such assets should consult with its legal advisors before purchasing the offered notes. Each person acquiring the offered notes will be deemed to have made certain representations, warranties and covenants described in this prospectus and the indenture.

For a more detailed description of the ERISA considerations applicable to a purchase of the offered notes, see "*Material Considerations for ERISA and Other U.S. Employee Benefit Plan Investors*" in this prospectus.

**Certain Investment Company Act Considerations** 

The issuing entity will be relying on an exclusion from the definition of "investment company" under the Investment Company Act of 1940, as amended, contained in Section 3(c)(5) of the Investment Company Act, although there may be additional exclusions or exemptions available to the issuing entity. The issuing entity is being structured so as not to constitute a "covered fund" for the purposes of the regulations adopted to implement Section 619 of the Dodd-Frank Act.

------

**Eligibility for Purchase by Money Market Funds** 

On the closing date, the class A-1 notes will be structured to be eligible securities for purchase by money market funds under paragraph (a)(11) of Rule 2a-7 under the Investment Company Act. Rule 2a-7 includes additional criteria for investments by money market funds, including requirements relating to portfolio maturity, liquidity and risk diversification. A money market fund purchasing class A-1 notes should consult its legal advisors before making a purchase.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

------

**SUMMARY OF RISK FACTORS** 

*The notes are subject to certain risks that you should consider before making a decision to purchase any notes. This summary is included to provide an overview of the principal risks. It does not contain all of the information regarding the risks that you should consider in making your decision to purchase any notes. To understand these risks fully, you should read "Risk Factors" below.* 

**Risks relating to the characteristics, servicing and performance of the receivables pool and other risks** 

1. A substantial portion of the receivables in the receivables pool are the obligations of lower credit quality
obligors, which may affect the performance of the receivables and which could result in losses on your notes.

2. Receivables with longer terms may increase the amount and frequency of losses.

3. Credit scores and historical loss experience may not accurately predict the likelihood of delinquencies,
defaults and losses on the receivables.

4. The rate of depreciation of certain financed vehicles could exceed the amortization of the outstanding
principal amount of the related receivables, which may result in losses.

5. If states with significant concentrations of obligors experience adverse economic changes, civil unrest, labor
strikes, extreme weather (including an increase in the frequency of extreme weather conditions as a result of climate change) or other natural events, obligors in those states may be unable or unwilling to make timely payments on their receivables
and you may experience payment delays or losses on your notes.

6. The servicer's discretion over the servicing of the receivables may impact the amount and timing of funds
available to make payments on the note.

7. If another person acquires an interest in a receivable that is superior to the grantor trust's interest,
some or all of the collections on that receivable may not be available to make payment on your notes.

8. If another person acquires an interest in a vehicle financed by a receivable that is superior to the grantor
trust's security interest in the vehicle, some or all of the proceeds from the sale of the vehicle may not be available to make payments on the notes.

**Risks relating to the nature of the notes and the structure of the transaction** 

1. Only the issuing entity property is available to pay your notes, so you must rely solely on the issuing entity
property for repayment of your notes. If these assets are insufficient, you may suffer losses on your notes.

2. If the receivables are sold following an indenture event of default, the proceeds from the sale of the
receivables may not be sufficient to pay the full principal amount of your note and you may experience losses with respect to your notes.

3. You may receive payment of principal on your notes earlier than you expected and you may not be able to
reinvest the principal repaid to you at a rate of return that is equal to or greater than the rate of return on your notes.

4. The notes with a lower alphabetical designation are subordinated with respect to interest and principal
payments to the notes with a higher alphabetical designation. In addition, the class A notes with a higher numerical designation are generally subordinated with respect to principal payments to the class A notes with a lower numerical designation.

5. The failure to pay interest when due on the outstanding subordinated class or classes of notes will not be an
event of default. The failure to pay principal of a note generally will not result in an event of default until the applicable final scheduled distribution date or redemption date for the related class of notes. Only the holders of the outstanding
controlling class will have rights to direct remedies under the indenture and the ability to waive events of servicing termination or to terminate the servicer.

6. Lack of liquidity in the secondary market may adversely affect your notes.

7. Notes retained by the depositor or an affiliate of the depositor may reduce the liquidity of your notes and
subsequent sales by the depositor may adversely affect their value.

8. The ratings of the notes may be withdrawn or lowered, or the notes may receive unsolicited ratings, which may
adversely affect your notes.

9. The targeted amount of overcollateralization may not be reached or maintained.

10. The amount on deposit in the reserve account may not be sufficient to assure payment of your notes. If the
receivables experience higher losses than were projected, the amount on deposit in the reserve account may not be sufficient to cover such losses.

------

**Risks relating to the transaction parties** 

1. Adverse events with respect to the sponsor, the servicer or their affiliates could affect the timing of
payments on your notes or adversely affect the market value or liquidity of your notes.

2. If CarMax Business Services were to resign or be terminated as servicer, the processing of payments on the
receivables and information relating to collections could be delayed and the collection rate on the receivables could decline, which could delay payments on your notes. A failure or interruption of the servicer's information systems, including
in connection with any consolidation of or change in servicing operations, could have an adverse effect on your notes.

3. Following a bankruptcy of CarMax Business Services, a court could conclude that the receivables are owned by
the sponsor instead of the grantor trust which could have an adverse effect on your notes.

4. You may suffer a loss on your notes if the servicer commingles collections on the receivables with its own
funds and is unable to pay these amounts to the collection account on the distribution date.

**Risks relating to macroeconomic, regulatory and other external factors** 

1. Economic developments may adversely affect the performance and market value of your notes.

2. Market factors, including used car values, supply and demand for vehicles, consumer demands, recalls and
economic factors, may adversely affect values of the financed vehicles, which may adversely affect your notes.

3. Terrorist attacks and conflicts involving the United States military could result in delays in payment or
losses on your notes.

4. Climate related events and climate change risks may cause losses on your notes.

5. Compliance with the implementing regulations under the Dodd-Frank Act or the oversight of the SEC, CFPB or
other government entities may impose costs on, create operations constraints for, or place limits on pricing with respect to finance companies such as CarMax Business Services.

6. The failure to comply with consumer protection laws may give rise to liabilities on the part of CarMax Business
Services and the grantor trust.

7. Foreign Persons investing in the notes could be treated as being engaged in a U.S. trade or business for U.S.
tax purposes on account of their own activities.

8. There could be a withholding obligation if any notes are recharacterized as equity in the issuing entity.

9. None of the transaction parties or any of their affiliates will retain or commit to retain a 5% material net
economic interest with respect to this transaction in accordance with the EU Securitization Regulation or the UK Securitization Framework, or makes or intends to make any representation or agreement that it or any other party is undertaking or will
undertake to take or refrain from taking any action to facilitate or enable compliance by EU Affected Investors with the EU Due Diligence Requirements, by UK Affected Investors with the UK Due Diligence Requirements, or by any person with the
requirements of any other law or regulation now or hereafter in effect in the EU, any EEA member state or the UK, in relation to risk retention, due diligence and monitoring, transparency, credit granting standards or any other conditions with
respect to investments in securitization transactions. Neither the securitization constituted by the issuance of the notes nor the arrangements described in "*Credit Risk Retention*" in this prospectus have been structured with the
objective of ensuring compliance with the requirements of the EU Securitization Regulation or the UK Securitization Framework by any person.

------

**RISK FACTORS** 

You should carefully consider the following risk factors, which describe the principal risks of an investment in the notes, in deciding whether to purchase any of the notes.

**RISKS RELATING TO THE CHARACTERISTICS, SERVICING AND PERFORMANCE OF THE** 

**RECEIVABLES POOL AND OTHER RISKS** 

---

| | |
|:---|:---|
| **A substantial portion of the receivables in the receivables pool are the obligations of lower credit quality obligors, which may affect the performance of the receivables and which could result in losses on your notes** | A substantial portion of the receivables in the receivables pool are the obligations of lower credit quality obligors. As a result, you should generally expect that the receivables in the receivables pool will experience delinquencies, repossessions and credit losses that are greater than those experienced by the receivables in receivables pools or in portfolios of auto receivables consisting of obligations of prime obligors. If delinquencies and losses create shortfalls which exceed the available credit enhancement, you may experience delays in payments due to you and you could suffer a loss on your notes.<br>While CarMax Business Services' underwriting guidelines were designed to establish that, notwithstanding such factors, a lower FICO<sup>®</sup> score obligor would be a reasonable credit risk, the receivables pool will nonetheless experience higher delinquencies, default rates and net losses than a portfolio of obligations of higher FICO<sup>®</sup> score obligors. In the event of such defaults, generally, the most practical alternative is repossession of the financed vehicle. As a result, losses on the receivables are anticipated from repossessions and foreclosure sales that do not yield sufficient proceeds to repay the related receivables in full. See "*The rate of depreciation of certain financed vehicles could exceed the amortization of the outstanding principal amount of the related receivables, which may result in losses*" and "*Material Legal Issues Relating to the Receivables*" in this prospectus.<br>In addition, in deciding whether to extend credit to customers, CarMax Business Services relies heavily on the information furnished to it by or on behalf of its customers, including employment and personal financial information. If CarMax Business Services was unable to detect misrepresentation in a significant amount of customer information with respect to the receivables or its credit scoring did not properly quantify the credit risks associated with its obligors, the credit loss and delinquency rates on the receivables could be higher than anticipated.<br>Also, the high concentration of lower credit quality receivables in the receivables pool may also have the effect of heightening many of the other risks, including those relating to general macroeconomic forces and economic downturns, described in this "*Risk Factors*" section.<br>Information regarding credit scores for the obligors under the receivables in the pool as of the cut-off date obtained at the time of acquisition is presented in "*The Receivables—Characteristics of the Receivables*" in this prospectus. A credit score purports only to be a measurement of the relative degree of risk a borrower represents to a lender, i.e., that a borrower with a higher score is statistically expected to be less likely to default in payment than a borrower with a lower score. However, neither the sponsor nor any other party makes any representations or warranties as to any obligor's current credit score or actual performance of any receivable or that a particular credit score should be relied upon as a basis for an expectation that a receivable will be paid in accordance with its terms. |
| **Receivables with longer terms may increase the frequency and amount of losses** | The frequency and amount of losses may be greater for receivables with longer terms, because these receivables tend to have a somewhat greater frequency of delinquencies and defaults and because the slower rate of amortization of the |

---

------

---

| | |
|:---|:---|
|  | principal balance of a longer term receivable may result in a longer period during which the value of the related financed vehicle is less than the remaining principal balance of such receivable. See "*The Receivables—Characteristics of the Receivables*" in this prospectus for the percentage of receivables with original terms greater than 66 months. |
| **Credit scores and historical loss experience may not accurately predict the likelihood of delinquencies, defaults and losses on the receivables** | A substantial portion of the receivables in the receivables pool described in this prospectus are receivables of obligors with lower FICO<sup>®</sup> scores, which may be the result of, among other things, a lack of or an adverse credit history, which may include a history of irregular unemployment, previous bankruptcy filings, repossessions of property, charged-off loans and/or garnishment of wages, low income levels and/or the inability to provide adequate down payments. A FICO<sup>®</sup> Score is a measurement determined by Fair Isaac Corporation using information collected by the major credit bureaus (Equifax, Transunion or Experian) to assess credit risk. FICO<sup>®</sup> Scores are based on independent third party information, the accuracy of which cannot be verified. FICO<sup>®</sup> Scores should not necessarily be relied upon as a meaningful predictor of the performance of the receivables. Additionally, a FICO<sup>®</sup> score purports only to be a measurement of the relative degree of risk a borrower represents to a lender, i.e. that a borrower with a higher score is statistically expected to be less likely to default on its payment obligations than a borrower with a lower score.<br>CarMax Business Services developed, and revises from time to time, its proprietary credit scoring model to try to assess credit risk and employ risk-based pricing. There is no guarantee that CarMax Business Services' credit scoring model will perform as intended. The credit scoring model is statistically derived from prior credit granting experience and analyzes predictive information from the credit applications and credit bureau reports to generate a numerical credit score for each applicant. This numerical credit score indicates the risk associated with extending credit to the applicant. If CarMax Business Services makes errors in developing or validating its credit scoring models or bases its credit scoring models on incomplete, inaccurate, or biased data sets, the credit scoring model may fail to gauge credit risk as expected and make credit decisions that result in higher delinquencies and credit losses. Further, the data used to develop the model may not reflect current economic conditions, and the model was not designed to take into account social, economic and financial conditions that differ significantly from those that prevailed at the inception or most recent refinement of the model. From time to time, the sponsor has refined and in the future may further refine its scoring model. Credit scores, including the credit score data presented in this prospectus, do not account for changes in obligors' credit profiles subsequent to the date as of which such scores are obtained or calculated. Consequently, information regarding credit scores for the receivables in the pool presented in *"The Receivables"* should not be relied upon as a basis for an expectation that a receivable will be paid in accordance with its terms.<br>Historical loss and delinquency information set forth in this prospectus under *"Historical Performance—Delinquency, Credit Loss and Recovery Information"* and "*—Static Pool Information for Vintage Origination Years*" was affected by several variables, including general economic conditions and market interest rates, that are likely to differ in the future, the United States economy, global financial markets and the business or operations of the sponsor or the servicer. Consequently, the net loss experience calculated and presented in this prospectus with respect to the sponsor's portfolio of contracts or the static pool information presented in this prospectus with respect to the sponsor's pools of similar vintage receivables may not reflect actual experience with respect to the receivables in the pool of receivables described in this prospectus. There can be no assurance that the future delinquency rates, rates of repossession, recovery rates on repossessed vehicles or loss experience of the servicer |

---

------

---

| | |
|:---|:---|
|  | with respect to the receivables in the pool described in this prospectus will be better or worse than that set forth in the static vintage pool information and historical delinquency and loss information contained in this prospectus. See also "*Risks Relating To Macroeconomic, Regulatory And Other External Factors—Economic developments may adversely affect the performance and market value of your notes*" and "*—Static Pool Information for Vintage Origination Years*" in this prospectus. |
| **The rate of depreciation of certain financed vehicles could exceed the amortization of the outstanding principal amount of the related receivables, which may result in losses** | The value of any financed vehicle may be less than the outstanding principal balance of the related receivable. For example, new vehicles normally experience an immediate decline in value after purchase because they are no longer considered to be new. As a result, it is highly likely that the principal balance of a receivable will exceed the value of the related financed vehicle during the early years of a receivable's term. The lack of any significant equity in their vehicles may make it more likely that those obligors will default in their payment obligations if their personal financial conditions change. Defaults during these earlier years are likely to result in losses because the proceeds of repossession of the related financed vehicle are less likely to pay the full amount of interest and principal owed on the related receivable. Additionally, although the frequency of delinquencies and defaults tends to be greater for receivables secured by used vehicles, loss severity tends to be greater with respect to receivables secured by new vehicles because of the higher rate of depreciation described above and the decline in used vehicle prices. Similarly, receivables with a higher loan-to-value ratio, which means that the outstanding principal balance of a receivable is greater than the value of the related financed vehicle, tend to have higher severity of loss. Furthermore, specific makes, models and vehicle types may experience a higher rate of depreciation and a greater than anticipated decline in used vehicle prices under certain market conditions including, but not limited to, the discontinuation of a brand by a manufacturer or the termination of dealer franchises by a manufacturer. Additionally, the prices of used vehicles, including the prices at which the servicer is able to sell repossessed vehicles, are variable and such prices may decline in the future, resulting in increased credit losses on defaulted receivables and, as a consequence, you may experience losses with respect to your notes. See also "*Risks Relating To Macroeconomic, Regulatory And Other External Factors—Market factors may adversely affect your notes*" in this prospectus. |
| **Geographic concentration may result in more risk to you** | The servicer's records indicate that receivables related to obligors with mailing addresses in the following states constituted more than 10% of the pool balance as of the cutoff date: |

---

---

| | |
|:---|:---|
| **State** | **Percentage of Pool**<br>**Balance as of the Cutoff Date** |
|  California | 16.25% |
|  Texas | 12.98% |

---

If there are adverse economic changes in any state with a concentration of more than 10% of the pool balance as of the cutoff date, such as those precipitated by an increase in the unemployment rate, interest rates, the rate of inflation, consumer perceptions of the economy, civil unrest, labor strikes, extreme weather conditions (including an increase in frequency of extreme weather conditions as a result of climate change), public health emergencies or other natural events (such as hurricanes, tornadoes, floods, drought, wildfires, mudslides, earthquakes and other extreme conditions), obligors in this state may be unable or unwilling to make timely payments on their receivables and you may experience payment delays or losses on your notes. See "—*Economic developments may adversely affect the performance and market value of your notes*." We cannot predict, for any state or

------

---

| | |
|:---|:---|
|  | region, whether adverse economic changes or other adverse events will occur or to what extent those events would affect the receivables or repayment of your notes.<br>Obligors of the receivables in the affected areas may be offered relief in accordance with the servicer's policies. See "*Servicing and Collection Procedures—General*" for more information. |
| **The servicer's discretion over the servicing of the receivables may impact the amount and timing of funds available to make payments on the notes** | CarMax Business Services is obligated to service the receivables in accordance with its customary servicing practices. CarMax Business Services has discretion in servicing the receivables, including the ability to grant payment extensions and to determine the timing and method of collection and liquidation procedures. The servicer's discretion in its servicing of the receivables is limited to permitted modifications, as described under "*The Sale and Servicing Agreement—Extensions and Modifications*" in this prospectus. CarMax Business Services, in its own discretion, may grant permitted modifications, including extensions on or deferrals of payments due or halt repossession activity on a case-by-case basis or more broadly in accordance with its customary servicing practices, for example, in connection with a natural disaster or public health emergency affecting a large group of obligors. Extensions or a delay in initiating repossession activity may extend the maturity of the receivables, increase the weighted average life of any class of notes and reduce the yield on your notes. Further, absent a breach of a representation or warranty related to the origination, characteristics and transfer of the receivables or a breach of a specific servicing covenant (but, in each case, only if such breach is not cured and materially and adversely affects the interests of the issuing entity, the grantor trust or the noteholders in such receivable), CarMax Business Services will have no obligation to repurchase any receivable unless in connection with any payment deferral or extension of a receivable that extends the term of such receivable beyond the collection period preceding the final scheduled distribution date for the class E notes.<br>In addition, CarMax Business Services' customary servicing practices may change from time to time and those changes could reduce collections on the receivables. Although CarMax Business Services' customary servicing practices at any time will apply to all receivables serviced by CarMax Business Services, without regard to whether a receivable has been sold to the issuing entity, CarMax Business Services is not obligated to maximize collections from the receivables. Consequently, the manner in which CarMax Business Services exercises its servicing discretion or changes its customary servicing practices could have an impact on the amount and timing of collections on the receivables, which may impact the amount and timing of funds available to make payments on the notes. |
| **Interests of other persons in the receivables could reduce the funds available to make payments on your notes** | Financing statements under the Uniform Commercial Code will be filed reflecting the sale of the receivables by CarMax Business Services, LLC to CarMax Auto Funding LLC, by CarMax Auto Funding LLC to the issuing entity and by the issuing entity to the grantor trust, and the pledge of such receivables by the grantor trust and the grantor trust certificates by the issuing entity, in each case, to the indenture trustee. CarMax Business Services, LLC will mark its computer systems, and each of CarMax Business Services, LLC and CarMax Auto Funding LLC will mark its accounting records, to reflect its sale of the receivables. However, the servicer will maintain possession of the receivables as custodian for the issuing entity and the grantor trust and will not segregate or mark the receivables as belonging to the grantor trust. In addition, another person could acquire an interest in a receivable that is superior to the grantor trust's interest by obtaining physical possession of that receivable (or, in the case of a receivable that is originated in electronic form, "control" of the related electronic contract under the UCC) in good faith, in the ordinary course of such person's business and without knowledge that such person's interest violates the rights of the grantor trust. |

---

------

---

| | |
|:---|:---|
|  | CarMax Auto and certain of its affiliates have contracted with third parties to maintain custody of retail installment sale contracts in electronic form through such third parties' technology systems. As described above, the parties to this transaction rely on filing financing statements under the Uniform Commercial Code as the legal basis for perfection of their respective security interests in the electronic retail installment sale contracts that constitute chattel paper. Although the indenture trustee will not rely on "control" (within the meaning of Section 9-105 of the UCC) over the electronic retail installment sale contracts as the legal basis for the perfection of its security interest in the retail installment sale contracts that constitute chattel paper, CarMax Business Services, LLC, as servicer, will agree to not communicate the "authoritative copy" (as such term is used in the UCC) of any electronic retail installment sale contracts that constitute chattel paper to any person other than the depositor, the issuing entity, the grantor trust and the indenture trustee. This is intended to preclude any other party from claiming a competing security interest in the electronic retail installment sale contracts that constitute chattel paper on the basis that their security interest is perfected by "control" (within the meaning of Section 9-105 of the UCC). However, another person could acquire an interest in an electronic contract that is superior to the grantor trust's and the indenture trustee's interests if CarMax Business Services, LLC ceases to have "control" over the electronic contract that is maintained on behalf of CarMax Business Services, LLC by the third parties and another party purchases that electronic contract without knowledge that doing so violates CarMax Business Services, LLC's rights in the electronic contract, or if CarMax Business Services, LLC transfers "control" over the electronic contract to a third-party. CarMax Business Services, LLC, as servicer, also could lose control over an electronic contract through fraud, forgery, negligence or error, or as a result of a computer virus or a failure of or weakness in the third parties' technology systems, if a person other than CarMax Business Services, LLC, as servicer, is able to modify or duplicate the authoritative copy of the electronic contract.<br>If another person acquires an interest in a receivable that is superior to the grantor trust's interest, some or all of the collections on that receivable may not be available to make payment on your notes. |
| **Interests of other persons in the financed vehicles could reduce the funds available to make payments on your notes** | If another person acquires an interest in a vehicle financed by a receivable that is superior to the grantor trust's security interest in the vehicle, some or all of the proceeds from the sale of the vehicle may not be available to make payments on the notes. The grantor trust's security interest in the financed vehicles could be impaired for one or more of the following reasons:<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• CarMax Business Services, LLC or CarMax Auto Funding LLC might fail to perfect its security interest in a financed vehicle;<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• another person may acquire an interest in a financed vehicle that is superior to the grantor trust's security interest through fraud, forgery, negligence or error because the certificates of title to the financed vehicles will not be amended to identify the grantor trust as the new secured party;<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the grantor trust may not have a security interest in the financed vehicles in certain states because the certificates of title to the financed vehicles will not be amended to reflect assignment of the security interest to the grantor trust;<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• holders of some types of liens, such as tax liens or mechanics' liens, may have priority over the grantor trust's security interest; and |

---

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the grantor trust may lose its security interest in vehicles confiscated by the government.<br>CarMax Auto Funding LLC may be obligated to repurchase from the grantor trust (as assignee of the seller and the issuing entity) any receivable as to which a perfected security interest in favor of CarMax Business Services, LLC in the related financed vehicle did not exist as of the date such receivable was transferred to the grantor trust. The servicer may be obligated to repurchase a receivable if a perfected security interest in favor of CarMax Auto Funding LLC in the vehicle securing a receivable has not been perfected in the grantor trust or if the security interest in a financed vehicle or the related receivable becomes impaired after the receivable is transferred to the grantor trust. If the grantor trust does not have a perfected security interest in a financed vehicle, its ability to realize on the vehicle following an event of a default of the related receivable may be adversely affected and some or all of the amounts received in respect of that vehicle may not be available to make payment on your notes.<br>

**RISKS RELATING TO THE NATURE OF THE NOTES AND THE STRUCTURE OF THE TRANSACTION** 

---

| | |
|:---|:---|
| **Only the issuing entity property is available to pay your notes** | The notes represent indebtedness of the issuing entity and will not be insured or guaranteed by or represent obligations of CarMax Business Services, LLC, CarMax Auto Funding LLC, any of their respective affiliates or any other person or entity other than the issuing entity. The only source of payment on your notes will be payments received on the receivables and, if and to the extent available, any credit or cash flow enhancement for the issuing entity. Therefore, you must rely solely on the assets of the issuing entity and the grantor trust (collectively referred to in this prospectus as the "**issuing entity property**") for repayment of your notes. If these assets are insufficient, you may suffer losses on your notes. |
| **You may suffer losses if the receivables are sold following an indenture event of default** | If the notes have been accelerated following the occurrence of an event of default under the indenture, the indenture trustee may sell the receivables and prepay the notes. In certain circumstances, this may occur without the consent of all noteholders. If the proceeds from the sale of the receivables are insufficient to pay the full principal amount of your notes, you may experience losses with respect to your notes. If principal is repaid to you earlier than expected, you may not be able to reinvest the prepaid amount at a rate of return that is equal to or greater than the rate of return on your notes.<br>See "*The Indenture—Events of Default*" and "*—Rights Upon Event of Default*" and "*Application of Available Funds—Priority of Distributions (Post-Acceleration*)" in this prospectus for a further discussion of events of default and the rights of the noteholders following an event of default. |
| **Prepayments on the receivables may adversely affect the average life of and rate of return on your notes** | You may receive payment of principal on your notes earlier than you expected, which may adversely affect your ability to reinvest the principal repaid to you at a rate of return that is equal to or greater than the rate of return on your notes. Faster than expected prepayments on the receivables may cause the issuing entity to make payments on the notes earlier than expected. We cannot predict the effect of prepayments on the average life of your notes. |
|  | All receivables, by their terms, may be prepaid at any time. Prepayments include: |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• prepayments in whole or in part by the obligor;<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• liquidations due to default;<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• partial payments with proceeds from physical damage, theft, credit life and credit disability insurance policies; |

---

------

---

| | |
|:---|:---|
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• required purchases of receivables by CarMax Business Services, LLC, as servicer, or repurchases of receivables by CarMax Auto Funding LLC for specified breaches of its representations, warranties or covenants; and<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an optional repurchase of the receivables by the servicer when the pool balance is 10% or less of the pool balance as of the cutoff date as described in this prospectus. |
|  | A variety of economic, social and other factors will influence the rate of optional prepayments on the receivables and defaults.<br>As a result of prepayments, the final payment of each class of notes is expected to occur prior to the related final scheduled distribution date specified in this prospectus. If sufficient funds are not available to pay any class of notes in full on its final scheduled distribution date, an event of default will occur and final payment of that class of notes may occur later than scheduled.<br>For more information regarding the timing of repayments of the notes, see "*Maturity and Prepayment Considerations*" in this prospectus. |
| **Some notes have greater risk because they are subordinate to other classes of notes** | The notes with a lower alphabetical designation are subordinated with respect to interest and principal payments to the notes with a higher alphabetical designation (the class E notes are subordinated to the class A notes, the class B notes, the class C notes and the class D notes, the class D notes are subordinated to the class A notes, the class B notes and the class C notes, the class C notes are subordinated to the class A notes and the class B notes and the class B notes are subordinated to the class A notes). In addition, the class A notes with a higher numerical designation are generally subordinated with respect to principal payments to the class A notes with a lower numerical designation (the class A-3 notes are subordinated to the class A-1 and A-2 notes and the class A-2 notes are subordinated to the class A-1 notes). If the notes have been accelerated following the occurrence of an event of default under the indenture, the priority of interest and principal distributions will change. The subordination arrangements could result in delays or reductions in interest or principal payments on classes of notes with lower alphabetical designations or, in the case of the class A notes, higher numerical designations. |
|  | See "*Description of the Notes—Payments of Interest*" and "*—Payments of Principal*" and "*Application of Available Funds—Priority of Distributions (Pre- Acceleration)*" and "*—Priority of Distributions (Post-Acceleration)*" in this prospectus for a further discussion of interest and principal payments. |
| **You may suffer losses because you have limited control over actions of the issuing entity and conflicts between classes of notes may occur** | The indenture provides that failure to pay interest when due on the outstanding subordinated class or classes of notes — for example, for so long as any of the class A notes are outstanding, the class B notes, the class C notes, the class D notes and the class E notes — will not be an event of default under the indenture.<br>The amount of principal required to be paid to investors prior to the applicable final scheduled distribution date set forth in this prospectus generally will be limited to amounts available for that purpose. Therefore, the failure to pay principal of a note generally will not result in an event of default under the indenture until the applicable final scheduled distribution date or redemption date for the related class of notes.<br>If an event of default under the indenture has occurred, the indenture trustee may, and at the direction of a specified percentage of the controlling class (which will be the class of outstanding notes with the highest alphabetical designation) will, take |

---

------

---

| | |
|:---|:---|
|  | one or more of the actions specified in the indenture relating to the collateral. In addition, the holders of 51% or more of the controlling class have the right to waive certain events of servicing termination or to terminate the servicer. The interests of the controlling class may differ from the interests of the other classes of notes, and the holders of the controlling class will not be required to consider the effect of its actions on the holders of the other classes of notes.<br>Only the holders of the outstanding classes of notes with the highest alphabetical designation will have rights to direct remedies under the indenture and the ability to waive events of servicing termination or to terminate the servicer. The holders of the class B notes, the class C notes, the class D notes and the class E will not have any such rights or ability until each class of notes with a higher alphabetical designation has been paid in full.<br>See "*The Sale and Servicing Agreement—Events of Servicing Termination,*" "*—Rights Upon Event of Servicing Termination*" and "—*Waiver of Past Events of Servicing Termination*" in this prospectus for a further discussion of the rights of the noteholders with respect to events of servicing termination. |
| **Lack of liquidity in the secondary market may adversely affect your notes** | There may be no secondary market for the notes. The underwriters of the notes may participate in making a secondary market in the notes but are under no obligation to do so. We cannot assure you that a secondary market will develop. In addition, the secondary market for asset-backed securities can experience periods of reduced liquidity. Any period of illiquidity may adversely affect the market value of your notes and, in some circumstances, you may not be able to sell your notes at a favorable price or at all. In addition, the underwriters and other broker dealers may be unable, unwilling or restricted from making a market in, or publishing quotations on, the notes due to regulatory requirements or otherwise. |
| **Retained notes may reduce the liquidity of your notes and subsequent sales by the depositor may adversely affect their value** | At least 5% of the initial principal amount of each class of notes will be retained by the depositor or one or more other majority-owned affiliates of the sponsor to satisfy the sponsor's credit risk retention obligations described under "*Credit Risk Retention*" in this prospectus. A significant reduction in the liquidity in the secondary market for any classes of retained notes may result if the depositor retains any class or classes of such notes. In addition, if any retained notes are subsequently sold by the depositor, the demand and the market price of the notes already in the market could be adversely affected and the voting power of the noteholders of the outstanding notes may be diluted. |
| **The ratings of the notes may be withdrawn or lowered, or the notes may receive an unsolicited rating, which may adversely affect your notes** | A security rating is not a recommendation to purchase, hold or sell securities inasmuch as a rating does not comment as to market price or suitability for a particular investor. The ratings assigned to the notes address the likelihood of the payment of principal and interest on the notes according to their terms but are solely the view of the assigning rating agency and are subject to any limitations that the assigning rating agency may impose. Similar ratings on different types of securities do not necessarily mean the same thing. To the extent the notes are rated by any rating agency, that rating agency may change or withdraw its rating of the notes if that rating agency believes that circumstances have changed, the performance of the receivables has deteriorated, there were errors in analysis or otherwise. Any subsequent change in or withdrawal of a rating will likely affect the price that a subsequent purchaser would be willing to pay for the notes and your ability to resell your notes.<br>The depositor expects that the notes will receive ratings from two nationally recognized statistical rating organizations hired by the sponsor to rate the notes. |

---

------

---

| | |
|:---|:---|
|  | Ratings initially assigned to the notes will be paid for by the sponsor. The sponsor is not aware that any other NRSRO, other than the NRSROs hired by the sponsor to rate the notes, has assigned ratings to the notes. Securities and Exchange Commission rules state that the payment of fees by the sponsor, an issuer or an underwriter to rating agencies to issue or maintain a credit rating on asset-backed securities is a conflict of interest for rating agencies. In the view of the Securities and Exchange Commission, this conflict is particularly acute because arrangers of asset-backed securities transactions provide repeat business to the rating agencies.<br>Under Securities and Exchange Commission rules aimed at enhancing transparency, objectivity and competition in the credit rating process, information provided by the sponsor or the underwriters to a hired NRSRO for the purpose of assigning or monitoring the ratings on the notes is required to be made available to each non-hired NRSRO in order to make it possible for non-hired NRSROs to assign unsolicited ratings to the notes. An unsolicited rating could be assigned at any time, including prior to the closing date. None of the depositor, the sponsor, the underwriters or any of their affiliates will have any obligation to inform you of any unsolicited ratings assigned to the notes, and these parties may be aware of unsolicited ratings assigned to the notes. Consequently, prospective investors should monitor whether an unsolicited rating of the notes has been assigned by a non-hired NRSRO and should consult with their financial and legal advisors regarding the impact of the assignment of an unsolicited rating to a class of notes. NRSROs, including the hired rating agencies, may have different methodologies, criteria, models and requirements. If any non-hired NRSRO assigns an unsolicited rating to the notes, there can be no assurance that the unsolicited rating will not be lower than the ratings provided by the hired rating agencies, which could adversely affect the market value of your notes and/or limit your ability to resell your notes. In addition, if the sponsor fails to make available to the non-hired NRSROs any information provided to any hired rating agency for the purpose of assigning or monitoring the ratings on the notes, a hired rating agency could withdraw its ratings on the notes, which could adversely affect the market value of your notes and/or limit your ability to resell your notes.<br>Furthermore, Congress or the Securities and Exchange Commission may determine that any NRSRO that assigns ratings to the notes no longer qualifies as a nationally recognized statistical rating organization for purposes of the federal securities laws and that determination may also have an adverse effect on the market price of the notes.<br>Prospective investors in the offered notes are urged to make their own evaluation of the creditworthiness of the receivables and the credit enhancement on the offered notes and not to rely solely on the ratings on the offered notes. |
| **The targeted amount of overcollateralization may not be reached or maintained** | The amount of overcollateralization is expected to increase over time to the targeted amount of overcollateralization. There can be no assurance, however, that the targeted amount of overcollateralization will be reached or maintained or that the receivables will generate sufficient collections to pay the notes in full. See *"Description of the Notes—Credit Enhancement—Overcollateralization"* in this prospectus for a further discussion of overcollateralization. |
| **The amount on deposit in the reserve account may not be sufficient to assure payment of your notes** | The amount on deposit in the reserve account will be used to fund the payment of the monthly servicing fee, unreimbursed servicer advances, the amounts owing to the asset representations reviewer, monthly interest, transition expenses and indemnity amounts to the indenture trustee should it become successor servicer and certain distributions of principal to noteholders on each distribution date if payments received on or in respect of the receivables, including amounts recovered in connection with the repossession and sale of financed vehicles that secure defaulted |

---

------

receivables, are not sufficient to make that payment. There can be no assurance, however, that the amount on deposit in the reserve account will be sufficient on any distribution date to assure payment of your notes. If the receivables experience higher losses than were projected in determining the amount required to be on deposit in the reserve account, the amount on deposit in the reserve account may not be sufficient to cover such losses. If payments on the receivables, including any amounts allocable to overcollateralization, and the amount on deposit in the reserve account are not sufficient on any distribution date to pay in full the monthly interest and certain distributions of principal due on that distribution date, you may experience payment delays with respect to your notes. If the amount of that insufficiency is not offset by excess collections on or in respect of the receivables on subsequent distribution dates, you may experience losses with respect to your notes.<br>See "*Description of the Notes—Credit Enhancement—Reserve Account*" in this prospectus for a further discussion of the reserve account.<br>

**RISKS RELATING TO THE TRANSACTION PARTIES** 

---

| | |
|:---|:---|
| **Adverse events with respect to the sponsor, the servicer or their affiliates could affect the timing of payments on your notes or adversely affect the market value or liquidity of your notes** | Adverse events with respect to the servicer or any of its affiliates could result in servicing disruptions or affect the performance or market value of your notes and your ability to sell your notes in the secondary market. For example, servicing disruptions could result from unanticipated events beyond the servicer's control, such as natural disasters, public health emergencies (including global pandemics and similar outbreaks), civil unrest, labor strikes, cyber-attacks, political instability, armed conflict (such as the military conflict between Ukraine and Russia and the armed conflict in the Middle East), tariffs and other trade protection measures, economic sanctions (which may constrain supply chains), and economic disruptions, particularly to the extent such events affected the servicer's business or operations. In addition, if any transaction party is unable to adequately perform its obligations under the transaction documents, this will likely adversely impact the performance of the receivables and the timing and amount of distributions on the notes. Further, certain third-parties that the servicer and sponsor rely on to deliver products and services to support their respective businesses may be impacted by tariffs, economic sanctions or other economic measures or may otherwise be unable to fully perform in a timely manner, which could adversely impact the servicer's or sponsor's ability to operate their respective businesses or perform their respective obligations under the transaction documents, or could cause a disruption in collection activities with respect to the receivables owned by the grantor trust. |
| **Resignation or termination of CarMax Business Services, LLC as servicer could result in delays in payment or losses on your notes** | If CarMax Business Services, LLC were to resign or be terminated as servicer, the processing of payments on the receivables and information relating to collections could be delayed, which could delay payments on your notes. In addition, if CarMax Business Services, LLC were to resign or be terminated as servicer and there were a material interruption in collection activities, the collection rate on the receivables could decline, which could result in losses on your notes. The risk of delayed processing activities or a material interruption in collection activities would increase if the indenture trustee was unwilling or unable to act as successor servicer and had difficulty finding a qualified successor servicer or was forced to petition a court to appoint a qualified successor servicer. |
|  | The servicing fee, which is calculated as a fixed percentage of the pool balance, declines each month as the pool balance declines. The cost of servicing each receivable, however, essentially remains fixed. If CarMax Business Services, LLC were to resign or be terminated as servicer and the servicing fee did not cover the cost of servicing the receivables or was otherwise insufficient, the indenture trustee might be unwilling to act as successor servicer or have difficulty finding a qualified |

---

------

---

| | |
|:---|:---|
|  | successor servicer. The risk of an insufficient servicing fee is greatest toward the end of a securitization transaction when the related pool balance has declined significantly. The servicing fee payable to a successor servicer can only be increased with the consent of the holders of at least 51% of the aggregate principal amount of the controlling class.<br>CarMax Business Services, LLC may resign as servicer under certain limited circumstances and may be terminated as servicer if it defaults on its servicing obligations.<br>For more information about resignation or termination of the servicer, see "*The Sale and Servicing Agreement—Certain Matters Regarding the Servicer*" and "*—Events of Servicing Termination*" in this prospectus. |
| **A change in or replacement, failure or interruption of the servicer's servicing and information systems, including in connection with any consolidation of or change in servicing operations, could have an adverse effect on your notes** | From time to time, the servicer may change, replace or update its servicing systems in order to improve operating efficiency, update technology and enhance customer services. In connection with any such changes, replacements or updates, the servicer may experience disruptions in servicing activities both during and following roll-out of the new servicing systems or platforms caused by, among other things, periods of system down-time and periods devoted to user training. These and other implementation-related difficulties may contribute to higher delinquencies. It is not possible to predict with any degree of certainty all of the potential adverse consequences that may be experienced, and there can also be no assurance that any such disruptions in servicing activities will not adversely affect the servicer's ability to service the receivables, which could have an adverse effect on your notes. |
| **Bankruptcy of CarMax Business Services, LLC could result in delays in payment or losses on your notes** | If CarMax Business Services, LLC were to become the subject of a bankruptcy proceeding, you could experience losses or delays in payment on your notes. CarMax Business Services, LLC will sell the receivables to CarMax Auto Funding LLC, CarMax Auto Funding LLC will sell the receivables to the issuing entity, and the issuing entity will transfer the receivables to the grantor trust. However, if CarMax Business Services, LLC is the subject of a bankruptcy proceeding, the court in the bankruptcy proceeding could conclude that the sale of the receivables by CarMax Business Services, LLC to CarMax Auto Funding LLC was not a true sale for bankruptcy purposes and that CarMax Business Services, LLC still owns the receivables. The court also could conclude that CarMax Business Services, LLC and CarMax Auto Funding LLC should be consolidated for bankruptcy purposes. If the court were to reach either of these conclusions, you could experience losses or delays in payments on your notes because:<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the indenture trustee will not be able to exercise remedies against CarMax Business Services, LLC on your behalf without permission from the court;<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the court may require the indenture trustee to accept property in exchange for the receivables that is of less value than the receivables;<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• tax or other government liens on CarMax Business Services, LLC property that arose before the transfer of the receivables to the grantor trust will be paid from the collections on the receivables before the collections are used to make payments on your notes; and<br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the indenture trustee may not have a perfected security interest in one or more of the vehicles securing the receivables or cash collections held by CarMax Business Services, LLC at the time that a bankruptcy proceeding begins. |

---

------

---

| | |
|:---|:---|
|  | CarMax Business Services, LLC and CarMax Auto Funding LLC have taken steps in structuring the transactions described in this prospectus to minimize the risk that a court would conclude that the sale of the receivables to CarMax Auto Funding LLC was not a "true sale" or that CarMax Business Services, LLC and CarMax Auto Funding LLC should be consolidated for bankruptcy purposes.<br>For more information regarding bankruptcy considerations, see "*Material Legal Issues Relating to the Receivables—Certain Bankruptcy Considerations*" in this prospectus. |
| **You may suffer a loss on your notes if the servicer commingles collections on the receivables with its own funds** | The servicer will be permitted to hold collections it receives from obligors on the receivables and the purchase price of receivables required to be repurchased from the grantor trust for up to two business days following receipt thereof, or upon satisfaction of certain events (including satisfaction of the rating agency condition), until the day prior to the date on which the related distributions are made on the notes. During this time, the servicer may invest those amounts at its own risk and for its own benefit and need not segregate them from its own funds. If the servicer is unable to pay these amounts to the collection account on the distribution date, you might incur a loss on your notes.<br>For more information about the servicer's obligations regarding payments on the receivables, see "*The Sale and Servicing Agreement—Collections*" in this prospectus. |

---

**RISKS RELATING TO MACROECONOMIC, REGULATORY AND OTHER EXTERNAL FACTORS** 

---

| | |
|:---|:---|
| **Economic developments may adversely affect the performance and market value of your notes** | The occurrence of a financial crisis, a recession, or a deterioration in economic conditions and certain economic factors, such as reduced business activity, high unemployment, interest rates, housing prices, energy prices (including the price of gasoline), increased consumer indebtedness (including of obligors on the receivables), lack of available credit, the rate of inflation and consumer perceptions of the economy, as well as other factors, such as terrorist events, civil unrest, labor strikes, cyber-attacks, public health emergencies (including global pandemics and similar outbreaks), extreme weather conditions, significant changes in the political environment (such as the ongoing military conflict between Ukraine and Russia and the armed conflict in the Middle East), tariffs and other trade protection measures or concerns regarding the level and sustainability of sovereign debt (such as the downgrades of the United States long-term debt in August 2023 and in June 2025), could adversely affect the ability and willingness of obligors to meet their payment obligations under the receivables. The issuing entity's ability to make payments on the notes could be adversely affected if obligors were unable to make timely payments or if the servicer elected to, or was required to, implement forbearance programs for obligors. As a result, you may experience payment delays and losses on your notes. |
|  | The United States has in the past experienced, and may in the future experience, a recession or period of economic contraction or volatility. Recently, rapidly rising inflation and related economic policies caused periods of economic contraction. During an economic slowdown, elevated unemployment and a general reduction in the availability of credit, together with other economic factors, can lead to increased delinquency and default rates by obligors, as well as decreased consumer demand for automobiles and declining values of automobiles securing outstanding receivables. Moreover, during a recession or a period of economic slowdown, there could be an increase in the number of obligors seeking protection under bankruptcy or debtor relief laws. Further, certain governmental authorities, including federal, state or local governments, could enact, and in some cases have in the past enacted, laws, regulations, executive orders or other guidance that allow obligors to forgo making |

---

------

---

| | |
|:---|:---|
|  | scheduled payments for some period of time, require modifications to the receivables (e.g., waiving accrued interest), or preclude creditors from exercising certain rights or taking certain actions with respect to collateral, including repossession or liquidation of the financed vehicles.<br>As discussed under "*Servicing and Collection Procedures," "The Sale and Servicing Agreement—Extensions and Modifications*" and "—*Risks relating to the characteristics, servicing and performance of the receivables pool and other risks—The servicer's discretion over the servicing of the receivables may impact the amount and timing of funds available to make payments on the notes*", to the extent the current economic conditions result in increased delinquencies and defaults by obligors on the receivables due to financial hardship or otherwise, the servicer may implement a range of actions with respect to affected obligors and the related receivables to extend or modify the payment schedule consistent with the servicer's customary servicing practices. There is no guarantee that an extension or modification granted by the servicer will prevent a future default by an obligor.<br>Further, periods of economic slowdown may also be accompanied by temporary or prolonged decreased consumer demand for light-duty trucks, SUVs or other vehicles and declining values of automobiles securing outstanding motor vehicle retail installment sale contracts, which weakens collateral coverage and increases the amount of a loss in the event of default by an obligor. Significant increases in the inventory of used automobiles during periods of economic slowdown or recession may also depress the prices at which repossessed automobiles may be sold or delay the timing of these sales.<br>All of these factors could result in losses on your notes. If an economic downturn is experienced for a prolonged period of time, it is expected that delinquencies will increase and losses with respect to motor vehicle receivables could increase, which could result in losses on your notes. No prediction can be made as to the effect of an economic downturn or economic growth or further economic decline on the rate of delinquencies, prepayments and/or losses on the receivables.<br>No prediction or assurance can be made as to the effect of economic developments on the rate of delinquencies, prepayments and/or losses on the receivables or the market value of your notes. |
| **Market factors may adversely affect your notes** | Obligors with lower FICO<sup>®</sup> scores generally are less capable of making payments on their loans than obligors with higher FICO<sup>®</sup> scores and are therefore more likely to experience repossession. Cars that are repossessed are typically sold at vehicle auctions. The value of used cars, including the value of cars sold at auctions, is affected by the supply and demand for those cars. An increase in the supply or a decrease in the demand for used cars may negatively impact the resale value of the vehicles securing the receivables. Supply and demand is affected by consumer demand and tastes, recalls, economic factors (including adverse conditions affecting one or more automotive manufacturers, economic slowdowns or recession and the price of gasoline) and other factors. Programs implemented by the United States government to stimulate the sale of new vehicles may have the effect of further reducing the values of used vehicles, resulting in increased losses that may result in losses on your notes. Recent tariffs and other trade protection measures and economic sanctions which may constrain supply chains may adversely impact automotive manufacturers and may reduce the availability of and increase the costs for parts and repairs. Further, the insolvency of a manufacturer or ratings downgrade of a manufacturer may negatively affect used vehicle prices for vehicles manufactured by that company. Adverse changes in these factors may depress the price at which repossessed motor vehicles may be sold or delay the timing of those |

---

------

---

| | |
|:---|:---|
|  | sales. Decreases in the value of those vehicles may, in turn, reduce the incentive of obligors to make payments on the receivables. If the prices at which the related vehicles may be sold decline, you may experience losses with respect to your notes. |
| **Terrorist attacks and conflicts involving the United States military could result in delays in payment or losses on your notes** | Any effect that terrorist attacks, any current or future military action by or against the United States and the rising tensions in certain regions of the world may have on the performance of the receivables is unclear, but there could be an adverse effect on general economic conditions, consumer confidence and general market liquidity. Investors should consider the possible effects on delinquency, default and prepayment experience of the receivables. In particular, under the Servicemembers Civil Relief Act, members of the military on active duty, including reservists, who have entered into an obligation, such as a retail installment sale contract for the purchase of a vehicle, before entering into military service may be entitled to reductions in interest rates to 6% and a stay of foreclosure and similar actions. In addition, pursuant to the laws of various states, under certain circumstances residents thereof called into active duty with the National Guard or the reserves can apply to a court to delay payments on retail installment sale contracts such as the receivables. On July 29, 2022, the CFPB and the Department of Justice sent a notification letter to certain auto leasing and lending companies reminding them of the protections offered to servicemembers and their dependents under the Servicemembers Civil Relief Act. No information can be provided as to the number of receivables that may be affected. If an obligor's obligation to repay a receivable is reduced, adjusted or extended, the servicer will not be required to advance such amounts. Any resulting shortfalls in interest or principal will reduce the amount available for distribution on the notes.<br>For more information regarding the Servicemembers Civil Relief Act, see "*Material Legal Issues Relating to the Receivables—Consumer Protection Laws*" and "*—Other Matters*" in this prospectus. |
| **Climate related events and climate change risks may cause losses on your notes** | The effects of climate change and the ongoing efforts to mitigate its impact, including through climate change-related legislation and regulation, may have a negative effect on the issuing entity.<br>Significant physical effects of climate change, such as extreme weather and natural disasters, may affect the obligors of the receivables. For example, obligors living in areas affected by extreme weather and natural disasters (such as multistate hurricanes and tornadoes) may suffer financial harm, reducing their ability to make timely payments on their receivables. In addition, extreme weather and natural disasters may have industry- or economy-wide effects due to the interdependence of market actors. If such extreme weather or a natural disaster were to occur in a geographic region in which a large number of obligors are located, these risks would be exacerbated. See "*Risks Relating to the Characteristics, Servicing And Performance of the Receivables Pool And Other Risks—Geographic concentration may result in more risk to you*".<br>Changes to laws or regulations enacted to address the potential impacts of climate change (including laws which may adversely impact the auto industry in particular as a result of efforts to mitigate the factors contributing to climate change) could have an adverse impact on the servicer, the sponsor, the depositor or the issuing entity and could adversely affect the timing and amount of payments on your notes.<br>Any of those effects or their confluence could adversely affect the performance of the receivables or the market value of the vehicles securing the receivables, which could result in losses or affect the timing of payments on your notes. |

---

------

---

| | |
|:---|:---|
| **Federal or state regulatory reform could have an adverse impact on CarMax Business Services, LLC, the depositor, the issuing entity or the grantor trust** | The Dodd-Frank Act is extensive legislation that impacts financial institutions and other non-bank financial companies, such as CarMax Business Services, LLC. In addition, the Dodd-Frank Act impacts the offering, marketing and regulation of consumer financial products and services and increases regulation of the securitization and derivatives markets. Many of the implementing regulations have been finalized, but in some cases, additional rulemaking, such as the securitization conflicts of interest rule, has not yet been finalized. Until all of the implementing regulations have been issued, there can be no assurance that any new requirements will not have an adverse impact on the marketability of asset-backed securities such as the notes, on the servicing of the receivables, on CarMax Business Services, LLC's securitization programs or on the regulation and supervision of CarMax Business Services, LLC, the depositor, the issuing entity or the grantor trust.<br>The Dodd-Frank Act established a federal agency, the Consumer Financial Protection Bureau ("**CFPB**"), with broad authority over federal consumer financial laws and regulations ("**Consumer Financial Laws**"). In addition to its existing enforcement authority over Consumer Financial Laws, the CFPB issued a final rule extending its supervisory authority to large nonbank auto finance companies, including CarMax Business Services, LLC. CFPB examination and supervision of CarMax Business Services, LLC may increase the cost of compliance efforts or result in changes to business practices that could have a material adverse effect on its operations. There is considerable uncertainty as to the operating status of federal agencies (including the CFPB) and the future policies that the current U.S. administration may pursue in areas impacting financial regulation and consumer protection. Federal consumer financial regulation is in a period of extended transition for a variety of reasons, including that nominations for federal agency leadership are pending before the U.S. Senate, executive orders impacting the operations of federal agencies are being issued (with uncertainty around the scope of their application and timing of their implementation), and reductions of personnel are occurring across federal agencies. Many of the current U.S. administration's executive orders are being challenged in court, with initial requests for injunctions being granted, denied, or extended, and the ultimate resolution of the legality of the executive orders is expected to take an extended period of time. Further, in pending litigation challenges to rules, federal agencies have sought to suspend or dismiss the litigation in some cases, and in other cases have not yet taken action. The outlook is similarly uncertain as to pending enforcement cases. It is also uncertain how other federal and state regulators will respond to any changes at the CFPB, which may include increasing or decreasing enforcement activity.<br>In December 2020, the CFPB issued a final rule governing the activities of third-party debt collectors. The final rule was effective on November 30, 2021. While the final rule did not address first-party debt collectors, the CFPB has previously indicated that it would address this activity in a later rulemaking. It is unclear what effect, if any, the final rule or any subsequent changes may have on the receivables or the servicer's practices, procedures and other servicing activities relating to the receivables in ways that could reduce the associated recoveries.<br>The CFPB has successfully asserted the power to investigate and bring enforcement actions directly against securitization special purpose entities. On December 13, 2021, in an action brought by the CFPB, the U.S. District Court for the District of Delaware denied a motion to dismiss filed by securitization trusts by holding that the trusts are "covered persons" under the Dodd-Frank Act because they engage in the servicing of loans, even if through servicers and subservicers. CFPB v. Nat'l Collegiate Master Student Loan Trust, No. 1:17-cv-1323-SB (D. Del.). On February 11, 2022, the district court granted the defendant trusts' motion to certify that order for an immediate interlocutory appeal and stayed the case pending resolution of any |

---

------

appeal. On April 29, 2022, the Third Circuit Court of Appeals granted the defendant trusts' petition for an interlocutory appeal. On May 17, 2023, the Third Circuit Court of Appeals heard oral arguments in connection with the appeal. On March 19, 2024, the Third Circuit Court of Appeals issued its decision on this interlocutory appeal holding that the defendant trusts are "covered persons" under the Dodd-Frank Act and subject to the CFPB's enforcement authority. On May 3, 2024, the defendant trusts filed a petition for rehearing and rehearing or rehearing en banc with the Third Circuit Court of Appeals. This petition was denied by the U.S. Court of Appeals for the Third Circuit on May 21, 2024. On August 16, 2024, the defendant trusts filed a petition for a writ of certiorari to the U.S. Supreme Court. This petition was denied by the U.S. Supreme Court on December 16, 2024. On January 16, 2025, the CFPB announced a proposed settlement of the action with the defendant trusts but the district court did not enter the order. On April 25, 2025, the CFPB agreed to voluntarily dismiss the case with prejudice and the district court dismissed the case with prejudice on April 28, 2025. Notwithstanding the voluntary dismissal of the lawsuit, the CFPB and state attorneys general and state regulators, who have independent authority to enforce the Dodd-Frank Act, may rely on the Third Circuit's decision in the future as precedent in investigating and bringing enforcement actions against other trusts, including the issuing entity and the grantor trust.<br>The CFPB also issued a Compliance Bulletin in February 2022 stating its position that automobile loan holders and servicers are responsible for ensuring that their repossession-related practices, and the practices of their service providers, do not violate applicable law, and the CFPB also described its intention to hold loan holders and servicers liable for unfair, deceptive, or abusive acts or practices related to the repossession of automobiles. This Compliance Bulletin was withdrawn by the CFPB on May 12, 2025. In Fall of 2024, the CFPB issued a special edition of Supervisory Highlights focused on automobile finance concerns, including deceptive advertising about available loan terms, misapplied payments or incorrect information about payment history reported to credit reporting agencies, unlawful repossession and the handling of add-on products such as guaranteed asset protection ("**GAP**") and extended warranties, and refunds after events such as repossession or early payoff of the account. The CFPB has entered into consent orders with a large national bank and a finance company related to, among other things, their servicing practices and the sales and refunds associated with ancillary products. It is possible that the CFPB may bring enforcement actions against securitization trusts holding automobile loans, such as the issuing entity, the grantor trust, and servicers, such as CarMax Business Services, LLC, in the future.<br>In addition, the Federal Trade Commission ("**FTC**"), state regulators, and state attorneys general have recently increased their scrutiny of motor vehicle dealers and auto lending, particularly with respect to antidiscrimination and deception concerns related to the prices of and fees charged in connection with automobile financing, including add-on products such as GAP insurance and extended warranties. For example, in July 2023, the New York Department of Financial Services issued a letter to regulated motor vehicle lenders and servicers reminding them to ensure that consumers receive certain rebates for ancillary products when motor vehicles are repossessed or declared a total loss. In addition, California has enacted a law governing the sale, offering or administration of GAP insurance in connection with retail installments contracts. Also, on December 12, 2023 the FTC issued a final rule that would have (i) prohibited motor vehicle dealers from making certain misrepresentations in the course of selling, leasing, or arranging financing for motor vehicles, (ii) required accurate pricing disclosures in dealers' advertising and sales discussions, (iii) required dealers to obtain consumers' express, informed consent for charges, (iv) prohibited the sale of any add-on product or service that confers no benefit to the consumer, and (v) required dealers to keep records of advertisements<br>

------

---

| | |
|:---|:---|
|  | and customer transactions. The final rule had an effective date of July 30, 2024, but the FTC had subsequently issued an order indefinitely postponing the effective date while a legal challenge against the final rule was pending. On January 27, 2025, the U.S. Court of Appeals for the Fifth Circuit held that the final rule was invalid on procedural grounds and vacated the rule. At this stage, it is unknown whether the final rule will be reproposed.<br>The Dodd-Frank Act created an alternative liquidation framework under which the Federal Deposit Insurance Corporation may be appointed as receiver for the resolution of a non-bank financial company if the company is in default or in danger of default and the resolution of the company under other applicable law would have serious adverse effects on financial stability in the United States.<br>There can be no assurance that this liquidation framework would not apply to CarMax Business Services, LLC, the depositor, the issuing entity or the grantor trust, although we expect that the framework will be invoked only very rarely. Guidance from the FDIC indicates that this framework will be exercised in a manner consistent with the existing bankruptcy laws, which is the insolvency regime which would otherwise apply to CarMax Business Services, LLC, the depositor, the issuing entity and the grantor trust.<br>If the FDIC were appointed as receiver for CarMax Business Services, LLC, the depositor or the issuing entity, or if future regulations or subsequent FDIC actions are contrary to the FDIC guidance, you may experience losses or delays in payments on your notes.<br>See "*Material Legal Issues Relating to the Receivables—The Dodd-Frank Act*" in this prospectus for further discussion of the alternative liquidation framework established by the Dodd-Frank Act for certain non-bank financial companies.<br>Further, changes to the regulatory framework in which CarMax Business Services operates, including, for example, laws or regulations enacted to address the potential impacts of climate change (including laws which may adversely impact the auto industry in particular as a result of efforts to mitigate the factors contributing to climate change) or anti-money laundering or anti-terrorism financing laws or regulations, increased inflation or a recession or period of economic contraction or volatility could have a significant impact on the servicer, the sponsor, the depositor, the issuing entity or the grantor trust and could adversely affect the timing and amount of payments on your notes. |
| **Consumer protection laws may reduce the funds available to make payments on your notes** | Federal and state consumer protection laws impose requirements upon creditors in connection with extensions of credit and collections on retail installment sale contracts. Some of these laws make an assignee of such contracts, such as the grantor trust, liable to the obligor for any violation by the lender. Any liabilities of the grantor trust under these laws could reduce the funds that the issuing entity would otherwise have to make payments on your notes.<br>For more information regarding consumer protection laws, see "*Material Legal Issues Relating to the Receivables—Consumer Protection Laws*" in this prospectus. |
| **Risk of holders treated as being engaged in a U.S. trade or business on account of their own activities** | As discussed under "*Material Federal Income Tax Consequences*" in this prospectus, the U.S. federal income tax treatment of the notes to a beneficial owner that is a Foreign Person turns on a number of facts, including whether interest on the notes paid to or accrued by the Foreign Person is effectively connected with the conduct of a trade or business within the United States by the Foreign Person. The determination of whether a Foreign Person is engaged in a trade or business within the United |

---

------

---

| | |
|:---|:---|
|  | States with respect to its acquisition of debt is based on a highly factual analysis that takes into account all facts and circumstances relating to such Foreign Person, which are necessarily unique to that Foreign Person. No direct guidance expressly addresses which activities constitute being engaged in a trade or business within the United States or whether (or under which circumstances) the acquisition of newly issued debt, such as a note offered hereby, could give rise to a trade or business or could contribute to such a conclusion when coupled with other facts and circumstances. In addition, certain activities undertaken or performed by or for a Foreign Person through agents and other third parties could be attributed to the Foreign Person in determining whether the Foreign Person is engaged in a trade or business within the United States. Furthermore, the precise contours of the so-called "securities trading safe harbor" under Section 864(b)(2) of the Internal Revenue Code is similarly unclear. Nothing herein provides any advice or assurance concerning the tax treatment with respect to any person in this regard or otherwise or considers in any way the facts unique to any particular person that acquires a note. Therefore, prospective investors in the notes are urged to consult their own tax advisors to determine their treatment under these rules in respect of the acquisition of a note and taking into account their own particular facts relating to such acquisition. |
| **There could be a withholding obligation if any notes are recharacterized as equity in the issuing entity.** | Tax counsel to the issuing entity will issue an opinion, subject to the assumptions and qualifications therein, to the effect that, when issued, the offered notes will be treated as debt for U.S. federal income tax purposes, except to the extent of certain notes held by affiliates of the depositor. While the issuing entity intends to characterize the class E notes as indebtedness for U.S. federal income tax reporting purposes, tax counsel will not be providing an opinion that the class E notes will be characterized as debt for U.S federal income tax purposes. As such, there is uncertainty with respect to the characterization of the class E notes for U.S. federal income tax purposes. If the IRS successfully contended that any note should be recharacterized as equity interests in the issuing entity, the IRS may further assert that the issuing entity should be required to withhold tax with respect to any such notes held by Foreign Persons. Further, the issuing entity could be liable for any failure to so withhold, thereby reducing the cash flow that would otherwise be available to make payments on all of the notes. For further discussion, see "Material Federal Income Tax Consequences—Possible Alternative Treatments of the Notes and the Issuing Entity" in this prospectus. |
| **Modifications to the transaction documents could result in a taxable deemed exchange of the notes.** | The transaction documents, under certain circumstances, allow for supplemental indentures and amendments. It is possible that such supplemental indentures or amendments, if they were treated as "significant modifications," could result in a taxable deemed exchange of the notes for United States federal income tax purposes. This could result in gain or loss recognition for noteholders, and could potentially result in OID with respect to the private notes following such modification. For further discussion, see "*Material Federal Income Tax Consequences—Tax Consequences to Holders of the Offered Notes*" in this prospectus. |
| **Requirements for Certain EU and UK Regulated Investors and Affiliates** | Regulation (EU) 2017/2402 of the European Parliament and of the Council of 12 December 2017 laying down a general framework for securitization and creating a specific framework for simple, transparent and standardized securitization and amending certain other European Union ("**EU**") directives and regulations (as amended, the "**EU Securitization Regulation**") is directly applicable in member states of the EU and will be applicable in any non-EU states of the EEA in which it has been implemented. |
|  | The EU Securitization Regulation places certain conditions (the "**EU Due Diligence Requirements**") on investments in a "securitisation" (as defined in the EU Securitization Regulation) by an "institutional investor", defined by the EU |

---

------

Securitization Regulation to include (a) a credit institution or an investment firm each as defined in and for purposes of Regulation (EU) No 575/2013, as amended, known as the Capital Requirements Regulation (the "**EU CRR**"), (b) an insurance undertaking or a reinsurance undertaking each as defined in Directive 2009/138/EC, as amended, known as Solvency II, (c) an alternative investment fund manager as defined in Directive 2011/61/EU that manages and/or markets alternative investment funds in the EU, (d) an undertaking for collective investment in transferable securities ("**UCITS**") management company, as defined in Directive 2009/65/EC, as amended, known as the UCITS Directive, or an internally managed UCITS, which is an investment company that is authorized in accordance with that Directive and has not designated such a management company for its management, and (e) with certain exceptions, an institution for occupational retirement provision falling within the scope of Directive (EU) 2016/2341, or an investment manager or an authorized entity appointed by such an institution for occupational retirement provision as provided in that Directive. Pursuant to Article 14 of the EU CRR, the EU Due Diligence Requirements also apply to investments by certain consolidated affiliates, wherever established or located, of institutions regulated under the EU CRR (such affiliates, together with all such institutional investors, "**EU Affected Investors**").<br>With respect to the UK, the Securitisation Regulations 2024 (as amended, the "**SR 2024**"), together with (i) the securitisation sourcebook of the handbook of rules and guidance adopted by the Financial Conduct Authority of the UK (as amended), (ii) the Securitisation Part of the rulebook of published policy of the Prudential Regulation Authority of the Bank of England (as amended) and (iii) relevant provisions of the FSMA, set out the framework for the regulation of certain aspects of securitization in the UK (collectively, the "**UK Securitization Framework**").<br> The UK Securitization Framework places certain conditions (the "**UK Due Diligence Requirements**") on investments in a "securitisation" (as defined in the SR 2024) by any "institutional investor" which for these purposes includes (a) an insurance undertaking as defined in section 417(1) of the FSMA; (b) a reinsurance undertaking as defined in section 417(1) of the FSMA; (c) the trustees or managers of an occupational pension scheme as defined in section 1(1) of the Pension Schemes Act 1993 that has its main administration in the UK, or a fund manager of such a scheme appointed under section 34(2) of the Pensions Act 1995 that, in respect of activity undertaken pursuant to that appointment, is authorized for the purposes of section 31 of the FSMA; (d) an AIFM as defined in regulation 4(1) of the Alternative Investment Fund Managers Regulations 2013 (as amended, the "**AIFM Regulations**") that has permission under the FSMA for managing an AIF (as defined in the AIFM Regulations) and which markets or manages AIFs in the UK, or a small registered UK AIFM, as defined in the AIFM Regulations; (e) a management company as defined in section 237(2) of the FSMA; (f) a UCITS as defined by section 236A of the FSMA which is an authorized open ended investment company as defined in section 237(3) of the FSMA; (g) a CRR firm as defined by Article 4(1)(2A) of Regulation (EU) No 575/2013, as it forms part of UK domestic law by virtue of the EUWA and as amended (the "**UK CRR**"); and (h) an FCA investment firm as defined by Article 4(1)(2AB) of the UK CRR. In addition, the UK CRR makes provision as to the application of the UK Due Diligence Requirements to consolidated affiliates, wherever established or located, of entities that are subject to the UK CRR (such affiliates, together with all such institutional investors, "**UK Affected Investors**" and, together with EU Affected Investors, "**Affected Investors**").<br>Pursuant to the EU Due Diligence Requirements, an EU Affected Investor investing in a securitization must, amongst other things, verify (a) that the originator, sponsor or original lender (each as defined in the EU Securitization Regulation) retains a material net economic interest of not less than 5% in such securitization in<br>

------

---

| |
|:---|
| accordance with the EU Securitization Regulation, (b) that the originator, sponsor or issuer has, where applicable, made available information as required by the EU Securitization Regulation, and (c) that certain credit-granting requirements are satisfied.<br>Pursuant to the UK Due Diligence Requirements, a UK Affected Investor investing in a securitization must, amongst other things, verify certain matters in accordance with the elements of the UK Securitization Framework to which it is subject, including that (a) the originator, sponsor or original lender (each as defined in the SR 2024) retains a material net economic interest of not less than 5% in such securitization in accordance with the UK Securitization Framework, (b) the originator, sponsor or issuer has made information available (and committed to make further information available) in accordance with the elements of the UK Securitization Framework to which the UK Affected Investor is subject, and (c) except in specified cases, certain credit-granting requirements are satisfied. |
| Although CarMax Business Services will retain credit risk in accordance with Regulation RR as described in this prospectus under "Credit Risk Retention", none of CarMax Business Services, the depositor, the Seller, the underwriters nor any other party to the transaction described in this prospectus or any of their affiliates will retain or commit to retain a 5% material net economic interest with respect to this transaction in accordance with the EU Securitization Regulation or the UK Securitization Framework, or makes or intends to make any representation or agreement that it or any other party is undertaking or will undertake to take or refrain from taking any action to facilitate or enable compliance by EU Affected Investors with the EU Due Diligence Requirements, by UK Affected Investors with the UK Due Diligence Requirements, or by any person with the requirements of any other law or regulation now or hereafter in effect in the EU, any EEA member state or the UK, in relation to risk retention, due diligence and monitoring, transparency, credit granting standards or any other conditions with respect to investments in securitization transactions. Neither the securitization constituted by the issuance of the notes nor the arrangements described in "*Credit Risk Retention*" in this prospectus have been structured with the objective of ensuring compliance with the requirements of the EU Securitization Regulation or the UK Securitization Framework by any person. |
| Failure by an EU Affected Investor to comply with the EU Due Diligence Requirements or failure by a UK Affected Investor to comply with the UK Due Diligence Requirements, in each case, with respect to an investment in the notes may result in the imposition of a penalty regulatory capital charge on such investment or of other regulatory sanctions by the competent authority of such Affected Investor, or a requirement to take corrective action. Consequently, the notes may not be a suitable investment for Affected Investors, and this may affect the price and liquidity of the notes.<br>Prospective investors are responsible for analyzing their own regulatory position and should consult with their own investment and legal advisors regarding the application of the EU Securitization Regulation, the UK Securitization Framework or other applicable regulations and the suitability of the notes for investment. The transaction described in this prospectus is structured in a way that is unlikely to allow EU Affected Investors to comply with the EU Due Diligence Requirements or UK Affected Investors to comply with the UK Due Diligence Requirements. In addition, prospective investors should note that a legislative procedure is underway in the EU that is expected to result in the adoption of legislation which, if implemented in the terms currently proposed, would (amongst other things) amend certain aspects of the EU Due Diligence Requirements. It is not known whether, |

---

------

when, or in what terms such proposed legislation will be implemented. Each prospective investor in the notes that is an EU Affected Investor should make its own assessment as to the implications (if any) of such proposed legislation.

------

**THE TRANSACTION PARTIES** 

*The following information identifies certain transaction parties for this securitization transaction.* 

**The Sponsor** 

CarMax Business Services is the sponsor of this securitization transaction and is primarily responsible for structuring the transaction. CarMax Business Services was formed on April 23, 2004, as a Delaware limited liability company and is a wholly-owned indirect subsidiary of CarMax, Inc.

The Receivables are originated by certain affiliates of CarMax Business Services in accordance with CarMax Business Services' underwriting process. CarMax Business Services will sell the Receivables to CarMax Funding and will service the Receivables on behalf of the Issuing Entity and the Grantor Trust. CarMax Business Services is also the Administrator of the Issuing Entity and the Grantor Trust. CarMax Business Services' principal executive offices are located at 12800 Tuckahoe Creek Parkway, Richmond, Virginia 23238, and its telephone number is (804) 747-0422.

CarMax Business Services (including its predecessor in interest, CarMax Auto) has been financing motor vehicle retail installment sale contracts in securitization transactions since 1996. CarMax Business Services has had an active publicly registered securitization program for motor vehicle retail installment sale contracts since 1999 and has issued asset-backed securities in 83 publicly registered transactions in amounts ranging from $450,000,000 to $1,750,000,000. CarMax Business Services has sought to originate motor vehicle retail installment sale contracts in its core portfolio with an underlying credit risk profile that CarMax Business Services believes will, in the aggregate, result in cumulative net losses in a specified range. Receivables securitized in the CarMax Auto Owner Trust ("**CAOT**") platform have historically been selected from this core portfolio. CarMax Business Services' classification of receivables in the "core" portfolio of receivables is based on a number of factors and has changed and may in the future change from time to time. In June 2024, CarMax Business Services established the CarMax Select Receivable Trust ("**CSRT**") platform described in this prospectus, which is a program comprised of motor vehicle retail installment sale contracts originated from CarMax Business Services' core portfolio as described in this prospectus as well as contracts outside the core portfolio, a substantial portion of which are obligations of lower credit obligors. In addition to selling receivables to trusts in connection with registered public offerings of asset-backed securities, CarMax Business Services regularly sells motor vehicle retail installment sale contracts to special purpose entities to secure warehouse debt funded by several banks and multi-seller asset-backed commercial paper conduits. CarMax Business Services meets a significant portion of its funding requirements through securitizations. No securitizations sponsored by CarMax Business Services have defaulted or experienced an early amortization triggering event.

CarMax Business Services will make various representations and warranties about the origination, characteristics and transfer of the Receivables to the Seller. If such breach materially and adversely affects the interests of the Seller, the Issuing Entity, the Grantor Trust or the Noteholders in any Receivable, the Seller will have the right under the Receivables Purchase Agreement to cause CarMax Business Services to repurchase any such Receivable from the Grantor Trust (as assignee of the Seller and the Issuing Entity). Any such breach or failure will be deemed not to have a material and adverse effect if such breach or failure has not affected the ability of the issuing entity (or its assignee) to receive and retain payment in full on such Receivable.

See "*The CarMax Business*" in this prospectus for a discussion of CarMax Business Services' experience with and overall procedures for originating and underwriting receivables. See "*The CarMax Business—CarMax Auto Finance*" and "*Historical Performance—Delinquency, Credit Loss and Recovery Information*" in this prospectus for information regarding CarMax Business Services' motor vehicle receivables portfolio.

**The Depositor and Seller** 

CarMax Funding will be the depositor and seller for this securitization transaction. CarMax Funding was formed on August 6, 2003 as a Delaware limited liability company. CarMax Business Services is the sole equity member of CarMax Funding. CarMax Funding will sell the Receivables to the Issuing Entity, and the Issuing Entity

------

will transfer the Receivables to the Grantor Trust. CarMax Funding maintains its principal executive offices at 12800 Tuckahoe Creek Parkway, Suite 400, Richmond, Virginia 23238. Its telephone number is (804) 935-4512.

The Seller was organized principally for the limited purpose of purchasing receivables originated by affiliates of CarMax Business Services. The Seller has not and will not engage in any activity other than acquiring, owning, holding, selling, transferring, assigning, pledging or otherwise dealing in receivables purchased by CarMax Business Services from its affiliates or forming one or more Delaware statutory trusts or common law trusts owning such receivables and engaging in activities related to the foregoing. The Seller will acquire the Receivables from CarMax Business Services under the Receivables Purchase Agreement. Neither the Seller nor any of the Seller's affiliates will insure or guarantee the Receivables or the Notes.

The Seller will make various representations and warranties about the origination, characteristics and transfer of the Receivables to the Issuing Entity. If such breach materially and adversely affects the interests of the Issuing Entity, the Grantor Trust or the Noteholders in any Receivable, the Issuing Entity will have the right under the Sale and Servicing Agreement to cause the Seller to repurchase any such Receivable from the Grantor Trust (as assignee of the Issuing Entity). Any such breach or failure will be deemed not to have a material and adverse effect if such breach or failure has not affected the ability of the Issuing Entity (or its assignee) to receive and retain payment in full on such Receivable.

In structuring these transactions, the Seller and CarMax Business Services have taken steps intended to ensure that the voluntary or involuntary application for relief by CarMax Business Services under the Bankruptcy Code or similar state laws will not cause the assets and liabilities of the Seller to be consolidated with those of CarMax Business Services. See "*Material Legal Issues Relating to the Receivables—Certain Bankruptcy Considerations*" in this prospectus for more information. 

In connection with the offering of the Notes, the chief executive officer of the Seller will make the certifications required under the Securities Act about this prospectus, the disclosures made about the characteristics of the Receivables and the structure of this securitization transaction, the risks of owning the Notes and whether the securitization transaction will produce sufficient cash flows to make interest and principal payments on the Notes when due. This certification will be filed by the Seller with the SEC at the time of filing of this prospectus. The certification should not be considered to reduce or eliminate the risks of investing in the Notes.

**The Issuing Entity and the Grantor Trust** 

*Limited Purpose and Limited Assets* 

<u>Issuing Entity</u>

CarMax Select Receivables Trust 2025-B will be the issuing entity for this securitization transaction. The Issuing Entity was formed on August 8, 2025 as a Delaware statutory trust. The Issuing Entity will be operated pursuant to the Trust Agreement. CarMax Business Services will be the Administrator of the Issuing Entity under the Administration Agreement. Unless expressly indicated to the contrary, any action to be taken by the Issuing Entity will be taken by the Administrator on behalf of the Issuing Entity. The Seller will be the initial holder of the Certificates.

The Issuing Entity will not engage in any activity other than certain limited activities including:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• acquiring, holding and managing the Grantor Trust Certificate and the other assets of the Issuing Entity, and the
proceeds of those assets;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• issuing the Notes and the Certificates;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• making payments on the Notes and distributions on the Certificates;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• forming the Grantor Trust and transferring the Receivables to the Grantor Trust; and

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• engaging in other activities, including entering into agreements, that are necessary, suitable or convenient to
accomplish any of the other purposes listed above or are in any way incidental to or connected with those activities.

The Issuing Entity's principal offices are in care of U.S. Bank Trust National Association, as Owner Trustee, at 190 LaSalle Street, 7<sup>th</sup> Floor, Chicago, IL 60603, Attention: CSRT 2025-B.

The Issuing Entity's fiscal year ends on February 28 or February 29, as applicable. The Issuing Entity's fiscal year conforms to the fiscal year of the Seller and CarMax.

<u>Grantor Trust</u>

CarMax Select Receivables Grantor Trust 2025-B was formed on August 8, 2025 as a Delaware statutory trust for the purpose of owning receivables. The Grantor Trust will be operated pursuant to the Grantor Trust Agreement. CarMax Business Services will be the Administrator of the Grantor Trust under the Administration Agreement. Unless expressly indicated to the contrary, any action to be taken by the Grantor Trust will be taken by the Administrator on behalf of the Grantor Trust. The Issuing Entity will be the holder of the Grantor Trust Certificate.

The Grantor Trust will not engage in any activity other than certain limited activities including:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• acquiring, holding and managing the Receivables and the other assets of the Grantor Trust, and the proceeds of
those assets;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• issuing the Grantor Trust Certificate;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• making distributions on the Grantor Trust Certificate;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• selling, transferring and exchanging the Grantor Trust Certificate to the Issuing Entity;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• pledging the Receivables and other assets of the Grantor Trust pursuant to the Indenture; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• engaging in other activities, including entering into agreements, that are necessary, suitable or convenient to
accomplish any of the other purposes listed above or are in any way incidental to or connected with those activities.

The Grantor Trust's principal offices are in care of U.S. Bank Trust National Association, as Grantor Trust Trustee, at 190 LaSalle Street, 7<sup>th</sup> Floor, Chicago, IL 60603, Attention: CSRT 2025-B.

The Grantor Trust's fiscal year ends on February 28 or February 29, as applicable. The Grantor Trust's fiscal year conforms to the fiscal year of the Seller and CarMax.

<u>Issuing Entity Property</u>

The Notes will be collateralized by the property of the Issuing Entity and the Grantor Trust.

The primary asset of the Issuing Entity will be the Grantor Trust Certificate, representing the entire beneficial ownership in the Grantor Trust. The primary assets of the Grantor Trust will be the Receivables, which are amounts owed by individuals under motor vehicle retail installment sale contracts. The Issuing Entity and the Grantor Trust will generally have no rights to the assets of the Seller or of CarMax Business Services.

The property of the Issuing Entity and the Grantor Trust will consist of the Grantor Trust Certificate and all the right, title and interest of the Issuing Entity and the Grantor Trust in and to:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Receivables and the payments made on the Receivables after the Cutoff Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• security interests in the related Financed Vehicles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the rights to proceeds, if any, from claims on certain theft, physical damage, credit life or credit disability
insurance policies, if any, covering the Financed Vehicles or the related obligors;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• rights under the Receivables Purchase Agreement, the Sale and Servicing Agreement and the Receivables
Contribution Agreement;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the receivable files;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• amounts as from time to time may be held in one or more accounts maintained for the Grantor Trust or the Issuing
Entity;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• certain payments and proceeds with respect to the Receivables held by the Servicer;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• certain rebates of premiums and other amounts relating to certain insurance policies and other items financed
under the Receivables; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• any and all proceeds of the above items.

The Issuing Entity and the Grantor Trust will pledge the issuing entity property to the Indenture Trustee for the benefit of the Noteholders.

Amounts necessary to make scheduled payments on the Notes will generally be collected solely from the obligors of the Receivables and the proceeds from the repossession and sale of the Financed Vehicles which secure Defaulted Receivables. Various factors, including any failure to maintain a perfected security interest in each Financed Vehicle securing each Defaulted Receivable in all states, may impact the Servicer's ability to liquidate Defaulted Receivables and may reduce amounts payable on the Notes. See "*Material Legal Issues Relating to the Receivables*" in this prospectus. 

*Capitalization and Liabilities of the Issuing Entity* 

The following table illustrates the expected assets of the Issuing Entity as of the Closing Date:

---

| | |
|:---|:---|
|  Grantor Trust Certificate<sup>(1)</sup> | $923081739.63 |
|  Reserve Account | 9230817.4 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total | $932312557.03 |

---

<sup>(1)</sup> The Pool Balance as of the Cutoff Date represented by the Grantor Trust Certificate held by the Issuing Entity.

The following table illustrates the expected liabilities of the Issuing Entity as of the Closing Date:

---

| | |
|:---|:---|
|  Class A-1 Notes | $203800000.0 |
|  Class A-2 Notes | 303160000.0 |
|  Class A-3 Notes | 177040000.0 |
|  Class B Notes | 60920000.0 |
|  Class C Notes | 71540000.0 |
|  Class D Notes | 68770000.0 |
|  Class E Notes<sup>(1)</sup> | 14770000.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total | $900000000.0 |

---

<sup>(1)</sup> The Class E notes are not being offered hereby and are anticipated to be either privately placed or retained by the depositor or another affiliate of CarMax Business Services, LLC. The Class E notes will be entitled to certain payments as described herein.

**The Servicer** 

CarMax Business Services will be the servicer of the Receivables for this securitization transaction. CarMax Business Services will be responsible for all servicing functions except that the Indenture Trustee or an affiliate thereof will be responsible for maintaining various accounts and the Indenture Trustee will be responsible for making payments to holders of the Notes based on information and calculations provided by the Servicer.

------

CarMax Business Services (including its predecessor in interest, CarMax Auto) has been servicing motor vehicle receivables since 1993. Since 1999, CarMax Business Services has serviced 83 publicly registered motor vehicle receivables securitizations having receivables pools ranging from $450,000,014 to $1,754,385,995.

The Servicer will service the Receivables on behalf of the Issuing Entity and the Grantor Trust in accordance with the Sale and Servicing Agreement and in accordance with its customary servicing practices, using the degree of skill and attention that the Servicer exercises with respect to all comparable motor vehicle receivables that it services for itself or others. The Servicer will have full power and authority to do any and all things in connection with managing, servicing, administration and collection of the Receivables that it may deem necessary or desirable as long as such activities will not result in or cause the Issuing Entity or Grantor Trust to be treated, for United States federal income tax purposes, as an association (or publicly traded partnership) taxable as a corporation, or cause the Grantor Trust to be treated as other than a grantor trust for United States Federal Income tax purposes. In accordance with its customary servicing practices, the Servicer will make reasonable efforts to collect all payments called for under the terms and provisions of the Receivables as and when the payments become due. The Servicer will also be responsible for filing and maintaining the effectiveness of the financing statements that perfect the Grantor Trust's security interest in the Receivables and other property of the Grantor Trust.

To facilitate the servicing of the Receivables, the Issuing Entity and the Grantor Trust will authorize the Servicer to retain physical possession (or maintain a single authoritative copy of each electronic contract) of the Receivables and other documents relating thereto as custodian for the Issuing Entity, the Grantor Trust and the Indenture Trustee. Due to administrative burden and expense, the certificates of title for the Financed Vehicles will not be amended to reflect the sale and assignment of the security interests in the Financed Vehicles to the Grantor Trust. See "*Risk Factors—Interests of other persons in the receivables could reduce the funds available to make payments on your notes*" and "*The Sale and Servicing Agreement— Sale and Assignment of Receivables*" in this prospectus. 

*See* "*Servicing and Collection Procedures*" in this prospectus for more information regarding the Servicer's servicing policies and procedures. See "*The Sale and Servicing Agreement*" in this prospectus for more information regarding the obligations of the Servicer under the Sale and Servicing Agreement. 

**The Owner Trustee and Grantor Trust Trustee** 

U.S. Bank Trust National Association ("**U.S. Bank Trust**") will act as Owner Trustee under the Trust Agreement and Grantor Trust Trustee under the Grantor Trust Agreement. U.S. Bank Trust is a national banking association and a wholly-owned subsidiary of U.S. Bank National Association ("**U.S. Bank**"), the fifth largest commercial bank in the United States. U.S. Bancorp, with total assets exceeding $686 billion as of June 30, 2025, is the parent company of U.S. Bank. As of June 30, 2025, U.S. Bancorp operated over 2,000 branch offices in 26 states. A network of specialized U.S. Bancorp offices across the nation provides a comprehensive line of banking, brokerage, insurance, investment, mortgage, trust and payment services products to consumers, businesses, and institutions.

U.S. Bank Trust has provided owner trustee services since the year 2000. As of June 30, 2025, U.S. Bank Trust was acting as owner trustee with respect to over 1,100 issuances of securities. This portfolio includes mortgage-backed and asset-backed securities. U.S. Bank Trust has acted as owner trustee of automobile receivables-backed securities since 2000. As of June 30, 2025, U.S. Bank Trust was acting as owner trustee on 105 issuances of automobile receivables-backed securities.

The liability of the Owner Trustee and the Grantor Trust Trustee in connection with the issuance and sale of the Notes will be limited solely to the express obligations of the Owner Trustee and the Grantor Trust Trustee set forth in the Trust Agreement and the Grantor Trust Agreement, respectively. The Owner Trustee and the Grantor Trust Trustee may resign at any time, in which event the Administrator will be obligated to appoint a successor trustee. The Seller or the Issuing Entity, as applicable, or the Administrator, as applicable, shall remove the Owner Trustee or the Grantor Trust Trustee if:

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• such trustee ceases to be eligible to continue or is legally unable or incapable of acting as Owner Trustee or
Grantor Trust Trustee, as applicable, under the Trust Agreement or Grantor Trust Agreement, respectively; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• such trustee becomes insolvent.

In either of these circumstances, the Administrator must appoint a successor trustee. If the Owner Trustee or the Grantor Trust Trustee resigns or is removed, the resignation or removal and appointment of a successor owner trustee or grantor trust trustee will not become effective until the successor owner trustee or grantor trust trustee accepts its appointment.

**The Indenture Trustee** 

Wilmington Trust, National Association **(**"**WTNA**") — also referred to herein as the "Indenture Trustee" and the "Paying Agent" — is a national banking association with trust powers incorporated under the federal laws of the United States. The Indenture Trustee's principal place of business is located at 1100 North Market Street, Wilmington, Delaware 19890. WTNA is an affiliate of Wilmington Trust Company and both WTNA and Wilmington Trust Company are subsidiaries of M&T Bank Corporation. Since 1998, Wilmington Trust Company has served as trustee in numerous asset-backed securities transactions involving automobile receivables.

WTNA is subject to various legal proceedings that arise from time to time in the ordinary course of business. WTNA does not believe that the ultimate resolution of any of these proceedings will have a materially adverse effect on its services as indenture trustee.

The Indenture Trustee will make each monthly statement available to the Noteholders via the Indenture Trustee's internet website at http://www.wilmingtontrustconnect.com. For assistance with regard to this service, Noteholders may call the Indenture Trustee's corporate trust office at (866) 829-1928.

WTNA has provided the above information and has not participated in the preparation of, and is not responsible for, any other information contained in this prospectus.

The Seller and its affiliates may maintain normal commercial banking or investment banking relations with the Indenture Trustee and its affiliates. The fees and expenses of the Indenture Trustee will be paid by CarMax Business Services, as the Administrator under the Administration Agreement and, to the extent not paid by the Administrator, as described under "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*" and "*—Priority of Distributions (Post-Acceleration)*." The Indenture Trustee will have various rights and duties with respect to the Notes. 

See "*The Indenture*" in this prospectus for a further discussion of the rights and duties of the Indenture Trustee. 

The liability of the Indenture Trustee in connection with the issuance and sale of the Notes will be limited solely to the express obligations of Indenture Trustee set forth in the Indenture. The Indenture Trustee may resign at any time, in which event the Administrator will be obligated to appoint a successor trustee. The Issuing Entity or the Administrator, as applicable, shall remove the Indenture Trustee if:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Indenture Trustee ceases to be eligible to continue or is legally unable or incapable of acting as Indenture
Trustee under the Indenture; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Indenture Trustee becomes insolvent.

In either of these circumstances, the Administrator must appoint a successor trustee. If the Indenture Trustee resigns or is removed, the resignation or removal and appointment of a successor trustee will not become effective until the successor trustee accepts its appointment. If a successor indenture trustee does not take office within 60 days after the Indenture Trustee resigns or is removed, the Indenture Trustee, the Issuing Entity or the holders of a majority

------

of the controlling class may petition any court of competent jurisdiction for the appointment of a successor indenture trustee.

**The Asset Representations Reviewer** 

Clayton Fixed Income Services LLC will act as the Asset Representations Reviewer under the Asset Representations Review Agreement. Clayton Fixed Income Services LLC is a Delaware limited liability company, and a wholly-owned subsidiary of Covius Services, LLC. Clayton Fixed Income Services LLC and its affiliates have provided independent due diligence loan review and servicer oversight services since 1989. Clayton Fixed Income Services LLC has been engaged as the asset representations reviewer on more than 750 auto and equipment loan, lease and dealer floorplan and credit card securitization transactions since 2015.

Clayton Fixed Income Services LLC and its affiliates are providers of targeted due diligence reviews of securitized assets and policies and procedures of originators and servicers to assess compliance with representations and warranties, regulatory and legal requirements, investor guidelines and settlement agreements. Clayton Fixed Income Services LLC and its affiliates have performed over 17 million loan reviews and provided ongoing oversight on over $2 trillion of securitization transactions on behalf of investors, sponsors, issuers and originators, including government sponsored enterprises and other governmental agencies. These services have been performed primarily on residential mortgage loan and residential mortgage-backed security transactions, although Clayton Fixed Income Services LLC and its affiliates have also performed these services for transactions involving auto loans, equipment leases, credit cards, commercial mortgage loans, student loans, timeshare loans and boat and recreational vehicle loans.

The Asset Representations Reviewer is not, and will not so long as any Notes remain outstanding be, affiliated with CarMax Business Services, the Servicer, the Seller, the Issuing Entity, the Indenture Trustee, the Owner Trustee or any of their affiliates. Additionally, the Asset Representations Reviewer is not affiliated with the entity which performed pre-closing due diligence services for the transaction. Clayton Fixed Income Services LLC may be appointed as an asset representations reviewer on other transactions for CarMax Business Services or its affiliates.

See "*The Asset Representations Review Agreement*" in this prospectus for a further discussion of the rights and duties of the Asset Representations Reviewer. 

The Asset Representations Reviewer's liability in connection with the asset representations review is limited solely to the express obligations of the Asset Representations Reviewer set forth in the Asset Representations Review Agreement. The Asset Representations Reviewer is not responsible for (a) reviewing the Receivables for compliance with the representations and warranties under the transaction documents, except in connection with a review under the Asset Representations Review Agreement or (b) determining whether noncompliance with any representation or warranty is a breach of the transaction documents or if any Receivable is required to be repurchased.

**THE CARMAX BUSINESS** 

**The CarMax Retail Business** 

CarMax is the largest retailer of used motor vehicles in the United States, and was the first used vehicle retailer to offer a large selection of high quality used vehicles at low, "no-haggle" prices using a customer-friendly sales process in an attractive, modern sales facility.

CarMax purchases, reconditions and sells used vehicles. As of May 31, 2025, CarMax operated 250 company-owned used car stores in 109 television markets. In addition as of September 30, 2021, CarMax sold its remaining new car franchise.

CarMax appraises consumers' vehicles free of charge and makes written offers to buy each vehicle regardless of whether the consumer is purchasing a vehicle from CarMax. CarMax acquires a significant percentage of its retail used-vehicle inventory through its in-store appraisal process, as well as through wholesale auctions and,

------

to a lesser extent, directly from other sources, including wholesalers, dealers and fleet owners. All of the used vehicles CarMax sells at retail are reconditioned to meet its high standards, and each vehicle must pass a comprehensive inspection before being offered for sale. Vehicles purchased from consumers through the appraisal process that do not meet CarMax's retail standards are sold to licensed dealers at wholesale auctions operated on-site at many CarMax locations.

CarMax's finance program provides access to credit across a wide range of the credit spectrum both through its own finance operation, branded CarMax Auto Finance, and through arrangements with several other financial institutions. Generally, credit applications submitted by customers to CarMax are initially reviewed by CarMax Auto Finance. All finance offers provided to CarMax customers are backed by a 3-day payoff option, which allows customers to refinance their retail installment sale contract with an external finance provider within three business days at no charge.

CarMax enables customers to separately evaluate each component of the sales process, including vehicle purchase, appraisal, financing, and other products and services, based on comprehensive information about the terms and associated prices of each component. Customers can accept or decline any individual element of the offer, including financing, without affecting the price or terms of any other component of the offer.

**CarMax Auto Finance** 

CarMax Auto Finance is the brand under which CarMax Business Services offers financing to CarMax customers. CarMax has underwritten installment sale contracts under the name CarMax Auto Finance since 1993. Because CarMax offers financing solely through its company-owned stores, its scoring models are optimized for the CarMax retail channel and it is able to leverage its knowledge of its customers' behavior, the quality of its reconditioned vehicles, and the integrity of the information collected at the time the customer applies for credit when making underwriting decisions.

For the calendar years ended December 31, 2020, 2021, 2022, 2023 and 2024, CarMax Business Services (under the brand CarMax Auto Finance) has underwritten motor vehicle retail installment sale contracts for its portfolio of motor vehicle retail installment sale contracts with the selection criteria used for the Receivables (excluding contracts cancelled within three business days after origination) aggregating approximately $1,774 million, $2,660 million, $2,246 million, $1,923 million and $1,877 million, respectively. The outstanding principal balance of motor vehicle retail installment sale contracts underwritten by CarMax Business Services in such portfolio was approximately $4,877 million as of July 31, 2025.

**Underwriting Procedures** 

This section describes the procedures under which CarMax Business Services, doing business as CarMax Auto Finance, underwrites retail installment sale contracts similar to the Receivables.

Credit applications are accepted from applicants seeking to purchase a vehicle at all CarMax locations in-store, by phone with a CarMax representative, or by submitting an online pre-qualification application to CarMax Auto Finance. Each application requires that the applicant provide current information regarding their employment, income and other factors that are relevant to an assessment of creditworthiness. This information is entered into a local terminal or over the internet and transmitted electronically to CarMax Auto Finance for decisioning. In addition, CarMax Auto Finance obtains one or more credit reports from major credit reporting agencies summarizing each applicant's credit history and payment habits, including such items as open accounts, credit inquiries, delinquent payments, bankruptcies, repossessions and judgments. CarMax Auto Finance may also obtain data from alternative credit reporting agencies to supplement the information contained in traditional credit reports.

CarMax Auto Finance bases its credit underwriting decisions on objective factors. CarMax Auto Finance uses credit scoring models to assess an applicant's creditworthiness and to help quantify credit risk and employ risk-based pricing. The credit scoring models are statistically derived from prior credit granting experience and analyze predictive information from the credit applications and credit bureau reports to generate a numerical credit score for each applicant. This numerical credit score indicates the risk associated with extending credit to the applicant.

------

CarMax Auto Finance has established minimum credit score requirements using the credit scoring models. Generally, applicants who fall below the minimums are automatically rejected.

CarMax Auto Finance then evaluates the remaining applications according to its decision rules, which filter each application using objective criteria to make a decision. Certain of the decision rules pertain to credit-related characteristics of an application, such as debt-to-income ratio, recent adverse credit events and the related applicant's experience managing credit. Some of the decision rules vary according to the credit score, principal balance or loan to value ratio of an application. Most of the decision rules are applied automatically, but certain of them require review by a credit analyst, as described below. For certain segments of applications, additional decision rules derived from alternative data may be applied.

Most credit applications are approved or declined automatically. If an applicant meeting the minimum credit score requirements also satisfies all applicable decision rules, the related application is approved. If an applicant does not meet these requirements, the related application is declined.

Additionally, some decision rules are used to identify particular risk factors in an application or credit file that may not be fully captured by the credit scoring models. These risk factors include discrepancies between an application and a credit report, which often reflect errors in data input but could be a sign of fraud, and limited experience in managing credit. If CarMax Auto Finance receives an application or credit file that is deemed to be containing any of these particular risk factors identified in the decision rules, that application will be reviewed by an experienced credit analyst. Credit analysts manually approve or decline applications by verifying application data and applying additional decision rules established by CarMax Auto Finance as part of the underwriting procedures to address these situations. Credit analysts are not authorized to make judgmental underwriting decisions or approve applications that do not meet CarMax Auto Finance's established underwriting standards as a result of compensating factors or otherwise.

Credit scoring models are evaluated regularly and updated when performance data allows development of more predictive models. As part of this regular evaluation, CarMax Auto Finance recently developed an updated credit scoring model and began gradual implementation of the new model starting August 7, 2024. From time to time, CarMax Auto Finance reviews and makes modifications to other aspects of the credit offer, including the decision rules, score cut-offs, terms of the offer and offer limits, such as maximum amount financed. In addition, CarMax Auto Finance may conduct limited scale testing in which it would underwrite a new segment of accounts and analyze the results as that segment of accounts matures. The receivables originated under any such modifications to aspects of the credit offer or limited scale testing are either automatically approved or they are approved after review by a credit analyst based on decision rules established by CarMax Auto Finance. Any changes made to the credit scoring model or decision rules, as a result of a test or otherwise, may result in extensions of credit to obligors who would not have been offered credit under the pre-existing approach. The overall effect of these enhancements and modifications may be to materially change the overall credit quality of the portfolio of receivables underwritten by CarMax Auto Finance. The credit performance of a pool of securitized receivables may be affected by any such change in credit quality.

As all of its credit decisions are based on objective factors, including those employed by credit analysts, CarMax Auto Finance does not consider any approved applications to constitute exceptions to its underwriting standards, unless an application was approved in violation of those standards. Any application determined by CarMax Auto Finance to have been inappropriately approved is ineligible for inclusion in the pool of Receivables transferred to the Grantor Trust.

Each retail installment sale contract underwritten by CarMax Auto Finance in connection with the sale of a new or used motor vehicle is secured by that vehicle. The maximum loan amount for each financed vehicle, representing the selling price of the financed vehicle plus sales tax, license fees and title fees, is determined based upon the creditworthiness of the related obligor(s) and is generally no more than 125% of the selling price of the financed vehicle. The actual amount financed is generally less than the maximum allowable loan amount. In each case where the amount financed exceeds the value (including any extended service plan contracts and guaranteed asset protection (GAP) waiver agreements) of the related financed vehicle, CarMax Auto Finance has determined that the creditworthiness of the related obligor supports the additional loan amount. CarMax Auto Finance also

------

finances extended service plan contracts and guaranteed asset protection (GAP) waiver agreements purchased with financed vehicles.

CarMax Auto Finance believes that the resale value of a vehicle purchased by an obligor will decline below the purchase price and, in some cases, will decline for a period of time below the principal balance outstanding on the related installment sale contract. CarMax Auto Finance regularly reviews the quality of its installment sale contracts to ensure compliance with its established policies and procedures.

**Additional Underwriting Programs** 

From time to time, CarMax Business Services may test, develop and implement additional underwriting programs that use credit scoring models, decision rules, and underwriting procedures that are separate or differ from the credit scoring model, decision rules, and underwriting procedures used to underwrite the securitized assets described in this prospectus (described above under "*—Underwriting Procedures*"). 

**Electronic Contracting** 

Certain of the retail installment sale contracts may be originated electronically. CarMax Auto and certain of its affiliates have contracted with third parties to facilitate the process of creating and storing those electronic contracts. The third parties' technology systems permit the transmission, storage, access and administration of electronic contracts and are comprised of proprietary and third-party software, hardware, network communications equipment, lines and services, computer servers, data centers, support and maintenance services, security devices and other related technology materials that enable electronic contracting in the automobile retail industry. Through use of the third parties' technology systems, CarMax Auto (or certain of its Affiliates) originates electronic retail installment contracts and then transfers these electronic contracts to CarMax Business Services.

The third parties' technology systems use a combination of technological and administrative features that are designed to: (i) designate a single copy of the record or records comprising an electronic contract as being the single authoritative copy of the receivable; (ii) manage access to and the expression of the authoritative copy; (iii) identify CarMax Business Services as the owner of record of the authoritative copy; and (iv) provide a means for transferring record ownership of, and the exclusive right of access to, the authoritative copy from the current owner of record to a successor owner of record.

**SERVICING AND COLLECTION PROCEDURES** 

The procedures described below relate to the servicing and collection by CarMax Business Services, including the Receivables. In accordance with the Servicer's servicing policies, the Servicer's customary servicing practices may change from time to time at the Servicer's discretion.

**General** 

Under the brand CarMax Auto Finance, the Servicer (including its predecessor in interest, CarMax Auto) has serviced motor vehicle receivables from its servicing center in Kennesaw, Georgia, since 1993. The Servicer offers obligors several payment method options, including by mail to a lockbox, by telephone, online, by mobile application or in person at any CarMax location. Most payments received prior to the designated processing time on a business day are matched to an obligor and applied to that obligor's account by the Servicer on the day received.

When an account becomes delinquent, the Servicer employs additional collection efforts appropriate for the relative level of account risk.

The Servicer measures delinquency by the number of days elapsed from the date a payment is due under an installment sale contract. The Servicer considers a receivable to be delinquent when the related obligor fails to make a scheduled payment on or before the related due date or when the related obligor fails to make the required portion of the scheduled payment by the due date, as determined in accordance with the Servicer's customary servicing practices in effect at the time the related obligor made the scheduled payment. In October 2021, the Servicer made

------

certain changes to its treatment of partial payments. Prior to these changes, a receivable was considered delinquent if a partial payment was received that was less than the regular monthly payment by more than $50 and that deficiency was not cured on or before the related due date. After implementing the October 2021 changes, a receivable will be considered delinquent if an obligor fails to pay at least 90% of the scheduled payment. The period of delinquency is based on the number of days payments are contractually past due and is determined based on the Servicer's servicing practices related to partial payments as in effect at the time the obligor made the scheduled payment. The Servicer may change this minimum payment requirement from time to time in accordance with its customary servicing practices. The Servicer also uses an automated delinquency monitoring system, which assigns delinquent receivables to different categories of collection priority based on the number of days of delinquency.

The Servicer manages its collection efforts using software that offers the ability to alter collections strategy according to individual account behavior and historical performance. Account risk is determined through an analysis of behavioral factors, such as credit risk at the initiation of the retail installment sale contract, the number of payments made, the level of historical delinquency and the number of times the obligor has failed to keep payment arrangements. The Servicer reviews its collections strategy on a daily basis and uses optimization techniques to enhance the effectiveness of collection efforts.

The Servicer's collection efforts are divided into specific areas depending upon the level of delinquency. For accounts less than 30 days past due, early collectors focus on reaching the obligors through various contact methods depending on the level of delinquency and the history of the account. The Servicer's customer service representatives are trained to handle incoming calls from accounts that are fewer than 30 days past due. Accounts that reach a level of delinquency of 30 days or greater are typically assigned to the late collections group, where they are serviced by more experienced collectors. Accounts that are 60 days past due or greater are assigned to specialized collectors trained to handle higher risk obligors by, among other things, communicating the collateral recovery process for the related vehicle.

Once a vehicle is in the Servicer's possession, the related obligor has a redemption period. Generally, during this period the obligor may redeem the vehicle by paying off the related receivable in full or, in some cases, by paying off the majority of past due amounts. In either case, the receivable balance may be increased to account for the reasonable expenses incurred by the Servicer in repossessing, holding and preparing the Financed Vehicle for disposition and arranging for its sale. In those states in which the UCC governs the redemption of Financed Vehicles, the obligor must be given reasonable notice of the date, time and place of any proposed public sale of a repossessed vehicle, or the date after which any proposed private sale of a repossessed vehicle may be held, and may redeem the vehicle at any time prior to sale. In most states in which laws other than the UCC govern the redemption of Financed Vehicles, the obligor must be given a specified period of time, usually between 10 and 30 days, to redeem a repossessed vehicle. At the conclusion of the redemption period, the Servicer will typically sell the vehicle and any remaining Principal Balance of the related receivable is charged off. Most repossessed vehicles are sold through CarMax's on-site wholesale auctions, which reduces fees and holding time. Any deficiency remaining after the sale of the Financed Vehicle is pursued against the obligor to the extent deemed practical by the Servicer and to the extent permitted by law. All repossession activities are carried out in accordance with related procedures adopted by the Servicer. Other departments in the specialty collections group include recovery collections, retention, remarketing, skip tracing, legal and bankruptcy.

In general, the Servicer charges off a receivable on the last business day of the month during which the earliest of the following occurs:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• any payment, or any part of any payment, due under the receivable is 120 days or more past due as of the last
business day of the month in accordance with the Servicer's customary practices, whether or not the Servicer has repossessed the Financed Vehicle;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Servicer has repossessed and liquidated the Financed Vehicle; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Servicer determines in accordance with its customary practices that the receivable is uncollectible.

------

The Servicer may reinstate an obligor's account and reverse a previous charge off if the obligor pays past due amounts as required by the Servicer's customary practices.

The Servicer may extend the due date for one or more payments due on a receivable in accordance with its customary servicing policies and practices and if such extension is a Permitted Modification. This may include adjusting the Servicer's normal extension policy in times of a natural disaster or pandemic. The Servicer may change its extension policy from time to time in accordance with its customary servicing practices. Pursuant to the Sale and Servicing Agreement, the cumulative extensions with respect to any Receivable cannot cause the term of such Receivable to extend beyond the last day of the Collection Period immediately prior to the Final Scheduled Distribution Date of the most subordinate class of Notes. If the Servicer fails to comply with the foregoing, each Receivable affected thereby will be repurchased in accordance with the Sale and Servicing Agreement. In addition, pursuant to the Sale and Servicing Agreement, the Servicer may, in accordance with its customary servicing policies and practices, waive any late payment charge or any other fees that may be collected in the ordinary course of servicing the Receivables. Typically, late fee waivers are granted as a courtesy upon customer request and are generally limited to one per contractual life. In times of a natural disaster or pandemic, the Servicer may, in accordance with its customary servicing policies and practices, choose to waive more fees, including fees for all managed receivables for a certain period of time.

While the Servicer's servicing policies have generally remained consistent over time, the Servicer routinely reviews its procedures and seeks to enhance its servicing platform through the utilization of new technologies.

In accordance with the Servicer's servicing policies, the Servicer may change its customary servicing practices from time to time at its discretion, including to implement or modify hardship and disaster relief programs to provide relief to obligors due to social, economic, financial or other disruptions.

**Physical Damage Insurance** 

In general, each retail installment sale contract requires the related obligor to obtain physical damage insurance covering loss or damage to the related Financed Vehicle. There can be no assurances, however, that each Financed Vehicle will at all times be covered by physical damage insurance.

**GAP Waiver Agreements** 

Obligors may purchase a waiver agreement which provides for the cancellation of all or a portion of the remaining Principal Balance of the related Receivable in certain events, including a casualty with respect to the related Financed Vehicle after application of any casualty insurance proceeds to the amount due under the Receivable. The premium for the GAP waiver agreement is generally included in the amount financed under the Receivable. The Servicer will deposit any amounts paid under any insurance relating to a GAP waiver agreement into the Collection Account.

**HISTORICAL PERFORMANCE** 

**Delinquency, Credit Loss and Recovery Information** 

Set forth below is certain information for the calendar years 2022, 2023, 2024 and 2025 concerning the experience of CarMax Business Services pertaining to its portfolio of motor vehicle receivables with the following characteristics: (i) receivables from CarMax Business Services' core portfolio of motor vehicle retail installment sale contracts with FICO<sup>®</sup> scores at origination less than 650, and receivables with FICO<sup>®</sup> scores at origination greater than or equal to 650 that have an alternate internal credit grade or original terms greater than 72 months, and (ii) receivables originated outside of CarMax Business Services' core portfolio. CarMax Business Services' classification of receivables in the "core" portfolio of receivables is based on a number of factors and may change from time to time. Delinquency and credit loss experience for periods prior to calendar year 2022 are not provided below because the composition of CarMax Business Services' portfolio of receivables originated outside of its "core" portfolio prior to that time is not reflective of the composition of the Receivables. The information set forth below includes all motor vehicle receivables serviced by CarMax Business Services that contained such

------

characteristics, whether or not they have been previously sold or securitized or may be sold or securitized in the future.

The CarMax Business Services' delinquency and credit loss experience may vary from period to period based upon the overall credit mix, the average credit scores in the related portfolio (which reflects CarMax Business Services' underwriting strategies and risk tolerance), the average age or seasoning of the related receivables, and economic factors at the time. The percentages in the tables below have not been adjusted to eliminate the effect of the growth of originations in certain credit segments outside of CarMax Business Services' core portfolio.

The information in the following tables reflects receivables with a variety of payment and other characteristics that may not correspond to the characteristics of the Receivables in the Receivables pool. In addition, delinquency, repossession and loss experience may be influenced by a variety of economic, social and geographic conditions and other factors beyond the control of CarMax Business Services that may change over time, including periods of economic downturn and increased delinquencies and losses with respect to automobile receivables. As a result, past or future delinquency, repossession and credit loss experience with respect to the Receivables in the Receivables pool may not correspond to the delinquency, repossession and credit loss experience of the receivables servicing portfolio set forth in the following tables, particularly during periods of economic disruption or downturn.

In October 2021, the Servicer revised its servicing practices and considers a receivable delinquent if an obligor fails to pay at least 90% of the scheduled payment. The delinquency and credit loss information presented below is based on such revised servicing practices.

There can be no assurance that the delinquency, repossession and net loss experience on the pool of Receivables will be comparable to that set forth below.

------

**Delinquency Experience** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **As of July 31,** | **As of July 31,** | **As of July 31,** | **As of July 31,** | **As of July 31,** |
|  | **2025** | **2025** |  | **2024** | **2024** |
|  | **Number of<br>Receivables** | **Amount** |  | **Number of<br>Receivables** | **Amount** |
|  Total Receivable Portfolio | 295424 | $4876511885 |  | 303865 | $4968666359 |
|  Delinquencies as a Percentage of Total Receivable Portfolio |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 31-60 Days | 7.94% | 8.27 | % | 8.00% | 8.57% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 61-90 Days | 4.72% | 5.03 | % | 5.16% | 5.73% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 91-120 Days | 1.06% | 1.08 | % | 1.12% | 1.21% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 121 Days or More | 0.01% | 0.00 | %\* | 0.01% | 0.01% |
|  Total Delinquencies as a Percentage of Total Receivable Portfolio | 13.73% | 14.37 | %\*\* | 14.29% | 15.52% |
|  Total Delinquencies | 40565 | $700928049 |  | 43413 | $771161154 |

---

\* Represents a value that is greater than zero but less than 0.005%. 

\*\* Percentage does not add to number indicated due to rounding. 

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **As of December 31,** | **As of December 31,** | **As of December 31,** | **As of December 31,** | **As of December 31,** | **As of December 31,** | **As of December 31,** | **As of December 31,** | **As of December 31,** | **As of December 31,** |  |
|  | **2024** | **2024** | **2024** |  | **2023** | **2023** |  | **2022** | **2022** | **2022** |  |
|  | **Number of<br>Receivables** |  | **Amount** |  | **Number of<br>Receivables** | **Amount** |  | **Number of<br>Receivables** |  | **Amount** |  |
|  Total Receivable Portfolio | 301431 |  | $4926233383 |  | 310795 | $5041188367 |  | 323505 |  | $5099262138 |  |
|  Delinquencies as a Percentage of Total Receivable Portfolio |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 31-60 Days | 8.63 | % | 9.10 | % | 7.97% | 8.63 | % | 7.49 | % | 7.97 | % |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 61-90 Days | 4.18 | % | 4.44 | % | 5.56% | 6.20 | % | 4.34 | % | 4.74 | % |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 91-120 Days | 0.99 | % | 1.01 | % | 1.23% | 1.34 | % | 1.01 | % | 1.08 | % |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 121 Days or More | 0.01 | % | 0.00 | %\* | 0.01% | 0.00 | %\* | 0.00 | %\* | 0.00 | %\* |
|  Total Delinquencies as a Percentage of Total Receivable Portfolio | 13.82 | %\*\* | 14.56 | %\*\* | 14.77% | 16.17 | % | 12.86 | %\*\* | 13.80 | %\*\* |
|  Total Delinquencies | 41643 |  | $717321130 |  | 45914 | $815230972 |  | 41587 |  | $703602605 |  |

---

\* Represents a value that is greater than zero but less than 0.005%. 

\*\* Percentage does not add to number indicated due to rounding. 

The amounts included in the delinquency experience table represent principal amounts only. The Servicer considers a receivable delinquent when an obligor fails to make a scheduled payment on or before the related due date or when the related obligor fails to make the required portion of the scheduled payment by the due date, as determined in accordance with the Servicer's customary servicing practices, as further described under "*Servicing and Collection Procedures*—*General*". For the delinquency data presented in this table, the period of delinquency is based on the number of days payments are contractually past due and was determined based on the Servicer's servicing practices related to partial payments as in effect at the time the obligor made the scheduled payment. Total Delinquencies as a Percentage of Total Receivable Portfolio includes unsold repossessed vehicles and accounts in bankruptcy which are less than 120 days past due as of the last business day of the month in accordance with the Servicer's customary servicing practices. The delinquency periods included in the delinquency experience table are calculated based on the number of days a payment is contractually past due. All receivables are written off not later than the last business day of the month during which they become 120 days past due in accordance with the Servicer's customary servicing practices.

------

**Credit Loss Experience** 

---

| | | |
|:---|:---|:---|
|  | **Seven Months Ended July 31,** | **Seven Months Ended July 31,** |
|  | **2025** | **2024** |
|  Outstanding Principal Amount at Period End | $4876511885 | $4968666359 |
|  Total Number of Receivables Outstanding at Period End | 295424 | 303865 |
|  Average Outstanding Principal Amount During the Period<sup>(1)</sup> | $4896877691 | $4983971827 |
|  Average Number of Receivables Outstanding During the Period | 297449 | 305915 |
|  Gross Principal Charge-Offs<sup>(2)</sup> | $228440754 | $235067124 |
|  Total Number of Receivables Charged Off During the Period | 16545 | 16442 |
|  Number of Receivables Charged Off as a Percentage of the Average Number of Receivables Outstanding During the Period<sup>(6)</sup> | 9.54% | 9.21% |
|  Recoveries<sup>(3)</sup> | $92980232 | $103552307 |
|  Net Losses<sup>(4)</sup> | $135460522 | $131514817 |
|  Net Losses as a Percentage of the Average Outstanding Principal Amount<sup>(6)</sup> | 4.74% | 4.52% |
|  Average Net Dollar Loss on Receivables Charged Off During the Period<sup>(5)</sup> | $8187 | $7999 |

---

---

| | | | |
|:---|:---|:---|:---|
|  | **Year Ended December 31,** | **Year Ended December 31,** | **Year Ended December 31,** |
|  | **2024** | **2023** | **2022** |
|  Outstanding Principal Amount at Period End | $4918790355 | $5004254600 | $5056360255 |
|  Total Number of Receivables Outstanding at Period End | 299752 | 308199 | 320513 |
|  Average Outstanding Principal Amount During the Period<sup>(1)</sup> | $4969017258 | $5084009109 | $4995617700 |
|  Average Number of Receivables Outstanding During the Period | 304227 | 316324 | 326338 |
|  Gross Principal Charge-Offs<sup>(2)</sup> | $409537434 | $378333756 | $262495675 |
|  Total Number of Receivables Charged Off During the Period | 28589 | 26737 | 21777 |
|  Number of Receivables Charged Off as a Percentage of the Average Number of Receivables Outstanding During the Period | 9.40% | 8.45% | 6.67% |
|  Recoveries<sup>(3)</sup> | $170196543 | $156892195 | $113036018 |
|  Net Losses<sup>(4)</sup> | $239340891 | $221441560 | $149459656 |
|  Net Losses as a Percentage of the Average Outstanding Principal Amount | 4.82% | 4.36% | 2.99% |
|  Average Net Dollar Loss on Receivables Charged Off During the Period<sup>(5)</sup> | $8372 | $8282 | $6863 |

---

(1) The average outstanding principal amount for any period equals the average of the monthly average outstanding
principal amount of the retail installment sale contracts during that period.

(2) The gross principal charge-offs for any period equal the total principal amount due on all retail installment
sale contracts determined to be uncollectible during that period.

(3) The recoveries for any period equal the total amount recovered during that period on retail installment sale
contracts charged off during that period or before, including finance charge recoveries.

(4) The net losses for any period equal the difference between gross principal charged-off amounts during that
period and the total amount recovered on charged-off retail installment sale contracts during that period.

(5) The average net dollar loss on retail installment sale contracts charged off during any period equals the net
losses for that period divided by the total number of retail installment sale contracts charged off during that period.

(6) The percentages for the seven months ended July 31, 2025 and July 31, 2024 are annualized and are not
necessarily indicative of a full year's actual results.

See "*The CarMax Business*" in this prospectus for a discussion of CarMax Business Services' experience with and overall procedures for originating, underwriting and servicing receivables. 

**Delinquency Experience Regarding the Pool of Receivables** 

The following tables set forth the delinquency experience regarding the pools of Receivables as of the Cutoff Date. The amounts included in the delinquency experience tables represent principal amounts only. The Servicer considers a Receivable delinquent when an obligor fails to make a scheduled payment on or before the related due date or when the related obligor fails to make the required portion of the scheduled payment by the due date, as determined in accordance with the Servicer's customary servicing practices, as further described under "*Servicing and Collection Procedures*—*General*". In October 2021, the Servicer made certain changes to its treatment of partial payments, as described under "*Servicing and Collection Procedures*—*General*". Prior to these

------

changes, a receivable was considered delinquent if a partial payment was received that was less than the regular monthly payment by more than $50 and that deficiency was not cured on or before the related due date. After implementing the October 2021 changes, a receivable will be considered delinquent if an obligor fails to pay at least 90% of the scheduled payment. For the delinquency data presented in these tables, the period of delinquency is based on the number of days payments are contractually past due and was determined based on the Servicer's servicing practices related to partial payments as in effect at the time the obligor made the scheduled payment. The delinquency periods included in the delinquency experience tables are calculated based on the number of days a payment is contractually past due. All receivables are written off not later than the last business day of the month during which they become 120 days past due in accordance with the Servicer's customary servicing practices. As of the Cutoff Date, none of the Receivables in the pool were delinquent by more than 30 days.

The following table sets forth the delinquency experience regarding the receivables in the pool as of the Cutoff Date:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Historical Delinquency Status** | **Number of<br>Receivables** | **Percentage of<br>Total Number of<br>Receivables<sup>(2)</sup>** | **Aggregate Outstanding<br>Principal Balance** | **Percentage of<br>Total Aggregate<br>Outstanding <br>Principal<br>Balance<sup>(2)</sup>** |
|  Delinquent no more than once for 31-59 days<sup>(1)</sup> | 42774 | 87.65% | $839759735.91 | 90.97% |
|  Delinquent more than once for 31-59 days but never for 60 days or more | 2837 | 5.81 | 40347433.07 | 4.37 |
|  Delinquent at least once for 60 days or more | 3189 | 6.53 | 42974570.65 | 4.66 |
|  **Total** | **48800** | **100.00%** | $**923081739.63** | **100.00%** |

---

<sup>(1)</sup> Delinquent no more than once for 31-59 days represent accounts that were never delinquent or were delinquent one time but never exceeded 59 days past due.

<sup>(2)</sup> Sum of percentages may not equal 100% due to rounding. 

**Static Pool Information for Vintage Origination Years** 

Annex I to this prospectus, which we refer to as the "static pool annex," sets forth (A) static pool information about vintage origination pools of receivables from CarMax Business Services' (i) core portfolio of motor vehicle retail installment sale contracts with FICO<sup>®</sup> scores at origination (x) less than 575, (y) greater than or equal to 575 but less than 625, and (z) greater than or equal to 625, and (ii) receivables originated outside of CarMax Business Services' core portfolio with FICO<sup>®</sup> scores at origination (x) less than 575 and (y) greater than or equal to 575, during the last five years by vintage origination quarter and presented through July 31, 2025, and (B) static pool information about the prior securitized pool of motor vehicle retail installment sale contracts that was securitized by CarMax Business Services under the CSRT platform during the past five years.

The CSRT 2024-A prior securitized pool shown in the static pool annex does not include receivables with original terms greater than 72 months and FICO<sup>®</sup> scores at origination greater than or equal to 650. However, the CSRT 2025-A prior securitized pool shown in the static pool annex includes, and the pool of Receivables described in this prospectus will include, Receivables with original terms greater than 72 months and FICO<sup>®</sup> scores at origination greater than or equal to 650. Consequently, the delinquency, cumulative credit losses and prepayment data for such prior securitized pool may not reflect actual experience with respect to the Receivables in the Receivables pool described in this prospectus.

Information in the static pool annex consists of summary information for the original characteristics of static pools and the prior securitized pool and delinquency, cumulative credit losses and prepayment data for such static pools and the prior securitized pool. No assurance can be made that the cumulative credit losses, delinquency and prepayment experience of a particular pool of retail installment sale contracts will be similar to the static pool information of static pools of retail installment sale contracts or the prior securitized pool.

------

**Repurchases of Receivables in Prior Securitized Pools** 

The transaction documents for prior securitizations of motor vehicle retail installment sale contracts sponsored by CarMax Business Services contain covenants requiring the repurchase of an underlying receivable from the related pool for the breach of a representation or warranty. The depositor, as securitizer, discloses, in a report on Form ABS-15G, all fulfilled and unfulfilled repurchase requests for securitized receivables that were the subject of a demand to repurchase. For the three-year period ending June 30, 2025, there was no activity to report with respect to any demand to repurchase receivables under any such prior securitization sponsored by CarMax Business Services. The depositor filed its most recent report on Form ABS-15G with the SEC pursuant to Rule 15Ga-1 on February 7, 2025. The depositor's CIK number is 0001259380. For additional information about obtaining a copy of the report, you should refer to "*Where You Can Find Additional Information*" in this prospectus. 

**THE RECEIVABLES** 

**General** 

The Grantor Trust will own a pool of Receivables consisting of motor vehicle retail installment sale contracts originated by certain affiliates of CarMax Business Services and secured by security interests in the motor vehicles financed by those contracts. A substantial portion of the Receivables are obligations of lower credit quality obligors. The pool of Receivables was selected from (i) CarMax Business Services' core portfolio of motor vehicle retail installment sale contracts with a FICO<sup>®</sup> score at origination less than 650, except for a small portion of receivables from the core portfolio with a FICO<sup>®</sup> score at origination greater than or equal to 650 that have either alternate internal credit grades or original terms greater than 72 months, and (ii) receivables originated outside of CarMax Business Services' core portfolio. CarMax Business Services will sell the Receivables to the Seller on the Closing Date pursuant to the Receivables Purchase Agreement. The Seller will sell the Receivables to the Issuing Entity on the Closing Date pursuant to the Sale and Servicing Agreement. The Issuing Entity will transfer the Receivables to the Grantor Trust on the Closing Date pursuant to the Receivables Contribution Agreement. The property of the Issuing Entity will be the Grantor Trust Certificate, representing the entire beneficial ownership in the Grantor Trust. The property of the Grantor Trust will include payments on the Receivables made after the Cutoff Date. Other than the Indenture Trustee as secured party under the Indenture, no party will have any material direct or contingent claim on any Receivable as of its transfer to the Grantor Trust.

The Receivables are Simple Interest Receivables. Each monthly installment under a Simple Interest Receivable consists of an amount of interest which is calculated on the basis of the outstanding Principal Balance multiplied by the stated contract rate and further multiplied by the period elapsed (as a fraction of a calendar year) since the last payment of interest was made. Payments received under a Simple Interest Receivable are allocated between interest and principal based on the actual date on which the payment is received. Accordingly, if an obligor on a Simple Interest Receivable pays a fixed monthly installment before its scheduled due date:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the portion of the payment allocable to interest for the period since the preceding payment was made will be less
than it would have been had the payment been made as scheduled; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the portion of the payment applied to reduce the unpaid Principal Balance will be correspondingly greater.

Conversely, if an obligor pays a fixed monthly installment after its scheduled due date:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the portion of the payment allocable to interest for the period since the preceding payment was made will be
greater than it would have been had the payment been made as scheduled; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the portion of the payment applied to reduce the unpaid Principal Balance will be correspondingly less.

Receivables that represent the obligations of lower credit quality obligors tend to have higher interest rates than receivables that represent the obligations of higher credit quality obligors. No adjustment to the scheduled monthly payments is made in the event of early or late payments, although in the case of late payments the obligor may be subject to a late charge.

------

In either case, the obligor under a Simple Interest Receivable pays fixed monthly installments until the final scheduled payment date, at which time the amount of the final installment is increased or decreased as necessary to repay the then outstanding Principal Balance. If a Simple Interest Receivable is prepaid, the obligor is required to pay interest only to the date of prepayment.

The Pool Balance as of the Cutoff Date was $923,081,739.63.

**Criteria Applicable to Selection of Receivables** 

The pool of Receivables to be transferred to the Grantor Trust on the Closing Date was selected from CarMax Business Services' portfolio based on several criteria, including that each such Receivable:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• was selected from (i) CarMax Business Services' core portfolio of motor vehicle retail installment
sale contracts with a FICO<sup>®</sup> score at origination less than 650, except for a small portion of receivables from the core portfolio with a
FICO<sup>®</sup> score at origination greater than or equal to 650 that have either alternate internal credit grades or original terms greater than 72 months, and (ii) receivables originated outside
of CarMax Business Services' core portfolio;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• is secured by a new or used motor vehicle;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• was originated in the United States;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• had a remaining Principal Balance of not less than $500 as of the Cutoff Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• is a Simple Interest Receivable;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• has a fixed Contract Rate of not more than 32.00%;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• provides for level scheduled monthly payments that fully amortize the amount financed over its original term to
maturity (except that the period between the contract date and the first payment date may be less than or greater than one month and except that the first and last payments may be less than or greater than the level payments);

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• relates to an obligor who has made at least one payment as of the Cutoff Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• did not have a scheduled payment that was more than 30 days past due in accordance with the Servicer's
customary servicing practices as of the Cutoff Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• is not secured by a Financed Vehicle that has been repossessed in accordance with the Servicer's customary
servicing practices as of the Cutoff Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• does not relate to an obligor that was the subject of a bankruptcy proceeding as of the Cutoff Date; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• is evidenced by only one original or a single authoritative copy (within the meaning of the UCC) of the related
retail installment sale contract.

The pool of Receivables was selected from CarMax Business Services' portfolio of Receivables that meet the criteria described above and other administrative criteria used by CarMax Business Services from time to time. The Receivables were not selected using selection procedures believed by CarMax Business Services to be adverse to the Noteholders. No expenses incurred in connection with the selection and acquisition of the Receivables are to be payable from the offering proceeds.

The information presented throughout this prospectus pertains to Receivables that satisfied, as of the Cutoff Date, the criteria for transfer to the Grantor Trust.

------

**Characteristics of the Receivables** 

The information concerning the Receivables presented throughout this prospectus is based on two pools of Receivables as of the Cutoff Date, one of which will be sold to the Issuing Entity and then transferred to the Grantor Trust on the Closing Date.

As of the Cutoff Date, 761 Receivables, or approximately 1.56% of the total number of Receivables in the pool as of the Cutoff Date, had received a payment extension (for any reason) during the month of August.

The following tables set forth information with respect to the Receivables as of the Cutoff Date.

**Composition of the Receivables as of the Cutoff Date** 

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **New Motor Vehicles** | **New Motor Vehicles** | **Used Motor Vehicles** | **Used Motor Vehicles** | **Total** | **Total** |
|  Pool Balance | $| 15113.86 | $| 923066625.77 | $| 923081739.63 |
|  Number of Receivables |  | 4 |  | 48796 |  | 48800 |
|  Percentage of Pool Balance |  | 0.00 |  | 100.00 |  | 100.00 |
|  Average Principal Balance | $| 3778.47 | $| 18916.85 | $| 18915.61 |
|  *Range of Principal Balances* | | *($2,105.52 to $5,602.33)* | | *($504.51 to $73,260.39)* | | *($504.51 to $73,260.39)* |
|  Weighted Average Contract Rate |  | 11.21 |  | 16.03 |  | 16.03 |
|  *Range of Contract Rates* | | *(8.95% to 13.70%)* | | *(2.95% to 29.00%)* | | *(2.95% to 29.00%)* |
|  Weighted Average Remaining Term |  | 9.38 months |  | 60.10 months |  | 60.10 months |
|  *Range of Remaining Terms* | | *(5 to 13* | | *(3 to 77* | | *(3 to 77* |
|  Weighted Average Original Term |  | 68.01 months |  | 69.41 months |  | 69.41 months |
|  *Range of Original Terms* | | *(60 to 72* | | *(24 to 78* | | *(24 to 78* |
|  Original term greater than 72 months<sup>(1)</sup> |  | 0.00 |  | 10.94 |  | 10.94 |
|  Weighted Average FICO<sup>®</sup> Score<sup>(3)</sup> |  | 616.4 |  | 612.4 |  | 612.4 |
|  *Range of FICO<sup>®</sup> Scores* | | *(575 to 632* | | *(393 to 872* | | *(393 to 872* |

---

(1) As a percentage of the pool balance as of the Cutoff Date.

(2) Represents a value that is greater than zero but less than 0.005%.

(3) Reflects only Receivables with at least one obligor that has a FICO<sup>®</sup> score at the time of application. The FICO<sup>®</sup> score with respect to any Receivable with co-obligors that both have a FICO<sup>®</sup> score at the time of application is calculated as the average of each obligor's FICO<sup>®</sup> score.

As of the Cutoff Date, the weighted average FICO<sup>®</sup>\* score of the Receivables is 612.4, with the minimum FICO<sup>®</sup> score being 393 and the maximum FICO<sup>®</sup> score being 872. Additionally, approximately 90% of the Pool Balance as of the Cutoff Date is composed of obligors with FICO<sup>®</sup> scores between 540 and 680, with approximately 5% of obligor FICO<sup>®</sup> scores (based on Principal Balance) exceeding 680 and approximately 5% of obligor FICO<sup>®</sup> scores (based on Principal Balance) falling below 540. The calculations in this paragraph reflect only Receivables with obligors that have a FICO<sup>®</sup> score at the time of application. The percentage of obligors that did not have a FICO<sup>®</sup> score at the time of application was 5.70% based on Principal Balance. A FICO<sup>®</sup> score is a measurement determined by Fair Isaac Corporation using information collected by the major credit bureaus to assess credit risk. Data from an independent credit reporting agency, such as FICO<sup>®</sup> score, is one of several factors that may be used by CarMax Business Services in its credit scoring system to assess the credit risk associated with each applicant. See "*The CarMax Business–Underwriting Procedures*" in this prospectus. Additionally, FICO<sup>®</sup> scores are based on independent third party information, the accuracy of which cannot be verified. FICO<sup>®</sup> scores should not necessarily be relied upon as a meaningful predictor of the performance of the Receivables. All FICO<sup>®</sup> score information presented in this prospectus is based on the FICO<sup>®</sup> score information available at the time of application.

\* FICO<sup>®</sup> is a federally registered servicemark of Fair Isaac Corporation.

------

**Distribution of the Receivables by Remaining Term to Maturity as of the Cutoff Date** 

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Remaining Term Range** | **Number of<br>Receivables** | **Percentage of<br>Total Number of<br>Receivables<sup>(1)</sup>** | **Principal Balance** | **Percentage of<br>Pool Balance as of<br>the Cutoff Date<sup>(1)</sup>** |
|  1-12 months | 3632 | 7.44% | $10638589.28 | 1.15% |
|  13-24 months | 5389 | 11.04 | 36726403.55 | 3.98 |
|  25-36 months | 1500 | 3.07 | 20181505.95 | 2.19 |
|  37-48 months | 2393 | 4.90 | 41567143.79 | 4.50 |
|  49-60 months | 12113 | 24.82 | 242011325.58 | 26.22 |
|  61-66 months | 11148 | 22.84 | 237020373.62 | 25.68 |
|  67-72 months | 9311 | 19.08 | 240381623.67 | 26.04 |
|  73-78 months | 3314 | 6.79 | 94554774.19 | 10.24 |
|  **Total** | **48800** | **100.00%** | $**923081739.63** | **100.00%** |

---

(1) Percentages may not add to 100.00% due to rounding.

------

**Distribution of the Receivables by Original Term to Maturity as of the Cutoff Date** 

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Original Term Range** | **Number of<br>Receivables** | **Percentage of**<br>**Total Number of<br>Receivables<sup>(1)</sup>** | **Principal Balance** | **Percentage of**<br>**Pool Balance as of**<br>**the Cutoff Date<sup>(1)</sup>** |
|  13-24 months | 47 | 0.10% | $365278.89 | 0.04% |
|  25-36 months | 201 | 0.41 | 2370892.93 | 0.26 |
|  37-48 months | 888 | 1.82 | 12929485.01 | 1.40 |
|  49-60 months | 7184 | 14.72 | 111501969.20 | 12.08 |
|  61-66 months | 13117 | 26.88 | 207167096.46 | 22.44 |
|  67-72 months | 23774 | 48.72 | 487776492.34 | 52.84 |
|  73-78 months | 3589 | 7.35 | 100970524.80 | 10.94 |
|  **Total** | **48800** | **100.00%** | $**923081739.63** | **100.00%** |

---

(1) Percentages may not add to 100.00% due to rounding.

------

**Distribution of the Receivables by Obligor Mailing Address as of the Cutoff Date** 

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Obligor Mailing Address** | **Number of<br>Receivables** | **Percentage of<br>Total Number of<br>Receivables<sup>(1)</sup>** | **Principal Balance** | **Percentage of<br>Pool Balance as of<br>the Cutoff Date<sup>(1)</sup>** |
|  California | 8172 | 16.75% | $150026182.49 | 16.25% |
|  Texas | 6119 | 12.54 | 119823567.51 | 12.98 |
|  Florida | 4152 | 8.51 | 82542517.44 | 8.94 |
|  Georgia | 3839 | 7.87 | 74462545.85 | 8.07 |
|  North Carolina | 2711 | 5.56 | 50823547.07 | 5.51 |
|  Virginia | 2040 | 4.18 | 38596564.10 | 4.18 |
|  Maryland | 1832 | 3.75 | 35627037.82 | 3.86 |
|  Illinois | 1898 | 3.89 | 35003243.12 | 3.79 |
|  Tennessee | 1678 | 3.44 | 32153713.79 | 3.48 |
|  South Carolina | 1645 | 3.37 | 31235153.13 | 3.38 |
|  Nevada | 1271 | 2.60 | 24356809.28 | 2.64 |
|  Louisiana | 1024 | 2.10 | 20677514.85 | 2.24 |
|  Alabama | 938 | 1.92 | 18233059.13 | 1.98 |
|  Colorado | 834 | 1.71 | 15772272.21 | 1.71 |
|  Washington | 821 | 1.68 | 15312426.82 | 1.66 |
|  Arizona | 753 | 1.54 | 14090726.49 | 1.53 |
|  Mississippi | 710 | 1.45 | 14007777.75 | 1.52 |
|  Ohio | 720 | 1.48 | 13343363.22 | 1.45 |
|  Indiana | 632 | 1.30 | 11822687.57 | 1.28 |
|  Pennsylvania | 648 | 1.33 | 11155477.82 | 1.21 |
|  Other | 6363 | 13.04 | 114015552.17 | 12.35 |
|  **Total** | **48800** | **100.00%** | $**923081739.63** | **100.00%** |

---

(1) Percentages may not add to 100.00% due to rounding.

Each state included in the "other" category in the distribution by obligor mailing address table accounted for not more than 1.30% of the total number of Receivables and not more than 1.13% of the Pool Balance, in each case as of the Cutoff Date.

------

**Distribution of the Receivables by Financed Vehicle Model Year as of the Cutoff Date** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Model Year** | **Number of<br>Receivables** | **Percentage of<br>Total Number of<br>Receivables<sup>(1)</sup>** | **Principal Balance** | **Percentage of<br>Pool Balance as of<br>the Cutoff Date<sup>(1)</sup>** |  |
| 2008 | 4 | 0.01% | $10751.57 | 0.00 | %\* |
| 2009 | 59 | 0.12 | 162380.01 | 0.02 |  |
| 2010 | 125 | 0.26 | 519400.35 | 0.06 |  |
| 2011 | 188 | 0.39 | 847351.56 | 0.09 |  |
| 2012 | 420 | 0.86 | 3305565.33 | 0.36 |  |
| 2013 | 1699 | 3.48 | 20632080.62 | 2.24 |  |
| 2014 | 2382 | 4.88 | 31506492.28 | 3.41 |  |
| 2015 | 3182 | 6.52 | 43326180.45 | 4.69 |  |
| 2016 | 3832 | 7.85 | 51273552.64 | 5.55 |  |
| 2017 | 5671 | 11.62 | 67743433.29 | 7.34 |  |
| 2018 | 4751 | 9.74 | 70572468.98 | 7.65 |  |
| 2019 | 5813 | 11.91 | 103592775.59 | 11.22 |  |
| 2020 | 4852 | 9.94 | 107974517.71 | 11.70 |  |
| 2021 | 5233 | 10.72 | 133969943.24 | 14.51 |  |
| 2022 | 5130 | 10.51 | 136039182.70 | 14.74 |  |
| 2023 | 3900 | 7.99 | 105864017.66 | 11.47 |  |
| 2024 | 1434 | 2.94 | 41636714.91 | 4.51 |  |
| 2025 | 124 | 0.25 | 4065698.00 | 0.44 |  |
| 2026 | 1 | 0.00 \* | 39232.74 | 0.00 | \* |
|  **Total** | **48800** | **100.00%** | $**923081739.63** | **100.00** | **%** |

---

(1) Percentages may not add to 100.00% due to rounding.

\* Represents a value that is greater than zero but less than 0.005%. 

------

**Distribution of the Receivables by Contract Rate as of the Cutoff Date** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Contract Rate Range** | **Number of<br>Receivables** | **Percentage of<br>Total Number of**<br>**Receivables<sup>(1)</sup>** | **Principal Balance** | **Percentage of**<br>**Pool Balance as of**<br>**the Cutoff Date<sup>(1)</sup>** |  |
|  2.001% - 3.000% | 8 | 0.02% | $10353.87 | 0.00 | %\* |
|  3.001% - 4.000% | 12 | 0.02 | 41747.90 | 0.00 | \* |
|  4.001% - 5.000% | 0 | 0.00 | 0.00 | 0.00 |  |
|  5.001% - 6.000% | 52 | 0.11 | 158037.81 | 0.02 |  |
|  6.001% - 7.000% | 301 | 0.62 | 2198186.71 | 0.24 |  |
|  7.001% - 8.000% | 590 | 1.21 | 6270808.10 | 0.68 |  |
|  8.001% - 9.000% | 1023 | 2.10 | 7756363.64 | 0.84 |  |
|  9.001% - 10.000% | 2865 | 5.87 | 33399466.98 | 3.62 |  |
|  10.001% - 11.000% | 2883 | 5.91 | 25622885.41 | 2.78 |  |
|  11.001% - 12.000% | 1446 | 2.96 | 27805431.39 | 3.01 |  |
|  12.001% - 13.000% | 3618 | 7.41 | 44447831.16 | 4.82 |  |
|  13.001% - 14.000% | 3130 | 6.41 | 63773277.62 | 6.91 |  |
|  14.001% - 15.000% | 5370 | 11.00 | 106188751.87 | 11.50 |  |
|  15.001% - 16.000% | 5649 | 11.58 | 131718977.21 | 14.27 |  |
|  16.001% - 17.000% | 5398 | 11.06 | 122134771.34 | 13.23 |  |
|  17.001% - 18.000% | 5095 | 10.44 | 122740536.83 | 13.30 |  |
|  18.001% - 19.000% | 3654 | 7.49 | 78795191.27 | 8.54 |  |
|  19.001% - 20.000% | 3886 | 7.96 | 77013961.76 | 8.34 |  |
|  20.001% - 21.000% | 1828 | 3.75 | 36954088.34 | 4.00 |  |
|  21.001% - 22.000% | 652 | 1.34 | 12934765.62 | 1.40 |  |
|  22.001% - 23.000% | 457 | 0.94 | 7515903.50 | 0.81 |  |
|  23.001% - 24.000% | 396 | 0.81 | 6600048.64 | 0.72 |  |
|  24.001% - 25.000% | 112 | 0.23 | 1915634.62 | 0.21 |  |
|  25.001% and above | 375 | 0.77 | 7084718.04 | 0.77 |  |
|  **Total** | **48800** | **100.00%** | $**923081739.63** | **100.00** | **%** |

---

(1) Percentages may not add to 100.00% due to rounding.

\* Represents a value that is greater than zero but less than 0.005%. 

------

**Distribution of the Receivables by Original Principal Balance as of the Cutoff Date** 

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Original Principal Balance** | **Number of<br>Receivables** | **Percentage of<br>Total Number of**<br>**Receivables<sup>(1)</sup>** | **Principal Balance** | **Percentage of<br>Pool Balance as of<br>the Cutoff Date<sup>(1)</sup>** |
|  $0.01 - $5,000.00 | 121 | 0.25% | $391781.94 | 0.04% |
|  $5,000.01 - $10,000.00 | 1325 | 2.72 | 8117583.44 | 0.88 |
|  $10,000.01 - $15,000.00 | 6615 | 13.56 | 62162056.79 | 6.73 |
|  $15,000.01 - $20,000.00 | 12135 | 24.87 | 161092514.12 | 17.45 |
|  $20,000.01 - $25,000.00 | 11473 | 23.51 | 213051376.32 | 23.08 |
|  $25,000.01 - $30,000.00 | 8164 | 16.73 | 190266031.08 | 20.61 |
|  $30,000.01 - $35,000.00 | 4561 | 9.35 | 125527219.77 | 13.60 |
|  $35,000.01 - $40,000.00 | 2093 | 4.29 | 66669572.41 | 7.22 |
|  $40,000.01 - $45,000.00 | 1006 | 2.06 | 36181825.34 | 3.92 |
|  $45,000.01 - $50,000.00 | 635 | 1.30 | 26059862.04 | 2.82 |
|  $50,000.01 - $55,000.00 | 415 | 0.85 | 19232883.70 | 2.08 |
|  $55,000.01 - $60,000.00 | 157 | 0.32 | 8460460.46 | 0.92 |
|  $60,000.01 - $65,000.00 | 89 | 0.18 | 5196481.23 | 0.56 |
|  $65,000.01 and above | 11 | 0.02 | 672090.99 | 0.07 |
|  **Total** | **48800** | **100.00%** | $**923081739.63** | **100.00%** |

---

(1) Percentages may not add to 100.00% due to rounding.

The average original Principal Balance of the Receivables was $23,049.81 as of the Cutoff Date.

------

**Distribution of the Receivables by Remaining Principal Balance as of the Cutoff Date** 

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Remaining Principal Balance** | **Number of<br>Receivables** | **Percentage of<br>Total Number of**<br>**Receivables<sup>(1)</sup>** | **Principal Balance** | **Percentage of<br>Pool Balance as of**<br>**the Cutoff Date<sup>(1)</sup>** |
|  $0.01 - $5,000.00 | 5132 | 10.52% | $15684881.86 | 1.70% |
|  $5,000.01 - $10,000.00 | 4967 | 10.18 | 36364595.94 | 3.94 |
|  $10,000.01 - $15,000.00 | 7053 | 14.45 | 90320603.45 | 9.78 |
|  $15,000.01 - $20,000.00 | 9932 | 20.35 | 174084796.84 | 18.86 |
|  $20,000.01 - $25,000.00 | 9423 | 19.31 | 211072047.52 | 22.87 |
|  $25,000.01 - $30,000.00 | 6261 | 12.83 | 170882985.19 | 18.51 |
|  $30,000.01 - $35,000.00 | 3054 | 6.26 | 98140383.20 | 10.63 |
|  $35,000.01 - $40,000.00 | 1369 | 2.81 | 50837835.97 | 5.51 |
|  $40,000.01 - $45,000.00 | 714 | 1.46 | 30214364.70 | 3.27 |
|  $45,000.01 - $50,000.00 | 463 | 0.95 | 21913702.38 | 2.37 |
|  $50,000.01 - $55,000.00 | 274 | 0.56 | 14308512.36 | 1.55 |
|  $55,000.01 - $60,000.00 | 111 | 0.23 | 6339714.55 | 0.69 |
|  $60,000.01 and above | 47 | 0.1 | 2917315.67 | 0.32 |
|  **Total** | **48800** | **100.00%** | $**923081739.63** | **100.00%** |

---

(1) Percentages may not add to 100.00% due to rounding.

The average remaining Principal Balance of the Receivables was $18,915.61 as of the Cutoff Date.

------

**Distribution of the Receivables by FICO<sup>®</sup> Score as of the Cutoff Date** 

---

| | | | | |
|:---|:---|:---|:---|:---|
| **FICO<sup>®</sup> Score Range <sup>(1)</sup>** | **Number of<br>Receivables** | **Percentage of<br>Total Number of**<br>**Receivables<sup>(2)</sup>** | **Principal Balance** | **Percentage of<br>Pool Balance as of**<br>**the Cutoff Date<sup>(2)</sup>** |
|  No FICO<sup>®</sup> | 3869 | 7.93% | $52631295.15 | 5.70% |
|  Less than or equal to 450 | 84 | 0.17 | 1396264.86 | 0.15 |
| 451 - 500 | 560 | 1.15 | 10164232.08 | 1.10 |
| 501 - 550 | 3074 | 6.30 | 60652709.80 | 6.57 |
| 551 - 600 | 11659 | 23.89 | 222853558.48 | 24.14 |
| 601 - 650 | 25965 | 53.21 | 480444584.30 | 52.05 |
| 651 - 700 | 3243 | 6.65 | 87056506.63 | 9.43 |
| 701 - 750 | 257 | 0.53 | 5842917.48 | 0.63 |
|  751 and above | 89 | 0.18 | 2039670.85 | 0.22 |
|  **Total** | **48800** | **100.00%** | $**923081739.63** | **100.00%** |

---

(1) The FICO<sup>®</sup> score with respect to any Receivable with
co-obligors is calculated as the average of each obligor's FICO<sup>®</sup> score at the time of application, if both co-obligors have FICO<sup>®</sup>
scores at that time, or as the co-obligor's FICO<sup>®</sup> score, if the primary obligor does not have a FICO<sup>®</sup> score at that time.

(2) Percentages may not add to 100.00% due to rounding.

------

**Asset-level Data Regarding the Receivables** 

The depositor has prepared an asset-level data file for the Receivables in the pool of Receivables described in this prospectus for a hypothetical reporting period commencing on August 1, 2025, and ending on August 31, 2025, and has filed this information with the SEC in a related Form ABS-EE for the pool. The asset-level data includes information about the Receivables, the related vehicles, the related obligors and activity on such Receivables, charge offs, repossessions and modifications of such Receivables during such hypothetical reporting period. As described in this prospectus, the Grantor Trust has the right to receive payments made on the Receivables after the Cutoff Date and will not receive any payments described in such asset-level data file during the hypothetical reporting period. The information contained in the asset-level data file is not a prediction of the future performance of any Receivable. Investors should carefully review the asset-level data file. The Form ABS-EE is incorporated by reference into this prospectus.

The Servicer will also prepare an asset-level data file about the Receivables sold to the Grantor Trust for this securitization transaction for each Collection Period and file it with the SEC on Form ABS-EE at or before the time of filing the related Form 10-D. Such Form ABS-EE, and any information attached as exhibits to such form, will be incorporated by reference into the related Form 10-D.

**Seller Review of the Pool of Receivables** 

The Seller performed a review of receivables and the disclosure regarding the Receivables required by Item 1111 of Regulation AB to be included in this prospectus (such disclosure, the "**Rule 193 Information**") that was designed and effected to provide reasonable assurance that the Rule 193 Information is accurate in all material respects. For specified aspects of the review, the Seller engaged third parties to assist. The Seller designed the procedures used in the review, assumes the responsibility for the sufficiency of those procedures, and attributes to itself all findings and conclusions of the review.

The Seller uses information from databases and other management information systems to assemble an electronic data tape containing relevant data on the pool of Receivables. From this tape, the Seller constructs the pool composition and stratification tables in "*The Receivables—Characteristics of the Receivables*" in this prospectus. The Seller also uses such databases and other management information systems to assemble the asset-level data file for the Receivables that was filed with the SEC on Form ABS-EE. 

The Seller designed procedures to test the accuracy of the transmission of individual Receivables data from information databases maintained by CarMax Business Services to the electronic data tape. Through a random process, 125 receivables in a statistical pool of receivables as of July 31, 2025, were selected which satisfied (as of July 31, 2025) the eligibility criteria specified under "*The Receivables—Criteria Applicable to Selection of Receivables*" (except that certain of such receivables related to obligors who had not yet made at least one payment) (the "**Sampled Receivables**"). 109 of the Sampled Receivables, will be included in the pool of Receivables to be sold to the Issuing Entity and subsequently transferred to the Grantor Trust on the Closing Date (the "**Final Sampled Receivables**"). CarMax Business Services made available an electronic copy of the pertinent underlying documentation, including data records, for each reviewed Receivable. A variety of numerical values in, and other elements of, each such Receivable's documentation were either compared to the corresponding information in the electronic data tape or evaluated for compliance with an eligibility criterion or a representation and warranty, to determine whether any inaccuracies existed. The Seller found one data point error in one of the sampled receivables related to the lienholder listed on the title document, and such sampled receivable will not be included in the pool of Receivables to be sold to the Issuing Entity and transferred to the Grantor Trust on the Closing Date. The review did not indicate any systemic errors in the receivables data or other errors that could have a material adverse effect on the data and information about the receivables in this prospectus. 

In addition, the Seller designed procedures to test the accuracy of the transmission of individual Receivables data from information databases maintained by CarMax Business Services to the asset-level data file filed as an exhibit to the Form ABS-EE and incorporated by reference into this prospectus. CarMax Business Services made available an electronic data tape containing relevant asset-level data for each Final Sampled Receivable. A variety of numerical values in such electronic data tape were compared to the corresponding

------

information in the asset-level data file to determine whether any inaccuracies existed. The Seller found no material discrepancies in this review.

The pool review also evaluated the eligibility criteria that pertain to standard terms of Receivables and standard business practices, such as the criteria related to each Receivable being a fully-amortizing Simple Interest Receivable. The Seller confirmed with responsible personnel of CarMax Business Services that its systems would not permit the origination of contracts that fail to meet these types of eligibility criteria.

Another aspect of the pool review consisted of a comparison of selected statistical data contained in this prospectus describing the pool of Receivables to data in, or derived from, the data tape. The review consisted of a recalculation from the data in the information databases of the number of contracts, monetary amounts, amounts and percentages displayed in this prospectus. Differences due to rounding or that were *de minimis* (less than $100) were not considered exceptions. This comparison found no material exceptions within the specified parameters. 

The pool review also evaluated the information contained in this prospectus regarding the pool of Receivables. The descriptions of the business practices, contract terms and legal and regulatory considerations, and other information with respect to the pool of Receivables were reviewed with responsible personnel of CarMax Business Services and counsel.

The Seller monitors internal reports and developments with respect to processes and procedures that are designed to maintain and enhance the quality of decision-making, the quality of originated assets and the accuracy, efficiency and reliability of Receivables systems and operations. Internal control processes used by CarMax Business Services include reviews of receivables documentation and other origination functions. Internal control audits are performed regularly on key business functions.

Following the pool review, the Seller has concluded that it has reasonable assurance that, in all material respects, the Rule 193 Information contained in this prospectus is accurate.

**Pool Underwriting** 

The underwriting process for CarMax Business Services is described in "*The CarMax Business—Underwriting Procedures*" in this prospectus. As noted there, most credit applications are approved or declined automatically, and the rest are subject to further review by a credit analyst. In the pool of Receivables, 44,486 Receivables having an aggregate Principal Balance as of the Cutoff Date of $863,183,061.91 (representing 93.51% of the aggregate Principal Balance of the Receivables as of the Cutoff Date) were automatically approved. The remaining Receivables were approved after review by a credit analyst based on the decision rules established by CarMax Business Services. As described in this prospectus, CarMax Business Services does not consider any of the Receivables to constitute exceptions to its underwriting standards.

------

**MATURITY AND PREPAYMENT CONSIDERATIONS** 

**General** 

The weighted average lives of the Notes will generally be influenced by the rate at which the Principal Balances of the Receivables are paid, which payment may be in the form of scheduled amortization or prepayments. "Prepayments" for these purposes includes the following circumstances:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• prepayments by obligors, who may repay at any time without penalty;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Seller may be required to repurchase a Receivable sold to the Grantor Trust if certain breaches of
representations and warranties occur and the Receivable is materially and adversely affected by the breach;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Servicer may be obligated to purchase a Receivable from the Grantor Trust if certain breaches of covenants
occur or if the Servicer extends or modifies the terms of a Receivable beyond the Collection Period preceding the Final Scheduled Distribution Date for the most subordinate class of Notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• partial prepayments, including those related to rebates of extended service plan contract costs and insurance
premiums;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• liquidations of the Receivables due to default; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• partial prepayments from proceeds from physical damage, theft, credit life and credit disability insurance
policies.

In light of the above considerations, we cannot assure you as to the amount of principal payments to be made on the Notes on each Distribution Date since that amount will depend, in part, on the amount of principal collected on the Receivables during the applicable Collection Period. Any reinvestment risks resulting from a faster or slower incidence of prepayment of the Receivables will be borne entirely by the Noteholders.

The rate of prepayments on the Receivables may be influenced by a variety of economic, social and other factors, including the fact that an obligor may not sell or transfer its Financed Vehicle without CarMax Business Services' consent. These factors may also include unemployment, servicing decisions, seasoning of Receivables, destruction of Financed Vehicles by accident, and sales of Financed Vehicles.

**Hypothetical Decrement Tables and Weighted Average Lives of the Notes** 

The following information is given solely to illustrate the effect of prepayments of the Receivables on the weighted average lives of the Notes under the stated assumptions and is not a prediction of the prepayment rate that might actually be experienced by the Receivables.

Prepayments on motor vehicle receivables can be measured relative to a prepayment standard or model. The model used in this prospectus, the Absolute Prepayment Model or "ABS," represents an assumed rate of prepayment each month relative to the original number of receivables in a pool of receivables. ABS further assumes that all of the receivables are the same size and amortize at the same rate and that each receivable in each month of its life will either be paid as scheduled or be prepaid in full. For example, in a pool of receivables originally containing 10,000 receivables, a 1% ABS rate means that 100 receivables prepay each month. ABS does not purport to be an historical description of prepayment experience or a prediction of the anticipated rate of prepayment of any pool of assets, including the Receivables.

The rate of payment of principal of each class of Notes will depend on the rate of payment (including prepayments) of the Principal Balance of the Receivables. For this reason, final distributions in respect of the Notes could occur significantly earlier than their respective Final Scheduled Distribution Dates. The Noteholders will exclusively bear any reinvestment risk associated with early payment of their Notes.

------

The ABS Tables captioned "Percent of Initial Note Principal Amount at Various ABS Percentages" have been prepared on the basis of the following assumed characteristics of the Receivables:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Receivables prepay in full at the specified constant percentage of ABS monthly;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• each scheduled monthly payment on the Receivables is made on the last day of each month and each month has
30 days, beginning in September 2025;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• payments on the Notes are made on each Distribution Date (and each Distribution Date is assumed to be the
fifteenth day of the applicable month);

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the servicing fee for each Collection Period is equal to the product of <sup>1</sup>/<sub>12</sub> of 2.25% and the Pool Balance as of the first day of such Collection Period (or as of the Cutoff Date in the case of the first Distribution
Date);

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• no asset representations review has been triggered;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the initial principal amounts of the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes,
the Class B Notes, the Class C Notes, the Class D Notes and the Class E Notes are as set forth on the cover page of this prospectus;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• interest on the Class A-1 Notes is calculated on the basis of the actual number of days in the related
Interest Period and a 360-day year;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• interest on the Class A-2 Notes, the Class A-3 Notes, the Class B Notes, the Class C Notes, the Class D
Notes and the Class E Notes is calculated on the basis of a 360-day year of twelve 30-day months;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the interest rate on the Class A-1 Notes is 4.623%, the interest rate on the Class A-2 Notes is 4.65%,
the interest rate on the Class A-3 Notes is 4.54%, the interest rate on the Class B Notes is 4.85%, the interest rate on the Class C Notes is 5.21%, the interest rate on the Class D Notes is 5.62% and the interest rate on the Class E Notes is
7.42%;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Closing Date occurs on September 24, 2025;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• no defaults or delinquencies occur in the payment of any of the Receivables;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• no Receivables are repurchased due to a breach of any representation or warranty or for any other reason;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• no Event of Default occurs;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the initial amount of overcollateralization is an amount approximately equal to 2.50% of the Pool Balance as of
the Cutoff Date, increasing to a target overcollateralization amount over time equal to the greater of (x) 8.50% of the Pool Balance as of the last day of the related Collection Period and (y) 0.50% of the Pool Balance as of the Cutoff
Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the balance in the Reserve Account is initially, and on each Distribution Date, $9,230,817.40; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• except as indicated in the ABS tables, the Servicer exercises its Optional Purchase Right on the earliest
Distribution Date on which it is permitted to do so, as described in this prospectus.

The ABS Tables indicate the projected weighted average life of each class of Notes and set forth the percent of the initial principal amount of each class of Notes that is projected to be outstanding after each of the Distribution Dates shown at various constant ABS percentages.

The ABS Tables also assume that the Receivables have been aggregated into hypothetical pools with all of the Receivables within each such pool having the following characteristics and that the level scheduled monthly

------

payment for each of the pools (which is based on the aggregate Principal Balance of the Receivables in each pool, Contract Rate and remaining term to maturity) will be such that each pool will be fully amortized by the end of its remaining term to maturity.

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Pool** | **Aggregate<br>Principal Balance** | **Weighted Average<br>Contract Rate** | **Weighted Average<br>Original Term<br>to Maturity (in months)** | **Weighted Average<br>Remaining Term<br>to Maturity (in months)** |
| 1 | $10638589.28 | 11.715% | 66 | 9 |
| 2 | $36726403.55 | 11.807% | 69 | 18 |
| 3 | $20181505.95 | 14.515% | 65 | 30 |
| 4 | $41567143.79 | 16.124% | 60 | 44 |
| 5 | $242011325.58 | 16.085% | 66 | 56 |
| 6 | $477401997.29 | 16.902% | 71 | 66 |
| 7 | $94554774.19 | 13.852% | 78 | 75 |
|  **Total** | $**923081739.63** |  |  |  |

---

The actual characteristics and performance of the Receivables will differ from the assumptions used in constructing the ABS Tables. The assumptions used are hypothetical and have been provided only to give a general sense of how the principal cash flows might behave under varying prepayment scenarios. For example, it is very unlikely that the Receivables will prepay at a constant level of ABS until maturity or that all of the Receivables will prepay at the same level of ABS. Moreover, the diverse terms of Receivables within each of the hypothetical pools could produce slower or faster principal distributions than indicated in the ABS Tables at the various constant percentages of ABS specified, even if the weighted average note rates, weighted average original terms to maturity and weighted average remaining terms to maturity of the Receivables are as assumed. Any difference between such assumptions and the actual characteristics and performance of the Receivables, or actual prepayment experience, will affect the percentages of initial amounts outstanding over time and the weighted average life of each class of Notes.

------

**Percent of Initial Note Principal Amount at Various ABS Percentages** 

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Class A-1 Notes** | **Class A-1 Notes** | **Class A-1 Notes** | **Class A-1 Notes** | **Class A-2 Notes** | **Class A-2 Notes** | **Class A-2 Notes** | **Class A-2 Notes** |
| <br>**Distribution Date** | **0.50%** | **1.00%** | **1.50%** | **2.00%** | **0.50%** | **1.00%** | **1.50%** | **2.00%** |
|  Closing Date | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  October 2025 | 88% | 85% | 81% | 58% | 100% | 100% | 100% | 100% |
|  November 2025 | 76% | 70% | 63% | 40% | 100% | 100% | 100% | 100% |
|  December 2025 | 64% | 56% | 46% | 22% | 100% | 100% | 100% | 100% |
|  January 2026 | 52% | 42% | 29% | 5% | 100% | 100% | 100% | 100% |
|  February 2026 | 40% | 28% | 12% | 0% | 100% | 100% | 100% | 92% |
|  March 2026 | 29% | 14% | 0% | 0% | 100% | 100% | 97% | 81% |
|  April 2026 | 19% | 3% | 0% | 0% | 100% | 100% | 89% | 73% |
|  May 2026 | 11% | 0% | 0% | 0% | 100% | 96% | 81% | 65% |
|  June 2026 | 3% | 0% | 0% | 0% | 100% | 89% | 74% | 56% |
|  July 2026 | 0% | 0% | 0% | 0% | 97% | 83% | 67% | 48% |
|  August 2026 | 0% | 0% | 0% | 0% | 92% | 77% | 59% | 40% |
|  September 2026 | 0% | 0% | 0% | 0% | 87% | 71% | 52% | 33% |
|  October 2026 | 0% | 0% | 0% | 0% | 82% | 65% | 46% | 25% |
|  November 2026 | 0% | 0% | 0% | 0% | 78% | 60% | 39% | 17% |
|  December 2026 | 0% | 0% | 0% | 0% | 73% | 54% | 33% | 10% |
|  January 2027 | 0% | 0% | 0% | 0% | 68% | 48% | 26% | 3% |
|  February 2027 | 0% | 0% | 0% | 0% | 63% | 43% | 20% | 0% |
|  March 2027 | 0% | 0% | 0% | 0% | 58% | 37% | 14% | 0% |
|  April 2027 | 0% | 0% | 0% | 0% | 54% | 32% | 8% | 0% |
|  May 2027 | 0% | 0% | 0% | 0% | 49% | 27% | 3% | 0% |
|  June 2027 | 0% | 0% | 0% | 0% | 45% | 22% | 0% | 0% |
|  July 2027 | 0% | 0% | 0% | 0% | 41% | 17% | 0% | 0% |
|  August 2027 | 0% | 0% | 0% | 0% | 36% | 12% | 0% | 0% |
|  September 2027 | 0% | 0% | 0% | 0% | 32% | 7% | 0% | 0% |
|  October 2027 | 0% | 0% | 0% | 0% | 27% | 2% | 0% | 0% |
|  November 2027 | 0% | 0% | 0% | 0% | 23% | 0% | 0% | 0% |
|  December 2027 | 0% | 0% | 0% | 0% | 19% | 0% | 0% | 0% |
|  January 2028 | 0% | 0% | 0% | 0% | 14% | 0% | 0% | 0% |
|  February 2028 | 0% | 0% | 0% | 0% | 10% | 0% | 0% | 0% |
|  March 2028 | 0% | 0% | 0% | 0% | 6% | 0% | 0% | 0% |
|  April 2028 | 0% | 0% | 0% | 0% | 1% | 0% | 0% | 0% |
|  May 2028 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
|  Weighted Average Life (In Years) to Call | 0.38 | 0.31 | 0.25 | 0.16 | 1.69 | 1.34 | 1.07 | 0.84 |
|  Weighted Average Life (In Years) to Maturity | 0.38 | 0.31 | 0.25 | 0.16 | 1.69 | 1.34 | 1.07 | 0.84 |

---

------

**Percent of Initial Note Principal Amount at Various ABS Percentages** 

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Class A-3 Notes** | **Class A-3 Notes** | **Class A-3 Notes** | **Class A-3 Notes** | **Class B Notes** | **Class B Notes** | **Class B Notes** | **Class B Notes** |
| <br>**Distribution Date** | **0.50%** | **1.00%** | **1.50%** | **2.00%** | **0.50%** | **1.00%** | **1.50%** | **2.00%** |
|  Closing Date | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  October 2025 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  November 2025 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  December 2025 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  January 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  February 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  March 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  April 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  May 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  June 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  July 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  August 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  September 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  October 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  November 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  December 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  January 2027 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  February 2027 | 100% | 100% | 100% | 93% | 100% | 100% | 100% | 100% |
|  March 2027 | 100% | 100% | 100% | 82% | 100% | 100% | 100% | 100% |
|  April 2027 | 100% | 100% | 100% | 71% | 100% | 100% | 100% | 100% |
|  May 2027 | 100% | 100% | 100% | 59% | 100% | 100% | 100% | 100% |
|  June 2027 | 100% | 100% | 95% | 49% | 100% | 100% | 100% | 100% |
|  July 2027 | 100% | 100% | 85% | 38% | 100% | 100% | 100% | 100% |
|  August 2027 | 100% | 100% | 76% | 28% | 100% | 100% | 100% | 100% |
|  September 2027 | 100% | 100% | 67% | 18% | 100% | 100% | 100% | 100% |
|  October 2027 | 100% | 100% | 58% | 8% | 100% | 100% | 100% | 100% |
|  November 2027 | 100% | 96% | 49% | 0% | 100% | 100% | 100% | 95% |
|  December 2027 | 100% | 88% | 40% | 0% | 100% | 100% | 100% | 68% |
|  January 2028 | 100% | 80% | 32% | 0% | 100% | 100% | 100% | 42% |
|  February 2028 | 100% | 72% | 23% | 0% | 100% | 100% | 100% | 16% |
|  March 2028 | 100% | 64% | 15% | 0% | 100% | 100% | 100% | 0% |
|  April 2028 | 100% | 57% | 8% | 0% | 100% | 100% | 100% | 0% |
|  May 2028 | 95% | 49% | 0% | 0% | 100% | 100% | 100% | 0% |
|  June 2028 | 88% | 42% | 0% | 0% | 100% | 100% | 78% | 0% |
|  July 2028 | 81% | 35% | 0% | 0% | 100% | 100% | 57% | 0% |
|  August 2028 | 74% | 28% | 0% | 0% | 100% | 100% | 37% | 0% |
|  September 2028 | 66% | 21% | 0% | 0% | 100% | 100% | 17% | 0% |
|  October 2028 | 59% | 14% | 0% | 0% | 100% | 100% | 0% | 0% |
|  November 2028 | 52% | 7% | 0% | 0% | 100% | 100% | 0% | 0% |
|  December 2028 | 45% | \* | 0% | 0% | 100% | 100% | 0% | 0% |
|  January 2029 | 38% | 0% | 0% | 0% | 100% | 81% | 0% | 0% |
|  February 2029 | 30% | 0% | 0% | 0% | 100% | 62% | 0% | 0% |
|  March 2029 | 23% | 0% | 0% | 0% | 100% | 43% | 0% | 0% |
|  April 2029 | 16% | 0% | 0% | 0% | 100% | 25% | 0% | 0% |
|  May 2029 | 9% | 0% | 0% | 0% | 100% | 7% | 0% | 0% |
|  June 2029 | 2% | 0% | 0% | 0% | 100% | 0% | 0% | 0% |
|  July 2029 | 0% | 0% | 0% | 0% | 86% | 0% | 0% | 0% |
|  August 2029 | 0% | 0% | 0% | 0% | 66% | 0% | 0% | 0% |
|  September 2029 | 0% | 0% | 0% | 0% | 47% | 0% | 0% | 0% |
|  October 2029 | 0% | 0% | 0% | 0% | 27% | 0% | 0% | 0% |
|  November 2029 | 0% | 0% | 0% | 0% | 8% | 0% | 0% | 0% |
|  December 2029 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
|  Weighted Average Life (In Years) to Call | 3.21 | 2.68 | 2.18 | 1.76 | 4.00 | 3.49 | 2.88 | 2.33 |
|  Weighted Average Life (In Years) to Maturity | 3.21 | 2.68 | 2.18 | 1.76 | 4.00 | 3.49 | 2.88 | 2.33 |

---

\* Represents a value that is greater than zero but less than 0.5%. 

------

**Percent of Initial Note Principal Amount at Various ABS Percentages** 

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Class C Notes** | **Class C Notes** | **Class C Notes** | **Class C Notes** | **Class D Notes** | **Class D Notes** | **Class D Notes** | **Class D Notes** |
| <br>**Distribution Date** | **0.50%** | **1.00%** | **1.50%** | **2.00%** | **0.50%** | **1.00%** | **1.50%** | **2.00%** |
|  Closing Date | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  October 2025 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  November 2025 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  December 2025 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  January 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  February 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  March 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  April 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  May 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  June 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  July 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  August 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  September 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  October 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  November 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  December 2026 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  January 2027 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  February 2027 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  March 2027 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  April 2027 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  May 2027 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  June 2027 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  July 2027 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  August 2027 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  September 2027 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  October 2027 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  November 2027 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  December 2027 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  January 2028 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  February 2028 | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
|  March 2028 | 100% | 100% | 100% | 93% | 100% | 100% | 100% | 100% |
|  April 2028 | 100% | 100% | 100% | 73% | 100% | 100% | 100% | 100% |
|  May 2028 | 100% | 100% | 100% | 53% | 100% | 100% | 100% | 100% |
|  June 2028 | 100% | 100% | 100% | 35% | 100% | 100% | 100% | 100% |
|  July 2028 | 100% | 100% | 100% | 17% | 100% | 100% | 100% | 100% |
|  August 2028 | 100% | 100% | 100% | 0% | 100% | 100% | 100% | 0% |
|  September 2028 | 100% | 100% | 100% | 0% | 100% | 100% | 100% | 0% |
|  October 2028 | 100% | 100% | 98% | 0% | 100% | 100% | 100% | 0% |
|  November 2028 | 100% | 100% | 82% | 0% | 100% | 100% | 100% | 0% |
|  December 2028 | 100% | 100% | 67% | 0% | 100% | 100% | 100% | 0% |
|  January 2029 | 100% | 100% | 52% | 0% | 100% | 100% | 100% | 0% |
|  February 2029 | 100% | 100% | 38% | 0% | 100% | 100% | 100% | 0% |
|  March 2029 | 100% | 100% | 24% | 0% | 100% | 100% | 100% | 0% |
|  April 2029 | 100% | 100% | 11% | 0% | 100% | 100% | 100% | 0% |
|  May 2029 | 100% | 100% | 0% | 0% | 100% | 100% | 0% | 0% |
|  June 2029 | 100% | 92% | 0% | 0% | 100% | 100% | 0% | 0% |
|  July 2029 | 100% | 78% | 0% | 0% | 100% | 100% | 0% | 0% |
|  August 2029 | 100% | 64% | 0% | 0% | 100% | 100% | 0% | 0% |
|  September 2029 | 100% | 51% | 0% | 0% | 100% | 100% | 0% | 0% |
|  October 2029 | 100% | 38% | 0% | 0% | 100% | 100% | 0% | 0% |
|  November 2029 | 100% | 25% | 0% | 0% | 100% | 100% | 0% | 0% |
|  December 2029 | 90% | 12% | 0% | 0% | 100% | 100% | 0% | 0% |
|  January 2030 | 73% | 0% | 0% | 0% | 100% | 0% | 0% | 0% |
|  February 2030 | 57% | 0% | 0% | 0% | 100% | 0% | 0% | 0% |
|  March 2030 | 40% | 0% | 0% | 0% | 100% | 0% | 0% | 0% |
|  April 2030 | 23% | 0% | 0% | 0% | 100% | 0% | 0% | 0% |
|  May 2030 | 7% | 0% | 0% | 0% | 100% | 0% | 0% | 0% |
|  June 2030 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
|  Weighted Average Life (In Years) to Call | 4.47 | 4.02 | 3.37 | 2.70 | 4.73 | 4.31 | 3.64 | 2.89 |
|  Weighted Average Life (In Years) to Maturity | 4.47 | 4.02 | 3.37 | 2.70 | 5.09 | 4.75 | 4.07 | 3.21 |

---

------

**Percent of Initial Note Principal Amount at Various ABS Percentages** 

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Class E Notes** | **Class E Notes** | **Class E Notes** | **Class E Notes** |
| <br>**Distribution Date** | **0.50%** | **1.00%** | **1.50%** | **2.00%** |
|  Closing Date | 100% | 100% | 100% | 100% |
|  October 2025 | 100% | 100% | 100% | 100% |
|  November 2025 | 100% | 100% | 100% | 100% |
|  December 2025 | 100% | 100% | 100% | 100% |
|  January 2026 | 100% | 100% | 100% | 100% |
|  February 2026 | 100% | 100% | 100% | 100% |
|  March 2026 | 100% | 100% | 100% | 100% |
|  April 2026 | 100% | 100% | 100% | 100% |
|  May 2026 | 100% | 100% | 100% | 100% |
|  June 2026 | 100% | 100% | 100% | 100% |
|  July 2026 | 100% | 100% | 100% | 100% |
|  August 2026 | 100% | 100% | 100% | 100% |
|  September 2026 | 100% | 100% | 100% | 100% |
|  October 2026 | 100% | 100% | 100% | 100% |
|  November 2026 | 100% | 100% | 100% | 100% |
|  December 2026 | 100% | 100% | 100% | 100% |
|  January 2027 | 100% | 100% | 100% | 100% |
|  February 2027 | 100% | 100% | 100% | 100% |
|  March 2027 | 100% | 100% | 100% | 100% |
|  April 2027 | 100% | 100% | 100% | 100% |
|  May 2027 | 100% | 100% | 100% | 100% |
|  June 2027 | 100% | 100% | 100% | 100% |
|  July 2027 | 100% | 100% | 100% | 100% |
|  August 2027 | 100% | 100% | 100% | 100% |
|  September 2027 | 100% | 100% | 100% | 100% |
|  October 2027 | 100% | 100% | 100% | 100% |
|  November 2027 | 100% | 100% | 100% | 100% |
|  December 2027 | 100% | 100% | 100% | 100% |
|  January 2028 | 100% | 100% | 100% | 100% |
|  February 2028 | 100% | 100% | 100% | 100% |
|  March 2028 | 100% | 100% | 100% | 100% |
|  April 2028 | 100% | 100% | 100% | 100% |
|  May 2028 | 100% | 100% | 100% | 100% |
|  June 2028 | 100% | 100% | 100% | 100% |
|  July 2028 | 100% | 100% | 100% | 100% |
|  August 2028 | 100% | 100% | 100% | 0% |
|  September 2028 | 100% | 100% | 100% | 0% |
|  October 2028 | 100% | 100% | 100% | 0% |
|  November 2028 | 100% | 100% | 100% | 0% |
|  December 2028 | 100% | 100% | 100% | 0% |
|  January 2029 | 100% | 100% | 100% | 0% |
|  February 2029 | 100% | 100% | 100% | 0% |
|  March 2029 | 100% | 100% | 100% | 0% |
|  April 2029 | 100% | 100% | 100% | 0% |
|  May 2029 | 100% | 100% | 0% | 0% |
|  June 2029 | 100% | 100% | 0% | 0% |
|  July 2029 | 100% | 100% | 0% | 0% |
|  August 2029 | 100% | 100% | 0% | 0% |
|  September 2029 | 100% | 100% | 0% | 0% |
|  October 2029 | 100% | 100% | 0% | 0% |
|  November 2029 | 100% | 100% | 0% | 0% |
|  December 2029 | 100% | 100% | 0% | 0% |
|  January 2030 | 100% | 0% | 0% | 0% |
|  February 2030 | 100% | 0% | 0% | 0% |
|  March 2030 | 100% | 0% | 0% | 0% |
|  April 2030 | 100% | 0% | 0% | 0% |
|  May 2030 | 100% | 0% | 0% | 0% |
|  June 2030 | 0% | 0% | 0% | 0% |
|  Weighted Average Life (In Years) to Call | 4.73 | 4.31 | 3.64 | 2.89 |
|  Weighted Average Life (In Years) to Maturity | 5.47 | 5.30 | 4.63 | 3.56 |

---

------

The foregoing ABS Tables have been prepared based on the assumptions described above (including the assumptions regarding the characteristics and performance of the Receivables, which will differ from the actual characteristics and performance thereof) and should be read in conjunction therewith. The weighted average life of a class of Notes is determined by multiplying the amount of each principal payment on the class of Notes by the number of years from the date of the issuance of the class of Notes to the related Distribution Date, adding the results and dividing the sum by the initial principal amount of the class of Notes.

**DESCRIPTION OF THE NOTES** 

**General** 

The Issuing Entity will issue the Notes under the Indenture. A form of the Indenture has been filed as an exhibit to the registration statement that includes this prospectus, but the form of the Indenture does not describe the specific terms of the Notes. A copy of the final form of the Indenture will be filed with the SEC no later than the date of the filing of the final prospectus. We summarize below the material terms of the Notes. See "*The Indenture*" in this prospectus for more information about the terms and provisions of the Indenture.

**Payments of Interest** 

Interest on the principal amounts of the Notes will accrue at the respective per annum interest rates for the various classes of Notes and will be payable on each Distribution Date to the Noteholders of record as of the related Record Date.

The Notes will bear interest at the respective Interest Rates set forth on the cover page of this prospectus.

*Calculation of Interest.* Interest will accrue and will be calculated on the Notes as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Actual/360*. Interest on the Class A-1 Notes will accrue from and including the prior Distribution
Date (or, in the case of the first Distribution Date, from and including the Closing Date) to but excluding the current Distribution Date. The interest payable on the Class A-1 Notes on each Distribution Date will equal the product of:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the principal amount of the Class A-1 Notes as of the preceding Distribution Date (or, in the case of the
first Distribution Date, as of the Closing Date), after giving effect to all principal payments made with respect to the Class A-1 Notes on that preceding Distribution Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Interest Rate applicable to the Class A-1 Notes; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the actual number of days elapsed during the period from and including the preceding Distribution Date (or, in
the case of the first Distribution Date, from and including the Closing Date) to but excluding the current Distribution Date divided by 360.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *30/360.* Interest on the notes other than the Class A-1 Notes will accrue from and including the 15th
day of the prior calendar month (or, in the case of the first Distribution Date, from and including the Closing Date) to but excluding the 15th day of the current month (assuming each month has 30 days). The interest payable on the notes other than
the Class A-1 Notes on each Distribution Date will equal the product of:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the principal amount of that class of notes as of the preceding Distribution Date (or, in the case of the first
Distribution Date, as of the Closing Date), after giving effect to all principal payments made with respect to that class of Notes on that preceding Distribution Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Interest Rate applicable to that class of notes; and

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• 30 (or, in the case of the first Distribution Date, assuming a Closing Date of September, 2025, 21) divided by
360. *Unpaid Interest Accrues*. Interest accrued as of any Distribution Date on a class of Notes but not paid on such Distribution Date will be due on the next Distribution Date, together with interest on such amount at the Interest Rate applicable to that class (to the extent lawful). 

*Priority of Interest Payments.* The Issuing Entity will pay interest on the Notes on each Distribution Date with Available Funds in accordance with the priority set forth under "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*" or "*Application of Available Funds – Priority of Distributions (Post Acceleration)"* in this prospectus, as applicable. Interest payments to holders of the Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes will have the same priority, prior to an Event of Default and acceleration of the Notes. If amounts available to make interest payments on a class of Class A Notes are less than the full amount of interest payable on that class of Notes on a Distribution Date, the related Noteholders will receive their ratable share of that amount, based on the aggregate amount of interest due on that date on each class of Class A Notes. Interest payments to the holders of the Class B Notes will be made only after the interest accrued on each class of Class A Notes and, prior to an Event of Default and acceleration of the Notes, the Priority Principal Distributable Amount, if any, have been paid in full. Interest payments to the holders of the Class C Notes will be made only after the interest accrued on each class of Class A Notes and the Class B Notes and, prior to an Event of Default and acceleration of the Notes, the Priority Principal Distributable Amount and the Secondary Principal Distributable Amount, if any, have been paid in full. Interest payments to the holders of the Class D Notes will be made only after the interest accrued on each class of Class A Notes, the Class B Notes and the Class C Notes and, prior to an Event of Default and acceleration of the Notes, the Priority Principal Distributable Amount, the Secondary Principal Distributable Amount and the Tertiary Principal Distributable Amount, if any, have been paid in full. Interest payments to the holders of the Class E Notes will be made only after the interest accrued on each class of Class A Notes, the Class B Notes, the Class C Notes and the Class D Notes and, prior to an Event of Default and acceleration of the Notes, the Priority Principal Distributable Amount, the Secondary Principal Distributable Amount, the Tertiary Principal Distributable Amount and the Quaternary Principal Distribution Amount, if any, have been paid in full. Upon an Event of Default and acceleration of the Notes, the priority of payments will change. See "*Application of Available Funds – Priority of Distributions (Post-Acceleration)*" in this prospectus. 

An Event of Default will occur if the full amount of interest due on the Notes of the Controlling Class is not paid within five Business Days of the related Distribution Date. The failure to pay interest due on a class of Notes within five Business Days of the related Distribution Date will not be an Event of Default so long as any Notes with a higher alphabetical designation than that class of Notes remain outstanding. See "*The Indenture—Rights Upon Event of Default*" in this prospectus. 

**Payments of Principal** 

*Priority and Amount of Principal Payments*. On each Distribution Date, Noteholders will receive principal in an amount generally equal to the excess, if any, of: 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the sum of the aggregate unpaid principal amount of the Notes as of the close of business on the preceding
Distribution Date (or, in the case of the first Distribution Date, as of the Closing Date), after giving effect to all payments made on that preceding Distribution Date, and the Overcollateralization Target Amount for the current Distribution Date;
over

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Pool Balance as of the last day of the related Collection Period.

On each Distribution Date, all Available Funds allocated to payments of principal on the Notes as described in "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*" in this prospectus will be aggregated and will be paid out of the Note Payment Account in the following amounts and order of priority: 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) to the Class A-1 Notes until they have been paid in full;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) to the Class A-2 Notes until they have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(3) to the Class A-3 Notes until they have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(4) to the Class B Notes until they have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(5) to the Class C Notes until they have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(6) to the Class D Notes until they have been paid in full; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(7) to the Class E Notes until they have been paid in full.

In no event will the principal paid in respect of a class of Notes exceed the unpaid principal amount of that class of Notes.

If the Notes have been accelerated following the occurrence of an Event of Default, the Issuing Entity will pay the principal of the Notes as described under "*Application of Available Funds—Priority of Distributions (Post-Acceleration)*" in this prospectus. 

*Final Scheduled Distribution Dates*. The principal amount of any class of Notes, to the extent not previously paid, will be due on the Final Scheduled Distribution Date for that class. The respective Final Scheduled Distribution Dates for the Notes are set forth on the cover page of this prospectus. 

The date on which each class of Notes is paid in full is expected to be earlier than the Final Scheduled Distribution Date for that class and could be significantly earlier depending upon the rate at which the Principal Balances of the Receivables are paid.

See "Maturity and Prepayment Considerations" in this prospectus for a further discussion of Receivable prepayments.

**Credit Enhancement** 

The credit or cash flow enhancement for any class of Notes is intended to enhance the likelihood of receipt by the Noteholders of that class of the full amount of principal and interest due on the Notes and to decrease the likelihood that the Noteholders will experience losses. The credit or cash flow enhancement for a class of Notes may not provide protection against all risks of loss and does not guarantee repayment of the entire principal amount and interest due on the Notes. If losses occur which exceed the amount covered by any credit enhancement or which are not covered by any credit enhancement, Noteholders will bear their allocable share of deficiencies and experience losses. Forms of credit enhancement for the Notes will be subordination, overcollateralization, the Reserve Account and excess collections on the Receivables.

Subordination. On each Distribution Date, interest and principal payments on the Notes will be subordinated as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• no interest will be paid on the Class B Notes, the Class C Notes, the Class D Notes or the Class E Notes until
all interest due on the Class A Notes through the related Interest Period, including, to the extent lawful, interest on any overdue interest and, prior to an Event of Default and acceleration of the notes, the Priority Principal Distributable
Amount, if any, have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• no interest will be paid on the Class C Notes, the Class D Notes or the Class E Notes until all interest due on
the Class B Notes through the related Interest Period, including, to the extent lawful, interest on any overdue interest and, prior to an Event of Default and acceleration of the notes, the Priority Principal Distributable Amount and the Secondary
Principal Distributable Amount, if any, have been paid in full;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• no interest will be paid on the Class D Notes or the Class E Notes until all interest due on the Class C Notes
through the related Interest Period, including, to the extent lawful, interest on any overdue interest and, prior to an Event of Default and acceleration of the notes, the Priority Principal Distributable Amount, the Secondary Principal
Distributable Amount and the Tertiary Principal Distributable Amount, if any, have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• no interest will be paid on the Class E Notes until all interest due on the Class D Notes through the related
Interest Period, including, to the extent lawful, interest on any overdue interest and, prior to an Event of Default and acceleration of the notes, the Priority Principal Distributable Amount, the Secondary Principal Distributable Amount, the
Tertiary Principal Distributable Amount and the Quaternary Principal Distributable Amount if any, have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• no principal will be paid on the Class B Notes, the Class C Notes, the Class D Notes or the Class E Notes until
all principal of the Class A Notes on that Distribution Date has been paid in full, no principal will be paid on the Class C Notes, the Class D Notes or the Class E Notes until all principal of the Class B Notes on that Distribution Date has
been paid in full, no principal will be paid on the Class D Notes or the Class E Notes until all principal of the Class C Notes on that Distribution Date has been paid in full and no principal will be paid on the Class E Notes until all principal of
the Class D Notes on that Distribution Date has been paid in full.

The subordination of the Class B Notes, the Class C Notes, the Class D Notes and the Class E Notes is intended to decrease the risk of default by the Issuing Entity with respect to payments due to the more senior classes of Notes.

*Overcollateralization.* Overcollateralization represents the amount by which the Pool Balance exceeds the aggregate principal amount of the Notes. Overcollateralization will be available to absorb losses on the Receivables that are not otherwise covered by excess collections on or in respect of the Receivables, if any. The initial amount of overcollateralization will be an amount approximately equal to 2.50% of the Pool Balance as of the Cutoff Date. The application of funds as described in clause (14) of "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*" in this prospectus is designed to increase over time the amount of overcollateralization as of any Distribution Date at the Overcollateralization Target Amount. The Overcollateralization Target Amount will be an amount equal to the greater of (x) 8.50% of the Pool Balance as of the last day of the related Collection Period and (y) 0.50% of the Pool Balance as of the Cutoff Date. 

*Excess Collections.* Excess collections for any Distribution Date generally will be the amount paid by obligors in respect of interest on the Receivables during the related Collection Period that exceeds the sum of the Servicing Fee, any Unreimbursed Servicer Advances, any Unrelated Amounts, should the Indenture Trustee become the successor Servicer, indemnities or transition expenses below the $175,000 aggregate cap, any unpaid fees, expenses or indemnity amounts due to the Asset Representations Reviewer up to a $175,000 aggregate cap and the aggregate Interest Distributable Amount for each class of Notes. Any such excess collections will be applied on each Distribution Date as an additional source of available funds. 

*Reserve Account.* The Servicer will establish or cause to be established and maintain with the Indenture Trustee the Reserve Account into which certain excess collections on the Receivables will be deposited and from which amounts may be withdrawn to pay the monthly Servicing Fees, any unpaid indemnity amounts and unpaid transition expenses due to the Indenture Trustee should it become successor Servicer up to a $175,000 aggregate cap, any unpaid fees, expenses or indemnity amounts due to the Asset Representations Reviewer up to a $175,000 aggregate cap and any Unreimbursed Servicer Advances to the Servicer and to make required payments on the Notes. 

The Seller will deposit the Reserve Account Initial Deposit in the Reserve Account on the Closing Date. On each Distribution Date, the Indenture Trustee will deposit in the Reserve Account, from amounts collected on or in respect of the Receivables during the related Collection Period and not used on that Distribution Date to pay Required Payment Amounts, the amount, if any, by which the Required Reserve Account Amount for that Distribution Date exceeds the amount on deposit in the Reserve Account on that Distribution Date, after giving

------

effect to all required withdrawals from the Reserve Account on that Distribution Date. The amounts on deposit in the Reserve Account will be invested by the Servicer in Permitted Investments. The Reserve Account must be maintained as an Eligible Deposit Account.

On each Determination Date, the Servicer will determine the Reserve Account Draw Amount, if any, for the following Distribution Date. If the Reserve Account Draw Amount for any Distribution Date is greater than zero, the Indenture Trustee will withdraw that amount from the Reserve Account and transfer the amount withdrawn to the Collection Account and apply that amount as described in "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*" in this prospectus. If the amount required to be withdrawn from the Reserve Account to cover shortfalls in available funds on deposit in the Collection Account exceeds the amount on deposit in the Reserve Account, a temporary shortfall in the amounts distributed to the Noteholders could result. In addition, depletion of the Reserve Account ultimately could result in losses on your Notes. 

If the amount on deposit in the Reserve Account on any Distribution Date exceeds the Required Reserve Account Amount for that Distribution Date, after giving effect to all required deposits to and withdrawals from the Reserve Account on that Distribution Date, that excess first, will be applied to fund any deficiency in the Regular Principal Distributable Amount on that Distribution Date, second, will be applied to fund any deficiency in the amounts described in clause (15) of "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*" in this prospectus and, third, will be paid to the Certificateholders. After the payment in full of all accrued and unpaid interest on the Notes and the principal amount of the Notes, any funds remaining on deposit in the Reserve Account will be paid to the Certificateholders. 

**Optional Purchase of the Receivables and Redemption of the Notes** 

In order to avoid excessive administrative expense, the Servicer will be permitted, at its option, to purchase all remaining Receivables and any other property of the Issuing Entity and the Grantor Trust other than the Trust Accounts on any Distribution Date if the Pool Balance as of the close of business on the last day of the related Collection Period was 10% or less of the Pool Balance as of the Cutoff Date. Upon such a purchase, the purchase price will be used to redeem the Notes.

See "*The Receivables Contribution Agreement—Optional Purchase of Receivables*" in this prospectus for a further discussion of this option. 

**Controlling Class** 

So long as any Class A Notes are outstanding, the Class A Notes will be the Controlling Class. As a result, holders of the Class A Notes generally will vote together as a single class under the Indenture. Upon payment in full of the Class A Notes, the Class B Notes will be the Controlling Class. Upon payment in full of the Class B Notes, the Class C Notes will be the Controlling Class. Upon payment in full of the Class C Notes, the Class D Notes will be the Controlling Class. Upon payment in full of the Class D Notes, the Class E Notes will be the Controlling Class.

**Note Registration** 

The Notes will be available for purchase in denominations of $5,000 and integral multiples of $1,000 thereafter. The Notes will be available only in book-entry form except in the limited circumstances described below. All Notes will be held in book-entry form by DTC, in the name of Cede & Co., as nominee of DTC. Investors' interests in the Notes will be represented through financial institutions acting on their behalf as direct and indirect participants in DTC. Investors may hold their Notes through DTC or Clearstream Banking Luxembourg S.A., which will hold positions on behalf of their customers or participants through their respective depositories, which in turn will hold such positions in accounts as DTC participants. The Notes will be traded as home market instruments in both the U.S. domestic and European markets. Initial settlement and all secondary trades will settle in same-day funds. The DTC rules applicable to its participants are on file with the SEC. More information about DTC can be found at <u>www.dtcc.com.</u>

------

Investors electing to hold their Notes through DTC will follow the settlement practices applicable to U.S. corporate debt obligations. Investors electing to hold global Notes through Clearstream accounts will follow the settlement procedures applicable to conventional eurobonds, except that there will be no temporary global notes and no "lock-up" or restricted period.

Actions of Noteholders under the Indenture will be taken by DTC upon instructions from its participants and all payments, notices, reports and statements to be delivered to Noteholders will be delivered to DTC or its nominee as the registered holder of the book-entry Notes for distribution to holders of book-entry Notes in accordance with DTC's procedures.

Investors should review the procedures of DTC and Clearstream for clearing, settlement and withholding tax procedures applicable to their purchase of the Notes.

*Definitive Notes Only in Limited Circumstances.* With respect to any Notes issued in book-entry form, such Notes will be issued in fully registered, certificated form to Noteholders or their respective nominees, rather than to DTC or its nominee, only if: 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Administrator or the Servicer notifies the Indenture Trustee in writing that DTC is no longer willing or able
to discharge properly its responsibilities as Depository with respect to the Notes and the Administrator or the Indenture Trustee, as the case may be, is unable to locate a qualified successor; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• after the occurrence of an Event of Default or an Event of Servicing Termination, Noteholders representing not
less than 51% of the Outstanding principal amount of the Notes advise DTC and the Indenture Trustee in writing that the continuation of a book-entry system through DTC, or a successor thereto, with respect to the Notes is no longer in the best
interest of the Noteholders.

Upon the occurrence of any event described in the immediately preceding paragraph, DTC will notify all applicable Noteholders through participants of the availability of Definitive Notes. Upon surrender by DTC of the Definitive Notes representing the corresponding Notes and receipt of instructions for re-registration, the Indenture Trustee will reissue the Notes as Definitive Notes to the Noteholders.

Distributions of principal of, and interest on, the Definitive Notes will thereafter be made by the Indenture Trustee in accordance with the procedures set forth in the Indenture directly to holders of Definitive Notes in whose names the Definitive Notes were registered at the close of business on the Record Date for such Notes. The distributions will be made by check mailed to the address of the Noteholder as it appears on the register maintained by the Indenture Trustee or by wire transfer to the account designated in writing to the Indenture Trustee by the Noteholder at least five Business Days prior to the related Record Date. The final payment on any Definitive Note, however, will be made only upon presentation and surrender of the Definitive Note at the office or agency specified in the notice of final distribution to the applicable Noteholders.

Definitive Notes will be transferable and exchangeable at the offices of the Indenture Trustee or of a registrar named in a notice delivered to holders of Definitive Notes. No service charge will be imposed for any registration of transfer or exchange, but the Indenture Trustee may require payment of a sum sufficient to cover any tax or other governmental charge imposed in connection therewith.

**Bankruptcy Limitation** 

The Indenture Trustee and each Noteholder, by accepting the related Notes or a beneficial interest therein, will covenant that they will not at any time institute against the Seller, the Issuing Entity or the Grantor Trust any bankruptcy, reorganization or other proceeding under any federal or state bankruptcy or similar law.

------

**APPLICATION OF AVAILABLE FUNDS** 

**Sources of Available Funds** 

The funds available to the Issuing Entity to make payments on the Notes on each Distribution Date will come from the following sources:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• collections received on or with respect to the Receivables during the related Collection Period;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• net recoveries received during the related Collection Period on Receivables that were charged off as losses in
prior months;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Simple Interest Advances made by the Servicer for the related Collection Period;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• investment earnings on funds on deposit in the Collection Account in respect of the related Collection Period;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• proceeds of repurchases of Receivables by the Seller or purchases of Receivables by the Servicer because of
certain breaches of representations or covenants; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• funds, if any, withdrawn from the Reserve Account for that Distribution Date.

**Priority of Distributions (Pre-Acceleration)** 

On each Distribution Date, unless an Event of Default has occurred under the Indenture which has resulted in an acceleration of the Notes, the Indenture Trustee will apply the Available Funds for that Distribution Date in the following amounts and order of priority:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) to the Servicer or any successor Servicer, as applicable, the Servicing Fee for the related Collection Period
plus any overdue Servicing Fees for prior Collection Periods plus any Unreimbursed Servicer Advances and any Unrelated Amounts for the related Collection Period;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) pro rata (a) if the Indenture Trustee has replaced CarMax Business Services as Servicer, any unpaid
indemnity amounts due to the Indenture Trustee as successor Servicer, including in its role as successor Administrator, plus any unpaid transition expenses due in respect of the transfer of servicing to the Indenture Trustee; provided, however, that
the aggregate amount of such indemnity amounts and transition expenses paid pursuant to this clause (2)(a) shall not exceed $175,000; and (b) to the Asset Representations Reviewer, any unpaid fees and expenses for the related Collection
Period plus any overdue fees and expenses for prior Collection Periods plus any unpaid indemnity amounts due to the Asset Representations Reviewer; provided, however, that the aggregate amount of such fees, expenses and indemnity amounts paid
pursuant to this clause (2)(b) shall not exceed $175,000 per year;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(3) to the Note Payment Account for the benefit of the holders of the Class A Notes, the Interest
Distributable Amount for each class of Class A Notes for that Distribution Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(4) to the Note Payment Account for the benefit of the holders of the Notes for distribution as a payment of
principal and in the priority set forth under "*Description of the Notes—Payments of Principal*" in this prospectus, the Priority Principal Distributable Amount for that Distribution Date, if any;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(5) to the Note Payment Account for the benefit of the holders of the Class B Notes, the Interest Distributable
Amount for the Class B Notes for that Distribution Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(6) to the Note Payment Account for the benefit of the holders of the Notes for distribution as a payment of
principal and in the priority set forth under "*Description of the Notes—Payments of Principal*" in this prospectus, the Secondary Principal Distributable Amount for that Distribution Date, if any;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(7) to the Note Payment Account for the benefit of the holders of the Class C Notes, the Interest Distributable
Amount for the Class C Notes for that Distribution Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(8) to the Note Payment Account for the benefit of the holders of the Notes for distribution as a payment of
principal and in the priority set forth under "*Description of the Notes—Payments of Principal*" in this prospectus, the Tertiary Principal Distributable Amount for that Distribution Date, if any;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(9) to the Note Payment Account for the benefit of the holders of the Class D Notes, the Interest Distributable
Amount for the Class D Notes for that Distribution Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(10) to the Note Payment Account for the benefit of the holders of the Notes for distribution as a payment of
principal and in the priority set forth under "*Description of the Notes—Payments of Principal*" in this prospectus, the Quaternary Principal Distributable Amount for that Distribution Date, if any;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(11) to the Note Payment Account for the benefit of the holders of the Class E Notes, the Interest Distributable
Amount for the Class E Notes for that Distribution Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(12) to the Note Payment Account for the benefit of the holders of the Notes for distribution as a payment of
principal and in the priority set forth under "*Description of the Notes—Payments of Principa* l" in this prospectus, the Quinary Principal Distributable Amount for that Distribution Date, if any;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(13) to the Reserve Account, the excess, if any, of the Required Reserve Account Amount for that Distribution Date
over the amount then on deposit in the Reserve Account, after giving effect to all required withdrawals from the Reserve Account on that Distribution Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(14) to the Note Payment Account for the benefit of the holders of the Notes for distribution as a payment of
principal and in the priority set forth under "*Description of the Notes—Payments of Principal*" in this prospectus, the Regular Principal Distributable Amount for that Distribution Date, if any;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(15) pro rata (a) if Indenture Trustee or any other successor Servicer has replaced CarMax Business Services as
Servicer, to the Indenture Trustee or other successor Servicer, as applicable, any unpaid transition expenses due in respect of the transfer of servicing to the Indenture Trustee that are in excess of the related cap described under clause
(2)(a) above plus any unpaid transition expenses due in respect of the transfer of servicing to any other successor Servicer plus any Additional Servicing Fees for the related Collection Period and any unpaid Additional Servicing Fees from
prior Collection Periods, (b) to the Indenture Trustee, any unpaid indemnity amounts due to the Indenture Trustee should it become successor Servicer, including in its role as successor Administrator, that are in excess of the related cap
described under clause (2)(a) above, (c) to the Asset Representations Reviewer, any unpaid fees, expenses and indemnity amounts due to the Asset Representations Reviewer that are in excess of the related cap described under clause
(2)(b) above, and (d) to the Indenture Trustee, any unpaid fees, expenses and indemnity amounts due to the Indenture Trustee; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(16) to the Certificate Payment Account for distribution to the Certificateholders, pro rata based on the Percentage
Interest of each Certificateholder, any amounts remaining after the above distributions.

In addition, if the aggregate amount on deposit in the Collection Account and the Reserve Account on any Distribution Date equals or exceeds the aggregate principal amount of the Notes, accrued and unpaid interest thereon, all amounts due to the Servicer, all amounts due to the Indenture Trustee should it become successor Servicer and the Asset Representations Reviewer, all such amounts will be applied up to the amount necessary to retire the Notes and pay such amounts due.

------

**APPLICATION OF FUNDS** 

**(Pre-Acceleration)** 

The following diagram shows how Available Collections and, if necessary, funds withdrawn from the Reserve Account will be applied prior to an acceleration of the Notes.

![LOGO](g25239g0918112821532.jpg)

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) In general, amounts will be withdrawn from the Reserve Account and included in the Available Funds for any Distribution Date to the extent that Available Collections for that Distribution Date are not sufficient to pay current and overdue Servicing Fees, Unreimbursed Servicer Advances, should the Indenture Trustee become successor Servicer, transition expenses and indemnity amounts up to a $175,000 aggregate cap, any unpaid fees and expenses owed to the Asset Representations Reviewer and indemnity amounts up to a $175,000 aggregate cap, current and overdue interest on the Class A Notes, the Class B Notes, the Class C Notes, the Class D Notes and the Class E Notes, the Priority Principal Distributable Amount, the Secondary Principal Distributable Amount, the Tertiary Principal Distributable Amount, the Quaternary Principal Distributable Amount and the Quinary Principal Distribution Amount, in each case for that Distribution Date.

**Priority of Distributions (Post-Acceleration)** 

If the Notes have been accelerated following the occurrence of an Event of Default under the Indenture, the priority of distributions will change from the normal priority set forth under "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*." On each Distribution Date following acceleration of the Notes, the Indenture Trustee will apply the Available Funds and all amounts on deposit in the Reserve Account for that Distribution Date in the following amounts and order of priority: 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) to the Servicer or any successor Servicer, as applicable, the Servicing Fee for the related Collection Period
plus any overdue Servicing Fees for prior Collection Periods plus any Unreimbursed Servicer Advances and any Unrelated Amounts for the related Collection Period;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) pro rata, (a) if the Indenture Trustee has replaced CarMax Business Services as Servicer, any unpaid
indemnity amounts due to Indenture Trustee as successor Servicer plus, any unpaid transition expenses due in respect of the transfer of servicing to the Indenture Trustee without regard to the cap of $175,000 in the aggregate with respect to
indemnity amounts and transition expenses; (b) to the Indenture Trustee, all amounts due to the Indenture Trustee pursuant to the Indenture not previously paid by the Administrator, to the Owner Trustee, all amounts due to the Owner Trustee
pursuant to the Trust Agreement not previously paid by the Servicer, and to the Grantor Trust Trustee, all amounts due to the Grantor Trust Trustee pursuant to the Grantor Trust Agreement not previously paid by the Servicer; and (c) to the
Asset Representations Reviewer, all amounts due to the Asset Representations Reviewer without regard to the cap of $175,000 per year in the aggregate with respect to fees, expenses and indemnity amounts;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(3) pro rata to the Class A Noteholders, the Interest Distributable Amount for the Class A Notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(4) (a) if an Event of Default has occurred as a result of the first, second or fifth events set forth under
" *The Indenture—Events of Default*" in this prospectus, in the following order of priority:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class A-1 Noteholders, until the Class A-1 Notes have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class A-2 Noteholders and the Class A-3 Noteholders, pro rata, until all classes of the
Class A Notes have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class B Noteholders, the Interest Distributable Amount for the Class B Notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class B Noteholders, until the Class B Notes have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class C Noteholders, the Interest Distributable Amount for the Class C Notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class C Noteholders, until the Class C Notes have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class D Noteholders, the Interest Distributable Amount for the Class D Notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class D Noteholders, until the Class D Notes have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class E Noteholders, the Interest Distributable Amount for the Class E Notes; and

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class E Noteholders, until the Class E Notes have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) if an Event of Default has occurred as a result of any event set forth under "*The Indenture—Events of Default*" in this prospectus, other than those events described in clause (4)(a) above, in the following order of priority:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class B Noteholders, the Interest Distributable Amount for the Class B Notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class C Noteholders, the Interest Distributable Amount for the Class C Notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class D Noteholders, the Interest Distributable Amount for the Class D Notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class E Noteholders, the Interest Distributable Amount for the Class E Notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class A-1 Noteholders, until the Class A-1 Notes have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class A-2 Noteholders and the Class A-3 Noteholders, pro rata, until all classes of the
Class A Notes have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class B Noteholders, until the Class B Notes have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class C Noteholders, until the Class C Notes have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class D Noteholders, until the Class D Notes have been paid in full; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• to the Class E Noteholders, until the Class E Notes have been paid in full;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(5) if the Indenture Trustee or any other successor Servicer has replaced CarMax Business Services as Servicer, to
such successor Servicer, any Additional Servicing Fees for the related Collection Period and any unpaid Additional Servicing Fees for prior Collection Periods; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(6) to the Certificate Payment Account for distribution to the Certificateholders, pro rata based on the Percentage
Interest of each Certificateholder, any amounts remaining after the above distributions.

------

**APPLICATION OF FUNDS** 

**(Post-Acceleration)** 

The following diagram shows how Available Funds will be applied after an acceleration of the Notes.

![LOGO](g25239g82w27.jpg)

------

**TRANSACTION FEES AND EXPENSES** 

The following table sets forth information with respect to the fees payable to the Servicer, the Asset Representations Reviewer, the Indenture Trustee, the Owner Trustee and the Grantor Trust Trustee. On each Distribution Date, Available Funds will be applied to pay the Servicing Fee to the Servicer and, to the extent not paid by the Servicer or the Administrator, as applicable, any unpaid fees, expenses and indemnity amounts payable to the Asset Representations Reviewer and the Indenture Trustee, in each case, as described under "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*" and "*—Priority of Distributions (Post-Acceleration)*" in this prospectus. On each Distribution Date following the occurrence of an Event of Default under the Indenture which has resulted in an acceleration of the Notes, Available Funds will be applied to pay amounts due to the Owner Trustee and the Grantor Trust Trustee pursuant to the Trust Agreement and Grantor Trust Agreement, respectively, to the extent not previously paid by the Servicer, as described under "*Application of Available Funds—Priority of Distributions (Post-Acceleration)*" in this prospectus.

The formula for the Servicing Fee (which excludes any Additional Servicing Fee which may be agreed to by the Indenture Trustee and any successor Servicer should CarMax Business Services be removed as Servicer) and the fees payable to the Asset Representations Reviewer, the Indenture Trustee, the Owner Trustee and the Grantor Trust Trustee are listed in the table below and will not change during the term of this securitization transaction.

---

| | |
|:---|:---|
| **Fee** | **Amount** |
| Servicing Fee | 1/12 of 2.25% of the Pool Balance as of the first day of the related Collection Period (or as of the Cutoff Date in the case of the first Distribution Date) |
| Asset Representations Reviewer Annual Fee | To the extent not paid by the Servicer, $5,000 per year |
| Asset Representations Reviewer Review Fee | To the extent not paid by the Servicer, up to $200 per Receivable reviewed |
| Indenture Trustee Fee | To the extent not paid by the Administrator, $4,000 per year |
| Owner Trustee Fee | To the extent not paid by the Servicer, $4,000 per year |
| Grantor Trust Trustee Fee | To the extent not paid by the Servicer, $4,000 per year |

---

The Servicing Fee is paid to the Servicer for the servicing of the Receivables under the Sale and Servicing Agreement. The Servicer will be responsible for its own expenses under the Sale and Servicing Agreement, except that the Servicer may, at its option, deduct from collections the costs and expenses of the repossession and disposition of Financed Vehicles and external costs of collection on Defaulted Receivables. If a successor Servicer has replaced CarMax Business Services as Servicer, on each Distribution Date, Available Funds will also be applied to pay certain indemnity amounts and any transition expenses due in respect of the transfer of servicing to such successor Servicer as described under "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*" and "*—Priority of Distributions (Post-Acceleration)*" in this prospectus. The Asset Representations Reviewer fee is paid to the Asset Representations Reviewer for performance of the Asset Representations Reviewer's duties under the Asset Representations Review Agreement. The Asset Representations Reviewer's compensation will include its reasonable out of pocket expenses incurred under the Asset Representations Review Agreement and any indemnities owed to the Asset Representations Reviewer. The Indenture Trustee fee is paid to the Indenture Trustee for performance of the Indenture Trustee's duties under the Indenture. The Indenture Trustee's compensation will include its reasonable out of pocket expenses incurred under the Indenture and any indemnities owed to the Indenture Trustee. The Owner Trustee fee is paid to the Owner Trustee for performance of the Owner Trustee's duties under the Trust Agreement. The Owner Trustee's compensation will include its reasonable out of pocket expenses incurred under the Trust Agreement and any indemnities owed to the Owner Trustee. The Grantor Trust Trustee fee is paid to the Grantor Trust Trustee for performance of the Grantor Trust Trustee's duties under the Grantor Trust Agreement. The Grantor Trust Trustee's compensation will include its reasonable out of pocket expenses incurred under the Grantor Trust Agreement and any indemnities owed to the Grantor Trust Trustee. 

See "*The Sale and Servicing Agreement—Servicing Compensation and Expenses*" in this prospectus for more information regarding the Servicing Fee. See "*The Indenture—Duties of the Indenture Trustee*" in this prospectus for more information regarding the compensation and indemnification of the Indenture Trustee. 

------

**MONTHLY INVESTOR REPORTS** 

**Pool Factors** 

The Servicer will provide to you in each monthly investor report a factor which you can use to compute your portion of the principal amount outstanding on the Notes.

*Calculation of the Factor For Your Class of Notes*. The Servicer will compute a separate factor for each class of Notes. The factor for each class of Notes will be a seven-digit decimal which the Servicer will compute for each class of Notes, after giving effect to payments to be made on such Distribution Date, as a fraction of the initial outstanding principal amount of that class. 

*Your Portion of the Outstanding Amount of the Notes*. For each Note you own, your portion of that class of Notes will be the product of: 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the original denomination of your Note; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the factor relating to your class of Notes computed by the Servicer in the manner described above.

The factor for each class of Notes will initially be 1.0000000 and will decline as the Outstanding principal amount of that class is reduced. The Outstanding principal amount of each class of Notes will be reduced over time as a result of scheduled payments, prepayments, purchases of the Receivables by the Seller or the Servicer and liquidations of the Receivables.

**Contents of Monthly Investor Reports** 

On or before each Determination Date, the Servicer will prepare and deliver to the Indenture Trustee, with copies to the Seller, the Owner Trustee, the Rating Agencies and each Paying Agent, if applicable, a monthly investor report for the Indenture Trustee to make available to each beneficial owner of the Notes. Each monthly investor report will contain information about the payments to be made on the Notes on the following Distribution Date, the performance of the Receivables during the preceding month and the status of any credit enhancement. For so long as the Issuing Entity is required to file reports under the Exchange Act, the Servicer will file each monthly investor report with the SEC on Form 10-D within 15 days after the related Distribution Date. These reports on Form 10-D can be viewed electronically at the SEC's website as described under "*Where You Can Find Additional Information*" in this prospectus. You may obtain copies of these reports free of charge by contacting CarMax Funding at the address set forth under "*Copies of the Documents*" in this prospectus. The Indenture Trustee will make available each month to investors the related monthly investor report via the Indenture Trustee's password-protected internet website. The Indenture Trustee's internet website will be located at http://www.wilmingtontrustconnect.com or at such other address as the Indenture Trustee shall notify the investors from time to time. For assistance with regard to this service, you can call the Indenture Trustee's corporate trust office at (866) 829-1928. 

Each monthly investor report will contain the following information for the related Distribution Date:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Pool Balance as of the close of business on the last day of the related Collection Period;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the aggregate amount of Available Collections;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the aggregate Purchase Amount of Receivables to be repurchased by the Seller or to be purchased by the Servicer;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the net losses with respect to the related Collection Period;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the number of Receivables that were outstanding as of the close of business on the last day of the related
Collection Period;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the aggregate Outstanding principal amount of each class of Notes and the pool factor with respect to each class
of Notes, in each case after giving effect to all payments to be made on such Distribution Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Overcollateralization Target Amount for such Distribution Date and the amount by which the Pool Balance as of
the last day of the related Collection Period will exceed the Note Balance after giving effect to all payments to be made on such Distribution Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Reserve Account Draw Amount, if any;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Servicing Fee for the related Collection Period and any unpaid Servicing Fees from prior Collection Periods;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Priority Principal Distributable Amount, the Secondary Principal Distributable Amount, the Tertiary Principal
Distributable Amount, the Quaternary Principal Distributable Amount, the Quinary Principal Distributable Amount, the Regular Principal Distributable Amount and the Interest Distributable Amount for each class of the Class A Notes, the Class B
Notes, the Class C Notes, the Class D Notes and, the Class E Notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the aggregate amount of excess collections;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the aggregate amount to be distributed as principal for each class of the Class A Notes, the Class B Notes,
the Class C Notes, the Class D Notes and the Class E Notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Reserve Account Amount after giving effect to all required deposits to and withdrawals from the Reserve
Account to be made on such Distribution Date; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the number and aggregate Principal Balance of Receivables that were 31-60 days, 61-90 days, 91-120 days or 121
days or more past due as of the last day of the related Collection Period in accordance with the Servicer's customary practices.

The Servicer, on behalf of the Issuing Entity, will file a Form 10-D for the Issuing Entity with the SEC within 15 days after each Distribution Date which will include the monthly investor report for that Distribution Date and the following information, if applicable:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• whether the Delinquency Trigger has been met or exceeded;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a summary of the findings and conclusions of any asset representations review conducted by the Asset
Representations Reviewer;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• information with respect to any resignation, removal, replacement or substitution or appointment of a new Asset
Representations Reviewer as required by Item 1121(d)(2) of Regulation AB;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• if applicable, a statement that the Servicer has received a communication request from a Noteholder interested in
communicating with other Noteholders regarding the possible exercise of rights under the transaction documents, the name and contact information for the requesting Noteholder and the date such request was received; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the nature and amount of any material change in the Seller's or an affiliate's interest in the Notes
or certificates from their purchase, sale or other disposition.

Within a reasonable period of time after the end of each calendar year during the term of Issuing Entity, the Indenture Trustee will make available to each person who at any time during such calendar year was a Noteholder and received any payment with respect to the Issuing Entity a statement containing certain information for the 

------

purposes of the Noteholder's preparation of federal and State income tax returns. See "*Material Federal Income Tax Consequences*" in this prospectus for more information about tax reporting. 

**Investor Communications** 

The Indenture will provide that any beneficial owner of Notes may require that the Servicer cause the Issuing Entity to include in its Form 10-D filing a request to communicate with other beneficial owners of Notes related to a possible exercise of the Noteholders' rights under the transaction documents. A beneficial owner of Notes should send its request to the Servicer at CMX_Corp_Fin_Dept@carmax.com. The beneficial owner of Notes must include in its request the method by which other beneficial owners of Notes should contact it.

The Servicer will cause the following information to be included in the Form 10-D related to the reporting Collection Period in which the request was received:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a statement that the Servicer has received a communication request from a beneficial owner of Notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the name of the beneficial owner of Notes making the request;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the date the request was received;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a statement that such beneficial owner of Notes is interested in communicating with other beneficial owners of
Notes about the possible exercise of rights under the transaction documents; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a description of the method other beneficial owners of Notes may use to contact the requesting beneficial owner
of Notes.

The Servicer will bear any costs associated with including the above information in the Form 10-D. The beneficial owners of Notes will pay any costs associated with communicating with other beneficial owners of Notes, and no other transaction party, including the Issuing Entity, will be responsible for such costs.

If Definitive Notes are issued and the requesting beneficial owner is the record holder of any Notes, no verification procedures will be required. If the requesting party is not the record holder of any Notes and is instead a beneficial owner of Notes, then the request must include (1) a written certification from such party that it is a beneficial owner of Notes and (2) an additional form of documentation to prove ownership, such as a trade confirmation, an account statement, a letter from a broker or dealer or other similar document.

------

**PRINCIPAL DOCUMENTS** 

In general, the operations of the Issuing Entity will be governed by the following documents:

---

| | |
|:---|:---|
| **Document (Parties)** | **Primary Purposes** |
| **Trust Agreement**<br> (Seller)<br> (Owner Trustee) | Creates the Issuing Entity as a Delaware statutory trust.<br> Establishes the terms of and provides for the issuance of the Certificates.<br> Establishes the rights of the Certificateholders.<br> Establishes the rights and duties of the Owner Trustee. |
| **Grantor Trust Agreement**<br> (Issuing Entity)<br> (Grantor Trust Trustee) | Creates the Grantor Trust as a Delaware statutory trust.<br> Establishes the terms of and provides for the issuance of the Grantor Trust Certificate.<br> Establishes the rights of the holder of the Grantor Trust Certificate.<br> Establishes the rights and duties of the Grantor Trust Trustee. |
| **Receivables Purchase Agreement**<br> (CarMax Business Services)<br> (Seller) | Transfers the Receivables from CarMax Business Services to the Seller.<br> Contains representations and warranties of CarMax Business Services concerning the Receivables.<br> Requires CarMax Business Services to repurchase Receivables as to which certain representations and warranties are breached. |
| **Sale and Servicing Agreement**<br> (Issuing Entity)<br> (Grantor Trust)<br> (Seller)<br> (Servicer) | Transfers the Receivables from the Seller to the Issuing Entity.<br> Contains representations and warranties of the Seller concerning the Receivables.<br> Requires the Seller to repurchase Receivables as to which certain representations and warranties are breached.<br> Appoints and establishes the rights and duties of the Servicer.<br> Requires the Servicer to purchase Receivables as to which certain servicing covenants are breached.<br> Provides for compensation of the Servicer. |
| **Receivables Contribution Agreement**<br> (Issuing Entity)<br> (Grantor Trust) | Transfers the Receivables from the Issuing Entity to the Grantor Trust. |
| **Indenture**<br> (Issuing Entity)<br> (Grantor Trust)<br> (Indenture Trustee) | Provides for the pledge of the Receivables (and other issuing entity property) by the Issuing Entity and the Grantor Trust to the Indenture Trustee.<br> Establishes the terms of the Notes and provides for the issuance of the Notes.<br> Directs how payments are to be made on the Notes.<br> Establishes the rights of the Noteholders.<br> Establishes the rights and duties of the Indenture Trustee. |
| **Asset Representations Review Agreement**<br> (Issuing Entity)<br> (Grantor Trust)<br> (Asset Representations Reviewer)<br> (Servicer) | Appoints and establishes the rights and duties of the Asset Representations Reviewer.<br> Establishes the procedures by which the Asset Representations Reviewer will conduct a review of Delinquent Receivables that are 60 days or more delinquent for their compliance with asset level representations and warranties provided by CarMax Business Services and the Seller.<br> Provides for compensation of the Asset Representations Reviewer. |

---

------

---

| | |
|:---|:---|
| **Administration Agreement**<br> (Issuing Entity)<br> (Grantor Trust)<br> (CarMax Business Services)<br> (Indenture Trustee) | Establishes the duties of the Administrator. |

---

**THE TRUST AGREEMENTS** 

**General** 

The Seller will form the Issuing Entity pursuant to the Trust Agreement. The Issuing Entity will, concurrently with the transfer of the Receivables to the Issuing Entity pursuant to the Sale and Servicing Agreement, issue the Certificates to the Seller pursuant to the Trust Agreement.

The Issuing Entity will form the Grantor Trust pursuant to the Grantor Trust Agreement (together with the Trust Agreement, the "**Trust Agreements**"). The Grantor Trust will, concurrently with the transfer of the Receivables to the Grantor Trust pursuant to the Receivables Contribution Agreement, issue the Grantor Trust Certificate to the Issuing Entity pursuant to the Grantor Trust Agreement.

A form of each Trust Agreement has been filed as an exhibit to the registration statement that includes this prospectus, but the forms of the Trust Agreements do not describe the specific terms of the transactions related to the Notes. A copy of the final form of each Trust Agreement will be filed with the SEC no later than the date of the filing of the final prospectus. This summary describes the material provisions of the Trust Agreements. This summary does not purport to be complete and is subject to, and is qualified in its entirety by reference to, all the provisions of the Trust Agreements.

**Amendment** 

The Trust Agreement may be amended from time to time by the Seller and the Owner Trustee, and the Grantor Trust Agreement may be amended from time to time by the Issuing Entity and the Grantor Trust Trustee, but without the consent of the Noteholders, Certificateholders, or Grantor Trust Certificateholders, as applicable, or any other person; provided, however, that (i) no such amendment may, as evidenced by an opinion of counsel to the Seller or the Issuing Entity, as applicable, delivered to the Indenture Trustee, Owner Trustee and Grantor Trust Trustee, as applicable, adversely affect in any material respect the interests of the Noteholders or (ii) the Rating Agency Condition must be satisfied with respect to such amendment. The Trust Agreements may also be amended from time to time by the parties thereto for the purpose of conforming the terms of the Trust Agreements to the description thereof in this prospectus.

The Trust Agreement may also be amended from time to time by the Seller and the Owner Trustee, and the Grantor Trust Agreement may also be amended from time to time by the Issuing Entity and the Grantor Trust Trustee, with the consent of the holders of Notes evidencing not less than 51% of the aggregate principal amount of the Notes or, if the Notes have been paid in full, the holders of Certificates evidencing not less than 51% of the aggregate Percentage Interests of the Certificates, and with prior written notice to each Rating Agency, for the purpose of adding any provisions to or changing in any manner or eliminating any of the provisions of such Trust Agreement or of modifying in any manner the rights of the Noteholders or Certificateholders; provided, however, that no such amendment may:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• increase or reduce in any manner the amount of, or accelerate or delay the timing of, or change the allocation or
priority of, collections of payments on or in respect of the Receivables or distributions that are required to be made for the benefit of the Noteholders or Certificateholders, or change the Interest Rate applicable to any class of Notes, without
the consent of all Noteholders and Certificateholders adversely affected by the amendment;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• reduce the percentage of the aggregate principal amount of the Notes or the percentage of the aggregate
Percentage Interests of the Certificates the consent of the holders of which is required for any amendment to such Trust Agreement without the consent of all Noteholders and Certificateholders adversely affected by the amendment; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• adversely affect the rating assigned by any Rating Agency to any class of Notes without the consent of holders of
Notes evidencing not less than 66 <sup><sup>2</sup>⁄<sub>3</sub>%</sup> of the aggregate principal amount of the Notes of such class.

Prior to the execution of any amendment to the Trust Agreement or the Grantor Trust Agreement, the Owner Trustee and the Grantor Trust Trustee shall be entitled to receive and shall be fully protected in relying upon an opinion of counsel or an officer's certificate stating that the execution of such amendment is authorized or permitted by the Trust Agreement or the Grantor Trust Agreement, as applicable, and all conditions precedent to such amendment in the Trust Agreement or the Grantor Trust Agreement, as applicable, have been satisfied. The Owner Trustee and the Grantor Trust Trustee may, but shall not be obligated to, enter into any such amendment which affects its own rights, duties or immunities under the Trust Agreement, the Grantor Trust Agreement or otherwise.

The Trust Agreements may only be amended if such amendment will not, as evidenced by an officer's certificate or opinion of counsel delivered to the Indenture Trustee, the Grantor Trust Trustee and the Owner Trustee, as applicable, materially and adversely affect the interests of the Certificateholders, or otherwise with the consent of the majority Certificateholders.

No amendment to the Trust Agreement or the Grantor Trust Agreement may adversely affect the grantor trust's status as a grantor trust for United States federal income tax purposes or cause the Issuing Entity or the Grantor Trust to be treated as an association (or publicly traded partnership) taxable as a corporation for United States federal income tax purposes or cause the Issuing Entity or the Grantor Trust to be engaged in the conduct of a trade or business within the United States for United States federal income tax purposes.

**Termination** 

The obligations of the Seller and the Owner Trustee under the Trust Agreement, and of the Issuing Entity and the Grantor Trust Trustee under the Grantor Trust Agreement, will terminate, and the Issuing Entity and the Grantor Trust will dissolve, upon the earlier of (i) the payment to the Servicer, the Noteholders and the Certificateholders of all amounts required to be paid to them under the Indenture, the Sale and Servicing Agreement and the Trust Agreement and (ii) the Distribution Date immediately following the month which contains the one year anniversary of the maturity or other liquidation of the last outstanding Receivable and the disposition of any amounts received upon liquidation of any remaining property in the Trust or Grantor Trust, as applicable.

**THE RECEIVABLES PURCHASE AGREEMENT** 

CarMax Business Services will sell the Receivables to the Seller under the terms of a Receivables Purchase Agreement between CarMax Business Services and the Seller. A form of the Receivables Purchase Agreement has been filed as an exhibit to the registration statement that includes this prospectus, but the form of the Receivables Purchase Agreement does not describe the specific terms of the transactions related to the Notes. A copy of the final form of the Receivables Purchase Agreement will be filed with the SEC no later than the date of the filing of the final prospectus. This summary describes the material provisions of the Receivables Purchase Agreement. This summary does not purport to be complete and is subject to, and is qualified in its entirety by reference to, all the provisions of the Receivables Purchase Agreement.

**Sale and Assignment of Receivables** 

CarMax Business Services will transfer and assign to the Seller, without recourse, under the Receivables Purchase Agreement its entire interest in the Receivables, including its security interests in the related Financed Vehicles. Each Receivable will be identified in a schedule appearing as an exhibit to the Receivables Purchase Agreement.

------

**Representations and Warranties Regarding the Receivables** 

CarMax Business Services will represent and warrant to the Seller in the Receivables Purchase Agreement, among other things, that at the date of the Receivables Purchase Agreement and date of issuance of the Notes:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Receivables have been originated by CarMax Auto or an affiliate of CarMax Auto in the United States in the
ordinary course of business in connection with the sale of a new or used motor vehicle to an obligor whose mailing address is located in one of the states of the United States or the District of Columbia;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Receivables comply in all material respects with all requirements of applicable federal, state and local
laws, and regulations thereunder;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Receivables represent the legal, valid and binding payment obligation in writing of the related obligor,
enforceable by the holder thereof in all material respects in accordance with its terms, except as enforceability may be limited by bankruptcy, insolvency, reorganization, liquidation or other similar laws affecting the enforcement of
creditors' rights generally, any state or federal consumer protection laws or regulations or by general principles of equity;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• immediately prior to the transfer of the Receivables by CarMax Business Services to the Seller, each Receivable
was secured by a valid, binding and enforceable first priority perfected security interest in favor of CarMax Business Services in the related Financed Vehicle, or all necessary and appropriate actions shall have been commenced that would result in
the valid perfection of a first priority security interest in favor of CarMax Business Services in the Financed Vehicle, which security interest has been validly assigned by CarMax Business Services to the Seller;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• there is no right of rescission, setoff, counterclaim or defense asserted or threatened with respect to any of
the Receivables as indicated in CarMax Business Services' computer files or in the related receivable file; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Receivables require the related obligor to have physical damage insurance covering the related Financed
Vehicle.

None of the Issuing Entity, the Grantor Trust, the Indenture Trustee, the Owner Trustee, the Grantor Trust Trustee, the Asset Representations Reviewer, the Administrator or the Servicer has any obligation to investigate the accuracy of the representations and warranties of CarMax Business Services or whether any Receivable may be an ineligible receivable.

The Seller will assign its rights under the Receivables Purchase Agreement to the Issuing Entity pursuant to the Sale and Servicing Agreement.

**Repurchase of Receivables** 

In general, if CarMax Business Services breaches a representation or warranty regarding a Receivable set forth in the Receivables Purchase Agreement and such breach shall not have been cured by the close of business on the last day of the Collection Period which includes the 60th day after the date on which CarMax Business Services becomes aware of, or receives written notice of, such breach (including by receipt of a review report from the Asset Representations Reviewer indicating that a test was failed for a Receivable), CarMax Business Services will investigate the Receivable to confirm the breach and determine if such breach materially and adversely affects the interest of the Seller, the Issuing Entity, the Grantor Trust or the Noteholders in any Receivable. Any such breach or failure will be deemed not to have a material and adverse effect if such breach or failure has not affected the ability of the Issuing Entity (or its assignee) to receive and retain payment in full on such Receivable. If CarMax Business Services determines such breach materially and adversely affects the interest of the Seller, the Issuing Entity, the Grantor Trust or the Noteholders in any Receivable and is not cured, CarMax Business Services will repurchase such Receivable from the Seller (or any subsequent assignee) on the Distribution Date immediately following such Collection Period at a price equal to the related Purchase Amount. The repurchase obligation constitutes the sole remedy available to the Seller (or any subsequent assignee) for any such uncured breach.

------

**Termination** 

The obligations of CarMax Business Services, except for its indemnity obligations, and the Seller under the Receivables Purchase Agreement will terminate upon the termination of the Issuing Entity as provided in the Trust Agreement.

**THE SALE AND SERVICING AGREEMENT** 

The Seller will sell the Receivables to the Issuing Entity and the Servicer will service the Receivables on behalf of the Issuing Entity and the Grantor Trust under the terms of the Sale and Servicing Agreement among the Issuing Entity, the Grantor Trust, the Seller and the Servicer. A form of the Sale and Servicing Agreement has been filed as an exhibit to the registration statement that includes this prospectus, but the form of the Sale and Servicing Agreement does not describe the specific terms of the transactions related to the Notes. A copy of the final form of the Sale and Servicing Agreement will be filed with the SEC no later than the date of the filing of the final prospectus. This summary describes the material provisions of the Sale and Servicing Agreement. This summary does not purport to be complete and is subject to, and is qualified in its entirety by reference to, all the provisions of the Sale and Servicing Agreement.

**Sale and Assignment of Receivables** 

The Seller will transfer and assign to the Issuing Entity, without recourse, under the Sale and Servicing Agreement, its entire interest in the Receivables transferred and assigned by CarMax Business Services to the Seller under the Receivables Purchase Agreement, including its security interests in the related Financed Vehicles. Each Receivable will be identified in a schedule appearing as an exhibit to the Sale and Servicing Agreement.

**Representations and Warranties Regarding the Receivables** 

The Seller will represent and warrant to the Issuing Entity in the Sale and Servicing Agreement, among other things, that at the date of issuance of the Notes:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Receivables have been originated by CarMax Auto or an affiliate of CarMax Auto in the United States in the
ordinary course of business in connection with the sale of a new or used motor vehicle to an obligor whose mailing address is located in one of the states of the United States or the District of Columbia;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Receivables comply in all material respects with all requirements of applicable federal, state and local
laws, and regulations thereunder;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Receivables represent the legal, valid and binding payment obligation in writing of the related obligor,
enforceable by the holder thereof in all material respects in accordance with its terms, except as enforceability may be limited by bankruptcy, insolvency, reorganization, liquidation or other similar laws affecting the enforcement of
creditors' rights generally, any state or federal consumer protection laws or regulations or by general principles of equity;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• immediately prior to the transfer of the Receivables by the Seller to the Issuing Entity, each Receivable was
secured by a valid, binding and enforceable first priority perfected security interest in favor of CarMax Business Services in the related Financed Vehicle, or all necessary and appropriate actions shall have been commenced that would result in the
valid perfection of a first priority security interest in favor of CarMax Business Services in the Financed Vehicle, which security interest has been validly assigned by CarMax Business Services to the Seller and by the Seller to the Issuing Entity;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• there is no right of rescission, setoff, counterclaim or defense asserted or threatened with respect to any of
the Receivables as indicated in CarMax Business Services' computer files or in the related receivable file; and

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Receivables require the related obligor to have physical damage insurance covering the related Financed
Vehicle.

None of the Indenture Trustee, the Owner Trustee, the Grantor Trust Trustee, the Asset Representations Reviewer or the Servicer has any obligation to investigate the accuracy of the representations and warranties of the Seller or whether any Receivable may be an ineligible receivable.

Pursuant to the Receivables Contribution Agreement, the Issuing Entity will assign its rights under the Sale and Servicing Agreement to the Grantor Trust.

Pursuant to the Indenture, the Grantor Trust will assign the foregoing representations and warranties and its rights under the Sale and Servicing Agreement to the Indenture Trustee for the benefit of the Noteholders.

The depositor will report any requests or demands to repurchase Receivables and related activity and status on Form ABS-15G.

**Repurchase of Receivables** 

In general, if the Seller breaches a representation or warranty regarding a Receivable set forth in the Sale and Servicing Agreement and such breach shall not have been cured by the close of business on the last day of the Collection Period which includes the 60th day after the date on which the Seller becomes aware of, or receives written notice of such breach (including by receipt of a review report from the Asset Representations Reviewer indicating that a test was failed for a Receivable), the Seller will investigate the Receivable to confirm the breach and determine if such breach materially and adversely affects the interest of the Issuing Entity, the Grantor Trust or the Noteholders in any Receivable. Any such breach or failure will be deemed not to have a material and adverse effect if such breach or failure has not affected the ability of the Issuing Entity (or its assignee) to receive and retain payment in full on such Receivable. Any written repurchase request must provide sufficient detail so as to allow CarMax Business Services or the Seller to reasonably investigate the alleged breach of the representations and warranties made by the Seller related to the Receivables. If the Seller determines such breach materially and adversely affects the interest of the Issuing Entity, the Grantor Trust or the Noteholders in a Receivable and is not cured, the Seller will repurchase such Receivable from the Issuing Entity (or its assignee) on the Distribution Date immediately following such Collection Period at a price equal to the related Purchase Amount. The repurchase obligation constitutes the sole remedy available to the Noteholders or the Indenture Trustee in respect of the Issuing Entity for any such uncured breach.

**Dispute Resolution Procedures** 

If a request is made for the repurchase of a Receivable due to a breach of a representation or warranty made about the Receivables, and the repurchase request is not resolved within 180 days after receipt by CarMax Business Services or the Seller of notice of the repurchase request, the requesting party will have the right to refer the matter, in its discretion, to either mediation (including non-binding arbitration) or binding third-party arbitration. This right applies to all repurchase requests made in accordance with the Receivables Purchase Agreement and the Sale and Servicing Agreement and is not limited to repurchase requests made in connection with a review pursuant to the asset representations review process described under "*The Asset Representations Review Agreement*." This right is not a mechanism for requesting repurchase or other relief from losses resulting from changes in the credit quality of the Receivables or other market conditions. Neither CarMax Business Services nor the Seller will repurchase a Receivable with respect to which the related breach of a representation or warranty did not materially adversely affect the interest of the Issuing Entity or the Noteholders in the Receivable. If a Receivable is paid off, satisfied or repurchased, no demands to repurchase are permitted, and there is no further right to mediation or arbitration regarding that Receivable. None of the representations and warranties related to the Receivables relate to the performance of the Receivables or to any credit losses that may occur as a result of a default by the related obligor on a Receivable. Furthermore, the dispute resolution procedures described below apply only to the specific Receivables that are related to the dispute.

------

The requesting party may choose either mediation (including non-binding arbitration) or third-party binding arbitration at its discretion. In each case, the process will be administrated by The American Arbitration Association (the "**ADR Facilitator**") pursuant to the ADR Facilitator's governing rules and procedures, as applicable, or any successor rules or procedures (the "**ADR Rules**"). The mediation or arbitration will take place in New York, New York. The Administrator will direct the Indenture Trustee to, and the Indenture Trustee will, notify the requesting party at the end of the 180-day period if a repurchase demand is unresolved. Within the applicable statute of limitations and within 30 days of the delivery of the notice indicating that a repurchase demand has not been resolved following the end of the 180-day period, the requesting party must initiate the proceedings according to the rules of the ADR Facilitator and provide notice (as defined by the ADR Rules) to CarMax Business Services and the Seller of its intent to pursue resolution through mediation or arbitration. The Seller must respond to the notice within 30 days and must submit to the method of dispute resolution requested.

If the requesting party chooses to refer the matter to mediation, the Seller and the requesting party will agree on a neutral mediator approved by the ADR Facilitator within 15 business days of notice service. If the parties cannot agree on a mediator, one will be appointed by the ADR Facilitator in accordance with the applicable ADR Rules. For a mediation, the proceeding will start within 15 days after the selection of the mediator and conclude within 30 days after the start of the mediation. The parties will mutually agree on the allocation of expenses incurred in connection with the mediation and, should the parties not agree on the allocation of expenses, the expenses will be determined in accordance with ADR Rules. If the parties fail to agree at the completion of the mediation, the requesting party may refer the repurchase request to binding arbitration or adjudicate the dispute in court.

If the requesting party chooses to refer the matter to binding arbitration, the matter will be referred to a panel of three arbitrators to be selected in accordance with the ADR Rules. The Seller will provide a notice of the commencement of any arbitration on the Form 10-D related to the monthly period in which the arbitration proceeding commences and will give other Noteholders and beneficial owners of Notes the right to participate in the arbitration proceeding. The arbitrator will have the authority to schedule, hear and determine any motions, including dispositive and discovery motions, according to New York law, and will do so at the motion of any party. Discovery will be completed within 30 days of appointment of the panel and will be limited for each party to two witness depositions not to exceed five hours, two interrogatories, one document request and one request for admissions. The panel, however, may grant additional discovery if good cause exists, there is an unavoidable delay or with the consent of all of the parties. Briefs will be limited to no more than ten pages each, and will be limited to initial statements of the case, discovery motions and a pre-hearing brief. The evidentiary hearing on the merits will commence no later than 60 days following the appointment of the panel and will proceed for no more than 10 consecutive business days, with equal time allotted to each side for the presentation of direct evidence and cross examination. In each case, the panel will have discretion to modify these timeframes if, based on the facts and circumstances of the particular dispute, good cause exists, there is an unavoidable delay or with the consent of all of the relevant parties. The panel will render its decision on the matter within 90 days of the selection of the panel. The panel will resolve the dispute according to the transaction documents, including choice-of-law provisions, and may not modify or change the transaction documents in any way or award remedies not consistent with the transaction documents. The panel will not be permitted to award punitive or special damages. The panel will also determine which party will be responsible for paying the dispute resolution fees, including attorneys' fees, incurred in this process. Judgment on the award will be entered in any court having jurisdiction. Once the panel makes a decision with respect to a Receivable, the panel's decision will be binding with respect to that Receivable, and such Receivable may not be the subject of any additional mediation or binding arbitration. By selecting binding arbitration, the requesting party will be giving up its right to adjudicate the dispute in court, including the right to a trial by jury.

In all cases, the proceedings of the mediation or binding arbitration, including the occurrence of such proceedings, the nature and amount of any relief sought or granted and the results of any discovery taken in the matter, will be kept strictly confidential by each of the parties to the dispute, except it can share the information with its attorneys, experts, accountants and other advisors, as reasonably required in connection with the mediation or arbitration, or as otherwise required by law. This obligation will not prevent a beneficial owner of Notes from communicating with other beneficial owners of Notes related to a possible exercise of the Noteholders' rights under the transaction documents as described under "*Monthly Investor Reports—Investor Communication*" in this prospectus, nor will CarMax Business Services or the Seller be prohibited from providing notice of the 

------

commencement of any arbitration on Form 10-D as described above. Neither CarMax Business Services nor the Seller will be required to produce personally identifiable customer information for purposes of any mediation or arbitration.

**Servicing the Receivables** 

To assure uniform quality in servicing the Receivables and to reduce administrative costs, the Issuing Entity and the Grantor Trust will designate the Servicer to service and administer the Receivables and, as custodian on behalf of the Issuing Entity and the Grantor Trust, to maintain possession of the installment sale contracts and any other documents relating to the Receivables. To reduce administrative costs, the tangible retail installment sale contracts and any other tangible documents relating to the Receivables will not be physically segregated from other similar documents that are in the Servicer's possession or otherwise stamped or marked to reflect the transfer to the Grantor Trust and the obligors under the Receivables will not be notified of the transfer. Although the indenture trustee will not rely on "control" (within the meaning of the UCC) over the electronic retail installment sale contracts as the legal basis for the perfection of its security interest in the electronic retail installment sale contracts that constitute chattel paper, CarMax Business Services, LLC, as servicer, will agree to not communicate the "authoritative copy" (as such term is used in the UCC) of any electronic retail installment sale contracts that constitute chattel paper to any person other than the depositor, the Issuing Entity, the Grantor Trust and the Indenture Trustee. However, UCC financing statements reflecting the transfer of the Receivables by the Seller to the Issuing Entity, and by the Issuing Entity to the Grantor Trust, will be filed and the Servicer's accounting records and computer systems will be marked to reflect such transfer. Because the Receivables will remain in the Servicer's possession and will not be stamped or otherwise marked to reflect the transfer to the Grantor Trust, the Grantor Trust's interest in the Receivables could be defeated if a subsequent purchaser were to obtain physical possession of the Receivables (or, in the case of a Receivable that is originated in electronic form, "control" of the related electronic contract under the UCC) without knowledge of such transfer. See "*Material Legal Issues Relating to the Receivables—Security Interests in the Financed Vehicles*" in this prospectus.

The Servicer will make reasonable efforts to collect all payments due with respect to the Receivables and will, consistent with the Sale and Servicing Agreement, follow such collection procedures as it follows with respect to comparable motor vehicle retail installment sale contracts that it services for itself or others. The Servicer may, in accordance with its customary servicing practices, grant Permitted Modifications. If the Servicer determines that a receivable qualifies as a Defaulted Receivable, the Servicer will follow its customary practices and procedures to realize upon the Receivable, including the repossession and disposition of the related Financed Vehicle at a public or private sale or the taking of any other action permitted by applicable law.

**Extensions and Modifications** 

The Servicer may, in accordance with its customary servicing practices, grant Permitted Modifications, but not any other extension, rebate, deferral, amendment, modification, temporary reductions in payments or adjustment with respect to any Receivable. If the Servicer (i) extends the date for final payment by the obligor of any Receivable beyond the last day of the Collection Period immediately prior to the Final Scheduled Distribution Date for the Class E Notes or (ii) reduces the APR or unpaid principal balance with respect to any Receivable, other than as required by applicable law (including, without limitation, by the Servicemembers Civil Relief Act) or court order or at the direction of a regulatory authority or in accordance with regulatory guidance, the Servicer will agree under the Sale and Servicing Agreement to purchase that Receivable for an amount equal to the Purchase Amount as of the last day of the Collection Period during which such extension or reduction occurs. The purchase obligation of the Servicer under the Sale and Servicing Agreement will constitute the sole remedy available to the Issuing Entity, the Grantor Trust, the Noteholders, the Indenture Trustee, the Certificateholders or the Owner Trustee for any extension of a payment schedule that causes a Receivable to remain outstanding after the Collection Period preceding the Final Scheduled Distribution Date for the Class E Notes. The ability of the Servicer to make modifications on the Receivables is not expected to have a material impact on the distributions on the Notes.

A "**Permitted Modification**" means an extension, deferral, alteration, amendment, modification, temporary reduction in payment or adjustment to the terms of, or with respect to, any Receivable with respect to which *at least one of the following conditions* has been satisfied:

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(i) any amendment, modification, alteration or adjustment, individually and collectively with any other amendment, modification, alteration or adjustment proposed to be made with respect to the Receivable, is ministerial in nature (including, without limitation, any change to the due date for monthly payments that is not classified by the Servicer as an extension);

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(ii) any amendment, modification, alteration or adjustment where (A) the Obligor is in payment default, the Receivable is a Severely Distressed Receivable or in the judgment of the Servicer, in accordance with the Servicer's customary servicing practices, it is reasonably foreseeable that the Obligor will default (it being understood that the Servicer may proactively contact any Obligor whom the Servicer believes may be at higher risk of a payment default under the related Receivable) and (B) the Servicer believes that such amendment, modification, alteration or adjustment is appropriate or necessary to preserve the value of the Receivable and to prevent the Receivable from going into default (or, where the Receivable is already in default, to prevent the Receivable from becoming further impaired);

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iii) any amendment, modification, alteration or adjustment, individually and collectively with any other amendment, modification, alteration or adjustment that (A) is required by law, or (B) (i) is in accordance with the Servicer's customary servicing practices and (ii) is intended by the Servicer to comply with or respond to a law, government regulation or government enforcement activity pertaining to the Receivables or classes of loans similar to the Receivables;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iv) in the case of any extension or deferral, (A) the Obligor's address is within a geographic area determined by the President of the United States or the Governor of the applicable state to warrant individual, or individual and public, assistance from the federal government under the Robert T. Stafford Disaster Relief and Emergency Assistance Act or similar state law, as the case may be, or (B) the Obligor is a United States federal or state government employee that is furloughed on account of a shutdown of such government occurring as a result of a lapse in annual appropriations; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(v) any other extension, deferral, amendment, modification, alteration, temporary reduction in payment, or adjustment is (A) in accordance with the Servicer's customary servicing practices and (B) the Servicer has delivered an opinion to the Issuing Entity to the effect that such extension, deferral, amendment, modification, alteration, temporary reduction in payment or adjustment, in and of itself, will not cause the Grantor Trust to be treated, for United States federal income tax purposes, as other than a grantor trust for United States federal income tax purposes.

**Accounts** 

The Servicer will establish or cause to be established and, prior to the payment in full of the Notes, maintain for the Issuing Entity with the Indenture Trustee, in the name of the Indenture Trustee on behalf of the Noteholders, the Collection Account, into which all payments made on or with respect to the Receivables will be deposited. Following payment in full of the Notes, the Collection Account shall be maintained in the name of the Issuing Entity and held in trust for the benefit of the Certificateholders. The Servicer will establish and maintain with the Indenture Trustee, the Note Payment Account in the name of the Indenture Trustee on behalf of the Noteholders, into which amounts released from the Collection Account and any other accounts of the Issuing Entity for payment to such Noteholders will be deposited and from which all payments to such Noteholders will be made. As described under "*Description of the Notes—Credit Enhancement—Reserve Account*" in this prospectus, the 

Servicer will establish and maintain with the Indenture Trustee in the name of the Indenture Trustee on behalf of the Noteholders, the Reserve Account, into which certain excess collections on the Receivables will be deposited and from which certain amounts may be withdrawn and paid as described in "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*" in this prospectus. 

All funds on deposit in the Collection Account and the Reserve Account will be invested by the bank or trust company then maintaining the accounts, as directed by the Servicer, in Permitted Investments as provided in the Sale and Servicing Agreement. Permitted Investments are generally limited to obligations or securities that mature on or before the Business Day preceding the Distribution Date following the Collection Period during which the investment is made or on or before the Business Day preceding the next Distribution Date in the case of funds on deposit in the Reserve Account. Thus, the amount of cash available in the Reserve Account at any time may be less

------

than the balance of the Reserve Account. If the amount required to be withdrawn from the Reserve Account to cover shortfalls in collections on the Receivables exceeds the amount of cash in the Reserve Account, a temporary shortfall in the amounts distributed to the Noteholders could result, which could, in turn, increase the average life of the Notes. All net investment earnings on funds on deposit in the Collection Account and the Reserve Account will be deposited in the Collection Account or distributed as provided in the Sale and Servicing Agreement.

The Trust Accounts will be maintained as Eligible Deposit Accounts, which satisfy certain requirements of the Rating Agencies.

On each Distribution Date, the Servicer will notify the Indenture Trustee to withdraw the Reserve Account Draw Amount, if any, from the Reserve Account and to deposit this amount into the Collection Account.

**Collections** 

The Servicer will deposit all amounts received on or in respect of the Receivables (other than Supplemental Servicing Fees) into the Collection Account within two Business Days after such receipt; provided, however, that the Servicer will not be required to deposit such amounts into the Collection Account until the Business Day preceding the Distribution Date following the Collection Period during which such amounts were received at any time that and for so long as:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• CarMax Business Services is the Servicer;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• no Event of Servicing Termination shall have occurred and be continuing; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• CarMax Business Services shall have the required short-term unsecured debt rating required by the hired rating
agencies.

All amounts received on or in respect of a Receivable during any Collection Period will be applied first to any outstanding Simple Interest Advances made by the Servicer with respect to such Receivable and then to the scheduled payment.

The Servicer will have the power, revocable by the Indenture Trustee or by the Issuing Entity with the consent of the Indenture Trustee, in each case at the written direction of the Holders of the Notes evidencing not less than 51% of the Note Balance of the Controlling Class, to instruct the Indenture Trustee to make withdrawals and payments from the Collection Account, the Note Payment Account, the Reserve Account and the Certificate Payment Account for the purpose of permitting the Servicer or the Owner Trustee to carry out its respective duties under the transaction documents or permitting the Indenture Trustee to carry out its duties under the Indenture.

**Advances** 

The Servicer, at its option, may make Simple Interest Advances on the Business Day preceding each Distribution Date to the extent that the Servicer determines that such advances will be recoverable from subsequent collections or recoveries on the Receivables. The Servicer will recover Simple Interest Advances from subsequent payments by or on behalf of the respective obligor or, upon the Servicer's determination that such advance is an Unreimbursed Servicer Advance, from any Available Funds as described in clause (1) under "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*" and "*—Priority of Distributions (Post-Acceleration)*" in this prospectus. No advances of principal will be made with respect to Simple Interest Receivables. The Servicer will deposit all Simple Interest Advances into the Collection Account on the Business Day preceding the Distribution Date following the Collection Period during which the related interest payment was due. No successor Servicer will be obligated to make any Simple Interest Advances, but if the Indenture Trustee is the successor Servicer, it will not make Simple Interest Advances.

------

**Servicing Compensation and Expenses** 

The Servicer will be entitled to receive the Servicing Fee on each Distribution Date. The Servicing Fee, together with any portion of the Servicing Fee that remains unpaid from the prior Distribution Date, will be payable on each Distribution Date. The Servicing Fee will be paid only to the extent of the funds deposited into the Collection Account with respect to the Collection Period relating to such Distribution Date, plus funds, if any, deposited into the Collection Account from the Reserve Account. The Servicer will also be entitled to receive the Supplemental Servicing Fees.

The Servicing Fee and any Supplemental Servicing Fees are intended to compensate the Servicer for performing the functions of a third party servicer of the Receivables as an agent for the Issuing Entity and the Grantor Trust, including collecting and posting all payments, responding to inquiries of obligors on the Receivables, investigating delinquencies, sending payment coupons to obligors, reporting federal income tax information to obligors, paying costs of collections and policing the collateral. The fees will also compensate the Servicer for administering the Receivables, including making Simple Interest Advances, accounting for collections, furnishing monthly and annual statements to the Owner Trustee, the Grantor Trust Trustee and Indenture Trustee with respect to distributions and generating federal income tax information for the Issuing Entity and the Grantor Trust. The fees, if any, also will reimburse the Servicer for certain taxes, accounting fees, outside auditor fees, and data processing costs and other costs incurred in connection with administering the Receivables.

On each Distribution Date, Servicer will be entitled to receive an amount equal to any funds deposited in the Collection Account during any preceding Collection Period (and not previously included in any amounts paid to the Servicer) that constitute Unrelated Amounts. Unrelated Amounts to be reimbursed will be paid to the Servicer on the related Distribution Date pursuant to the Indenture upon certification by the Servicer of such amounts and the provision of such information to the Indenture Trustee. The Servicer may deduct from Available Collections all Unrelated Amounts to the extent such Unrelated Amounts have not been previously reimbursed to the Servicer.

**Distributions** 

All distributions of principal and interest, or, where applicable, of principal or interest only, on each class of Notes entitled thereto will be made by the Indenture Trustee to the related Noteholders beginning on the initial Distribution Date. On each Determination Date, the Servicer will determine the amount in the Collection Account available to make distributions to Noteholders on the following Distribution Date and will direct the Indenture Trustee to make such distributions.

**Annual Compliance** 

The Servicer will provide a report regarding its assessment of its compliance with certain minimum servicing criteria specified in Item 1122(d) of Regulation AB as of the end of the preceding Fiscal Year (or, in the case of the first report delivered by the Servicer, from the date on which such Servicer assumed the duties as Servicer under the Sale and Servicing Agreement) and a separate certificate signed by an officer of such Servicer stating that, to such officer's knowledge, such Servicer has fulfilled its obligations under the Sale and Servicing Agreement in all material respects throughout the preceding Fiscal Year (or, in the case of the first certificate delivered by such Servicer, from the date on which such Servicer assumed the duties as Servicer under the Sale and Servicing Agreement) or, if there has been a default in the fulfillment of any such obligation in any material respect, describing each default.

The Servicer will provide a separate annual report of a firm of independent certified public accountants attesting to such Servicer's assessment of its compliance with certain minimum servicing criteria described above during the preceding Fiscal Year (or, in the case of the first certificate delivered by such Servicer, from the date on which such Servicer assumed the duties as Servicer under the Sale and Servicing Agreement).

Copies of these reports and certificates may be obtained by Noteholders by a request in writing to the Indenture Trustee, at its corporate trust office.

------

**Certain Matters Regarding the Servicer** 

The Sale and Servicing Agreement will provide that the Servicer may not resign from its obligations and duties as Servicer thereunder except:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• upon a determination that the Servicer's performance of its duties is no longer permissible under
applicable law; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• upon the appointment of a successor servicer and upon satisfaction of the Rating Agency Condition.

No resignation will become effective until the Indenture Trustee or a successor servicer has assumed the servicing obligations and duties under the Sale and Servicing Agreement. The Servicer will also have the right to delegate any of its duties under those agreements to a third party without the consent of any Noteholder or the confirmation of any rating assigned to the Notes. The Servicer will, however, remain responsible and liable for its duties under those agreements as if it had made no delegations.

The Sale and Servicing Agreement will provide that neither the Servicer nor any of its directors, officers, employees or agents will be under any liability to the Issuing Entity, the Grantor Trust or the Noteholders for taking any action or for refraining from taking any action thereunder or for errors in judgment; provided, however, that neither the Servicer nor any other person will be protected against any liability that would otherwise be imposed by reason of willful misfeasance, bad faith or negligence (other than errors in judgment) in the performance of the Servicer's duties thereunder or by reason of reckless disregard of its obligations and duties thereunder.

The Sale and Servicing Agreement will provide that the Servicer is under no obligation to appear in, prosecute or defend any legal action that is not incidental to its duties to service the Receivables and that, in its opinion, may cause it to incur any expense or liability. The Servicer may, however, undertake any reasonable action that it may deem necessary or desirable in respect of the Sale and Servicing Agreement and the rights and duties of the parties thereto and the interests of the Noteholders thereunder. In that event, the legal expenses and costs of such action and any liability resulting therefrom will be expenses, costs, and liabilities of the Servicer.

The Sale and Servicing Agreement will provide that the Servicer will not be liable for any failure or delay in the performance of its obligations or the taking of any action under the Sale and Servicing Agreement or under any other transaction document (and such failure or delay shall not constitute a breach of any transaction document or an Event of Servicing Termination) if such failure or delay arises from compliance by the Servicer with any law or court order, the direction of a regulatory authority or regulatory guidance.

The Sale and Servicing Agreement will provide, under the circumstances specified therein, that any entity into which the Servicer may be merged or consolidated, or any entity resulting from any merger or consolidation to which the Servicer is a party, or any entity succeeding to the business of the Servicer, which entity in each of the foregoing cases assumes the obligations of the Servicer, will be the successor to the Servicer under the Sale and Servicing Agreement.

**Events of Servicing Termination** 

The following events will constitute "Events of Servicing Termination" under the Sale and Servicing Agreement:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Servicer shall fail to make any required payment or deposit under the Sale and Servicing Agreement and that
failure shall continue unremedied beyond five Business Days after written notice of that failure shall have been given to the Servicer by the Seller, the Owner Trustee, the Grantor Trust Trustee, or the Indenture Trustee, or to the Seller, CarMax
Business Services, the Servicer, the Owner Trustee, the Grantor Trust Trustee and the Indenture Trustee, by the holders of Notes evidencing not less than 25% of the aggregate principal amount of the Controlling Class;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Servicer shall fail to deliver to the Indenture Trustee, the Owner Trustee, the Grantor Trust Trustee, the
Seller, CarMax Business Services, each Paying Agent and each Rating Agency the monthly report relating to the payment of amounts due to Noteholders and that failure shall continue unremedied beyond three Business Days after written notice of that
failure shall have been given to the Servicer by the Seller, the Owner Trustee, the Grantor Trust Trustee, or the Indenture Trustee, or to the Seller, CarMax Business Services, the Servicer, the Owner Trustee, the Grantor Trust Trustee, and the
Indenture Trustee, by the holders of Notes evidencing not less than 25% of the aggregate principal amount of the Controlling Class;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Servicer shall fail to observe or perform in any material respect any other covenant or agreement in the Sale
and Servicing Agreement that materially and adversely affects the rights of the Seller or the Noteholders and that failure shall continue unremedied for 60 days after written notice of that failure shall have been given to the Servicer by the
Seller, the Owner Trustee, the Grantor Trust Trustee or the Indenture Trustee, or to the Seller, CarMax Business Services, the Servicer, the Owner Trustee the Grantor Trust Trustee and the Indenture Trustee, by the holders of Notes evidencing not
less than 25% of the aggregate principal amount of the Controlling Class;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• any representation or warranty of the Servicer made in the Sale and Servicing Agreement, or in any certificate
delivered pursuant thereto or in connection therewith, other than any representation and warranty relating to a Receivable that has been purchased by the Servicer, shall prove to have been incorrect in any material respect as of the time when made
and that breach shall continue unremedied for 30 days after written notice of that breach shall have been given to the Servicer by the Seller, the Owner Trustee, the Grantor Trust Trustee or the Indenture Trustee, or to the Seller, CarMax Business
Services, the Servicer, the Owner Trustee, the Grantor Trust Trustee and the Indenture Trustee by the holders of Notes evidencing not less than 25% of the aggregate principal amount of the Controlling Class; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the occurrence of certain events of bankruptcy, insolvency, receivership or liquidation of the Servicer or its
property as specified in the Sale and Servicing Agreement.

**Rights Upon Event of Servicing Termination** 

If an Event of Servicing Termination shall have occurred and be continuing, the Indenture Trustee or the holders of Notes evidencing not less than 51% of the aggregate principal amount of the Controlling Class may terminate all of the rights and obligations of the Servicer under the Sale and Servicing Agreement. If the rights and obligations of the Servicer under the Sale and Servicing Agreement have been terminated, the Indenture Trustee or a successor Servicer appointed by the Indenture Trustee will succeed to all of the responsibilities, duties and liabilities of the Servicer under the Sale and Servicing Agreement, except as expressly set forth in the Sale and Servicing Agreement, and will be entitled to similar compensation arrangements. If, however, a bankruptcy trustee or similar official has been appointed for the Servicer, and no Event of Servicing Termination other than that appointment has occurred and is continuing, that trustee or similar official may have the power to prevent a transfer of servicing. If the Indenture Trustee is unwilling or unable to act as successor Servicer, it may appoint, or petition a court of competent jurisdiction to appoint, a successor Servicer with, among other requirements specified in the Sale and Servicing Agreement, a net worth of not less than $50,000,000 and whose regular business includes the servicing of motor vehicle retail installment sale contracts or installment loans. The Indenture Trustee may arrange for compensation to be paid to the successor Servicer, which may not be greater than the servicing compensation paid to the Servicer under the Sale and Servicing Agreement without the prior written consent of the holders of Notes evidencing not less than 51% of the aggregate principal amount of the Controlling Class. The predecessor Servicer will be obligated to pay the reasonable costs and expenses associated with the transfer of servicing to the successor Servicer. Such amounts, if not paid by the predecessor Servicer, will be paid out of collections on the Receivables.

**Waiver of Past Events of Servicing Termination** 

The holders of Notes evidencing not less than 51% of the aggregate principal amount of the Controlling Class may, on behalf of all Noteholders, waive any Event of Servicing Termination and its consequences, except a

------

default in making any required deposits to or payments from the Collection Account, the Note Payment Account, the Certificate Payment Account or the Reserve Account in accordance with the Sale and Servicing Agreement. No waiver of a default by the Servicer in the performance of its obligations under the Sale and Servicing Agreement will impair the rights of the Noteholders with respect to any subsequent or other Event of Servicing Termination.

**Amendment** 

The Sale and Servicing Agreement may be amended from time to time by the Seller, the Servicer, the Issuing Entity and the Grantor Trust, but without the consent of the Noteholders or any other person; provided, however, that (i) no such amendment may, as evidenced by an opinion of counsel to the Servicer delivered to the Indenture Trustee, adversely affect in any material respect the interests of the Noteholders or (ii) the Rating Agency Condition must be satisfied with respect to such amendment. The Sale and Servicing Agreement may also be amended from time to time by the Seller, the Servicer, the Issuing Entity and the Grantor Trust without the consent of any Noteholder for the purpose of conforming the terms of the Sale and Servicing Agreement to the description thereof in this prospectus.

The Sale and Servicing Agreement may also be amended from time to time by the Seller, the Servicer, the Issuing Entity and the Grantor Trust, with the consent of the Indenture Trustee and the consent of the holders of Notes evidencing at least 66 <sup><sup>2</sup>⁄<sub>3</sub>%</sup> of the aggregate principal amount of the Controlling Class, for the purpose of adding any provisions to or changing in any manner or eliminating any of the provisions of the Sale and Servicing Agreement, or of modifying in any manner the rights of the Noteholders; provided, however, that no such amendment may:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• increase or reduce in any manner the amount of, or accelerate or delay the timing of, or change the allocation or
priority of, collections of payments on or in respect of the Receivables or distributions that are required to be made for the benefit of the Noteholders, or change the Interest Rate applicable to any class of Notes or the Required Reserve Account
Amount, without the consent of all Noteholders adversely affected by the amendment;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• reduce the percentage of the aggregate principal amount of the Controlling Class the consent of the holders of
which is required for any amendment to the Sale and Servicing Agreement without the consent of all Noteholders adversely affected by the amendment; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• modify or alter the definition of the term "Required Reserve Account Amount" without the consent of
the Noteholders adversely affected by such amendment.

Notwithstanding anything under this heading or in any other transaction document to the contrary, the Sale and Servicing Agreement may only be amended if the Certificateholders evidencing not less than 51% of the aggregate Percentage Interests, or, if 100% of the aggregate Percentage Interests is then beneficially owned by CarMax Funding and/or its affiliates, such person (or persons) consent to such amendment or such amendment shall not, as evidenced by an officer's certificate of the Administrator or an opinion of counsel delivered to the Indenture Trustee, the Grantor Trust Trustee and the Owner Trustee, materially and adversely affect the interests of the Certificateholders; provided, that, no such consent or delivery of such officer's certificate or opinion will be required for an amendment for the purpose of conforming the terms of the Sale and Servicing Agreement to the description thereof in this prospectus.

No amendment to the Sale and Servicing Agreement may adversely affect the Grantor Trust's status as a grantor trust for United States federal income tax purposes or cause the Issuing Entity or the Grantor Trust (or any part thereof) to be treated as an association (or publicly traded partnership) taxable as a corporation for United States federal income tax purposes or cause the Issuing Entity or the Grantor Trust (or any part thereof) to be engaged in the conduct of a trade or business within the United States for United States federal income tax purposes without the consent of all of the Noteholders and all of the Certificateholders.

------

**Termination** 

The obligations of the Servicer, the Seller and the Owner Trustee under the Sale and Servicing Agreement will terminate upon the earlier of the maturity or other liquidation of the last outstanding Receivable and the disposition of any amounts received upon liquidation of any remaining Receivables and the payment to the Noteholders of all amounts required to be paid to them under the Indenture.

**THE RECEIVABLES CONTRIBUTION AGREEMENT** 

The Issuing Entity will transfer the Receivables to the Grantor Trust under the terms of the Receivables Contribution Agreement between the Issuing Entity and the Grantor Trust. A form of the Receivables Contribution Agreement has been filed as an exhibit to the registration statement that includes this prospectus, but the form of the Receivables Contribution Agreement does not describe the specific terms of the transactions related to the Notes. A copy of the final form of the Receivables Contribution Agreement will be filed with the SEC no later than the date of the filing of the final prospectus. This summary describes the material provisions of the Receivables Contribution Agreement. This summary does not purport to be complete and is subject to, and is qualified in its entirety by reference to, all the provisions of the Receivables Contribution Agreement.

**Sale and Assignment of Receivables** 

In exchange for the Grantor Trust's delivery to the Issuing Entity of the Grantor Trust Certificate, the Issuing Entity will, pursuant to the Receivables Contribution Agreement, transfer and assign to the Grantor Trust, without recourse, its entire interest in the Receivables transferred and assigned by the Seller to the Issuing Entity under the Sale and Servicing Agreement, including its security interests in the related Financed Vehicles, the Issuing Entity's rights under the Sale and Servicing Agreement and any Seller's rights under the Receivable Purchase Agreement.

Pursuant to the Indenture, the Grantor Trust will assign the Seller's rights under the Receivables Purchase Agreement and the Issuer's rights under the Sale and Servicing Agreement to the Indenture Trustee for the benefit of the noteholders, including the right to require CarMax Business Services to repurchase the Receivables from the depositor (or its assignee) or to require the Servicer to purchase Receivables from the Issuing Entity (or its assignee).

**Optional Purchase of Receivables** 

In order to avoid excessive administrative expense, the Servicer will be permitted, at its option, to purchase all remaining Receivables and any other property of the Issuing Entity and the Grantor Trust other than the Trust Accounts on any Distribution Date if the Pool Balance as of the close of business on the last day of the related Collection Period was 10% or less of the Pool Balance as of the Cutoff Date. The price to be paid by the Servicer in connection with the exercise of this option will equal the aggregate of the related Purchase Amounts of all Receivables, plus the appraised value of any other property of the Issuing Entity and the Grantor Trust, if necessary, other than the Trust Accounts; provided, however, that the Servicer will not be permitted to exercise such option unless the amount to be deposited in the Collection Account, plus Available Funds for such Distribution Date, is at least equal to the sum of the Note Balance as of the purchase date, plus accrued but unpaid interest on each class of Notes at the related Interest Rate through the related Interest Period, plus all amounts due to the Servicer under the Sale and Servicing Agreement and outstanding and unreimbursed Simple Interest Advances, Unreimbursed Servicer Advances and unreimbursed Unrelated Amounts. The Servicer will notify the Owner Trustee, the Grantor Trust Trustee, the Indenture Trustee, the Seller and the Rating Agencies of the Servicer's intent to exercise its Optional Purchase Right no later than 10 days prior to the related Distribution Date. Upon such a purchase, the purchase price will be used to redeem the Notes and any outstanding Notes will be paid in full concurrently with the purchase specified above.

------

**THE INDENTURE** 

**General** 

The Issuing Entity will issue several classes of Notes under the terms of an Indenture among the Issuing Entity, the Grantor Trust and the Indenture Trustee. A form of the Indenture has been filed as an exhibit to the registration statement that includes this prospectus, but the form of the Indenture does not describe the specific terms of the Notes. A copy of the final form of the Indenture will be filed with the SEC no later than the date of the filing of the final prospectus. This summary describes the material provisions of the Indenture. This summary does not purport to be complete and is subject to, and is qualified in its entirety by reference to, all the provisions of the Notes and the Indenture.

**Duties of the Indenture Trustee** 

Except upon the occurrence and during the continuation of an Event of Default, the Indenture Trustee:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• will perform those duties and only those duties that are specifically set forth in the Indenture, and any
discretion, permissive right or privilege shall not be construed as a duty;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• may, in the absence of bad faith, rely on certificates or opinions furnished to the Indenture Trustee which
conform to the requirements of the Indenture as to the truth of the statements and the correctness of the opinions expressed in those certificates or opinions; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• will examine any certificates and opinions which are specifically required to be furnished to the Indenture
Trustee under the Indenture to determine whether or not they conform to the requirements of the Indenture.

If an Event of Default shall have occurred and be continuing, the Indenture Trustee will be required to exercise the rights and powers vested in it by the Indenture and to use the same degree of care and skill in the exercise of those rights and powers as a prudent person would exercise or use under the circumstances in the conduct of that person's own affairs.

*Compensation; Indemnification*. The Administrator will pay to the Indenture Trustee from time to time reasonable compensation for its services, reimburse the Indenture Trustee for all expenses, advances and disbursements reasonably incurred or made by it, including expenses associated with the appointment of a successor Indenture Trustee, and indemnify the Indenture Trustee for, and hold it harmless against, any and all losses, liabilities, costs or expenses, including reasonable attorneys' fees and expenses, incurred by it in connection with the administration of the trusts and the performance of its duties under the Indenture including those incurred in connection with any action, claim or suit brought to enforce the Indenture Trustee's right to indemnification; provided, however, that the Administrator will not indemnify the Indenture Trustee for, or hold it harmless against, any loss, liability, cost or expense incurred by it through its own willful misconduct, negligence or bad faith. The Indenture Trustee will not be liable: 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• for any error of judgment made by it in good faith unless it is proved that it was negligent in ascertaining the
pertinent facts;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• for any action it takes or omits to take in good faith in accordance with directions received by it from the
Noteholders in accordance with the terms of the Indenture;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• for interest on any money received by it except as it and the Issuing Entity may agree in writing; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• for special, punitive consequential or indirect damages (including lost profits).

------

The Indenture Trustee will not be deemed to have knowledge of any Event of Default, breaches of representations and warranties by a transaction party, or any other event unless a responsible officer of the Indenture Trustee has actual knowledge of the default, breach or other event or has received written notice of the default, breach or other event in accordance with the Indenture. Other than as expressly provided in the Indenture, the Indenture Trustee will have no duty to take any action to determine whether any Event of Default or other event has occurred.

**Events of Default** 

The following events will constitute "Events of Default" under the Indenture:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a default in the payment of interest on any Note of the Controlling Class for five or more Business Days;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a default in the payment of principal of any class of Notes on the related Final Scheduled Distribution Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a material default in the observance or performance of any other covenant or agreement of the Issuing Entity made
in the Indenture and such default not having been cured for a period of 60 days after written notice thereof has been given to the Issuing Entity by the Seller or the Indenture Trustee or to the Issuing Entity, the Seller and the Indenture Trustee
by the holders of Notes evidencing not less than 25% of the aggregate principal amount of the Controlling Class;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• any representation or warranty made by the Issuing Entity in the Indenture or in any certificate delivered
pursuant thereto or in connection therewith having been incorrect in any material respect as of the time made and such incorrectness not having been cured for a period of 30 days after written notice thereof has been given to the Issuing Entity by
the Seller or the Indenture Trustee or to the Issuing Entity, the Seller and the Indenture Trustee by the holders of Notes evidencing not less than 25% of the aggregate principal amount of the Controlling Class; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• certain events of bankruptcy, insolvency, receivership or liquidation of the Issuing Entity or its property as
specified in the Indenture.

The amount of principal due and payable on a class of Notes on any Distribution Date prior to the related Final Scheduled Distribution Date generally will be limited to amounts available to pay principal. Therefore, the failure to pay principal on a class of Notes generally will not result in the occurrence of an Event of Default until the Final Scheduled Distribution Date for that class of Notes.

**Rights Upon Event of Default** 

If an Event of Default has occurred and the Notes have been declared due and payable (and such declaration has not been rescinded or annulled), the Indenture Trustee will apply or cause to be applied the proceeds of that sale as Available Funds as described under "*Application of Available Funds—Priority of Distributions (Post-Acceleration)*." 

If an Event of Default shall have occurred and be continuing, the Indenture Trustee or the holders of Notes evidencing not less than 51% of the aggregate principal amount of the Controlling Class may, upon prior written notice to the Administrator, declare the Notes immediately due and payable by written notice to the Issuing Entity (and to the Indenture Trustee if given by the holder of Notes), CarMax Funding and the Servicer. Any declaration of acceleration by the Indenture Trustee or the holders of Notes may be rescinded by the holders of Notes evidencing not less than 51% of the aggregate principal amount of the Controlling Class at any time before a judgment or decree for payment of the amount due has been obtained by the Indenture Trustee if the Issuing Entity has deposited with the Indenture Trustee an amount sufficient to pay all principal of and interest on the Notes and all other amounts then due as if the Event of Default giving rise to the declaration of acceleration had not occurred and all Events of Default, other than the nonpayment of principal of the Notes that has become due solely as a result of the acceleration, have been cured or waived.

------

If the Notes have been declared immediately due and payable by the Indenture Trustee or the holders of Notes following an Event of Default, the Indenture Trustee may, and at the direction of the holders of Notes evidencing not less than 51% of the aggregate principal amount of the Controlling Class shall, institute proceedings to collect amounts due, exercise remedies as a secured party, including foreclosure or sale of the issuing entity property, or elect to maintain possession of the issuing entity property and continue to apply proceeds from the Receivables as if there had been no declaration of acceleration. The Indenture Trustee may not, however, sell the issuing entity property following an Event of Default, other than a default for five or more Business Days in the payment of interest on the Notes of the Controlling Class or a default in the payment of any required principal payment on the Notes, unless:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the holders of all the Outstanding Notes consent to the sale, excluding Notes held by the Seller, CarMax Business
Services or any of their respective affiliates;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the proceeds of the sale will be sufficient to pay in full the principal of and interest on the Outstanding
Notes; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Indenture Trustee determines that the issuing entity property would not be sufficient on an ongoing basis to
make all payments on the Notes as those payments would have become due had the Notes not been declared due and payable and the holders of Notes evidencing not less than 66 2/3% of the aggregate principal amount of the Controlling Class consent to
the sale.

The Indenture Trustee may, but need not, obtain and rely upon an opinion of an independent accountant or investment banking firm as to the sufficiency of the issuing entity property to pay principal of and interest on the Notes on an ongoing basis. Any money received as a result of the sale of the issuing entity property will be applied to pay any fees and expenses due to the Indenture Trustee prior to any distribution to the Noteholders.

If the issuing entity property is sold following an Event of Default and the proceeds of that sale are not sufficient to pay in full the principal amount of and all accrued but unpaid interest on the Notes, the Indenture Trustee will withdraw available amounts from the Reserve Account in respect of that shortfall.

If an Event of Default shall have occurred and be continuing, the Indenture Trustee may be deemed to have a conflict of interest under the Trust Indenture Act of 1939 and a successor trustee may be appointed for one or more subordinated classes of Notes. If any amounts remain unpaid with respect to the then most senior class of Notes Outstanding, only the trustee for that class of Notes will have the right to exercise remedies under the Indenture (but the other classes of Notes will be entitled to their respective shares of any proceeds of enforcement, subject to their subordination to each more senior class of Notes as described herein), and only the Noteholders from the then most senior class of Notes Outstanding will have the right to direct or consent to any action to be taken, including sale of the issuing entity property, until that particular class of Notes is paid in full. Upon repayment in full of the most senior class of Notes outstanding, all rights to exercise remedies under the Indenture will transfer to the trustee for the then most senior class of Notes Outstanding, and for so long as any amounts remain unpaid with respect to that class of Notes, only the trustee for that class of Notes will have the right to exercise remedies under the Indenture.

If an Event of Default shall have occurred and be continuing, the Indenture Trustee generally will be under no obligation to exercise any of its rights or powers under the Indenture at the request or direction of any of the holders of the Notes if the Indenture Trustee reasonably believes that it will not be adequately indemnified against the costs, expenses and liabilities which might be incurred by it in complying with that request or direction. The holders of Notes evidencing not less than 51% of the aggregate principal amount of the Controlling Class will have the right, subject to certain limitations contained in the Indenture, to direct the time, method and place of conducting any proceeding or any remedy available to the Indenture Trustee.

No holder of a Note will have the right to institute any proceeding with respect to the Indenture, unless:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Noteholder previously has given to the Indenture Trustee written notice of a continuing Event of Default;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the holders of Notes evidencing not less than 25% of the aggregate principal amount of the Controlling Class have
made written request to the Indenture Trustee to institute such proceeding in its own name as Indenture Trustee;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the holder or holders have offered the Indenture Trustee reasonable indemnity against the costs, expenses and
liabilities to be incurred in complying with such request;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Indenture Trustee has for 60 days after such notice, request and offer of indemnity failed to institute the
proceeding; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• no direction inconsistent with such request has been given to the Indenture Trustee during such 60-day period by
the holders of Notes evidencing not less than 51% of the aggregate principal amount of the Controlling Class.

If the Indenture Trustee receives conflicting or inconsistent requests and indemnity from two or more groups of Noteholders, each holding Notes evidencing less than 51% of the aggregate principal amount of the Controlling Class, the Indenture Trustee will take action in accordance with the direction of the greatest amount of the holders of Notes (measured by principal amounts).

The Indenture Trustee shall have the right to decline to follow any investor direction if the Indenture Trustee determines that the action or proceeding as directed may not lawfully be taken or conflicts with the Indenture or other transaction document or if the Indenture Trustee in good faith determines that the action or proceeding so directed would involve it in personal liability or be unjustly prejudicial to the non-directing holders.

The Indenture Trustee shall not have any obligation to investigate any matter or to exercise any powers vested in the Indenture Trustee by the Indenture unless requested by 25% or more of the holders of the Notes, and such holders have assured to the Indenture Trustee indemnity satisfactory to it.

The Indenture Trustee and the holders of Notes, by accepting the Notes, will covenant that they will not at any time institute against the Issuing Entity, the Grantor Trust or the Seller any bankruptcy, reorganization or other proceeding under any federal or state bankruptcy or similar law.

None of the Indenture Trustee, the Grantor Trust Trustee or the Owner Trustee in its individual capacity, nor any holder of a Certificate, if any, representing an ownership interest in the Issuing Entity nor any of their respective owners, beneficiaries, agents, officers, directors, employees, affiliates, successors or assigns will be personally liable for the payment of the principal of or interest on the Notes or for the agreements of the Issuing Entity contained in the Indenture.

The right of any Noteholder to receive payments of principal and interest on its Notes when due, or to institute suit for any payments not made when due, shall not be impaired without the Noteholder's consent.

**Waiver of Past Defaults** 

Prior to acceleration of the maturity of the Notes, the holders of Notes evidencing not less than 51% of the aggregate principal amount of the Controlling Class may waive any past default or Event of Default, other than a default in payment of principal of or interest on the Notes or in respect of any covenant or other provision in the Indenture that cannot be amended, supplemented or modified without the unanimous consent of the Noteholders. No such waiver will impair the rights of holders of Notes with respect to any subsequent default or Event of Default.

------

**Covenants** 

The Issuing Entity will be subject to the covenants described below, as provided in the Indenture.

*Restrictions on Merger and Consolidation*. The Issuing Entity may not consolidate with or merge into any other entity, unless:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the entity formed by or surviving the consolidation or merger is organized and existing under the laws of the
United States, any state of the United States or the District of Columbia;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the entity formed by or surviving the consolidation or merger expressly assumes the Issuing Entity's
obligation to make due and punctual payments of principal of and interest on the Notes and to perform or observe every agreement and covenant of the Issuing Entity under the Indenture;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• no event that is, or with notice or lapse of time or both would become, an Event of Default shall have occurred
and be continuing immediately after the consolidation or merger;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Rating Agency Condition is satisfied;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Issuing Entity has received an opinion of counsel to the effect that the consolidation or merger would have
no material adverse tax consequence to the Issuing Entity or to any Noteholder or Certificateholder;

taken; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Indenture Trustee has received an opinion of counsel and an officer's certificate each stating that the
consolidation or merger satisfies all requirements under the Indenture.

*Other Negative Covenants*. The Issuing Entity will not, and will not permit the Grantor Trust to, among other things:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• except as expressly permitted by the documents relating to the Issuing Entity, sell, transfer, exchange or
otherwise dispose of any of its properties or assets or assets of the Grantor Trust;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• claim any credit on or make any deduction from the principal and interest payable in respect of the Notes, other
than amounts properly withheld under the Internal Revenue Code or applicable state law, or assert any claim against any present or former Noteholder because of the payment of taxes levied or assessed upon the issuing entity property;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• dissolve or liquidate in whole or in part;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• permit the lien of the Indenture to be subordinated or otherwise impaired;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• permit the validity or effectiveness of the Indenture to be impaired or permit any person to be released from any
covenants or obligations with respect to the Notes under the Indenture except as may be expressly permitted thereby;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• permit any lien, charge, excise, claim, security interest, mortgage or other encumbrance to be created on or

the Indenture;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• permit the lien of the Indenture not to constitute a valid and perfected first priority security interest in the
issuing entity property, other than with respect to tax, mechanics' or certain other liens;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• engage in any activities other than financing, acquiring, owning, pledging and managing the Receivables as
contemplated by the documents relating to the Issuing Entity and activities incidental to such activities; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• incur, assume or guarantee any indebtedness other than indebtedness incurred under the Notes or indebtedness
otherwise permitted by the documents relating to the Issuing Entity.

**List of Noteholders and Noteholder Communication** 

Any three or more holders of the Notes may, by written request to the Indenture Trustee accompanied by a copy of the communication that the requesting Noteholders propose to send, obtain access to the list of all Noteholders maintained by the Indenture Trustee for the purpose of communicating with other Noteholders with respect to their rights under the Indenture or under such Notes. The Indenture Trustee may elect not to afford the requesting Noteholders access to the list of Noteholders if it agrees to mail the desired communication or proxy, on behalf of and at the expense of the requesting Noteholders, to all Noteholders.

The Sale and Servicing Agreement will provide that any beneficial owner of Notes may require that the Servicer cause the Issuing Entity to include in its Form 10-D filing a request to communicate with other beneficial owners of Notes related to a possible exercising of the Noteholders' rights under the transaction documents. See "*Monthly Investor Reports—Investor Communication*" in this prospectus. 

**Annual Compliance Statement** 

The Issuing Entity will be required to deliver annually to the Indenture Trustee a written statement as to the fulfillment, in all material respects, of its obligations under the Indenture.

**Indenture Trustee's Annual Report** 

If required by the Trust Indenture Act of 1939, the Indenture Trustee will be required to mail each year to all Noteholders a brief report relating to its eligibility and qualification to continue as Indenture Trustee under the Indenture, any amounts advanced by it under the Indenture, the amount, interest rate and maturity date of certain indebtedness owing by the Issuing Entity to the Indenture Trustee in its individual capacity, the property and funds physically held by the Indenture Trustee as such and any action taken by the Indenture Trustee that materially affects the Notes and that has not been previously reported.

**Replacement of Indenture Trustee** 

The Indenture Trustee may resign at any time by providing the Issuing Entity, the Administrator, the Seller and the Noteholders with at least 60 days' advance written notice (or such shorter period as agreed upon by the parties to the Indenture). Additionally, if an Event of Default occurs under the Indenture, the Indenture Trustee may be deemed to have a conflict of interest under the Trust Indenture Act of 1939 and may be required to resign as trustee for one or more subordinated classes. In any such case, the Indenture will provide for the appointment of a successor Indenture Trustee for such classes.

The holders of Notes evidencing not less than 51% of the aggregate principal amount of the Controlling Class may remove the Indenture Trustee without cause and, following that removal, may appoint a successor Indenture Trustee. The Issuing Entity will be required to remove the Indenture Trustee if:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Indenture Trustee ceases to be eligible to continue as the Indenture Trustee under the Indenture;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Indenture Trustee is adjudged to be bankrupt or insolvent;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a receiver or other public officer takes charge of the Indenture Trustee or its property; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Indenture Trustee otherwise becomes incapable of acting.

Upon the resignation or removal of the Indenture Trustee, or the failure of the Noteholders to appoint a successor Indenture Trustee following the removal of the Indenture Trustee without cause, the Administrator will be required promptly to appoint a successor Indenture Trustee under the Indenture. Any resignation or removal of the Indenture Trustee and appointment of a successor Indenture Trustee will not become effective until acceptance of such appointment by the successor Indenture Trustee.

Any successor Indenture Trustee must at all times satisfy the requirements of Section 310(a) of the Trust Indenture Act of 1939, as amended, and must have a combined capital and surplus of at least $50,000,000 and a long-term debt rating acceptable to each Rating Agency.

**Modification of Indenture** 

The Indenture may be amended from time to time by the Issuing Entity, the Grantor Trust and the Indenture Trustee, but without the consent of the Noteholders or any other person; provided, however, that (i) no such amendment may, as evidenced by an opinion of counsel to the Issuing Entity delivered to the Indenture Trustee, adversely affect in any material respect the interests of the Noteholders or (ii) the Rating Agency Condition must be satisfied with respect to such amendment. The Indenture may also be amended from time to time by the Issuing Entity, the Grantor Trust and the Indenture Trustee, without the consent of any Noteholder or any other person, for the purpose of conforming the terms of the Indenture to the description thereof in this prospectus.

The Issuing Entity, the Grantor Trust and the Indenture Trustee may, with the consent of the holders of Notes evidencing not less than 51% of the aggregate principal amount of the Controlling Class and with prior written notice to each Rating Agency and the Administrator, enter into one or more supplemental indentures for the purpose of adding any provisions to or changing in any manner or eliminating any of the provisions of the Indenture or modifying in any manner the rights of the Noteholders under the Indenture; provided, however, that no such supplemental indenture may (1) materially adversely affect the interests of any Noteholder without the consent of such Noteholder, (2) be permitted unless an opinion of counsel is delivered to the effect that such amendment will not cause the Issuing Entity or the Grantor Trust to be treated as an association (or publicly traded partnership) taxable as a corporation for United States federal income tax purposes, the Grantor Trust to be characterized as other than a grantor trust, or otherwise will not adversely affect the tax characterization as debt of any class of Notes which were subject to an opinion of counsel regarding the federal income tax characterization of such Notes as debt, or (3) without the consent of all Noteholders affected by such supplemental indenture:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• change the Final Scheduled Distribution Date or the due date of any installment of principal of or interest on
any Note or reduce the principal amount, the Interest Rate or the redemption price with respect to any Note, change the application of collections on or the proceeds of a sale of the issuing entity property to payment of principal and interest on
the Notes or change any place of payment where, or the coin or currency in which, any Note or any interest on any Note is payable;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• impair the right to institute suit for the enforcement of provisions of the Indenture regarding certain payments;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• reduce the percentage of the aggregate principal amount of the Controlling Class or of the Notes the consent of
the holders of which is required for any such supplemental indenture or the consent of the holders of which is required for any waiver of compliance with the provisions of the Indenture or of the defaults thereunder and their consequences as
provided for in the Indenture;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• modify or alter (A) the provisions of the second proviso to the definition of the term Outstanding; or
(B) the definition of Note Balance or the definition of Controlling Class;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• reduce the percentage of the aggregate principal amount of the Notes the consent of the holders of which is
required to direct the Indenture Trustee to sell or liquidate the issuing entity property after an Event of Default if the proceeds of the sale or liquidation would be insufficient to pay in full the principal amount of and accrued but unpaid
interest on the Notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• reduce the percentage of the aggregate principal amount of the Controlling Class the consent of the holders of
which is required to amend the sections of the Indenture which specify the applicable percentage of the aggregate principal amount of the Controlling Class necessary to amend the Indenture or any of the other documents relating to the Issuing
Entity;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• affect the calculation of the amount of interest or principal payable on any Note on any Distribution Date,
including the calculation of any of the individual components of such calculation;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• affect the rights of the Noteholders to the benefit of any provisions for the mandatory redemption of the Notes
provided in the Indenture; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• permit the creation of any lien ranking prior to or on a parity with the lien of the Indenture with respect to
any of the collateral for the Notes or, except as otherwise permitted or contemplated in the Indenture, terminate the lien of the Indenture on any such collateral or deprive the holder of any Note of the security afforded by the lien of the
Indenture.

No supplemental indenture will be effective without the prior written consent of the Owner Trustee or the Asset Representations Reviewer, respectively, if the supplemental indenture would adversely modify the amount or timing of distributions to be made to the Owner Trustee or the Asset Representations Reviewer, as applicable, under the Indenture.

Notwithstanding anything under this heading, the Indenture may only be amended by the parties thereto if the Certificateholders evidencing not less than 51% of the aggregate Percentage Interests, or, if 100% of the aggregate Percentage Interests is then beneficially owned by CarMax Funding and/or its affiliates, such person (or persons) consent to such amendment or such amendment shall not, as evidenced by an officer's certificate of the depositor or an opinion of counsel delivered to the Indenture Trustee, the Grantor Trust Trustee and the Owner Trustee, materially and adversely affect the interests of the Certificateholders.

**Satisfaction and Discharge of Indenture** 

The Indenture will be discharged with respect to the collateral securing the Notes:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• upon delivery to the Indenture Trustee for cancellation of all the Notes; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• if all Notes not delivered to the Indenture Trustee for cancellation have become due and payable, upon the
irrevocable deposit with the Indenture Trustee of funds sufficient for the payment in full of the principal amount of and all accrued but unpaid interest on the Notes; and upon payment by the Issuing Entity of all amounts due under the Indenture and
the other transaction documents.

**THE ASSET REPRESENTATIONS REVIEW AGREEMENT** 

The Issuing Entity and the Grantor Trust will enter into the Asset Representations Review Agreement with the Asset Representations Reviewer. A form of the Asset Representations Review Agreement has been filed as an exhibit to the registration statement that includes this prospectus, but the form of the Asset Representations Review Agreement does not describe the specific terms of the transactions related to the Notes. A copy of the final form of the Asset Representations Review Agreement will be filed with the SEC no later than the date of the filing of the final prospectus. This summary describes the material provisions of the Asset Representations Review Agreement. This summary does not purport to be complete and is subject to, and is qualified in its entirety by reference to, all the provisions of the Asset Representations Review Agreement.

------

**General** 

The Asset Representations Reviewer will conduct a review of Delinquent Receivables that are 60 days or more delinquent for their compliance with asset level representations and warranties provided by CarMax Business Services and the Seller upon the satisfaction of each of the following conditions:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Delinquency Trigger is met or exceeded, and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• if the Delinquency Trigger is met or exceeded, the Noteholders (including beneficial owners of the Notes) vote to
cause a review of Delinquent Receivables that are 60 days or more delinquent by:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• at least 5% of the Noteholders, measured by the outstanding principal balance of their respective Notes,
demanding a vote of the Noteholders to determine if a review should be performed, and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• subject to a 5% voting quorum, at least a majority of the Noteholders voting, measured by the outstanding
principal balance of the Notes, choosing to initiate an asset representations review.

For more information regarding the Asset Representations Reviewer, see "*The Transaction Parties—The Asset Representations Reviewer*" in this prospectus. 

**Delinquency Trigger** 

The first condition to a review will be satisfied if the aggregate Principal Balance of all Delinquent Receivables that are 61 days or more delinquent as determined in accordance with the Servicer's customary practices, divided by the aggregate Pool Balance (in each case, measured as of the end of the related Collection Period) meets or exceeds the Delinquency Trigger. If the Delinquency Trigger is met or exceeded, it will be reported on the Servicer's monthly report for that month and reported in the Form 10-D for that month.

"**Delinquent Receivable**" means, as of any date of determination, a Receivable that is past due as of such date (or, if such date is not the last day of a Collection Period, as of the last day of the Collection Period immediately preceding such date), as determined in accordance with the Servicer's customary practices. A Receivable that has been repurchased by the Seller or charged off by the Servicer is not considered a Delinquent Receivable and therefore is not included in the Delinquency Trigger calculation.

The Delinquency Trigger was calculated as a multiple of two times the previous historical peak greater than 60-day delinquency rate of a vintage origination pool of receivables with the highest 60-day delinquency rate with the following characteristics: (i) receivables from CarMax Business Services' core portfolio of motor vehicle retail installment sale contracts with FICO<sup>®</sup> scores at origination less than 650 and (ii) receivables originated outside of CarMax Business Services' core portfolio. The period measured for such vintage origination pool is equivalent to the period the Notes described in this prospectus are expected to be outstanding.

CarMax Business Services believes that the Delinquency Trigger is appropriate based on an analysis of the historical 61 days or more delinquency rate over the life of such vintage origination pools involving motor vehicle retail installment sale contracts with the characteristics described above. The amount of the Delinquency Trigger has been set at a level in excess of the historical peak greater than 60-day delinquency rate to assure that the Delinquency Trigger is not breached due to ordinary fluctuations in the economy.

For more information regarding Delinquent Receivables that are 61 day or more delinquent for CarMax Business Services' vintage origination pools, see *Annex I—Static Pool Information* of this prospectus.

**Voting** 

Within 90 days of publication that the Delinquency Trigger has been met or exceeded in the monthly report to Noteholders and beneficial owners of Notes on Form 10-D, the Noteholders may determine whether a review of Delinquent Receivables that are 60 days or more delinquent should be initiated by the Asset Representations

------

Reviewer. Noteholders and beneficial owners of Notes may exercise this right by contacting the Indenture Trustee. For the purpose of the vote, Notes held by the sponsor or Servicer, or any affiliates thereof, are not included in the calculation of determining whether the Noteholders and beneficial owners of Notes have elected to initiate a vote.

If the requesting person is the record holder of any Notes, no verification procedures will be required. If the requesting person is not the record holder of any Notes and is instead a beneficial owner of Notes, the Indenture Trustee shall require verification in the form of (1) a written certification from the Noteholder that it is a beneficial owner of a specified outstanding principal amount of the Notes and (2) an additional form of documentation, such as a trade confirmation, an account statement, a letter from the broker or dealer or other similar document. If less than 5% of the Noteholders by outstanding principal amount of the Notes demand that a review be initiated within 90 days of publication of the Delinquency Trigger being met, no additional vote will be required and no asset representations review will be conducted.

If at least 5% of the Noteholders and beneficial owners of Notes by outstanding principal amount of the Notes demand that a vote be conducted, the Indenture Trustee will initiate a vote of all the Noteholders by posting a notice through DTC and the Issuing Entity will disclose on the Form 10-D related to the Collection Period in which the Noteholders and beneficial owners of Notes demand that a vote be conducted the voting procedures that the Indenture Trustee will use and how to cast a vote. The Indenture Trustee will allow Noteholders to vote for 150 days after publication that the Delinquency Trigger has been met or exceeded in the monthly report to Noteholders on Form 10-D. If at the end of such 150 day period, at least a majority of the Noteholders by outstanding principal amount of the Notes who have voted choose to approve initiating the asset representations review and at least 5% of the Noteholders by outstanding principal amount of the Notes cast a vote, the Asset Representations Reviewer will be notified to conduct a review as set forth below. If the requirements of the voting trigger are not met within these time periods, no asset representations review will occur for that occurrence of the Delinquency Trigger.

**The Asset Representations Review** 

Upon the approval of the Noteholders as set forth above under "*—Voting,*" the Issuing Entity will instruct the Servicer to provide the Asset Representations Reviewer with access to copies of documents necessary to perform its review within 60 days of the conclusion of the vote approving the review. The Asset Representations Reviewer will then conduct its review of all Delinquent Receivables that are 60 days or more delinquent as of the end of the most recent Collection Period. Upon receiving access to the review materials, the Asset Representations Reviewer will start its review of such Receivables and complete its review within 60 days after receiving access to all review materials. The review period may be extended by up to an additional 30 days if the Asset Representations Reviewer detects missing review materials that are subsequently provided or receives additional review materials. 

The review will consist of performing specific tests for each applicable representation and each reviewed Delinquent Receivable and determining whether each test was passed or failed. If a Receivable is paid off, satisfied or repurchased due to a breach of a covenant, representation or warranty, the Asset Representations Reviewer will not review that Receivable.

The tests were designed by CarMax Business Services to determine whether a reviewed Receivable was not in compliance with the representations made about it in the transaction documents at the relevant time, which is usually at origination of the Receivable or as of the Cutoff Date or Closing Date. There may be multiple tests for each representation. The Asset Representations Reviewer will not determine whether any noncompliance with the representations and warranties resulted in breaches of the representations and warranties or whether CarMax Business Services or the Seller would be required to repurchase any Receivables. Additionally, the Asset Representations Reviewer will not determine the reason for the delinquency of any Receivable, the creditworthiness of any obligor, the overall quality of any Receivable or the compliance of the Servicer with its covenants with respect to the servicing of the Receivables. The review is not designed to establish cause, materiality or recourse for any failed test. The review is not designed to determine whether CarMax Business Services' origination, underwriting and purchasing policies and procedures are adequate, reasonable or prudent.

Within five Business Days after completion of the review, the Asset Representations Reviewer will provide the Indenture Trustee, CarMax Business Services, the Issuing Entity, the Grantor Trust, the Seller, the Administrator and the Servicer with a report of the test results for each reviewed Receivable and each representation, including

------

whether each test for each reviewed Receivable passed or failed. A summary of the Asset Representations Reviewer's report, including a description of each test that failed, will be included in the Form 10-D for the Collection Period in which such report was provided.

CarMax Business Services and the Seller will evaluate the Asset Representations Reviewer's report and any repurchase request received from the Indenture Trustee, any other party to the transaction documents or any Noteholder or beneficial owner of Notes in order to determine whether a repurchase of a Receivable is required. After reviewing the report, CarMax Business Services and the Seller will determine if there were breaches of the representations and warranties, and CarMax Business Services and the Seller will then decide whether to repurchase the Receivable. None of the Indenture Trustee, the Owner Trustee, the Asset Representations Reviewer or the Servicer is otherwise obligated to investigate the accuracy of the representations and warranties with respect to the Receivables subject to the asset representations review. The transaction documents require that any breach of the representations and warranties must materially and adversely affect the interest of the Issuing Entity, the Grantor Trust or the Noteholders in the Receivable before CarMax Business Services or the Seller would be required to repurchase such Receivable. Any Noteholder or beneficial owner of Notes, however, will be entitled to make a repurchase request regarding a breach of the representations and warranties related to a Receivable to the Indenture Trustee. CarMax Business Services or the Seller will report any repurchase request received from a Noteholder, a beneficial owner of Notes, the Indenture Trustee or the Owner Trustee, and the disposition of the request, on a Form ABS-15G that will be filed with the SEC. For more information regarding the exercise of rights by the Indenture Trustee, see "*The Indenture*" in this prospectus.

The Asset Representations Reviewer will be paid an annual fee equal to $5,000 and, should a review be initiated, the review fee will be up to $200 per Receivable reviewed. The fees, expenses and amounts owing for indemnification of the Asset Representations Reviewer will be payable by the Servicer and, if the Servicer is unable or unwilling to pay such amounts and such amounts remain unpaid after 30 days, such amounts will be paid from Available Funds as described under "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*" and "*—Priority of Distributions (Post-Acceleration)*". Any Receivables review performed by the Asset Representations Reviewer after a Delinquency Trigger is met or exceeded and the Noteholders vote to perform the review will be paid by the Issuing Entity from Available Funds.

The Issuing Entity will, or will cause the Servicer to, indemnify the Asset Representations Reviewer and its officers, directors, employees and agents, for all costs, expenses, losses, damages and liabilities resulting from the performance of its obligations under the Asset Representations Review Agreement (including the reasonable out-of-pocket fees and expenses of defending itself against any loss, damage or liability), but excluding any cost, expense, loss, damage or liability resulting from (i) the Asset Representations Reviewer's willful misconduct, bad faith or negligence, (ii) the Asset Representations Reviewer's breach of any of its representations or warranties in this Agreement or (iii) the Asset Representations Reviewer's breach of any of its obligations in connection with confidential information of the Issuing Entity or the Servicer and personally identifiable information of the obligors on the Receivables.

The Asset Representations Reviewer will not be liable to any person for any action taken, or not taken, in good faith under the Asset Representations Review Agreement or for errors in judgment. However, the Asset Representations Reviewer will be liable for its willful misconduct, bad faith or negligence in performing its obligations under the Asset Representations Review Agreement. In no event will the Asset Representations Reviewer be liable for special, indirect or consequential losses or damages (including lost profit), even if the Asset Representations Reviewer has been advised of the likelihood of the loss or damage and regardless of the form of action.

**Resignation and Removal** 

The Asset Representations Reviewer may not resign unless it becomes legally unable to act. The Issuing Entity may also remove the Asset Representations Reviewer if the Asset Representations Reviewer ceases to be eligible to continue as an Asset Representations Reviewer or if the Asset Representations Reviewer becomes subject to an insolvency event or breaches any of its representations, warranties, agreements or covenants contained in the Asset Representations Review Agreement. In those circumstances, the Issuing Entity will be obligated to appoint a successor Asset Representations Reviewer. Any resignation or removal of an Asset Representations Reviewer and appointment of a successor Asset Representations Reviewer will not become effective until acceptance of the

------

appointment by the successor Asset Representations Reviewer. As described under "*Monthly Investor Reports—Contents of Monthly Investor Reports*", each Form 10-D will contain a description of the date and circumstances surrounding any resignation, removal, replacement or subsitution of the Asset Representations Reviewer that occurred during the related collection period. Costs associated with the termination of the Asset Representations Reviewer and the appointment of a successor will be borne by the outgoing Asset Representations Reviewer.

**THE ADMINISTRATION AGREEMENT** 

CarMax Business Services will enter into the Administration Agreement with the Issuing Entity, the Grantor Trust and the Indenture Trustee under which it will agree, to the extent provided in the Administration Agreement, to provide the notices and to perform other obligations of the Issuing Entity and the Grantor Trust (other than their payment obligations) required by the Indenture, Asset Representations Review Agreement, Sale and Servicing Agreement, Trust Agreement and the Grantor Trust Agreement. The Administrator will be entitled to a monthly administration fee as compensation for the performance of its obligations under the Administration Agreement and as reimbursement for its expenses related thereto, which fee will be paid by the Servicer. The obligations of CarMax Business Services under the Administration Agreement will terminate upon dissolution of the Issuing Entity and the Grantor Trust. A form of the Administration Agreement has been filed as an exhibit to the registration statement that includes this prospectus, but the form of the Administration Agreement does not describe the specific terms of the transactions related to the Notes. A copy of the final form of the Administration Agreement will be filed with the SEC no later than the date of the filing of the final prospectus.

------

**MATERIAL LEGAL ISSUES RELATING TO THE RECEIVABLES** 

**Security Interests in the Receivables** 

The Receivables are either "tangible chattel paper" or "electronic chattel paper," in each case as defined in the UCC (or, if such terms are not separately defined in the applicable UCC, "chattel paper"). Under the UCC, for most purposes, a sale of chattel paper is treated in a manner similar to a transaction creating a security interest in chattel paper. CarMax Business Services and the Seller is obligated to cause financing statements to be filed with the appropriate governmental authorities to perfect the interest of the Seller, the Issuing Entity and the Grantor Trust in the Receivables. The Servicer will hold (or, in the case of electronic retail installment sale contracts, maintain) the Receivables either directly or through subservicers, as custodian for the Indenture Trustee, the Issuing Entity and the Grantor Trust. The Servicer will also agree to not communicate the "authoritative copy" (as such term is used in the UCC) of any electronic retail installment sale contract that constitutes chattel paper to any person other than the depositor, the Issuing Entity, the Grantor Trust and the Indenture Trustee. This is intended to preclude any other party from claiming a competing security interest in the Receivables that constitute chattel paper on the basis that their security interest is perfected by "control" (within the meaning of Section 9-105 of the UCC). The Seller will take all action that is required to perfect the rights of the Indenture Trustee, the Issuing Entity and the Grantor Trust in the Receivables. However, the Receivables will not be stamped, or otherwise marked, to indicate that they have been sold to the Grantor Trust. If, through inadvertence or otherwise, another party purchases or takes a security interest in the Receivables for new value in the ordinary course of business and takes possession (or, with respect to electronic retail installment sale contracts, "control" (within the meaning of the UCC)) of the Receivables without actual knowledge of the Grantor Trust's interest, such other purchaser or secured party will acquire an interest in the Receivables superior to the interest of the Grantor Trust. The Seller and the Servicer will be obligated to take those actions which are necessary to protect and perfect the Grantor Trust's interest in the Receivables and their proceeds.

**Security Interests in the Financed Vehicles** 

The Receivables evidence the credit sale of motor vehicles by an affiliate of CarMax Business Services to obligors. The Receivables also constitute personal property security agreements and include grants of security interests in the related Financed Vehicles under the UCC. Perfection of security interests in motor vehicles is generally governed by state certificate of title statutes or by the motor vehicle registration laws of the state in which each vehicle is located. In most states, a security interest in a motor vehicle is perfected by notation of the secured party's lien on the vehicle's certificate of title.

CarMax Business Services will be obligated to have taken all actions necessary under the laws of the state in which a Financed Vehicle is located to perfect the security interest in the Financed Vehicle, including, where applicable, by having a notation of the lien recorded on the Financed Vehicle's certificate of title or, if appropriate, by perfecting the security interest in the Financed Vehicle under the UCC. Because the Servicer will continue to service the Receivables, the obligors on the Receivables will not be notified of the sales from CarMax Business Services to the Seller, from the Seller to the Issuing Entity, or from the Issuing Entity to the Grantor Trust, and no action will be taken to record the transfer of the security interest from CarMax Business Services to the Seller, from the Seller to the Issuing Entity, or from the Issuing Entity to the Grantor Trust by amendment of the certificates of title for the Financed Vehicles or otherwise.

The Receivables Purchase Agreement will provide that CarMax Business Services will assign to the Seller its interests in the Financed Vehicles securing the related Receivables. The Sale and Servicing Agreement will provide that the Seller will assign its interests in the Financed Vehicles securing the related Receivables to the Issuing Entity. The Receivables Contribution Agreement will provide that the Issuing Entity will assign its interests in the Financed Vehicles securing the related Receivables to the Grantor Trust. However, because of the administrative burden and expense, none of CarMax Business Services, the Seller, the Servicer or the Indenture Trustee will amend any certificate of title to identify the Seller, the Issuing Entity, the Grantor Trust or the Indenture Trustee as the new secured party on the certificate of title relating to a Financed Vehicle nor will any entity execute and file any transfer instrument. In addition, the Servicer or the custodian will continue to hold any certificates of title relating to the Financed Vehicles in its possession as custodian for the Indenture Trustee in accordance with the Sale and Servicing Agreement.

------

In most states, the assignments under the Receivables Purchase Agreement, the Sale and Servicing Agreement and the Receivables Contribution Agreement will be effective to convey the security interest of CarMax Business Services in a Financed Vehicle without amendment of any lien noted on a vehicle's certificate of title or re-registration of the vehicle, and the Grantor Trust will succeed to CarMax Business Services' rights as secured party upon the transfer from the Seller. However, in those states in which re-registration of a Financed Vehicle is not necessary to convey a perfected security interest in the Financed Vehicle to the Grantor Trust, the Grantor Trust's security interest could be defeated through fraud or negligence because the Grantor Trust will not be listed as legal owner on the related certificate of title. Moreover, in other states, in the absence of an amendment and re-registration, a perfected security interest in the Financed Vehicles may not have been effectively conveyed to the Grantor Trust. In most of those other states, however, in the absence of fraud, forgery or administrative error by state recording officials, the notation of CarMax Business Services or its affiliate as lienholder on the certificate of title will be sufficient to protect the Grantor Trust against the rights of subsequent purchasers of a Financed Vehicle or subsequent creditors who take a security interest in a Financed Vehicle. UCC financing statements with respect to the transfer of CarMax Business Services' security interest in the Financed Vehicles to the Seller, with respect to the transfer of the Seller's security interest in the Financed Vehicles to the Issuing Entity, and with respect to the transfer of the Issuing Entity's security interest in the Financed Vehicles to the Grantor Trust will be filed.

If CarMax Business Services failed to obtain a first priority perfected security interest in a Financed Vehicle, its security interest and, therefore, that of the Grantor Trust would be subordinate to, among others, subsequent purchasers of that Financed Vehicle or subsequent creditors who take a perfected security interest in that Financed Vehicle. CarMax Business Services will represent and warrant to the Seller in the Receivables Purchase Agreement, the Seller will represent and warrant to the Issuing Entity in the Sale and Servicing Agreement, and the Issuing Entity will represent and warrant to the Grantor Trust in the Receivables Contribution Agreement that all action necessary for CarMax Business Services to obtain a perfected security interest in each Financed Vehicle has been taken. If this representation and warranty is breached and not cured with respect to a Financed Vehicle, CarMax Business Services will be required to repurchase the related Receivable from the Seller and the Seller will be required to repurchase the related Receivable from the Grantor Trust (as assignee of the Issuing Entity) to the extent described under *"The Receivables Purchase Agreement—Repurchase of Receivables"* and *"The Sale and Servicing Agreement-Repurchase of Receivables"* in this prospectus. 

In most states, a perfected security interest in a vehicle continues for four months after the vehicle is moved to a new state from the one in which it is initially registered and thereafter until the owner re-registers the vehicle in the new state. A majority of states require surrender of the related certificate of title to re-register a vehicle. In those states that require a secured party to hold possession of the certificate of title to maintain perfection of the security interest, the secured party would learn of the re-registration through the request from the obligor under the related installment sale contract to surrender possession of the certificate of title. In the case of vehicles registered in states providing for the notation of a lien on the certificate of title but not possession by the secured party, the secured party would receive notice of surrender from the state of re-registration if the security interest is noted on the certificate of title. Thus, the secured party would have the opportunity to maintain perfection of its security interest in the vehicles in the state of relocation. However, these procedural safeguards will not protect the secured party if, through fraud, forgery or administrative error, the obligor procures a new certificate of title that does not list the secured party's lien. Additionally, in states that do not require a certificate of title for registration of a vehicle, re-registration could defeat perfection. In the ordinary course of servicing the Receivables, the Servicer will take the necessary steps to maintain perfection of its security interest upon receipt of notice of re-registration. Similarly, when an obligor sells a Financed Vehicle, the Servicer must surrender possession of the certificate of title or will receive notice as a result of its lien and accordingly will have an opportunity to require satisfaction of the related Receivable before release of the lien. Under the Sale and Servicing Agreement, the Servicer will be obligated to take appropriate steps, at its own expense, to maintain perfection of the security interests in the Financed Vehicles.

Release of security interests in the vehicles is generally governed by the motor vehicle registration laws of the state in which the vehicle is located. Failure to comply with these detailed requirements could result in liability to the Grantor Trust or the release of the lien on the vehicle or other adverse consequences. Some states permit the release of a lien on a vehicle upon the presentation by the dealer, obligor or persons other than the servicer to the applicable state registrar of liens of various forms of evidence that the debt secured by the lien has been paid in full. For example, the State of New York passed legislation allowing a dealer of used motor vehicles to have the lien of a prior lienholder in a motor vehicle released, and to have a new certificate of title with respect to that motor vehicle

------

reissued without the notation of the prior lienholder's lien, upon submission to the Commissioner of the New York Department of Motor Vehicles of evidence that the prior lien has been satisfied. It is possible that, as a result of fraud, forgery, negligence or error, a lien on a Financed Vehicle could be released without prior payment in full of the Receivable.

**Enforcement of Security Interests in Financed Vehicles** 

The Servicer, on behalf of the Grantor Trust, may take action to enforce a security interest in a Financed Vehicle securing the related Receivable by repossession and resale of the Financed Vehicle. The actual repossession may be contracted out to third party contractors. Under the UCC and laws applicable in most states, a creditor can repossess a motor vehicle securing a retail installment sale contract by voluntary surrender, "self-help" repossession that is "peaceful" or, in the absence of voluntary surrender and the ability to repossess without breach of the peace, by judicial process. In the event of a default by the obligor, some jurisdictions require that the obligor be notified of the default and be given a time period within which to cure the default prior to repossession. Generally, this right of cure may only be exercised on a limited number of occasions during the term of the related contract. In addition, the UCC and other state laws require the secured party to provide the obligor with reasonable notice of the date, time and place of any public sale and/or the date after which any private sale of the collateral may be held. The obligor has the right to redeem the collateral prior to actual sale by paying the secured party the unpaid principal balance of the obligation, accrued finance charges plus reasonable expenses for repossessing, holding and preparing the collateral for disposition and arranging for its sale, plus, in some jurisdictions, reasonable attorneys' fees or, in some states, by payment of delinquent installments or the unpaid balance.

The proceeds of resale of the repossessed vehicles generally will be applied first to the satisfaction of the indebtedness and then to the expenses of resale and repossession. While some states impose prohibitions or limitations on deficiency judgments if the net proceeds from resale do not cover the full amount of the indebtedness, a deficiency judgment can be sought in those states that do not prohibit or limit those judgments. In addition to the notice requirement, the UCC requires that every aspect of the sale or other disposition, including the method, manner, time, place and terms, be "commercially reasonable." Generally, courts have held that when a sale is not "commercially reasonable," the secured party loses its right to a deficiency judgment. In addition, the UCC permits the debtor or other interested party to recover for any loss caused by noncompliance with the provisions of the UCC. Also, prior to a sale, the UCC permits the debtor or other interested person to prohibit the secured party from disposing of the collateral if it is established that the secured party is not proceeding in accordance with the "default" provisions under the UCC. However, the deficiency judgment would be a personal judgment against the obligor for the shortfall, and a defaulting obligor can be expected to have very little capital or sources of income available following repossession. Therefore, in many cases, it may not be useful to seek a deficiency judgment or, if one is obtained, it may be settled at a significant discount or be uncollectible.

------

Occasionally, after resale of a repossessed vehicle and payment of all expenses and indebtedness, there is a surplus of funds. In that case, the UCC requires the creditor to remit the surplus to any holder of a subordinate lien with respect to the vehicle or, if no lienholder exists, the UCC requires the creditor to remit the surplus to the obligor.

**Certain Bankruptcy Considerations** 

CarMax Business Services and the Seller have taken steps in structuring the transactions contemplated by this prospectus to reduce the risk that a bankruptcy filing with respect to CarMax Business Services would adversely affect the Notes or that the Seller would become a debtor in a voluntary or involuntary bankruptcy case. However, there can be no assurance that payments on the Notes will not be delayed or reduced as a result of a bankruptcy proceeding.

CarMax Business Services and the Seller each intend that the transfer of Receivables from CarMax Business Services to the Seller be treated as a sale. However, if CarMax Business Services were to become a debtor in a bankruptcy case, a court could take the position that a transfer should be treated as a pledge of the Receivables to secure indebtedness of CarMax Business Services rather than a sale. If a court were to reach such a conclusion, or if an attempt were made to litigate the issue, delays or reductions in payments on the Notes could occur. In addition, if a transfer of Receivables from CarMax Business Services to the Seller is treated as a pledge rather than a sale, a tax or government lien on the property of CarMax Business Services arising before the transfer of a Receivable to the Seller may have priority over the Seller's interest in that Receivable and, if CarMax Business Services is the Servicer, a court may conclude that the Grantor Trust does not have a perfected interest in cash collections on the Receivables commingled with general funds of CarMax Business Services. The Seller will receive a reasoned opinion of counsel on the Closing Date that, subject to various assumptions and qualifications, the transfer of Receivables from CarMax Business Services to the Seller should properly constitute a sale for bankruptcy purposes. However, there can be no assurance that a court would not conclude that the transfer of Receivables should be treated as a pledge.

If CarMax Business Services were to become a debtor in a bankruptcy case, a court could take the position that the assets and liabilities of the Seller should be substantively consolidated with the assets and liabilities of CarMax Business Services, in which case the Receivables would be included in the estate of CarMax Business Services even if the transfer of the Receivables from CarMax Business Services to the Seller were treated as a sale. The Seller and CarMax Business Services have taken steps in structuring the transactions contemplated by this prospectus to reduce the risk of substantive consolidation. The limited liability company agreement of the Seller contains provisions restricting the activities of the Seller and requiring the Seller to follow specific operating procedures designed to support its treatment as an entity separate from CarMax Business Services. In addition, the Seller will receive a reasoned opinion of counsel on the Closing Date that, subject to various assumptions and qualifications, in the event of a bankruptcy filing with respect to CarMax Business Services, the assets and liabilities of the Seller should not properly be substantively consolidated with the assets and liabilities of CarMax Business Services. However, there can be no assurance that a court would not conclude that the assets and liabilities of the Seller should be consolidated with the assets and liabilities of CarMax Business Services. If a court were to reach such a conclusion, or if an attempt were made to litigate the issue, delays or reductions in payments on the Notes could occur.

**The Dodd-Frank Act** 

*Orderly Liquidation Authority*. The Dodd-Frank Wall Street Reform and Consumer Protection Act established OLA, under which the Federal Deposit Insurance Corporation is authorized to act as receiver of a non-bank financial company and its subsidiaries. OLA differs from the Bankruptcy Code in several respects. In addition, because the legislation remains subject to clarification through FDIC regulations and has yet to be applied by the FDIC in any receivership, it is unclear what impact these provisions will have on any particular company, including CarMax Business Services, the Seller, the Issuing Entity or the Grantor Trust, or such company's creditors. 

*Potential Applicability to CarMax Business Services, the Seller, the Issuing Entity and the Grantor Trust*. There is uncertainty about which companies will be subject to OLA rather than the Bankruptcy Code. For a company to become subject to OLA, the Secretary of the Treasury (in consultation with the President of the United States) must determine that: 

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the company is in default or in danger of default;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the failure of the company and its resolution under the Bankruptcy Code would have serious adverse effects on
financial stability in the United States;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• no viable private sector alternative is available to prevent the default of the company; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an OLA proceeding would mitigate these effects.

There can be no assurance that the OLA provisions would not be applied to CarMax Business Services, although we expect that OLA will be used only very rarely. The Seller, the Issuing Entity or the Grantor Trust could, under certain circumstances, also be subject to OLA.

*FDIC's Avoidance Power Under OLA*. The provisions of OLA relating to preferential transfers differ from those of the Bankruptcy Code. If CarMax Business Services were to become subject to OLA, there is an interpretation under OLA that previous transfers of Receivables by CarMax Business Services or the Seller perfected for purposes of state law and the Bankruptcy Code could nevertheless be avoided as preferential transfers, with the result that the Receivables securing the Notes could be reclaimed by the FDIC and Noteholders may have only an unsecured claim against CarMax Business Services or the Seller, as applicable. 

In December 2010, the Acting General Counsel of the FDIC issued an advisory opinion which concludes that the treatment of preferential transfers under OLA was intended to be consistent with, and should be interpreted in a manner consistent with, the related provisions under the Bankruptcy Code. On July 6, 2011, the FDIC adopted a final regulation which, among other things, codifies the advisory opinion. This final regulation was effective on August 15, 2011. Based on the advisory opinion and this regulation, the transfer of Receivables by CarMax Business Services to the Seller (so long as such transfer has been perfected by the filing of a UCC financing statement) should not be avoidable by the FDIC as a preference under OLA.

*FDIC's Repudiation Power Under OLA*. If the FDIC is appointed receiver of a company under OLA, the FDIC would have the power to repudiate any contract to which the company was a party, if the FDIC determined that performance of the contract was burdensome and that repudiation would promote the orderly administration of the company's affairs. 

In January 2011, the Acting General Counsel of the FDIC issued an advisory opinion confirming:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• that nothing in the Dodd-Frank Act changes the existing law governing the separate existence of separate entities
under other applicable law, or changes the enforceability of standard contractual provisions meant to foster the bankruptcy-remote treatment of special purpose entities such as the Seller, the Issuing Entity and the Grantor Trust; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• that, until the FDIC adopts a regulation addressing the application of the FDIC's powers of repudiation
under OLA, the FDIC will not exercise its repudiation authority to reclaim, recover or recharacterize as property of a company in receivership or the receivership assets transferred by that company prior to the end of the applicable transition
period of any such future regulation, provided that such transfer satisfies the conditions for the exclusion of such assets from the property of the estate of that company under the Bankruptcy Code.

CarMax Business Services and the Seller intend that the sale of the Receivables by CarMax Business Services to the Seller will constitute a "true sale" between separate legal entities under applicable state law. As a result, CarMax Business Services believes that the FDIC would not be able to recover the Receivables using its repudiation power.

The advisory opinion does not bind the FDIC and could be modified or withdrawn in the future. There can be no assurance that future regulations or subsequent FDIC actions in an OLA proceeding involving CarMax Business Services, the Seller, the Issuing Entity or the Grantor Trust would not be contrary to this opinion.

------

Regardless of whether the sale of the Receivables by CarMax Business Services to the Seller is respected as a legal true sale, as receiver for CarMax Business Services, the Seller, the Issuing Entity or the Grantor Trust, the FDIC could, among other things:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• require the Issuing Entity or the Grantor Trust, as assignee of CarMax Business Services and the Seller, to go
through an administrative claims procedure to establish its rights to payments collected on the Receivables;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• if the Issuing Entity or the Grantor Trust were a covered subsidiary, require the Indenture Trustee to go through
an administrative claims procedure to establish its rights to payment on the Notes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• request a stay of legal proceedings to liquidate claims or otherwise enforce contractual and legal remedies
against CarMax Business Services or a covered subsidiary, including the Issuing Entity and the Grantor Trust;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• if the Issuing Entity or the Grantor Trust were a covered subsidiary, assert that the Indenture Trustee was
subject to a 90-day stay on its ability to liquidate claims or otherwise enforce contractual and legal remedies against the Issuing Entity or the Grantor Trust, as applicable;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• repudiate CarMax Business Services' ongoing servicing obligations under the Sale and Servicing Agreement
such as its duty to collect and remit payments or otherwise service the Receivables; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• prior to any such repudiation of the Sale and Servicing Agreement, prevent any of the Indenture Trustee or the
Noteholders from appointing a successor Servicer.

If the FDIC, as receiver for CarMax Business Services, the Seller, the Issuing Entity or the Grantor Trust, were to take any of the actions described above, payments on the Notes would be delayed and may be reduced.

If the Issuing Entity or the Grantor Trust were placed in receivership under OLA, the FDIC would have the power to repudiate the Notes. In that case, the FDIC would be required to pay compensatory damages that are no less than the principal amount of the Notes plus accrued interest as of the date the FDIC was appointed receiver and, to the extent that the value of the property that secured the Notes is greater than the principal amount of the Notes and any accrued interest through the date of repudiation or disaffirmance, such accrued interest.

**Consumer Protection Laws** 

Numerous federal and state consumer protection laws and related regulations impose substantial requirements upon creditors and servicers involved in consumer finance. These laws include the Truth-in-Lending Act, the Equal Credit Opportunity Act, the Federal Trade Commission Act, the Fair Credit Reporting Act, the Fair Debt Collection Practices Act, the Magnuson-Moss Warranty Act, the Servicemembers Civil Relief Act, the Telephone Consumer Protection Act, state adaptations of the National Consumer Act and of the Uniform Consumer Credit Code and state motor vehicle retail installment sale acts and other similar laws. Also, the laws of certain states impose finance charge ceilings and other restrictions on consumer transactions and require contract disclosures in addition to those required under federal law. These requirements impose specific statutory liabilities upon creditors who fail to comply with their provisions. In some cases, this liability could affect the ability of an assignee such as the Indenture Trustee to enforce consumer finance contracts such as the Receivables.

The so-called "Holder-in-Due-Course Rule" of the Federal Trade Commission has the effect of subjecting a seller, and certain related lenders and their assignees, in a consumer credit transaction to all claims and defenses which the obligor in the transaction could assert against the seller of the goods. Liability under the Holder-in-Due-Course Rule is limited to the amounts paid by the obligor under the contract, and the holder of the contract may also be unable to collect any balance remaining due thereunder from the obligor. The Holder-in-Due-Course Rule is generally duplicated by the Uniform Consumer Credit Code, other state statutes or the common law in certain states.

------

Most of the Receivables will be subject to the requirements of the Holder-in-Due-Course Rule. Accordingly, the Grantor Trust, as holder of the Receivables, will be subject to any claims or defenses that the purchaser of a Financed Vehicle may assert against the seller of the Financed Vehicle. Such claims are limited to a maximum liability equal to the amounts paid by the obligor on the Receivable.

If an obligor were successful in asserting any such claim or defense as described in the two immediately preceding paragraphs, such claim or defense would constitute a breach of a representation and warranty under the Receivables Purchase Agreement and the Sale and Servicing Agreement and would create an obligation of the Seller to repurchase the Receivable unless the breach were cured.

Courts have applied general equitable principles to secured parties pursuing repossession or litigation involving deficiency balances. These equitable principles may have the effect of relieving an obligor from some or all of the legal consequences of a default.

In several cases, consumers have asserted that the self-help remedies of secured parties under the UCC and related laws violate the due process protection of the Fourteenth Amendment to the Constitution of the United States. Courts have generally either upheld the notice provisions of the UCC and related laws as reasonable or have found that the creditor's repossession and resale do not involve sufficient state action to afford constitutional protection to consumers.

CarMax Business Services will represent and warrant to the Seller in the Receivables Purchase Agreement, and the Seller will represent and warrant to the Issuing Entity in the Sale and Servicing Agreement, that each Receivable complies as of the Closing Date in all material respects with all requirements of law. If an obligor has a claim against the Grantor Trust for violation of any law and that claim materially and adversely affects the Issuing Entity's interest in a Receivable, and that violation is not cured, CarMax Business Services would be required to repurchase the Receivable from the Seller and the Seller would be required to repurchase the Receivable from the Grantor Trust (as assignee of the Issuing Entity) to the extent described under *"The Receivables Purchase Agreement—Repurchase of Receivables"* and *"The Sale and Servicing Agreement—Repurchase of Receivables"* in this prospectus. 

**Other Matters** 

In addition to the laws limiting or prohibiting deficiency judgments, numerous other statutory provisions, including the Bankruptcy Code and related state laws, may interfere with or affect the ability of a creditor to realize upon collateral or enforce a deficiency judgment. For example, in a Chapter 13 proceeding under the Bankruptcy Code, a court may prevent a creditor from repossessing a motor vehicle and, as part of the rehabilitation plan, reduce the amount of the secured indebtedness to the market value of the motor vehicle at the time of bankruptcy, as determined by the court, leaving the party providing financing as a general unsecured creditor for the remainder of the indebtedness. A bankruptcy court may also reduce the monthly payments due under the related contract or change the rate of interest and time of repayment of the indebtedness.

Under the terms of the Servicemembers Civil Relief Act, an obligor who enters the military service after the origination of that obligor's Receivable (including an obligor who is a member of the National Guard or is in reserve status at the time of the origination of the obligor's Receivable and is later called to active duty) is entitled to have the interest rate reduced and capped at 6% per annum for the duration of the military service, may be entitled to a stay of proceedings on foreclosures and similar actions and may have the maturity of the retail installment sale contract extended or the payments lowered and the payment schedule adjusted. In addition, pursuant to the laws of various states, under certain circumstances residents thereof called into active duty with the National Guard or the reserves can apply to a court to delay payments on retail installment sale contracts such as the Receivables. Application of any of the foregoing acts or other similar acts under state law would adversely affect, for an indeterminate period of time, the ability of the Servicer to foreclose on an affected Receivable during the obligor's period of active duty status and, in some cases, for a period of one year thereafter. Thus, if that Receivable goes into default, there may be delays and losses occasioned by the inability to exercise the Grantor Trust's rights with respect to the Receivable and the related Financed Vehicle in a timely fashion.

------

**MATERIAL FEDERAL INCOME TAX CONSEQUENCES** 

The following is a summary of the material United States federal income tax consequences of the purchase, ownership and disposition of Offered Notes to investors who purchase the Offered Notes in the initial distribution and who hold the Offered Notes as "capital assets" within the meaning of Section 1221 of the Internal Revenue Code. The summary does not purport to deal with all United States federal income tax consequences applicable to all categories of holders, some of which may be subject to special rules. For example, it does not discuss the tax treatment of Noteholders that are insurance companies, financial institutions, regulated investment companies, dealers in securities or currencies, tax-exempt entities, holders that hold the Notes as part of a hedge, straddle, "synthetic security" or other integrated transaction for United States federal income tax purposes, certain accrual method taxpayers subject to the rules of Section 451 of the Internal Revenue Code, persons subject to any alternative minimum tax and holders whose functional currency is not the United States dollar. The discussion under this section does not apply to any Notes that are held by the depositor or one or more affiliates not treated as a separate entity from the depositor for United States federal income tax purposes. For purposes of the following summary, references to the Issuing Entity, the Notes and related terms, parties and documents shall be deemed to refer, unless otherwise specified herein, to the Issuing Entity and the Offered Notes and related terms, parties and documents applicable to the Issuing Entity.

The following summary is based upon current provisions of the Internal Revenue Code, the Treasury regulations promulgated thereunder and judicial or administrative authority, all of which are subject to change, which change may be retroactive. The Issuing Entity will be provided with an opinion of Mayer Brown LLP, as special federal tax counsel to the Seller, regarding certain United States federal income tax matters discussed below. A legal opinion, however, is not binding on the IRS or the courts. No ruling on any of the issues discussed below will be sought from the IRS. Moreover, there are no cases or IRS rulings on similar transactions involving both debt and equity interests issued by a trust with terms similar to those of the Notes. **As a result, the IRS may disagree with all or a part of the discussion below. We suggest that prospective investors consult their own tax advisors in determining the federal, state, local, foreign and any other tax consequences to them of the purchase, ownership and disposition of the Notes. The discussion below does not purport to furnish information in the level of detail or with the attention to a prospective investor's specific tax circumstances that would be provided by a prospective investor's own tax advisor.** 

Unless otherwise specified, the following summary relates only to holders of the Offered Notes that are unrelated to the Issuing Entity who purchase Offered Notes at their issue price in the initial distribution thereof, who are United States Persons, and who hold the Offered Notes as "capital assets" within the meaning of Section 1221 of the Code. If a partnership (including for this purpose any entity treated as a partnership for United States federal income tax purposes) is a beneficial owner of Notes, the treatment of a partner in the partnership will generally depend upon the status of the partner and upon the activities of the partnership. A holder of the Notes that is a partnership and partners in such partnership should consult their tax advisors about the United States federal income tax consequences of holding and disposing of the Notes.

On the closing date, Mayer Brown LLP, as special federal tax counsel to the Seller, will deliver an opinion, subject to the assumptions and qualifications therein, including compliance with all of the provisions of the applicable agreements, to the effect that, for United States federal income tax purposes:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Offered Notes will be characterized as indebtedness to the extent the Offered Notes are treated as
beneficially owned by a person other than (A) the Issuing Entity or a person considered to be the same person as the Issuing Entity for United States federal income tax purposes, (B) a member of an expanded group (as defined in Treasury
Regulation section 1.385-1(c)(4) or any successor regulation then in effect) that includes the Issuing Entity (or a person considered to be the same person as the Issuing Entity for United States federal income tax purposes), (C) a
"controlled partnership" (as defined in Treasury Regulation section 1.385-1(c)(1) or any successor regulation then in effect) of such expanded group or (D) a disregarded entity owned directly or indirectly by a person described in
preceding clause (B) or (C);

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Issuing Entity will not be characterized as an association, or a publicly traded partnership, taxable as a
corporation;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• although the matter is inherently factual and therefore cannot free from doubt, to the extent it is not wholly
owned by a single person for United States federal income purposes, the Issuing Entity will not be treated as engaged in the conduct of a trade or business within the United States; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• for United States federal income tax purposes, the Grantor Trust will be classified as a grantor trust.

Each opinion is an expression of an opinion only, is not a guarantee of results and is not binding on the IRS or any third party.

**Tax Characterization of the Issuing Entity** 

Upon the issuance of the Notes, Mayer Brown LLP will deliver its opinion, subject to the assumptions and qualifications therein, to the effect that for United States federal income tax purposes, (1) the Issuing Entity will not be treated as an association (or publicly traded partnership) taxable as a corporation and (2) the Grantor Trust will be treated as a grantor trust. Nevertheless, the IRS could assert, and a court could ultimately hold, that the Issuing Entity or the Grantor Trust is treated as an association (or publicly traded partnership) taxable as a corporation.

Under the Grantor Trust Agreement, the Issuing Entity, the Grantor Trust Trustee and the Certificateholders will each agree to treat the Grantor Trust as a grantor trust and the Certificates as an undivided beneficial ownership interest in all of the assets of such grantor trust for federal, state and local income and franchise tax purposes, and not to take any position inconsistent therewith unless required to do so by applicable law. The grantor trust arrangement is designed to allow interest on the receivables received by the Issuing Entity to qualify for an exemption from withholding applicable to "portfolio interest" with respect to holders of equity of the Issuing Entity who are Foreign Persons, if any. If the receivables were to not be treated as held by the Grantor Trust, the distributive share of the Issuing Entity's gross interest from the receivables received by the Issuing Entity (i.e., interest received on the receivables unreduced by interest expense or other expense of the Issuing Entity) allocable to a Foreign Person, if any, could be subject to a 30% withholding tax, absent a reduced rate under an applicable income tax treaty. This would have an adverse impact on the holders of the Notes issued by the Issuing Entity.

If either the Issuing Entity or Grantor Trust were treated as an association (or publicly traded partnership) taxable as a corporation, it would be treated as a domestic corporation for United States federal income tax purposes and would be subject to United States corporate income tax, in which case amounts available for distribution to holders of Notes would be reduced.

Alternatively, if it is determined that the Issuing Entity is engaged in a trade or business in the United States for federal income tax purposes, and the Issuing Entity has taxable income that is effectively connected with such United States trade or business, then (1) a Foreign Person who holds Certificates (or any Notes recharacterized as equity) could be subject to United States federal income tax with respect to its share of the Issuing Entity's effectively connected income, could be required to file a United States federal income tax return (and would not be able to claim deductions or credits for years in which it was required to but did not file a United States federal income tax return), and could be treated as being engaged in a trade or business within the United States and as maintaining an office or other fixed place of business within the United States, in which case other income of the Foreign Person could be treated as effectively connected income, (2) the Issuing Entity could be liable for failing to withhold tax with respect to income of such Foreign Persons (and for interest and penalties relating to such liability), and (3) a Foreign Person holding certificates (or any Notes recharacterized as equity) that is a corporation could be subject to an additional branch profits tax of 30% on its allocable share of the issuing entity's effectively connected earnings and profits. Further, if a Foreign Person sells its interest in a Certificate (or a Note recharacterized as an equity interest in the Issuing Entity), the transferee may be required to withhold on the amount realized on the disposition. The Issuing Entity (if not an entity wholly owned by a single taxpayer) does not intend to treat its activities, in and of themselves, as causing any of its income to be treated as effectively connected to a United States trade or business. However, no assurances can be provided pertaining to these matters.

At closing, the Issuing Entity intends to be treated as a grantor trust for United States federal income tax purposes but may be treated as a partnership by the IRS and/or in the case that any of the Notes are characterized by the IRS as equity of the Issuing Entity.

------

If the Issuing Entity is treated as a partnership for United States federal income tax purposes, partnership audit rules would generally apply to the Issuing Entity. Under these rules, unless an entity elects otherwise, taxes arising from audit adjustments are required to be paid by the entity rather than by its partners or members. The parties responsible for the tax administration of the Issuing Entity described herein will have the authority to utilize, and intend to utilize, any exceptions available under these provisions (including any changes) and Treasury regulations so that the Issuing Entity's members, to the fullest extent possible, rather than the Issuing Entity itself, will be liable for any taxes arising from audit adjustments to the Issuing Entity's taxable income if the Issuing Entity is treated as a partnership. It is unclear to what extent these elections will be available to the Issuing Entity and how any such elections may affect the procedural rules available to challenge any audit adjustment that would otherwise be available in the absence of any such elections. Prospective investors are urged to consult with their tax advisors regarding the possible effect of these rules.

If the Issuing Entity were taxable as a corporation for United States federal income tax purposes, the Issuing Entity would be subject to corporate income tax on its taxable income. The Issuing Entity's taxable income would include all its income on the Receivables and may possibly be reduced by its interest expense on the Notes. Any corporate income tax could materially reduce cash available to make payments on the Notes.

**Tax Consequences to Holders of the Offered Notes** 

*Treatment of the Notes as Indebtedness*. The Noteholders will agree by their purchase of the Notes to treat the Notes as indebtedness for United States federal income tax purposes. Mayer Brown LLP, as special federal tax counsel to the Seller, will deliver an opinion, subject to the assumptions and qualifications therein, to the effect that the Offered Notes will be classified as indebtedness for United States federal income tax purposes to the extent the Offered Notes are treated as beneficially owned by a person other than (A) the Issuing Entity or a person considered to be the same person as the Issuing Entity for United States federal income tax purposes, (B) a member of an expanded group (as defined in Treasury Regulation section 1.385-1(c)(4) or any successor regulation then in effect) that includes the Issuing Entity (or a person considered to be the same person as the Issuing Entity for United States federal income tax purposes), (C) a "controlled partnership" (as defined in Treasury Regulation section 1.385-1(c)(1) or any successor regulation then in effect) of such expanded group or (D) a disregarded entity owned directly or indirectly by a person described in preceding clause (B) or (C). The discussion below assumes that this characterization is correct. 

*Original Issue Discount (*"*OID*"*), etc*. The discussion below assumes that all payments on the Offered Notes are denominated in United States dollars, that principal and interest is payable on the Offered Notes and that the Offered Notes are not indexed securities or entitled to principal or interest payments with disproportionate, nominal or no payments. Moreover, the discussion assumes that the interest formula for the Offered Notes meets the requirements for "qualified stated interest" under the Treasury regulations relating to OID (or, the original issue discount regulations), and that any OID on the Offered Notes, i.e., any excess of the principal amount of the Notes over their issue price, is not equal to or in excess of a *de minimis* amount, i.e., any OID on the Offered Notes is less than <sup>1</sup>⁄<sub>4</sub>% of their principal amount multiplied by their weighted average maturities included in their term, all within the meaning of the original issue discount regulations. 

It is possible that one or more classes of Offered Notes may be treated as issued with OID, and if the Offered Notes were treated as being issued with OID that was not *de minimis*, a Noteholder would be required to include OID in income as interest over the term of the Offered Notes under a constant yield method. In general, OID must be included in income in advance of the receipt of cash representing that income. Thus, each cash distribution would be treated as an amount already included in income, to the extent OID had accrued as of the date of the interest distribution and had not been allocated to prior distributions, or as a repayment of principal. This treatment would have no significant effect on Noteholders using the accrual method of accounting. However, cash method Noteholders might be required to report income on the Offered Notes in advance of the receipt of cash attributable to that income. 

In the case of a debt instrument as to which the repayment of principal may be accelerated as a result of the prepayment of other obligations securing the debt instrument, under Section 1272(a)(6) of the Code, the periodic accrual of OID is determined by taking into account (i) a reasonable Prepayment Assumption in accruing OID (generally, the assumption used to price the debt offering) and (ii) adjustments in the accrual of OID when

------

prepayments do not conform to the Prepayment Assumption, and regulations could be adopted changing the application of these provisions to the Offered Notes. It is unclear whether those provisions would be applicable to the Offered Notes in the absence of such regulations or whether use of a reasonable Prepayment Assumption may be required or permitted without reliance on these rules. If this provision applies to the Offered Notes, the amount of OID that will accrue in any given "accrual period" may either increase or decrease depending upon the actual prepayment rate. In the absence of such regulations (or statutory or other administrative clarification), any information reports or returns to the IRS and the Noteholders of the Offered Notes regarding OID, if any, will be based on the assumption that the Receivables will prepay at a rate based on the assumption used in pricing the Offered Notes offered hereunder. However, no representation will be made regarding the prepayment rate of the Receivables. See "*Hypothetical Decrement Tables and Weighted Average Lives of the Notes*" herein. Accordingly, noteholders of the Offered Notes are advised to consult their own tax advisors regarding the impact of any prepayments under the Receivables (and the OID rules) if the Offered Notes offered hereunder are issued with OID.

*Interest Income on the Notes*. Based on the foregoing assumptions, except as discussed in the following paragraph, the Offered Notes will not be considered to have been issued with OID except that the Offered Notes may be issued with *de minimis* OID. The stated interest thereon will be taxable to a Noteholder as ordinary interest income when received or accrued in accordance with the Noteholder's method of tax accounting. Under the OID regulations, a holder of an Offered Note issued with a *de minimis* amount of OID must include any OID in income, on a pro rata basis, as principal payments are made on the Offered Note. 

A holder of an Offered Note having a fixed maturity of one year or less, known as a "Short-Term Note," may be subject to special rules. An accrual basis holder of a Short-Term Note, and certain cash method holders, including regulated investment companies, as set forth in Section 1281 of the Internal Revenue Code, generally would be required to report interest income as interest accrues on a straight-line basis over the term of each interest period. Other cash basis holders of a Short-Term Note would, in general, be required to report interest income as interest is paid, or, if earlier, upon the taxable disposition of the Short-Term Note. However, a cash basis holder of a Short-Term Note reporting interest income as it is paid may be required to defer a portion of any interest expense otherwise deductible on indebtedness incurred to purchase or carry the Short-Term Note until the taxable disposition of the Short-Term Note. A cash basis taxpayer may elect under Section 1281 of the Internal Revenue Code to accrue interest income on all nongovernment debt obligations with a term of one year or less, in which case the taxpayer would include interest on the Short-Term Note in income as it accrues, but would not be subject to the interest expense deferral rule referred to in the preceding sentence. Certain special rules apply if a Short-Term Note is purchased for more or less than its principal amount.

*Sale or Other Disposition*. If a Noteholder sells an Offered Note, the holder will recognize gain or loss in an amount equal to the difference between the amount realized on the sale and the holder's adjusted tax basis in the Offered Note. The adjusted tax basis of an Offered Note to a particular Noteholder will equal the holder's cost for the Offered Note, increased by any market discount and OID previously included by the Noteholder in income with respect to the Offered Note and decreased by the amount of bond premium, if any, previously amortized and by the amount of principal payments previously received by the Noteholder with respect to the Offered Note. Any gain or loss will be capital gain or loss if the Offered Note was held as a capital asset, except for gain representing accrued interest and accrued market discount not previously included in income. Any capital gain recognized upon a sale, exchange or other disposition of an Offered Note will be long-term capital gain if the seller's holding period is more than one year and will be short-term capital gain if the seller's holding period is one year or less. The deductibility of capital losses is subject to certain limitations. Prospective investors should consult with their own tax advisors concerning the United States federal tax consequences of the sale, exchange or other disposition of an Offered Note. 

*Foreign Holders*. Interest payments made, or accrued, to a Noteholder of an Offered Note who is a Foreign Person that is an individual or corporation for United States federal income tax purposes generally will be considered "portfolio interest," and generally will not be subject to United States federal income tax and withholding tax, provided that reporting requirements are met as described in "*—Tax Consequences to Holders of the Offered Notes—Foreign Account Tax Compliance*" in this prospectus, if the interest is not effectively connected with the conduct of a trade or business within the United States by the Foreign Person and the Foreign Person satisfies certain requirements, including the requirements that the Foreign Person: 

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• is not actually or constructively a "10 percent shareholder" of the Issuing Entity or the Seller
(including a holder of 10% of the certificates), a "controlled foreign corporation" with respect to which the Issuing Entity or the Seller is a "related person" within the meaning of the Internal Revenue Code or a bank
extending credit pursuant to a loan agreement entered into in the ordinary course of its trade or business; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• provides the Indenture Trustee or other person who is otherwise required to withhold United States tax with
respect to the Notes with an appropriate statement, on IRS Form W-8BEN or W-8BEN-E (or other applicable form, including any appropriate attachments), signed under penalty of perjury, certifying that the beneficial owner of the Note is a Foreign
Person and providing the Foreign Person's name and address.

If such interest received by a Foreign Person is not portfolio interest, then it will be subject to withholding tax unless the Foreign Person provides a properly executed IRS Form W-8BEN or W-8BEN-E claiming an exemption from or reduction in withholding under the benefit of a tax treaty or an IRS Form W-8ECI stating that interest paid is not subject to withholding tax because it is effectively connected with the Foreign Person's conduct of a trade or business in the United States. If the interest is effectively connected income (and under certain tax treaties is attributable to a U.S. permanent establishment maintained by such Foreign Person), the Foreign Person, although exempt from the withholding tax discussed above, will be subject to United States federal income tax on that interest at graduated rates. A Foreign Person other than an individual or corporation (or an entity treated as such for United States federal income tax purposes) holding the Offered Notes on its own behalf may have substantially increased reporting requirements. In particular, in case of Offered Notes held by a foreign partnership or foreign trust, the partners or beneficiaries, as the case may be, may be required to provide certain additional information.

Any capital gain realized on the sale, redemption, retirement or other taxable disposition of an Offered Note by a Foreign Person will be exempt from United States federal income and withholding tax, provided that the gain is not effectively connected with the conduct of a trade or business in the United States by the Foreign Person and, in the case of an individual Foreign Person, the Foreign Person is not present in the United States for 183 days or more in the taxable year and does not otherwise have a "tax home" within the United States.

*Backup Withholding*. Each holder of an Offered Note, other than an exempt holder such as a tax-exempt organization, qualified pension and profit-sharing trust, individual retirement account or nonresident alien who provides certification as to status as a nonresident, will be required to provide, under penalty of perjury, a certificate containing the holder's name, address, correct federal taxpayer identification number and a statement that the holder is not subject to backup withholding. Should a nonexempt Noteholder fail to provide the required certification, the Issuing Entity will be required to backup withhold a certain portion of the amount otherwise payable to the holder, and remit the withheld amount to the IRS as a credit against the holder's federal income tax liability. 

*Foreign Account Tax Compliance*. The "Foreign Account Tax Compliance Act" or "FATCA" significantly changes the reporting requirements imposed on certain Foreign Persons, including certain foreign financial institutions and investment funds. 

Under FATCA, foreign financial institutions (which include hedge funds, private equity funds, mutual funds, securitization vehicles and any other investment vehicles regardless of their size) and certain other non-financial foreign entities must comply with information reporting rules with respect to their U.S. account holders and investors or be subject to a 30% withholding tax with respect to any "withholdable payments." For this purpose, withholdable payments are U.S. source payments otherwise subject to nonresident withholding tax and also include the entire gross proceeds from the sale of any equity or debt instruments of U.S. issuers. The withholding tax under FATCA applies regardless of whether the payment would otherwise be exempt from U.S. nonresident withholding tax (e.g., under the portfolio interest exemption or as capital gain). The withholding tax under FATCA currently applies with respect to interest payments and, under rules previously scheduled to take effect beginning on January 1, 2019, was to be imposed on gross proceeds from a disposition of debt instruments. Treasury regulations have been published in proposed form that eliminate withholding on payments of gross proceeds from such dispositions. Pursuant to these proposed Treasury regulations, the Issuing Entity and any withholding agent may rely on this change to FATCA withholding until the final Treasury regulations are issued. Potential investors are encouraged to consult with their tax advisors regarding the possible implications of this legislation on an investment in the Notes.

------

Each holder of a Note or an interest therein, by acceptance of such Note or such interest therein, will be deemed to have agreed to provide to the Indenture Trustee upon the request of the Indenture Trustee, or to and upon the request of any Paying Agent or the Issuing Entity, (i) properly completed and signed tax certifications, for a United States Person, on IRS Form W-9 and, for a Foreign Person, on the appropriate IRS Form W-8 and (ii) to the extent any FATCA withholding or deduction is applicable, information sufficient to eliminate the imposition of, or determine the amount of, such withholding or deduction under FATCA. The Indenture Trustee has the right to withhold any amounts (properly withholdable under law and without any corresponding gross-up) payable to any holder of a Note or an interest therein that fails to comply with the requirements of the preceding sentence.

*Medicare Surtax on Net Investment Income*. Certain individuals, estates and trusts are required to pay a 3.8% Medicare surtax on "net investment income" including, among other things, interest and proceeds of sale in respect of securities like the Notes, subject to certain exceptions. Prospective investors should consult with their own tax advisors regarding the effect, if any, of this provision on their ownership and disposition of the Notes. 

*Possible Alternative Treatments of the Notes and the Issuing Entity*. Although, as discussed above, Mayer Brown LLP will issue an opinion at closing, subject to the assumptions and qualifications therein, to the Issuing Entity that the Offered Notes held by persons unrelated to the Issuing Entity will be treated as debt for United States federal income tax purposes, the IRS may take a contrary position. In addition, the Class E Notes may be privately placed and their federal income tax characterization is expected to reflect some uncertainty. Further, such Notes may be subject to certain ownership and transfer restrictions intending to mitigate the risk of the Issuing Entity treated as a publicly traded partnership taxable as a corporation in the case such Notes are not respected as debt for United States federal income tax purposes. However, a holder of such Notes may violate or otherwise not comply with such restrictions, the Issuing Entity may not or may not have the ability to independently verify compliance, and/or the IRS may not respect the restrictions as resulting in the intended positions. 

As a result, even if the Depositor or other single person was the sole Certificateholder of the Issuing Entity, if any class of Notes were successfully recharacterized by the IRS as equity of the Issuing Entity, the Issuing Entity would be considered to have multiple equity owners and might be classified for United States federal income tax purposes as an association taxable as a corporation or as a partnership.

A partnership is generally not subject to an entity level tax for United States federal income tax purposes, while an association or corporation is subject to an entity level tax. If the Issuing Entity were treated as a partnership (which most likely would not be treated as a publicly traded partnership taxable as a corporation) and one or more classes of Notes were treated as equity interests in that partnership, each item of income, gain, loss, deduction, and credit generated through the ownership of the receivables by the partnership would be passed through to the partners, including the affected holders, according to their respective interests therein. Under current law, the income reportable by noteholders as partners in such a partnership could differ from the income reportable by the Noteholders as holders of debt. Generally, such differences are not expected to be material; however, certain Noteholders may experience adverse tax consequences. For example, cash basis Noteholders might be required to report income when it accrues to the partnership rather than when it is received by the Noteholders. Payments on the recharacterized Notes may be treated as distributions of associated allocated items of income or as "guaranteed payments" within the meaning of Section 707 of the Code, in which case the amount and timing of income to a U.S. Noteholder would generally not be expected to materially differ from that which would be the case were the Notes not recharacterized. However, in the case of recharacterized Notes, the intent is that U.S. Noteholders would be taxed on the partnership income regardless of when distributions are made to them and are not entitled to deduct miscellaneous itemized deductions that are not allocable to a trade or business (which may include their share of partnership expenses). In addition, to the extent partnership expenses are treated as allocable to a trade or business, the amount or value of interest expense deductions available to the holders of recharacterized Notes with respect to the Issuing Entity's interest expense may be limited under the rules of Section 163(j) of the Code. Any income allocated to a Noteholder that is a tax-exempt entity may constitute unrelated business taxable income because all or a portion of the Issuing Entity's taxable income may be considered debt-financed. The receipt of unrelated business taxable income by a tax-exempt Noteholder could give rise to additional tax liability to such tax-exempt holder.

In addition, in the case of this recharacterization of a class of Notes, a Noteholder that is a Foreign Person might be required to file a United States individual or corporate income tax return, as the case may be, and it is possible that (i) if the Issuing Entity is treated as receiving income effectively connected to the performance of a

------

trade or business in the United States, such Noteholder may be subject to (x) withholding of tax on purchase price paid to it in the event of a disposition of the Note (treated as a partnership interest) and (y) tax (and withholding) on its allocable interest at regular U.S. rates and, in the case of a corporation, a 30% branch profits tax rate (unless reduced or eliminated pursuant to an applicable tax treaty) or (ii) gross income allocated to such Noteholder may be subject to 30% withholding tax (i.e., unreduced by any interest deductions or other expenses) unless reduced or eliminated pursuant to an applicable tax treaty.

If an equity holder in the Issuing Entity provides the issuing entity with an IRS Form W-8ECI (or an IRS Form W-8IMY with an IRS Form W-8ECI attached) to indicate that any income it receives with respect to its interest is otherwise effectively connected to a United States trade or business of that holder, the Issuing Entity would be required to withhold on income so designated by the Noteholder if the Issuing Entity is treated as a partnership for United States federal income tax purposes. To avoid such potential liability for the Issuing Entity, each equity holder is required to be either (i) a United States person within the meaning of Section 7701(a)(30) of the Code that provides the Issuing Entity with an IRS Form W-9 or (ii) a non-United States person that provides the Issuing Entity with an IRS Form W-8BEN or IRS Form W-8BEN-E certifying that the income is not effectively connected to a United States trade or business of the holder (or an IRS Form W-8IMY that does not have any IRS Form W-8ECIs attached or that otherwise treats any of the income derived by the Noteholder as being effectively connected to a United States trade or business). There can be no assurance, however, that a Certificate or recharacterized Note will not be held by a non-United States person that treats the income as effectively connected to a United States trade or business.

Further, in order to backstop a Foreign Person's tax liability associated with gain upon the sale of a partnership interest where the partnership is engaged in a trade or business within the United States, rules under Section 1446(f) of the Code provide that the transferee of a Certificate or other equity interest in the Issuing Entity (including a Note that the IRS successfully recharacterized as an equity interest) could be liable for a withholding tax of 10% of the amount realized by the transferor (including debt deemed to be assumed by the transferee) if the transferee does not obtain an affidavit meeting the requirements of Section 1446(f) of the Code or satisfy the requirements of IRS guidance issued thereunder so as to exempt the amount realized from such withholding. The affidavits generally relate to either confirming that the transferor is a United States person for United States federal income tax purposes, that the underlying assets of the Issuing Entity do not give rise to a certain level of income effectively connected with a trade or business in the United States, that the Issuing Entity has not been engaged in a United States trade or business within a certain time period, or that certain matters involving gain recognition are applicable to the transaction. The Issuing Entity has not created a mechanism for a transferee of a Certificate or a Note to obtain any of the affidavits described above from a transferor. If any Notes were successfully recharacterized by the IRS as other than indebtedness, a transferee of such Note may be required to withhold unless it receives an appropriate affidavit. If a transferee is required to withhold and does not, the Issuing Entity is required to withhold, but only on distributions to such transferee. Any tax liability or penalties payable by the Issuing Entity could reduce the cash flow that would otherwise be available to make payments on all Notes. Potential holders are encouraged to consult with their own tax advisors regarding the possible effect of these rules.

In addition, as described above, to the extent the Issuing Entity is treated as a partnership, the parties responsible for the tax administration of the Issuing Entity will have the authority to utilize, and intend to utilize, any exceptions available so that the Issuing Entity's equity holders, to the fullest extent possible, rather than the Issuing Entity itself, will be liable for any taxes arising from audit adjustments to the Issuing Entity's taxable income. As such, holders of equity (including holders of Notes recharacterized as equity) could be obligated to pay any such taxes and other costs, and may have to take the adjustment into account for the taxable year in which the adjustment is made rather than for the audited taxable year. Prospective investors are urged to consult with their tax advisors regarding the possible effect of these rules on them.

If, alternatively, the Issuing Entity were treated as either an association taxable as a corporation or a publicly traded partnership taxable as a corporation, the Issuing Entity would be subject to United States federal income taxes at corporate tax rates on its taxable income generated through the Grantor Trust by ownership of the receivables. Moreover, distributions by the Issuing Entity to all or some of the Noteholders would probably not be deductible in computing the Issuing Entity's taxable income and all or part of the distributions to Noteholders would probably be treated as dividends. Such an entity-level tax could result in reduced distributions to Noteholders and adversely affect the Issuing Entity's ability to make payments of principal and interest with respect to the notes. To

------

the extent distributions on such notes were treated as dividends, a Foreign Person would generally be subject to tax (and withholding) on the gross amount of such dividends at a rate of 30% unless reduced or eliminated pursuant to an applicable income tax treaty.

*Tax Regulations for Acquisition of Notes by Related Parties.* Treasury regulations under Section 385 of the Internal Revenue Code address the treatment of instruments as debt or equity where the instruments are held by certain parties who are related to the Issuing Entity. Under these regulations, in certain circumstances, a Note that otherwise would be treated as debt is treated as equity for United States federal income tax purposes during periods in which the Note is held by a related party of the Issuing Entity (generally based on a group of corporations or controlled partnerships connected through 80% direct or indirect ownership). Under these regulations, although it is not entirely clear, it is expected that any notes treated as equity under these rules would be converted back to debt when acquired by a beneficial owner that is not a related party. In the event that such conversion into a debt instrument is not automatic and the determination of debt-equity status would need to be conducted at such time of the later acquisition, it is possible that such instrument could constitute equity in the Issuing Entity for United States federal income tax purposes. In this regard, prospective investors should consider the discussion in "*—Tax Consequences to Holders of the Offered Notes—Possible Alternative Treatments of the Notes*" above regarding the consequences of that development. However, the Treasury regulations are complex and have not yet been applied by the IRS or any court. In addition, the IRS has reserved certain portions of the Treasury regulations pending its further consideration. Prospective investors are urged to consult their tax advisors regarding the possible effects of these rules. 

**CERTAIN STATE TAX CONSEQUENCES** 

The activities of servicing and collecting on the Receivables will be undertaken by the Servicer. Because of the variation in each state's tax laws based in whole or in part upon income, it is impossible to predict tax consequences to holders of Notes in all of the state taxing jurisdictions in which they are already subject to tax. Additionally, it is possible a state or local jurisdiction may assert its right to impose tax on the Issuing Entity with respect to its income related to Receivables collected from customers located in such jurisdiction. It is also possible that a state may require that a Certificateholder and any Noteholder treated as an equity-owner (including non-resident holders) file state income tax returns with the state pertaining to Receivables collected from customers located in such state (and may require withholding by the Issuing Entity on related income). Noteholders should consult their own tax advisors with respect to state tax consequences arising out of the purchase, ownership and disposition of Notes.

**The federal and state tax discussions set forth above are included for information only and may not be applicable depending upon a Noteholder's particular tax situation. We suggest that prospective purchasers consult their tax advisors with respect to the tax consequences to them of the purchase, ownership and disposition of Notes, including the tax consequences under state, local, foreign and other tax laws and the possible effects of changes in federal or other tax laws.** 

**MATERIAL CONSIDERATIONS FOR ERISA AND OTHER U.S. EMPLOYEE BENEFIT PLAN INVESTORS** 

Subject to the following discussion, the Offered Notes generally may be acquired with the assets of Benefit Plan Investors or of employee benefit plans or arrangements not subject to Title I of ERISA or Section 4975 of the Internal Revenue Code (collectively with Benefit Plan Investors, "**Plan Investors**"). The discussion under this section does not apply to any Notes that are held by the depositor or one or more affiliates not treated as a separate entity from the depositor for United States federal income tax purposes.

Title I of ERISA requires fiduciaries of Benefit Plan Investors subject to ERISA to make investments that are prudent, diversified and in accordance with the governing plan documents. In addition, fiduciaries of Benefit Plan Investors are prohibited from causing such Benefit Plan Investors to engage in certain transactions with persons that are "parties in interest" under Section 406 of ERISA or "disqualified persons" under Section 4975 of the Internal Revenue Code with respect to such Benefit Plan Investors. A violation of these "prohibited transaction" rules may result in an excise tax or other penalties and liabilities under ERISA and the Internal Revenue Code for

------

these persons or the fiduciaries of such Benefit Plan Investor. The acquisition or holding of Offered Notes by or on behalf of a Benefit Plan Investor could give rise to a prohibited transaction if the Seller, the sponsor, the Servicer, the Issuing Entity, the Grantor Trust, the Owner Trustee, the Indenture Trustee, the Administrator, the underwriters or any of their respective affiliates is or becomes a party in interest or a disqualified person with respect to that Benefit Plan Investor.

Exemptions from the prohibited transaction rules could apply to the purchase and holding of Offered Notes by a Benefit Plan Investor depending on the type and circumstances of the plan fiduciary making the decision to acquire the Offered Notes and the relationship of the party in interest or disqualified person to the Benefit Plan Investor. These exemptions include: Prohibited Transaction Class Exemption ("**PTCE**") 96-23, regarding transactions effected by "in-house asset managers"; PTCE 95-60, regarding investments by insurance company general accounts; PTCE 91-38, regarding investments by bank collective investment funds; PTCE 90-1, regarding investments by insurance company pooled separate accounts; and PTCE 84-14, regarding transactions effected by "qualified professional asset managers." In addition to the class exemptions listed above, Section 408(b)(17) of ERISA and Section 4975(d)(20) of the Internal Revenue Code provide exemptions for prohibited transactions between a Benefit Plan Investor and a person or entity that is a party in interest or disqualified person to such Benefit Plan Investor solely by reason of providing services to the Benefit Plan Investor or by reason of certain relationships with such a service provider (excluding any party in interest or disqualified person that is a fiduciary, or an affiliate of a fiduciary, that has or exercises discretionary authority or control or renders investment advice with respect to the assets of the Benefit Plan Investor involved in the transaction), provided that the Benefit Plan Investor receives no less, nor pays no more, than adequate consideration for the transaction.

Even if the conditions specified in one or more of these exemptions are met, the scope of the relief provided might or might not cover all acts which might constitute or result in prohibited transactions. There can be no assurance that any exemption will be available with respect to any particular transaction involving the Offered Notes. Prospective purchasers that intend to use the assets of a Benefit Plan Investor to acquire Offered Notes should consult with their legal advisors regarding the applicability of any such exemption.

Certain transactions involving the Issuing Entity might be deemed to constitute or result in "prohibited transactions" under Title I of ERISA or Section 4975 of the Internal Revenue Code if the assets of the Issuing Entity were deemed, under the Plan Asset Regulation, to include the "plan assets" of Benefit Plan Investors who have acquired Offered Notes. The Plan Asset Regulation would deem the assets of the Issuing Entity to include the "plan assets" of Benefit Plan Investors only if such Benefit Plan Investors held "equity interests" in the Issuing Entity and no exception from plan asset treatment under the Plan Asset Regulation applied. For purposes of the Plan Asset Regulation, an "equity interest" is an interest other than an instrument which is treated as indebtedness under applicable local law and which has no substantial equity features.

Although there is little guidance on the subject, assuming the Offered Notes constitute debt for local law purposes, the Seller believes that, as of the Closing Date, the Offered Notes should be treated as indebtedness without substantial equity features for purposes of the Plan Asset Regulation. This determination is based in part upon the traditional debt features of the Offered Notes, including the reasonable expectation of purchasers of the Offered Notes that interest and principal will be paid or repaid when due and the availability of traditional default remedies, as well as upon the absence of conversion rights, warrants and other typical equity features. This debt treatment of any class of Offered Notes for purposes of the Plan Asset Regulation could change, subsequent to their issuance, if the issuing entity incurred losses or if the rating of such class of Offered Notes fell below investment grade. This risk of recharacterization is enhanced for classes of Offered Notes that are subordinated to other classes of Offered Notes or other securities.

Plan Investors that are not subject to Title I of ERISA or Section 4975 of the Internal Revenue Code, such as a "governmental plan" (as defined in Section 3(32) of ERISA) or certain "church plans" (as defined in Section 3(33) of ERISA), may be subject to other federal, state, local or other law that is substantially similar to Title I of ERISA or Section 4975 of the Internal Revenue Code ("**Similar Law**"). Such Plan Investors should consult with their legal advisors regarding such provisions of law and their relevance to the acquisition of the Offered Notes.

------

By acquiring an Offered Note (or an interest therein), each purchaser and transferee (and its fiduciary, if applicable) will be deemed to have represented and warranted that either (a) it is not acquiring the Offered Note (or an interest therein) with the plan assets of any Plan Investor or (b) the acquisition, holding and disposition of the Offered Note (or an interest therein) will not give rise to a non-exempt "prohibited transaction" under Section 406 of ERISA or Section 4975 of the Internal Revenue Code or a violation of any Similar Law.

The sale of Offered Notes (or any interest therein) to a Plan Investor is not a representation by the Issuing Entity, the underwriters or any other party involved in the offering of the Offered Notes that such an investment by the Plan Investor meets all relevant legal requirements relating to investments by Plan Investors generally or by any particular Plan Investor or that such an investment by the Plan Investor is appropriate for Plan Investors generally or for any particular Plan Investors.

Before purchasing the Offered Notes, each person acquiring the Offered Notes with the assets of a Plan Investor should consult with its legal advisors regarding the matters described in this prospectus and the applicable legal requirements.

------

**UNDERWRITING** 

Subject to the terms and conditions set forth in the underwriting agreement, the Seller has agreed to sell to each of the underwriters named below, for whom J.P. Morgan Securities LLC is acting as representative, and each of the underwriters has severally agreed to purchase, the principal amount of the Offered Notes set forth opposite its name below:

---

| | | | |
|:---|:---|:---|:---|
| **Underwriters** | **Principal<br>Amount of<br>Class A-1 Notes<sup>(1)</sup>** | **Principal<br>Amount of<br>Class A-2 Notes<sup>(1)</sup>** | **Principal<br>Amount of<br>Class A-3 Notes<sup>(1)</sup>** |
|  J.P. Morgan Securities LLC | $87120000 | $129600000 | $75680000 |
|  RBC Capital Markets, LLC | 43080000 | 64080000 | 37410000 |
|  Wells Fargo Securities, LLC | 43070000 | 64080000 | 37420000 |
|  Barclays Capital Inc. | 6780000 | 10080000 | 5890000 |
|  CIBC World Markets Corp. | 6780000 | 10080000 | 5890000 |
|  MUFG Securities Americas Inc. | 6780000 | 10080000 | 5890000 |
|  Total | $193610000 | $288000000 | $168180000 |
| **Underwriters** | **Principal<br>Amount of<br>Class B Notes<sup>(1)</sup>** | **Principal<br>Amount of<br>Class C Notes<sup>(1)</sup>** | **Principal <br>Amount of<br>Class D Notes<sup>(1)</sup>** |
|  J.P. Morgan Securities LLC | $30090000 | $35340000 | $33970000 |
|  RBC Capital Markets, LLC | 13890000 | 16310000 | 15680000 |
|  Wells Fargo Securities, LLC | 13890000 | 16310000 | 15680000 |
|  Total | $57870000 | $67960000 | $65330000 |

---

(1) At least 5% of the initial Note Balance of each class of Notes, and at least 5% of the Percentage Interests of
the Certificates, will be retained upon the issuance of the Notes and the Certificates and on an ongoing basis by the depositor or one or more other majority-owned affiliates of CarMax Business Services to satisfy the credit risk retention
obligations of the sponsor described under "*Credit Risk Retention*" in this prospectus.

The Seller has been advised by the underwriters that they propose initially to offer the Offered Notes to the public at the applicable prices set forth on the cover page of this prospectus. After the initial public offering of the Offered Notes, the public offering prices may change.

The underwriters have advised the depositor that in connection with the offering to the public of the Offered Notes purchased by the underwriters, the underwriters may engage in overallotment transactions, stabilizing transactions or syndicate covering transactions in accordance with Regulation M under the Exchange Act. Overallotment involves sales in excess of the offering size, which creates a short position for the underwriters. Stabilizing transactions involve bids to purchase the Offered Notes in the open market for the purpose of pegging, fixing or maintaining the price of the Offered Notes. Syndicate covering transactions involve purchases of the notes in the open market after the distribution has been completed in order to cover short positions. Overallotment, stabilizing transactions and syndicate covering transactions may cause the price of the Offered Notes to be higher than it would otherwise be in the absence of those transactions. Neither the Seller nor any of the underwriters makes any representation or prediction as to the direction or magnitude of any of that effect on the prices for the Offered Notes. In addition, neither the Seller nor any of the underwriters represent that the underwriters will engage in any such transactions. If the underwriters engage in such transactions, they may discontinue them at any time. Rule 15c6-1 under the Exchange Act generally requires trades in the secondary market to settle in one Business Day, unless the parties to such trade expressly agree otherwise. Because delivery of the Offered Notes to purchasers hereunder will settle more than one Business Day after the date hereof, purchasers hereunder who wish to trade Offered Notes in the secondary market on the date hereof will be required to specify an alternative settlement cycle

------

with their secondary purchasers to prevent a failed settlement of the secondary purchase. Purchasers hereunder who wish to make such secondary trades on the date hereof are encouraged to consult their own advisors.

The underwriting discounts and commissions are set forth on the cover page of this prospectus. After the initial public offering of the Offered Notes, these discounts and commissions may change. The selling concessions that the underwriters may allow to certain dealers and the discounts that such dealers may reallow to certain other dealers, expressed as a percentage of the principal amount of each class of Offered Notes shall be as set forth below. In the event of sales to an affiliate, one or more of the underwriters may be required to forego a portion of the selling concession they would otherwise be entitled to receive.

---

| | | |
|:---|:---|:---|
|  | **Selling concessions<br>not to exceed** | **Reallowance<br>not to exceed** |
|  Class A-1 Notes | 0.072% | 0.024% |
|  Class A-2 Notes | 0.132% | 0.044% |
|  Class A-3 Notes | 0.162% | 0.054% |
|  Class B Notes | 0.180% | 0.060% |
|  Class C Notes | 0.240% | 0.080% |
|  Class D Notes | 0.300% | 0.100% |

---

The Class E notes are not being offered hereby and are anticipated to be either privately placed or retained by the depositor or another affiliate of CarMax Business Services, LLC. The Class E notes will be entitled to certain payments as described herein.

The Offered Notes are new issues of securities with no established trading markets. The Seller has been advised by certain underwriters that they intend to make a market in the Offered Notes of each class, in each case as permitted by applicable laws and regulations. The underwriters are not obligated, however, to make a market in the Offered Notes of any class, and that market-making may be discontinued at any time without notice at the sole discretion of the underwriters. Accordingly, no assurance can be given as to the liquidity of, or trading markets for, the Offered Notes of any class.

The Indenture Trustee may, from time to time, invest the funds in the Collection Account and the Reserve Account in investments acquired from or issued by the underwriters or their affiliates pursuant to the terms of the Sale and Servicing Agreement.

In the ordinary course of business, the underwriters and their affiliates have engaged and may engage in investment banking and commercial banking transactions with CarMax Business Services and the Seller and their affiliates.

As discussed under "*Use of Proceeds*" below, CarMax Business Services or its affiliates will use all or a portion of the net proceeds from the sale of the Offered Notes to pay their respective existing indebtedness, including warehouse debt secured by the Receivables prior to the transfer of the Receivables to the Seller. Portions of such warehouse debt are owed to one or more of the underwriters or their affiliates or entities for which their affiliates act as administrator and/or provide liquidity lines. 

CarMax Business Services and the Seller have agreed jointly and severally to indemnify the underwriters against certain liabilities, including civil liabilities under the Securities Act, or to contribute to payments which the underwriters may be required to make in respect thereof.

The closing of the sale of each class of Offered Notes is conditioned on the closing of the sale of each other class of Offered Notes.

Upon receipt of a request by an investor who has received an electronic prospectus from an underwriter or a request by such investor's representative within the period during which there is an obligation to deliver a prospectus, the Seller or the underwriter will promptly deliver, without charge, a paper copy of this prospectus.

------

**United Kingdom** 

Each underwriter will represent, undertake and agree, severally and not jointly, as follows:

*Prohibition on sales to UK Retail Investors* 

(a) it has not offered, sold or otherwise made available, and will not offer, sell or otherwise make available, any Offered Notes which are the subject of the offering contemplated by this prospectus to any UK Retail Investor in the UK;

*Other UK regulatory restrictions* 

(b) it has only communicated or caused to be communicated, and will only communicate or cause to be communicated, an invitation or inducement to engage in investment activity (within the meaning of Section 21 of the FSMA) received by it in connection with the issue or sale of the Offered Notes in circumstances in which Section 21(1) of the FSMA does not apply to the issuing entity or the Seller; and

(c) it has complied and will comply with all applicable provisions of the FSMA with respect to anything done by it in relation to the Offered Notes in, from or otherwise involving the UK.

For the purposes of this provision:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) the expression "**UK Retail Investor**" means a person who is one (or more) of the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(i) a retail client, as defined in point (8) of Article 2 of Commission Delegated Regulation (EU) 2017/565 as it forms part of UK domestic law by virtue of the EUWA and as amended;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(ii) a customer within the meaning of the provisions of the FSMA and any rules or regulations made under the FSMA (such rules and regulations as amended) to implement Directive (EU) 2016/97 (as amended), where that customer would not qualify as a professional client, as defined in point (8) of Article 2(1) of Regulation (EU) No 600/2014 as it forms part of UK domestic law by virtue of the EUWA and as amended; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iii) not a qualified investor as defined in Article 2 of Regulation (EU) 2017/1129 (as amended) as it forms part of UK domestic law by virtue of the EUWA and as amended; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) the expression "**offer**" includes the communication in any form and by any means of sufficient information on the terms of the offer and the Offered Notes to be offered so as to enable an investor to decide to purchase or subscribe for the Offered Notes.

**European Economic Area** 

Each underwriter will represent, undertake and agree, severally and not jointly, that it has not offered, sold or otherwise made available, and will not offer, sell or otherwise make available, any Offered Notes which are the subject of the offering contemplated by this prospectus to any EU Retail Investor in the EEA.

For the purposes of this provision:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) the expression "**EU Retail Investor**" means a person who is one (or more) of the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(i) a retail client as defined in point (11) of Article 4(1) of MiFID II;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(ii) a customer within the meaning of Directive (EU) 2016/97 (as amended), where that customer would not qualify as a professional client as defined in point (10) of Article 4(1) of MiFID II; or

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iii) not a qualified investor as defined in Article 2 of Regulation (EU) 2017/1129 (as amended); and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) the expression **"offer**" includes the communication in any form and by any means of sufficient information on the terms of the offer and the Offered Notes so as to enable an investor to decide to purchase or subscribe for the Offered Notes.

**USE OF PROCEEDS** 

The Seller will use the net proceeds from the sale of the Offered Notes to pay CarMax Business Services for the Receivables. CarMax Business Services or its affiliates will use all or a portion of the net proceeds to pay their respective debts, including warehouse debt secured by the Receivables prior to the transfer of the Receivables to the Seller, and for general purposes. To the extent that such warehouse debt is owed to one or more of the underwriters or their affiliates or entities for which their affiliates act as administrator and/or provide liquidity lines, a portion of the proceeds that is used to pay warehouse debt will be paid to the underwriters or their respective affiliates.

------

**CREDIT RISK RETENTION** 

**General** 

The risk retention regulations contained in Regulation RR require CarMax Business Services, as the sponsor of the transaction described in this prospectus, to retain (either directly or through its majority-owned affiliates) an economic interest in the credit risk of the Receivables. The depositor is a wholly-owned affiliate of CarMax Business Services and will retain the required economic interest in the credit risk of the Receivables described below to satisfy the sponsor's requirements under Regulation RR. The depositor may transfer all or a portion of the required retained interest to another majority-owned affiliate of CarMax Business Services on or after the Closing Date in accordance with Regulation RR.

CarMax Business Services intends to satisfy its obligation to retain credit risk by causing the depositor, its wholly owned subsidiary, to retain at least 5% of the initial principal amount of each class of Notes and at least 5% of the aggregate Percentage Interests in the Certificates, though the depositor or one or more of its affiliates may retain more than 5% of one or more classes of Notes or of the Certificates. The material terms of the Notes are described in this prospectus under "*Description of the Notes*." The Notes of each class retained by the depositor or one or more other majority-owned affiliates of CarMax Business Services as part of the "eligible vertical interest" will generally have the same terms as all other Notes in that class, except that such retained Notes may be subject to additional transfer restrictions. The material terms of the Certificates are described in this prospectus under "*Summary of the Notes and the Transaction Structure*—*Terms of the Certificates*." 

In general, any Notes owned by the Issuing Entity, the depositor, the Servicer or any of their respective affiliates will be entitled to benefits under the transaction documents equally and proportionately to the benefits afforded other owners of Notes, except that such Notes will be deemed not to be outstanding for the purpose of determining whether the requisite percentage of Noteholders have given any request, demand, authorization, direction, notice, consent or waiver under such documents.

In accordance with Regulation RR, if the amount of the eligible vertical interest retained at closing is materially different from the amount described above, within a reasonable time after the closing date, CarMax Business Services will disclose the amount of the eligible vertical interest retained. CarMax Business Services does not intend to transfer or hedge the portion of the retained economic interest that is intended to satisfy the requirements of Regulation RR except as permitted under Regulation RR.

------

**AFFILIATIONS AND CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS** 

CarMax Business Services is the sponsor of this securitization transaction and the servicer of the Receivables. CarMax Business Services is the sole equity member of the Seller. CarMax Business Services has caused the Seller to form the Issuing Entity, which will be the issuing entity for this securitization transaction. The Issuing Entity formed the Grantor Trust. The entity that acts as Owner Trustee also acts as Grantor Trust Trustee and is not affiliated with the Indenture Trustee.

**RATINGS OF THE NOTES** 

The depositor expects that the Offered Notes will receive credit ratings from two NRSROs hired by the sponsor to rate the Offered Notes.

The ratings of the Notes address the likelihood of the payment of principal and interest on the Notes according to their terms. The ratings assigned to the Notes do not represent any assessment of the likelihood that principal prepayments on the Receivables might differ from those originally anticipated or address the possibility that Noteholders might suffer a lower than anticipated yield. Each Rating Agency rating the Notes has notified the Sponsor of its intent to monitor the ratings using its normal surveillance procedures. Each Rating Agency, in its discretion, may change, qualify or withdraw an assigned rating at any time as to any class of Notes. Any rating action taken by one Rating Agency may not necessarily be taken by the other Rating Agency. No transaction party will be responsible for monitoring any changes to the ratings on the Notes.

A security rating is not a recommendation to purchase, hold or sell securities and may be subject to revision or withdrawal at any time for any reason. No person or entity will be obligated to provide any additional credit enhancement with respect to the Notes. Any withdrawal of a rating may have an adverse effect on the liquidity and market price of the Notes.

**LEGAL PROCEEDINGS** 

We are not aware of any legal proceeding pending against CarMax Business Services, the Seller, the Issuing Entity, the Grantor Trust, the Owner Trustee, the Grantor Trust Trustee, the Indenture Trustee or the Servicer, or against the property of any such transaction party, that is not already described in this prospectus, that is material to this securitization transaction. We are not aware of any such legal proceeding contemplated by any governmental authority.

**SHELF COMPLIANCE STATEMENT** 

CarMax Funding will have met the registration requirements of General Instruction I.A.1 of Form SF-3 by filing no later than the date of the filing of the final prospectus, and determining that each of its affiliated depositors and issuing entities have timely filed, or have cured by filing at least 90 days prior to the date hereof:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the CEO certification described in "*The Transaction Parties—The Depositor and Seller* ";
and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the transaction documents containing the provisions described in "*The Sale and Servicing Agreement—Investor Communications*," "— *Dispute Resolution Procedures*" and "*The Asset Representations Review Agreement*."

**LEGAL OPINIONS** 

Certain matters relating to the Notes, including certain United States federal income tax matters, will be passed upon for CarMax Business Services, the Servicer and the Seller by Mayer Brown LLP, Chicago, Illinois. Certain legal matters relating to the issuance of the Notes will be passed upon for the underwriters by Sidley Austin LLP.

------

**GLOSSARY OF TERMS** 

Set forth below is a list of the defined terms used in this prospectus.

"*ABS*" means the Absolute Prepayment Model which we use to measure prepayments on receivables and we describe under "*Maturity and Prepayment Considerations—Hypothetical Decrement Tables and Weighted Average Lives of the Notes*." 

"*ABS Tables*" means the tables captioned "Percent of Initial Note Principal Amount at Various ABS Percentages." 

"*Additional Servicing Fee*" means, with respect to any Collection Period, the excess of the servicing fee of any successor Servicer for such Collection Period over the Servicing Fee for such Collection Period. 

"*Administration Agreement*" means the Administration Agreement, dated as of September 1, 2025, among the Administrator, the Issuing Entity, the Grantor Trust and the Indenture Trustee, as amended or supplemented. 

"*Administrator*" means CarMax Business Services, as administrator under the Administration Agreement, and its successors in such capacity. 

"*Affected Investors*" has the meaning given to such term in "*Risk Factors—Risks Relating to Macroeconomic, Regulatory and Other External Factors—Requirements for Certain EU and UK Regulated Investors and Affiliates*". 

"*Available Collections*" means, for any Distribution Date, the sum of the following amounts with respect to the related Collection Period (subject to the exclusions set forth below such amounts): 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• all obligor payments received with respect to the Receivables during the Collection Period;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• all Liquidation Proceeds received with respect to the Receivables during the Collection Period;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• all Simple Interest Advances made by the Servicer for that Distribution Date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• all interest earned on funds on deposit in the Collection Account during the Collection Period;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the aggregate Purchase Amount deposited in the Collection Account on the preceding Distribution Date; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• all prepayments received with respect to the Receivables during the Collection Period attributable to any
refunded item included in the amount financed of a Receivable, including amounts received as a result of rebates of extended service plan contract costs and insurance premiums and proceeds received under physical damage, theft, GAP, credit life and
credit disability insurance policies;

*provided*, *however*, that Available Collections for any Distribution Date will exclude all payments and proceeds (including Liquidation Proceeds) received with respect to any Purchased Receivable for the Collection Period during which the related Purchase Amount was deposited by the Seller into the Collection Account, all payments received on any Receivable to the extent that the Servicer has previously made an unreimbursed Simple Interest Advance with respect to such Receivable and is entitled to reimbursement from such payments, and all payments or other amounts (including Liquidation Proceeds) received with respect to such Receivable that is retained by the Servicer as reimbursement for Unreimbursed Servicer Advances and unreimbursed Unrelated Amounts; *provided, further, however,* that Available Collections for any Distribution Date will exclude any Supplemental Servicing Fees.

"*Available Funds*" means, for any Distribution Date, the sum of Available Collections and the Reserve Account Draw Amount, in each case, for that Distribution Date.

------

"*Bankruptcy Code*" means Title 11 of the United States Code, as amended.

"*Benefit Plan Investor*" means any: 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• "employee benefit plan" (as defined in Section 3(3) of ERISA) subject to Title I of ERISA;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• "plan" described in Section 4975(e)(1) of the Internal Revenue Code, that is subject to
Section 4975 of the Internal Revenue Code; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• entity or account whose underlying assets include "plan assets" within the meaning of the Plan Asset
Regulation by reason of an employee benefit plan's or plan's investment in such entity or account.

"*Business Day*" means a day other than a Saturday, a Sunday or any day which is a federal holiday or any day on which banking institutions or trust companies are authorized or obligated by law, regulation or executive order to remain closed. 

"*CarMax*" means the direct and indirect operating subsidiaries of CarMax, Inc. and their successors. 

"*CarMax Auto*" means CarMax Auto Superstores, Inc., a Virginia corporation and a wholly-owned subsidiary of CarMax, Inc., and its successors. 

"*CarMax Auto Finance*" means the financing unit of CarMax Business Services (formerly the financing unit of CarMax Auto). 

"*CarMax Business Services*" means CarMax Business Services, LLC, a Delaware limited liability company and a wholly-owned indirect subsidiary of CarMax, Inc., and its successors. 

"*CarMax Funding*" means CarMax Auto Funding LLC, a Delaware limited liability company of which CarMax Business Services is the sole member, and its successors. 

"*CarMax, Inc*." means CarMax, Inc., a Virginia corporation, and its successors. 

"*Certificate Payment Account*" means the account established and maintained by the Servicer in the name of the Indenture Trustee pursuant to the Sale and Servicing Agreement for the benefit of the Certificateholders. 

"*Certificateholders*" means holders of record of the Certificates. 

"*Certificates*" means the certificates, which represent the equity interest in the Issuing Entity. 

"*CFPB*" has the meaning given to such term in "*Risk Factor*s*— Federal or state regulatory reform could have an adverse impact on CarMax Business Services, LLC*." 

"*Class A Notes*" means the Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes. 

"*Class A-1 Notes*" means the $203,800,000 aggregate principal amount of the Issuing Entity's Class A-1 4.166% Asset-backed Notes.

"*Class A-2 Notes*" means the $303,160,000 aggregate principal amount of the Issuing Entity's Class A-2 4.19% Asset-backed Notes.

"*Class A-3 Notes*" means the $177,040,000 aggregate principal amount of the Issuing Entity's Class A-3 4.12% Asset-backed Notes.

"*Class B Notes*" means the $60,920,000 aggregate principal amount of the Issuing Entity's Class B 4.35% Asset-backed Notes.

------

"*Class C Notes*" means the $71,540,000 aggregate principal amount of the Issuing Entity's Class C 4.83% Asset-backed Notes.

"*Class D Notes*" means the $68,770,000 aggregate principal amount of the Issuing Entity's Class D 5.33% Asset-backed Notes.

"*Class E Notes*" means the $14,770,000 aggregate principal amount of the Issuing Entity's Class E 6.89% Asset-backed Notes.

"*Clearstream*" means Clearstream Banking, a société anonyme and a professional depository under the laws of Luxembourg. 

"*Closing Date*" means the date on which the Notes are initially issued, which is expected to be September 24, 2025. 

"*Collection Account*" means the trust account established and maintained by the Servicer with the Indenture Trustee in the name of the Indenture Trustee pursuant to the Sale and Servicing Agreement for the benefit of the Noteholders and the Certificateholders into which the Servicer is required to deposit collections on the Receivables and other amounts. 

"*Collection Period*" means, with respect to any Distribution Date, the calendar month preceding the calendar month in which such Distribution Date occurs, except that the first Collection Period will be the period from but excluding the Cutoff Date to and including September 30, 2025.

"*Consumer Financial Laws*" has the meaning given to such term in "*Risk Factors—Federal or state regulatory reform could have an adverse impact on CarMax Business Services, LLC*." 

"*Contract Rate*" means the per annum interest borne by a Receivable.

"*Controlling Class*" means the Class A Notes as long as any Class A Notes are outstanding, thereafter the Class B Notes as long as any Class B Notes are outstanding, thereafter the Class C Notes as long as any Class C Notes are outstanding, thereafter the Class D Notes as long as any Class D Notes are outstanding and thereafter the Class E Notes. 

"*Cutoff Date*" means the close of business on August 31, 2025. 

"*Defaulted Receivable*" means a Receivable as to which: 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• any payment, or any part of any payment, due under such Receivable is 120 days or more past due as of the last
day of any Collection Period in accordance with the Servicer's customary practices (whether or not the Servicer has repossessed the related Financed Vehicle);

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Servicer has repossessed and sold the related Financed Vehicle; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Servicer has determined in accordance with its customary practices that such Receivable is uncollectible;

*provided*, *however*, that a Receivable will not be classified as a Defaulted Receivable until the last day of the Collection Period during which one of the foregoing events first occurs; and, provided further, that a Receivable purchased from the Grantor Trust by CarMax Business Services or the Seller will not be deemed to be a Defaulted Receivable. 

"*Definitive Notes*" means Notes issued in fully registered, certificated form to Noteholders or their respective nominees, rather than to DTC or its nominee. 

------

"*Delinquent Receivable*" has the meaning given to such term in "*The Asset Representations Review Agreement—Delinquency Trigger*." 

"*Delinquency Trigger*" means 23.00%. 

"*Depository*" means DTC and any successor depository.

"*Determination Date*" means the ninth day of each month or, if the ninth day is not a Business Day, the following Business Day, commencing in October 2025. 

"*Distribution Date*" means the date on which the Issuing Entity will pay interest and principal on the Notes, which will be the 15<sup>th</sup> day of each month or, if any such day is not a Business Day, the next Business Day, commencing October 15, 2025.

"*Dodd-Frank Act*" means the Dodd-Frank Wall Street Reform and Consumer Protection Act (Pub. L. 111-203, H.R. 4173). 

"*DTC*" means The Depository Trust Company and any successor depository.

"*Eligible Deposit Account*" means a segregated account with an Eligible Institution. 

"*Eligible Institution*" means: 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the corporate trust department of the Indenture Trustee (or an Affiliate of the Indenture Trustee) or the Owner
Trustee; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• any other depository institution organized under the laws of the United States or any one of the states thereof
or the District of Columbia or incorporated under the laws of a foreign jurisdiction with a branch or agency located in the United States or any one of the states thereof or the District of Columbia qualified to take deposits and subject to
supervision and examination by federal or state banking authorities and whose deposits are insured by the FDIC;

provided, however, that, in each case, (A) the depository institution described in either case above must have a long-term issuer credit rating of at least "BBB" by S&P Global Ratings and (B) either (1) the commercial paper, short-term debt obligations or other short-term deposits of the depository institution described in either case above must be rated at least "F1" by Fitch or (2) the long-term unsecured debt obligations of the depository institution described in either case above must be rated at least "A" by Fitch.

"*ERISA*" means the Employee Retirement Income Security Act of 1974, as amended. 

"*EU Affected Investors*" has the meaning given to such term in "*Risk Factors—Risks Relating to Macroeconomic, Regulatory and Other External Factors—Requirements for Certain EU and UK Regulated Investors and Affiliates*". 

"*EU Due Diligence Requirements*" has the meaning given to such term in "*Risk Factors—Risks Relating to Macroeconomic, Regulatory and Other External Factors—Requirements for Certain EU and UK Regulated Investors and Affiliates*". 

"*EU Securitization Regulation*" has the meaning given to such term in "*Risk Factors—Risks Relating to Macroeconomic, Regulatory and Other External Factors—Requirements for Certain EU and UK Regulated Investors and Affiliates*". 

"*Event of Default*" means an event of default under the Indenture, as described under "*The Indenture—Events of Default*" in this prospectus. 

------

"*Event of Servicing Termination*" means an event of servicing termination under the Sale and Servicing Agreement, as described under "*The Sale and Servicing Agreement—Events of Servicing Termination*" in this prospectus. 

"*Exchange Act*" means the Securities Exchange Act of 1934, as amended. 

"*FDIC*" means the Federal Deposit Insurance Corporation. 

"*Final Sampled Receivables*" has the meaning given to such term in "*The Receivables—Seller Review of the Pool of Receivables*". 

"*Final Scheduled Distribution Date*" means, for each class of Notes, the related date set forth on the cover page of this prospectus. 

"*Financed Vehicle*" means a new or used motor vehicle financed by a Receivable. 

"*Fiscal Year*" means the fiscal year of CarMax, which period is the 12-month period ending on the last day in February in each year.

"*Foreign Person*" means a nonresident alien, foreign corporation or other non-United States Person.

"*Grantor Trust*" means CarMax Select Receivables Grantor Trust 2025-B.

"*Grantor Trust Agreement*" means the Amended and Restated Grantor Trust Agreement, dated as of September 1, 2025, between the Issuing Entity and the Grantor Trust Trustee, as amended or supplemented. 

"*Grantor Trust Certificate*" means the certificate representing the entire beneficial ownership in the Grantor Trust. 

"*Grantor Trust Trustee*" means U.S. Bank Trust National Association, a national banking association, acting not in its individual capacity but solely as grantor trust trustee under the Grantor Trust Agreement, and its successors in such capacity.

"*Indenture*" means the Indenture, dated as of September 1, 2025, among the Issuing Entity, the Grantor Trust and the Indenture Trustee, as amended or supplemented. 

"*Indenture Trustee*" means Wilmington Trust, National Association, a national banking association, acting not in its individual capacity but solely as indenture trustee under the Indenture, and its successors in such capacity. 

"*Interest Carryover Shortfall Amount*" means for any Distribution Date and any class of Notes, the sum of (i) all accrued but unpaid Interest Distributable Amount for previous Distribution Dates for such class <u>plus</u> (ii) to the extent permitted by law, interest on such accrued but unpaid Interest Distributable Amount at the Interest Rate applicable to such class.

"*Interest Distributable Amount*" means, with respect to any Distribution Date and a class of Notes, the sum of the Monthly Interest Distributable Amount and the Interest Carryover Shortfall Amount for that class of Notes for that Distribution Date. 

"*Interest Period*" means: 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• with respect to any Distribution Date and the Class A-1 Notes, the period from, and including, the prior
Distribution Date (or from, and including, the Closing Date with respect to the first Distribution Date) to, but excluding, the current Distribution Date; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• with respect to any Distribution Date and any class of notes other than the Class A-1 Notes, the period
from, and including, the 15<sup>th</sup> day of the month of the prior Distribution Date (or from, and including,

------

the Closing Date with respect to the first Distribution Date) to, but excluding, the 15<sup>th</sup> day of the month of the current Distribution Date.

"*Interest Rate*" means, with respect to any class of Notes, the interest rate for that class of Notes set forth on the cover page of this prospectus. 

"*Internal Revenue Code*" means the Internal Revenue Code of 1986, as amended. 

"*IRS*" means the Internal Revenue Service. 

"*Issuing Entity*" or "*Trust*" means CarMax Select Receivables Trust 2025-B, and its successors.

"*Liquidation Proceeds*" means all amounts received by the Servicer, from whatever source, with respect to any Defaulted Receivable, net of the sum of expenses deducted by the Servicer in connection with collection of such Receivable and the repossession and disposition of the related Financed Vehicle (to the extent determinable by the Servicer and not previously reimbursed to the Servicer) plus any payments required by law to be remitted to the obligor. 

"*Monthly Interest Distributable Amount*" means, with respect to any Distribution Date and any class of Notes, the interest due on that class of Notes for the related Interest Period calculated based on (i) the Interest Rate for that class of Notes and that Interest Period and (ii) the principal amount of that class of Notes on the preceding Distribution Date, after giving effect to all payments of principal to holders of that class of Notes on or prior to that Distribution Date, or, in the case of the first Distribution Date, on the original principal amount of that class of Notes. 

"*Note Balance*" means, at any time, the aggregate principal amount of all Notes Outstanding at such time. 

"*Note Payment Account*" means the trust account established and maintained by the Servicer with the Indenture Trustee in the name of the Indenture Trustee pursuant to the Sale and Servicing Agreement for the benefit of the Noteholders.

"*Note Registrar*" means the registrar for the purpose of registering Notes and transfers of Notes as provided in the Indenture, initially the Indenture Trustee. 

"*Noteholders*" means holders of record of the Notes. 

"*Notes*" means the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the Class B Notes, the Class C Notes, the Class D Notes and the Class E Notes. 

"*Percentage Interest*" means, with respect to a Certificate, the individual percentage interest of such Certificate (calculated as the percentage that the notional principal amount of such Certificate represents of the aggregate notional principal amount of all Certificates), which will be specified on the face thereof and will represent the percentage of certain distributions of the Issuing Entity beneficially owned by such Certificateholder. The sum of the Percentage Interests for all of the Certificates is 100%. 

"*NRSRO*" means nationally recognized statistical rating organization.

"*Offered Notes*" means the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the Class B Notes, the Class C Notes and the Class D Notes (other than the notes to be retained by the depositor or one or more majority-owned affiliates of the sponsor).

"*OID*" has the meaning given to such term in "*Material Federal Income Tax Consequences–Tax Consequences to Holders of the Offered Notes–Original Issue Discount ("OID"), etc.*" 

"*OLA*" means the Orderly Liquidation Authority. 

------

"*Optional Purchase Right*" means the Servicer's right to purchase all outstanding Receivables and the other property of the Issuing Entity and the Grantor Trust on any Distribution Date following the last day of a Collection Period as of which the Pool Balance is equal to or less than 10% of the Pool Balance as of the Cutoff Date. 

"*Outstanding*" means, as of the date of determination, all Notes authenticated and delivered under the Indenture except: 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Notes canceled by the Note Registrar or delivered to the Note Registrar for cancellation;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Notes or portions of Notes the payment for which money in the necessary amount has been deposited with the
Indenture Trustee or any Paying Agent in trust for the holders of Notes; provided, however, that if the Notes are to be redeemed, notice of such redemption must have been given pursuant to the Indenture or provision for such notice must have been
made in a manner satisfactory to the Indenture Trustee; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Notes in exchange for or in lieu of which other Notes have been authenticated and delivered pursuant to the
Indenture unless proof satisfactory to the Indenture Trustee is presented that any such Notes are held by a protected purchaser (as defined in the UCC); provided, however, that in determining whether the holders of the requisite principal amount of
the Notes Outstanding have given any request, demand, authorization, direction, notice, consent or waiver hereunder or under any transaction document, Notes owned by the Issuing Entity, any other obligor upon the Notes, the depositor, the Seller,
the Servicer or any affiliate of any of the foregoing persons shall be disregarded and deemed not to be Outstanding, except that, in determining whether the Indenture Trustee shall be protected in relying on any such request, demand, authorization,
direction, notice, consent or waiver, only Notes that a responsible officer knows to be so owned shall be so disregarded. Notes so owned that have been pledged in good faith may be regarded as Outstanding if the pledgee establishes to the
satisfaction of the Indenture Trustee the pledgee's right so to act with respect to such Notes and that the pledgee is not the Issuing Entity, any other obligor upon the Notes, the depositor, the Seller, the Servicer or any affiliate of any of
the foregoing persons.

"*Overcollateralization Target Amount*" means, with respect to any Distribution Date, an amount equal to the greater of (x) 8.50% of the Pool Balance as of the last day of the related Collection Period and (y) 0.50% of the Pool Balance as of the Cutoff Date. 

"*Owner Trustee*" means U.S. Bank Trust National Association, a national banking association, acting not in its individual capacity but solely as owner trustee under the Trust Agreement, and its successors in such capacity.

"*Paying Agent*" means the Indenture Trustee or any other person eligible under the Indenture. 

"*Permitted Investments*" means: 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• direct obligations of, and obligations fully guaranteed as to timely payment by, the United States or its
agencies;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• demand deposits, time deposits, certificates of deposit or bankers' acceptances of certain depository
institutions or trust companies having ratings acceptable to each Rating Agency;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• commercial paper having, at the time of such investment, ratings acceptable to each Rating Agency;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• investments in money market mutual funds or any other funds which invest only in other Permitted Investments,
having a rating of no less than the highest rating category from each Rating Agency;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• repurchase obligations with respect to any security that is a direct obligation of, or fully guaranteed by, the
United States or its agencies, in either case entered into with a depository institution or trust company having ratings acceptable to each Rating Agency; and

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• any other investment acceptable to each Rating Agency.

Permitted Investments are limited to (i) investments that mature no later than the Business Day immediately preceding the Distribution Date in the Collection Period following the Collection Period in which the investment is made, and (ii) such investments do not result in withholding of tax on allocation or payment to a Certificateholder that is not a U.S. Tax Person. Each of the Permitted Investments may be purchased by the Indenture Trustee or through an Affiliate of the Indenture Trustee.

"*Pool Balance*" means, as of any date, the aggregate Principal Balance of the Receivables as of that date. 

"*Plan Asset Regulation*" means a regulation, 29 C.F.R. Section 2510.3-101, issued by the Department of Labor, as modified by Section 3(42) of ERISA. 

"*Principal Balance*" means, as of any time, for any Receivable, the outstanding principal balance of such Receivable determined in accordance with the Servicer's customary servicing practices; *provided*, *however*, that the Principal Balance of a Defaulted Receivable will be zero as of the last day of the Collection Period during which it became a Defaulted Receivable and the Principal Balance of a Purchased Receivable will be zero as of the last day of the Collection Period during which it became a Purchased Receivable. 

"*Priority Principal Distributable Amount*" means, with respect to any Distribution Date, the excess, if any, of the principal amount of the Class A Notes on that Distribution Date (before giving effect to any payments made to holders of the Notes on that Distribution Date) over the Pool Balance as of the last day of the related Collection Period; provided, however, that, on and after the Final Scheduled Distribution Date for any class of Class A Notes, the Priority Principal Distributable Amount will not be less than the amount that is necessary to reduce the outstanding amount of that class of Class A Notes to zero. 

"*Purchase Amount*" means the price at which the Seller or the Servicer must purchase a Receivable, which price equals the Principal Balance plus interest accrued thereon at the Contract Rate specified in the Receivable to the last day of the Collection Period related to the Distribution Date on which such repurchase occurs. 

"*Purchased Receivable*" means a Receivable repurchased from the Grantor Trust by the Seller or the Servicer because of a breach of a representation, warranty or servicing covenant under the Sale and Servicing Agreement. 

"*Quaternary Principal Distributable Amount*" means, with respect to any Distribution Date, (i) the excess, if any, of the sum of the principal amount of the Class A Notes, the Class B Notes, the Class C Notes and the Class D Notes on that Distribution Date (before giving effect to any payments made to the holders of the Notes on that Distribution Date) over the Pool Balance as of the last day of the related Collection Period minus (ii) the sum of the Priority Principal Distributable Amount, the Secondary Principal Distributable Amount and the Tertiary Principal Distributable Amount, in each case for that Distribution Date; provided, however, that, on and after the Final Scheduled Distribution Date for the Class D Notes, the Quaternary Principal Distributable Amount will not be less than the amount that is necessary to reduce the outstanding amount of the Class D Notes to zero. 

"*Quinary Principal Distributable Amount*" means, with respect to any Distribution Date, (i) the excess, if any, of the sum of the principal amount of the Class A Notes, the Class B Notes, the Class C Notes, the Class D Notes and the Class E Notes on that Distribution Date (before giving effect to any payments made to the holders of the Notes on that Distribution Date) over the Pool Balance as of the last day of the related Collection Period minus (ii) the sum of the Priority Principal Distributable Amount, the Secondary Principal Distributable Amount, the Tertiary Principal Distributable Amount and the Quaternary Principal Distribution Amount, in each case for that Distribution Date; provided, however, that, on and after the Final Scheduled Distribution Date for the Class E Notes, the Quinary Principal Distributable Amount will not be less than the amount that is necessary to reduce the outstanding amount of the Class E Notes to zero. 

"*Rating Agency*" means each of the two nationally recognized statistical rating organizations hired by the sponsor to assign ratings to the Notes. 

------

"*Rating Agency Condition*" means, with respect to any action, a condition that is satisfied if the person requesting such action (i) delivers a letter from each Rating Agency to the depositor, the Seller, the Servicer, the Indenture Trustee and the Owner Trustee to the effect that such action will not result in a reduction or withdrawal of the then-current rating assigned by such Rating Agency to any class of Notes or (ii) provides ten (10) Business Days' prior written notice of such action to each Rating Agency (or such shorter period as such Rating Agency may agree) and such Rating Agency has not notified the depositor, the Seller, the Servicer, the Indenture Trustee and the Owner Trustee in writing that such action will result in a reduction or withdrawal of the then-current rating assigned by such Rating Agency to any class of Notes.

"*Receivables*" means the motor vehicle retail installment sale contracts transferred by the Seller to the Issuing Entity, and by the Issuing Entity to the Grantor Trust. 

"*Receivables Contribution Agreement*" means the Receivables Contribution Agreement, dated as of September 1, 2025, between the Issuing Entity and the Grantor Trust, as amended or supplemented. 

"*Receivables Purchase Agreement*" means the Receivables Purchase Agreement, dated as of September 1, 2025, between CarMax Business Services and the Seller, as amended or supplemented. 

"*Record Date*" means, with respect to any Distribution Date, the Business Day preceding that Distribution Date or, if the related Notes are issued as definitive securities, the last Business Day of the preceding month. 

"*Regular Principal Distributable Amount*" means, with respect to any Distribution Date, an amount equal to the lesser of (i) the aggregate principal amount of the Notes on that Distribution Date (before giving effect to any payments made to holders of the Notes on that Distribution Date) and (ii) an amount equal to:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the excess, if any, of the sum of the aggregate principal amount of the Notes on that Distribution Date (before
giving effect to any payments made to holders of the Notes on that Distribution Date) and the Overcollateralization Target Amount over the Pool Balance as of the last day of the related Collection Period; minus

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the sum of the Priority Principal Distributable Amount, the Secondary Principal Distributable Amount, the
Tertiary Principal Distributable Amount, the Quaternary Principal Distributable Amount and the Quinary Principal Distributable Amount, if any, in each case for that Distribution Date.

"*Regulation RR*" means 17 C.F.R. Part 246.

"*Required Payment Amount*" means, for any Distribution Date, the aggregate amount to be applied on that Distribution Date in accordance with clauses (1) through (12) under "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*". 

"*Required Reserve Account Amount*" means, for any Distribution Date, an amount equal to at least $9,230,817.40; provided, however, that the Required Reserve Account Amount will be zero if, at any Distribution Date after giving effect to distributions in accordance with clauses (1) through (14) under "*Application of Available Funds—Priority of Distributions (Pre-Acceleration)*", the Note Balance is zero.

"*Reserve Account*" means the trust account established and maintained by the Servicer with the Indenture Trustee in the name of and on behalf of the Indenture Trustee on behalf of the Noteholders pursuant to the Sale and Servicing Agreement into which the Reserve Account Initial Deposit will be deposited and with respect to which the Indenture Trustee will make the other deposits and withdrawals specified in this prospectus. 

"*Reserve Account Amount*" means, for any Distribution Date, the amount on deposit in and available for withdrawal from the Reserve Account after giving effect to all deposits to and withdrawals from the Reserve Account on the preceding Distribution Date (or in the case of the first Distribution Date, the Closing Date), including net investment earnings earned on amounts on deposit therein during the related Collection Period. 

"*Reserve Account Draw Amount*" means, for any Distribution Date, the lesser of:

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the amount, if any, by which the Required Payment Amount for that Distribution Date exceeds the Available
Collections for that Distribution Date; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Reserve Account Amount for that Distribution Date;

<u>provided</u>, however, that, if on the last day of the related Collection Period the Pool Balance is zero, the Reserve Account Draw Amount for that Distribution Date will equal the Reserve Account Amount for that Distribution Date.

"*Reserve Account Initial Deposit*" means an amount equal to at least $9,230,817.40.

"*Sale and Servicing Agreement*" means the Sale and Servicing Agreement, dated as of September 1, 2025, among the Issuing Entity, the Grantor Trust, the Seller and the Servicer, as amended or supplemented. 

"*SEC*" means the Securities and Exchange Commission and its successors.

"*Secondary Principal Distributable Amount*" means, with respect to any Distribution Date, (i) the excess, if any, of the sum of the principal amount of the Class A Notes and the Class B Notes on that Distribution Date (before giving effect to any payments made to holders of the Notes on that Distribution Date) over the Pool Balance as of the last day of the related Collection Period minus (ii) the Priority Principal Distributable Amount for that Distribution Date; provided, however, that, on and after the Final Scheduled Distribution Date for the Class B Notes, the Secondary Principal Distributable Amount will not be less than the amount that is necessary to reduce the outstanding amount of the Class B Notes to zero. 

"*Securities Act*" means the Securities Act of 1933, as amended. 

"*Seller*" means CarMax Funding. 

"*Servicer*" means CarMax Business Services, acting in its capacity as servicer of the Receivables under the Sale and Servicing Agreement, and its successors in such capacity. 

"*Servicing Fee*" means a fee payable to the Servicer on each Distribution Date for the related Collection Period for servicing the Receivables which is equal to the product of <sup>1</sup>/<sub>12</sub> of 2.25% and the Pool Balance as of the first day of that Collection Period (or as of the Cutoff Date in the case of the first Distribution Date). 

"*Severely Distressed Receivable*" means, as of any date of determination, a Receivable (a) that in the judgment of the Servicer in accordance with its customary servicing practices, it is reasonably foreseeable that the Obligor will be unable to pay the Principal Balance of, and accrued and unpaid interests and fees on, such Receivable in accordance with its terms, (b) that is a Defaulted Receivable, (c) for which the Obligor is the subject of a bankruptcy or other insolvency proceeding, (d) for which the related Financed Vehicle has been repossessed (or for which the Servicer has initiated repossession proceedings) or (e) for which the related Financed Vehicle has been subject to theft or suffered destruction or damage that would be determined to be beyond repair in accordance with the Servicer's customary servicing practices. 

"*Short-Term Note*" means a Note that has a fixed maturity date of not more than one year from the issue date of such Note. 

"*Similar Law*" has the meaning given to such term in "*Material Considerations for ERISA and Other U.S. Employee Benefit Plan Investors.*" 

"*Simple Interest Advance*" means, with respect to a Receivable payment of which, as of the last day of the related Collection Period, was due but unpaid, an amount equal to the amount of interest that would have been paid during the related Collection Period at its Contract Rate, assuming that such Receivable is paid on its due date, minus the amount of interest actually received on such Receivable during the related Collection Period. 

------

"*Simple Interest Receivable*" means a Receivable that provides for the amortization of the amount financed under such Receivable over a series of fixed level payment monthly installments. 

"*SR 2024*" has the meaning given to such term in "*Risk Factors—Risks Relating to Macroeconomic, Regulatory and Other External Factors—Requirements for Certain EU and UK Regulated Investors and Affiliates*". 

"*Supplemental Servicing Fees*" means any late, prepayment and other administrative fees and expenses collected during a Collection Period.

"*Tertiary Principal Distributable Amount*" means, with respect to any Distribution Date, (i) the excess, if any, of the sum of the principal amount of the Class A Notes, the Class B Notes and the Class C Notes on that Distribution Date (before giving effect to any payments made to the holders of the Notes on that Distribution Date) over the Pool Balance as of the last day of the related Collection Period minus (ii) the sum of the Priority Principal Distributable Amount and the Secondary Principal Distributable Amount, in each case for that Distribution Date; provided, however, that, on and after the Final Scheduled Distribution Date for the Class C Notes, the Tertiary Principal Distributable Amount will not be less than the amount that is necessary to reduce the outstanding amount of the Class C Notes to zero.

"*Trust Accounts*" means the Collection Account, the Note Payment Account, the Certificate Payment Account and the Reserve Account. 

"*Trust Agreement*" means the Amended and Restated Trust Agreement, dated as of September 1, 2025, between the Seller and the Owner Trustee, as amended or supplemented. 

"*UCC*" means the Uniform Commercial Code in effect in the applicable jurisdiction. 

"*UK Affected Investors*" has the meaning given to such term in "*Risk Factors—Risks Relating to Macroeconomic, Regulatory and Other External Factors—Requirements for Certain EU and UK Regulated Investors and Affiliates*". 

"*UK Due Diligence Requirements*" has the meaning given to such term in "*Risk Factors—Risks Relating to Macroeconomic, Regulatory and Other External Factors—Requirements for Certain EU and UK Regulated Investors and Affiliates*". 

"*UK Securitization Framework*" has the meaning given to such term in "*Risk Factors—Risks Relating to Macroeconomic, Regulatory and Other External Factors—Requirements for Certain EU and UK Regulated Investors and Affiliates*". 

"*United States Person*" generally means a person that is for United States federal income tax purposes a citizen or resident of the United States, a corporation or partnership (including an entity treated as a corporation or partnership for United States federal income tax purposes) created or organized in or under the laws of the United States, any state thereof or the District of Columbia, an estate whose income is subject to the United States federal income tax regardless of its source or the Issuing Entity if: 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a court within the United States is able to exercise primary supervision over the administration of the Issuing
Entity and one or more United States persons have the authority to control all substantial decisions of the Issuing Entity; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the Issuing Entity has a valid election in effect under applicable Treasury regulations to be treated as a United
States Person.

"*Unreimbursed Servicer Advance*" means a Simple Interest Advance which the Servicer determines in its sole discretion is nonrecoverable. 

"*Unrelated Amounts*" means (a) amounts deposited by the Servicer into the Collection Account but later determined by the Servicer to be mistaken or returned deposits or postings, (b) amounts deposited by the Servicer

------

into the Collection Account as Available Collections but which were later determined by the Servicer to not constitute Available Collections with respect to the Receivables and (c) amounts received by the Servicer with respect to a Receivable that the Servicer is prohibited from depositing into the Collection Account or otherwise remitting to the issuing entity by law or court order, the direction of a regulatory authority or regulatory guidance.

"*U.S. Bank*" has the meaning given to such term in "*The Transaction Parties—The Owner Trustee and the Grantor Trust Trustee*." 

"*U.S. Bank Trust*" has the meaning given to such term in "*The Transaction Parties—The Owner Trustee and the Grantor Trust Trustee*." 

"*WTNA*" has the meaning given to such term in "*The Transaction Parties—The Indenture Trustee*." 

------

**Annex I** 

**STATIC POOL INFORMATION** 

This Annex I sets forth (A) in tabular format vintage information regarding motor vehicle retail installment sale contracts originated by CarMax Business Services during the last five years with the following characteristics: (i) receivables from CarMax Business Services' core portfolio of motor vehicle retail installment sale contracts with FICO<sup>®</sup> scores at origination (x) less than 575, (y) greater than or equal to 575 but less than 625, and (z) greater than or equal to 625, and (ii) receivables originated outside of CarMax Business Services' core portfolio with FICO<sup>®</sup> scores at origination (x) less than 575 and (y) greater than or equal to 575, in each case, presented through July 31, 2025, and (B) in tabular format static pool information about the prior securitized pool of motor vehicle retail installment sale contracts that was securitized by CarMax Business Services under the CSRT platform during the past five years. The information in this Annex consists of (a) summary information about the original characteristics of such receivables in the quarterly vintage origination pools or the prior securitized pool, as applicable, and (b) delinquency data, cumulative net losses and prepayments of such receivables in the quarterly vintage origination pools or the prior securitized pool, as applicable, as well as a graphical presentation of these items. The methodologies used in calculating the delinquency, cumulative net loss, and prepayment information contained in this Annex are detailed below each respective table. In October 2021, the Servicer made certain changes to its treatment of partial payments, as described under *"Servicing and Collection Procedures*—*General"*. Prior to these changes, a receivable was considered delinquent if a partial payment was received that was less than the regular monthly payment by more than $50 and that deficiency was not cured on or before the related due date. After implementing the October 2021 changes, a receivable will be considered delinquent if an obligor fails to pay at least 90% of the scheduled payment. For the delinquency data presented below, the period of delinquency is based on the number of days payments are contractually past due and was determined based on the Servicer's servicing practices related to partial payments as in effect at the time the obligor made the scheduled payment.

The characteristics of receivables included in the vintage origination pool and prior securitized pool data below, as well as the social, economic and other conditions existing at the time when those receivables were originated and repaid, may vary materially from the characteristics of the Receivables in the transaction described in the prospectus and the social, economic and other conditions existing at the time when these Receivables were originated and those that will exist in the future when they are required to be repaid. Losses, prepayments and delinquencies for the pool of Receivables in the transaction described in the prospectus may differ from the information shown below for prior securitized and vintage origination pools.

The CSRT 2024-A prior securitized pool shown in the static pool annex does not include receivables with original terms greater than 72 months and FICO<sup>®</sup> scores at origination greater than or equal to 650. However, the CSRT 2025-A prior securitized pool shown in the static pool annex includes, and the pool of Receivables described in this prospectus will include, Receivables with original terms greater than 72 months and FICO<sup>®</sup> scores at origination greater than or equal to 650. Consequently, the delinquency, cumulative credit losses and prepayment data for such prior securitized pool may not reflect actual experience with respect to the Receivables in the Receivables pool described in this prospectus.

As described under the heading "*The CarMax Business—Underwriting Procedures*" in the prospectus, CarMax Business Services regularly evaluates and updates its underwriting procedures over time. Certain characteristics of receivables included in the static pool and vintage origination data below, including average principal balance, weighted average original term, and the geographic distribution, may reflect changes in CarMax's retail business over time, including differing inventory mix, customer behavior changes, and new store locations. Contract rates are determined in accordance with CarMax Business Services' risk-based pricing strategy and may reflect differing market conditions, including interest rates and competitive offers from other financing providers, when the related receivables were originated. The prior securitized pool and certain of the vintage pools include a portion of seasoned receivables. The characteristics of the prior securitized and vintage pools described below reflect the underwriting procedures, automotive retail environment, and market conditions when the related receivables were originated.

A-1-1

------

**Core Portfolio Vintage Pool Summaries** 

**Obligors With a FICO**<sup>®</sup> **Score Less than 575** 

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **2020 Q1** | **2020 Q2** | **2020 Q3** | **2020 Q4** | **2021 Q1** | **2021 Q2** | **2021 Q3** | **2021 Q4** | **2022 Q1** | **2022 Q2** | **2022 Q3** | **2022 Q4** |
|  Aggregate Original Principal Balance | $98850889.49 | $41982097.39 | $115366031.84 | $101244704.35 | $150415130.66 | $157597718.39 | $108337745.45 | $91929146.21 | $91528941.49 | $89369849.34 | $82280596.66 | $74402835.47 |
|  Number of Receivables | 5606 | 2583 | 6693 | 5523 | 8425 | 8165 | 4997 | 4030 | 3962 | 3863 | 3283 | 3080 |
|  Average Principal Balance | $17633.05 | $16253.23 | $17236.82 | $18331.47 | $17853.43 | $19301.62 | $21680.56 | $22811.20 | $23101.70 | $23134.83 | $25062.62 | $24156.76 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Principal Balances* | $2,000 to $53,429 | $2,034 to $51,462 | $1,203 to $54,159 | $1,906 to $54,518 | $1,792 to $57,697 | $984 to $54,589 | $633 to $54,782 | $1,375 to $56,074 | $1,715 to $55,146 | $1,000 to $57,997 | $1,619 to $68,106 | $1,458 to $65,034 |
|  Weighted Average Contract Rate | 13.37% | 13.23% | 13.31% | 13.35% | 13.47% | 13.45% | 13.18% | 12.86% | 13.34% | 14.11% | 14.64% | 15.82% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Contract Rates* | 3.95% to 21.99 | 3.45% to 23.49 | 4.45% to 28 | 2.95% to 23.24 | 2.95% to 23.49 | 2.95% to 28 | 2.95% to 23.49 | 1.95% to 22.99 | 2.45% to 23.74 | 2.95% to 28 | 2.95% to 23.99 | 6.45% to 24.49 |
|  Weighted Average Original Term | 67.11 | 65.05 | 66.20 | 66.64 | 66.46 | 66.48 | 66.74 | 66.94 | 66.20 | 66.43 | 66.93 | 66.49 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Original Terms* | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 |
|  Weighted Average FICO<sup>®</sup> Score<sup>(1)</sup> | 554.16 | 553.52 | 555.38 | 555.55 | 554.87 | 555.49 | 555.98 | 555.56 | 555.13 | 556.15 | 554.71 | 554.30 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of FICO*<sup>®</sup> *Scores*<sup>(1)</sup> | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 |
|  >90% of FICO<sup>®</sup> scores fall between<sup>(1)</sup> | 0 to 573 | 0 to 572 | 0 to 572 | 0 to 573 | 0 to 573 | 0 to 573 | 0 to 573 | 0 to 573 | 0 to 573 | 0 to 573 | 0 to 573 | 0 to 573 |
|  Product Type: New Vehicle % | 0.10% | 0.06% | 0.23% | 0.15% | 0.07% | 0.01% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  Product Type: Used Vehicle % | 99.90% | 99.94% | 99.77% | 99.85% | 99.93% | 99.99% | 99.97% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
|  Geographic Distribution: (top 5 states) | CA: 13.95% | CA: 15.13% | CA: 15.40% | CA: 13.91% | CA: 12.42% | CA: 12.07% | CA: 13.44% | CA: 13.36% | CA: 13.09% | CA: 12.66% | CA: 14.00% | CA: 13.46% |
|  | FL: 13.21% | FL: 13.46% | FL: 10.93% | FL: 11.97% | FL: 12.22% | FL: 11.73% | FL: 12.30% | FL: 12.39% | FL: 12.56% | FL: 12.07% | FL: 11.69% | FL: 13.26% |
|  | TX: 10.70% | TX: 9.57% | TX: 10.34% | TX: 11.05% | TX: 11.41% | TX: 10.45% | TX: 12.14% | TX: 11.18% | TX: 11.65% | TX: 10.96% | TX: 11.48% | TX: 10.90% |
|  | GA: 7.70% | GA: 8.14% | GA: 10.15% | GA: 9.97% | GA: 9.05% | GA: 10.33% | GA: 8.94% | GA: 9.51% | GA: 8.96% | GA: 9.67% | GA: 9.94% | GA: 9.77% |
|  | IL: 7.38% | IL: 5.77% | IL: 6.60% | IL: 6.66% | IL: 6.81% | IL: 7.01% | IL: 6.55% | IL: 6.23% | IL: 6.61% | IL: 6.93% | IL: 6.45% | IL: 6.83% |
|  | **2023 Q1** | **2023 Q2** | **2023 Q3** | **2023 Q4** | **2024 Q1** | **2024 Q2** | **2024 Q3** | **2024 Q4** | **2025 Q1** | **2025 Q2** |  |  |
|  Aggregate Original Principal Balance | $97049103.73 | $73225312.14 | $65112060.19 | $61866455.45 | $90128972.88 | $72242002.73 | $67356875.13 | $53101582.05 | $60920093.32 | $72125288.54 |  |  |
|  Number of Receivables | 4174 | 3249 | 2819 | 2684 | 4100 | 3293 | 3186 | 2579 | 3046 | 3574 |  |  |
|  Average Principal Balance | $23250.86 | $22537.80 | $23097.57 | $23050.10 | $21982.68 | $21938.05 | $21141.52 | $20589.99 | $20000.03 | $20180.55 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Principal Balances* | $1,069 to $68,604 | $1,672 to $64,777 | $2,001 to $68,931 | $2,356 to $66,293 | $943 to $64,795 | $1,251 to $63,229 | $2,179 to $63,809 | $2,978 to $65,642 | $2,093 to $65,529 | $2,020 to $64,039 |  |  |
|  Weighted Average Contract Rate | 16.90% | 16.62% | 16.64% | 16.89% | 17.35% | 17.37% | 17.25% | 16.85% | 17.74% | 17.64% |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Contract Rates* | 6.45% to 25.49 | 7.25% to 26.49 | 6.45% to 20.7 | 5.95% to 21 | 7.99% to 23.5 | 7.99% to 22.39 | 7.24% to 22.09 | 0% to 21.64 | 7.24% to 27.9 | 7.24% to 29 |  |  |
|  Weighted Average Original Term | 66.07 | 65.63 | 65.94 | 66.73 | 68.01 | 68.04 | 67.10 | 67.23 | 67.27 | 67.22 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Original Terms* | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 |  |  |
|  Weighted Average FICO<sup>®</sup> Score<sup>(1)</sup> | 553.77 | 554.98 | 555.27 | 554.45 | 553.25 | 554.51 | 554.16 | 554.70 | 555.38 | 555.01 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of FICO*<sup>®</sup> *Scores*<sup>(1)</sup> | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 |  |  |
|  >90% of FICO<sup>®</sup> scores fall between<sup>(1)</sup> | 0 to 573 | 0 to 573 | 0 to 573 | 0 to 573 | 0 to 573 | 0 to 573 | 0 to 572 | 0 to 573 | 0 to 573 | 0 to 573 |  |  |
|  Product Type: New Vehicle % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  Product Type: Used Vehicle % | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |  |  |
|  Geographic Distribution: (top 5 states) | CA: 13% | CA: 13.84% | CA: 13.04% | CA: 12.15% | CA: 12.86% | CA: 13.83% | CA: 15.01% | CA: 15.73% | CA: 14.52% | CA: 15.16% |  |  |
|  | FL: 12.22% | FL: 12.47% | FL: 11.55% | FL: 10.77% | FL: 11.16% | FL: 13.49% | FL: 13.84% | FL: 12.27% | FL: 12.24% | FL: 12.28% |  |  |
|  | TX: 10.86% | TX: 11.62% | TX: 11.49% | TX: 10.50% | TX: 10.70% | TX: 10.48% | TX: 9.71% | TX: 10.61% | TX: 11.16% | TX: 9.45% |  |  |
|  | GA: 10.75% | GA: 9.71% | GA: 9.36% | GA: 10.16% | GA: 10.64% | GA: 8.46% | GA: 8.16% | GA: 9.21% | GA: 10.37% | GA: 7.73% |  |  |
|  | IL: 7.84% | IL: 7.25% | IL: 7.41% | IL: 7.90% | IL: 7.27% | IL: 6.04% | IL: 6.12% | IL: 6.30% | IL: 6.57% | IL: 7.00% |  |  |

---

(1) Reflects only receivables with at least one obligor that has a FICO<sup>®</sup> score at the time of application. The FICO<sup>®</sup> score with respect to any receivable with co-obligors that both have a FICO<sup>®</sup> score at the time of application is calculated as the average of each obligor's FICO<sup>®</sup> score.

A-1-2

------

**Obligors With a FICO**<sup>®</sup> **Score Greater than or Equal to 575 but Less than 625** 

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **2020 Q1** | **2020 Q2** | **2020 Q3** | **2020 Q4** | **2021 Q1** | **2021 Q2** | **2021 Q3** | **2021 Q4** | **2022 Q1** | **2022 Q2** | **2022 Q3** | **2022 Q4** |
|  Aggregate Original Principal Balance | $206527386.13 | $104144244.34 | $245596581.00 | $230299310.78 | $301530584.20 | $327149507.45 | $283463803.46 | $252343710.88 | $245580585.29 | $256204737.60 | $236559979.96 | $192287958.24 |
|  Number of Receivables | 10334 | 5137 | 12314 | 11087 | 14986 | 14915 | 11510 | 9753 | 9416 | 9908 | 8494 | 7060 |
|  Average Principal Balance | $19985.23 | $20273.36 | $19944.50 | $20772.01 | $20120.82 | $21934.26 | $24627.61 | $25873.45 | $26081.20 | $25858.37 | $27850.24 | $27236.25 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Principal Balances* | $1,452 to $57,331 | $1,220 to $55,522 | $1,180 to $58,073 | $2,344 to $55,066 | $1,811 to $58,969 | $537 to $55,050 | $1,274 to $63,159 | $2,069 to $67,329 | $2,000 to $61,377 | $2,110 to $61,175 | $1,020 to $65,759 | $2,415 to $68,417 |
|  Weighted Average Contract Rate | 12.44% | 11.73% | 12.24% | 12.43% | 12.65% | 12.56% | 12.29% | 11.93% | 12.38% | 13.19% | 13.80% | 14.66% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Contract Rates* | 2.95% to 21.79 | 2.95% to 21.49 | 2.95% to 16.95 | 2.95% to 16.95 | 2.95% to 16.95 | 2.95% to 17.45 | 2.95% to 22.99 | 1.95% to 16.95 | 1.95% to 18 | 2.95% to 23.99 | 2.95% to 23.49 | 4.45% to 23.99 |
|  Weighted Average Original Term | 68.28 | 67.92 | 67.97 | 67.92 | 67.88 | 67.93 | 68.11 | 68.25 | 67.66 | 67.45 | 67.93 | 67.78 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Original Terms* | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 |
|  Weighted Average FICO<sup>®</sup> Score<sup>(1)</sup> | 602.55 | 607.07 | 603.40 | 602.35 | 602.05 | 602.07 | 602.84 | 603.07 | 602.99 | 603.28 | 603.09 | 603.84 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of FICO*<sup>®</sup> *Scores*<sup>(1)</sup> | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 |
|  >90% of FICO<sup>®</sup> scores fall between<sup>(1)</sup> | 578 to 623 | 580 to 623 | 579 to 623 | 578 to 623 | 578 to 623 | 578 to 623 | 578 to 623 | 579 to 623 | 579 to 623 | 579 to 623 | 579 to 623 | 579 to 623 |
|  Product Type: New Vehicle % | 0.10% | 0.19% | 0.21% | 0.21% | 0.01% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  Product Type: Used Vehicle % | 99.90% | 99.81% | 99.79% | 99.79% | 99.99% | 99.98% | 99.99% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
|  Geographic Distribution: (top 5 states) | CA: 13.86% | CA: 13.44% | CA: 15.41% | CA: 14.43% | CA: 12.63% | CA: 13.94% | CA: 13.84% | CA: 13.61% | CA: 13.63% | CA: 13.64% | CA: 14.17% | CA: 13.59% |
|  | FL: 13.74% | FL: 12.92% | FL: 11.14% | FL: 12.72% | FL: 12.43% | FL: 12.07% | FL: 13.18% | FL: 13.46% | FL: 13.55% | FL: 13.44% | FL: 13.36% | FL: 13.53% |
|  | TX: 9.90% | TX: 9.01% | TX: 9.74% | TX: 9.97% | TX: 10.36% | TX: 9.36% | TX: 10.11% | TX: 11.45% | TX: 11.20% | TX: 10.11% | TX: 10.72% | TX: 10.95% |
|  | GA: 8.40% | GA: 8.68% | GA: 8.94% | GA: 9.53% | GA: 9.19% | GA: 9.19% | GA: 8.96% | GA: 8.71% | GA: 9.10% | GA: 8.79% | GA: 8.91% | GA: 9.26% |
|  | IL: 6.47% | IL: 6.25% | IL: 6.04% | IL: 6.36% | IL: 6.54% | IL: 6.09% | IL: 6.71% | IL: 6.42% | IL: 5.54% | IL: 5.77% | IL: 5.09% | IL: 6.03% |
|  | **2023 Q1** | **2023 Q2** | **2023 Q3** | **2023 Q4** | **2024 Q1** | **2024 Q2** | **2024 Q3** | **2024 Q4** | **2025 Q1** | **2025 Q2** |  |  |
|  Aggregate Original Principal Balance | $233839272.38 | $188718361.92 | $171640187.83 | $153479269.74 | $190674616.25 | $170976326.15 | $150917210.49 | $110573463.00 | $126832601.15 | $141350421.90 |  |  |
|  Number of Receivables | 8901 | 7091 | 6462 | 5803 | 7725 | 6770 | 6130 | 4605 | 5467 | 6158 |  |  |
|  Average Principal Balance | $26271.12 | $26613.79 | $26561.47 | $26448.26 | $24682.80 | $25255.00 | $24619.45 | $24011.61 | $23199.67 | $22953.95 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Principal Balances* | $1,261 to $66,253 | $360 to $66,678 | $843 to $67,413 | $578 to $63,444 | $1,669 to $68,018 | $1,270 to $65,094 | $2,043 to $68,680 | $1,978 to $65,067 | $1,760 to $64,139 | $843 to $63,889 |  |  |
|  Weighted Average Contract Rate | 15.61% | 15.05% | 15.30% | 15.75% | 16.19% | 16.16% | 16.32% | 15.72% | 16.68% | 16.70% |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Contract Rates* | 5.45% to 25.26 | 5.95% to 25.49 | 6.25% to 23.99 | 6.45% to 20.7 | 6.99% to 20.39 | 6.99% to 21.14 | 5.84% to 22.39 | 6.34% to 23.29 | 6.74% to 24.39 | 6.74% to 23.29 |  |  |
|  Weighted Average Original Term | 67.23 | 67.40 | 67.26 | 67.74 | 68.55 | 68.63 | 68.01 | 68.38 | 68.34 | 67.97 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Original Terms* | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 |  |  |
|  Weighted Average FICO<sup>®</sup> Score<sup>(1)</sup> | 603.26 | 604.07 | 604.32 | 603.66 | 602.97 | 603.43 | 603.71 | 603.75 | 603.35 | 603.03 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of FICO*<sup>®</sup> *Scores*<sup>(1)</sup> | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 | 575 to 624.5 |  |  |
|  >90% of FICO<sup>®</sup> scores fall between<sup>(1)</sup> | 579 to 623 | 579 to 623 | 579 to 623 | 579 to 623 | 578 to 623 | 579 to 623 | 579 to 623 | 579 to 623 | 579 to 623 | 579 to 623 |  |  |
|  Product Type: New Vehicle % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  Product Type: Used Vehicle % | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |  |  |
|  Geographic Distribution: (top 5 states) | CA: 13.50% | CA: 13.21% | CA: 14.89% | CA: 13.88% | CA: 13.46% | CA: 14.85% | CA: 15.72% | CA: 15.05% | CA: 16.31% | CA: 16.36% |  |  |
|  | FL: 13.34% | FL: 12.93% | FL: 13.14% | FL: 13.49% | FL: 12.54% | FL: 14.57% | FL: 14.33% | FL: 12.28% | FL: 11.24% | FL: 12.06% |  |  |
|  | TX: 10.66% | TX: 11.36% | TX: 9.93% | TX: 10.49% | TX: 10.01% | TX: 8.96% | TX: 8.40% | TX: 11.12% | TX: 9.01% | TX: 8.59% |  |  |
|  | GA: 8.56% | GA: 8.67% | GA: 8.83% | GA: 8.75% | GA: 9.76% | GA: 8.37% | GA: 7.75% | GA: 8.62% | GA: 8.80% | GA: 8.26% |  |  |
|  | IL: 6.38% | IL: 5.47% | IL: 5.66% | IL: 5.64% | IL: 6.09% | IL: 5.29% | IL: 5.66% | IL: 6.07% | IL: 5.78% | IL: 5.88% |  |  |

---

(1) Reflects only receivables with at least one obligor that has a FICO<sup>®</sup> score at the time of application. The FICO<sup>®</sup> score with respect to any receivable with co-obligors that both have a FICO<sup>®</sup> score at the time of application is calculated as the average of each obligor's FICO<sup>®</sup> score.

A-1-3

------

**Obligors With a FICO**<sup>®</sup> **Score Greater than or Equal to 625** 

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **2020 Q1** | **2020 Q2** | **2020 Q3** | **2020 Q4** | **2021 Q1** | **2021 Q2** | **2021 Q3** | **2021 Q4** | **2022 Q1** | **2022 Q2** | **2022 Q3** | **2022 Q4** |
|  Aggregate Original Principal Balance | $142133530.94 | $107637827.94 | $187072571.21 | $157619239.90 | $202279974.89 | $223191153.30 | $213506224.00 | $198563147.91 | $181188196.81 | $205141729.02 | $188991289.55 | $157415745.11 |
|  Number of Receivables | 7024 | 5265 | 9341 | 7590 | 9885 | 9950 | 8471 | 7586 | 6850 | 7798 | 6780 | 5806 |
|  Average Principal Balance | $20235.41 | $20444.03 | $20027.04 | $20766.70 | $20463.33 | $22431.27 | $25204.37 | $26174.95 | $26450.83 | $26306.97 | $27874.82 | $27112.60 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Principal Balances* | $1,099 to $57,948 | $1,729 to $60,557 | $1,543 to $55,733 | $1,476 to $60,529 | $1,556 to $55,049 | $1,778 to $60,000 | $500 to $60,971 | $1,515 to $62,499 | $1,805 to $62,465 | $1,458 to $64,966 | $1,026 to $70,000 | $1,061 to $67,231 |
|  Weighted Average Contract Rate | 11.15% | 11.01% | 11.08% | 11.22% | 11.25% | 11.26% | 11.09% | 10.89% | 11.27% | 11.97% | 12.68% | 13.51% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Contract Rates* | 2.95% to 16.95 | 2.95% to 16.95 | 2.95% to 18 | 2.95% to 18 | 2.95% to 16.95 | 2.95% to 16.95 | 2.95% to 16.95 | 1.95% to 16.95 | 2.2% to 17.45 | 2.95% to 18.45 | 2.95% to 18.45 | 3.95% to 24.49 |
|  Weighted Average Original Term | 68.11 | 67.89 | 67.74 | 67.80 | 67.74 | 67.82 | 68.08 | 68.17 | 67.77 | 67.54 | 67.90 | 67.41 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Original Terms* | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 36 to 72 | 24 to 72 | 24 to 72 |
|  Weighted Average FICO<sup>®</sup> Score<sup>(1)</sup> | 637.12 | 637.18 | 637.04 | 637.15 | 637.04 | 637.22 | 637.24 | 637.37 | 637.37 | 637.45 | 637.35 | 637.30 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of FICO*<sup>®</sup> *Scores*<sup>(1)</sup> | 625 to 649.5 | 625 to 649.5 | 625 to 649.5 | 625 to 649.5 | 625 to 649.5 | 625 to 649.5 | 625 to 649.5 | 625 to 649.5 | 625 to 649.5 | 625 to 649.5 | 625 to 649.5 | 625 to 649.5 |
|  >90% of FICO<sup>®</sup> scores fall between<sup>(1)</sup> | 626 to 648 | 626 to 648 | 626 to 648 | 626 to 648 | 626 to 648 | 626 to 648 | 626 to 648 | 626 to 648 | 626 to 648 | 626 to 648 | 626 to 649 | 626 to 648 |
|  Product Type: New Vehicle % | 0.35% | 0.23% | 0.08% | 0.11% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  Product Type: Used Vehicle % | 99.65% | 99.77% | 99.92% | 99.89% | 99.98% | 99.99% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
|  Geographic Distribution: (top 5 states) | CA: 16.38% | CA: 16.01% | CA: 16.93% | CA: 15.71% | CA: 15.70% | CA: 16.03% | CA: 17.34% | CA: 16.69% | CA: 16.50% | CA: 16.24% | CA: 16.52% | CA: 16.17% |
|  | TX: 13.70% | TX: 12.62% | TX: 10.80% | TX: 11.84% | TX: 12.21% | TX: 12.47% | TX: 12.11% | TX: 12.24% | TX: 12.82% | TX: 13.34% | TX: 13.74% | TX: 13.64% |
|  | FL: 9.50% | FL: 8.41% | FL: 8.65% | FL: 9.28% | FL: 9.20% | FL: 8.94% | FL: 9.13% | FL: 9.62% | FL: 9.94% | FL: 9.47% | FL: 7.86% | FL: 9.64% |
|  | GA: 6.85% | GA: 7.90% | GA: 8.33% | GA: 8.54% | GA: 8.07% | GA: 8.36% | GA: 8.12% | GA: 7.75% | GA: 7.82% | GA: 7.82% | GA: 7.75% | GA: 8.07% |
|  | NC: 5.34% | NC: 5.27% | NC: 5.34% | NC: 5.40% | NC: 5.29% | NC: 5.33% | NC: 5.23% | NC: 5.83% | NC: 5.64% | NC: 5.45% | NC: 5.03% | NC: 5.46% |

---

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **2023 Q1** | **2023 Q2** | **2023 Q3** | **2023 Q4** | **2024 Q1** | **2024 Q2** | **2024 Q3** | **2024 Q4** | **2025 Q1** | **2025 Q2** |
|  Aggregate Original Principal Balance | $174999535.50 | $170236147.84 | $161488131.83 | $128205799.08 | $146102488.12 | $146895082.27 | $171052132.51 | $198392293.96 | $214612753.23 | $229134813.83 |
|  Number of Receivables | 6674 | 6429 | 6065 | 4976 | 5936 | 5824 | 6741 | 7544 | 8324 | 8800 |
|  Average Principal Balance | $26221.09 | $26479.41 | $26626.24 | $25764.83 | $24612.95 | $25222.37 | $25374.89 | $26298.02 | $25782.41 | $26038.05 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Principal Balances* | $2,241 to $69,075 | $2,639 to $68,155 | $789 to $69,247 | $3,000 to $68,579 | $2,553 to $67,477 | $1,183 to $66,043 | $1,028 to $69,375 | $2,070 to $74,698 | $1,249 to $79,339 | $2,161 to $84,589 |
|  Weighted Average Contract Rate | 14.35% | 14.15% | 14.43% | 14.98% | 15.31% | 15.32% | 15.20% | 14.56% | 15.10% | 14.95% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Contract Rates* | 4.95% to 22.23 | 5.95% to 19.7 | 6.25% to 20.2 | 6.45% to 20.2 | 6.75% to 20.39 | 6.99% to 20.64 | 5.94% to 21.89 | 6.34% to 21.39 | 6.74% to 22.39 | 6.24% to 22.89 |
|  Weighted Average Original Term | 66.95 | 66.90 | 66.99 | 67.40 | 68.02 | 68.33 | 69.93 | 73.16 | 72.95 | 73.09 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Original Terms* | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 78 | 24 to 78 | 24 to 78 | 24 to 78 |
|  Weighted Average FICO<sup>®</sup> Score<sup>(1)</sup> | 637.34 | 637.54 | 637.52 | 637.38 | 637.19 | 637.44 | 643.21 | 650.73 | 650.03 | 651.50 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of FICO*<sup>®</sup> *Scores*<sup>(1)</sup> | 625 to 649.5 | 625 to 649.5 | 625 to 649.5 | 625 to 649.5 | 625 to 649.5 | 625 to 649.5 | 625 to 699.5 | 625 to 699.5 | 625 to 699.5 | 625 to 699.5 |
|  >90% of FICO<sup>®</sup> scores fall between<sup>(1)</sup> | 626 to 648 | 626 to 649 | 626 to 649 | 626 to 649 | 626 to 648 | 626 to 648 | 626 to 681 | 626 to 692 | 627 to 690 | 627 to 693 |
|  Product Type: New Vehicle % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  Product Type: Used Vehicle % | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
|  Geographic Distribution: (top 5 states) | CA: 16.95% | CA: 15.62% | CA: 15.74% | CA: 15.16% | CA: 14.92% | CA: 16.70% | CA: 16.01% | CA: 15.69% | CA: 15.77% | CA: 15.62% |
|  | TX: 12.19% | TX: 13.09% | TX: 13.50% | TX: 12.60% | TX: 12.53% | TX: 13.93% | TX: 13.30% | TX: 12.01% | TX: 12.21% | TX: 12.19% |
|  | FL: 9.22% | FL: 9.30% | FL: 9.61% | FL: 8.92% | FL: 8.92% | FL: 8.37% | FL: 7.88% | FL: 8.98% | FL: 9.49% | FL: 8.72% |
|  | GA: 8.84% | GA: 7.97% | GA: 7.79% | GA: 7.99% | GA: 8.91% | GA: 8.17% | GA: 7.43% | GA: 8.91% | GA: 7.58% | GA: 8.42% |
|  | NC: 5.52% | NC: 5.10% | NC: 5.80% | NC: 5.37% | NC: 6.15% | NC: 5.24% | NC: 5.08% | NC: 5.55% | NC: 4.84% | NC: 5.13% |

---

(1) Reflects only receivables with at least one obligor that has a FICO<sup>®</sup> score at the time of application. The FICO<sup>®</sup> score with respect to any receivable with co-obligors that both have a FICO<sup>®</sup> score at the time of application is calculated as the average of each obligor's FICO<sup>®</sup> score.

A-1-4

------

**Non-Core Portfolio Vintage Pool Summaries** 

**Obligors With a FICO**<sup>®</sup> **Score Less than 575** 

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **2020 Q1** | **2020 Q2** | **2020 Q3** | **2020 Q4** | **2021 Q1** | **2021 Q2** | **2021 Q3** | **2021 Q4** | **2022 Q1** | **2022 Q2** | **2022 Q3** | **2022 Q4** |
|  Aggregate Original Principal Balance | $16226601.34 | $0.00 | $2935198.24 | $11172769.73 | $16941795.57 | $21298568.33 | $21098443.16 | $28005615.27 | $33339840.21 | $33734855.80 | $37990764.70 | $38491114.74 |
|  Number of Receivables | 937 | 0 | 171 | 628 | 956 | 1108 | 982 | 1207 | 1463 | 1425 | 1592 | 1668 |
|  Average Principal Balance | $17317.61 | $0.00 | $17164.90 | $17791.03 | $17721.54 | $19222.53 | $21485.18 | $23202.66 | $22788.68 | $23673.58 | $23863.55 | $23076.21 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Principal Balances* | $5,711 to $35,130 | $0 to $0 | $4,274 to $33,494 | $5,376 to $33,884 | $1,195 to $33,819 | $2,739 to $34,060 | $6,926 to $54,544 | $5,997 to $57,754 | $3,918 to $55,759 | $4,410 to $58,846 | $4,461 to $61,435 | $4,530 to $63,994 |
|  Weighted Average Contract Rate | 21.92% | 0.00% | 21.43% | 21.56% | 22.13% | 22.15% | 20.62% | 19.30% | 21.36% | 20.68% | 21.09% | 21.98% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Contract Rates* | 17% to 24.49 | 0% to 0 | 18% to 24.49 | 18% to 24.49 | 18% to 24.49 | 17% to 24.49 | 7.95% to 24.49 | 7.45% to 24.49 | 6.45% to 24.49 | 6.95% to 24.49 | 7.45% to 25.49 | 7.95% to 26.49 |
|  Weighted Average Original Term | 70.87 | 0.00 | 64.27 | 67.78 | 70.56 | 70.51 | 70.35 | 70.04 | 70.30 | 70.10 | 70.20 | 70.20 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Original Terms* | 48 to 72 | 0 to 0 | 60 to 72 | 36 to 72 | 36 to 72 | 36 to 72 | 48 to 72 | 48 to 72 | 48 to 72 | 36 to 72 | 48 to 72 | 36 to 72 |
|  Weighted Average FICO<sup>®</sup> Score<sup>(1)</sup> | 500.26 | 0.00 | 506.83 | 511.43 | 506.84 | 509.16 | 522.79 | 525.81 | 508.87 | 513.99 | 514.20 | 512.20 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of FICO*<sup>®</sup> *Scores*<sup>(1)</sup> | 0 to 574.5 | 0 to 0 | 0 to 574 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574 | 0 to 574.5 | 0 to 574 | 0 to 574.5 |
|  >90% of FICO<sup>®</sup> scores fall between<sup>(1)</sup> | 0 to 564 | 0 to 0 | 0 to 567 | 0 to 567 | 0 to 566 | 0 to 567 | 0 to 571 | 0 to 571 | 0 to 568 | 0 to 568 | 0 to 569 | 0 to 570 |
|  Product Type: New Vehicle % | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  Product Type: Used Vehicle % | 100.00% | 0.00 | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
|  Geographic Distribution: (top 5 states) | CA: 19.94% | CA: 0.00% | CA: 16.56% | CA: 16.53% | CA: 19.22% | CA: 15.46% | CA: 17.02% | CA: 19.09% | CA: 17.74% | CA: 18.11% | CA: 16.76% | CA: 18.21% |
|  | TX: 11.34% | TX: 0.00% | TX: 14.79% | TX: 12.12% | TX: 11.15% | TX: 10.43% | TX: 11.42% | TX: 10.07% | TX: 10.90% | TX: 11.41% | TX: 12.00% | TX: 11.10% |
|  | FL: 10.78% | FL: 0.00% | FL: 10.14% | FL: 10.49% | FL: 10.42% | FL: 8.98% | FL: 10.50% | FL: 9.92% | FL: 9.58% | FL: 9.06% | FL: 8.55% | FL: 9.76% |
|  | GA: 9.97% | GA: 0.00% | GA: 9.36% | GA: 8.39% | GA: 8.79% | GA: 8.46% | GA: 8.25% | GA: 8.64% | GA: 8.44% | GA: 8.74% | GA: 6.95% | GA: 9.63% |
|  | NC: 6.84% | NC: 0.00% | NC: 5.99% | NC: 7.50% | NC: 6.21% | NC: 5.86% | NC: 5.93% | NC: 7.47% | NC: 6.21% | NC: 5.97% | NC: 6.10% | NC: 6.50% |
|  | **2023 Q1** | **2023 Q2** | **2023 Q3** | **2023 Q4** | **2024 Q1** | **2024 Q2** | **2024 Q3** | **2024 Q4** | **2025 Q1** | **2025 Q2** |  |  |
|  Aggregate Original Principal Balance | $26347073.30 | $22044999.28 | $31878533.24 | $22422809.34 | $28922190.78 | $30590663.67 | $33041561.51 | $32373478.28 | $39080180.20 | $30756469.86 |  |  |
|  Number of Receivables | 1140 | 881 | 1141 | 804 | 1093 | 1121 | 1296 | 1309 | 1687 | 1337 |  |  |
|  Average Principal Balance | $23111.47 | $25022.70 | $27939.12 | $27889.07 | $26461.29 | $27288.73 | $25495.03 | $24731.46 | $23165.49 | $23004.09 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Principal Balances* | $6,427 to $66,463 | $3,981 to $65,409 | $3,458 to $63,437 | $4,539 to $55,679 | $2,007 to $56,378 | $1,715 to $57,647 | $1,469 to $57,084 | $3,000 to $60,588 | $2,592 to $56,588 | $4,156 to $63,679 |  |  |
|  Weighted Average Contract Rate | 21.55% | 20.11% | 17.66% | 17.35% | 17.78% | 17.27% | 17.70% | 18.27% | 19.73% | 18.98% |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Contract Rates* | 8.45% to 26.49 | 9.7% to 27.49 | 8.95% to 27.49 | 10.14% to 27.9 | 9.19% to 27.9 | 8.44% to 27.9 | 8.44% to 27.9 | 9.69% to 27.9 | 10.64% to 27.9 | 9.69% to 27.9 |  |  |
|  Weighted Average Original Term | 69.69 | 69.78 | 68.67 | 68.94 | 69.65 | 69.38 | 69.06 | 69.62 | 69.67 | 69.14 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Original Terms* | 36 to 72 | 48 to 72 | 24 to 72 | 36 to 72 | 36 to 72 | 36 to 72 | 24 to 72 | 36 to 72 | 24 to 72 | 24 to 72 |  |  |
|  Weighted Average FICO<sup>®</sup> Score<sup>(1)</sup> | 521.68 | 536.38 | 545.65 | 545.98 | 544.37 | 547.55 | 546.09 | 542.48 | 534.92 | 539.63 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of FICO*<sup>®</sup> *Scores*<sup>(1)</sup> | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 | 0 to 574.5 |  |  |
|  >90% of FICO<sup>®</sup> scores fall between<sup>(1)</sup> | 0 to 570 | 0 to 571 | 486 to 573 | 490 to 572 | 496 to 571 | 507 to 572 | 0 to 572 | 0 to 572 | 0 to 571 | 0 to 571 |  |  |
|  Product Type: New Vehicle % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  Product Type: Used Vehicle % | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |  |  |
|  Geographic Distribution: (top 5 states) | CA: 20.11% | CA: 16.66% | CA: 17.43% | CA: 17.43% | CA: 14.94% | CA: 18.76% | CA: 18.20% | CA: 17.36% | CA: 15.52% | CA: 16.67% |  |  |
|  | TX: 12.44% | TX: 11.86% | TX: 14.49% | TX: 12.71% | TX: 13.76% | TX: 15.19% | TX: 15.63% | TX: 15.28% | TX: 15.03% | TX: 14.94% |  |  |
|  | FL: 8.48% | FL: 8.82% | FL: 8.36% | FL: 10.40% | FL: 10.05% | FL: 8.07% | FL: 8.51% | FL: 8.32% | FL: 10.68% | FL: 8.13% |  |  |
|  | GA: 8.30% | GA: 8.48% | GA: 8.05% | GA: 7.87% | GA: 8.23% | GA: 6.85% | GA: 7.18% | GA: 7.20% | GA: 9.75% | GA: 6.56% |  |  |
|  | NC: 6.62% | NC: 6.99% | NC: 6.85% | NC: 7.24% | NC: 6.71% | NC: 5.86% | NC: 5.00% | NC: 5.79% | NC: 6.57% | NC: 5.65% |  |  |

---

(1) Reflects only receivables with at least one obligor that has a FICO<sup>®</sup> score at the time of application. The FICO<sup>®</sup> score with respect to any receivable with co-obligors that both have a FICO<sup>®</sup> score at the time of application is calculated as the average of each obligor's FICO<sup>®</sup> score.

A-1-5

------

**Obligors With a FICO**<sup>®</sup> **Score Greater than or Equal to 575** 

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **2020 Q1** | **2020 Q2** | **2020 Q3** | **2020 Q4** | **2021 Q1** | **2021 Q2** | **2021 Q3** | **2021 Q4** | **2022 Q1** | **2022 Q2** | **2022 Q3** | **2022 Q4** |
|  Aggregate Original Principal Balance | $2493808.83 | $0.00 | $886599.98 | $2242479.73 | $2896992.40 | $3932601.62 | $17897639.27 | $37928890.58 | $18609921.45 | $27623822.93 | $27882164.21 | $27445864.71 |
|  Number of Receivables | 150 | 0 | 46 | 131 | 158 | 206 | 697 | 1295 | 612 | 899 | 999 | 1044 |
|  Average Principal Balance | $16625.39 | $0.00 | $19273.91 | $17118.17 | $18335.39 | $19090.30 | $25678.11 | $29288.72 | $30408.37 | $30727.28 | $27910.07 | $26289.14 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Principal Balances* | $5,100 to $31,481 | $0 to $0 | $10,034 to $31,948 | $5,060 to $30,122 | $4,429 to $33,200 | $4,421 to $32,331 | $7,773 to $60,159 | $5,285 to $62,671 | $11,147 to $63,331 | $6,532 to $62,241 | $5,033 to $61,614 | $6,356 to $64,224 |
|  Weighted Average Contract Rate | 21.59% | 0.00% | 20.97% | 21.18% | 21.88% | 21.70% | 15.44% | 13.87% | 14.35% | 14.53% | 16.25% | 18.01% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Contract Rates* | 18% to 23.99 | 0% to 0 | 18% to 22.99 | 17% to 23.99 | 17% to 23.99 | 17% to 23.99 | 2.95% to 23.49 | 3.45% to 23.99 | 2.95% to 23.99 | 3.45% to 23.99 | 3.45% to 24.49 | 3.95% to 25.99 |
|  Weighted Average Original Term | 70.98 | 0.00 | 64.19 | 68.14 | 71.49 | 71.17 | 69.00 | 68.93 | 69.16 | 69.19 | 68.42 | 68.35 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Original Terms* | 48 to 72 | 0 to 0 | 60 to 72 | 60 to 72 | 60 to 72 | 60 to 72 | 36 to 72 | 36 to 72 | 36 to 72 | 36 to 72 | 36 to 72 | 24 to 72 |
|  Weighted Average FICO<sup>®</sup> Score<sup>(1)</sup> | 608.79 | 0.00 | 599.27 | 607.69 | 602.84 | 602.85 | 621.39 | 630.62 | 632.01 | 635.72 | 626.13 | 623.43 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of FICO*<sup>®</sup> *Scores*<sup>(1)</sup> | 575 to 810 | 0 to 0 | 575.5 to 678 | 575 to 742 | 575 to 693 | 575 to 734 | 575 to 771 | 575 to 815 | 575 to 758 | 575 to 769.5 | 575 to 805 | 575 to 857 |
|  >90% of FICO<sup>®</sup> scores fall between<sup>(1)</sup> | 577 to 686 | 0 to 0 | 576 to 651 | 577 to 680 | 576 to 658 | 577 to 650 | 578 to 691 | 579 to 704 | 577 to 711 | 579 to 715 | 578 to 706 | 579 to 699 |
|  Product Type: New Vehicle % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  Product Type: Used Vehicle % | 100.00% | 0.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
|  Geographic Distribution: (top 5 states) | TX: 19.37% | TX: 0.00% | TX: 17.76% | TX: 19.16% | TX: 23.18% | TX: 14.52% | TX: 18.49% | TX: 18.42% | TX: 17.92% | TX: 16.30% | TX: 16.76% | TX: 17.34% |
|  | CA: 10.54% | CA: 0.00% | CA: 14.82% | CA: 14.92% | CA: 11.19% | CA: 11.02% | CA: 15.80% | CA: 15.77% | CA: 16.07% | CA: 15.19% | CA: 13.54% | CA: 14.80% |
|  | GA: 10.10% | GA: 0.00% | GA: 11.67% | GA: 12.91% | GA: 10.09% | GA: 9.25% | GA: 8.15% | GA: 8.17% | GA: 9.02% | GA: 8.13% | GA: 8.24% | GA: 7.82% |
|  | MD: 9.58% | MD: 0.00% | MD: 10.75% | MD: 8.56% | MD: 7.91% | MD: 7.85% | MD: 6.93% | MD: 7.18% | MD: 8.94% | MD: 5.71% | MD: 6.98% | MD: 7.36% |
|  | FL: 4.86% | FL: 0.00% | FL: 8.27% | FL: 5.84% | FL: 7.27% | FL: 5.93% | FL: 3.78% | FL: 4.08% | FL: 4.31% | FL: 4.85% | FL: 4.05% | FL: 5.34% |
|  | **2023 Q1** | **2023 Q2** | **2023 Q3** | **2023 Q4** | **2024 Q1** | **2024 Q2** | **2024 Q3** | **2024 Q4** | **2025 Q1** | **2025 Q2** |  |  |
|  Aggregate Original Principal Balance | $22949818.05 | $26857233.78 | $56391180.96 | $34525965.54 | $38539143.56 | $44565518.61 | $53839635.19 | $46830207.81 | $43431936.71 | $42269646.46 |  |  |
|  Number of Receivables | 880 | 936 | 1953 | 1219 | 1416 | 1667 | 2066 | 1842 | 1782 | 1792 |  |  |
|  Average Principal Balance | $26079.34 | $28693.63 | $28874.13 | $28323.19 | $27216.91 | $26733.96 | $26059.84 | $25423.57 | $24372.58 | $23587.97 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Principal Balances* | $5,765 to $67,621 | $3,882 to $67,991 | $3,366 to $65,123 | $4,000 to $58,566 | $2,854 to $60,069 | $2,988 to $57,360 | $3,040 to $59,739 | $646 to $62,621 | $3,626 to $57,368 | $3,112 to $62,439 |  |  |
|  Weighted Average Contract Rate | 17.91% | 16.77% | 16.29% | 16.36% | 16.37% | 16.04% | 16.53% | 16.66% | 16.85% | 17.20% |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Contract Rates* | 7.45% to 25.99 | 6.7% to 26.99 | 6.45% to 28 | 7.45% to 27.9 | 7.19% to 27.9 | 7.19% to 27.9 | 6.44% to 27.9 | 6.94% to 27.9 | 6.49% to 27.9 | 6.94% to 27.9 |  |  |
|  Weighted Average Original Term | 68.01 | 68.31 | 68.32 | 68.39 | 68.86 | 69.14 | 68.54 | 69.19 | 69.05 | 68.48 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of Original Terms* | 36 to 72 | 36 to 72 | 36 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 | 24 to 72 |  |  |
|  Weighted Average FICO<sup>®</sup> Score<sup>(1)</sup> | 620.13 | 628.63 | 633.15 | 630.09 | 627.17 | 630.58 | 632.62 | 635.48 | 635.29 | 633.50 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; *Range of FICO*<sup>®</sup> *Scores*<sup>(1)</sup> | 575 to 780 | 575 to 809 | 575 to 863 | 575 to 798 | 575 to 828 | 575 to 853 | 575 to 879 | 575 to 866 | 575 to 867 | 575 to 872 |  |  |
|  >90% of FICO<sup>®</sup> scores fall between<sup>(1)</sup> | 577 to 698 | 579 to 717 | 580 to 723 | 578 to 718 | 578 to 713 | 578 to 721 | 579 to 732 | 580 to 734 | 578 to 738 | 579 to 731 |  |  |
|  Product Type: New Vehicle % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  Product Type: Used Vehicle % | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |  |  |
|  Geographic Distribution: (top 5 states) | TX: 17.07% | TX: 20.33% | TX: 19.11% | TX: 19.61% | TX: 22.48% | TX: 23.32% | TX: 20.92% | TX: 22.78% | TX: 22.82% | TX: 22.99% |  |  |
|  | CA: 15.11% | CA: 14.95% | CA: 14.41% | CA: 15.21% | CA: 14.40% | CA: 13.96% | CA: 14.36% | CA: 15.40% | CA: 14.19% | CA: 14.27% |  |  |
|  | GA: 8.52% | GA: 6.77% | GA: 7.68% | GA: 8.44% | GA: 8.29% | GA: 7.18% | GA: 6.68% | GA: 7.55% | GA: 6.99% | GA: 5.00% |  |  |
|  | MD: 7.56% | MD: 6.32% | MD: 7.32% | MD: 7.07% | MD: 6.02% | MD: 6.69% | MD: 6.41% | MD: 6.85% | MD: 6.91% | MD: 5.21% |  |  |
|  | FL: 4.40% | FL: 5.31% | FL: 4.47% | FL: 4.07% | FL: 4.12% | FL: 4.41% | FL: 4.17% | FL: 3.98% | FL: 4.28% | FL: 4.79% |  |  |

---

(1) Reflects only receivables with at least one obligor that has a FICO<sup>®</sup> score at the time of application. The FICO<sup>®</sup> score with respect to any receivable with co-obligors that both have a FICO<sup>®</sup> score at the time of application is calculated as the average of each obligor's FICO<sup>®</sup> score.

A-1-6

------

**CORE PORTFOLIO DELINQUENCIES<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Less than 575** 

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 0 | 31 to 60 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** |
| 1 | 31 to 60 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** |
| 2 | 31 to 60 | 0.06% | 0.00% | 0.00% | 0.03% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
|  | 61 to 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.06%** | **0.00%** | **0.00%** | **0.03%** | **0.02%** | **0.01%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.03%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.03%** | **0.00%** |
| 3 | 31 to 60 | 0.87% | 0.99% | 1.74% | 1.24% | 1.09% | 1.97% | 3.12% | 2.48% | 2.48% | 2.79% | 2.85% | 2.27% | 3.40% | 3.11% | 2.59% | 2.32% | 2.38% | 2.46% | 1.88% | 1.81% | 2.29% | 1.87% |
|  | 61 to 90 | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.91%** | **0.99%** | **1.74%** | **1.24%** | **1.09%** | **1.97%** | **3.12%** | **2.48%** | **2.48%** | **2.79%** | **2.85%** | **2.27%** | **3.40%** | **3.11%** | **2.59%** | **2.32%** | **2.38%** | **2.46%** | **1.88%** | **1.81%** | **2.29%** | **1.87%** |
| 4 | 31 to 60 | 1.52% | 2.28% | 3.08% | 2.28% | 2.36% | 4.16% | 5.02% | 3.87% | 5.26% | 5.24% | 4.86% | 5.10% | 6.41% | 5.94% | 5.12% | 4.22% | 5.64% | 4.38% | 3.44% | 2.81% | 4.37% |  |
|  | 61 to 90 | 0.34% | 0.57% | 0.49% | 0.38% | 0.37% | 0.80% | 0.99% | 0.57% | 0.86% | 1.27% | 1.17% | 1.17% | 1.58% | 1.23% | 0.71% | 0.74% | 1.00% | 1.15% | 0.75% | 0.73% | 1.23% |  |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **1.86%** | **2.84%** | **3.57%** | **2.67%** | **2.73%** | **4.96%** | **6.00%** | **4.44%** | **6.12%** | **6.51%** | **6.03%** | **6.27%** | **8.00%** | **7.17%** | **5.82%** | **4.96%** | **6.64%** | **5.53%** | **4.19%** | **3.55%** | **5.60%** |  |
| 5 | 31 to 60 | 2.11% | 2.90% | 3.69% | 2.64% | 3.69% | 6.30% | 6.47% | 4.41% | 6.86% | 6.21% | 6.13% | 5.98% | 8.29% | 6.62% | 6.86% | 5.64% | 7.77% | 6.44% | 4.75% | 3.89% | 5.84% |  |
|  | 61 to 90 | 0.65% | 0.75% | 0.96% | 0.66% | 1.02% | 1.93% | 1.80% | 1.22% | 2.06% | 2.28% | 2.14% | 2.37% | 3.28% | 2.58% | 2.14% | 1.85% | 3.00% | 1.65% | 1.52% | 1.22% | 2.36% |  |
|  | 91 to 120 | 0.14% | 0.22% | 0.24% | 0.14% | 0.19% | 0.37% | 0.32% | 0.16% | 0.39% | 0.68% | 0.50% | 0.61% | 0.88% | 0.47% | 0.44% | 0.21% | 0.32% | 0.50% | 0.35% | 0.43% | 0.41% |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **2.90%** | **3.86%** | **4.89%** | **3.44%** | **4.90%** | **8.61%** | **8.60%** | **5.79%** | **9.31%** | **9.17%** | **8.77%** | **8.95%** | **12.46%** | **9.66%** | **9.44%** | **7.70%** | **11.09%** | **8.58%** | **6.61%** | **5.53%** | **8.61%** |  |
| 6 | 31 to 60 | 3.34% | 3.49% | 3.63% | 3.12% | 5.26% | 7.50% | 7.31% | 6.66% | 7.85% | 8.16% | 6.91% | 7.42% | 10.20% | 8.61% | 8.23% | 7.79% | 9.54% | 6.36% | 5.17% | 4.81% | 5.41% |  |
|  | 61 to 90 | 0.78% | 0.90% | 1.22% | 0.97% | 1.64% | 3.26% | 2.44% | 1.91% | 3.38% | 3.09% | 2.91% | 3.43% | 4.88% | 2.94% | 3.55% | 2.54% | 4.05% | 2.72% | 1.69% | 1.34% | 3.29% |  |
|  | 91 to 120 | 0.32% | 0.36% | 0.29% | 0.23% | 0.37% | 0.79% | 0.60% | 0.40% | 0.97% | 0.80% | 0.87% | 1.19% | 0.99% | 1.28% | 0.54% | 0.81% | 0.80% | 0.58% | 0.58% | 0.76% | 0.89% |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **4.45%** | **4.75%** | **5.13%** | **4.32%** | **7.27%** | **11.56%** | **10.35%** | **8.97%** | **12.20%** | **12.04%** | **10.69%** | **12.04%** | **16.06%** | **12.83%** | **12.32%** | **11.14%** | **14.39%** | **9.67%** | **7.44%** | **6.91%** | **9.59%** |  |
| 7 | 31 to 60 | 4.31% | 4.25% | 3.24% | 3.66% | 6.39% | 7.93% | 6.93% | 6.36% | 8.58% | 9.22% | 6.97% | 7.57% | 11.85% | 7.66% | 8.76% | 9.01% | 10.35% | 8.08% | 5.85% | 6.11% |  |  |
|  | 61 to 90 | 1.18% | 1.53% | 1.09% | 1.67% | 2.47% | 4.13% | 3.43% | 2.83% | 3.72% | 4.34% | 3.38% | 4.84% | 5.62% | 4.97% | 4.41% | 4.12% | 5.21% | 2.83% | 2.32% | 2.19% |  |  |
|  | 91 to 120 | 0.19% | 0.41% | 0.31% | 0.31% | 0.59% | 1.21% | 0.65% | 0.75% | 1.44% | 0.75% | 0.74% | 1.12% | 1.54% | 0.96% | 0.94% | 0.81% | 1.24% | 1.00% | 0.76% | 0.37% |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% | 0.00% | 0.00% | 0.00% | 0.08% |  |  |
|  | **Total** | **5.68%** | **6.19%** | **4.63%** | **5.64%** | **9.45%** | **13.28%** | **11.01%** | **9.93%** | **13.74%** | **14.31%** | **11.09%** | **13.53%** | **19.00%** | **13.59%** | **14.16%** | **13.95%** | **16.80%** | **11.91%** | **8.92%** | **8.74%** |  |  |
| 8 | 31 to 60 | 4.79% | 4.35% | 3.56% | 5.08% | 7.15% | 8.87% | 6.84% | 8.07% | 8.54% | 8.75% | 7.23% | 7.99% | 11.55% | 8.63% | 6.94% | 7.84% | 9.37% | 7.73% | 5.68% | 4.67% |  |  |
|  | 61 to 90 | 1.63% | 1.85% | 1.20% | 1.82% | 3.29% | 4.86% | 3.58% | 3.12% | 4.33% | 4.55% | 4.46% | 5.20% | 7.30% | 4.22% | 4.73% | 4.35% | 6.32% | 3.81% | 3.36% | 3.49% |  |  |
|  | 91 to 120 | 0.55% | 0.32% | 0.26% | 0.49% | 0.85% | 1.16% | 0.95% | 0.78% | 1.53% | 1.14% | 0.83% | 1.63% | 1.26% | 1.46% | 1.38% | 1.43% | 1.15% | 0.94% | 0.69% | 0.59% |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **6.97%** | **6.52%** | **5.02%** | **7.39%** | **11.28%** | **14.89%** | **11.37%** | **11.98%** | **14.40%** | **14.44%** | **12.52%** | **14.82%** | **20.12%** | **14.31%** | **13.05%** | **13.63%** | **16.84%** | **12.47%** | **9.73%** | **8.74%** |  |  |
| 9 | 31 to 60 | 5.56% | 4.17% | 3.55% | 5.34% | 8.37% | 8.61% | 7.74% | 8.11% | 9.96% | 9.12% | 7.94% | 9.50% | 11.01% | 8.21% | 8.01% | 8.36% | 7.52% | 6.29% | 5.84% | 4.61% |  |  |
|  | 61 to 90 | 2.25% | 1.94% | 1.79% | 1.96% | 3.79% | 4.96% | 3.83% | 4.45% | 5.75% | 4.95% | 4.72% | 5.09% | 8.10% | 5.39% | 4.92% | 4.66% | 5.18% | 2.96% | 2.34% | 2.24% |  |  |
|  | 91 to 120 | 0.51% | 0.62% | 0.36% | 0.60% | 1.03% | 1.25% | 1.09% | 0.83% | 1.07% | 0.90% | 0.99% | 1.33% | 1.88% | 0.62% | 1.18% | 0.94% | 1.60% | 1.02% | 1.01% | 0.94% |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **8.32%** | **6.72%** | **5.70%** | **7.90%** | **13.19%** | **14.83%** | **12.66%** | **13.39%** | **16.78%** | **14.96%** | **13.65%** | **15.91%** | **20.99%** | **14.22%** | **14.11%** | **14.06%** | **14.30%** | **10.27%** | **9.18%** | **7.79%** |  |  |

---

A-1-7

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 10 | 31 to 60 | 5.18% | 4.31% | 4.77% | 7.55% | 8.87% | 7.97% | 8.73% | 9.08% | 10.92% | 8.67% | 9.08% | 9.69% | 11.83% | 8.53% | 8.37% | 8.92% | 9.61% | 6.88% | 6.60% |  |  |  |
|  | 61 to 90 | 2.60% | 1.68% | 1.71% | 2.89% | 4.17% | 4.56% | 4.41% | 4.10% | 6.11% | 5.29% | 4.94% | 5.90% | 8.68% | 4.47% | 5.25% | 4.39% | 3.97% | 2.46% | 2.57% |  |  |  |
|  | 91 to 120 | 0.53% | 0.47% | 0.44% | 0.88% | 1.07% | 1.27% | 1.00% | 1.08% | 1.54% | 1.16% | 1.17% | 1.34% | 1.74% | 0.88% | 1.22% | 1.14% | 1.21% | 0.78% | 0.73% |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **8.31%** | **6.46%** | **6.92%** | **11.31%** | **14.11%** | **13.80%** | **14.14%** | **14.26%** | **18.57%** | **15.12%** | **15.19%** | **16.95%** | **22.25%** | **13.88%** | **14.84%** | **14.45%** | **14.80%** | **10.11%** | **9.90%** |  |  |  |
| 11 | 31 to 60 | 5.63% | 3.65% | 5.89% | 8.49% | 8.81% | 8.73% | 9.83% | 9.47% | 10.93% | 8.76% | 10.02% | 10.86% | 11.53% | 8.80% | 9.80% | 9.47% | 10.32% | 8.63% | 7.36% |  |  |  |
|  | 61 to 90 | 2.31% | 1.99% | 2.50% | 3.54% | 4.51% | 4.76% | 4.82% | 5.42% | 6.12% | 4.94% | 6.09% | 6.74% | 8.22% | 4.57% | 6.38% | 4.47% | 3.86% | 2.83% | 2.39% |  |  |  |
|  | 91 to 120 | 0.66% | 0.64% | 0.53% | 1.06% | 0.90% | 1.08% | 1.47% | 0.87% | 0.99% | 1.28% | 0.93% | 1.82% | 1.60% | 0.73% | 1.00% | 1.13% | 0.77% | 0.52% | 0.60% |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.02% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **8.60%** | **6.28%** | **8.94%** | **13.08%** | **14.23%** | **14.57%** | **16.12%** | **15.76%** | **18.03%** | **14.98%** | **17.04%** | **19.42%** | **21.36%** | **14.10%** | **17.17%** | **15.07%** | **14.96%** | **11.99%** | **10.35%** |  |  |  |
| 12 | 31 to 60 | 4.84% | 4.80% | 6.36% | 9.61% | 8.89% | 9.19% | 10.76% | 10.41% | 10.88% | 9.12% | 10.24% | 11.66% | 11.46% | 9.09% | 10.29% | 10.04% | 10.55% | 8.23% | 8.45% |  |  |  |
|  | 61 to 90 | 1.99% | 1.88% | 3.40% | 4.94% | 3.99% | 5.37% | 5.04% | 6.08% | 6.02% | 5.88% | 6.05% | 7.59% | 8.09% | 6.03% | 6.17% | 3.92% | 4.04% | 3.14% | 2.92% |  |  |  |
|  | 91 to 120 | 0.28% | 0.91% | 0.72% | 0.89% | 1.13% | 1.35% | 1.63% | 1.24% | 1.13% | 1.22% | 1.51% | 1.85% | 1.53% | 0.72% | 1.81% | 1.19% | 0.78% | 0.57% | 0.66% |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **7.10%** | **7.59%** | **10.48%** | **15.44%** | **14.01%** | **15.90%** | **17.43%** | **17.73%** | **18.04%** | **16.26%** | **17.80%** | **21.09%** | **21.08%** | **15.84%** | **18.27%** | **15.15%** | **15.38%** | **11.94%** | **12.03%** |  |  |  |
| 13 | 31 to 60 | 4.44% | 4.50% | 7.47% | 8.60% | 9.02% | 10.75% | 10.18% | 10.91% | 10.78% | 10.02% | 10.65% | 11.41% | 11.17% | 10.31% | 9.72% | 12.44% | 9.74% | 9.20% |  |  |  |  |
|  | 61 to 90 | 2.03% | 2.60% | 3.71% | 4.73% | 4.02% | 6.09% | 5.84% | 6.32% | 6.76% | 5.68% | 6.52% | 8.28% | 8.15% | 6.31% | 5.28% | 5.24% | 5.29% | 3.70% |  |  |  |  |
|  | 91 to 120 | 0.31% | 0.61% | 1.18% | 1.59% | 0.92% | 1.29% | 1.51% | 1.74% | 1.04% | 1.25% | 1.60% | 1.95% | 1.68% | 1.36% | 1.62% | 0.69% | 0.85% | 0.97% |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **6.79%** | **7.70%** | **12.37%** | **14.92%** | **13.95%** | **18.13%** | **17.53%** | **18.98%** | **18.57%** | **16.96%** | **18.77%** | **21.67%** | **20.99%** | **17.98%** | **16.62%** | **18.37%** | **15.89%** | **13.87%** |  |  |  |  |
| 14 | 31 to 60 | 4.09% | 5.45% | 8.59% | 9.02% | 9.31% | 10.53% | 10.79% | 10.84% | 11.37% | 10.55% | 11.12% | 11.79% | 12.30% | 10.14% | 10.10% | 10.80% | 11.23% | 9.91% |  |  |  |  |
|  | 61 to 90 | 1.88% | 2.48% | 4.01% | 4.57% | 4.67% | 7.06% | 6.26% | 6.65% | 6.88% | 6.75% | 7.55% | 8.29% | 9.12% | 6.98% | 4.48% | 5.31% | 5.65% | 3.92% |  |  |  |  |
|  | 91 to 120 | 0.49% | 0.62% | 1.56% | 1.28% | 1.06% | 1.32% | 1.63% | 1.86% | 1.51% | 1.07% | 1.31% | 2.06% | 1.40% | 1.39% | 1.66% | 1.37% | 1.67% | 0.80% |  |  |  |  |
|  | 121+ | 0.00% | 0.07% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **6.46%** | **8.63%** | **14.16%** | **14.86%** | **15.05%** | **18.93%** | **18.68%** | **19.35%** | **19.76%** | **18.41%** | **19.98%** | **22.15%** | **22.81%** | **18.53%** | **16.24%** | **17.48%** | **18.56%** | **14.63%** |  |  |  |  |
| 15 | 31 to 60 | 5.34% | 5.41% | 8.50% | 9.93% | 9.71% | 11.52% | 11.33% | 11.25% | 11.08% | 11.51% | 12.26% | 11.62% | 12.09% | 8.79% | 10.84% | 10.00% | 12.40% | 11.46% |  |  |  |  |
|  | 61 to 90 | 2.25% | 2.84% | 5.14% | 4.24% | 5.66% | 7.39% | 6.84% | 5.86% | 7.96% | 7.03% | 8.50% | 7.92% | 10.04% | 7.75% | 4.76% | 5.18% | 6.57% | 4.59% |  |  |  |  |
|  | 91 to 120 | 0.40% | 0.66% | 1.30% | 1.07% | 1.15% | 1.79% | 1.70% | 1.70% | 1.41% | 1.42% | 1.31% | 1.92% | 1.78% | 1.70% | 1.43% | 1.53% | 1.47% | 0.81% |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **8.00%** | **8.90%** | **14.94%** | **15.24%** | **16.53%** | **20.71%** | **19.87%** | **18.82%** | **20.45%** | **19.95%** | **22.07%** | **21.46%** | **23.92%** | **18.24%** | **17.03%** | **16.71%** | **20.43%** | **16.86%** |  |  |  |  |
| 16 | 31 to 60 | 6.44% | 5.99% | 9.06% | 8.55% | 10.77% | 11.82% | 11.48% | 10.63% | 11.68% | 10.84% | 13.57% | 11.62% | 13.43% | 10.08% | 10.88% | 10.78% | 11.21% |  |  |  |  |  |
|  | 61 to 90 | 2.56% | 3.20% | 5.35% | 5.08% | 6.22% | 8.21% | 7.35% | 6.36% | 7.87% | 8.35% | 8.17% | 7.93% | 8.97% | 5.88% | 5.68% | 5.87% | 7.70% |  |  |  |  |  |
|  | 91 to 120 | 0.71% | 1.15% | 1.36% | 1.02% | 1.40% | 1.68% | 1.04% | 1.51% | 1.98% | 1.57% | 1.79% | 1.75% | 1.95% | 1.62% | 1.19% | 1.33% | 1.59% |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |
|  | **Total** | **9.72%** | **10.34%** | **15.76%** | **14.68%** | **18.39%** | **21.74%** | **19.87%** | **18.49%** | **21.52%** | **20.76%** | **23.52%** | **21.29%** | **24.35%** | **17.64%** | **17.75%** | **17.99%** | **20.50%** |  |  |  |  |  |
| 17 | 31 to 60 | 7.59% | 7.29% | 9.50% | 10.10% | 10.61% | 11.81% | 12.04% | 10.91% | 11.78% | 11.88% | 12.50% | 13.18% | 14.47% | 11.73% | 10.48% | 12.17% | 12.37% |  |  |  |  |  |
|  | 61 to 90 | 3.21% | 3.63% | 5.14% | 4.55% | 7.16% | 8.60% | 7.47% | 6.96% | 8.03% | 9.36% | 10.18% | 8.12% | 9.34% | 5.31% | 5.51% | 6.34% | 7.97% |  |  |  |  |  |
|  | 91 to 120 | 0.77% | 0.63% | 1.49% | 1.40% | 1.55% | 1.69% | 1.36% | 1.19% | 1.59% | 1.16% | 1.05% | 1.88% | 1.77% | 0.88% | 1.58% | 1.14% | 1.60% |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |
|  | **Total** | **11.57%** | **11.55%** | **16.13%** | **16.06%** | **19.33%** | **22.12%** | **20.86%** | **19.05%** | **21.40%** | **22.40%** | **23.73%** | **23.17%** | **25.58%** | **17.96%** | **17.57%** | **19.65%** | **21.93%** |  |  |  |  |  |
| 18 | 31 to 60 | 7.55% | 7.33% | 8.20% | 9.27% | 11.14% | 12.06% | 12.09% | 11.50% | 12.73% | 12.12% | 11.99% | 11.74% | 14.89% | 12.21% | 9.97% | 13.20% | 14.10% |  |  |  |  |  |
|  | 61 to 90 | 4.03% | 3.90% | 5.15% | 6.62% | 7.05% | 9.24% | 7.43% | 6.80% | 8.79% | 9.30% | 8.87% | 10.12% | 9.46% | 6.09% | 5.60% | 7.16% | 7.47% |  |  |  |  |  |
|  | 91 to 120 | 0.91% | 1.24% | 1.08% | 0.98% | 1.24% | 1.59% | 1.31% | 1.40% | 1.40% | 2.30% | 1.93% | 1.52% | 1.53% | 1.19% | 0.86% | 1.83% | 1.65% |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |
|  | **Total** | **12.49%** | **12.47%** | **14.44%** | **16.87%** | **19.44%** | **22.89%** | **20.83%** | **19.71%** | **22.91%** | **23.72%** | **22.79%** | **23.37%** | **25.88%** | **19.49%** | **16.44%** | **22.18%** | **23.22%** |  |  |  |  |  |
| 19 | 31 to 60 | 8.54% | 6.88% | 8.07% | 9.72% | 11.94% | 12.71% | 10.63% | 11.12% | 13.75% | 12.42% | 11.27% | 14.26% | 14.16% | 12.49% | 10.73% | 13.99% |  |  |  |  |  |  |
|  | 61 to 90 | 4.02% | 5.29% | 5.01% | 6.33% | 7.32% | 9.17% | 7.14% | 7.31% | 9.61% | 10.01% | 8.91% | 9.33% | 7.89% | 6.01% | 5.41% | 7.36% |  |  |  |  |  |  |
|  | 91 to 120 | 1.18% | 0.45% | 0.98% | 1.91% | 1.48% | 2.11% | 1.20% | 1.28% | 1.58% | 1.86% | 1.47% | 2.60% | 1.04% | 1.08% | 0.59% | 2.31% |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **13.74%** | **12.61%** | **14.06%** | **17.96%** | **20.74%** | **24.03%** | **18.97%** | **19.71%** | **24.94%** | **24.30%** | **21.65%** | **26.19%** | **23.09%** | **19.58%** | **16.74%** | **23.65%** |  |  |  |  |  |  |
| 20 | 31 to 60 | 8.86% | 8.07% | 8.29% | 10.00% | 11.57% | 12.60% | 9.10% | 11.34% | 12.77% | 12.53% | 11.33% | 13.10% | 13.21% | 11.11% | 12.19% | 12.90% |  |  |  |  |  |  |
|  | 61 to 90 | 4.50% | 4.58% | 5.33% | 6.64% | 7.91% | 9.65% | 7.77% | 8.34% | 9.60% | 8.99% | 8.40% | 10.17% | 7.16% | 6.44% | 6.66% | 8.59% |  |  |  |  |  |  |
|  | 91 to 120 | 1.61% | 1.06% | 1.11% | 1.41% | 1.63% | 1.40% | 1.33% | 1.21% | 1.70% | 1.75% | 1.74% | 2.50% | 1.47% | 2.15% | 0.86% | 1.85% |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **14.97%** | **13.72%** | **14.73%** | **18.05%** | **21.15%** | **23.65%** | **18.19%** | **20.89%** | **24.07%** | **23.27%** | **21.47%** | **25.77%** | **21.84%** | **19.70%** | **19.72%** | **23.34%** |  |  |  |  |  |  |

---

A-1-8

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 21 | 31 to 60 | 9.13% | 7.91% | 9.22% | 10.13% | 12.15% | 11.83% | 10.19% | 10.44% | 11.47% | 10.28% | 11.29% | 10.90% | 13.27% | 12.20% | 10.50% | 12.99% |  |  |  |  |  |  |
|  | 61 to 90 | 5.32% | 4.91% | 5.75% | 6.20% | 8.45% | 8.48% | 7.40% | 8.21% | 10.43% | 8.59% | 8.46% | 9.30% | 7.18% | 5.94% | 6.28% | 7.99% |  |  |  |  |  |  |
|  | 91 to 120 | 1.02% | 0.62% | 1.09% | 1.13% | 1.90% | 1.43% | 1.23% | 1.80% | 1.49% | 1.92% | 1.18% | 2.49% | 1.70% | 1.16% | 1.71% | 2.09% |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **15.47%** | **13.44%** | **16.05%** | **17.46%** | **22.50%** | **21.74%** | **18.81%** | **20.46%** | **23.38%** | **20.79%** | **20.93%** | **22.72%** | **22.15%** | **19.30%** | **18.48%** | **23.08%** |  |  |  |  |  |  |
| 22 | 31 to 60 | 10.06% | 8.21% | 8.94% | 9.91% | 10.99% | 11.35% | 10.96% | 10.52% | 11.08% | 9.87% | 11.59% | 9.75% | 13.21% | 11.77% | 10.41% |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.96% | 4.71% | 6.38% | 6.41% | 8.69% | 7.10% | 7.38% | 7.94% | 9.56% | 7.89% | 8.04% | 8.69% | 7.33% | 6.67% | 6.50% |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.08% | 0.74% | 1.36% | 1.38% | 1.66% | 1.34% | 1.07% | 1.73% | 1.33% | 1.38% | 1.22% | 1.28% | 1.58% | 0.97% | 1.28% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **16.10%** | **13.66%** | **16.68%** | **17.70%** | **21.34%** | **19.80%** | **19.41%** | **20.19%** | **21.96%** | **19.14%** | **20.85%** | **19.72%** | **22.12%** | **19.42%** | **18.18%** |  |  |  |  |  |  |  |
| 23 | 31 to 60 | 9.87% | 7.97% | 9.68% | 11.13% | 10.87% | 11.50% | 10.49% | 10.92% | 11.54% | 10.48% | 11.34% | 12.38% | 13.97% | 12.59% | 12.45% |  |  |  |  |  |  |  |
|  | 61 to 90 | 5.56% | 5.08% | 6.52% | 6.66% | 7.14% | 6.69% | 8.02% | 7.60% | 7.92% | 7.10% | 8.54% | 6.14% | 6.83% | 6.71% | 6.88% |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.24% | 0.90% | 1.11% | 1.23% | 1.59% | 1.37% | 1.34% | 2.08% | 1.67% | 1.65% | 1.53% | 1.57% | 1.51% | 1.29% | 1.22% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **16.67%** | **13.95%** | **17.31%** | **19.03%** | **19.60%** | **19.56%** | **19.85%** | **20.60%** | **21.12%** | **19.23%** | **21.41%** | **20.09%** | **22.31%** | **20.59%** | **20.54%** |  |  |  |  |  |  |  |
| 24 | 31 to 60 | 9.67% | 7.83% | 10.50% | 11.38% | 10.40% | 11.31% | 10.26% | 11.84% | 10.79% | 9.57% | 11.68% | 11.84% | 15.34% | 11.50% | 14.34% |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.66% | 4.21% | 6.50% | 7.47% | 6.48% | 8.18% | 8.54% | 8.71% | 7.42% | 7.95% | 8.28% | 7.00% | 7.34% | 8.51% | 8.07% |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.27% | 1.65% | 1.39% | 1.36% | 1.01% | 1.05% | 1.54% | 1.22% | 1.33% | 1.14% | 1.85% | 1.57% | 1.56% | 1.25% | 1.12% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **15.60%** | **13.69%** | **18.39%** | **20.21%** | **17.89%** | **20.54%** | **20.34%** | **21.77%** | **19.54%** | **18.66%** | **21.81%** | **20.41%** | **24.28%** | **21.26%** | **23.53%** |  |  |  |  |  |  |  |
| 25 | 31 to 60 | 8.79% | 8.47% | 9.77% | 10.87% | 10.16% | 11.55% | 11.80% | 11.62% | 11.23% | 10.84% | 11.43% | 12.58% | 14.67% | 12.29% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.98% | 5.17% | 6.70% | 8.10% | 6.92% | 9.19% | 7.93% | 9.92% | 6.97% | 8.09% | 6.58% | 6.79% | 8.88% | 8.22% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.82% | 1.10% | 0.92% | 1.78% | 1.17% | 1.43% | 1.61% | 1.59% | 1.15% | 1.52% | 2.10% | 1.84% | 1.49% | 2.36% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.03% | 0.00% | 0.02% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.06% |  |  |  |  |  |  |  |  |
|  | **Total** | **14.59%** | **14.74%** | **17.42%** | **20.75%** | **18.27%** | **22.17%** | **21.36%** | **23.12%** | **19.36%** | **20.45%** | **20.11%** | **21.22%** | **25.07%** | **22.93%** |  |  |  |  |  |  |  |  |
| 26 | 31 to 60 | 9.20% | 8.29% | 11.21% | 11.92% | 11.70% | 11.38% | 12.78% | 11.93% | 11.83% | 10.77% | 12.85% | 12.63% | 15.75% | 12.68% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.94% | 5.39% | 6.77% | 7.34% | 6.80% | 8.91% | 7.97% | 9.05% | 7.33% | 9.86% | 6.69% | 7.97% | 9.51% | 9.37% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.87% | 0.80% | 1.53% | 1.42% | 1.50% | 1.56% | 1.54% | 1.98% | 1.43% | 1.54% | 1.95% | 1.16% | 1.71% | 1.34% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.08% |  |  |  |  |  |  |  |  |
|  | **Total** | **15.01%** | **14.48%** | **19.51%** | **20.68%** | **20.00%** | **21.85%** | **22.29%** | **22.97%** | **20.58%** | **22.17%** | **21.49%** | **21.76%** | **26.96%** | **23.47%** |  |  |  |  |  |  |  |  |
| 27 | 31 to 60 | 9.81% | 8.85% | 12.64% | 11.56% | 11.21% | 11.97% | 11.90% | 12.24% | 13.55% | 12.18% | 13.48% | 11.66% | 16.10% | 15.31% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 5.40% | 5.90% | 7.00% | 7.23% | 8.34% | 9.62% | 8.85% | 9.27% | 7.80% | 8.21% | 7.26% | 7.28% | 10.06% | 10.05% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.96% | 1.26% | 1.58% | 0.97% | 1.12% | 1.42% | 1.70% | 1.34% | 1.55% | 1.85% | 2.11% | 1.56% | 1.69% | 1.92% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.08% |  |  |  |  |  |  |  |  |
|  | **Total** | **16.17%** | **16.01%** | **21.23%** | **19.76%** | **20.68%** | **23.01%** | **22.45%** | **22.86%** | **22.90%** | **22.24%** | **22.85%** | **20.51%** | **27.85%** | **27.36%** |  |  |  |  |  |  |  |  |
| 28 | 31 to 60 | 10.49% | 8.40% | 11.53% | 10.50% | 11.92% | 13.57% | 13.28% | 12.79% | 14.21% | 12.51% | 13.64% | 10.90% | 17.72% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.23% | 5.75% | 7.86% | 7.23% | 8.50% | 9.17% | 9.26% | 8.38% | 8.76% | 7.57% | 7.73% | 7.27% | 10.77% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.20% | 0.83% | 1.43% | 0.91% | 1.93% | 1.77% | 1.79% | 0.99% | 1.15% | 1.23% | 2.13% | 1.50% | 1.73% |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **17.91%** | **14.98%** | **20.82%** | **18.64%** | **22.38%** | **24.51%** | **24.33%** | **22.16%** | **24.12%** | **21.32%** | **23.51%** | **19.68%** | **30.22%** |  |  |  |  |  |  |  |  |  |
| 29 | 31 to 60 | 11.16% | 9.01% | 10.94% | 11.53% | 12.11% | 13.26% | 12.56% | 13.77% | 12.81% | 12.39% | 12.54% | 11.52% | 15.45% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.34% | 5.84% | 7.80% | 6.48% | 8.68% | 10.81% | 9.67% | 8.85% | 10.03% | 6.34% | 7.55% | 7.86% | 14.10% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.76% | 1.26% | 1.61% | 1.56% | 1.22% | 1.31% | 1.61% | 1.25% | 1.37% | 1.27% | 1.51% | 2.03% | 2.11% |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.11% | 0.07% | 0.00% | 0.01% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **19.26%** | **16.23%** | **20.42%** | **19.57%** | **22.03%** | **25.40%** | **23.84%** | **23.87%** | **24.21%** | **20.00%** | **21.59%** | **21.41%** | **31.66%** |  |  |  |  |  |  |  |  |  |
| 30 | 31 to 60 | 10.92% | 11.07% | 10.61% | 11.18% | 12.93% | 14.75% | 12.44% | 12.25% | 12.00% | 14.55% | 13.37% | 13.44% | 14.27% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.37% | 5.67% | 7.55% | 7.45% | 9.00% | 11.11% | 9.51% | 9.24% | 9.00% | 6.01% | 6.56% | 9.25% | 13.37% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.25% | 1.26% | 1.24% | 1.36% | 1.61% | 1.81% | 1.97% | 1.45% | 2.41% | 1.25% | 1.26% | 1.43% | 2.58% |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **18.54%** | **17.99%** | **19.41%** | **19.99%** | **23.54%** | **27.66%** | **23.92%** | **22.94%** | **23.41%** | **21.80%** | **21.19%** | **24.12%** | **30.22%** |  |  |  |  |  |  |  |  |  |
| 31 | 31 to 60 | 10.33% | 9.47% | 10.07% | 11.09% | 12.93% | 13.36% | 13.95% | 14.07% | 12.77% | 14.19% | 15.15% | 15.05% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 7.23% | 7.05% | 7.21% | 7.73% | 9.81% | 12.56% | 8.39% | 8.82% | 6.42% | 6.84% | 7.79% | 9.16% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.99% | 0.68% | 1.43% | 1.42% | 1.83% | 1.75% | 1.48% | 2.18% | 1.88% | 1.87% | 1.41% | 2.63% |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **18.55%** | **17.20%** | **18.71%** | **20.31%** | **24.57%** | **27.67%** | **23.82%** | **25.06%** | **21.06%** | **22.90%** | **24.34%** | **26.84%** |  |  |  |  |  |  |  |  |  |  |

---

A-1-9

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 32 | 31 to 60 | 10.57% | 9.76% | 10.87% | 11.71% | 13.20% | 14.97% | 12.89% | 12.67% | 13.23% | 14.86% | 13.94% | 15.55% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 7.13% | 5.76% | 7.93% | 8.36% | 10.53% | 11.32% | 9.23% | 10.62% | 6.34% | 6.34% | 10.65% | 9.84% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.15% | 1.31% | 1.35% | 1.46% | 1.90% | 1.96% | 1.33% | 1.96% | 0.75% | 1.84% | 1.52% | 1.71% |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **18.85%** | **16.84%** | **20.15%** | **21.58%** | **25.63%** | **28.25%** | **23.45%** | **25.25%** | **20.31%** | **23.04%** | **26.12%** | **27.10%** |  |  |  |  |  |  |  |  |  |  |
| 33 | 31 to 60 | 10.98% | 10.78% | 12.00% | 12.41% | 13.69% | 14.26% | 13.36% | 12.37% | 12.82% | 13.61% | 14.94% | 14.24% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 7.72% | 5.60% | 8.13% | 9.06% | 11.73% | 10.95% | 10.07% | 9.77% | 7.26% | 7.33% | 9.33% | 10.25% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.17% | 0.64% | 1.43% | 1.07% | 1.77% | 1.59% | 1.38% | 1.52% | 1.34% | 1.04% | 2.85% | 2.40% |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **19.87%** | **17.03%** | **21.57%** | **22.54%** | **27.18%** | **26.83%** | **24.81%** | **23.67%** | **21.41%** | **21.98%** | **27.12%** | **26.89%** |  |  |  |  |  |  |  |  |  |  |
| 34 | 31 to 60 | 10.84% | 9.38% | 10.91% | 11.45% | 13.33% | 12.11% | 12.62% | 11.07% | 13.93% | 12.66% | 13.08% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 7.75% | 6.74% | 8.57% | 9.64% | 11.01% | 9.97% | 9.77% | 7.32% | 7.31% | 8.05% | 10.53% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.07% | 0.80% | 1.50% | 1.61% | 1.79% | 1.56% | 2.22% | 1.89% | 1.38% | 0.90% | 1.77% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **19.66%** | **16.92%** | **20.98%** | **22.71%** | **26.13%** | **23.65%** | **24.61%** | **20.28%** | **22.62%** | **21.60%** | **25.38%** |  |  |  |  |  |  |  |  |  |  |  |
| 35 | 31 to 60 | 10.32% | 8.40% | 11.07% | 11.67% | 11.97% | 12.48% | 12.52% | 12.20% | 12.87% | 13.64% | 14.14% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.83% | 6.10% | 8.42% | 8.53% | 9.70% | 9.69% | 10.53% | 6.26% | 6.36% | 8.07% | 9.81% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.68% | 1.52% | 1.45% | 1.63% | 1.57% | 1.24% | 1.29% | 0.80% | 1.40% | 1.69% | 1.61% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **18.83%** | **16.02%** | **20.94%** | **21.89%** | **23.23%** | **23.41%** | **24.34%** | **19.25%** | **20.63%** | **23.41%** | **25.56%** |  |  |  |  |  |  |  |  |  |  |  |
| 36 | 31 to 60 | 9.30% | 9.32% | 10.86% | 12.48% | 11.87% | 12.99% | 12.46% | 13.26% | 13.42% | 13.50% | 14.72% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.53% | 6.73% | 8.21% | 9.80% | 8.34% | 10.42% | 9.06% | 7.15% | 6.23% | 8.45% | 10.20% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.03% | 1.21% | 1.30% | 1.14% | 1.42% | 1.39% | 2.04% | 1.05% | 1.27% | 1.99% | 1.32% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.14% | 0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **16.87%** | **17.40%** | **20.43%** | **23.43%** | **21.63%** | **24.80%** | **23.56%** | **21.46%** | **20.93%** | **23.94%** | **26.24%** |  |  |  |  |  |  |  |  |  |  |  |
| 37 | 31 to 60 | 10.74% | 9.83% | 12.45% | 12.53% | 11.48% | 15.19% | 12.22% | 13.80% | 13.20% | 13.68% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.24% | 7.03% | 8.41% | 9.71% | 9.42% | 10.51% | 8.25% | 7.94% | 7.43% | 8.97% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.86% | 1.20% | 1.59% | 1.76% | 1.12% | 1.73% | 1.49% | 1.40% | 1.57% | 1.64% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.11% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **17.84%** | **18.07%** | **22.44%** | **24.00%** | **22.01%** | **27.44%** | **21.96%** | **23.14%** | **22.21%** | **24.40%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 31 to 60 | 10.32% | 11.52% | 12.69% | 13.48% | 12.05% | 14.09% | 12.79% | 14.89% | 16.54% | 13.79% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 7.30% | 6.51% | 9.09% | 9.28% | 9.50% | 12.12% | 6.70% | 7.72% | 8.32% | 8.61% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.95% | 1.46% | 1.37% | 1.89% | 1.76% | 1.36% | 1.67% | 1.49% | 1.54% | 2.12% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **18.57%** | **19.48%** | **23.17%** | **24.65%** | **23.30%** | **27.60%** | **21.16%** | **24.09%** | **26.40%** | **24.51%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 31 to 60 | 10.49% | 8.61% | 12.86% | 13.74% | 12.95% | 15.38% | 13.13% | 15.25% | 14.73% | 14.90% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 7.34% | 9.19% | 10.11% | 8.62% | 9.63% | 11.39% | 6.74% | 7.71% | 9.18% | 8.24% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.45% | 0.66% | 1.32% | 1.66% | 1.90% | 2.02% | 1.25% | 1.45% | 1.73% | 1.40% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **19.28%** | **18.47%** | **24.30%** | **24.01%** | **24.48%** | **28.78%** | **21.12%** | **24.41%** | **25.63%** | **24.53%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 31 to 60 | 11.76% | 11.25% | 12.86% | 13.31% | 12.95% | 14.20% | 15.39% | 14.75% | 16.61% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.85% | 6.97% | 10.15% | 9.11% | 10.49% | 10.70% | 6.48% | 9.12% | 8.47% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.30% | 1.66% | 1.83% | 0.78% | 1.65% | 1.63% | 1.11% | 1.24% | 1.79% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **19.91%** | **19.87%** | **24.84%** | **23.20%** | **25.10%** | **26.53%** | **22.98%** | **25.10%** | **26.86%** |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 31 to 60 | 11.74% | 10.34% | 13.17% | 14.52% | 13.03% | 13.22% | 14.30% | 14.31% | 15.11% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 7.80% | 7.35% | 9.57% | 9.79% | 11.14% | 8.98% | 7.83% | 9.49% | 10.41% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.96% | 1.35% | 1.75% | 1.22% | 2.10% | 1.61% | 1.31% | 1.92% | 1.77% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **20.50%** | **19.04%** | **24.49%** | **25.53%** | **26.26%** | **23.81%** | **23.45%** | **25.71%** | **27.30%** |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 31 to 60 | 12.60% | 12.53% | 11.85% | 13.42% | 12.73% | 15.09% | 14.49% | 14.95% | 14.35% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 8.63% | 8.13% | 9.75% | 10.25% | 8.97% | 8.46% | 7.47% | 10.28% | 10.53% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.08% | 1.81% | 1.48% | 1.02% | 2.30% | 1.32% | 1.99% | 1.35% | 2.15% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **22.31%** | **22.47%** | **23.08%** | **24.70%** | **23.99%** | **24.87%** | **23.95%** | **26.58%** | **27.02%** |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

A-1-10

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 43 | 31 to 60 | 11.95% | 10.76% | 12.54% | 14.39% | 13.91% | 15.60% | 14.05% | 16.37% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 9.77% | 9.27% | 9.79% | 10.62% | 7.57% | 9.34% | 8.59% | 9.72% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.37% | 0.96% | 1.17% | 1.12% | 1.63% | 1.55% | 1.26% | 2.45% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.18% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **23.09%** | **21.17%** | **23.50%** | **26.13%** | **23.14%** | **26.49%** | **23.90%** | **28.54%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 44 | 31 to 60 | 12.21% | 11.43% | 11.68% | 13.65% | 13.21% | 17.30% | 14.91% | 16.18% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 9.52% | 10.11% | 10.56% | 11.70% | 7.29% | 10.08% | 8.58% | 11.34% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.68% | 0.88% | 1.31% | 1.24% | 1.34% | 1.40% | 1.79% | 1.39% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **23.42%** | **22.42%** | **23.55%** | **26.59%** | **21.83%** | **28.78%** | **25.29%** | **28.91%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | 31 to 60 | 12.12% | 11.62% | 11.96% | 14.23% | 15.25% | 15.34% | 18.59% | 15.86% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 9.85% | 8.16% | 10.59% | 10.08% | 9.02% | 9.67% | 8.83% | 10.65% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.98% | 1.81% | 1.87% | 1.93% | 1.64% | 1.50% | 1.38% | 2.05% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.05% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **23.99%** | **21.59%** | **24.42%** | **26.24%** | **25.91%** | **26.51%** | **28.80%** | **28.56%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 31 to 60 | 12.32% | 11.30% | 11.65% | 13.13% | 13.88% | 14.24% | 16.38% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 10.54% | 6.77% | 11.29% | 9.61% | 9.81% | 9.92% | 11.18% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.51% | 1.11% | 1.54% | 1.04% | 1.62% | 1.80% | 1.97% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **24.37%** | **19.19%** | **24.47%** | **23.78%** | **25.31%** | **25.97%** | **29.53%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 31 to 60 | 10.53% | 10.58% | 12.47% | 12.97% | 13.74% | 14.74% | 15.07% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 9.19% | 8.17% | 10.36% | 8.00% | 9.41% | 11.39% | 11.90% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.64% | 1.61% | 0.95% | 1.43% | 1.79% | 1.58% | 2.38% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **21.36%** | **20.36%** | **23.79%** | **22.39%** | **24.95%** | **27.72%** | **29.35%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 31 to 60 | 10.57% | 9.24% | 11.68% | 14.12% | 13.89% | 13.81% | 15.88% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 7.88% | 8.38% | 8.34% | 7.45% | 8.47% | 12.90% | 11.98% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.99% | 1.46% | 1.11% | 0.79% | 1.67% | 2.19% | 1.96% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **19.44%** | **19.08%** | **21.13%** | **22.37%** | **24.04%** | **28.90%** | **29.83%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 31 to 60 | 10.24% | 10.55% | 11.97% | 14.43% | 13.31% | 14.27% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 7.66% | 8.08% | 7.79% | 8.54% | 9.31% | 13.13% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.89% | 1.78% | 1.33% | 1.48% | 1.33% | 1.63% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **18.79%** | **20.40%** | **21.10%** | **24.45%** | **23.95%** | **29.03%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | 31 to 60 | 10.24% | 12.69% | 12.25% | 16.01% | 14.90% | 14.17% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 8.19% | 7.14% | 8.63% | 8.16% | 10.11% | 14.42% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.32% | 1.97% | 0.73% | 1.46% | 1.44% | 1.71% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **19.75%** | **21.80%** | **21.62%** | **25.63%** | **26.44%** | **30.30%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The amounts included in the table represent principal amounts only and include unsold repossessed vehicles and
overdue accounts in bankruptcy. The delinquency periods included in the table are calculated based on the number of days a payment is contractually past due in accordance with the Servicer's customary practices. All receivables are written off
not later than the last business day of the month during which they become 120 days past due in accordance with the Servicer's customary practices.

A-1-11

------

The graphs below show certain core portfolio delinquency information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score less than 575, as a percentage of end of month vintage origination pool balance for specified vintage origination years of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g98u45.jpg)

A-1-12

------

![LOGO](g25239g85b77.gif)

A-1-13

------

![LOGO](g25239g15x24.gif)

A-1-14

------

**CORE PORTFOLIO DELINQUENCIES<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Greater than or Equal to 575 but Less than 625** 

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 0 | 31 to 60 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** |
| 1 | 31 to 60 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** |
| 2 | 31 to 60 | 0.00% | 0.00% | 0.01% | 0.02% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.00%** | **0.00%** | **0.01%** | **0.02%** | **0.00%** | **0.03%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.01%** | **0.00%** | **0.00%** | **0.00%** |
| 3 | 31 to 60 | 0.47% | 0.37% | 0.98% | 0.78% | 0.64% | 1.24% | 2.34% | 1.80% | 1.68% | 1.72% | 1.62% | 1.63% | 1.80% | 1.77% | 1.76% | 1.68% | 1.71% | 1.40% | 1.29% | 1.30% | 1.43% | 1.27% |
|  | 61 to 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.47%** | **0.37%** | **0.98%** | **0.78%** | **0.64%** | **1.24%** | **2.34%** | **1.80%** | **1.68%** | **1.72%** | **1.62%** | **1.63%** | **1.80%** | **1.77%** | **1.78%** | **1.68%** | **1.71%** | **1.40%** | **1.29%** | **1.30%** | **1.43%** | **1.27%** |
| 4 | 31 to 60 | 0.85% | 1.04% | 1.50% | 1.20% | 1.41% | 2.79% | 3.57% | 2.69% | 3.37% | 3.17% | 3.07% | 2.36% | 3.33% | 3.03% | 3.23% | 2.65% | 3.49% | 2.49% | 2.59% | 2.30% | 2.55% |  |
|  | 61 to 90 | 0.21% | 0.15% | 0.39% | 0.20% | 0.28% | 0.54% | 0.71% | 0.42% | 0.68% | 0.68% | 0.66% | 0.66% | 0.84% | 0.68% | 0.60% | 0.66% | 0.70% | 0.62% | 0.40% | 0.39% | 0.85% |  |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **1.06%** | **1.20%** | **1.89%** | **1.40%** | **1.69%** | **3.33%** | **4.28%** | **3.11%** | **4.05%** | **3.85%** | **3.73%** | **3.03%** | **4.18%** | **3.71%** | **3.83%** | **3.31%** | **4.19%** | **3.10%** | **2.99%** | **2.69%** | **3.40%** |  |
| 5 | 31 to 60 | 1.30% | 1.72% | 2.11% | 1.19% | 2.32% | 4.26% | 4.21% | 3.08% | 4.04% | 4.09% | 4.42% | 3.36% | 4.33% | 4.22% | 3.87% | 3.39% | 4.48% | 2.93% | 2.93% | 3.39% | 3.11% |  |
|  | 61 to 90 | 0.33% | 0.30% | 0.58% | 0.36% | 0.69% | 1.29% | 1.35% | 0.92% | 1.41% | 1.37% | 1.37% | 1.02% | 1.82% | 1.39% | 1.55% | 1.08% | 1.48% | 1.01% | 1.11% | 0.70% | 1.01% |  |
|  | 91 to 120 | 0.12% | 0.07% | 0.18% | 0.08% | 0.14% | 0.23% | 0.27% | 0.22% | 0.27% | 0.26% | 0.31% | 0.46% | 0.39% | 0.33% | 0.19% | 0.30% | 0.34% | 0.39% | 0.14% | 0.25% | 0.56% |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **1.75%** | **2.08%** | **2.86%** | **1.63%** | **3.14%** | **5.78%** | **5.83%** | **4.22%** | **5.72%** | **5.72%** | **6.09%** | **4.84%** | **6.54%** | **5.94%** | **5.61%** | **4.77%** | **6.29%** | **4.33%** | **4.18%** | **4.33%** | **4.68%** |  |
| 6 | 31 to 60 | 1.71% | 2.46% | 2.28% | 1.73% | 3.14% | 5.62% | 4.78% | 4.09% | 5.04% | 5.12% | 5.29% | 4.91% | 5.26% | 5.59% | 4.44% | 4.33% | 5.80% | 4.40% | 3.48% | 3.67% | 4.56% |  |
|  | 61 to 90 | 0.56% | 0.68% | 0.77% | 0.34% | 1.05% | 1.99% | 1.59% | 1.14% | 1.66% | 1.93% | 1.95% | 1.81% | 2.16% | 2.14% | 1.84% | 1.64% | 2.20% | 1.27% | 1.40% | 1.45% | 1.01% |  |
|  | 91 to 120 | 0.15% | 0.15% | 0.23% | 0.17% | 0.19% | 0.62% | 0.47% | 0.38% | 0.47% | 0.59% | 0.35% | 0.38% | 0.70% | 0.48% | 0.66% | 0.36% | 0.46% | 0.51% | 0.34% | 0.25% | 0.47% |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **2.43%** | **3.28%** | **3.28%** | **2.25%** | **4.38%** | **8.22%** | **6.84%** | **5.62%** | **7.17%** | **7.64%** | **7.60%** | **7.11%** | **8.11%** | **8.20%** | **6.95%** | **6.33%** | **8.47%** | **6.18%** | **5.22%** | **5.37%** | **6.03%** |  |
| 7 | 31 to 60 | 2.32% | 2.38% | 1.95% | 2.33% | 4.37% | 5.86% | 4.69% | 4.85% | 5.68% | 5.83% | 5.06% | 5.25% | 6.80% | 5.76% | 4.97% | 5.62% | 6.04% | 5.06% | 4.29% | 4.26% |  |  |
|  | 61 to 90 | 0.63% | 1.23% | 0.89% | 0.74% | 1.73% | 2.71% | 2.01% | 1.73% | 2.48% | 2.73% | 2.31% | 2.58% | 2.55% | 2.85% | 2.29% | 2.20% | 2.93% | 1.66% | 1.49% | 1.81% |  |  |
|  | 91 to 120 | 0.28% | 0.18% | 0.21% | 0.13% | 0.42% | 0.59% | 0.41% | 0.49% | 0.52% | 0.67% | 0.60% | 0.63% | 0.76% | 0.69% | 0.52% | 0.66% | 0.63% | 0.58% | 0.45% | 0.49% |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **3.23%** | **3.79%** | **3.06%** | **3.21%** | **6.52%** | **9.16%** | **7.10%** | **7.07%** | **8.67%** | **9.23%** | **7.97%** | **8.46%** | **10.11%** | **9.30%** | **7.77%** | **8.48%** | **9.60%** | **7.29%** | **6.22%** | **6.56%** |  |  |
| 8 | 31 to 60 | 3.10% | 2.34% | 1.85% | 3.13% | 5.15% | 6.46% | 5.29% | 5.40% | 5.91% | 6.02% | 5.42% | 5.84% | 6.62% | 5.36% | 5.02% | 5.40% | 6.10% | 4.65% | 3.69% | 3.90% |  |  |
|  | 61 to 90 | 0.90% | 1.00% | 0.83% | 0.93% | 2.16% | 3.08% | 2.12% | 2.26% | 2.90% | 3.01% | 2.82% | 2.74% | 3.44% | 2.90% | 2.49% | 2.70% | 3.58% | 2.39% | 1.93% | 2.38% |  |  |
|  | 91 to 120 | 0.27% | 0.64% | 0.30% | 0.26% | 0.56% | 0.76% | 0.50% | 0.61% | 0.71% | 0.84% | 0.76% | 0.72% | 0.90% | 0.83% | 1.13% | 0.49% | 0.91% | 0.55% | 0.62% | 0.65% |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **4.26%** | **3.98%** | **2.97%** | **4.32%** | **7.88%** | **10.30%** | **7.92%** | **8.27%** | **9.52%** | **9.87%** | **9.00%** | **9.29%** | **10.95%** | **9.09%** | **8.64%** | **8.58%** | **10.59%** | **7.59%** | **6.24%** | **6.93%** |  |  |
| 9 | 31 to 60 | 3.30% | 2.20% | 2.80% | 3.55% | 5.83% | 6.55% | 5.45% | 5.61% | 6.54% | 6.03% | 5.72% | 5.93% | 7.09% | 5.89% | 5.18% | 5.97% | 5.82% | 4.12% | 4.38% | 3.93% |  |  |
|  | 61 to 90 | 1.15% | 1.03% | 0.85% | 1.25% | 2.67% | 3.02% | 2.54% | 2.78% | 3.43% | 2.75% | 3.07% | 4.05% | 3.84% | 3.06% | 2.85% | 2.91% | 2.85% | 1.90% | 1.32% | 1.88% |  |  |
|  | 91 to 120 | 0.41% | 0.18% | 0.15% | 0.38% | 0.72% | 0.70% | 0.68% | 0.70% | 0.86% | 0.91% | 0.90% | 0.80% | 0.86% | 0.66% | 0.99% | 0.85% | 0.98% | 0.68% | 0.57% | 0.61% |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **4.86%** | **3.40%** | **3.80%** | **5.17%** | **9.22%** | **10.27%** | **8.66%** | **9.09%** | **10.84%** | **9.69%** | **9.70%** | **10.78%** | **11.79%** | **9.61%** | **9.02%** | **9.75%** | **9.64%** | **6.70%** | **6.27%** | **6.42%** |  |  |
| 10 | 31 to 60 | 3.37% | 2.09% | 3.39% | 4.20% | 5.85% | 6.51% | 6.37% | 5.96% | 6.93% | 5.94% | 6.38% | 6.10% | 6.79% | 5.66% | 5.77% | 5.13% | 5.82% | 3.69% | 4.63% |  |  |  |

---

A-1-15

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
|  | 61 to 90 | 1.41% | 1.01% | 1.00% | 1.71% | 3.03% | 3.00% | 3.00% | 3.45% | 3.76% | 3.21% | 3.89% | 3.89% | 4.47% | 3.41% | 2.97% | 2.95% | 2.41% | 1.63% | 1.27% |  |  |  |
|  | 91 to 120 | 0.40% | 0.18% | 0.27% | 0.46% | 0.73% | 0.80% | 0.82% | 0.66% | 0.92% | 0.52% | 0.64% | 1.18% | 1.04% | 0.70% | 1.05% | 0.86% | 0.85% | 0.35% | 0.34% |  |  |  |
|  | 121+ | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **5.19%** | **3.28%** | **4.66%** | **6.37%** | **9.60%** | **10.31%** | **10.20%** | **10.09%** | **11.61%** | **9.67%** | **10.91%** | **11.17%** | **12.30%** | **9.77%** | **9.79%** | **8.94%** | **9.08%** | **5.67%** | **6.24%** |  |  |  |
| 11 | 31 to 60 | 3.73% | 2.50% | 3.63% | 5.32% | 6.29% | 6.56% | 7.54% | 6.29% | 7.03% | 6.58% | 6.92% | 6.26% | 7.06% | 6.15% | 6.25% | 6.08% | 6.62% | 5.10% | 5.09% |  |  |  |
|  | 61 to 90 | 1.63% | 0.80% | 1.43% | 1.89% | 2.67% | 3.55% | 3.71% | 3.27% | 3.64% | 3.28% | 4.16% | 4.36% | 4.41% | 3.25% | 3.71% | 2.56% | 2.38% | 1.30% | 1.55% |  |  |  |
|  | 91 to 120 | 0.32% | 0.21% | 0.24% | 0.66% | 0.81% | 0.60% | 0.91% | 1.08% | 0.96% | 0.72% | 1.01% | 0.99% | 0.93% | 1.04% | 0.88% | 0.73% | 0.76% | 0.53% | 0.36% |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **5.68%** | **3.52%** | **5.29%** | **7.87%** | **9.78%** | **10.71%** | **12.16%** | **10.64%** | **11.62%** | **10.57%** | **12.09%** | **11.61%** | **12.40%** | **10.44%** | **10.83%** | **9.37%** | **9.76%** | **6.94%** | **7.00%** |  |  |  |
| 12 | 31 to 60 | 3.07% | 3.12% | 4.35% | 5.70% | 6.10% | 6.85% | 7.29% | 7.07% | 7.05% | 7.04% | 7.25% | 7.43% | 7.12% | 6.60% | 6.16% | 6.56% | 6.02% | 5.69% | 5.58% |  |  |  |
|  | 61 to 90 | 1.42% | 1.07% | 1.80% | 2.65% | 2.92% | 3.98% | 4.17% | 3.95% | 3.92% | 3.83% | 4.76% | 4.42% | 4.24% | 3.67% | 3.48% | 2.45% | 2.75% | 1.92% | 2.21% |  |  |  |
|  | 91 to 120 | 0.34% | 0.19% | 0.39% | 0.70% | 0.62% | 0.79% | 1.16% | 0.99% | 0.76% | 0.74% | 1.04% | 0.98% | 0.97% | 0.73% | 1.34% | 0.73% | 0.63% | 0.42% | 0.62% |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **4.83%** | **4.38%** | **6.53%** | **9.04%** | **9.64%** | **11.62%** | **12.62%** | **12.01%** | **11.72%** | **11.61%** | **13.05%** | **12.86%** | **12.32%** | **11.00%** | **10.98%** | **9.74%** | **9.40%** | **8.03%** | **8.41%** |  |  |  |
| 13 | 31 to 60 | 2.78% | 3.39% | 5.30% | 6.45% | 5.93% | 7.76% | 8.04% | 7.16% | 7.10% | 7.56% | 7.89% | 7.27% | 7.58% | 7.53% | 6.46% | 7.18% | 7.12% | 6.34% |  |  |  |  |
|  | 61 to 90 | 1.31% | 1.35% | 2.07% | 2.77% | 3.10% | 4.65% | 4.66% | 4.16% | 3.76% | 4.50% | 5.27% | 5.19% | 4.30% | 4.14% | 3.28% | 3.25% | 2.65% | 2.01% |  |  |  |  |
|  | 91 to 120 | 0.34% | 0.39% | 0.59% | 0.88% | 0.53% | 0.89% | 1.13% | 1.16% | 0.82% | 1.10% | 1.15% | 1.12% | 0.86% | 0.84% | 1.02% | 0.62% | 0.86% | 0.60% |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **4.43%** | **5.14%** | **7.96%** | **10.10%** | **9.57%** | **13.29%** | **13.83%** | **12.47%** | **11.68%** | **13.15%** | **14.31%** | **13.58%** | **12.74%** | **12.50%** | **10.77%** | **11.05%** | **10.63%** | **8.95%** |  |  |  |  |
| 14 | 31 to 60 | 2.85% | 3.39% | 6.14% | 6.21% | 6.47% | 8.43% | 8.30% | 7.91% | 7.39% | 7.83% | 8.70% | 7.00% | 7.26% | 7.62% | 6.76% | 6.46% | 7.84% | 6.04% |  |  |  |  |
|  | 61 to 90 | 1.37% | 1.65% | 2.45% | 3.22% | 3.63% | 4.79% | 4.87% | 4.15% | 4.37% | 4.69% | 5.21% | 5.29% | 5.08% | 4.20% | 2.98% | 3.32% | 3.47% | 3.27% |  |  |  |  |
|  | 91 to 120 | 0.25% | 0.44% | 0.63% | 0.83% | 0.71% | 0.97% | 1.29% | 0.97% | 0.87% | 1.07% | 1.27% | 1.39% | 0.93% | 0.85% | 1.12% | 1.08% | 0.85% | 0.64% |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **4.47%** | **5.49%** | **9.21%** | **10.26%** | **10.83%** | **14.19%** | **14.46%** | **13.03%** | **12.63%** | **13.60%** | **15.18%** | **13.67%** | **13.27%** | **12.68%** | **10.86%** | **10.90%** | **12.17%** | **9.95%** |  |  |  |  |
| 15 | 31 to 60 | 3.27% | 3.78% | 6.43% | 6.37% | 6.89% | 8.56% | 8.58% | 8.23% | 7.43% | 8.31% | 9.08% | 7.27% | 7.98% | 7.58% | 6.98% | 6.86% | 8.20% | 6.19% |  |  |  |  |
|  | 61 to 90 | 1.48% | 2.11% | 3.20% | 3.12% | 3.81% | 5.40% | 5.26% | 4.08% | 5.12% | 5.36% | 6.14% | 5.07% | 5.21% | 4.10% | 2.85% | 3.26% | 3.87% | 3.20% |  |  |  |  |
|  | 91 to 120 | 0.21% | 0.57% | 0.80% | 0.53% | 0.75% | 0.97% | 1.09% | 0.79% | 0.96% | 1.10% | 1.10% | 1.08% | 1.17% | 1.12% | 0.99% | 1.00% | 0.98% | 1.02% |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **4.97%** | **6.46%** | **10.43%** | **10.05%** | **11.46%** | **14.95%** | **14.94%** | **13.10%** | **13.52%** | **14.77%** | **16.33%** | **13.42%** | **14.37%** | **12.80%** | **10.82%** | **11.13%** | **13.05%** | **10.42%** |  |  |  |  |
| 16 | 31 to 60 | 3.34% | 4.77% | 6.62% | 6.49% | 7.76% | 9.29% | 9.00% | 7.26% | 8.51% | 8.94% | 9.23% | 7.67% | 8.83% | 7.80% | 8.28% | 7.37% | 8.01% |  |  |  |  |  |
|  | 61 to 90 | 1.56% | 1.96% | 3.51% | 2.79% | 4.32% | 5.74% | 5.53% | 4.50% | 5.13% | 5.47% | 6.57% | 4.89% | 5.76% | 3.94% | 3.14% | 3.58% | 4.41% |  |  |  |  |  |
|  | 91 to 120 | 0.30% | 0.89% | 0.91% | 0.66% | 0.98% | 1.13% | 1.21% | 1.05% | 1.38% | 1.39% | 1.72% | 0.94% | 1.08% | 1.01% | 0.89% | 0.67% | 1.00% |  |  |  |  |  |
|  | 121+ | 0.00% | 0.04% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |
|  | **Total** | **5.21%** | **7.65%** | **11.04%** | **9.93%** | **13.07%** | **16.17%** | **15.74%** | **12.81%** | **15.02%** | **15.82%** | **17.52%** | **13.50%** | **15.67%** | **12.76%** | **12.32%** | **11.63%** | **13.43%** |  |  |  |  |  |
| 17 | 31 to 60 | 3.97% | 5.43% | 6.27% | 7.07% | 7.91% | 9.20% | 9.06% | 7.51% | 8.21% | 9.50% | 10.01% | 7.65% | 9.12% | 8.11% | 8.39% | 8.10% | 8.41% |  |  |  |  |  |
|  | 61 to 90 | 1.80% | 2.16% | 3.43% | 2.78% | 4.80% | 6.25% | 5.65% | 4.42% | 6.10% | 5.76% | 5.79% | 4.98% | 6.46% | 3.59% | 3.58% | 3.96% | 4.48% |  |  |  |  |  |
|  | 91 to 120 | 0.35% | 0.79% | 0.94% | 0.65% | 0.92% | 1.28% | 1.27% | 0.96% | 0.91% | 1.19% | 1.47% | 0.82% | 1.09% | 0.99% | 0.92% | 0.98% | 1.10% |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |
|  | **Total** | **6.12%** | **8.38%** | **10.64%** | **10.50%** | **13.63%** | **16.73%** | **15.99%** | **12.89%** | **15.22%** | **16.46%** | **17.27%** | **13.45%** | **16.68%** | **12.69%** | **12.88%** | **13.05%** | **13.99%** |  |  |  |  |  |
| 18 | 31 to 60 | 5.00% | 5.14% | 6.55% | 6.95% | 8.44% | 9.48% | 9.08% | 7.27% | 8.46% | 9.83% | 9.81% | 7.82% | 9.61% | 8.77% | 8.56% | 8.88% | 8.94% |  |  |  |  |  |
|  | 61 to 90 | 1.96% | 2.78% | 3.37% | 3.55% | 5.13% | 6.57% | 5.59% | 4.91% | 5.66% | 6.13% | 6.01% | 5.67% | 6.04% | 3.61% | 3.08% | 3.91% | 4.20% |  |  |  |  |  |
|  | 91 to 120 | 0.29% | 0.57% | 0.86% | 0.75% | 0.83% | 1.55% | 0.94% | 0.77% | 1.50% | 1.44% | 1.28% | 0.75% | 1.25% | 0.86% | 0.82% | 1.21% | 1.43% |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |
|  | **Total** | **7.25%** | **8.50%** | **10.79%** | **11.25%** | **14.41%** | **17.61%** | **15.61%** | **12.95%** | **15.63%** | **17.40%** | **17.13%** | **14.23%** | **16.89%** | **13.25%** | **12.46%** | **14.00%** | **14.56%** |  |  |  |  |  |
| 19 | 31 to 60 | 5.76% | 6.03% | 6.32% | 7.73% | 8.28% | 10.10% | 7.78% | 8.29% | 9.40% | 9.48% | 9.26% | 8.65% | 8.80% | 10.00% | 8.53% | 8.61% |  |  |  |  |  |  |
|  | 61 to 90 | 2.40% | 2.50% | 3.22% | 3.58% | 5.46% | 7.17% | 5.73% | 5.22% | 6.08% | 6.41% | 6.41% | 5.89% | 5.15% | 3.21% | 3.67% | 4.47% |  |  |  |  |  |  |
|  | 91 to 120 | 0.51% | 0.67% | 0.82% | 1.00% | 1.19% | 1.27% | 1.17% | 0.90% | 1.16% | 1.34% | 1.17% | 0.96% | 1.54% | 0.98% | 0.83% | 1.23% |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.02% | 0.02% | 0.00% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **8.68%** | **9.21%** | **10.38%** | **12.33%** | **14.93%** | **18.59%** | **14.69%** | **14.42%** | **16.64%** | **17.23%** | **16.83%** | **15.50%** | **15.50%** | **14.19%** | **13.03%** | **14.31%** |  |  |  |  |  |  |
| 20 | 31 to 60 | 5.55% | 5.95% | 6.65% | 7.34% | 8.81% | 10.45% | 7.66% | 8.46% | 8.99% | 9.36% | 9.04% | 8.74% | 9.16% | 8.81% | 8.03% | 8.48% |  |  |  |  |  |  |
|  | 61 to 90 | 2.88% | 2.58% | 3.37% | 4.47% | 5.54% | 6.53% | 5.23% | 5.73% | 6.64% | 6.22% | 6.08% | 5.94% | 4.25% | 4.50% | 3.76% | 4.86% |  |  |  |  |  |  |
|  | 91 to 120 | 0.56% | 0.40% | 0.67% | 0.61% | 1.23% | 1.41% | 1.18% | 0.95% | 1.30% | 1.23% | 1.35% | 1.20% | 1.09% | 0.79% | 1.12% | 1.17% |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **8.99%** | **8.92%** | **10.69%** | **12.42%** | **15.58%** | **18.39%** | **14.07%** | **15.13%** | **16.94%** | **16.82%** | **16.47%** | **15.87%** | **14.50%** | **14.10%** | **12.92%** | **14.50%** |  |  |  |  |  |  |
| 21 | 31 to 60 | 6.06% | 6.27% | 6.97% | 7.69% | 9.08% | 9.20% | 7.98% | 8.01% | 8.74% | 8.71% | 7.94% | 7.32% | 10.19% | 7.98% | 7.74% | 7.64% |  |  |  |  |  |  |
|  | 61 to 90 | 3.29% | 2.60% | 3.76% | 4.09% | 5.51% | 6.23% | 5.24% | 5.31% | 6.08% | 5.13% | 6.43% | 5.76% | 4.14% | 3.90% | 4.56% | 5.17% |  |  |  |  |  |  |

---

A-1-16

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
|  | 91 to 120 | 0.70% | 0.30% | 0.79% | 0.93% | 1.37% | 1.16% | 1.05% | 1.05% | 1.50% | 1.25% | 1.02% | 0.99% | 1.00% | 1.04% | 1.02% | 0.76% |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.04% | 0.01% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **10.05%** | **9.17%** | **11.53%** | **12.71%** | **15.96%** | **16.62%** | **14.29%** | **14.37%** | **16.32%** | **15.11%** | **15.39%** | **14.07%** | **15.34%** | **12.92%** | **13.32%** | **13.58%** |  |  |  |  |  |  |
| 22 | 31 to 60 | 5.90% | 5.81% | 7.89% | 8.00% | 9.09% | 8.54% | 8.01% | 8.49% | 8.43% | 7.93% | 8.31% | 7.44% | 8.97% | 8.39% | 8.63% |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.35% | 2.72% | 3.96% | 4.02% | 5.55% | 5.49% | 5.71% | 5.10% | 5.48% | 4.98% | 6.13% | 4.45% | 4.87% | 4.04% | 4.75% |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.79% | 0.31% | 0.97% | 0.83% | 1.12% | 0.97% | 1.02% | 1.12% | 1.30% | 1.05% | 1.15% | 1.13% | 0.92% | 0.64% | 0.89% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.06% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **10.04%** | **8.84%** | **12.82%** | **12.85%** | **15.77%** | **15.00%** | **14.74%** | **14.71%** | **15.21%** | **14.00%** | **15.61%** | **13.02%** | **14.76%** | **13.07%** | **14.27%** |  |  |  |  |  |  |  |
| 23 | 31 to 60 | 6.12% | 6.03% | 7.23% | 7.96% | 8.57% | 8.89% | 8.44% | 9.04% | 8.46% | 7.88% | 8.61% | 8.04% | 9.05% | 9.45% | 8.14% |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.93% | 2.80% | 4.89% | 4.41% | 5.06% | 5.47% | 5.62% | 5.53% | 5.35% | 5.23% | 6.30% | 4.05% | 4.49% | 4.61% | 4.85% |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.77% | 0.86% | 0.85% | 0.65% | 1.01% | 0.97% | 1.07% | 1.01% | 1.06% | 0.71% | 1.30% | 0.91% | 1.05% | 0.95% | 1.57% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **9.82%** | **9.69%** | **12.98%** | **13.02%** | **14.64%** | **15.33%** | **15.16%** | **15.58%** | **14.87%** | **13.83%** | **16.23%** | **13.00%** | **14.59%** | **15.01%** | **14.56%** |  |  |  |  |  |  |  |
| 24 | 31 to 60 | 6.18% | 5.93% | 7.55% | 8.60% | 7.98% | 8.92% | 9.27% | 10.04% | 8.91% | 8.81% | 9.73% | 8.93% | 9.55% | 9.11% | 8.38% |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.03% | 3.18% | 4.70% | 4.23% | 4.73% | 6.08% | 5.97% | 5.70% | 4.78% | 5.48% | 5.21% | 4.38% | 4.63% | 5.11% | 5.45% |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.65% | 0.63% | 1.07% | 0.95% | 0.91% | 1.21% | 1.01% | 1.07% | 1.31% | 0.91% | 1.44% | 0.72% | 0.99% | 1.25% | 1.28% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **9.85%** | **9.74%** | **13.32%** | **13.78%** | **13.62%** | **16.21%** | **16.25%** | **16.82%** | **15.00%** | **15.21%** | **16.38%** | **14.02%** | **15.18%** | **15.47%** | **15.11%** |  |  |  |  |  |  |  |
| 25 | 31 to 60 | 5.73% | 6.97% | 7.93% | 8.02% | 8.47% | 10.00% | 9.17% | 10.38% | 9.33% | 9.24% | 9.18% | 8.93% | 9.36% | 10.41% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.77% | 3.51% | 4.13% | 4.98% | 4.79% | 6.05% | 6.03% | 6.51% | 5.21% | 5.79% | 5.81% | 5.16% | 5.81% | 5.07% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.67% | 0.79% | 0.88% | 0.94% | 0.78% | 1.39% | 1.38% | 0.94% | 1.19% | 1.23% | 1.02% | 0.92% | 1.02% | 1.40% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |
|  | **Total** | **9.18%** | **11.27%** | **12.95%** | **13.94%** | **14.04%** | **17.45%** | **16.58%** | **17.83%** | **15.73%** | **16.27%** | **16.01%** | **15.03%** | **16.19%** | **16.89%** |  |  |  |  |  |  |  |  |
| 26 | 31 to 60 | 6.20% | 6.18% | 7.81% | 8.37% | 9.64% | 9.74% | 9.96% | 10.36% | 9.81% | 9.10% | 8.69% | 8.80% | 10.81% | 10.86% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.96% | 3.94% | 4.39% | 4.73% | 4.72% | 6.78% | 6.36% | 5.97% | 5.43% | 5.77% | 5.00% | 4.59% | 6.12% | 5.64% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.60% | 0.92% | 0.96% | 0.96% | 0.90% | 1.24% | 1.32% | 1.14% | 1.23% | 1.35% | 1.32% | 1.29% | 1.52% | 1.04% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |  |  |  |  |  |  |  |  |
|  | **Total** | **9.76%** | **11.04%** | **13.16%** | **14.07%** | **15.27%** | **17.77%** | **17.67%** | **17.47%** | **16.46%** | **16.22%** | **15.01%** | **14.68%** | **18.48%** | **17.54%** |  |  |  |  |  |  |  |  |
| 27 | 31 to 60 | 5.80% | 6.13% | 8.76% | 8.42% | 9.28% | 10.28% | 9.26% | 9.44% | 9.62% | 9.70% | 9.48% | 8.77% | 10.94% | 11.28% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.46% | 3.41% | 4.76% | 4.54% | 5.73% | 7.00% | 7.28% | 6.08% | 6.32% | 5.40% | 4.83% | 4.93% | 6.61% | 6.43% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.56% | 1.24% | 0.89% | 0.75% | 0.86% | 1.39% | 1.50% | 0.88% | 0.94% | 1.51% | 0.98% | 1.00% | 1.38% | 0.81% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |
|  | **Total** | **9.82%** | **10.78%** | **14.41%** | **13.71%** | **15.87%** | **18.67%** | **18.03%** | **16.40%** | **16.89%** | **16.61%** | **15.30%** | **14.70%** | **18.92%** | **18.51%** |  |  |  |  |  |  |  |  |
| 28 | 31 to 60 | 6.24% | 6.47% | 9.08% | 7.55% | 9.26% | 10.54% | 10.12% | 9.48% | 9.61% | 9.89% | 10.70% | 10.10% | 11.49% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.30% | 3.65% | 5.02% | 4.95% | 6.33% | 7.44% | 7.16% | 6.15% | 6.91% | 5.46% | 5.22% | 4.71% | 7.06% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.81% | 0.70% | 1.03% | 0.66% | 0.98% | 1.31% | 1.63% | 0.81% | 1.13% | 1.19% | 1.22% | 0.94% | 1.38% |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **10.36%** | **10.82%** | **15.13%** | **13.16%** | **16.56%** | **19.30%** | **18.91%** | **16.44%** | **17.65%** | **16.54%** | **17.14%** | **15.74%** | **19.94%** |  |  |  |  |  |  |  |  |  |
| 29 | 31 to 60 | 6.73% | 6.69% | 8.89% | 8.22% | 9.20% | 10.71% | 10.02% | 9.68% | 9.39% | 10.18% | 11.01% | 9.79% | 12.11% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.52% | 3.65% | 5.40% | 4.86% | 6.52% | 7.71% | 7.06% | 6.56% | 7.25% | 4.83% | 5.34% | 5.71% | 6.96% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.71% | 0.94% | 0.73% | 0.70% | 1.40% | 1.51% | 1.43% | 1.12% | 1.35% | 1.22% | 1.32% | 0.95% | 1.40% |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.02% | 0.00% | 0.00% | 0.06% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **10.98%** | **11.29%** | **15.03%** | **13.84%** | **17.12%** | **19.93%** | **18.53%** | **17.36%** | **17.99%** | **16.24%** | **17.67%** | **16.45%** | **20.47%** |  |  |  |  |  |  |  |  |  |
| 30 | 31 to 60 | 7.27% | 7.82% | 8.32% | 7.72% | 10.13% | 11.39% | 10.40% | 10.56% | 10.30% | 9.73% | 10.21% | 9.90% | 11.83% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.51% | 3.89% | 4.82% | 5.24% | 6.10% | 7.88% | 6.71% | 6.48% | 5.73% | 5.44% | 5.77% | 6.45% | 7.49% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.93% | 0.83% | 0.95% | 1.09% | 1.40% | 1.34% | 1.00% | 1.06% | 1.22% | 1.00% | 1.40% | 1.17% | 1.39% |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **11.73%** | **12.53%** | **14.09%** | **14.05%** | **17.64%** | **20.61%** | **18.11%** | **18.10%** | **17.25%** | **16.16%** | **17.39%** | **17.53%** | **20.71%** |  |  |  |  |  |  |  |  |  |
| 31 | 31 to 60 | 7.04% | 7.77% | 7.72% | 8.35% | 10.66% | 11.47% | 9.63% | 10.87% | 10.54% | 10.52% | 10.21% | 10.55% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.80% | 4.29% | 4.78% | 5.71% | 6.87% | 8.30% | 6.92% | 7.31% | 5.76% | 5.34% | 5.90% | 6.70% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.69% | 0.91% | 0.76% | 0.91% | 1.44% | 1.46% | 1.20% | 1.14% | 1.13% | 1.33% | 0.95% | 1.48% |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **11.53%** | **12.98%** | **13.26%** | **14.97%** | **18.96%** | **21.26%** | **17.76%** | **19.33%** | **17.43%** | **17.19%** | **17.07%** | **18.73%** |  |  |  |  |  |  |  |  |  |  |
| 32 | 31 to 60 | 7.08% | 7.49% | 7.87% | 8.96% | 10.20% | 11.58% | 9.97% | 10.85% | 11.39% | 10.65% | 10.30% | 10.73% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.26% | 3.77% | 5.69% | 5.81% | 7.88% | 8.63% | 6.67% | 7.27% | 5.02% | 4.65% | 6.58% | 7.10% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.78% | 0.86% | 0.60% | 1.16% | 1.25% | 1.52% | 0.89% | 1.15% | 1.18% | 1.08% | 1.24% | 1.37% |  |  |  |  |  |  |  |  |  |  |

---

A-1-17

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **12.13%** | **12.11%** | **14.15%** | **15.94%** | **19.36%** | **21.74%** | **17.55%** | **19.26%** | **17.59%** | **16.39%** | **18.12%** | **19.21%** |  |  |  |  |  |  |  |  |  |  |
| 33 | 31 to 60 | 7.69% | 7.79% | 8.70% | 9.26% | 10.90% | 10.73% | 10.11% | 10.70% | 11.45% | 10.89% | 10.99% | 11.21% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.45% | 3.69% | 5.57% | 6.21% | 7.37% | 8.14% | 7.39% | 6.98% | 5.80% | 4.77% | 7.12% | 6.83% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.80% | 0.68% | 1.08% | 0.94% | 1.32% | 1.28% | 0.93% | 1.29% | 1.12% | 0.88% | 1.66% | 1.50% |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.01% | 0.03% | 0.00% | 0.01% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **12.94%** | **12.15%** | **15.37%** | **16.44%** | **19.59%** | **20.15%** | **18.44%** | **18.98%** | **18.40%** | **16.55%** | **19.77%** | **19.54%** |  |  |  |  |  |  |  |  |  |  |
| 34 | 31 to 60 | 7.80% | 6.53% | 8.89% | 8.44% | 9.55% | 10.29% | 10.28% | 10.35% | 10.39% | 9.61% | 10.38% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.94% | 3.91% | 5.40% | 6.09% | 7.98% | 7.25% | 7.44% | 6.58% | 5.74% | 5.24% | 7.36% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.79% | 0.76% | 1.43% | 1.44% | 1.17% | 1.11% | 0.96% | 0.88% | 1.33% | 1.05% | 1.30% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **13.52%** | **11.20%** | **15.73%** | **15.97%** | **18.70%** | **18.67%** | **18.68%** | **17.81%** | **17.46%** | **15.93%** | **19.04%** |  |  |  |  |  |  |  |  |  |  |  |
| 35 | 31 to 60 | 7.89% | 7.48% | 8.88% | 9.30% | 9.83% | 10.07% | 10.30% | 10.27% | 10.71% | 9.84% | 9.93% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.45% | 3.75% | 5.59% | 6.20% | 6.70% | 6.51% | 7.65% | 5.36% | 4.95% | 5.74% | 7.49% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.97% | 0.84% | 1.23% | 1.24% | 0.89% | 1.19% | 1.04% | 1.21% | 1.33% | 1.33% | 1.89% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **13.30%** | **12.07%** | **15.70%** | **16.73%** | **17.42%** | **17.80%** | **18.99%** | **16.85%** | **17.00%** | **16.91%** | **19.32%** |  |  |  |  |  |  |  |  |  |  |  |
| 36 | 31 to 60 | 6.66% | 6.56% | 9.37% | 8.74% | 9.92% | 10.44% | 10.00% | 10.50% | 10.78% | 11.18% | 10.35% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.25% | 4.21% | 5.68% | 6.30% | 6.04% | 6.99% | 7.59% | 4.93% | 4.37% | 5.76% | 7.44% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.78% | 0.72% | 1.07% | 1.23% | 0.85% | 1.17% | 1.19% | 1.20% | 0.92% | 1.22% | 1.47% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **11.72%** | **11.49%** | **16.12%** | **16.27%** | **16.81%** | **18.62%** | **18.78%** | **16.64%** | **16.07%** | **18.16%** | **19.27%** |  |  |  |  |  |  |  |  |  |  |  |
| 37 | 31 to 60 | 6.46% | 8.59% | 9.26% | 9.05% | 9.70% | 11.67% | 9.80% | 11.88% | 10.81% | 11.64% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.39% | 3.69% | 5.65% | 6.63% | 6.57% | 7.56% | 6.35% | 5.45% | 5.20% | 6.78% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.52% | 0.89% | 1.41% | 1.13% | 0.87% | 1.09% | 1.40% | 1.19% | 1.03% | 1.05% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **11.37%** | **13.17%** | **16.33%** | **16.81%** | **17.14%** | **20.35%** | **17.55%** | **18.53%** | **17.04%** | **19.48%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 31 to 60 | 6.36% | 7.28% | 9.48% | 9.01% | 10.99% | 11.46% | 9.95% | 11.35% | 11.54% | 11.33% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.80% | 4.89% | 6.06% | 6.49% | 6.62% | 7.71% | 5.52% | 5.42% | 5.64% | 7.53% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.51% | 1.03% | 1.32% | 1.19% | 0.89% | 1.38% | 0.86% | 1.40% | 0.97% | 1.49% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **11.67%** | **13.21%** | **16.86%** | **16.69%** | **18.50%** | **20.55%** | **16.34%** | **18.17%** | **18.14%** | **20.35%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 31 to 60 | 6.80% | 8.14% | 10.09% | 8.70% | 10.92% | 11.69% | 11.92% | 12.01% | 11.46% | 11.36% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.95% | 4.32% | 6.49% | 6.10% | 7.50% | 7.75% | 4.94% | 5.50% | 6.93% | 7.61% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.95% | 1.06% | 1.47% | 1.17% | 0.90% | 1.20% | 1.03% | 1.31% | 1.32% | 1.89% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **12.69%** | **13.52%** | **18.05%** | **15.98%** | **19.35%** | **20.64%** | **17.90%** | **18.82%** | **19.72%** | **20.85%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 31 to 60 | 7.33% | 7.51% | 10.02% | 9.72% | 11.37% | 10.90% | 11.72% | 11.20% | 11.39% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.96% | 5.90% | 7.13% | 5.83% | 7.29% | 6.95% | 6.31% | 6.07% | 7.46% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.11% | 0.96% | 1.21% | 0.96% | 1.26% | 1.22% | 1.15% | 1.17% | 1.52% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **13.45%** | **14.37%** | **18.36%** | **16.52%** | **19.92%** | **19.07%** | **19.17%** | **18.43%** | **20.37%** |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 31 to 60 | 7.27% | 9.31% | 10.09% | 9.91% | 10.62% | 11.71% | 12.64% | 11.61% | 11.83% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 5.61% | 4.89% | 6.78% | 6.28% | 7.87% | 6.16% | 6.31% | 6.56% | 7.74% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.89% | 1.04% | 1.04% | 1.02% | 1.15% | 1.17% | 1.11% | 1.10% | 1.16% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.04% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **13.81%** | **15.24%** | **17.90%** | **17.21%** | **19.66%** | **19.04%** | **20.06%** | **19.27%** | **20.73%** |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 31 to 60 | 8.13% | 8.71% | 10.23% | 9.41% | 10.98% | 12.45% | 12.31% | 12.25% | 12.64% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 5.90% | 6.26% | 6.23% | 6.61% | 7.76% | 6.42% | 6.60% | 7.44% | 7.59% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.81% | 0.89% | 0.87% | 1.18% | 1.20% | 0.94% | 1.19% | 1.09% | 0.85% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **14.83%** | **15.86%** | **17.33%** | **17.19%** | **19.94%** | **19.84%** | **20.10%** | **20.78%** | **21.07%** |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 43 | 31 to 60 | 8.31% | 8.77% | 9.51% | 10.67% | 11.15% | 12.19% | 12.36% | 12.70% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.07% | 6.06% | 6.40% | 7.29% | 6.25% | 7.27% | 6.68% | 7.60% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.16% | 1.39% | 1.10% | 1.07% | 1.42% | 1.05% | 0.99% | 1.61% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

A-1-18

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
|  | **Total** | **15.53%** | **16.23%** | **17.02%** | **19.03%** | **18.81%** | **20.51%** | **20.03%** | **21.91%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 44 | 31 to 60 | 8.07% | 9.21% | 9.44% | 10.90% | 11.72% | 13.11% | 12.04% | 13.45% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.35% | 5.82% | 7.60% | 7.52% | 5.87% | 6.59% | 7.32% | 8.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.35% | 1.13% | 0.99% | 1.24% | 1.21% | 1.45% | 1.06% | 1.50% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **15.78%** | **16.16%** | **18.03%** | **19.65%** | **18.80%** | **21.15%** | **20.42%** | **22.95%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | 31 to 60 | 9.13% | 8.64% | 10.03% | 10.77% | 13.18% | 12.07% | 12.70% | 13.49% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.26% | 5.30% | 6.90% | 6.91% | 6.78% | 6.27% | 7.81% | 8.93% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.22% | 1.10% | 1.04% | 1.08% | 1.22% | 1.14% | 1.05% | 1.52% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **16.61%** | **15.05%** | **17.97%** | **18.76%** | **21.18%** | **19.47%** | **21.56%** | **23.94%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 31 to 60 | 9.27% | 7.27% | 9.87% | 9.73% | 12.20% | 12.14% | 12.60% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.10% | 6.01% | 7.75% | 6.39% | 6.72% | 6.62% | 8.16% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.16% | 0.73% | 1.16% | 1.11% | 1.31% | 1.10% | 0.98% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **16.53%** | **14.01%** | **18.78%** | **17.23%** | **20.23%** | **19.86%** | **21.74%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 31 to 60 | 7.93% | 7.91% | 10.26% | 9.82% | 11.73% | 12.90% | 12.26% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 5.55% | 5.25% | 6.88% | 5.62% | 6.28% | 7.28% | 8.71% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.77% | 0.99% | 0.91% | 0.94% | 1.20% | 1.17% | 1.46% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **14.25%** | **14.14%** | **18.05%** | **16.38%** | **19.21%** | **21.35%** | **22.44%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 31 to 60 | 8.20% | 7.33% | 9.76% | 11.48% | 12.55% | 13.54% | 13.15% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 5.08% | 5.64% | 6.05% | 4.59% | 5.90% | 8.42% | 7.98% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.58% | 0.98% | 1.04% | 1.26% | 0.83% | 1.51% | 1.71% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **13.86%** | **13.95%** | **16.86%** | **17.33%** | **19.28%** | **23.47%** | **22.85%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 31 to 60 | 7.77% | 8.27% | 9.38% | 12.39% | 11.53% | 13.30% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 5.15% | 6.00% | 5.22% | 5.72% | 7.50% | 9.29% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.74% | 1.18% | 1.08% | 0.84% | 0.89% | 1.43% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **13.66%** | **15.45%** | **15.70%** | **18.95%** | **19.92%** | **24.02%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | 31 to 60 | 7.21% | 9.69% | 11.05% | 11.97% | 12.74% | 14.19% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.15% | 5.57% | 4.51% | 5.96% | 7.51% | 9.63% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.67% | 1.41% | 1.09% | 1.07% | 1.05% | 1.27% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **14.05%** | **16.67%** | **16.65%** | **19.00%** | **21.30%** | **25.09%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The amounts included in the table represent principal amounts only and include unsold repossessed vehicles and
overdue accounts in bankruptcy. The delinquency periods included in the table are calculated based on the number of days a payment is contractually past due in accordance with the Servicer's customary practices. All receivables are written off
not later than the last business day of the month during which they become 120 days past due in accordance with the Servicer's customary practices.

A-1-19

------

The graphs below show certain core portfolio delinquency information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score greater than or equal to 575 but less than 625, as a percentage of end of month vintage origination pool balance for specified vintage origination years of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g69l94.jpg)

A-1-20

------

![LOGO](g25239g01g55.jpg)

A-1-21

------

![LOGO](g25239g11v07.gif)

A-1-22

------

**CORE PORTFOLIO DELINQUENCIES<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Greater than or Equal to 625** 

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q2** | **2025<br>Q2** |
| 0 | 31 to 60 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** |
| 1 | 31 to 60 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** |
| 2 | 31 to 60 | 0.04% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.04%** | **0.00%** | **0.00%** | **0.00%** | **0.02%** | **0.00%** | **0.02%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** |
| 3 | 31 to 60 | 0.17% | 0.36% | 0.55% | 0.38% | 0.31% | 0.56% | 1.01% | 0.96% | 0.82% | 0.92% | 0.89% | 1.01% | 0.68% | 0.92% | 0.97% | 1.61% | 0.66% | 1.11% | 0.54% | 0.46% | 0.68% | 0.75% |
|  | 61 to 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.17%** | **0.36%** | **0.55%** | **0.38%** | **0.31%** | **0.56%** | **1.03%** | **0.96%** | **0.82%** | **0.92%** | **0.89%** | **1.01%** | **0.68%** | **0.92%** | **0.97%** | **1.61%** | **0.66%** | **1.11%** | **0.54%** | **0.46%** | **0.68%** | **0.75%** |
| 4 | 31 to 60 | 0.58% | 0.53% | 0.93% | 0.68% | 0.77% | 1.58% | 1.98% | 1.60% | 1.70% | 1.92% | 2.02% | 1.68% | 1.83% | 1.75% | 1.73% | 1.70% | 1.63% | 1.62% | 1.37% | 1.05% | 1.73% |  |
|  | 61 to 90 | 0.07% | 0.12% | 0.07% | 0.09% | 0.08% | 0.22% | 0.33% | 0.32% | 0.24% | 0.27% | 0.37% | 0.28% | 0.24% | 0.35% | 0.45% | 0.50% | 0.37% | 0.45% | 0.22% | 0.12% | 0.26% |  |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **0.65%** | **0.65%** | **1.00%** | **0.77%** | **0.84%** | **1.80%** | **2.31%** | **1.92%** | **1.93%** | **2.18%** | **2.39%** | **1.96%** | **2.07%** | **2.10%** | **2.19%** | **2.20%** | **2.00%** | **2.07%** | **1.59%** | **1.16%** | **1.99%** |  |
| 5 | 31 to 60 | 0.87% | 0.82% | 1.19% | 0.63% | 1.08% | 2.34% | 2.36% | 1.81% | 2.41% | 2.06% | 2.42% | 2.03% | 2.58% | 2.30% | 2.95% | 2.26% | 2.12% | 2.24% | 2.23% | 1.45% | 1.91% |  |
|  | 61 to 90 | 0.13% | 0.18% | 0.35% | 0.23% | 0.34% | 0.58% | 0.71% | 0.60% | 0.73% | 0.76% | 0.77% | 0.96% | 0.71% | 0.76% | 0.76% | 0.90% | 0.74% | 0.89% | 0.53% | 0.51% | 0.73% |  |
|  | 91 to 120 | 0.03% | 0.08% | 0.04% | 0.03% | 0.04% | 0.12% | 0.17% | 0.20% | 0.11% | 0.14% | 0.25% | 0.08% | 0.12% | 0.19% | 0.23% | 0.28% | 0.18% | 0.28% | 0.14% | 0.05% | 0.12% |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **1.03%** | **1.09%** | **1.58%** | **0.90%** | **1.46%** | **3.04%** | **3.24%** | **2.61%** | **3.25%** | **2.96%** | **3.45%** | **3.07%** | **3.41%** | **3.24%** | **3.94%** | **3.44%** | **3.04%** | **3.41%** | **2.90%** | **2.01%** | **2.76%** |  |
| 6 | 31 to 60 | 1.23% | 1.63% | 1.16% | 0.95% | 1.58% | 3.17% | 2.83% | 2.17% | 2.72% | 2.89% | 3.01% | 2.83% | 3.46% | 3.22% | 2.88% | 2.64% | 2.51% | 2.78% | 2.49% | 2.01% | 1.81% |  |
|  | 61 to 90 | 0.32% | 0.36% | 0.58% | 0.28% | 0.46% | 1.21% | 0.91% | 0.83% | 1.09% | 1.00% | 1.02% | 1.17% | 1.17% | 1.19% | 1.07% | 1.21% | 0.98% | 1.01% | 0.76% | 0.74% | 1.05% |  |
|  | 91 to 120 | 0.02% | 0.06% | 0.05% | 0.10% | 0.16% | 0.20% | 0.25% | 0.21% | 0.30% | 0.36% | 0.36% | 0.52% | 0.44% | 0.26% | 0.22% | 0.51% | 0.32% | 0.52% | 0.29% | 0.16% | 0.44% |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **1.56%** | **2.05%** | **1.80%** | **1.33%** | **2.20%** | **4.57%** | **4.00%** | **3.22%** | **4.11%** | **4.26%** | **4.39%** | **4.53%** | **5.08%** | **4.66%** | **4.18%** | **4.36%** | **3.81%** | **4.31%** | **3.54%** | **2.91%** | **3.30%** |  |
| 7 | 31 to 60 | 1.33% | 1.25% | 1.27% | 1.22% | 2.43% | 3.33% | 2.87% | 2.90% | 2.97% | 3.44% | 3.07% | 2.90% | 3.57% | 3.57% | 3.38% | 3.29% | 3.47% | 2.84% | 2.59% | 2.21% |  |  |
|  | 61 to 90 | 0.42% | 0.77% | 0.50% | 0.45% | 0.80% | 1.37% | 1.14% | 1.10% | 1.33% | 1.33% | 1.08% | 1.56% | 1.87% | 1.85% | 1.20% | 1.43% | 1.19% | 1.54% | 1.05% | 0.93% |  |  |
|  | 91 to 120 | 0.17% | 0.09% | 0.19% | 0.15% | 0.21% | 0.54% | 0.22% | 0.21% | 0.36% | 0.34% | 0.35% | 0.45% | 0.36% | 0.38% | 0.35% | 0.59% | 0.28% | 0.28% | 0.37% | 0.12% |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **1.92%** | **2.11%** | **1.96%** | **1.83%** | **3.44%** | **5.24%** | **4.23%** | **4.21%** | **4.66%** | **5.11%** | **4.49%** | **4.90%** | **5.81%** | **5.80%** | **4.94%** | **5.33%** | **4.94%** | **4.67%** | **4.01%** | **3.26%** |  |  |
| 8 | 31 to 60 | 1.54% | 1.43% | 1.15% | 1.56% | 2.40% | 3.95% | 2.83% | 3.30% | 3.58% | 3.96% | 3.58% | 2.98% | 4.39% | 3.70% | 3.23% | 2.82% | 3.21% | 2.56% | 2.52% | 2.09% |  |  |
|  | 61 to 90 | 0.59% | 0.79% | 0.30% | 0.43% | 1.05% | 1.52% | 1.38% | 1.63% | 1.38% | 1.53% | 1.37% | 1.70% | 1.88% | 1.57% | 1.13% | 1.79% | 1.55% | 1.71% | 1.19% | 0.98% |  |  |
|  | 91 to 120 | 0.23% | 0.24% | 0.16% | 0.19% | 0.30% | 0.48% | 0.27% | 0.43% | 0.47% | 0.41% | 0.50% | 0.74% | 0.65% | 0.93% | 0.55% | 0.58% | 0.52% | 0.66% | 0.44% | 0.42% |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **2.36%** | **2.47%** | **1.61%** | **2.19%** | **3.75%** | **5.95%** | **4.47%** | **5.36%** | **5.43%** | **5.91%** | **5.45%** | **5.42%** | **6.92%** | **6.20%** | **4.91%** | **5.19%** | **5.29%** | **4.93%** | **4.14%** | **3.48%** |  |  |
| 9 | 31 to 60 | 1.46% | 1.44% | 1.54% | 1.66% | 3.06% | 3.73% | 3.15% | 3.27% | 3.96% | 3.93% | 3.20% | 3.19% | 4.53% | 3.48% | 3.27% | 3.23% | 3.32% | 2.87% | 3.04% | 1.93% |  |  |
|  | 61 to 90 | 0.76% | 0.66% | 0.56% | 0.67% | 1.25% | 1.40% | 1.53% | 1.62% | 2.02% | 1.67% | 1.82% | 1.73% | 2.16% | 1.80% | 1.42% | 1.72% | 1.37% | 1.08% | 0.90% | 0.82% |  |  |
|  | 91 to 120 | 0.27% | 0.20% | 0.15% | 0.11% | 0.36% | 0.48% | 0.41% | 0.70% | 0.37% | 0.47% | 0.59% | 0.69% | 0.73% | 0.72% | 0.39% | 0.53% | 0.50% | 0.51% | 0.49% | 0.32% |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% |  |  |
|  | **Total** | **2.49%** | **2.31%** | **2.25%** | **2.44%** | **4.67%** | **5.61%** | **5.09%** | **5.58%** | **6.36%** | **6.07%** | **5.61%** | **5.61%** | **7.42%** | **6.01%** | **5.08%** | **5.49%** | **5.19%** | **4.48%** | **4.42%** | **3.07%** |  |  |
| 10 | 31 to 60 | 1.64% | 1.34% | 1.74% | 2.39% | 3.20% | 3.78% | 3.53% | 3.90% | 4.51% | 3.60% | 3.92% | 4.23% | 4.50% | 3.44% | 3.92% | 3.18% | 3.59% | 3.66% | 2.95% |  |  |  |

---

A-1-23

------

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q2** |
|  | 61 to 90 | 0.74% | 0.61% | 0.61% | 0.76% | 1.49% | 1.59% | 1.66% | 1.72% | 2.66% | 2.07% | 1.74% | 1.74% | 2.55% | 1.99% | 1.84% | 1.72% | 1.37% | 1.06% | 0.82% |  |  |
|  | 91 to 120 | 0.25% | 0.01% | 0.15% | 0.33% | 0.44% | 0.36% | 0.57% | 0.44% | 0.38% | 0.47% | 0.70% | 0.55% | 0.62% | 0.55% | 0.41% | 0.76% | 0.51% | 0.25% | 0.24% |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **2.63%** | **1.96%** | **2.50%** | **3.48%** | **5.13%** | **5.72%** | **5.76%** | **6.06%** | **7.55%** | **6.13%** | **6.36%** | **6.52%** | **7.66%** | **5.97%** | **6.18%** | **5.66%** | **5.47%** | **4.97%** | **4.01%** |  |  |
| 11 | 31 to 60 | 2.10% | 1.68% | 2.09% | 3.07% | 3.32% | 4.09% | 4.15% | 3.54% | 4.50% | 3.73% | 3.85% | 4.53% | 4.25% | 3.57% | 4.52% | 4.26% | 3.93% | 3.62% | 3.17% |  |  |
|  | 61 to 90 | 0.78% | 0.74% | 0.78% | 0.90% | 1.48% | 1.72% | 1.71% | 2.31% | 2.50% | 2.13% | 2.23% | 2.74% | 2.33% | 1.66% | 1.88% | 1.56% | 1.42% | 1.41% | 1.00% |  |  |
|  | 91 to 120 | 0.25% | 0.12% | 0.18% | 0.38% | 0.33% | 0.47% | 0.57% | 0.34% | 0.62% | 0.44% | 0.43% | 0.39% | 0.63% | 0.54% | 0.56% | 0.82% | 0.49% | 0.33% | 0.18% |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **3.13%** | **2.54%** | **3.06%** | **4.35%** | **5.13%** | **6.28%** | **6.43%** | **6.19%** | **7.62%** | **6.32%** | **6.51%** | **7.66%** | **7.22%** | **5.77%** | **6.96%** | **6.63%** | **5.85%** | **5.36%** | **4.36%** |  |  |
| 12 | 31 to 60 | 1.59% | 1.95% | 2.65% | 3.37% | 3.30% | 3.67% | 4.07% | 4.31% | 4.27% | 4.16% | 4.51% | 4.85% | 4.21% | 4.01% | 4.66% | 4.56% | 3.67% | 4.03% | 3.28% |  |  |
|  | 61 to 90 | 0.70% | 0.69% | 0.85% | 1.49% | 1.61% | 2.13% | 2.08% | 2.49% | 2.34% | 2.34% | 2.13% | 2.54% | 2.10% | 1.88% | 2.30% | 1.76% | 1.28% | 1.57% | 1.11% |  |  |
|  | 91 to 120 | 0.15% | 0.17% | 0.26% | 0.23% | 0.39% | 0.51% | 0.60% | 0.51% | 0.58% | 0.51% | 0.72% | 0.94% | 0.80% | 0.38% | 0.51% | 0.49% | 0.58% | 0.58% | 0.38% |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **2.45%** | **2.80%** | **3.76%** | **5.10%** | **5.30%** | **6.31%** | **6.74%** | **7.31%** | **7.19%** | **7.01%** | **7.36%** | **8.33%** | **7.12%** | **6.27%** | **7.47%** | **6.81%** | **5.54%** | **6.19%** | **4.76%** |  |  |
| 13 | 31 to 60 | 1.58% | 2.11% | 3.40% | 3.39% | 3.40% | 4.73% | 4.23% | 5.01% | 4.75% | 4.31% | 4.95% | 4.98% | 4.79% | 4.46% | 4.41% | 4.71% | 4.46% | 3.92% |  |  |  |
|  | 61 to 90 | 0.52% | 0.72% | 1.24% | 1.76% | 1.57% | 2.31% | 2.10% | 2.71% | 2.18% | 3.00% | 2.65% | 2.94% | 2.56% | 2.30% | 2.22% | 1.72% | 1.45% | 1.88% |  |  |  |
|  | 91 to 120 | 0.24% | 0.25% | 0.29% | 0.46% | 0.45% | 0.57% | 0.87% | 0.62% | 0.62% | 0.47% | 0.47% | 0.91% | 0.53% | 0.35% | 0.64% | 0.50% | 0.42% | 0.58% |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **2.33%** | **3.08%** | **4.93%** | **5.62%** | **5.42%** | **7.61%** | **7.20%** | **8.37%** | **7.55%** | **7.78%** | **8.06%** | **8.83%** | **7.88%** | **7.11%** | **7.27%** | **6.93%** | **6.32%** | **6.38%** |  |  |  |
| 14 | 31 to 60 | 1.60% | 2.25% | 3.60% | 3.97% | 3.57% | 4.99% | 4.62% | 5.37% | 5.10% | 4.62% | 5.21% | 5.38% | 4.78% | 4.74% | 5.37% | 5.21% | 5.15% | 4.84% |  |  |  |
|  | 61 to 90 | 0.78% | 0.85% | 1.43% | 1.49% | 1.46% | 2.73% | 2.47% | 2.90% | 2.54% | 3.35% | 3.15% | 3.10% | 2.65% | 2.71% | 1.91% | 2.35% | 1.94% | 1.73% |  |  |  |
|  | 91 to 120 | 0.07% | 0.21% | 0.60% | 0.65% | 0.56% | 0.54% | 0.47% | 0.56% | 0.54% | 0.64% | 0.51% | 0.88% | 0.68% | 0.59% | 0.58% | 0.55% | 0.50% | 0.68% |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **2.45%** | **3.32%** | **5.63%** | **6.10%** | **5.60%** | **8.26%** | **7.56%** | **8.82%** | **8.18%** | **8.60%** | **8.87%** | **9.36%** | **8.11%** | **8.03%** | **7.86%** | **8.11%** | **7.59%** | **7.24%** |  |  |  |
| 15 | 31 to 60 | 1.58% | 3.00% | 3.89% | 3.58% | 4.18% | 4.82% | 5.32% | 5.06% | 5.23% | 5.02% | 5.31% | 5.23% | 5.38% | 5.49% | 5.92% | 4.87% | 5.77% | 4.60% |  |  |  |
|  | 61 to 90 | 0.89% | 0.97% | 1.69% | 1.77% | 1.83% | 2.89% | 2.77% | 3.21% | 2.89% | 3.34% | 3.52% | 2.82% | 2.98% | 2.37% | 2.19% | 2.57% | 2.16% | 1.96% |  |  |  |
|  | 91 to 120 | 0.11% | 0.25% | 0.39% | 0.36% | 0.37% | 0.87% | 0.64% | 0.64% | 0.72% | 0.73% | 0.73% | 0.94% | 0.82% | 0.60% | 0.62% | 0.78% | 0.73% | 0.51% |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **2.58%** | **4.23%** | **5.97%** | **5.71%** | **6.38%** | **8.57%** | **8.73%** | **8.92%** | **8.84%** | **9.09%** | **9.57%** | **8.99%** | **9.18%** | **8.46%** | **8.73%** | **8.22%** | **8.66%** | **7.07%** |  |  |  |
| 16 | 31 to 60 | 2.04% | 3.95% | 3.95% | 3.40% | 4.24% | 5.41% | 4.49% | 5.35% | 5.98% | 6.27% | 5.84% | 5.19% | 5.38% | 4.48% | 5.63% | 5.06% | 5.84% |  |  |  |  |
|  | 61 to 90 | 0.78% | 1.34% | 2.01% | 1.79% | 2.45% | 3.25% | 3.66% | 3.38% | 3.00% | 3.26% | 3.73% | 2.88% | 3.44% | 2.55% | 2.74% | 2.43% | 2.65% |  |  |  |  |
|  | 91 to 120 | 0.29% | 0.41% | 0.53% | 0.44% | 0.46% | 0.54% | 0.73% | 0.48% | 0.58% | 0.98% | 0.80% | 0.47% | 0.73% | 0.69% | 0.69% | 0.85% | 0.60% |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **3.12%** | **5.69%** | **6.48%** | **5.63%** | **7.15%** | **9.22%** | **8.88%** | **9.20%** | **9.56%** | **10.53%** | **10.37%** | **8.54%** | **9.56%** | **7.72%** | **9.05%** | **8.34%** | **9.09%** |  |  |  |  |
| 17 | 31 to 60 | 1.92% | 3.78% | 3.98% | 3.30% | 4.37% | 5.54% | 5.46% | 5.64% | 5.71% | 6.14% | 5.79% | 4.61% | 5.76% | 5.08% | 5.57% | 5.45% | 5.79% |  |  |  |  |
|  | 61 to 90 | 0.91% | 1.93% | 2.25% | 1.65% | 2.54% | 3.28% | 3.06% | 3.19% | 3.28% | 3.46% | 3.83% | 3.28% | 3.54% | 2.21% | 2.74% | 2.66% | 2.85% |  |  |  |  |
|  | 91 to 120 | 0.28% | 0.58% | 0.56% | 0.38% | 0.61% | 0.56% | 0.80% | 0.96% | 0.90% | 0.98% | 0.79% | 0.59% | 0.77% | 1.00% | 0.83% | 0.64% | 0.66% |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **3.12%** | **6.29%** | **6.80%** | **5.33%** | **7.52%** | **9.39%** | **9.32%** | **9.81%** | **9.89%** | **10.58%** | **10.41%** | **8.49%** | **10.07%** | **8.29%** | **9.14%** | **8.75%** | **9.30%** |  |  |  |  |
| 18 | 31 to 60 | 2.40% | 3.66% | 4.19% | 3.77% | 4.65% | 6.27% | 5.16% | 5.33% | 6.23% | 6.25% | 6.23% | 5.62% | 5.60% | 6.20% | 5.93% | 5.78% | 6.03% |  |  |  |  |
|  | 61 to 90 | 0.73% | 2.00% | 1.75% | 2.03% | 2.65% | 3.33% | 3.31% | 3.50% | 3.54% | 4.00% | 3.34% | 3.02% | 3.77% | 2.32% | 2.48% | 2.67% | 2.87% |  |  |  |  |
|  | 91 to 120 | 0.27% | 0.61% | 0.49% | 0.41% | 0.44% | 0.68% | 0.61% | 0.59% | 0.56% | 0.70% | 0.93% | 0.56% | 0.93% | 0.65% | 0.74% | 0.78% | 0.84% |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **3.40%** | **6.27%** | **6.43%** | **6.20%** | **7.73%** | **10.29%** | **9.07%** | **9.45%** | **10.33%** | **10.95%** | **10.50%** | **9.20%** | **10.30%** | **9.17%** | **9.15%** | **9.22%** | **9.75%** |  |  |  |  |
| 19 | 31 to 60 | 2.75% | 3.68% | 3.66% | 4.17% | 4.62% | 5.90% | 5.48% | 5.40% | 6.25% | 6.54% | 5.47% | 6.00% | 5.74% | 6.29% | 5.94% | 5.71% |  |  |  |  |  |
|  | 61 to 90 | 1.27% | 2.11% | 1.85% | 2.52% | 2.93% | 3.70% | 2.89% | 3.05% | 4.17% | 4.36% | 3.53% | 3.67% | 3.20% | 2.84% | 2.54% | 2.98% |  |  |  |  |  |
|  | 91 to 120 | 0.25% | 0.78% | 0.37% | 0.33% | 0.72% | 0.74% | 0.44% | 0.92% | 0.56% | 0.96% | 0.73% | 0.67% | 0.94% | 0.67% | 0.46% | 0.73% |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |
|  | **Total** | **4.28%** | **6.57%** | **5.89%** | **7.02%** | **8.27%** | **10.34%** | **8.81%** | **9.40%** | **10.98%** | **11.86%** | **9.73%** | **10.34%** | **9.88%** | **9.80%** | **8.95%** | **9.42%** |  |  |  |  |  |
| 20 | 31 to 60 | 3.44% | 3.90% | 4.16% | 4.08% | 5.11% | 6.66% | 5.04% | 6.24% | 6.12% | 6.35% | 6.06% | 6.32% | 5.92% | 6.19% | 5.25% | 5.67% |  |  |  |  |  |
|  | 61 to 90 | 1.68% | 2.16% | 2.00% | 2.51% | 2.97% | 3.90% | 3.23% | 3.38% | 4.02% | 4.24% | 3.22% | 3.61% | 2.88% | 2.70% | 3.11% | 3.24% |  |  |  |  |  |
|  | 91 to 120 | 0.34% | 0.37% | 0.41% | 0.72% | 0.56% | 0.56% | 0.40% | 0.57% | 0.96% | 0.75% | 0.73% | 0.82% | 1.00% | 0.66% | 0.65% | 0.76% |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |
|  | **Total** | **5.47%** | **6.43%** | **6.58%** | **7.30%** | **8.64%** | **11.12%** | **8.67%** | **10.19%** | **11.11%** | **11.34%** | **10.01%** | **10.74%** | **9.80%** | **9.55%** | **9.01%** | **9.67%** |  |  |  |  |  |
| 21 | 31 to 60 | 3.30% | 4.51% | 4.10% | 4.46% | 5.31% | 6.05% | 5.17% | 5.69% | 5.88% | 5.87% | 5.32% | 5.61% | 5.77% | 5.34% | 5.45% | 5.50% |  |  |  |  |  |
|  | 61 to 90 | 1.83% | 1.34% | 2.22% | 2.65% | 2.80% | 3.64% | 3.03% | 3.60% | 3.78% | 3.74% | 3.70% | 3.13% | 3.10% | 3.06% | 2.75% | 3.25% |  |  |  |  |  |

---

A-1-24

------

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q2** |
|  | 91 to 120 | 0.35% | 0.50% | 0.35% | 0.50% | 0.66% | 0.65% | 0.74% | 0.74% | 0.93% | 0.87% | 0.78% | 0.88% | 0.68% | 0.65% | 0.93% | 0.88% |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |
|  | **Total** | **5.47%** | **6.36%** | **6.67%** | **7.61%** | **8.76%** | **10.34%** | **8.93%** | **10.03%** | **10.60%** | **10.49%** | **9.80%** | **9.63%** | **9.55%** | **9.05%** | **9.14%** | **9.63%** |  |  |  |  |  |
| 22 | 31 to 60 | 3.02% | 3.89% | 5.01% | 4.02% | 4.55% | 5.63% | 5.53% | 5.44% | 5.36% | 5.60% | 5.47% | 5.59% | 5.72% | 4.64% | 5.71% |  |  |  |  |  |  |
|  | 61 to 90 | 1.52% | 1.91% | 2.32% | 2.93% | 3.11% | 3.21% | 2.91% | 3.38% | 4.17% | 3.29% | 3.45% | 2.46% | 2.84% | 2.39% | 3.00% |  |  |  |  |  |  |
|  | 91 to 120 | 0.41% | 0.33% | 0.46% | 0.52% | 0.66% | 0.77% | 0.60% | 0.92% | 0.84% | 0.77% | 0.92% | 0.72% | 0.98% | 1.11% | 0.57% |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.05% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **4.96%** | **6.14%** | **7.79%** | **7.48%** | **8.33%** | **9.60%** | **9.04%** | **9.74%** | **10.39%** | **9.66%** | **9.83%** | **8.82%** | **9.53%** | **8.14%** | **9.27%** |  |  |  |  |  |  |
| 23 | 31 to 60 | 3.03% | 4.07% | 5.44% | 4.15% | 4.98% | 5.72% | 5.17% | 6.25% | 6.01% | 5.84% | 5.16% | 6.31% | 5.54% | 5.09% | 5.93% |  |  |  |  |  |  |
|  | 61 to 90 | 1.60% | 1.86% | 2.84% | 2.51% | 2.62% | 3.38% | 3.57% | 3.65% | 3.76% | 3.23% | 3.56% | 2.59% | 2.51% | 2.48% | 3.25% |  |  |  |  |  |  |
|  | 91 to 120 | 0.30% | 0.29% | 0.58% | 0.75% | 0.46% | 0.60% | 0.60% | 0.62% | 0.76% | 0.83% | 0.99% | 0.59% | 0.92% | 0.67% | 0.72% |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **4.93%** | **6.22%** | **8.90%** | **7.41%** | **8.06%** | **9.71%** | **9.33%** | **10.52%** | **10.54%** | **9.90%** | **9.71%** | **9.49%** | **8.98%** | **8.24%** | **9.91%** |  |  |  |  |  |  |
| 24 | 31 to 60 | 3.44% | 4.01% | 5.36% | 4.59% | 4.83% | 5.42% | 6.35% | 6.22% | 5.53% | 5.88% | 5.53% | 6.74% | 5.77% | 5.53% | 6.66% |  |  |  |  |  |  |
|  | 61 to 90 | 1.52% | 2.26% | 2.76% | 2.76% | 2.49% | 3.77% | 3.20% | 4.22% | 3.49% | 3.22% | 3.09% | 2.45% | 2.90% | 2.75% | 2.37% |  |  |  |  |  |  |
|  | 91 to 120 | 0.37% | 0.40% | 0.52% | 0.66% | 0.49% | 0.80% | 0.76% | 0.84% | 0.77% | 0.60% | 0.68% | 1.17% | 0.64% | 0.59% | 0.63% |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.03% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **5.33%** | **6.67%** | **8.64%** | **8.01%** | **7.81%** | **10.00%** | **10.31%** | **11.28%** | **9.79%** | **9.70%** | **9.32%** | **10.39%** | **9.31%** | **8.86%** | **9.66%** |  |  |  |  |  |  |
| 25 | 31 to 60 | 3.31% | 4.71% | 5.29% | 4.43% | 4.86% | 6.11% | 6.28% | 6.20% | 5.47% | 5.70% | 5.87% | 6.52% | 6.57% | 6.25% |  |  |  |  |  |  |  |
|  | 61 to 90 | 1.91% | 2.20% | 2.85% | 3.05% | 2.64% | 3.54% | 3.72% | 4.00% | 3.49% | 3.29% | 3.13% | 2.88% | 3.23% | 2.98% |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.21% | 0.48% | 0.64% | 0.45% | 0.49% | 1.01% | 0.58% | 0.87% | 1.08% | 0.98% | 0.66% | 0.66% | 0.79% | 0.58% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **5.43%** | **7.40%** | **8.78%** | **7.93%** | **7.98%** | **10.66%** | **10.59%** | **11.07%** | **10.04%** | **9.97%** | **9.67%** | **10.06%** | **10.58%** | **9.81%** |  |  |  |  |  |  |  |
| 26 | 31 to 60 | 3.63% | 4.77% | 4.94% | 5.81% | 5.20% | 6.54% | 6.23% | 6.55% | 6.48% | 6.49% | 6.05% | 6.70% | 6.12% | 6.47% |  |  |  |  |  |  |  |
|  | 61 to 90 | 1.85% | 2.37% | 3.14% | 3.08% | 2.81% | 4.04% | 3.78% | 4.01% | 3.37% | 3.86% | 2.73% | 3.11% | 3.78% | 3.32% |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.39% | 0.48% | 0.52% | 0.67% | 0.49% | 0.76% | 0.87% | 0.85% | 1.12% | 0.55% | 0.75% | 0.76% | 1.07% | 0.74% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **5.86%** | **7.62%** | **8.60%** | **9.56%** | **8.50%** | **11.34%** | **10.88%** | **11.41%** | **10.97%** | **10.90%** | **9.56%** | **10.58%** | **10.97%** | **10.53%** |  |  |  |  |  |  |  |
| 27 | 31 to 60 | 2.85% | 4.01% | 5.52% | 5.26% | 4.84% | 6.47% | 7.03% | 6.48% | 6.25% | 7.06% | 6.78% | 6.76% | 6.20% | 7.79% |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.22% | 2.34% | 3.17% | 3.03% | 3.20% | 4.15% | 4.16% | 4.32% | 3.99% | 3.32% | 2.85% | 2.96% | 4.20% | 2.91% |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.48% | 0.67% | 0.69% | 0.53% | 0.46% | 0.93% | 0.71% | 0.95% | 0.89% | 0.85% | 0.73% | 0.55% | 1.26% | 1.10% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **5.54%** | **7.02%** | **9.39%** | **8.82%** | **8.49%** | **11.55%** | **11.90%** | **11.74%** | **11.13%** | **11.23%** | **10.37%** | **10.35%** | **11.66%** | **11.80%** |  |  |  |  |  |  |  |
| 28 | 31 to 60 | 3.85% | 4.59% | 5.52% | 5.13% | 4.88% | 6.64% | 6.53% | 5.87% | 6.55% | 6.90% | 7.44% | 6.60% | 7.45% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 1.67% | 2.27% | 3.30% | 2.75% | 3.62% | 4.42% | 4.45% | 5.08% | 4.62% | 3.57% | 2.84% | 3.64% | 3.86% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.66% | 0.58% | 0.64% | 0.43% | 0.65% | 0.97% | 0.83% | 0.68% | 0.91% | 0.68% | 0.96% | 0.56% | 1.23% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |
|  | **Total** | **6.17%** | **7.50%** | **9.46%** | **8.31%** | **9.15%** | **12.03%** | **11.81%** | **11.63%** | **12.08%** | **11.15%** | **11.24%** | **10.81%** | **12.54%** |  |  |  |  |  |  |  |  |
| 29 | 31 to 60 | 3.95% | 4.97% | 5.36% | 5.08% | 5.54% | 7.16% | 7.03% | 5.92% | 6.89% | 6.32% | 7.92% | 6.84% | 7.30% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 1.59% | 2.89% | 3.37% | 2.56% | 3.66% | 4.57% | 4.60% | 4.44% | 4.40% | 3.40% | 3.14% | 3.22% | 4.64% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.61% | 0.52% | 0.66% | 0.40% | 0.42% | 0.82% | 0.82% | 1.16% | 0.89% | 0.83% | 0.70% | 0.85% | 0.50% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |
|  | **Total** | **6.14%** | **8.38%** | **9.40%** | **8.04%** | **9.62%** | **12.56%** | **12.45%** | **11.52%** | **12.18%** | **10.55%** | **11.77%** | **10.91%** | **12.44%** |  |  |  |  |  |  |  |  |
| 30 | 31 to 60 | 3.85% | 6.07% | 5.45% | 5.23% | 6.81% | 8.03% | 6.36% | 6.18% | 6.78% | 7.25% | 7.46% | 7.81% | 7.50% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.16% | 2.72% | 2.91% | 3.12% | 3.54% | 4.98% | 4.91% | 4.60% | 4.09% | 2.58% | 2.81% | 3.76% | 3.50% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.51% | 0.82% | 0.82% | 0.68% | 0.66% | 1.03% | 0.57% | 0.62% | 0.69% | 1.05% | 0.56% | 0.99% | 1.41% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |
|  | **Total** | **6.53%** | **9.61%** | **9.17%** | **9.03%** | **11.00%** | **14.06%** | **11.84%** | **11.40%** | **11.56%** | **10.89%** | **10.82%** | **12.56%** | **12.41%** |  |  |  |  |  |  |  |  |
| 31 | 31 to 60 | 4.28% | 5.45% | 5.50% | 5.62% | 6.27% | 7.31% | 6.37% | 6.89% | 6.42% | 6.90% | 7.36% | 6.82% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.26% | 3.46% | 2.95% | 3.18% | 4.59% | 5.21% | 4.39% | 4.83% | 3.78% | 4.05% | 3.22% | 4.59% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.54% | 0.83% | 0.37% | 0.74% | 0.54% | 1.04% | 0.76% | 0.58% | 0.79% | 0.53% | 0.67% | 0.76% |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **7.08%** | **9.74%** | **8.82%** | **9.54%** | **11.39%** | **13.56%** | **11.52%** | **12.30%** | **11.02%** | **11.49%** | **11.25%** | **12.16%** |  |  |  |  |  |  |  |  |  |
| 32 | 31 to 60 | 3.55% | 5.22% | 5.56% | 5.70% | 6.54% | 7.11% | 6.71% | 6.95% | 6.53% | 7.00% | 7.67% | 7.77% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.36% | 3.13% | 3.51% | 3.91% | 4.52% | 5.19% | 4.04% | 5.38% | 3.47% | 3.45% | 3.50% | 4.33% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.64% | 0.94% | 0.41% | 0.74% | 0.93% | 0.79% | 0.98% | 0.90% | 0.58% | 0.97% | 0.78% | 1.07% |  |  |  |  |  |  |  |  |  |

---

A-1-25

------

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q2** |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **6.56%** | **9.30%** | **9.48%** | **10.35%** | **11.99%** | **13.08%** | **11.74%** | **13.23%** | **10.59%** | **11.41%** | **12.00%** | **13.17%** |  |  |  |  |  |  |  |  |  |
| 33 | 31 to 60 | 4.18% | 5.34% | 5.30% | 6.25% | 6.80% | 7.63% | 6.82% | 6.70% | 6.97% | 7.03% | 7.24% | 8.19% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.67% | 2.76% | 3.87% | 3.22% | 4.45% | 4.38% | 4.35% | 5.18% | 3.18% | 3.29% | 4.28% | 4.16% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.69% | 0.70% | 0.49% | 0.93% | 0.99% | 0.90% | 0.59% | 0.86% | 0.91% | 0.65% | 0.86% | 1.27% |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **7.54%** | **8.81%** | **9.66%** | **10.40%** | **12.24%** | **12.90%** | **11.76%** | **12.74%** | **11.05%** | **10.97%** | **12.37%** | **13.63%** |  |  |  |  |  |  |  |  |  |
| 34 | 31 to 60 | 4.25% | 4.66% | 5.00% | 6.40% | 6.51% | 6.41% | 6.37% | 6.94% | 6.45% | 6.93% | 7.04% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.45% | 2.96% | 4.08% | 3.55% | 4.34% | 4.52% | 4.51% | 3.87% | 4.13% | 2.88% | 4.86% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.80% | 0.67% | 0.76% | 0.59% | 0.96% | 0.63% | 0.80% | 1.24% | 0.64% | 0.63% | 0.89% |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **7.50%** | **8.29%** | **9.84%** | **10.54%** | **11.81%** | **11.56%** | **11.67%** | **12.05%** | **11.23%** | **10.44%** | **12.79%** |  |  |  |  |  |  |  |  |  |  |
| 35 | 31 to 60 | 4.64% | 5.27% | 4.85% | 6.27% | 6.69% | 6.57% | 7.29% | 6.85% | 7.33% | 7.00% | 7.31% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.13% | 3.43% | 3.87% | 3.73% | 4.19% | 4.67% | 4.31% | 3.57% | 3.32% | 3.20% | 4.73% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.72% | 0.54% | 1.09% | 0.55% | 0.95% | 0.78% | 0.83% | 0.77% | 0.79% | 0.56% | 1.09% |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **7.49%** | **9.24%** | **9.82%** | **10.54%** | **11.87%** | **12.03%** | **12.43%** | **11.20%** | **11.44%** | **10.76%** | **13.13%** |  |  |  |  |  |  |  |  |  |  |
| 36 | 31 to 60 | 4.06% | 5.10% | 5.99% | 6.29% | 6.01% | 6.46% | 7.04% | 7.71% | 7.05% | 8.25% | 7.35% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.72% | 3.23% | 3.45% | 3.72% | 3.75% | 4.46% | 4.13% | 3.81% | 2.97% | 3.62% | 5.13% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.58% | 0.95% | 0.68% | 0.81% | 0.89% | 1.13% | 0.55% | 0.75% | 0.85% | 0.54% | 0.92% |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **7.37%** | **9.28%** | **10.12%** | **10.82%** | **10.65%** | **12.06%** | **11.72%** | **12.27%** | **10.86%** | **12.41%** | **13.41%** |  |  |  |  |  |  |  |  |  |  |
| 37 | 31 to 60 | 3.86% | 5.24% | 5.87% | 6.93% | 6.54% | 7.27% | 6.67% | 7.93% | 7.59% | 7.72% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.29% | 3.20% | 3.91% | 4.07% | 3.25% | 4.96% | 3.76% | 3.83% | 3.34% | 4.52% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.61% | 0.90% | 0.97% | 0.63% | 0.67% | 0.63% | 0.83% | 0.74% | 0.68% | 0.80% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **6.77%** | **9.34%** | **10.75%** | **11.64%** | **10.46%** | **12.87%** | **11.26%** | **12.49%** | **11.60%** | **13.04%** |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 31 to 60 | 4.34% | 5.20% | 5.81% | 7.18% | 7.24% | 7.75% | 7.05% | 7.97% | 8.50% | 7.68% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.19% | 3.82% | 4.19% | 3.55% | 3.47% | 5.09% | 3.61% | 4.04% | 4.17% | 4.49% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.43% | 0.73% | 0.88% | 0.60% | 0.65% | 0.79% | 0.68% | 1.04% | 0.88% | 1.11% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **6.96%** | **9.74%** | **10.88%** | **11.33%** | **11.35%** | **13.62%** | **11.33%** | **13.06%** | **13.55%** | **13.28%** |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 31 to 60 | 4.46% | 5.37% | 6.54% | 6.77% | 7.25% | 6.97% | 8.08% | 7.83% | 7.31% | 7.81% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.78% | 4.00% | 4.15% | 4.11% | 4.00% | 4.67% | 3.71% | 4.24% | 5.34% | 4.79% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.47% | 0.86% | 0.56% | 0.45% | 0.67% | 0.77% | 0.76% | 0.65% | 1.11% | 0.98% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **7.72%** | **10.23%** | **11.25%** | **11.33%** | **11.92%** | **12.40%** | **12.55%** | **12.72%** | **13.76%** | **13.58%** |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 31 to 60 | 4.68% | 6.14% | 6.47% | 6.97% | 8.00% | 7.79% | 8.29% | 7.91% | 7.47% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.01% | 4.00% | 4.81% | 3.47% | 3.95% | 4.45% | 3.75% | 3.80% | 5.42% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.66% | 1.08% | 0.58% | 0.58% | 0.65% | 0.98% | 0.98% | 0.80% | 0.97% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **8.35%** | **11.22%** | **11.86%** | **11.02%** | **12.60%** | **13.22%** | **13.01%** | **12.51%** | **13.85%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 31 to 60 | 5.32% | 5.33% | 6.76% | 6.36% | 8.47% | 8.04% | 8.99% | 9.38% | 7.98% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.03% | 3.97% | 4.86% | 4.43% | 4.52% | 4.05% | 3.67% | 4.52% | 4.94% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.72% | 1.01% | 0.81% | 0.54% | 0.59% | 1.06% | 0.94% | 0.73% | 0.82% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **9.06%** | **10.31%** | **12.43%** | **11.33%** | **13.58%** | **13.15%** | **13.61%** | **14.63%** | **13.74%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 31 to 60 | 5.50% | 5.60% | 6.17% | 5.99% | 8.39% | 8.59% | 8.70% | 8.41% | 7.55% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 2.89% | 4.08% | 4.22% | 4.35% | 3.73% | 4.13% | 3.33% | 5.43% | 4.76% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.83% | 0.87% | 1.08% | 0.60% | 1.22% | 0.85% | 0.73% | 0.97% | 0.71% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **9.22%** | **10.55%** | **11.47%** | **10.94%** | **13.34%** | **13.58%** | **12.76%** | **14.81%** | **13.02%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 43 | 31 to 60 | 5.73% | 6.21% | 6.89% | 7.05% | 7.03% | 8.49% | 8.54% | 8.76% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.11% | 4.09% | 3.58% | 4.32% | 4.14% | 5.23% | 4.13% | 5.84% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.55% | 1.14% | 0.41% | 0.48% | 0.58% | 0.78% | 0.84% | 1.05% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

A-1-26

------

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q2** |
|  | **Total** | **9.39%** | **11.44%** | **10.87%** | **11.85%** | **11.74%** | **14.50%** | **13.52%** | **15.66%** |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 44 | 31 to 60 | 5.36% | 6.10% | 6.66% | 6.87% | 7.31% | 8.45% | 8.24% | 8.56% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.59% | 4.28% | 4.36% | 4.80% | 3.34% | 5.26% | 4.58% | 6.35% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.80% | 0.87% | 0.53% | 0.61% | 0.93% | 0.96% | 0.75% | 0.86% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **9.75%** | **11.25%** | **11.55%** | **12.29%** | **11.57%** | **14.66%** | **13.57%** | **15.78%** |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | 31 to 60 | 5.65% | 5.82% | 7.00% | 7.03% | 7.66% | 8.20% | 9.27% | 8.73% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.46% | 3.53% | 3.98% | 4.71% | 3.49% | 4.96% | 4.81% | 5.95% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.64% | 1.07% | 0.62% | 0.52% | 0.93% | 0.97% | 0.65% | 1.11% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **9.75%** | **10.42%** | **11.60%** | **12.26%** | **12.08%** | **14.12%** | **14.73%** | **15.79%** |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 31 to 60 | 5.74% | 5.46% | 7.44% | 6.38% | 7.56% | 8.05% | 8.15% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.78% | 3.79% | 4.42% | 4.73% | 3.57% | 5.13% | 5.84% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.86% | 0.55% | 0.64% | 0.74% | 0.91% | 1.03% | 0.66% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **10.39%** | **9.80%** | **12.49%** | **11.86%** | **12.04%** | **14.21%** | **14.65%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 31 to 60 | 4.91% | 6.22% | 6.08% | 6.48% | 8.33% | 9.15% | 8.34% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.30% | 3.72% | 4.84% | 3.39% | 2.97% | 5.06% | 6.04% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.68% | 0.59% | 0.73% | 0.79% | 0.72% | 0.96% | 0.72% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **8.89%** | **10.53%** | **11.65%** | **10.66%** | **12.02%** | **15.18%** | **15.10%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 31 to 60 | 5.57% | 5.51% | 6.22% | 7.54% | 7.29% | 9.08% | 10.06% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.31% | 3.63% | 3.62% | 3.11% | 3.72% | 5.98% | 6.15% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.70% | 0.61% | 1.07% | 0.71% | 0.63% | 0.85% | 1.15% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **9.57%** | **9.75%** | **10.91%** | **11.36%** | **11.65%** | **15.90%** | **17.35%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 31 to 60 | 4.98% | 7.02% | 7.88% | 8.05% | 7.43% | 9.63% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.49% | 3.42% | 3.49% | 3.50% | 3.58% | 6.06% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.80% | 0.81% | 0.28% | 0.37% | 0.64% | 0.84% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **9.27%** | **11.25%** | **11.64%** | **11.92%** | **11.65%** | **16.52%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | 31 to 60 | 4.94% | 7.11% | 6.99% | 9.12% | 9.02% | 9.90% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.55% | 3.75% | 4.36% | 4.56% | 4.00% | 6.21% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.61% | 0.95% | 0.48% | 0.63% | 0.63% | 1.01% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.08% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **9.17%** | **11.81%** | **11.83%** | **14.31%** | **13.65%** | **17.12%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The amounts included in the table represent principal amounts only and include unsold repossessed vehicles and
overdue accounts in bankruptcy. The delinquency periods included in the table are calculated based on the number of days a payment is contractually past due in accordance with the Servicer's customary practices. All receivables are written off
not later than the last business day of the month during which they become 120 days past due in accordance with the Servicer's customary practices.

A-1-27

------

The graphs below show certain core portfolio delinquency information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score greater than or equal to 625, as a percentage of end of month vintage origination pool balance for specified vintage origination years of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g81e15.gif)

A-1-28

------

![LOGO](g25239g01g63.jpg)

A-1-29

------

![LOGO](g25239g77h34.gif)

A-1-30

------

**NON-CORE PORTFOLIO DELINQUENCIES<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Less than 575** 

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 0 | 31 to 60 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** |
| 1 | 31 to 60 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.00%** |  | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** |
| 2 | 31 to 60 | 0.00% |  | 0.00% | 0.17% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.00%** |  | **0.00%** | **0.17%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** |
| 3 | 31 to 60 | 1.94% |  | 5.92% | 3.48% | 2.72% | 4.69% | 6.27% | 5.17% | 7.47% | 6.83% | 7.04% | 6.23% | 6.99% | 6.72% | 5.52% | 3.96% | 2.90% | 3.54% | 3.58% | 2.57% | 3.55% | 4.34% |
|  | 61 to 90 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **1.94%** |  | **5.92%** | **3.48%** | **2.72%** | **4.69%** | **6.27%** | **5.17%** | **7.47%** | **6.83%** | **7.04%** | **6.23%** | **6.99%** | **6.72%** | **5.52%** | **3.96%** | **2.90%** | **3.54%** | **3.58%** | **2.57%** | **3.55%** | **4.34%** |
| 4 | 31 to 60 | 5.18% |  | 8.63% | 4.94% | 5.67% | 10.85% | 10.99% | 9.78% | 13.55% | 13.56% | 12.92% | 10.12% | 12.23% | 11.46% | 7.22% | 6.82% | 5.92% | 5.46% | 5.60% | 4.54% | 6.83% |  |
|  | 61 to 90 | 0.76% |  | 0.68% | 1.25% | 1.04% | 2.62% | 2.86% | 2.22% | 3.37% | 2.40% | 3.11% | 2.45% | 3.59% | 3.25% | 2.69% | 1.55% | 0.66% | 1.10% | 0.55% | 0.63% | 1.18% |  |
|  | 91 to 120 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **5.94%** |  | **9.31%** | **6.19%** | **6.71%** | **13.47%** | **13.85%** | **12.00%** | **16.92%** | **15.96%** | **16.03%** | **12.57%** | **15.82%** | **14.71%** | **9.92%** | **8.37%** | **6.57%** | **6.56%** | **6.15%** | **5.16%** | **8.01%** |  |
| 5 | 31 to 60 | 8.06% |  | 7.96% | 5.62% | 10.80% | 13.92% | 11.80% | 11.25% | 15.67% | 14.77% | 14.97% | 13.70% | 15.17% | 11.31% | 9.74% | 6.30% | 6.89% | 6.08% | 7.04% | 7.60% | 8.13% |  |
|  | 61 to 90 | 2.25% |  | 2.90% | 2.31% | 2.42% | 7.10% | 5.36% | 3.90% | 7.29% | 6.44% | 5.17% | 5.10% | 6.59% | 6.18% | 3.10% | 2.38% | 2.53% | 2.05% | 2.45% | 1.23% | 3.06% |  |
|  | 91 to 120 | 0.75% |  | 0.70% | 0.13% | 0.50% | 0.76% | 0.91% | 0.95% | 1.65% | 1.11% | 1.27% | 0.97% | 1.57% | 1.59% | 0.72% | 0.54% | 0.36% | 0.63% | 0.23% | 0.45% | 0.34% |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **11.06%** |  | **11.56%** | **8.07%** | **13.73%** | **21.78%** | **18.07%** | **16.10%** | **24.61%** | **22.31%** | **21.41%** | **19.76%** | **23.33%** | **19.07%** | **13.56%** | **9.22%** | **9.77%** | **8.76%** | **9.72%** | **9.28%** | **11.52%** |  |
| 6 | 31 to 60 | 9.09% |  | 4.51% | 6.67% | 11.49% | 16.27% | 10.80% | 12.76% | 17.79% | 17.51% | 17.00% | 14.18% | 13.93% | 13.55% | 9.78% | 7.87% | 10.11% | 9.98% | 9.24% | 8.51% | 9.87% |  |
|  | 61 to 90 | 3.22% |  | 2.99% | 2.21% | 6.03% | 8.35% | 6.49% | 6.68% | 9.16% | 9.05% | 6.56% | 8.50% | 10.06% | 6.92% | 4.13% | 3.42% | 4.06% | 2.60% | 2.22% | 2.56% | 4.01% |  |
|  | 91 to 120 | 1.63% |  | 0.78% | 1.40% | 0.62% | 3.39% | 1.67% | 1.72% | 2.71% | 1.76% | 1.92% | 2.12% | 2.41% | 2.22% | 0.83% | 1.01% | 0.96% | 0.63% | 0.99% | 0.44% | 0.86% |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **13.94%** |  | **8.28%** | **10.27%** | **18.14%** | **28.01%** | **18.97%** | **21.15%** | **29.66%** | **28.31%** | **25.47%** | **24.81%** | **26.40%** | **22.69%** | **14.73%** | **12.31%** | **15.13%** | **13.20%** | **12.45%** | **11.51%** | **14.74%** |  |
| 7 | 31 to 60 | 11.36% |  | 6.25% | 8.59% | 15.44% | 17.29% | 11.97% | 14.67% | 20.13% | 17.56% | 14.50% | 15.88% | 17.08% | 13.04% | 10.07% | 12.38% | 12.29% | 10.12% | 9.31% | 9.41% |  |  |
|  | 61 to 90 | 3.07% |  | 4.18% | 4.11% | 7.32% | 10.30% | 6.86% | 8.33% | 10.40% | 10.13% | 8.88% | 10.09% | 11.48% | 9.14% | 5.89% | 2.79% | 3.56% | 4.13% | 4.03% | 4.04% |  |  |
|  | 91 to 120 | 1.38% |  | 0.58% | 0.80% | 2.32% | 2.80% | 2.10% | 2.11% | 3.14% | 3.67% | 1.71% | 2.13% | 2.46% | 2.21% | 0.97% | 1.19% | 0.95% | 0.58% | 0.76% | 0.69% |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **15.81%** |  | **11.01%** | **13.49%** | **25.08%** | **30.38%** | **20.94%** | **25.11%** | **33.67%** | **31.36%** | **25.09%** | **28.10%** | **31.02%** | **24.39%** | **16.93%** | **16.36%** | **16.81%** | **14.83%** | **14.10%** | **14.14%** |  |  |
| 8 | 31 to 60 | 13.52% |  | 9.20% | 11.44% | 15.01% | 18.09% | 13.44% | 16.23% | 19.75% | 17.41% | 16.49% | 15.81% | 17.42% | 11.98% | 10.67% | 10.13% | 12.62% | 8.73% | 10.00% | 9.79% |  |  |
|  | 61 to 90 | 5.80% |  | 5.14% | 5.35% | 10.66% | 11.04% | 7.22% | 9.51% | 13.88% | 11.90% | 10.55% | 11.81% | 12.54% | 9.60% | 6.26% | 5.55% | 4.72% | 5.75% | 4.65% | 4.38% |  |  |
|  | 91 to 120 | 0.97% |  | 0.97% | 1.86% | 1.82% | 3.26% | 1.25% | 2.54% | 3.31% | 2.86% | 2.17% | 3.46% | 3.43% | 2.67% | 1.47% | 1.39% | 0.93% | 0.99% | 0.70% | 0.97% |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **20.29%** |  | **15.31%** | **18.64%** | **27.49%** | **32.39%** | **21.91%** | **28.29%** | **36.94%** | **32.16%** | **29.21%** | **31.13%** | **33.39%** | **24.24%** | **18.40%** | **17.07%** | **18.26%** | **15.48%** | **15.35%** | **15.14%** |  |  |
| 9 | 31 to 60 | 15.34% |  | 10.75% | 10.61% | 19.06% | 17.62% | 13.97% | 17.93% | 20.49% | 17.40% | 16.96% | 16.60% | 15.58% | 11.90% | 9.34% | 8.91% | 10.66% | 7.50% | 9.49% | 8.32% |  |  |
|  | 61 to 90 | 8.17% |  | 7.90% | 8.04% | 10.20% | 10.86% | 10.50% | 10.31% | 14.69% | 11.80% | 12.62% | 12.65% | 14.71% | 9.35% | 7.90% | 4.73% | 4.62% | 4.47% | 2.96% | 3.71% |  |  |
|  | 91 to 120 | 0.98% |  | 1.72% | 1.71% | 3.49% | 3.56% | 1.71% | 1.97% | 3.51% | 2.66% | 3.20% | 3.05% | 3.28% | 1.97% | 1.02% | 1.95% | 1.12% | 1.46% | 1.05% | 0.78% |  |  |
|  | 121+ | 0.12% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **24.60%** |  | **20.37%** | **20.36%** | **32.75%** | **32.05%** | **26.18%** | **30.21%** | **38.69%** | **31.87%** | **32.77%** | **32.30%** | **33.57%** | **23.22%** | **18.26%** | **15.59%** | **16.40%** | **13.43%** | **13.50%** | **12.81%** |  |  |
| 10 | 31 to 60 | 15.78% |  | 16.08% | 14.68% | 17.37% | 14.90% | 16.71% | 19.72% | 20.74% | 17.90% | 15.21% | 17.51% | 16.35% | 10.63% | 10.72% | 11.75% | 10.64% | 6.79% | 9.50% |  |  |  |

---

A-1-31

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
|  | 61 to 90 | 8.11% |  | 2.83% | 8.65% | 11.88% | 12.58% | 9.49% | 10.10% | 15.12% | 11.83% | 14.97% | 13.65% | 15.19% | 9.46% | 7.16% | 4.07% | 4.67% | 3.28% | 2.65% |  |  |  |
|  | 91 to 120 | 2.56% |  | 2.96% | 2.68% | 2.61% | 2.03% | 2.90% | 3.14% | 3.34% | 2.37% | 3.64% | 3.13% | 2.66% | 2.04% | 2.41% | 1.84% | 1.00% | 0.80% | 0.74% |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **26.45%** |  | **21.87%** | **26.01%** | **31.85%** | **29.51%** | **29.10%** | **32.96%** | **39.20%** | **32.10%** | **33.82%** | **34.29%** | **34.20%** | **22.14%** | **20.29%** | **17.66%** | **16.31%** | **10.87%** | **12.89%** |  |  |  |
| 11 | 31 to 60 | 16.15% |  | 15.50% | 11.83% | 18.96% | 16.09% | 18.44% | 18.22% | 20.76% | 15.95% | 16.76% | 17.02% | 17.30% | 12.04% | 13.55% | 12.17% | 11.20% | 8.89% | 10.48% |  |  |  |
|  | 61 to 90 | 9.12% |  | 8.88% | 11.84% | 10.38% | 12.14% | 12.33% | 13.16% | 15.53% | 12.82% | 14.05% | 15.16% | 14.04% | 9.07% | 7.34% | 6.14% | 3.56% | 2.43% | 3.46% |  |  |  |
|  | 91 to 120 | 1.97% |  | 1.12% | 2.06% | 3.30% | 2.93% | 2.99% | 2.36% | 3.18% | 2.69% | 4.31% | 3.13% | 2.84% | 2.20% | 2.40% | 0.93% | 1.13% | 0.93% | 0.62% |  |  |  |
|  | 121+ | 0.18% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **27.42%** |  | **25.51%** | **25.73%** | **32.65%** | **31.16%** | **33.86%** | **33.73%** | **39.47%** | **31.45%** | **35.12%** | **35.31%** | **34.18%** | **23.30%** | **23.29%** | **19.24%** | **15.89%** | **12.25%** | **14.55%** |  |  |  |
| 12 | 31 to 60 | 13.74% |  | 14.60% | 15.67% | 16.40% | 17.61% | 18.28% | 20.63% | 20.16% | 16.51% | 16.51% | 18.58% | 17.05% | 11.41% | 13.29% | 10.98% | 10.51% | 10.53% | 11.86% |  |  |  |
|  | 61 to 90 | 7.99% |  | 11.67% | 8.06% | 11.88% | 12.60% | 12.32% | 14.33% | 15.95% | 13.86% | 16.34% | 15.67% | 14.30% | 11.77% | 8.25% | 5.97% | 3.59% | 3.95% | 4.00% |  |  |  |
|  | 91 to 120 | 1.72% |  | 1.79% | 3.47% | 1.11% | 3.57% | 3.34% | 2.95% | 2.15% | 2.87% | 3.17% | 3.48% | 2.39% | 1.55% | 2.15% | 1.00% | 1.28% | 0.62% | 0.74% |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **23.45%** |  | **28.06%** | **27.19%** | **29.38%** | **33.78%** | **33.94%** | **37.90%** | **38.26%** | **33.24%** | **36.01%** | **37.74%** | **33.74%** | **24.72%** | **23.69%** | **17.95%** | **15.38%** | **15.10%** | **16.61%** |  |  |  |
| 13 | 31 to 60 | 10.74% |  | 19.91% | 13.04% | 19.39% | 18.56% | 19.10% | 19.40% | 19.87% | 16.40% | 16.78% | 19.30% | 18.17% | 14.63% | 13.31% | 13.41% | 14.74% | 9.51% |  |  |  |  |
|  | 61 to 90 | 7.97% |  | 12.76% | 11.55% | 10.41% | 13.30% | 10.49% | 16.28% | 14.97% | 15.63% | 18.03% | 15.80% | 16.08% | 10.20% | 7.02% | 6.30% | 3.53% | 6.13% |  |  |  |  |
|  | 91 to 120 | 0.95% |  | 4.56% | 2.22% | 2.06% | 2.74% | 3.53% | 2.76% | 2.82% | 2.48% | 3.40% | 3.13% | 1.92% | 2.26% | 2.63% | 1.24% | 0.84% | 1.00% |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **19.66%** |  | **37.23%** | **26.81%** | **31.87%** | **34.61%** | **33.31%** | **38.44%** | **37.66%** | **34.51%** | **38.22%** | **38.23%** | **36.17%** | **27.09%** | **22.95%** | **20.95%** | **19.11%** | **16.64%** |  |  |  |  |
| 14 | 31 to 60 | 11.38% |  | 18.48% | 16.84% | 19.86% | 17.93% | 18.12% | 16.54% | 20.45% | 15.46% | 19.21% | 17.32% | 18.11% | 14.82% | 11.29% | 14.82% | 15.25% | 11.28% |  |  |  |  |
|  | 61 to 90 | 6.36% |  | 10.81% | 9.96% | 12.68% | 15.98% | 13.05% | 15.83% | 16.83% | 15.60% | 18.34% | 16.77% | 16.26% | 12.48% | 6.82% | 5.50% | 6.52% | 3.92% |  |  |  |  |
|  | 91 to 120 | 1.37% |  | 7.04% | 2.47% | 2.47% | 3.42% | 2.82% | 2.92% | 2.96% | 3.60% | 3.29% | 3.28% | 2.52% | 1.99% | 2.43% | 2.52% | 0.83% | 1.26% |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% | 0.09% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **19.11%** |  | **36.32%** | **29.27%** | **35.01%** | **37.34%** | **34.13%** | **35.29%** | **40.24%** | **34.66%** | **40.96%** | **37.37%** | **36.98%** | **29.29%** | **20.55%** | **22.85%** | **22.61%** | **16.47%** |  |  |  |  |
| 15 | 31 to 60 | 13.25% |  | 18.82% | 15.34% | 20.52% | 18.98% | 15.65% | 17.32% | 19.63% | 14.78% | 19.21% | 18.24% | 17.81% | 14.07% | 13.46% | 13.10% | 15.32% | 11.28% |  |  |  |  |
|  | 61 to 90 | 6.42% |  | 12.59% | 11.36% | 13.28% | 14.72% | 13.91% | 15.57% | 17.56% | 15.76% | 20.09% | 17.23% | 18.29% | 11.61% | 5.33% | 7.79% | 6.76% | 7.38% |  |  |  |  |
|  | 91 to 120 | 1.13% |  | 7.13% | 0.71% | 2.90% | 3.99% | 3.07% | 2.22% | 3.42% | 3.78% | 3.24% | 2.75% | 2.82% | 1.98% | 1.34% | 1.81% | 1.95% | 1.43% |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **20.79%** |  | **38.54%** | **27.41%** | **36.70%** | **37.69%** | **32.63%** | **35.11%** | **40.61%** | **34.32%** | **42.54%** | **38.21%** | **38.92%** | **27.66%** | **20.13%** | **22.70%** | **24.03%** | **20.09%** |  |  |  |  |
| 16 | 31 to 60 | 14.50% |  | 11.18% | 15.53% | 21.77% | 18.62% | 18.94% | 17.63% | 19.80% | 16.92% | 18.02% | 17.83% | 18.05% | 17.24% | 13.97% | 11.73% | 15.97% |  |  |  |  |  |
|  | 61 to 90 | 7.14% |  | 17.12% | 9.63% | 15.85% | 15.94% | 13.57% | 15.83% | 20.22% | 16.40% | 20.73% | 15.79% | 18.39% | 10.50% | 8.61% | 7.33% | 7.52% |  |  |  |  |  |
|  | 91 to 120 | 1.33% |  | 3.40% | 1.75% | 2.36% | 2.33% | 3.45% | 2.20% | 3.05% | 2.84% | 4.71% | 3.06% | 4.01% | 2.09% | 1.01% | 1.66% | 2.95% |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |
|  | **Total** | **22.97%** |  | **31.70%** | **26.91%** | **39.99%** | **36.89%** | **35.95%** | **35.67%** | **43.06%** | **36.16%** | **43.46%** | **36.68%** | **40.45%** | **29.84%** | **23.58%** | **20.72%** | **26.44%** |  |  |  |  |  |
| 17 | 31 to 60 | 13.65% |  | 18.51% | 14.95% | 21.49% | 17.82% | 19.21% | 15.27% | 19.68% | 17.26% | 19.79% | 18.99% | 18.34% | 16.61% | 14.53% | 14.20% | 17.12% |  |  |  |  |  |
|  | 61 to 90 | 10.49% |  | 11.75% | 11.72% | 17.32% | 16.86% | 13.08% | 17.67% | 19.87% | 18.44% | 19.25% | 16.31% | 19.85% | 7.86% | 5.60% | 6.73% | 8.61% |  |  |  |  |  |
|  | 91 to 120 | 1.02% |  | 2.17% | 1.67% | 3.49% | 3.61% | 4.03% | 2.93% | 4.63% | 2.21% | 3.72% | 2.37% | 3.29% | 2.47% | 2.45% | 2.05% | 1.64% |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |  |  |  |  |  |
|  | **Total** | **25.16%** |  | **32.43%** | **28.34%** | **42.29%** | **38.29%** | **36.33%** | **35.86%** | **44.18%** | **37.92%** | **42.90%** | **37.66%** | **41.49%** | **26.95%** | **22.58%** | **23.14%** | **27.37%** |  |  |  |  |  |
| 18 | 31 to 60 | 13.69% |  | 21.66% | 14.80% | 22.13% | 20.41% | 19.57% | 16.55% | 21.10% | 18.43% | 18.32% | 17.37% | 18.93% | 16.47% | 15.73% | 14.51% | 14.14% |  |  |  |  |  |
|  | 61 to 90 | 9.60% |  | 10.93% | 13.61% | 17.36% | 16.80% | 12.51% | 15.60% | 18.59% | 19.67% | 20.24% | 18.07% | 17.87% | 8.12% | 5.30% | 7.96% | 9.46% |  |  |  |  |  |
|  | 91 to 120 | 3.52% |  | 2.24% | 1.58% | 3.46% | 4.78% | 2.74% | 4.12% | 4.12% | 3.05% | 3.24% | 3.75% | 3.79% | 3.25% | 1.27% | 1.69% | 1.45% |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |
|  | **Total** | **26.81%** |  | **34.83%** | **29.98%** | **42.95%** | **41.99%** | **34.82%** | **36.27%** | **43.81%** | **41.15%** | **41.81%** | **39.19%** | **40.59%** | **27.85%** | **22.30%** | **24.16%** | **25.05%** |  |  |  |  |  |
| 19 | 31 to 60 | 16.53% |  | 24.44% | 16.01% | 21.87% | 18.62% | 18.57% | 16.85% | 22.29% | 21.02% | 18.20% | 19.79% | 20.14% | 16.48% | 17.11% | 15.20% |  |  |  |  |  |  |
|  | 61 to 90 | 11.64% |  | 13.14% | 13.65% | 17.55% | 19.81% | 12.35% | 16.57% | 21.22% | 18.88% | 18.22% | 17.66% | 15.36% | 10.18% | 7.32% | 8.84% |  |  |  |  |  |  |
|  | 91 to 120 | 1.32% |  | 2.04% | 2.28% | 4.67% | 3.69% | 2.18% | 2.62% | 2.72% | 2.86% | 2.24% | 2.88% | 3.54% | 1.05% | 0.97% | 2.29% |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **29.49%** |  | **39.63%** | **31.94%** | **44.08%** | **42.12%** | **33.10%** | **36.04%** | **46.23%** | **42.85%** | **38.66%** | **40.33%** | **39.03%** | **27.72%** | **25.40%** | **26.33%** |  |  |  |  |  |  |
| 20 | 31 to 60 | 17.57% |  | 19.44% | 12.85% | 22.10% | 21.68% | 17.23% | 17.80% | 22.88% | 20.33% | 15.45% | 19.06% | 20.29% | 18.20% | 15.37% | 14.09% |  |  |  |  |  |  |
|  | 61 to 90 | 12.01% |  | 15.84% | 15.06% | 19.55% | 18.42% | 13.10% | 16.15% | 21.27% | 19.74% | 18.84% | 19.34% | 13.48% | 10.17% | 8.43% | 10.09% |  |  |  |  |  |  |
|  | 91 to 120 | 2.78% |  | 4.74% | 1.99% | 4.03% | 3.78% | 2.87% | 1.92% | 2.88% | 3.19% | 3.17% | 3.32% | 3.00% | 2.36% | 1.61% | 1.15% |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **32.36%** |  | **40.01%** | **29.90%** | **45.68%** | **43.89%** | **33.21%** | **35.87%** | **47.02%** | **43.25%** | **37.47%** | **41.73%** | **36.77%** | **30.72%** | **25.40%** | **25.33%** |  |  |  |  |  |  |
| 21 | 31 to 60 | 18.01% |  | 21.48% | 18.22% | 22.02% | 21.18% | 18.85% | 16.21% | 18.09% | 16.25% | 14.36% | 17.22% | 19.44% | 17.60% | 14.96% | 14.29% |  |  |  |  |  |  |
|  | 61 to 90 | 12.62% |  | 15.83% | 12.90% | 21.43% | 14.78% | 11.96% | 17.04% | 19.71% | 18.04% | 17.63% | 15.58% | 9.73% | 13.30% | 8.87% | 10.04% |  |  |  |  |  |  |

---

A-1-32

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
|  | 91 to 120 | 2.97% |  | 2.66% | 2.06% | 3.40% | 4.11% | 2.53% | 1.85% | 3.60% | 3.66% | 3.22% | 3.35% | 2.71% | 1.23% | 1.84% | 2.52% |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **33.60%** |  | **39.96%** | **33.18%** | **46.85%** | **40.08%** | **33.34%** | **35.11%** | **41.40%** | **37.95%** | **35.21%** | **36.15%** | **31.89%** | **32.13%** | **25.67%** | **26.85%** |  |  |  |  |  |  |
| 22 | 31 to 60 | 18.31% |  | 18.27% | 16.98% | 23.11% | 15.93% | 18.21% | 17.36% | 18.40% | 14.54% | 15.42% | 15.42% | 20.68% | 13.84% | 16.64% |  |  |  |  |  |  |  |
|  | 61 to 90 | 12.38% |  | 16.98% | 15.34% | 21.03% | 18.01% | 13.07% | 18.22% | 17.36% | 15.96% | 15.38% | 11.44% | 11.19% | 13.45% | 9.01% |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.96% |  | 2.55% | 1.67% | 4.72% | 3.03% | 2.09% | 1.31% | 3.93% | 2.17% | 2.73% | 4.03% | 1.48% | 3.60% | 1.60% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **32.65%** |  | **37.80%** | **33.99%** | **48.87%** | **36.96%** | **33.37%** | **36.89%** | **39.69%** | **32.67%** | **33.52%** | **30.90%** | **33.35%** | **30.88%** | **27.25%** |  |  |  |  |  |  |  |
| 23 | 31 to 60 | 18.99% |  | 27.55% | 14.67% | 23.44% | 19.23% | 14.16% | 13.33% | 18.21% | 15.11% | 18.50% | 15.44% | 22.23% | 15.59% | 16.21% |  |  |  |  |  |  |  |
|  | 61 to 90 | 12.33% |  | 16.33% | 15.91% | 15.97% | 14.86% | 13.95% | 18.04% | 15.25% | 14.54% | 15.17% | 8.48% | 13.27% | 13.49% | 10.07% |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.10% |  | 2.94% | 3.14% | 4.58% | 2.98% | 1.99% | 3.17% | 2.90% | 2.05% | 3.48% | 2.10% | 2.98% | 1.81% | 1.97% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **32.41%** |  | **46.82%** | **33.72%** | **43.99%** | **37.07%** | **30.10%** | **34.54%** | **36.35%** | **31.70%** | **37.15%** | **26.02%** | **38.47%** | **30.89%** | **28.25%** |  |  |  |  |  |  |  |
| 24 | 31 to 60 | 19.30% |  | 16.65% | 18.49% | 21.32% | 17.72% | 16.96% | 17.75% | 17.97% | 15.55% | 17.85% | 18.19% | 24.41% | 15.32% | 14.03% |  |  |  |  |  |  |  |
|  | 61 to 90 | 11.74% |  | 20.77% | 15.63% | 14.25% | 16.36% | 13.42% | 16.67% | 13.50% | 14.10% | 14.52% | 9.28% | 13.24% | 14.14% | 10.57% |  |  |  |  |  |  |  |
|  | 91 to 120 | 2.70% |  | 1.49% | 2.52% | 1.85% | 2.18% | 3.79% | 2.46% | 2.73% | 3.64% | 3.02% | 3.18% | 1.69% | 2.44% | 1.64% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **33.75%** |  | **38.91%** | **36.65%** | **37.42%** | **36.26%** | **34.17%** | **36.89%** | **34.20%** | **33.40%** | **35.38%** | **30.65%** | **39.34%** | **31.90%** | **26.23%** |  |  |  |  |  |  |  |
| 25 | 31 to 60 | 15.11% |  | 14.32% | 15.05% | 20.55% | 19.63% | 20.56% | 18.34% | 17.07% | 16.62% | 18.25% | 20.12% | 24.62% | 17.75% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 14.77% |  | 19.78% | 16.82% | 14.33% | 16.12% | 13.63% | 15.99% | 16.37% | 16.79% | 11.87% | 11.19% | 16.61% | 15.40% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.80% |  | 3.35% | 1.92% | 2.13% | 2.98% | 3.71% | 2.80% | 1.89% | 1.38% | 2.81% | 2.32% | 2.83% | 1.77% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |
|  | **Total** | **31.68%** |  | **37.45%** | **33.79%** | **37.01%** | **38.73%** | **37.90%** | **37.13%** | **35.33%** | **34.90%** | **32.94%** | **33.62%** | **44.06%** | **34.93%** |  |  |  |  |  |  |  |  |
| 26 | 31 to 60 | 15.94% |  | 18.65% | 18.23% | 19.53% | 16.93% | 19.14% | 18.05% | 16.62% | 17.35% | 16.09% | 22.76% | 18.87% | 19.18% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 15.62% |  | 16.55% | 14.35% | 14.68% | 16.26% | 14.72% | 16.40% | 16.25% | 16.99% | 12.87% | 12.54% | 18.34% | 15.09% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 2.18% |  | 4.42% | 1.96% | 2.11% | 3.79% | 3.54% | 1.94% | 2.78% | 2.88% | 2.81% | 2.26% | 4.47% | 3.20% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |
|  | **Total** | **33.73%** |  | **39.63%** | **34.53%** | **36.32%** | **36.99%** | **37.41%** | **36.39%** | **35.66%** | **37.21%** | **31.86%** | **37.56%** | **41.69%** | **37.48%** |  |  |  |  |  |  |  |  |
| 27 | 31 to 60 | 17.19% |  | 23.58% | 16.14% | 18.14% | 20.32% | 23.19% | 16.57% | 19.12% | 18.98% | 20.13% | 20.37% | 20.53% | 20.89% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 14.12% |  | 13.73% | 12.85% | 13.89% | 15.24% | 16.52% | 16.38% | 18.95% | 16.23% | 10.75% | 12.33% | 18.25% | 16.29% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 4.08% |  | 3.91% | 1.39% | 4.48% | 3.85% | 3.01% | 2.14% | 2.35% | 2.69% | 2.92% | 2.58% | 4.32% | 3.30% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |
|  | **Total** | **35.39%** |  | **41.22%** | **30.37%** | **36.51%** | **39.41%** | **42.72%** | **35.09%** | **40.56%** | **37.91%** | **33.81%** | **35.28%** | **43.10%** | **40.48%** |  |  |  |  |  |  |  |  |
| 28 | 31 to 60 | 17.48% |  | 22.80% | 16.31% | 18.42% | 18.02% | 21.39% | 16.11% | 18.76% | 18.72% | 21.56% | 19.40% | 20.92% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 14.94% |  | 14.29% | 12.69% | 16.78% | 18.02% | 20.01% | 16.68% | 19.54% | 13.21% | 11.04% | 14.94% | 19.59% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 2.55% |  | 0.00% | 1.65% | 4.14% | 2.41% | 2.78% | 2.17% | 3.88% | 2.42% | 3.74% | 1.38% | 2.13% |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **34.97%** |  | **37.10%** | **30.64%** | **39.34%** | **38.44%** | **44.18%** | **34.97%** | **42.19%** | **34.36%** | **36.34%** | **35.72%** | **42.64%** |  |  |  |  |  |  |  |  |  |
| 29 | 31 to 60 | 17.18% |  | 19.37% | 16.40% | 19.36% | 17.23% | 20.85% | 15.29% | 19.14% | 16.27% | 22.83% | 19.06% | 20.95% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 14.55% |  | 22.36% | 12.07% | 17.85% | 18.10% | 17.57% | 16.17% | 21.25% | 11.94% | 12.37% | 14.54% | 18.96% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 3.00% |  | 0.92% | 1.52% | 2.71% | 2.94% | 3.47% | 3.24% | 3.44% | 1.88% | 2.50% | 3.12% | 3.83% |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **34.74%** |  | **42.65%** | **29.99%** | **39.92%** | **38.27%** | **41.89%** | **34.70%** | **43.84%** | **30.09%** | **37.70%** | **36.72%** | **43.74%** |  |  |  |  |  |  |  |  |  |
| 30 | 31 to 60 | 18.03% |  | 21.92% | 15.31% | 22.04% | 17.00% | 20.29% | 16.02% | 17.93% | 18.76% | 21.14% | 19.79% | 26.11% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 14.90% |  | 17.38% | 14.78% | 17.11% | 20.33% | 16.26% | 18.58% | 17.70% | 9.80% | 13.87% | 16.09% | 19.58% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 2.84% |  | 4.38% | 1.25% | 3.89% | 2.35% | 2.96% | 2.10% | 2.60% | 2.14% | 3.57% | 2.26% | 3.02% |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **35.76%** |  | **43.68%** | **31.34%** | **43.04%** | **39.68%** | **39.52%** | **36.70%** | **38.24%** | **30.93%** | **38.58%** | **38.14%** | **48.71%** |  |  |  |  |  |  |  |  |  |
| 31 | 31 to 60 | 18.73% |  | 18.73% | 16.60% | 24.80% | 21.09% | 20.25% | 18.46% | 19.51% | 19.52% | 23.25% | 18.38% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 14.96% |  | 25.27% | 12.63% | 16.32% | 17.71% | 16.37% | 16.83% | 13.63% | 12.72% | 13.45% | 18.48% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 3.90% |  | 0.00% | 3.80% | 2.81% | 3.76% | 1.16% | 2.11% | 2.94% | 1.79% | 4.13% | 2.47% |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.22% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **37.80%** |  | **44.01%** | **33.04%** | **43.93%** | **42.56%** | **37.78%** | **37.40%** | **36.09%** | **34.03%** | **40.83%** | **39.33%** |  |  |  |  |  |  |  |  |  |  |
| 32 | 31 to 60 | 19.31% |  | 15.07% | 16.91% | 24.33% | 19.76% | 16.68% | 22.45% | 18.03% | 18.36% | 20.28% | 18.43% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 15.29% |  | 21.99% | 17.28% | 20.66% | 20.95% | 18.16% | 15.82% | 12.03% | 13.44% | 15.84% | 18.69% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 3.32% |  | 4.81% | 1.63% | 2.96% | 1.90% | 3.04% | 2.74% | 1.93% | 1.53% | 3.38% | 3.26% |  |  |  |  |  |  |  |  |  |  |

---

A-1-33

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **37.92%** |  | **41.87%** | **35.83%** | **47.96%** | **42.60%** | **37.88%** | **41.01%** | **31.99%** | **33.34%** | **39.67%** | **40.37%** |  |  |  |  |  |  |  |  |  |  |
| 33 | 31 to 60 | 19.76% |  | 17.15% | 19.50% | 22.43% | 18.93% | 20.08% | 17.06% | 25.83% | 21.05% | 20.72% | 16.96% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 16.71% |  | 17.06% | 16.17% | 22.91% | 18.94% | 15.75% | 16.43% | 8.45% | 13.64% | 17.24% | 18.02% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 4.38% |  | 4.10% | 2.94% | 3.92% | 2.57% | 2.26% | 1.79% | 2.89% | 2.62% | 2.74% | 3.49% |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **40.85%** |  | **38.31%** | **38.60%** | **49.26%** | **40.43%** | **38.08%** | **35.28%** | **37.17%** | **37.31%** | **40.69%** | **38.47%** |  |  |  |  |  |  |  |  |  |  |
| 34 | 31 to 60 | 20.91% |  | 25.24% | 20.04% | 21.59% | 15.26% | 18.85% | 16.58% | 24.92% | 16.63% | 18.91% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 16.83% |  | 13.37% | 18.80% | 23.01% | 19.52% | 15.82% | 12.65% | 12.92% | 17.64% | 18.19% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.66% |  | 5.15% | 3.12% | 2.58% | 1.88% | 2.14% | 1.90% | 2.56% | 1.44% | 3.73% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.37% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **39.40%** |  | **43.77%** | **42.33%** | **47.19%** | **36.66%** | **36.81%** | **31.13%** | **40.40%** | **35.71%** | **40.83%** |  |  |  |  |  |  |  |  |  |  |  |
| 35 | 31 to 60 | 19.22% |  | 28.55% | 17.23% | 17.88% | 18.46% | 19.60% | 17.50% | 22.24% | 16.87% | 16.19% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 16.30% |  | 16.71% | 17.01% | 19.85% | 18.45% | 16.04% | 9.04% | 14.41% | 17.10% | 20.19% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 2.12% |  | 3.47% | 6.23% | 2.98% | 3.03% | 2.42% | 1.99% | 3.80% | 3.46% | 3.45% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **37.64%** |  | **48.73%** | **40.48%** | **40.70%** | **39.94%** | **38.06%** | **28.53%** | **40.44%** | **37.43%** | **39.83%** |  |  |  |  |  |  |  |  |  |  |  |
| 36 | 31 to 60 | 18.74% |  | 19.37% | 19.01% | 18.46% | 17.41% | 17.86% | 20.40% | 21.18% | 15.59% | 18.57% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 14.16% |  | 21.24% | 15.99% | 17.38% | 20.00% | 13.51% | 7.96% | 14.21% | 17.78% | 20.25% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 2.05% |  | 7.13% | 3.76% | 2.59% | 3.19% | 1.32% | 2.23% | 2.70% | 3.09% | 3.70% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **34.95%** |  | **47.74%** | **38.75%** | **38.42%** | **40.60%** | **32.69%** | **30.59%** | **38.10%** | **36.46%** | **42.52%** |  |  |  |  |  |  |  |  |  |  |  |
| 37 | 31 to 60 | 19.20% |  | 21.07% | 19.64% | 18.54% | 19.10% | 18.88% | 20.39% | 21.96% | 19.58% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 13.10% |  | 15.53% | 16.66% | 18.66% | 18.84% | 11.98% | 11.35% | 14.72% | 17.90% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.55% |  | 7.54% | 3.70% | 1.97% | 2.79% | 1.98% | 1.48% | 2.82% | 2.70% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **33.85%** |  | **44.14%** | **40.01%** | **39.17%** | **40.96%** | **32.84%** | **33.22%** | **39.51%** | **40.18%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 31 to 60 | 18.98% |  | 24.34% | 15.27% | 19.85% | 18.86% | 21.29% | 19.53% | 22.44% | 18.15% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 15.48% |  | 21.47% | 17.98% | 15.14% | 20.99% | 8.69% | 13.51% | 15.19% | 18.07% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.85% |  | 0.37% | 4.43% | 3.50% | 1.48% | 1.71% | 2.10% | 3.45% | 2.71% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **36.30%** |  | **46.18%** | **37.69%** | **38.50%** | **41.32%** | **31.69%** | **35.13%** | **41.08%** | **38.94%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 31 to 60 | 19.36% |  | 30.60% | 19.60% | 18.95% | 16.11% | 21.63% | 19.59% | 19.63% | 17.04% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 15.03% |  | 19.37% | 15.40% | 19.17% | 20.71% | 8.94% | 13.68% | 20.44% | 19.94% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 3.42% |  | 2.80% | 0.69% | 3.53% | 3.63% | 1.89% | 2.58% | 2.55% | 2.75% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **37.80%** |  | **52.77%** | **35.68%** | **41.65%** | **40.45%** | **32.45%** | **35.85%** | **42.62%** | **39.73%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 31 to 60 | 18.80% |  | 22.91% | 13.82% | 19.30% | 16.58% | 22.72% | 19.56% | 23.28% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 17.00% |  | 20.79% | 16.41% | 20.86% | 16.02% | 11.27% | 17.02% | 20.02% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 3.35% |  | 0.95% | 1.47% | 4.07% | 2.38% | 1.90% | 1.36% | 3.42% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **39.15%** |  | **44.66%** | **31.71%** | **44.23%** | **34.98%** | **35.89%** | **37.95%** | **46.72%** |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 31 to 60 | 18.73% |  | 25.78% | 15.72% | 18.53% | 17.93% | 21.12% | 18.93% | 19.80% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 15.57% |  | 14.90% | 12.61% | 20.77% | 12.61% | 12.15% | 17.26% | 20.54% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 2.73% |  | 3.36% | 4.97% | 3.83% | 1.22% | 2.92% | 2.95% | 4.29% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **37.04%** |  | **44.05%** | **33.31%** | **43.14%** | **31.75%** | **36.19%** | **39.14%** | **44.63%** |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 31 to 60 | 23.58% |  | 14.80% | 16.64% | 24.46% | 23.48% | 23.75% | 18.32% | 20.22% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 14.34% |  | 23.65% | 18.37% | 15.03% | 8.95% | 10.71% | 19.71% | 20.63% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 4.34% |  | 0.00% | 1.68% | 3.41% | 2.74% | 2.49% | 3.51% | 5.81% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **42.26%** |  | **38.45%** | **36.69%** | **42.89%** | **35.17%** | **36.95%** | **41.54%** | **46.65%** |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 43 | 31 to 60 | 23.66% |  | 10.62% | 14.70% | 23.09% | 21.30% | 20.79% | 16.79% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 17.93% |  | 24.96% | 16.22% | 15.22% | 13.33% | 14.70% | 23.86% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 3.21% |  | 6.25% | 4.78% | 2.78% | 0.95% | 2.63% | 0.60% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

A-1-34

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
|  | **Total** | **44.80%** |  | **41.83%** | **35.70%** | **41.09%** | **35.58%** | **38.13%** | **41.25%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 44 | 31 to 60 | 22.16% |  | 13.97% | 19.73% | 23.89% | 15.03% | 19.65% | 16.40% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 19.69% |  | 21.43% | 16.73% | 10.97% | 17.68% | 14.73% | 23.37% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 3.07% |  | 3.18% | 0.97% | 3.47% | 1.46% | 3.66% | 2.23% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **44.93%** |  | **38.58%** | **37.42%** | **38.33%** | **34.17%** | **38.04%** | **41.99%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | 31 to 60 | 23.48% |  | 14.60% | 16.91% | 24.46% | 18.05% | 23.32% | 19.73% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 19.36% |  | 21.09% | 20.59% | 7.75% | 15.94% | 13.36% | 19.82% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 4.19% |  | 0.00% | 2.39% | 1.45% | 3.22% | 4.40% | 1.75% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **47.04%** |  | **35.69%** | **39.88%** | **33.66%** | **37.21%** | **41.08%** | **41.30%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 31 to 60 | 20.48% |  | 18.12% | 18.91% | 21.74% | 20.18% | 24.58% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 20.48% |  | 18.22% | 12.70% | 10.26% | 18.79% | 16.14% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 2.54% |  | 3.44% | 3.76% | 3.25% | 1.62% | 2.21% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.34% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **43.50%** |  | **39.78%** | **35.37%** | **35.25%** | **40.94%** | **42.93%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 31 to 60 | 19.61% |  | 10.78% | 22.31% | 21.54% | 18.87% | 21.98% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 14.95% |  | 24.94% | 9.07% | 14.12% | 21.29% | 16.38% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.69% |  | 1.16% | 4.46% | 1.13% | 2.16% | 4.39% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **36.25%** |  | **36.88%** | **35.84%** | **36.79%** | **42.31%** | **42.75%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 31 to 60 | 17.66% |  | 20.23% | 12.22% | 19.00% | 16.96% | 23.29% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 14.27% |  | 5.23% | 12.74% | 16.56% | 21.94% | 17.20% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 3.36% |  | 3.85% | 0.31% | 3.04% | 5.20% | 4.48% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.95% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **35.29%** |  | **29.31%** | **26.21%** | **38.60%** | **44.10%** | **44.97%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 31 to 60 | 21.47% |  | 25.70% | 19.36% | 19.78% | 16.92% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 12.29% |  | 17.62% | 10.21% | 15.67% | 21.34% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.53% |  | 2.98% | 2.65% | 5.10% | 4.89% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **35.29%** |  | **46.30%** | **32.22%** | **40.55%** | **43.16%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | 31 to 60 | 20.41% |  | 7.48% | 26.89% | 20.93% | 22.73% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 12.34% |  | 28.53% | 11.77% | 17.94% | 20.11% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.65% |  | 7.12% | 1.44% | 3.72% | 2.80% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **34.40%** |  | **43.12%** | **40.10%** | **42.59%** | **45.64%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The amounts included in the table represent principal amounts only and include unsold repossessed vehicles and
overdue accounts in bankruptcy. The delinquency periods included in the table are calculated based on the number of days a payment is contractually past due in accordance with the Servicer's customary practices. All receivables are written off
not later than the last business day of the month during which they become 120 days past due in accordance with the Servicer's customary practices.

A-1-35

------

The graphs below show certain non-core portfolio delinquency information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score less than 575, as a percentage of end of month vintage origination pool balance for specified vintage origination years of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g01g70.jpg)

A-1-36

------

![LOGO](g25239g22e92.gif)

A-1-37

------

![LOGO](g25239g01g72.jpg)

A-1-38

------

**NON-CORE PORTFOLIO DELINQUENCIES<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Greater than or Equal to 575** 

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 0 | 31 to 60 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** |
| 1 | 31 to 60 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.00%** |  | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** |
| 2 | 31 to 60 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.00%** |  | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** | **0.00%** |
| 3 | 31 to 60 | 0.98% |  | 4.37% | 1.55% | 2.64% | 3.71% | 2.09% | 3.33% | 2.00% | 1.72% | 2.33% | 3.03% | 3.55% | 1.87% | 2.19% | 3.08% | 2.06% | 1.46% | 1.95% | 2.09% | 1.21% | 1.11% |
|  | 61 to 90 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|  | **Total** | **0.98%** |  | **4.37%** | **1.55%** | **2.64%** | **3.71%** | **2.09%** | **3.33%** | **2.00%** | **1.72%** | **2.33%** | **3.03%** | **3.55%** | **1.87%** | **2.19%** | **3.08%** | **2.06%** | **1.46%** | **1.95%** | **2.09%** | **1.21%** | **1.11%** |
| 4 | 31 to 60 | 2.90% |  | 16.74% | 1.59% | 2.67% | 9.27% | 5.09% | 4.39% | 4.55% | 4.17% | 6.13% | 4.28% | 6.21% | 5.42% | 5.14% | 3.14% | 4.67% | 2.77% | 3.70% | 3.52% | 3.45% |  |
|  | 61 to 90 | 1.00% |  | 0.00% | 0.68% | 1.74% | 1.29% | 0.68% | 0.84% | 0.97% | 0.99% | 0.60% | 1.32% | 1.34% | 0.55% | 0.71% | 1.67% | 1.00% | 0.23% | 0.93% | 0.73% | 0.71% |  |
|  | 91 to 120 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **3.90%** |  | **16.74%** | **2.26%** | **4.41%** | **10.56%** | **5.77%** | **5.23%** | **5.52%** | **5.16%** | **6.73%** | **5.60%** | **7.55%** | **5.97%** | **5.85%** | **4.81%** | **5.67%** | **3.00%** | **4.62%** | **4.24%** | **4.15%** |  |
| 5 | 31 to 60 | 3.69% |  | 5.02% | 4.57% | 5.06% | 7.37% | 5.88% | 5.19% | 7.84% | 4.79% | 6.44% | 7.76% | 8.75% | 5.67% | 6.22% | 3.95% | 4.54% | 3.68% | 4.17% | 5.10% | 3.93% |  |
|  | 61 to 90 | 1.30% |  | 5.52% | 0.74% | 1.90% | 6.15% | 1.57% | 2.26% | 1.68% | 2.12% | 2.46% | 3.26% | 3.79% | 3.34% | 2.04% | 1.64% | 2.30% | 1.14% | 1.65% | 1.50% | 1.43% |  |
|  | 91 to 120 | 0.56% |  | 0.00% | 0.00% | 1.31% | 0.00% | 0.40% | 0.39% | 0.77% | 0.43% | 0.19% | 0.54% | 0.73% | 0.37% | 0.30% | 0.81% | 0.72% | 0.07% | 0.54% | 0.37% | 0.31% |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **5.55%** |  | **10.54%** | **5.30%** | **8.27%** | **13.52%** | **7.84%** | **7.84%** | **10.29%** | **7.34%** | **9.09%** | **11.56%** | **13.27%** | **9.39%** | **8.57%** | **6.40%** | **7.56%** | **4.89%** | **6.37%** | **6.97%** | **5.67%** |  |
| 6 | 31 to 60 | 8.72% |  | 8.42% | 7.47% | 9.17% | 12.68% | 5.64% | 6.52% | 6.93% | 8.64% | 7.58% | 8.75% | 8.67% | 8.97% | 5.53% | 4.90% | 6.35% | 4.58% | 5.46% | 5.60% | 4.16% |  |
|  | 61 to 90 | 3.55% |  | 5.85% | 2.19% | 3.77% | 5.36% | 2.23% | 2.50% | 4.28% | 1.72% | 1.97% | 5.04% | 5.32% | 3.58% | 3.45% | 1.93% | 2.44% | 1.85% | 1.89% | 2.51% | 1.58% |  |
|  | 91 to 120 | 0.58% |  | 0.00% | 0.00% | 1.38% | 1.98% | 0.47% | 1.06% | 0.53% | 1.19% | 1.10% | 1.56% | 1.92% | 1.01% | 0.72% | 0.75% | 0.87% | 0.68% | 0.62% | 0.70% | 0.61% |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |
|  | **Total** | **12.85%** |  | **14.27%** | **9.65%** | **14.32%** | **20.02%** | **8.34%** | **10.08%** | **11.75%** | **11.55%** | **10.65%** | **15.35%** | **15.91%** | **13.56%** | **9.71%** | **7.57%** | **9.66%** | **7.11%** | **7.97%** | **8.80%** | **6.34%** |  |
| 7 | 31 to 60 | 11.47% |  | 11.82% | 3.14% | 9.05% | 12.24% | 7.13% | 7.42% | 6.95% | 9.24% | 7.02% | 9.81% | 9.93% | 9.00% | 6.19% | 4.66% | 8.23% | 4.80% | 5.57% | 5.72% |  |  |
|  | 61 to 90 | 3.89% |  | 1.87% | 6.44% | 1.49% | 6.32% | 3.79% | 3.67% | 3.94% | 4.35% | 4.38% | 6.87% | 6.88% | 4.24% | 3.02% | 3.04% | 2.58% | 2.61% | 2.86% | 2.83% |  |  |
|  | 91 to 120 | 0.29% |  | 0.00% | 0.96% | 2.47% | 2.55% | 0.28% | 1.34% | 1.24% | 0.60% | 0.69% | 2.07% | 1.75% | 1.55% | 0.91% | 0.87% | 0.68% | 0.52% | 0.80% | 0.62% |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **15.65%** |  | **13.70%** | **10.53%** | **13.01%** | **21.11%** | **11.20%** | **12.43%** | **12.14%** | **14.19%** | **12.09%** | **18.75%** | **18.56%** | **14.79%** | **10.12%** | **8.58%** | **11.48%** | **7.92%** | **9.22%** | **9.17%** |  |  |
| 8 | 31 to 60 | 6.80% |  | 11.64% | 7.24% | 15.06% | 13.67% | 7.62% | 8.34% | 8.06% | 7.99% | 9.13% | 7.71% | 8.05% | 7.61% | 7.20% | 5.37% | 6.44% | 5.43% | 5.84% | 5.23% |  |  |
|  | 61 to 90 | 8.83% |  | 4.03% | 2.30% | 3.52% | 7.95% | 3.95% | 4.74% | 4.45% | 4.44% | 4.59% | 7.14% | 7.24% | 3.84% | 3.26% | 3.50% | 4.43% | 2.08% | 2.39% | 2.85% |  |  |
|  | 91 to 120 | 0.88% |  | 0.00% | 1.58% | 0.61% | 1.69% | 1.17% | 1.20% | 1.11% | 1.14% | 1.56% | 3.07% | 2.13% | 1.96% | 1.27% | 1.22% | 1.02% | 0.92% | 1.15% | 0.82% |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **16.51%** |  | **15.67%** | **11.12%** | **19.19%** | **23.32%** | **12.74%** | **14.28%** | **13.63%** | **13.57%** | **15.27%** | **17.93%** | **17.41%** | **13.41%** | **11.73%** | **10.09%** | **11.89%** | **8.43%** | **9.38%** | **8.91%** |  |  |
| 9 | 31 to 60 | 8.09% |  | 14.32% | 10.05% | 17.11% | 6.60% | 8.22% | 8.28% | 8.99% | 9.63% | 10.42% | 9.50% | 9.90% | 6.15% | 7.65% | 5.10% | 5.37% | 4.53% | 4.66% | 3.95% |  |  |
|  | 61 to 90 | 7.03% |  | 0.35% | 1.27% | 4.00% | 6.46% | 5.26% | 4.71% | 5.67% | 5.30% | 4.95% | 6.54% | 7.71% | 5.02% | 3.78% | 3.36% | 3.85% | 2.08% | 3.10% | 2.10% |  |  |
|  | 91 to 120 | 1.14% |  | 2.13% | 1.01% | 0.78% | 2.34% | 0.91% | 1.84% | 1.46% | 0.49% | 1.61% | 3.37% | 2.59% | 1.33% | 0.70% | 1.55% | 1.45% | 0.36% | 0.87% | 0.74% |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |
|  | **Total** | **16.27%** |  | **16.80%** | **12.32%** | **21.88%** | **15.40%** | **14.40%** | **14.83%** | **16.12%** | **15.42%** | **16.98%** | **19.41%** | **20.20%** | **12.50%** | **12.13%** | **10.00%** | **10.68%** | **6.97%** | **8.63%** | **6.79%** |  |  |
| 10 | 31 to 60 | 12.80% |  | 8.03% | 6.70% | 13.98% | 6.65% | 8.08% | 7.92% | 10.84% | 8.75% | 10.68% | 9.77% | 9.72% | 7.73% | 7.79% | 6.24% | 5.67% | 6.28% | 5.32% |  |  |  |

---

A-1-39

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
|  | 61 to 90 | 8.56% |  | 7.08% | 7.37% | 8.88% | 4.05% | 5.01% | 6.61% | 7.47% | 4.24% | 6.09% | 8.39% | 8.82% | 3.83% | 4.77% | 2.76% | 2.80% | 1.44% | 2.94% |  |  |  |
|  | 91 to 120 | 1.56% |  | 0.37% | 0.27% | 1.37% | 2.87% | 1.69% | 1.13% | 1.64% | 1.42% | 0.86% | 1.77% | 1.69% | 2.00% | 0.91% | 1.27% | 1.48% | 0.33% | 0.73% |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **22.92%** |  | **15.48%** | **14.34%** | **24.23%** | **13.57%** | **14.78%** | **15.66%** | **19.95%** | **14.41%** | **17.63%** | **20.04%** | **20.23%** | **13.56%** | **13.47%** | **10.26%** | **9.94%** | **8.05%** | **9.00%** |  |  |  |
| 11 | 31 to 60 | 12.73% |  | 4.80% | 11.03% | 12.97% | 9.56% | 8.85% | 8.64% | 9.32% | 7.80% | 8.72% | 10.50% | 11.58% | 7.55% | 7.80% | 6.67% | 8.74% | 6.65% | 5.78% |  |  |  |
|  | 61 to 90 | 8.37% |  | 11.06% | 3.89% | 8.79% | 4.26% | 6.59% | 6.48% | 8.17% | 5.31% | 7.22% | 9.21% | 6.83% | 4.71% | 5.46% | 3.56% | 2.37% | 2.21% | 3.10% |  |  |  |
|  | 91 to 120 | 1.03% |  | 0.00% | 2.62% | 0.00% | 0.85% | 0.98% | 1.71% | 1.86% | 0.83% | 2.02% | 1.33% | 2.04% | 1.65% | 1.12% | 0.76% | 0.95% | 0.33% | 1.11% |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **22.14%** |  | **15.86%** | **17.54%** | **21.76%** | **14.68%** | **16.42%** | **16.84%** | **19.35%** | **13.94%** | **17.96%** | **21.04%** | **20.45%** | **13.92%** | **14.38%** | **10.99%** | **12.06%** | **9.18%** | **9.99%** |  |  |  |
| 12 | 31 to 60 | 13.42% |  | 7.75% | 5.91% | 19.26% | 13.33% | 10.96% | 8.04% | 8.17% | 7.72% | 9.02% | 10.59% | 11.51% | 8.10% | 7.72% | 8.51% | 7.99% | 6.28% | 8.00% |  |  |  |
|  | 61 to 90 | 5.74% |  | 11.39% | 6.84% | 5.29% | 5.95% | 4.34% | 7.91% | 7.70% | 6.24% | 8.11% | 8.45% | 7.17% | 5.28% | 5.49% | 3.12% | 3.63% | 2.81% | 3.05% |  |  |  |
|  | 91 to 120 | 4.64% |  | 0.00% | 3.04% | 0.72% | 1.52% | 2.36% | 1.47% | 1.92% | 1.01% | 1.75% | 1.99% | 1.38% | 1.35% | 1.35% | 0.86% | 0.72% | 0.79% | 0.74% |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |
|  | **Total** | **23.80%** |  | **19.15%** | **15.78%** | **25.27%** | **20.79%** | **17.65%** | **17.42%** | **17.78%** | **14.97%** | **18.88%** | **21.04%** | **20.05%** | **14.73%** | **14.56%** | **12.49%** | **12.34%** | **9.88%** | **11.80%** |  |  |  |
| 13 | 31 to 60 | 6.23% |  | 23.29% | 14.24% | 20.41% | 17.47% | 11.49% | 8.03% | 8.85% | 9.73% | 8.73% | 10.65% | 10.88% | 8.09% | 7.86% | 8.73% | 7.75% | 6.91% |  |  |  |  |
|  | 61 to 90 | 4.43% |  | 6.80% | 7.12% | 7.42% | 8.58% | 5.38% | 8.53% | 7.36% | 5.71% | 10.35% | 8.49% | 7.31% | 6.59% | 5.31% | 4.22% | 3.90% | 2.99% |  |  |  |  |
|  | 91 to 120 | 2.49% |  | 8.63% | 1.66% | 0.00% | 1.06% | 1.54% | 2.18% | 1.54% | 1.52% | 0.99% | 1.66% | 1.23% | 1.41% | 1.07% | 0.56% | 1.02% | 0.53% |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **13.16%** |  | **38.73%** | **23.03%** | **27.83%** | **27.11%** | **18.41%** | **18.73%** | **17.75%** | **16.96%** | **20.07%** | **20.80%** | **19.41%** | **16.08%** | **14.24%** | **13.51%** | **12.67%** | **10.43%** |  |  |  |  |
| 14 | 31 to 60 | 4.97% |  | 25.95% | 11.67% | 20.67% | 17.68% | 12.69% | 8.22% | 10.24% | 8.16% | 10.62% | 11.70% | 12.64% | 11.61% | 7.40% | 7.87% | 8.09% | 7.00% |  |  |  |  |
|  | 61 to 90 | 1.88% |  | 12.22% | 8.35% | 11.24% | 12.06% | 7.24% | 6.43% | 8.27% | 7.64% | 8.54% | 8.25% | 6.63% | 5.93% | 4.62% | 4.92% | 4.54% | 3.86% |  |  |  |  |
|  | 91 to 120 | 0.00% |  | 0.00% | 0.98% | 2.77% | 3.03% | 1.32% | 2.48% | 0.76% | 0.82% | 2.68% | 2.48% | 1.02% | 1.23% | 1.82% | 1.54% | 1.12% | 1.00% |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **6.84%** |  | **38.18%** | **21.00%** | **34.69%** | **32.77%** | **21.25%** | **17.13%** | **19.28%** | **16.62%** | **21.84%** | **22.43%** | **20.29%** | **18.77%** | **13.84%** | **14.33%** | **13.75%** | **11.86%** |  |  |  |  |
| 15 | 31 to 60 | 7.04% |  | 25.54% | 11.59% | 19.90% | 22.08% | 11.48% | 9.70% | 7.12% | 9.76% | 10.33% | 11.89% | 11.78% | 9.07% | 9.41% | 8.67% | 9.13% | 8.07% |  |  |  |  |
|  | 61 to 90 | 0.73% |  | 19.85% | 10.19% | 10.32% | 12.99% | 8.59% | 5.68% | 9.97% | 6.66% | 9.78% | 9.49% | 9.49% | 6.94% | 3.47% | 5.20% | 4.64% | 3.44% |  |  |  |  |
|  | 91 to 120 | 0.00% |  | 0.00% | 0.00% | 3.67% | 4.51% | 1.48% | 1.24% | 0.86% | 1.15% | 1.50% | 1.10% | 0.68% | 1.16% | 1.29% | 1.35% | 1.69% | 1.28% |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |
|  | **Total** | **7.77%** |  | **45.39%** | **21.79%** | **33.89%** | **39.57%** | **21.55%** | **16.62%** | **17.95%** | **17.57%** | **21.61%** | **22.47%** | **21.95%** | **17.17%** | **14.17%** | **15.21%** | **15.47%** | **12.78%** |  |  |  |  |
| 16 | 31 to 60 | 2.17% |  | 10.40% | 11.43% | 15.83% | 18.53% | 11.38% | 9.34% | 8.41% | 8.72% | 10.23% | 11.42% | 9.96% | 11.56% | 10.16% | 8.54% | 8.10% |  |  |  |  |  |
|  | 61 to 90 | 6.80% |  | 12.46% | 5.09% | 11.25% | 12.86% | 8.99% | 6.37% | 9.69% | 7.98% | 10.82% | 9.95% | 9.91% | 6.01% | 4.78% | 3.16% | 6.53% |  |  |  |  |  |
|  | 91 to 120 | 0.00% |  | 15.42% | 4.59% | 2.35% | 4.69% | 1.11% | 0.64% | 1.60% | 1.32% | 1.54% | 1.00% | 1.34% | 1.07% | 0.96% | 1.66% | 0.97% |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |
|  | **Total** | **8.97%** |  | **38.28%** | **21.12%** | **29.43%** | **36.08%** | **21.48%** | **16.34%** | **19.70%** | **18.01%** | **22.59%** | **22.38%** | **21.21%** | **18.64%** | **15.91%** | **13.36%** | **15.60%** |  |  |  |  |  |
| 17 | 31 to 60 | 12.01% |  | 3.86% | 17.19% | 20.14% | 19.93% | 12.82% | 9.75% | 9.02% | 11.17% | 11.68% | 14.55% | 9.94% | 12.46% | 9.39% | 10.49% | 8.02% |  |  |  |  |  |
|  | 61 to 90 | 6.46% |  | 10.07% | 6.85% | 12.25% | 10.65% | 7.92% | 7.49% | 11.17% | 7.79% | 9.54% | 8.56% | 10.84% | 5.71% | 5.29% | 4.48% | 6.77% |  |  |  |  |  |
|  | 91 to 120 | 1.76% |  | 5.78% | 2.82% | 0.21% | 5.84% | 1.93% | 1.25% | 2.18% | 2.32% | 2.07% | 1.06% | 1.75% | 1.23% | 0.97% | 0.66% | 1.23% |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |
|  | **Total** | **20.24%** |  | **19.71%** | **26.86%** | **32.59%** | **36.42%** | **22.66%** | **18.49%** | **22.37%** | **21.28%** | **23.29%** | **24.17%** | **22.67%** | **19.40%** | **15.66%** | **15.63%** | **16.02%** |  |  |  |  |  |
| 18 | 31 to 60 | 14.79% |  | 0.00% | 15.38% | 22.03% | 20.75% | 10.52% | 8.52% | 8.78% | 10.51% | 12.56% | 13.46% | 11.63% | 10.36% | 8.41% | 10.11% | 9.59% |  |  |  |  |  |
|  | 61 to 90 | 6.92% |  | 15.96% | 9.25% | 12.45% | 11.52% | 8.40% | 9.44% | 10.52% | 10.14% | 8.18% | 10.27% | 10.77% | 6.91% | 5.26% | 4.97% | 5.89% |  |  |  |  |  |
|  | 91 to 120 | 1.25% |  | 0.00% | 3.43% | 0.98% | 4.55% | 1.74% | 1.05% | 3.73% | 1.21% | 1.32% | 1.71% | 1.03% | 1.51% | 1.63% | 1.59% | 2.44% |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |
|  | **Total** | **22.96%** |  | **15.96%** | **28.06%** | **35.47%** | **36.82%** | **20.66%** | **19.01%** | **23.03%** | **21.86%** | **22.06%** | **25.43%** | **23.43%** | **18.79%** | **15.30%** | **16.67%** | **17.92%** |  |  |  |  |  |
| 19 | 31 to 60 | 11.23% |  | 5.59% | 14.60% | 26.03% | 18.01% | 10.92% | 11.00% | 8.43% | 9.78% | 11.30% | 13.59% | 9.24% | 11.25% | 9.99% | 8.17% |  |  |  |  |  |  |
|  | 61 to 90 | 8.09% |  | 6.53% | 11.14% | 8.73% | 17.60% | 9.01% | 8.26% | 10.26% | 10.68% | 9.65% | 9.79% | 8.85% | 5.99% | 5.10% | 6.13% |  |  |  |  |  |  |
|  | 91 to 120 | 1.95% |  | 9.57% | 5.65% | 0.00% | 1.92% | 0.83% | 1.89% | 4.00% | 1.93% | 1.26% | 2.90% | 2.23% | 2.05% | 1.45% | 1.51% |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **21.27%** |  | **21.68%** | **31.39%** | **34.76%** | **37.54%** | **20.76%** | **21.15%** | **22.68%** | **22.39%** | **22.20%** | **26.28%** | **20.32%** | **19.30%** | **16.54%** | **15.82%** |  |  |  |  |  |  |
| 20 | 31 to 60 | 20.21% |  | 16.31% | 14.81% | 21.65% | 22.83% | 9.79% | 10.09% | 9.75% | 9.72% | 10.88% | 13.54% | 9.70% | 10.88% | 10.52% | 8.69% |  |  |  |  |  |  |
|  | 61 to 90 | 12.53% |  | 4.21% | 7.45% | 15.26% | 16.30% | 10.02% | 8.70% | 10.18% | 9.27% | 9.84% | 11.35% | 5.79% | 6.06% | 5.50% | 5.81% |  |  |  |  |  |  |
|  | 91 to 120 | 0.00% |  | 3.97% | 3.13% | 3.75% | 3.92% | 1.64% | 1.65% | 2.23% | 2.53% | 2.33% | 2.25% | 1.25% | 1.15% | 1.68% | 1.50% |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **32.73%** |  | **24.49%** | **25.40%** | **40.66%** | **43.06%** | **21.46%** | **20.44%** | **22.15%** | **21.52%** | **23.05%** | **27.15%** | **16.74%** | **18.09%** | **17.70%** | **15.99%** |  |  |  |  |  |  |
| 21 | 31 to 60 | 15.49% |  | 10.77% | 17.54% | 23.42% | 26.14% | 10.28% | 8.80% | 15.33% | 7.93% | 9.22% | 12.75% | 11.67% | 8.86% | 9.43% | 10.13% |  |  |  |  |  |  |
|  | 61 to 90 | 8.65% |  | 9.32% | 6.41% | 13.52% | 20.74% | 9.75% | 8.37% | 9.10% | 8.77% | 10.20% | 8.88% | 4.76% | 4.56% | 6.87% | 5.91% |  |  |  |  |  |  |

---

A-1-40

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
|  | 91 to 120 | 2.76% |  | 4.63% | 2.96% | 1.94% | 0.00% | 1.40% | 1.55% | 1.25% | 1.43% | 1.68% | 1.83% | 1.20% | 1.85% | 1.15% | 1.44% |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |
|  | **Total** | **26.90%** |  | **24.72%** | **26.91%** | **38.88%** | **46.89%** | **21.42%** | **18.71%** | **25.69%** | **18.13%** | **21.10%** | **23.46%** | **17.63%** | **15.27%** | **17.46%** | **17.49%** |  |  |  |  |  |  |
| 22 | 31 to 60 | 17.81% |  | 13.05% | 19.28% | 27.00% | 17.03% | 11.40% | 9.43% | 10.17% | 9.07% | 11.06% | 11.08% | 11.58% | 11.56% | 9.80% |  |  |  |  |  |  |  |
|  | 61 to 90 | 5.21% |  | 4.76% | 10.04% | 12.49% | 19.14% | 8.61% | 8.67% | 10.00% | 5.78% | 8.81% | 8.07% | 6.20% | 5.40% | 6.50% |  |  |  |  |  |  |  |
|  | 91 to 120 | 4.12% |  | 0.00% | 1.00% | 4.70% | 3.30% | 1.48% | 2.13% | 1.43% | 1.04% | 1.89% | 1.21% | 1.14% | 0.83% | 2.02% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **27.14%** |  | **17.81%** | **30.33%** | **44.19%** | **39.48%** | **21.49%** | **20.23%** | **21.60%** | **15.90%** | **21.77%** | **20.36%** | **18.92%** | **17.79%** | **18.32%** |  |  |  |  |  |  |  |
| 23 | 31 to 60 | 12.11% |  | 8.24% | 20.94% | 18.84% | 18.81% | 8.93% | 10.45% | 8.74% | 9.35% | 11.84% | 12.90% | 12.35% | 9.97% | 9.14% |  |  |  |  |  |  |  |
|  | 61 to 90 | 10.06% |  | 16.71% | 9.99% | 12.84% | 17.62% | 10.28% | 8.79% | 8.90% | 6.33% | 9.06% | 5.55% | 6.04% | 6.76% | 8.20% |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.33% |  | 0.00% | 1.28% | 3.25% | 6.28% | 2.52% | 1.67% | 2.22% | 0.47% | 2.09% | 1.96% | 2.54% | 1.27% | 1.84% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **23.51%** |  | **24.95%** | **32.21%** | **34.93%** | **42.72%** | **21.73%** | **20.91%** | **19.86%** | **16.15%** | **22.99%** | **20.42%** | **20.93%** | **18.00%** | **19.18%** |  |  |  |  |  |  |  |
| 24 | 31 to 60 | 14.13% |  | 9.45% | 17.59% | 17.40% | 17.12% | 12.25% | 10.87% | 7.63% | 9.68% | 9.75% | 14.31% | 11.59% | 10.51% | 8.92% |  |  |  |  |  |  |  |
|  | 61 to 90 | 10.07% |  | 7.83% | 12.77% | 14.28% | 21.11% | 7.78% | 8.55% | 5.62% | 7.15% | 9.19% | 6.05% | 6.68% | 7.36% | 8.28% |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.30% |  | 8.09% | 7.10% | 3.40% | 1.23% | 2.36% | 1.92% | 2.33% | 0.53% | 1.31% | 2.99% | 1.55% | 2.42% | 1.95% |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |
|  | **Total** | **25.50%** |  | **25.37%** | **37.46%** | **35.08%** | **39.46%** | **22.38%** | **21.34%** | **15.58%** | **17.36%** | **20.25%** | **23.35%** | **19.82%** | **20.28%** | **19.16%** |  |  |  |  |  |  |  |
| 25 | 31 to 60 | 8.11% |  | 15.92% | 21.84% | 14.76% | 15.69% | 12.36% | 12.10% | 10.77% | 10.24% | 11.59% | 14.20% | 12.31% | 11.67% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 10.62% |  | 11.35% | 11.97% | 14.87% | 18.05% | 9.68% | 9.08% | 7.32% | 7.30% | 6.70% | 7.25% | 6.50% | 6.85% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 2.87% |  | 0.00% | 4.31% | 1.37% | 5.06% | 1.44% | 1.52% | 0.62% | 0.74% | 1.40% | 1.06% | 2.13% | 1.21% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |
|  | **Total** | **21.59%** |  | **27.28%** | **38.11%** | **31.00%** | **38.81%** | **23.47%** | **22.70%** | **18.71%** | **18.28%** | **19.69%** | **22.51%** | **20.94%** | **19.73%** |  |  |  |  |  |  |  |  |
| 26 | 31 to 60 | 15.12% |  | 9.07% | 9.02% | 18.38% | 20.86% | 12.18% | 11.94% | 12.28% | 10.70% | 12.10% | 16.37% | 11.85% | 13.67% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 7.46% |  | 17.26% | 21.37% | 10.52% | 9.97% | 11.81% | 9.18% | 8.81% | 8.69% | 6.49% | 5.98% | 8.80% | 9.36% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.92% |  | 0.00% | 1.82% | 1.11% | 4.32% | 2.00% | 2.00% | 1.19% | 1.22% | 1.79% | 2.15% | 0.47% | 1.51% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |
|  | **Total** | **24.49%** |  | **26.33%** | **32.21%** | **30.01%** | **35.15%** | **25.99%** | **23.13%** | **22.28%** | **20.61%** | **20.37%** | **24.49%** | **21.12%** | **24.53%** |  |  |  |  |  |  |  |  |
| 27 | 31 to 60 | 9.12% |  | 12.36% | 14.46% | 21.74% | 21.64% | 12.10% | 13.32% | 10.49% | 11.73% | 14.31% | 13.48% | 11.83% | 12.20% |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 10.69% |  | 9.40% | 8.85% | 11.66% | 10.87% | 11.58% | 9.07% | 9.34% | 8.96% | 7.37% | 9.29% | 10.05% | 8.01% |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.22% |  | 5.07% | 1.55% | 1.80% | 3.00% | 2.69% | 1.30% | 2.81% | 1.77% | 2.19% | 1.10% | 1.62% | 2.92% |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |
|  | **Total** | **20.03%** |  | **26.83%** | **24.86%** | **35.20%** | **35.50%** | **26.37%** | **23.69%** | **22.64%** | **22.46%** | **23.88%** | **23.86%** | **23.50%** | **23.13%** |  |  |  |  |  |  |  |  |
| 28 | 31 to 60 | 13.14% |  | 11.22% | 20.00% | 18.84% | 21.61% | 14.27% | 13.00% | 10.21% | 9.32% | 12.58% | 13.30% | 14.20% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 12.28% |  | 14.73% | 8.73% | 13.67% | 17.43% | 10.91% | 8.14% | 10.58% | 7.98% | 8.37% | 10.08% | 10.65% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.34% |  | 0.00% | 1.09% | 3.74% | 0.98% | 3.06% | 1.87% | 2.58% | 2.14% | 1.53% | 2.50% | 1.14% |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **26.76%** |  | **25.95%** | **29.82%** | **36.25%** | **40.03%** | **28.24%** | **23.02%** | **23.38%** | **19.43%** | **22.48%** | **25.88%** | **25.99%** |  |  |  |  |  |  |  |  |  |
| 29 | 31 to 60 | 20.14% |  | 26.86% | 10.59% | 17.17% | 21.97% | 12.66% | 9.29% | 10.92% | 9.53% | 11.71% | 13.10% | 12.68% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 12.45% |  | 9.22% | 16.11% | 13.56% | 13.36% | 13.15% | 9.22% | 8.75% | 6.50% | 6.62% | 11.20% | 12.67% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.50% |  | 4.39% | 0.42% | 0.00% | 5.59% | 2.37% | 1.84% | 3.42% | 0.95% | 2.45% | 2.29% | 2.23% |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **34.09%** |  | **40.48%** | **27.11%** | **30.72%** | **40.91%** | **28.18%** | **20.34%** | **23.09%** | **16.98%** | **20.77%** | **26.59%** | **27.59%** |  |  |  |  |  |  |  |  |  |
| 30 | 31 to 60 | 11.48% |  | 15.25% | 13.06% | 17.44% | 20.42% | 12.09% | 10.86% | 9.00% | 10.00% | 12.64% | 13.42% | 11.79% |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 19.72% |  | 14.54% | 18.63% | 15.19% | 18.30% | 11.92% | 9.91% | 7.54% | 8.26% | 6.22% | 11.58% | 12.39% |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.15% |  | 0.00% | 3.16% | 1.10% | 2.22% | 2.83% | 1.24% | 2.46% | 0.42% | 1.43% | 2.72% | 3.65% |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |
|  | **Total** | **32.35%** |  | **29.79%** | **34.85%** | **33.73%** | **40.94%** | **26.85%** | **22.01%** | **19.00%** | **18.69%** | **20.30%** | **27.72%** | **27.82%** |  |  |  |  |  |  |  |  |  |
| 31 | 31 to 60 | 18.11% |  | 23.44% | 11.26% | 24.05% | 12.70% | 13.00% | 12.67% | 11.86% | 13.00% | 13.59% | 14.37% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 11.47% |  | 10.29% | 15.66% | 5.92% | 26.30% | 10.31% | 9.83% | 8.27% | 5.95% | 7.21% | 12.47% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 3.71% |  | 8.23% | 3.99% | 1.99% | 0.00% | 2.51% | 1.93% | 1.03% | 2.68% | 1.73% | 2.02% |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **33.29%** |  | **41.97%** | **30.90%** | **31.96%** | **39.00%** | **25.82%** | **24.42%** | **21.16%** | **21.64%** | **22.53%** | **28.86%** |  |  |  |  |  |  |  |  |  |  |
| 32 | 31 to 60 | 13.37% |  | 29.65% | 8.92% | 26.22% | 17.42% | 14.55% | 12.37% | 9.58% | 8.53% | 13.71% | 13.52% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 15.41% |  | 4.05% | 12.25% | 8.20% | 17.67% | 11.50% | 10.90% | 5.86% | 8.09% | 8.99% | 14.71% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 2.95% |  | 0.00% | 2.05% | 1.48% | 2.38% | 0.92% | 1.98% | 2.52% | 1.13% | 1.81% | 1.96% |  |  |  |  |  |  |  |  |  |  |

---

A-1-41

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **31.74%** |  | **33.71%** | **23.22%** | **35.90%** | **37.47%** | **26.96%** | **25.25%** | **17.96%** | **17.75%** | **24.51%** | **30.18%** |  |  |  |  |  |  |  |  |  |  |
| 33 | 31 to 60 | 9.70% |  | 18.31% | 19.16% | 22.38% | 18.92% | 14.26% | 11.44% | 13.18% | 11.58% | 12.21% | 12.78% |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 12.56% |  | 8.66% | 10.94% | 13.45% | 20.05% | 10.31% | 9.83% | 6.52% | 7.06% | 10.58% | 12.00% |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 4.09% |  | 0.00% | 1.51% | 2.40% | 0.00% | 2.13% | 3.71% | 2.03% | 1.44% | 2.31% | 3.09% |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **26.35%** |  | **26.97%** | **31.61%** | **38.22%** | **38.97%** | **26.70%** | **24.97%** | **21.72%** | **20.08%** | **25.10%** | **27.87%** |  |  |  |  |  |  |  |  |  |  |
| 34 | 31 to 60 | 11.24% |  | 7.65% | 9.97% | 15.35% | 17.93% | 13.77% | 13.34% | 11.23% | 10.90% | 11.49% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 16.17% |  | 9.60% | 20.37% | 18.44% | 15.46% | 9.68% | 8.30% | 6.19% | 8.30% | 10.21% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 2.24% |  | 0.00% | 0.00% | 0.00% | 0.00% | 1.23% | 1.88% | 2.18% | 0.86% | 1.91% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **29.65%** |  | **17.26%** | **30.35%** | **33.79%** | **33.38%** | **24.68%** | **23.52%** | **19.60%** | **20.05%** | **23.62%** |  |  |  |  |  |  |  |  |  |  |  |
| 35 | 31 to 60 | 17.18% |  | 21.21% | 6.69% | 13.82% | 19.37% | 15.50% | 11.36% | 14.25% | 9.86% | 13.05% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 9.86% |  | 5.65% | 21.33% | 16.56% | 11.93% | 9.05% | 8.26% | 7.43% | 9.27% | 11.60% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 4.98% |  | 4.57% | 1.45% | 1.64% | 2.02% | 2.81% | 1.50% | 0.86% | 1.59% | 2.33% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **32.02%** |  | **31.42%** | **29.47%** | **32.02%** | **33.33%** | **27.36%** | **21.12%** | **22.55%** | **20.71%** | **26.98%** |  |  |  |  |  |  |  |  |  |  |  |
| 36 | 31 to 60 | 7.32% |  | 0.00% | 16.08% | 16.30% | 32.71% | 14.59% | 13.00% | 15.61% | 10.82% | 9.51% |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 15.34% |  | 26.71% | 16.89% | 12.05% | 11.65% | 8.67% | 5.27% | 9.95% | 7.36% | 8.84% |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.71% |  | 0.00% | 1.17% | 1.93% | 1.45% | 1.12% | 0.94% | 0.87% | 2.34% | 1.42% |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **24.37%** |  | **26.71%** | **34.13%** | **30.29%** | **45.81%** | **24.38%** | **19.21%** | **26.43%** | **20.52%** | **19.77%** |  |  |  |  |  |  |  |  |  |  |  |
| 37 | 31 to 60 | 9.13% |  | 11.57% | 23.57% | 17.49% | 17.83% | 12.71% | 12.51% | 15.14% | 12.63% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 11.53% |  | 15.57% | 12.79% | 9.36% | 16.48% | 8.86% | 7.13% | 8.80% | 6.63% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 2.29% |  | 0.00% | 2.91% | 0.00% | 1.19% | 1.20% | 0.44% | 2.67% | 1.33% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **22.95%** |  | **27.14%** | **39.28%** | **26.85%** | **35.49%** | **22.76%** | **20.08%** | **26.61%** | **20.59%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 31 to 60 | 19.01% |  | 4.38% | 21.72% | 7.66% | 17.85% | 13.91% | 15.31% | 17.83% | 9.98% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 13.25% |  | 14.99% | 12.55% | 15.54% | 14.63% | 6.40% | 5.27% | 7.05% | 8.89% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 4.22% |  | 9.57% | 2.35% | 0.00% | 4.50% | 1.44% | 1.83% | 2.45% | 2.17% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **36.48%** |  | **28.94%** | **36.62%** | **23.20%** | **36.98%** | **21.75%** | **22.41%** | **27.32%** | **21.04%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 31 to 60 | 17.40% |  | 28.18% | 22.45% | 14.35% | 21.59% | 14.66% | 15.47% | 13.11% | 11.79% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.26% |  | 7.69% | 6.80% | 14.08% | 11.71% | 8.39% | 8.85% | 10.17% | 6.93% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 12.86% |  | 0.00% | 0.00% | 3.63% | 2.00% | 0.40% | 0.67% | 1.43% | 4.22% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **36.52%** |  | **35.88%** | **29.25%** | **32.06%** | **35.30%** | **23.45%** | **24.99%** | **24.72%** | **22.94%** |  |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 31 to 60 | 16.47% |  | 32.01% | 20.49% | 16.59% | 19.85% | 16.94% | 12.51% | 15.18% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 11.01% |  | 7.69% | 12.05% | 8.72% | 13.10% | 7.13% | 9.70% | 7.28% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 1.16% |  | 0.00% | 0.00% | 4.05% | 0.00% | 1.25% | 2.28% | 3.06% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **28.65%** |  | **39.70%** | **32.54%** | **29.36%** | **32.95%** | **25.32%** | **24.49%** | **25.52%** |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 31 to 60 | 16.29% |  | 20.06% | 21.78% | 18.09% | 21.98% | 18.62% | 11.98% | 15.27% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.30% |  | 3.62% | 10.13% | 11.58% | 10.48% | 6.50% | 9.89% | 9.19% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 5.11% |  | 8.28% | 2.69% | 3.88% | 2.29% | 1.97% | 2.92% | 1.65% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **27.71%** |  | **31.96%** | **34.60%** | **33.55%** | **34.75%** | **27.10%** | **24.79%** | **26.10%** |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 31 to 60 | 21.92% |  | 16.39% | 25.13% | 17.58% | 13.56% | 12.16% | 11.70% | 18.54% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 6.24% |  | 0.00% | 8.50% | 15.26% | 12.93% | 10.44% | 12.54% | 6.57% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.31% |  | 4.08% | 4.96% | 1.75% | 2.36% | 2.53% | 2.36% | 2.85% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **28.48%** |  | **20.47%** | **38.60%** | **34.59%** | **28.85%** | **25.13%** | **26.60%** | **27.97%** |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 43 | 31 to 60 | 8.19% |  | 11.16% | 15.72% | 21.09% | 22.18% | 15.80% | 13.94% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 13.42% |  | 17.40% | 13.10% | 11.95% | 18.62% | 7.69% | 12.07% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.00% |  | 0.00% | 0.00% | 0.00% | 5.17% | 2.06% | 1.91% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

A-1-42

------

---

| | | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
|  | **Total** | **21.61%** |  | **28.56%** | **28.82%** | **33.04%** | **45.97%** | **25.55%** | **27.93%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 44 | 31 to 60 | 7.28% |  | 0.00% | 18.53% | 19.32% | 20.87% | 15.80% | 15.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 7.10% |  | 0.00% | 12.32% | 6.08% | 17.92% | 10.75% | 12.63% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 7.89% |  | 0.00% | 2.30% | 2.01% | 1.40% | 1.24% | 2.18% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **22.27%** |  | **0.00%** | **33.14%** | **27.41%** | **40.19%** | **27.79%** | **29.82%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | 31 to 60 | 16.80% |  | 0.33% | 18.28% | 21.23% | 11.80% | 16.09% | 17.42% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.51% |  | 0.00% | 16.19% | 3.63% | 20.30% | 11.15% | 14.98% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.00% |  | 0.00% | 1.99% | 0.00% | 2.78% | 2.69% | 1.71% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **21.31%** |  | **0.33%** | **36.46%** | **24.86%** | **34.88%** | **29.93%** | **34.11%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 31 to 60 | 13.71% |  | 6.57% | 13.85% | 10.70% | 27.65% | 20.49% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 12.95% |  | 0.33% | 13.54% | 7.83% | 13.59% | 10.28% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.00% |  | 0.00% | 3.56% | 3.70% | 0.00% | 2.62% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **26.66%** |  | **6.90%** | **30.95%** | **22.23%** | **41.23%** | **33.38%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 31 to 60 | 9.57% |  | 19.11% | 14.81% | 25.32% | 18.97% | 19.62% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 11.23% |  | 6.75% | 7.84% | 9.90% | 21.47% | 11.29% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.00% |  | 0.34% | 8.13% | 0.00% | 1.56% | 2.09% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **20.80%** |  | **26.20%** | **30.78%** | **35.22%** | **42.00%** | **33.01%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 31 to 60 | 19.01% |  | 19.58% | 3.02% | 31.24% | 16.15% | 16.58% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 4.65% |  | 0.00% | 18.73% | 7.70% | 20.27% | 19.75% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 6.81% |  | 0.55% | 0.00% | 1.83% | 8.27% | 1.07% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **30.46%** |  | **20.13%** | **21.75%** | **40.77%** | **44.69%** | **37.40%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 31 to 60 | 12.80% |  | 30.15% | 14.18% | 36.25% | 20.72% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 3.17% |  | 0.00% | 14.83% | 7.38% | 23.19% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.00% |  | 0.00% | 3.27% | 3.74% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **15.98%** |  | **30.15%** | **32.28%** | **47.37%** | **43.91%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | 31 to 60 | 20.20% |  | 0.00% | 11.66% | 33.78% | 19.81% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 61 to 90 | 0.00% |  | 20.80% | 10.04% | 16.87% | 18.03% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 91 to 120 | 0.00% |  | 0.00% | 3.42% | 2.05% | 5.42% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | 121+ | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | **Total** | **20.20%** |  | **20.80%** | **25.12%** | **52.70%** | **43.26%** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The amounts included in the table represent principal amounts only and include unsold repossessed vehicles and
overdue accounts in bankruptcy. The delinquency periods included in the table are calculated based on the number of days a payment is contractually past due in accordance with the Servicer's customary practices. All receivables are written off
not later than the last business day of the month during which they become 120 days past due in accordance with the Servicer's customary practices.

A-1-43

------

The graphs below show certain non-core portfolio delinquency information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score greater than or equal to 575, as a percentage of end of month vintage origination pool balance for specified vintage origination years of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g48b28.gif)

A-1-44

------

![LOGO](g25239g47g25.gif)

A-1-45

------

![LOGO](g25239g44d42.gif)

A-1-46

------

**DELINQUENCIES<sup>(1)</sup>** 

**CarMax Select Receivables Trusts** 

---

| | | | |
|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2024-A** | **2025-A** |
| 0 | 31 to 60 | 0.00% | 0.00% |
|  | 61 to 90 | 0.00% | 0.00% |
|  | 91 to 120 | 0.00% | 0.00% |
|  | 121+ | 0.00% | 0.00% |
|  | **Total** | **0.00%** | **0.00%** |
| 1 | 31 to 60 | 3.93% | 4.14% |
|  | 61 to 90 | 0.04% | 0.05% |
|  | 91 to 120 | 0.00% | 0.01% |
|  | 121+ | 0.00% | 0.00% |
|  | **Total** | **3.96%** | **4.20%** |
| 2 | 31 to 60 | 5.68% | 4.89% |
|  | 61 to 90 | 1.34% | 1.54% |
|  | 91 to 120 | 0.04% | 0.02% |
|  | 121+ | 0.00% | 0.00% |
|  | **Total** | **7.06%** | **6.45%** |
| 3 | 31 to 60 | 5.62% | 5.30% |
|  | 61 to 90 | 2.27% | 2.08% |
|  | 91 to 120 | 0.51% | 0.53% |
|  | 121+ | 0.00% | 0.00% |
|  | **Total** | **8.39%** | **7.91%** |
| 4 | 31 to 60 | 6.22% | 5.24% |
|  | 61 to 90 | 2.58% | 2.58% |
|  | 91 to 120 | 0.67% | 0.62% |
|  | 121+ | 0.00% | 0.00% |
|  | **Total** | **9.48%** | **8.44%** |
| 5 | 31 to 60 | 6.67% | 5.92% |
|  | 61 to 90 | 2.77% | 2.47% |
|  | 91 to 120 | 0.73% | 0.66% |
|  | 121+ | 0.00% | 0.00% |
|  | **Total** | **10.17%** | **9.06%** |
| 6 | 31 to 60 | 6.59% |  |
|  | 61 to 90 | 2.95% |  |
|  | 91 to 120 | 0.90% |  |
|  | 121+ | 0.00% |  |
|  | **Total** | **10.44%** |  |
| 7 | 31 to 60 | 7.65% |  |
|  | 61 to 90 | 3.04% |  |
|  | 91 to 120 | 0.88% |  |
|  | 121+ | 0.00% |  |
|  | **Total** | **11.57%** |  |
| 8 | 31 to 60 | 7.25% |  |
|  | 61 to 90 | 3.24% |  |
|  | 91 to 120 | 0.88% |  |
|  | 121+ | 0.00% |  |
|  | **Total** | **11.37%** |  |
| 9 | 31 to 60 | 7.05% |  |
|  | 61 to 90 | 2.59% |  |
|  | 91 to 120 | 0.83% |  |
|  | 121+ | 0.00% |  |
|  | **Total** | **10.47%** |  |

---

A-1-47

------

---

| | | | |
|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **Past Due** | **2024-A** | **2025-A** |
| 10 | 31 to 60 | 7.76% |  |
|  | 61 to 90 | 2.89% |  |
|  | 91 to 120 | 0.70% |  |
|  | 121+ | 0.01% |  |
|  | **Total** | **11.36%** |  |
| 11 | 31 to 60 | 8.21% |  |
|  | 61 to 90 | 3.78% |  |
|  | 91 to 120 | 0.89% |  |
|  | 121+ | 0.00% |  |
|  | **Total** | **12.87%** |  |
| 12 | 31 to 60 | 8.99% |  |
|  | 61 to 90 | 4.11% |  |
|  | 91 to 120 | 1.20% |  |
|  | 121+ | 0.00% |  |
|  | **Total** | **14.30%** |  |
| 13 | 31 to 60 | 9.06% |  |
|  | 61 to 90 | 4.73% |  |
|  | 91 to 120 | 1.12% |  |
|  | 121+ | 0.01% |  |
|  | **Total** | **14.92%** |  |
| 14 | 31 to 60 | 9.26% |  |
|  | 61 to 90 | 4.84% |  |
|  | 91 to 120 | 1.18% |  |
|  | 121+ | 0.00% |  |
|  | **Total** | **15.28%** |  |

---

(1) The amounts included in the table represent principal amounts only and include unsold repossessed vehicles and
overdue accounts in bankruptcy. The delinquency periods included in the table are calculated based on the number of days a payment is contractually past due in accordance with the Servicer's customary practices. All receivables are written off
not later than the last business day of the month during which they become 120 days past due in accordance with the Servicer's customary practices.

A-1-48

------

The graphs below show certain delinquency information as a percentage of end of month pool balance for specified pools of motor vehicle retail installment sale contracts securitized by CarMax Business Services during the last five years.

![LOGO](g25239g34h01.gif)

A-1-49

------

![LOGO](g25239g83t00.jpg)

A-1-50

------

![LOGO](g25239g72t84.jpg)

A-1-51

------

**CORE PORTFOLIO CUMULATIVE STATIC NET LOSSES<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Less than 575** 

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1 | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 2 | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 3 | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 4 | 0.03% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.02% |  |
| 5 | 0.03% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.01% | 0.00% | 0.04% | 0.02% | 0.01% | 0.00% | 0.00% | 0.03% | 0.02% | 0.01% | 0.00% | 0.02% |  |
| 6 | 0.11% | 0.09% | 0.18% | 0.13% | 0.18% | 0.23% | 0.24% | 0.14% | 0.20% | 0.40% | 0.28% | 0.30% | 0.69% | 0.34% | 0.25% | 0.18% | 0.21% | 0.43% | 0.23% | 0.27% | 0.06% |  |
| 7 | 0.27% | 0.18% | 0.29% | 0.22% | 0.37% | 0.66% | 0.46% | 0.35% | 0.82% | 1.00% | 0.78% | 1.02% | 1.18% | 1.13% | 0.60% | 0.84% | 0.85% | 0.72% | 0.50% | 0.87% |  |  |
| 8 | 0.33% | 0.39% | 0.39% | 0.32% | 0.71% | 1.20% | 0.63% | 0.75% | 1.32% | 1.37% | 1.22% | 1.65% | 1.88% | 1.66% | 1.14% | 1.36% | 1.34% | 1.10% | 0.80% | 0.90% |  |  |
| 9 | 0.66% | 0.42% | 0.49% | 0.53% | 1.08% | 1.54% | 1.08% | 1.14% | 1.95% | 1.79% | 1.61% | 2.22% | 2.54% | 2.34% | 1.91% | 1.78% | 1.84% | 1.51% | 1.18% | 0.97% |  |  |
| 10 | 0.79% | 0.68% | 0.67% | 0.79% | 1.46% | 1.81% | 1.46% | 1.38% | 2.29% | 2.38% | 2.09% | 2.60% | 3.40% | 2.52% | 1.99% | 2.11% | 2.52% | 2.09% | 1.42% |  |  |  |
| 11 | 0.92% | 0.81% | 0.80% | 1.03% | 1.69% | 2.20% | 1.72% | 1.61% | 2.76% | 2.74% | 2.52% | 2.97% | 4.11% | 2.82% | 2.59% | 2.44% | 3.11% | 2.19% | 1.61% |  |  |  |
| 12 | 1.22% | 1.06% | 1.03% | 1.36% | 1.76% | 2.43% | 2.15% | 1.79% | 3.12% | 3.40% | 2.93% | 3.45% | 4.26% | 2.97% | 3.01% | 2.94% | 3.32% | 2.27% | 1.61% |  |  |  |
| 13 | 1.13% | 1.37% | 1.26% | 1.82% | 2.00% | 2.89% | 2.56% | 2.18% | 3.54% | 3.79% | 3.37% | 3.96% | 4.76% | 3.16% | 3.66% | 3.36% | 3.67% | 2.36% |  |  |  |  |
| 14 | 1.18% | 1.54% | 1.75% | 2.14% | 2.14% | 3.10% | 2.96% | 2.62% | 3.85% | 3.98% | 3.93% | 4.48% | 5.54% | 3.55% | 3.96% | 3.66% | 3.94% | 2.51% |  |  |  |  |
| 15 | 1.32% | 1.53% | 2.13% | 2.28% | 2.33% | 3.47% | 3.29% | 2.93% | 4.29% | 4.25% | 4.48% | 5.36% | 5.84% | 3.97% | 4.35% | 3.98% | 4.50% | 2.60% |  |  |  |  |
| 16 | 1.33% | 1.80% | 2.41% | 2.26% | 2.58% | 3.76% | 3.75% | 3.15% | 4.66% | 4.58% | 4.76% | 5.70% | 6.55% | 4.49% | 5.00% | 4.41% | 5.01% |  |  |  |  |  |
| 17 | 1.57% | 2.27% | 2.61% | 2.51% | 2.83% | 4.23% | 4.00% | 3.55% | 5.17% | 5.00% | 5.09% | 6.02% | 7.00% | 5.13% | 5.36% | 4.77% | 5.39% |  |  |  |  |  |
| 18 | 1.72% | 2.28% | 2.69% | 2.79% | 3.11% | 4.73% | 4.13% | 3.67% | 5.39% | 5.32% | 5.25% | 6.35% | 7.35% | 5.35% | 5.83% | 5.07% | 5.54% |  |  |  |  |  |
| 19 | 1.91% | 2.57% | 2.80% | 2.92% | 3.39% | 5.03% | 4.12% | 3.76% | 5.73% | 5.71% | 5.84% | 6.44% | 7.85% | 5.68% | 6.01% | 5.85% |  |  |  |  |  |  |
| 20 | 2.20% | 2.39% | 2.91% | 3.31% | 3.56% | 5.42% | 4.34% | 3.90% | 5.94% | 6.20% | 6.04% | 7.42% | 8.13% | 5.89% | 6.26% | 6.05% |  |  |  |  |  |  |
| 21 | 2.65% | 2.43% | 3.07% | 3.49% | 3.93% | 5.55% | 4.52% | 4.10% | 6.53% | 6.25% | 6.46% | 8.06% | 8.55% | 6.49% | 6.26% | 6.19% |  |  |  |  |  |  |
| 22 | 2.65% | 2.58% | 3.13% | 3.50% | 4.21% | 5.70% | 4.69% | 4.57% | 6.84% | 6.63% | 6.61% | 8.77% | 8.94% | 6.48% | 6.76% |  |  |  |  |  |  |  |
| 23 | 2.80% | 2.60% | 3.36% | 3.67% | 4.37% | 5.88% | 4.81% | 4.95% | 6.96% | 6.84% | 6.99% | 8.86% | 9.36% | 6.54% | 7.05% |  |  |  |  |  |  |  |
| 24 | 2.85% | 2.76% | 3.55% | 3.87% | 4.60% | 6.08% | 5.05% | 5.39% | 7.39% | 7.17% | 7.14% | 9.06% | 9.67% | 6.92% | 7.11% |  |  |  |  |  |  |  |
| 25 | 3.01% | 3.10% | 3.83% | 4.03% | 4.59% | 6.19% | 5.27% | 5.51% | 7.47% | 7.31% | 7.63% | 9.39% | 9.93% | 7.09% |  |  |  |  |  |  |  |  |
| 26 | 3.00% | 3.09% | 3.91% | 4.31% | 4.56% | 6.44% | 5.42% | 5.74% | 7.65% | 7.77% | 8.01% | 9.78% | 10.12% | 7.45% |  |  |  |  |  |  |  |  |
| 27 | 3.11% | 3.05% | 4.09% | 4.54% | 4.61% | 6.69% | 5.68% | 6.03% | 7.82% | 8.16% | 8.36% | 9.77% | 10.38% | 7.55% |  |  |  |  |  |  |  |  |
| 28 | 3.20% | 3.30% | 4.23% | 4.63% | 4.69% | 6.83% | 5.83% | 6.22% | 8.05% | 8.64% | 8.65% | 9.96% | 10.66% |  |  |  |  |  |  |  |  |  |
| 29 | 3.38% | 3.28% | 4.36% | 4.63% | 4.99% | 7.05% | 6.12% | 6.22% | 8.11% | 8.77% | 9.12% | 10.19% | 10.85% |  |  |  |  |  |  |  |  |  |
| 30 | 3.58% | 3.53% | 4.48% | 4.76% | 5.08% | 7.21% | 6.40% | 6.29% | 8.26% | 8.98% | 9.33% | 10.62% | 10.85% |  |  |  |  |  |  |  |  |  |
| 31 | 3.73% | 3.72% | 4.50% | 4.93% | 5.17% | 7.37% | 6.65% | 6.34% | 8.72% | 9.16% | 9.54% | 10.75% |  |  |  |  |  |  |  |  |  |  |
| 32 | 3.78% | 3.75% | 4.67% | 4.94% | 5.29% | 7.58% | 6.76% | 6.78% | 9.12% | 9.51% | 9.86% | 10.83% |  |  |  |  |  |  |  |  |  |  |
| 33 | 3.94% | 3.99% | 4.72% | 5.07% | 5.48% | 7.67% | 6.77% | 7.01% | 9.16% | 9.94% | 10.05% | 10.91% |  |  |  |  |  |  |  |  |  |  |
| 34 | 4.04% | 4.01% | 4.81% | 5.21% | 5.58% | 7.78% | 6.93% | 7.25% | 9.37% | 10.10% | 10.63% |  |  |  |  |  |  |  |  |  |  |  |
| 35 | 4.16% | 3.95% | 4.93% | 5.38% | 5.67% | 7.92% | 7.25% | 7.54% | 9.54% | 10.14% | 10.75% |  |  |  |  |  |  |  |  |  |  |  |
| 36 | 4.24% | 4.02% | 5.04% | 5.62% | 5.70% | 7.92% | 7.29% | 7.56% | 9.72% | 10.34% | 10.83% |  |  |  |  |  |  |  |  |  |  |  |
| 37 | 4.30% | 4.14% | 5.12% | 5.56% | 5.78% | 8.13% | 7.60% | 7.64% | 9.91% | 10.58% |  |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 4.30% | 4.21% | 5.24% | 5.65% | 5.81% | 8.31% | 7.69% | 7.76% | 10.13% | 10.77% |  |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 4.26% | 4.30% | 5.31% | 5.79% | 5.95% | 8.45% | 7.88% | 8.01% | 10.48% | 10.89% |  |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 4.44% | 4.32% | 5.44% | 5.88% | 6.10% | 8.58% | 7.96% | 8.25% | 10.61% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 4.50% | 4.63% | 5.58% | 5.90% | 6.26% | 8.70% | 8.03% | 8.40% | 10.67% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 4.58% | 4.59% | 5.64% | 5.96% | 6.50% | 8.89% | 8.14% | 8.67% | 10.70% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 43 | 4.64% | 4.76% | 5.66% | 5.97% | 6.78% | 8.92% | 8.37% | 8.76% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 44 | 4.66% | 4.75% | 5.74% | 6.03% | 6.83% | 9.06% | 8.44% | 9.01% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | 4.74% | 4.74% | 5.80% | 6.15% | 6.89% | 9.20% | 8.60% | 8.96% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 4.82% | 4.91% | 5.94% | 6.29% | 7.00% | 9.29% | 8.70% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 4.84% | 4.96% | 6.05% | 6.28% | 7.07% | 9.36% | 8.77% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 4.94% | 5.05% | 6.06% | 6.39% | 7.12% | 9.40% | 8.92% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 4.97% | 4.99% | 6.07% | 6.39% | 7.19% | 9.59% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | 4.91% | 5.03% | 6.11% | 6.45% | 7.27% | 9.68% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The amounts included in the table represent the difference between charged off amounts and the total amount
recovered on such charged off contracts, divided by the initial pool balance.

A-1-52

------

The graph below shows core portfolio cumulative net loss information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score less than 575, as a percentage of initial pool balance for specified vintage origination pools of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g46c56.jpg)

A-1-53

------

**CORE PORTFOLIO CUMULATIVE STATIC NET LOSSES<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Greater than or Equal to 575 but Less than 625** 

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 2 | 0.00% | 0.00% | (0.00%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 3 | 0.00% | 0.00% | (0.00%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 4 | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.01% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% |  |
| 5 | 0.02% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.00% | 0.02% | 0.04% | 0.01% | 0.01% | 0.02% | 0.00% |  |
| 6 | 0.09% | 0.03% | 0.11% | 0.07% | 0.10% | 0.13% | 0.16% | 0.15% | 0.15% | 0.15% | 0.24% | 0.24% | 0.32% | 0.33% | 0.11% | 0.23% | 0.30% | 0.33% | 0.13% | 0.20% | 0.13% |  |
| 7 | 0.16% | 0.11% | 0.20% | 0.15% | 0.21% | 0.46% | 0.36% | 0.36% | 0.38% | 0.48% | 0.45% | 0.61% | 0.75% | 0.57% | 0.53% | 0.43% | 0.56% | 0.64% | 0.36% | 0.39% |  |  |
| 8 | 0.32% | 0.19% | 0.28% | 0.23% | 0.42% | 0.70% | 0.54% | 0.51% | 0.65% | 0.74% | 0.84% | 1.00% | 1.09% | 0.97% | 0.86% | 0.73% | 0.94% | 0.96% | 0.64% | 0.64% |  |  |
| 9 | 0.42% | 0.46% | 0.40% | 0.36% | 0.72% | 1.00% | 0.77% | 0.74% | 1.01% | 1.05% | 1.15% | 1.45% | 1.59% | 1.26% | 1.37% | 0.98% | 1.51% | 1.22% | 0.96% | 0.78% |  |  |
| 10 | 0.58% | 0.43% | 0.46% | 0.52% | 1.02% | 1.14% | 0.97% | 0.98% | 1.37% | 1.36% | 1.59% | 1.84% | 1.95% | 1.45% | 1.87% | 1.28% | 1.93% | 1.39% | 1.21% |  |  |  |
| 11 | 0.72% | 0.46% | 0.58% | 0.68% | 1.20% | 1.32% | 1.19% | 1.22% | 1.75% | 1.58% | 1.80% | 2.55% | 2.34% | 1.70% | 2.22% | 1.60% | 2.16% | 1.41% | 1.15% |  |  |  |
| 12 | 0.81% | 0.49% | 0.66% | 0.90% | 1.41% | 1.46% | 1.44% | 1.57% | 2.06% | 1.79% | 2.18% | 2.87% | 2.70% | 2.11% | 2.62% | 1.89% | 2.39% | 1.66% | 1.18% |  |  |  |
| 13 | 0.88% | 0.61% | 0.78% | 1.09% | 1.44% | 1.70% | 1.75% | 2.02% | 2.31% | 2.09% | 2.49% | 3.13% | 3.01% | 2.37% | 3.03% | 2.16% | 2.63% | 1.81% |  |  |  |  |
| 14 | 0.95% | 0.71% | 1.01% | 1.21% | 1.53% | 1.88% | 2.04% | 2.28% | 2.53% | 2.41% | 2.91% | 3.51% | 3.30% | 2.77% | 3.39% | 2.41% | 3.07% | 1.98% |  |  |  |  |
| 15 | 0.96% | 0.79% | 1.20% | 1.34% | 1.66% | 2.03% | 2.32% | 2.54% | 2.73% | 2.70% | 3.30% | 4.01% | 3.45% | 2.96% | 3.79% | 2.84% | 3.33% | 2.08% |  |  |  |  |
| 16 | 1.07% | 0.96% | 1.35% | 1.39% | 1.73% | 2.28% | 2.67% | 2.70% | 3.03% | 3.09% | 3.59% | 4.27% | 3.85% | 3.42% | 4.04% | 3.21% | 3.62% |  |  |  |  |  |
| 17 | 1.14% | 1.22% | 1.47% | 1.49% | 1.94% | 2.44% | 2.87% | 2.97% | 3.37% | 3.52% | 4.14% | 4.46% | 4.25% | 3.86% | 4.13% | 3.40% | 3.87% |  |  |  |  |  |
| 18 | 1.19% | 1.36% | 1.61% | 1.61% | 2.15% | 2.81% | 3.21% | 3.16% | 3.53% | 3.81% | 4.49% | 4.68% | 4.50% | 4.10% | 4.38% | 3.70% | 3.94% |  |  |  |  |  |
| 19 | 1.30% | 1.41% | 1.75% | 1.67% | 2.29% | 3.16% | 3.27% | 3.17% | 3.97% | 4.25% | 4.75% | 4.77% | 4.87% | 4.37% | 4.52% | 4.05% |  |  |  |  |  |  |
| 20 | 1.42% | 1.49% | 1.87% | 1.90% | 2.48% | 3.42% | 3.48% | 3.41% | 4.12% | 4.52% | 4.96% | 5.10% | 5.28% | 4.59% | 4.71% | 4.22% |  |  |  |  |  |  |
| 21 | 1.46% | 1.44% | 1.93% | 2.03% | 2.72% | 3.60% | 3.63% | 3.56% | 4.41% | 4.72% | 5.36% | 5.49% | 5.48% | 4.78% | 4.99% | 4.33% |  |  |  |  |  |  |
| 22 | 1.65% | 1.38% | 2.02% | 2.21% | 2.88% | 3.72% | 3.74% | 3.70% | 4.75% | 4.93% | 5.60% | 5.69% | 5.73% | 5.04% | 5.26% |  |  |  |  |  |  |  |
| 23 | 1.83% | 1.30% | 2.18% | 2.30% | 3.01% | 3.75% | 3.88% | 3.88% | 4.99% | 5.13% | 5.90% | 5.98% | 6.04% | 5.11% | 5.41% |  |  |  |  |  |  |  |
| 24 | 1.89% | 1.51% | 2.25% | 2.39% | 3.10% | 3.81% | 4.06% | 4.00% | 5.10% | 5.37% | 6.23% | 6.22% | 6.26% | 5.31% | 5.62% |  |  |  |  |  |  |  |
| 25 | 1.98% | 1.56% | 2.38% | 2.56% | 3.17% | 3.92% | 4.18% | 4.18% | 5.27% | 5.55% | 6.58% | 6.39% | 6.36% | 5.65% |  |  |  |  |  |  |  |  |
| 26 | 2.06% | 1.56% | 2.46% | 2.69% | 3.17% | 4.10% | 4.31% | 4.40% | 5.41% | 5.81% | 6.70% | 6.58% | 6.54% | 5.92% |  |  |  |  |  |  |  |  |
| 27 | 2.15% | 1.70% | 2.55% | 2.76% | 3.24% | 4.29% | 4.44% | 4.62% | 5.66% | 6.08% | 7.01% | 6.84% | 6.97% | 5.96% |  |  |  |  |  |  |  |  |
| 28 | 2.15% | 1.80% | 2.62% | 2.81% | 3.29% | 4.45% | 4.64% | 4.71% | 5.86% | 6.38% | 7.26% | 6.92% | 7.27% |  |  |  |  |  |  |  |  |  |
| 29 | 2.28% | 1.85% | 2.78% | 2.78% | 3.42% | 4.55% | 4.93% | 4.84% | 6.12% | 6.57% | 7.35% | 7.14% | 7.42% |  |  |  |  |  |  |  |  |  |
| 30 | 2.29% | 1.94% | 2.86% | 2.80% | 3.60% | 4.80% | 5.12% | 5.05% | 6.35% | 6.82% | 7.62% | 7.28% | 7.46% |  |  |  |  |  |  |  |  |  |
| 31 | 2.34% | 2.01% | 2.93% | 2.87% | 3.74% | 4.90% | 5.21% | 5.18% | 6.54% | 7.02% | 7.90% | 7.55% |  |  |  |  |  |  |  |  |  |  |
| 32 | 2.39% | 2.10% | 2.96% | 2.96% | 3.85% | 5.00% | 5.33% | 5.34% | 6.71% | 7.33% | 7.99% | 7.79% |  |  |  |  |  |  |  |  |  |  |
| 33 | 2.52% | 2.16% | 2.96% | 3.07% | 3.99% | 5.18% | 5.47% | 5.51% | 6.92% | 7.47% | 8.15% | 7.92% |  |  |  |  |  |  |  |  |  |  |
| 34 | 2.58% | 2.16% | 3.00% | 3.15% | 4.13% | 5.26% | 5.52% | 5.71% | 7.14% | 7.48% | 8.40% |  |  |  |  |  |  |  |  |  |  |  |
| 35 | 2.63% | 2.21% | 3.11% | 3.27% | 4.18% | 5.32% | 5.62% | 5.81% | 7.35% | 7.61% | 8.48% |  |  |  |  |  |  |  |  |  |  |  |
| 36 | 2.75% | 2.27% | 3.24% | 3.42% | 4.26% | 5.42% | 5.76% | 6.00% | 7.51% | 7.79% | 8.60% |  |  |  |  |  |  |  |  |  |  |  |
| 37 | 2.81% | 2.32% | 3.32% | 3.55% | 4.30% | 5.51% | 5.82% | 6.11% | 7.64% | 7.92% |  |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 2.79% | 2.40% | 3.39% | 3.64% | 4.33% | 5.65% | 5.98% | 6.27% | 7.74% | 8.02% |  |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 2.80% | 2.50% | 3.47% | 3.73% | 4.39% | 5.81% | 6.01% | 6.39% | 7.85% | 8.15% |  |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 2.85% | 2.47% | 3.60% | 3.73% | 4.43% | 5.94% | 6.09% | 6.54% | 8.03% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 2.88% | 2.50% | 3.69% | 3.78% | 4.57% | 6.06% | 6.19% | 6.62% | 8.15% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 2.88% | 2.57% | 3.73% | 3.77% | 4.64% | 6.15% | 6.33% | 6.73% | 8.19% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 43 | 2.91% | 2.60% | 3.76% | 3.83% | 4.71% | 6.22% | 6.45% | 6.83% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 44 | 2.94% | 2.69% | 3.81% | 3.92% | 4.79% | 6.29% | 6.54% | 6.94% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | 3.03% | 2.76% | 3.89% | 3.99% | 4.87% | 6.39% | 6.61% | 6.96% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 3.13% | 2.77% | 3.94% | 4.05% | 4.95% | 6.44% | 6.69% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 3.22% | 2.72% | 4.03% | 4.07% | 5.01% | 6.50% | 6.72% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 3.22% | 2.80% | 4.03% | 4.11% | 5.05% | 6.53% | 6.76% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 3.23% | 2.85% | 4.07% | 4.17% | 5.08% | 6.63% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | 3.29% | 2.89% | 4.12% | 4.24% | 5.10% | 6.70% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The amounts included in the table represent the difference between charged off amounts and the total amount
recovered on such charged off contracts, divided by the initial pool balance.

A-1-54

------

The graph below shows core portfolio cumulative net loss information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score greater than or equal to 575 but less than 625, as a percentage of initial pool balance for specified vintage origination pools of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g01g89.jpg)

A-1-55

------

**CORE PORTFOLIO CUMULATIVE STATIC NET LOSSES<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Greater than or Equal to 625** 

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 0 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 2 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 3 | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% |
| 4 | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.01% | 0.02% | 0.00% | 0.00% |  |
| 5 | 0.01% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.02% | 0.02% | 0.01% | 0.02% | 0.01% | 0.00% |  |
| 6 | 0.03% | 0.05% | 0.04% | 0.02% | 0.02% | 0.10% | 0.13% | 0.08% | 0.08% | 0.13% | 0.24% | 0.08% | 0.09% | 0.16% | 0.25% | 0.15% | 0.14% | 0.28% | 0.13% | 0.04% | 0.01% |  |
| 7 | 0.05% | 0.09% | 0.07% | 0.09% | 0.14% | 0.24% | 0.28% | 0.22% | 0.26% | 0.35% | 0.45% | 0.49% | 0.43% | 0.33% | 0.40% | 0.46% | 0.41% | 0.62% | 0.31% | 0.15% |  |  |
| 8 | 0.15% | 0.13% | 0.16% | 0.14% | 0.22% | 0.57% | 0.30% | 0.34% | 0.48% | 0.54% | 0.63% | 0.77% | 0.64% | 0.50% | 0.56% | 0.75% | 0.51% | 0.78% | 0.45% | 0.15% |  |  |
| 9 | 0.25% | 0.25% | 0.20% | 0.24% | 0.36% | 0.81% | 0.45% | 0.53% | 0.65% | 0.66% | 0.86% | 1.16% | 0.95% | 0.91% | 0.86% | 0.98% | 0.75% | 1.09% | 0.67% | 0.18% |  |  |
| 10 | 0.39% | 0.28% | 0.26% | 0.27% | 0.46% | 0.86% | 0.66% | 0.79% | 0.82% | 0.84% | 1.16% | 1.43% | 1.25% | 1.29% | 1.03% | 1.15% | 0.90% | 1.16% | 0.87% |  |  |  |
| 11 | 0.41% | 0.28% | 0.33% | 0.43% | 0.51% | 0.94% | 0.80% | 0.89% | 0.91% | 1.03% | 1.48% | 1.64% | 1.45% | 1.51% | 1.26% | 1.47% | 1.10% | 1.25% | 0.93% |  |  |  |
| 12 | 0.44% | 0.33% | 0.39% | 0.53% | 0.64% | 1.07% | 0.98% | 1.03% | 1.20% | 1.19% | 1.67% | 1.76% | 1.70% | 1.71% | 1.56% | 1.80% | 1.17% | 1.35% | 0.94% |  |  |  |
| 13 | 0.46% | 0.30% | 0.48% | 0.60% | 0.71% | 1.11% | 1.08% | 1.20% | 1.41% | 1.38% | 1.95% | 2.16% | 2.00% | 1.72% | 1.71% | 2.06% | 1.43% | 1.59% |  |  |  |  |
| 14 | 0.52% | 0.41% | 0.58% | 0.73% | 0.80% | 1.19% | 1.34% | 1.36% | 1.66% | 1.53% | 2.07% | 2.56% | 2.15% | 1.84% | 1.98% | 2.20% | 1.55% | 1.75% |  |  |  |  |
| 15 | 0.51% | 0.46% | 0.71% | 0.90% | 0.89% | 1.24% | 1.42% | 1.41% | 1.77% | 1.73% | 2.18% | 2.81% | 2.43% | 2.05% | 2.35% | 2.37% | 1.82% | 1.77% |  |  |  |  |
| 16 | 0.49% | 0.54% | 0.78% | 0.99% | 0.98% | 1.46% | 1.53% | 1.54% | 2.07% | 1.87% | 2.44% | 3.07% | 2.73% | 2.25% | 2.54% | 2.62% | 2.05% |  |  |  |  |  |
| 17 | 0.52% | 0.68% | 0.84% | 1.07% | 1.06% | 1.55% | 1.68% | 1.67% | 2.20% | 2.18% | 2.64% | 3.19% | 3.00% | 2.41% | 2.79% | 2.96% | 2.13% |  |  |  |  |  |
| 18 | 0.57% | 0.90% | 0.99% | 1.11% | 1.29% | 1.68% | 1.87% | 1.90% | 2.38% | 2.51% | 2.82% | 3.35% | 3.22% | 2.79% | 3.05% | 3.03% | 2.22% |  |  |  |  |  |
| 19 | 0.60% | 0.92% | 1.07% | 1.13% | 1.28% | 1.76% | 1.93% | 1.99% | 2.54% | 2.61% | 3.13% | 3.51% | 3.46% | 3.00% | 3.25% | 3.27% |  |  |  |  |  |  |
| 20 | 0.60% | 1.10% | 1.07% | 1.19% | 1.34% | 1.90% | 2.00% | 2.26% | 2.59% | 2.87% | 3.34% | 3.71% | 3.71% | 3.15% | 3.36% | 3.39% |  |  |  |  |  |  |
| 21 | 0.67% | 1.13% | 1.11% | 1.41% | 1.51% | 1.97% | 2.04% | 2.30% | 2.90% | 3.06% | 3.54% | 3.87% | 4.05% | 3.35% | 3.61% | 3.46% |  |  |  |  |  |  |
| 22 | 0.73% | 1.15% | 1.17% | 1.45% | 1.63% | 2.09% | 2.22% | 2.36% | 3.05% | 3.17% | 3.64% | 4.09% | 4.15% | 3.41% | 3.88% |  |  |  |  |  |  |  |
| 23 | 0.78% | 1.14% | 1.22% | 1.51% | 1.77% | 2.24% | 2.35% | 2.47% | 3.16% | 3.32% | 3.87% | 4.32% | 4.36% | 3.71% | 3.98% |  |  |  |  |  |  |  |
| 24 | 0.81% | 1.12% | 1.27% | 1.63% | 1.78% | 2.27% | 2.46% | 2.50% | 3.32% | 3.52% | 4.15% | 4.37% | 4.54% | 3.83% | 3.99% |  |  |  |  |  |  |  |
| 25 | 0.82% | 1.14% | 1.34% | 1.67% | 1.80% | 2.33% | 2.59% | 2.60% | 3.39% | 3.62% | 4.18% | 4.70% | 4.65% | 3.93% |  |  |  |  |  |  |  |  |
| 26 | 0.83% | 1.31% | 1.44% | 1.72% | 1.89% | 2.48% | 2.67% | 2.74% | 3.59% | 3.84% | 4.23% | 4.80% | 4.83% | 3.98% |  |  |  |  |  |  |  |  |
| 27 | 0.84% | 1.32% | 1.48% | 1.79% | 1.97% | 2.59% | 2.79% | 2.84% | 3.71% | 3.93% | 4.30% | 4.98% | 5.07% | 4.03% |  |  |  |  |  |  |  |  |
| 28 | 0.90% | 1.38% | 1.59% | 1.80% | 1.98% | 2.64% | 2.86% | 2.94% | 3.84% | 4.12% | 4.46% | 5.07% | 5.35% |  |  |  |  |  |  |  |  |  |
| 29 | 0.97% | 1.44% | 1.63% | 1.85% | 1.98% | 2.72% | 3.00% | 3.02% | 3.96% | 4.14% | 4.73% | 5.21% | 5.45% |  |  |  |  |  |  |  |  |  |
| 30 | 0.97% | 1.43% | 1.74% | 1.87% | 1.96% | 2.76% | 3.15% | 3.22% | 4.16% | 4.27% | 4.80% | 5.44% | 5.46% |  |  |  |  |  |  |  |  |  |
| 31 | 0.99% | 1.49% | 1.83% | 1.99% | 2.04% | 2.96% | 3.18% | 3.31% | 4.24% | 4.48% | 4.88% | 5.58% |  |  |  |  |  |  |  |  |  |  |
| 32 | 1.04% | 1.56% | 1.79% | 2.00% | 2.11% | 3.04% | 3.24% | 3.32% | 4.39% | 4.64% | 4.95% | 5.65% |  |  |  |  |  |  |  |  |  |  |
| 33 | 1.10% | 1.66% | 1.83% | 2.05% | 2.28% | 3.11% | 3.35% | 3.49% | 4.41% | 4.84% | 5.09% | 5.74% |  |  |  |  |  |  |  |  |  |  |
| 34 | 1.20% | 1.71% | 1.86% | 2.09% | 2.33% | 3.17% | 3.39% | 3.55% | 4.58% | 4.94% | 5.24% |  |  |  |  |  |  |  |  |  |  |  |
| 35 | 1.25% | 1.70% | 1.91% | 2.20% | 2.43% | 3.20% | 3.46% | 3.73% | 4.63% | 5.04% | 5.33% |  |  |  |  |  |  |  |  |  |  |  |
| 36 | 1.28% | 1.64% | 2.01% | 2.22% | 2.48% | 3.28% | 3.55% | 3.73% | 4.73% | 5.15% | 5.44% |  |  |  |  |  |  |  |  |  |  |  |
| 37 | 1.32% | 1.71% | 2.04% | 2.34% | 2.61% | 3.44% | 3.57% | 3.89% | 4.91% | 5.20% |  |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 1.35% | 1.78% | 2.12% | 2.41% | 2.60% | 3.47% | 3.65% | 3.99% | 4.97% | 5.25% |  |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 1.36% | 1.76% | 2.21% | 2.43% | 2.62% | 3.58% | 3.75% | 4.13% | 5.06% | 5.30% |  |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 1.39% | 1.81% | 2.22% | 2.44% | 2.67% | 3.59% | 3.83% | 4.20% | 5.14% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 1.34% | 1.81% | 2.20% | 2.48% | 2.68% | 3.67% | 3.91% | 4.26% | 5.24% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 1.39% | 1.87% | 2.24% | 2.48% | 2.69% | 3.73% | 3.96% | 4.35% | 5.24% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 43 | 1.41% | 1.89% | 2.30% | 2.52% | 2.85% | 3.78% | 3.98% | 4.45% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 44 | 1.44% | 1.93% | 2.31% | 2.53% | 2.88% | 3.81% | 4.00% | 4.46% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | 1.47% | 1.98% | 2.33% | 2.61% | 2.98% | 3.87% | 4.07% | 4.46% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 1.49% | 2.08% | 2.37% | 2.59% | 3.06% | 3.89% | 4.08% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 1.53% | 2.04% | 2.39% | 2.64% | 3.11% | 3.98% | 4.09% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 1.57% | 2.08% | 2.40% | 2.70% | 3.12% | 4.03% | 4.12% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 1.61% | 2.10% | 2.52% | 2.72% | 3.18% | 4.04% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | 1.62% | 2.15% | 2.51% | 2.71% | 3.20% | 4.06% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The amounts included in the table represent the difference between charged off amounts and the total amount
recovered on such charged off contracts, divided by the initial pool balance.

A-1-56

------

The graph below shows core portfolio cumulative net loss information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score greater than or equal to 625, as a percentage of initial pool balance for specified vintage origination pools of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g56v55.gif)

A-1-57

------

**NON-CORE PORTFOLIO CUMULATIVE STATIC NET LOSSES<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Less than 575** 

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 0 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 2 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 3 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 4 | 0.00% |  | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |  |
| 5 | 0.02% |  | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.02% | 0.00% | 0.03% | 0.01% | 0.00% | 0.02% |  |
| 6 | 0.29% |  | 0.15% | 0.11% | 0.47% | 0.63% | 0.64% | 0.72% | 1.15% | 0.95% | 0.96% | 0.78% | 1.15% | 0.70% | 0.47% | 0.37% | 0.33% | 0.54% | 0.20% | 0.35% | 0.14% |  |
| 7 | 1.11% |  | 0.81% | 0.73% | 0.94% | 3.04% | 1.47% | 1.87% | 3.38% | 2.13% | 2.19% | 2.31% | 2.96% | 2.06% | 0.78% | 0.88% | 1.09% | 0.71% | 0.98% | 0.64% |  |  |
| 8 | 1.80% |  | 1.28% | 1.19% | 2.40% | 3.70% | 2.77% | 3.09% | 5.23% | 4.33% | 3.12% | 3.53% | 4.69% | 3.14% | 1.11% | 1.33% | 1.45% | 0.94% | 1.40% | 1.06% |  |  |
| 9 | 1.74% |  | 1.85% | 1.90% | 2.88% | 5.31% | 3.11% | 4.14% | 6.47% | 6.00% | 4.06% | 5.25% | 5.82% | 3.85% | 1.94% | 1.92% | 1.72% | 1.54% | 1.72% | 1.38% |  |  |
| 10 | 1.84% |  | 2.58% | 2.75% | 4.41% | 5.93% | 3.71% | 4.67% | 8.24% | 6.90% | 5.14% | 6.78% | 7.08% | 4.52% | 2.24% | 2.40% | 2.31% | 2.09% | 2.10% |  |  |  |
| 11 | 3.02% |  | 3.24% | 3.37% | 5.03% | 5.91% | 4.32% | 5.76% | 9.23% | 7.76% | 6.92% | 8.09% | 7.88% | 4.97% | 3.38% | 2.95% | 2.58% | 1.99% | 2.38% |  |  |  |
| 12 | 3.46% |  | 2.98% | 4.47% | 5.57% | 6.94% | 5.42% | 6.19% | 10.26% | 8.79% | 8.90% | 9.78% | 9.11% | 5.60% | 4.36% | 3.25% | 3.08% | 2.34% | 2.55% |  |  |  |
| 13 | 3.97% |  | 4.22% | 5.53% | 5.35% | 7.52% | 6.16% | 7.20% | 10.84% | 9.39% | 10.29% | 10.92% | 10.05% | 6.39% | 5.28% | 4.10% | 3.74% | 2.51% |  |  |  |  |
| 14 | 3.71% |  | 5.23% | 5.64% | 5.60% | 7.83% | 6.68% | 8.36% | 11.96% | 10.31% | 11.33% | 11.81% | 10.53% | 7.53% | 6.10% | 4.65% | 4.05% | 2.81% |  |  |  |  |
| 15 | 4.08% |  | 7.26% | 6.05% | 5.74% | 8.67% | 7.73% | 8.77% | 12.87% | 11.54% | 12.29% | 12.53% | 11.07% | 8.25% | 6.66% | 5.82% | 4.35% | 2.82% |  |  |  |  |
| 16 | 4.74% |  | 6.67% | 6.30% | 6.59% | 9.42% | 8.64% | 9.45% | 13.46% | 12.73% | 13.26% | 13.30% | 12.03% | 8.77% | 6.77% | 5.77% | 4.73% |  |  |  |  |  |
| 17 | 4.94% |  | 8.27% | 5.92% | 6.63% | 10.57% | 9.23% | 10.24% | 14.80% | 13.47% | 15.12% | 14.44% | 13.51% | 9.61% | 7.04% | 6.52% | 5.67% |  |  |  |  |  |
| 18 | 5.24% |  | 8.11% | 5.96% | 7.43% | 11.74% | 10.30% | 10.79% | 16.22% | 13.68% | 15.98% | 14.83% | 14.60% | 10.97% | 7.86% | 6.88% | 5.72% |  |  |  |  |  |
| 19 | 6.61% |  | 8.13% | 6.28% | 8.08% | 12.53% | 10.75% | 12.44% | 17.06% | 14.76% | 17.24% | 16.31% | 15.82% | 12.08% | 7.99% | 6.99% |  |  |  |  |  |  |
| 20 | 7.07% |  | 8.42% | 6.49% | 9.14% | 13.44% | 11.09% | 13.29% | 17.46% | 15.44% | 17.81% | 16.85% | 16.83% | 11.83% | 8.13% | 7.49% |  |  |  |  |  |  |
| 21 | 8.14% |  | 7.68% | 7.37% | 9.71% | 13.79% | 11.61% | 13.65% | 18.10% | 15.96% | 18.48% | 17.86% | 17.30% | 12.95% | 8.70% | 7.57% |  |  |  |  |  |  |
| 22 | 8.44% |  | 7.65% | 7.24% | 10.10% | 14.32% | 12.21% | 14.13% | 19.13% | 17.18% | 19.48% | 18.68% | 17.98% | 12.76% | 8.86% |  |  |  |  |  |  |  |
| 23 | 8.39% |  | 8.39% | 7.40% | 11.25% | 14.37% | 12.42% | 13.85% | 20.02% | 17.46% | 19.96% | 19.77% | 18.39% | 14.44% | 9.18% |  |  |  |  |  |  |  |
| 24 | 8.42% |  | 8.20% | 8.29% | 11.83% | 14.69% | 12.34% | 14.75% | 20.86% | 17.90% | 21.03% | 20.09% | 19.07% | 14.73% | 9.35% |  |  |  |  |  |  |  |
| 25 | 8.35% |  | 8.26% | 9.21% | 11.61% | 14.70% | 13.39% | 15.16% | 21.36% | 18.85% | 21.76% | 21.12% | 19.39% | 15.20% |  |  |  |  |  |  |  |  |
| 26 | 8.27% |  | 8.50% | 9.47% | 11.49% | 14.89% | 13.81% | 15.73% | 21.76% | 19.13% | 22.06% | 21.63% | 20.12% | 15.58% |  |  |  |  |  |  |  |  |
| 27 | 8.96% |  | 10.33% | 9.16% | 11.68% | 15.17% | 14.52% | 16.22% | 22.23% | 20.17% | 22.50% | 22.08% | 21.18% | 15.69% |  |  |  |  |  |  |  |  |
| 28 | 9.80% |  | 9.08% | 9.48% | 12.33% | 16.20% | 14.80% | 16.32% | 22.91% | 20.78% | 23.24% | 22.61% | 21.99% |  |  |  |  |  |  |  |  |  |
| 29 | 9.92% |  | 9.02% | 9.46% | 13.31% | 16.38% | 15.37% | 17.12% | 23.91% | 21.26% | 24.33% | 23.01% | 22.45% |  |  |  |  |  |  |  |  |  |
| 30 | 10.45% |  | 8.99% | 9.26% | 13.15% | 16.88% | 15.60% | 18.10% | 24.37% | 21.67% | 24.72% | 24.11% | 22.76% |  |  |  |  |  |  |  |  |  |
| 31 | 10.64% |  | 9.47% | 9.33% | 14.08% | 17.16% | 16.44% | 18.25% | 24.81% | 22.19% | 25.68% | 24.58% |  |  |  |  |  |  |  |  |  |  |
| 32 | 11.00% |  | 9.36% | 9.79% | 14.19% | 17.75% | 16.43% | 18.36% | 25.31% | 22.72% | 26.83% | 25.06% |  |  |  |  |  |  |  |  |  |  |
| 33 | 11.24% |  | 9.99% | 9.66% | 14.60% | 17.76% | 16.93% | 18.96% | 25.74% | 22.93% | 27.62% | 25.35% |  |  |  |  |  |  |  |  |  |  |
| 34 | 11.98% |  | 10.33% | 10.04% | 14.68% | 18.13% | 17.24% | 19.32% | 26.54% | 23.64% | 27.88% |  |  |  |  |  |  |  |  |  |  |  |
| 35 | 12.13% |  | 10.37% | 10.82% | 14.82% | 18.15% | 17.46% | 19.65% | 26.92% | 23.84% | 28.34% |  |  |  |  |  |  |  |  |  |  |  |
| 36 | 12.14% |  | 10.09% | 12.33% | 15.27% | 18.56% | 17.71% | 19.87% | 27.72% | 24.69% | 28.60% |  |  |  |  |  |  |  |  |  |  |  |
| 37 | 12.48% |  | 11.54% | 12.81% | 15.45% | 19.08% | 17.86% | 20.37% | 28.39% | 25.40% |  |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 12.81% |  | 12.31% | 12.81% | 15.36% | 19.61% | 17.91% | 20.53% | 28.90% | 25.73% |  |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 12.76% |  | 11.58% | 13.63% | 15.79% | 19.88% | 18.23% | 20.82% | 29.39% | 25.97% |  |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 13.31% |  | 11.99% | 13.53% | 16.14% | 20.21% | 18.40% | 21.24% | 29.70% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 13.54% |  | 12.07% | 13.27% | 16.44% | 20.45% | 18.54% | 21.46% | 30.11% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 13.81% |  | 12.69% | 13.74% | 16.74% | 20.58% | 19.07% | 21.99% | 30.11% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 43 | 13.75% |  | 12.55% | 13.76% | 17.10% | 20.87% | 19.28% | 22.71% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 44 | 13.76% |  | 13.15% | 14.07% | 17.28% | 20.93% | 19.85% | 22.56% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | 14.04% |  | 12.98% | 13.86% | 17.57% | 21.15% | 20.49% | 22.64% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 14.64% |  | 12.95% | 14.05% | 17.70% | 21.42% | 21.18% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 14.84% |  | 13.11% | 14.28% | 18.08% | 21.55% | 21.08% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 14.90% |  | 13.11% | 14.62% | 18.04% | 21.91% | 21.08% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 15.20% |  | 13.37% | 14.55% | 18.34% | 22.46% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | 15.10% |  | 13.35% | 14.82% | 18.91% | 22.68% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The amounts included in the table represent the difference between charged off amounts and the total amount
recovered on such charged off contracts, divided by the initial pool balance.

A-1-58

------

The graph below shows non-core portfolio cumulative net loss information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score less than 575, as a percentage of initial pool balance for specified vintage origination pools of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g21t60.jpg)

A-1-59

------

**NON-CORE PORTFOLIO CUMULATIVE STATIC NET LOSSES<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Greater than or Equal to 575** 

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 0 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 1 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 2 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 3 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 4 | 0.00% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.06% | 0.02% | 0.03% | 0.00% |  |
| 5 | 0.18% |  | 0.00% | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% | 0.00% | 0.03% | 0.00% | 0.03% | 0.04% | 0.00% | 0.00% | 0.03% | 0.00% | 0.09% | 0.04% | 0.05% | 0.02% |  |
| 6 | 0.18% |  | 0.00% | 0.00% | 0.51% | 0.00% | 0.26% | 0.25% | 0.63% | 0.31% | 0.00% | 0.31% | 0.77% | 0.32% | 0.27% | 0.74% | 0.66% | 0.20% | 0.43% | 0.37% | 0.08% |  |
| 7 | 0.18% |  | 2.83% | 0.00% | 1.24% | 1.40% | 0.60% | 0.86% | 0.90% | 0.87% | 0.76% | 1.71% | 1.61% | 1.05% | 0.80% | 1.32% | 1.15% | 0.58% | 0.74% | 0.71% |  |  |
| 8 | 0.43% |  | 2.62% | 0.80% | 2.04% | 3.61% | 0.68% | 1.59% | 1.50% | 1.14% | 0.97% | 2.62% | 2.45% | 1.93% | 1.32% | 1.67% | 1.23% | 0.79% | 1.15% | 1.13% |  |  |
| 9 | 1.16% |  | 2.62% | 1.49% | 2.35% | 3.32% | 1.40% | 2.32% | 2.21% | 1.86% | 1.94% | 4.43% | 3.67% | 2.76% | 2.04% | 2.28% | 1.72% | 1.26% | 1.51% | 1.21% |  |  |
| 10 | 1.09% |  | 3.23% | 2.25% | 2.34% | 4.60% | 1.89% | 2.86% | 3.23% | 1.91% | 2.96% | 6.10% | 4.80% | 3.30% | 2.29% | 3.04% | 2.45% | 1.42% | 1.73% |  |  |  |
| 11 | 1.70% |  | 3.53% | 2.45% | 2.29% | 5.54% | 2.30% | 2.85% | 3.68% | 2.39% | 3.04% | 6.65% | 5.27% | 3.91% | 2.75% | 3.62% | 2.78% | 1.61% | 1.86% |  |  |  |
| 12 | 2.25% |  | 2.34% | 3.13% | 1.53% | 5.59% | 2.63% | 3.56% | 4.39% | 2.91% | 4.16% | 6.82% | 6.08% | 4.67% | 3.23% | 3.64% | 2.93% | 1.71% | 2.01% |  |  |  |
| 13 | 4.65% |  | 2.34% | 3.07% | 2.94% | 6.09% | 3.53% | 3.93% | 4.90% | 3.46% | 4.38% | 7.66% | 6.48% | 4.84% | 3.79% | 3.98% | 3.16% | 2.21% |  |  |  |  |
| 14 | 4.08% |  | 2.34% | 3.57% | 2.83% | 5.17% | 3.88% | 4.72% | 5.69% | 3.99% | 4.84% | 7.95% | 6.57% | 5.63% | 4.17% | 4.21% | 3.60% | 2.30% |  |  |  |  |
| 15 | 4.01% |  | 2.34% | 4.67% | 3.73% | 6.11% | 4.49% | 5.45% | 5.75% | 4.34% | 5.85% | 8.89% | 6.70% | 5.92% | 4.73% | 4.67% | 3.94% | 2.49% |  |  |  |  |
| 16 | 3.78% |  | 2.34% | 4.60% | 6.00% | 7.99% | 4.91% | 5.44% | 5.70% | 4.42% | 6.30% | 9.28% | 6.77% | 6.41% | 4.95% | 5.23% | 4.60% |  |  |  |  |  |
| 17 | 3.78% |  | 7.07% | 6.40% | 8.67% | 8.67% | 5.20% | 5.54% | 6.34% | 4.66% | 7.00% | 9.35% | 7.14% | 6.68% | 5.17% | 5.89% | 4.86% |  |  |  |  |  |
| 18 | 5.09% |  | 4.46% | 5.87% | 7.93% | 11.15% | 5.32% | 5.76% | 6.64% | 5.56% | 7.25% | 9.54% | 7.84% | 7.28% | 5.36% | 5.97% | 4.85% |  |  |  |  |  |
| 19 | 5.19% |  | 4.31% | 5.86% | 6.98% | 11.70% | 4.87% | 5.99% | 7.36% | 6.07% | 7.27% | 10.11% | 8.15% | 7.72% | 6.07% | 6.34% |  |  |  |  |  |  |
| 20 | 6.26% |  | 7.71% | 7.94% | 6.19% | 12.60% | 5.01% | 6.47% | 8.20% | 6.62% | 7.35% | 11.34% | 9.29% | 8.01% | 6.41% | 6.74% |  |  |  |  |  |  |
| 21 | 5.21% |  | 9.68% | 8.02% | 7.42% | 12.78% | 5.15% | 6.70% | 9.08% | 7.34% | 8.03% | 11.96% | 9.20% | 8.42% | 6.90% | 6.91% |  |  |  |  |  |  |
| 22 | 6.88% |  | 9.56% | 8.21% | 7.18% | 12.65% | 5.31% | 7.19% | 9.15% | 7.63% | 8.59% | 12.29% | 9.44% | 8.74% | 7.27% |  |  |  |  |  |  |  |
| 23 | 7.33% |  | 9.42% | 8.61% | 8.62% | 13.05% | 5.58% | 7.64% | 8.99% | 7.86% | 9.03% | 12.58% | 9.88% | 9.00% | 7.70% |  |  |  |  |  |  |  |
| 24 | 7.17% |  | 6.36% | 8.59% | 9.88% | 15.28% | 6.45% | 7.82% | 9.73% | 8.01% | 9.79% | 13.01% | 10.35% | 9.42% | 8.11% |  |  |  |  |  |  |  |
| 25 | 7.09% |  | 6.58% | 11.10% | 10.16% | 15.55% | 6.64% | 7.88% | 9.75% | 8.29% | 10.12% | 13.90% | 10.64% | 10.07% |  |  |  |  |  |  |  |  |
| 26 | 8.28% |  | 6.46% | 12.61% | 9.77% | 16.57% | 6.75% | 8.13% | 9.74% | 8.17% | 10.63% | 14.11% | 11.17% | 10.27% |  |  |  |  |  |  |  |  |
| 27 | 8.93% |  | 6.46% | 13.36% | 9.87% | 18.07% | 7.12% | 8.25% | 9.78% | 8.71% | 11.16% | 14.75% | 11.19% | 10.45% |  |  |  |  |  |  |  |  |
| 28 | 8.95% |  | 8.67% | 13.43% | 10.47% | 18.27% | 7.64% | 8.41% | 10.56% | 9.44% | 11.73% | 14.73% | 11.65% |  |  |  |  |  |  |  |  |  |
| 29 | 8.22% |  | 7.41% | 13.26% | 11.89% | 18.06% | 8.00% | 8.53% | 10.92% | 9.57% | 12.42% | 15.58% | 11.71% |  |  |  |  |  |  |  |  |  |
| 30 | 8.74% |  | 9.17% | 13.35% | 11.92% | 18.52% | 8.14% | 8.84% | 11.80% | 9.82% | 13.24% | 16.34% | 12.16% |  |  |  |  |  |  |  |  |  |
| 31 | 8.63% |  | 9.17% | 14.34% | 12.65% | 19.10% | 8.54% | 9.12% | 12.10% | 9.69% | 13.57% | 16.74% |  |  |  |  |  |  |  |  |  |  |
| 32 | 8.64% |  | 10.27% | 15.37% | 12.46% | 18.49% | 8.51% | 9.59% | 12.38% | 10.42% | 13.99% | 16.88% |  |  |  |  |  |  |  |  |  |  |
| 33 | 8.59% |  | 10.22% | 15.37% | 12.77% | 18.27% | 8.51% | 9.82% | 12.81% | 10.53% | 14.38% | 17.08% |  |  |  |  |  |  |  |  |  |  |
| 34 | 9.08% |  | 11.63% | 15.45% | 13.54% | 18.30% | 8.82% | 10.67% | 13.09% | 10.68% | 14.81% |  |  |  |  |  |  |  |  |  |  |  |
| 35 | 9.14% |  | 9.91% | 15.41% | 13.17% | 18.27% | 8.82% | 11.08% | 13.21% | 10.66% | 15.21% |  |  |  |  |  |  |  |  |  |  |  |
| 36 | 10.58% |  | 9.90% | 15.78% | 12.64% | 18.55% | 9.19% | 11.17% | 12.93% | 10.86% | 15.44% |  |  |  |  |  |  |  |  |  |  |  |
| 37 | 10.27% |  | 11.33% | 15.78% | 13.19% | 18.97% | 9.51% | 11.28% | 13.25% | 11.17% |  |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 10.13% |  | 11.38% | 15.83% | 12.91% | 19.22% | 9.49% | 11.26% | 13.62% | 11.28% |  |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 10.13% |  | 12.57% | 16.42% | 12.90% | 20.41% | 9.57% | 11.54% | 14.18% | 11.58% |  |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 13.31% |  | 12.57% | 16.53% | 13.42% | 20.58% | 9.34% | 11.62% | 14.09% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 12.68% |  | 12.52% | 16.53% | 13.96% | 20.55% | 9.78% | 11.90% | 14.30% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 13.54% |  | 13.70% | 17.12% | 14.45% | 21.00% | 9.85% | 12.11% | 14.37% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 43 | 13.56% |  | 13.70% | 17.64% | 14.03% | 21.49% | 10.29% | 12.28% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 44 | 13.49% |  | 12.41% | 17.57% | 13.91% | 22.47% | 10.59% | 12.25% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | 14.84% |  | 12.45% | 18.01% | 13.81% | 21.96% | 10.72% | 12.24% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 14.82% |  | 12.45% | 17.78% | 13.81% | 22.28% | 11.03% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 14.81% |  | 12.45% | 17.70% | 14.58% | 22.64% | 11.11% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 14.81% |  | 12.49% | 18.32% | 14.48% | 22.48% | 11.26% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 15.25% |  | 12.56% | 18.32% | 14.82% | 23.99% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | 15.08% |  | 12.56% | 18.81% | 14.79% | 23.98% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The amounts included in the table represent the difference between charged off amounts and the total amount
recovered on such charged off contracts, divided by the initial pool balance.

A-1-60

------

The graph below shows non-core portfolio cumulative net loss information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score greater than or equal to 575, as a percentage of initial pool balance for specified vintage origination pools of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g65v89.jpg)

A-1-61

------

**CUMULATIVE STATIC NET LOSSES<sup>(1)</sup>** 

**CarMax Select Receivables Trusts** 

---

| | | |
|:---|:---|:---|
| **Months since<br>Cutoff Date** | **2024-A** | **2025-A** |
| 0 | 0.00% | 0.00% |
| 1 | 0.00% | 0.00% |
| 2 | 0.02% | 0.01% |
| 3 | 0.08% | 0.04% |
| 4 | 0.47% | 0.44% |
| 5 | 0.85% | 0.81% |
| 6 | 1.28% |  |
| 7 | 1.76% |  |
| 8 | 2.11% |  |
| 9 | 2.48% |  |
| 10 | 2.78% |  |
| 11 | 3.08% |  |
| 12 | 3.41% |  |
| 13 | 3.90% |  |
| 14 | 4.34% |  |

---

(1) The amounts included in the table represent the difference between charged off amounts and the total amount
recovered on such charged off contracts, divided by the initial pool balance.

A-1-62

------

The graph below shows cumulative net loss information as a percentage of initial pool balance for specified pools of motor vehicle retail installment sale contracts securitized by CarMax Business Services during the last five years.

![LOGO](g25239g01g97.jpg)

A-1-63

------

**CORE PORTFOLIO ABS SPEEDS<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Less than 575** 

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months Since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 1 | 0.57% | 0.66% | 0.58% | 0.76% | 0.61% | 0.72% | 0.65% | 1.11% | 1.04% | 0.95% | 0.64% | 0.72% | 0.82% | 0.53% | 0.61% | 0.71% | 0.68% | 0.83% | 1.11% | 1.17% | 1.21% | 1.46% |
| 2 | 0.50% | 0.93% | 0.83% | 1.13% | 0.82% | 0.76% | 1.06% | 0.95% | 1.26% | 1.03% | 1.10% | 1.12% | 0.72% | 0.82% | 0.68% | 0.95% | 0.81% | 0.80% | 0.92% | 0.95% | 1.07% |  |
| 3 | 0.63% | 0.85% | 0.73% | 1.35% | 0.97% | 0.92% | 1.34% | 1.36% | 1.34% | 1.13% | 0.63% | 0.77% | 0.63% | 1.09% | 1.02% | 0.85% | 0.67% | 1.04% | 1.39% | 0.85% | 0.69% |  |
| 4 | 0.78% | 1.17% | 0.84% | 1.09% | 0.92% | 0.85% | 1.36% | 1.48% | 1.19% | 1.27% | 0.69% | 0.99% | 0.78% | 0.73% | 0.97% | 0.34% | 0.97% | 0.58% | 1.39% | 0.75% | 0.64% |  |
| 5 | 1.04% | 1.20% | 1.19% | 1.65% | 1.23% | 1.52% | 1.63% | 1.33% | 1.35% | 1.25% | 1.21% | 1.52% | 1.59% | 1.22% | 1.18% | 1.09% | 0.93% | 1.45% | 1.40% | 1.12% |  |  |
| 6 | 1.29% | 1.14% | 1.74% | 1.46% | 1.56% | 1.82% | 1.49% | 1.76% | 1.85% | 1.78% | 1.72% | 1.79% | 1.76% | 1.47% | 1.29% | 1.77% | 1.46% | 1.09% | 1.19% | 1.77% |  |  |
| 7 | 1.20% | 1.11% | 1.56% | 1.50% | 1.73% | 1.71% | 1.59% | 2.00% | 1.79% | 1.23% | 1.42% | 1.66% | 1.33% | 1.31% | 1.67% | 1.48% | 1.31% | 1.73% | 1.59% | 1.58% |  |  |
| 8 | 1.46% | 1.44% | 1.67% | 1.47% | 1.79% | 1.88% | 2.23% | 1.75% | 1.53% | 1.48% | 1.34% | 1.46% | 1.50% | 1.70% | 1.43% | 1.27% | 1.30% | 1.20% | 1.56% |  |  |  |
| 9 | 1.11% | 1.58% | 1.95% | 1.64% | 1.82% | 1.80% | 1.84% | 1.73% | 1.55% | 1.84% | 1.52% | 1.33% | 1.70% | 1.38% | 1.20% | 1.35% | 1.46% | 1.62% | 1.41% |  |  |  |
| 10 | 1.23% | 1.67% | 1.72% | 1.84% | 1.80% | 1.74% | 1.85% | 1.65% | 1.39% | 1.52% | 1.39% | 1.18% | 1.44% | 1.23% | 1.63% | 1.12% | 1.66% | 1.34% | 1.32% |  |  |  |
| 11 | 1.50% | 1.89% | 1.70% | 1.93% | 1.88% | 1.90% | 1.66% | 1.21% | 1.50% | 1.96% | 1.30% | 1.27% | 1.37% | 1.24% | 1.72% | 1.18% | 1.33% | 1.20% |  |  |  |  |
| 12 | 1.73% | 2.12% | 1.71% | 2.10% | 1.90% | 2.00% | 1.73% | 1.52% | 1.60% | 1.62% | 1.52% | 1.51% | 1.45% | 1.57% | 1.75% | 1.32% | 1.33% | 1.55% |  |  |  |  |
| 13 | 1.82% | 1.66% | 2.02% | 2.07% | 1.63% | 1.78% | 1.57% | 1.38% | 1.58% | 1.18% | 1.38% | 1.44% | 1.59% | 1.57% | 1.16% | 1.04% | 1.23% | 1.06% |  |  |  |  |
| 14 | 1.95% | 1.60% | 1.99% | 1.84% | 1.66% | 1.70% | 1.59% | 1.52% | 1.34% | 1.23% | 1.53% | 1.96% | 1.23% | 1.57% | 1.56% | 1.24% | 1.71% |  |  |  |  |  |
| 15 | 1.71% | 1.89% | 2.00% | 1.82% | 1.84% | 1.46% | 1.61% | 1.38% | 1.61% | 1.19% | 1.33% | 1.35% | 1.73% | 1.55% | 1.47% | 1.46% | 1.33% |  |  |  |  |  |
| 16 | 1.75% | 1.91% | 1.77% | 1.90% | 1.75% | 1.79% | 1.42% | 1.54% | 1.59% | 1.40% | 1.24% | 1.36% | 1.53% | 1.39% | 1.10% | 1.35% | 1.50% |  |  |  |  |  |
| 17 | 1.74% | 1.30% | 1.85% | 1.88% | 1.50% | 1.50% | 1.01% | 1.49% | 1.30% | 1.18% | 0.81% | 1.50% | 1.33% | 1.06% | 1.74% | 1.24% |  |  |  |  |  |  |
| 18 | 1.79% | 1.62% | 1.78% | 1.59% | 1.36% | 1.39% | 1.18% | 1.34% | 1.45% | 1.57% | 1.57% | 1.17% | 1.33% | 0.97% | 1.31% | 1.59% |  |  |  |  |  |  |
| 19 | 1.66% | 1.89% | 1.54% | 1.76% | 1.28% | 1.45% | 1.48% | 1.17% | 1.07% | 1.50% | 1.28% | 1.93% | 1.15% | 1.10% | 1.16% | 1.66% |  |  |  |  |  |  |
| 20 | 1.91% | 1.65% | 1.53% | 1.70% | 1.39% | 1.32% | 1.26% | 1.30% | 1.40% | 1.08% | 1.33% | 1.70% | 1.20% | 1.61% | 1.30% |  |  |  |  |  |  |  |
| 21 | 1.58% | 1.28% | 1.36% | 1.39% | 1.18% | 1.35% | 1.15% | 1.50% | 1.11% | 1.38% | 0.94% | 1.69% | 1.29% | 0.74% | 1.49% |  |  |  |  |  |  |  |
| 22 | 1.50% | 1.65% | 1.68% | 1.26% | 1.38% | 1.33% | 1.29% | 1.13% | 1.11% | 1.31% | 1.16% | 0.97% | 1.23% | 1.01% | 1.37% |  |  |  |  |  |  |  |
| 23 | 1.66% | 1.50% | 1.36% | 1.32% | 1.37% | 1.23% | 1.14% | 1.43% | 1.41% | 1.18% | 1.37% | 1.20% | 1.12% | 1.37% |  |  |  |  |  |  |  |  |
| 24 | 1.64% | 1.64% | 1.41% | 1.23% | 1.11% | 1.10% | 1.19% | 0.98% | 1.15% | 1.16% | 1.52% | 1.08% | 1.18% | 1.06% |  |  |  |  |  |  |  |  |
| 25 | 1.54% | 1.40% | 1.18% | 1.30% | 1.19% | 1.31% | 1.22% | 1.08% | 1.29% | 1.34% | 1.43% | 1.29% | 1.27% | 1.64% |  |  |  |  |  |  |  |  |
| 26 | 1.45% | 1.21% | 1.27% | 1.41% | 1.14% | 1.44% | 0.96% | 1.33% | 1.23% | 1.31% | 1.37% | 1.12% | 1.10% |  |  |  |  |  |  |  |  |  |
| 27 | 1.48% | 1.46% | 1.12% | 1.17% | 0.96% | 1.29% | 1.08% | 1.31% | 1.15% | 1.67% | 1.25% | 1.38% | 1.40% |  |  |  |  |  |  |  |  |  |
| 28 | 1.56% | 1.40% | 1.19% | 0.93% | 1.22% | 1.20% | 1.17% | 0.81% | 1.12% | 1.09% | 1.39% | 1.33% | 1.15% |  |  |  |  |  |  |  |  |  |
| 29 | 1.45% | 1.51% | 1.23% | 1.27% | 1.15% | 0.92% | 1.43% | 1.12% | 1.24% | 1.25% | 1.29% | 1.38% |  |  |  |  |  |  |  |  |  |  |
| 30 | 1.31% | 1.17% | 1.21% | 1.42% | 1.08% | 1.11% | 1.33% | 1.06% | 1.27% | 1.04% | 1.22% | 0.87% |  |  |  |  |  |  |  |  |  |  |
| 31 | 1.00% | 0.86% | 1.31% | 1.00% | 1.17% | 1.11% | 0.96% | 1.28% | 1.34% | 1.26% | 1.32% | 1.28% |  |  |  |  |  |  |  |  |  |  |
| 32 | 1.26% | 1.45% | 1.18% | 1.23% | 1.20% | 1.09% | 0.95% | 1.38% | 0.91% | 1.35% | 1.20% |  |  |  |  |  |  |  |  |  |  |  |
| 33 | 1.17% | 1.19% | 1.23% | 1.11% | 1.03% | 1.09% | 0.99% | 1.13% | 1.08% | 1.04% | 1.42% |  |  |  |  |  |  |  |  |  |  |  |
| 34 | 1.10% | 1.06% | 1.17% | 1.14% | 1.08% | 1.06% | 1.31% | 1.11% | 1.14% | 0.77% | 1.24% |  |  |  |  |  |  |  |  |  |  |  |
| 35 | 1.30% | 1.26% | 1.25% | 1.16% | 1.23% | 0.96% | 1.13% | 1.08% | 1.18% | 1.03% |  |  |  |  |  |  |  |  |  |  |  |  |
| 36 | 1.13% | 1.26% | 1.03% | 0.91% | 1.10% | 1.13% | 1.24% | 1.00% | 1.07% | 1.25% |  |  |  |  |  |  |  |  |  |  |  |  |
| 37 | 1.14% | 1.24% | 1.17% | 0.99% | 0.95% | 1.20% | 1.02% | 0.86% | 1.24% | 1.08% |  |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 1.09% | 1.42% | 1.11% | 1.20% | 1.16% | 0.95% | 1.06% | 1.25% | 1.24% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 1.23% | 1.04% | 1.04% | 1.27% | 1.16% | 1.05% | 0.83% | 1.06% | 1.10% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 1.01% | 1.34% | 1.19% | 1.04% | 1.03% | 0.94% | 0.87% | 1.20% | 1.17% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 1.05% | 1.03% | 1.21% | 1.09% | 1.28% | 1.13% | 1.09% | 1.37% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 1.01% | 1.19% | 1.18% | 0.82% | 1.30% | 0.69% | 1.15% | 0.97% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 43 | 0.99% | 1.02% | 1.08% | 1.21% | 0.99% | 0.93% | 1.13% | 1.28% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

A-1-64

------

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months Since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 44 | 1.02% | 1.19% | 1.13% | 1.13% | 0.98% | 1.13% | 1.21% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | 0.99% | 1.43% | 1.24% | 1.06% | 1.03% | 1.04% | 1.05% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 1.13% | 1.01% | 1.15% | 0.85% | 1.06% | 1.09% | 1.15% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 1.16% | 1.13% | 0.92% | 1.09% | 1.20% | 1.03% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 1.04% | 1.19% | 0.95% | 0.84% | 1.14% | 1.19% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 1.05% | 0.82% | 0.98% | 1.02% | 1.05% | 1.12% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | 0.95% | 1.10% | 0.93% | 1.05% | 1.03% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The ABS Speed is a measurement of the non-scheduled amortization of the pool of receivables and is derived by
calculating a monthly single month mortality rate, or SMM, which is the sum of the non-scheduled reduction in the pool of receivables, including prepayments and defaults, divided by the beginning of month pool balance less any scheduled payments.
The scheduled principal is calculated by rounding the remaining term to the nearest whole number and assumes that the receivables have been aggregated into one pool. The non-scheduled amortization is assumed to be the difference between the
beginning pool balance less the scheduled principal minus the actual ending pool balance. The SMM is converted into the ABS Speed by dividing (a) the product of one-hundred and the SMM by (b) the sum of (i) one-hundred and
(ii) the SMM multiplied by the age of the pool, in months, minus one. The age of the pool is assumed to be the weighted average age of the pool as of the cutoff date (rounded to the nearest whole number) plus the number of months since the
cutoff date, where the SMM is expressed as a percent (i.e., as 1.00 as opposed to 0.01).

A-1-65

------

The graph below shows core portfolio ABS Speed information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score less than 575, as a percentage of beginning of month vintage origination pool balance less any scheduled payments for specified vintage origination pools of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g01g100.jpg)

A-1-66

------

**CORE PORTFOLIO ABS SPEEDS<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Greater than or Equal to 575 but Less than 625** 

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months Since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 1 | 0.69% | 0.65% | 0.71% | 0.85% | 0.83% | 0.89% | 1.15% | 1.26% | 1.13% | 1.26% | 0.77% | 0.87% | 0.95% | 0.89% | 0.88% | 0.81% | 0.70% | 0.98% | 1.13% | 1.38% | 0.90% | 0.92% |
| 2 | 0.77% | 1.15% | 0.77% | 1.05% | 1.06% | 1.11% | 1.35% | 1.46% | 1.38% | 1.14% | 0.82% | 0.70% | 1.01% | 1.08% | 0.70% | 0.99% | 0.71% | 0.66% | 0.85% | 1.40% | 1.08% |  |
| 3 | 0.92% | 0.83% | 1.24% | 1.21% | 1.48% | 1.36% | 1.32% | 1.65% | 1.39% | 1.40% | 1.02% | 1.07% | 1.10% | 1.14% | 0.76% | 0.98% | 0.69% | 1.10% | 0.98% | 1.18% | 1.24% |  |
| 4 | 1.31% | 0.98% | 0.87% | 1.46% | 1.41% | 1.34% | 1.24% | 1.51% | 1.67% | 1.12% | 0.78% | 1.17% | 1.16% | 1.09% | 0.79% | 1.08% | 0.97% | 0.88% | 1.10% | 1.32% | 1.18% |  |
| 5 | 1.33% | 1.77% | 1.26% | 1.58% | 1.59% | 1.56% | 1.75% | 1.70% | 1.34% | 0.97% | 1.29% | 1.19% | 1.28% | 1.30% | 0.93% | 1.35% | 1.27% | 1.32% | 1.22% | 1.57% |  |  |
| 6 | 1.41% | 1.25% | 1.48% | 1.87% | 1.61% | 1.91% | 1.98% | 2.04% | 1.56% | 1.11% | 1.32% | 1.46% | 1.50% | 1.16% | 1.49% | 1.43% | 1.31% | 1.43% | 1.43% | 1.22% |  |  |
| 7 | 1.44% | 1.17% | 1.61% | 1.99% | 1.96% | 1.85% | 2.09% | 1.93% | 1.50% | 1.21% | 1.64% | 1.48% | 1.32% | 1.42% | 1.56% | 1.23% | 1.30% | 1.31% | 1.38% | 1.78% |  |  |
| 8 | 1.44% | 1.64% | 1.75% | 1.56% | 2.02% | 1.98% | 1.83% | 1.87% | 1.45% | 1.27% | 1.61% | 1.41% | 1.44% | 1.34% | 1.46% | 1.25% | 1.40% | 1.21% | 1.61% |  |  |  |
| 9 | 1.28% | 1.68% | 1.81% | 1.74% | 1.93% | 1.95% | 2.05% | 1.52% | 1.57% | 1.36% | 1.74% | 1.51% | 1.25% | 1.06% | 1.32% | 1.34% | 1.22% | 1.34% | 1.50% |  |  |  |
| 10 | 1.37% | 1.63% | 1.83% | 1.78% | 1.87% | 2.08% | 1.89% | 1.54% | 1.40% | 1.38% | 1.27% | 1.58% | 1.45% | 1.39% | 1.36% | 1.58% | 1.27% | 1.36% | 1.53% |  |  |  |
| 11 | 1.59% | 1.76% | 1.84% | 1.99% | 1.95% | 1.70% | 1.98% | 1.55% | 1.56% | 1.35% | 1.61% | 1.38% | 1.31% | 1.43% | 1.49% | 1.44% | 1.33% | 1.47% |  |  |  |  |
| 12 | 1.75% | 1.93% | 1.77% | 2.06% | 1.80% | 1.79% | 1.72% | 1.60% | 1.32% | 1.32% | 1.48% | 1.36% | 1.35% | 1.40% | 1.64% | 1.15% | 1.31% | 1.37% |  |  |  |  |
| 13 | 1.99% | 1.72% | 2.08% | 1.91% | 1.86% | 1.74% | 1.44% | 1.47% | 1.43% | 1.48% | 1.41% | 1.30% | 1.47% | 1.48% | 1.37% | 1.33% | 1.52% | 1.55% |  |  |  |  |
| 14 | 1.75% | 1.96% | 1.78% | 1.90% | 1.82% | 1.73% | 1.56% | 1.52% | 1.21% | 1.37% | 1.25% | 1.47% | 1.23% | 1.18% | 1.35% | 1.55% | 1.43% |  |  |  |  |  |
| 15 | 1.76% | 1.92% | 1.73% | 1.80% | 1.51% | 1.47% | 1.29% | 1.29% | 1.59% | 1.35% | 1.19% | 1.38% | 1.48% | 1.57% | 1.25% | 1.47% | 1.36% |  |  |  |  |  |
| 16 | 1.80% | 1.83% | 1.71% | 1.84% | 1.58% | 1.34% | 1.34% | 1.62% | 1.40% | 1.42% | 1.51% | 1.30% | 1.43% | 1.48% | 1.08% | 1.27% | 1.45% |  |  |  |  |  |
| 17 | 1.64% | 1.78% | 1.79% | 1.61% | 1.45% | 1.47% | 1.45% | 1.32% | 1.26% | 1.26% | 1.27% | 1.25% | 1.18% | 1.02% | 1.27% | 1.69% |  |  |  |  |  |  |
| 18 | 1.53% | 1.42% | 1.85% | 1.63% | 1.46% | 1.40% | 1.05% | 1.09% | 1.47% | 1.35% | 1.13% | 1.22% | 1.27% | 1.24% | 1.21% | 1.38% |  |  |  |  |  |  |
| 19 | 1.68% | 1.75% | 1.76% | 1.72% | 1.29% | 1.33% | 1.36% | 1.41% | 1.20% | 1.11% | 1.30% | 1.15% | 1.38% | 1.07% | 1.47% | 1.65% |  |  |  |  |  |  |
| 20 | 1.58% | 1.50% | 1.38% | 1.51% | 1.34% | 1.35% | 1.34% | 1.17% | 1.22% | 1.09% | 1.32% | 1.34% | 1.06% | 1.32% | 1.31% |  |  |  |  |  |  |  |
| 21 | 1.73% | 1.55% | 1.41% | 1.42% | 1.21% | 1.25% | 1.32% | 1.12% | 1.19% | 1.13% | 1.26% | 1.21% | 1.26% | 1.28% | 1.26% |  |  |  |  |  |  |  |
| 22 | 1.63% | 1.51% | 1.58% | 1.39% | 1.09% | 1.15% | 1.17% | 1.20% | 1.21% | 1.21% | 1.41% | 1.20% | 1.19% | 1.11% | 1.07% |  |  |  |  |  |  |  |
| 23 | 1.52% | 1.63% | 1.31% | 1.16% | 1.19% | 1.22% | 1.18% | 0.94% | 1.21% | 1.25% | 1.32% | 1.11% | 1.29% | 1.14% |  |  |  |  |  |  |  |  |
| 24 | 1.52% | 1.39% | 1.12% | 1.28% | 1.22% | 1.32% | 1.17% | 1.08% | 1.14% | 1.20% | 1.27% | 1.15% | 1.08% | 1.41% |  |  |  |  |  |  |  |  |
| 25 | 1.54% | 1.57% | 1.15% | 1.03% | 1.18% | 1.33% | 1.18% | 1.07% | 1.12% | 1.14% | 1.10% | 1.21% | 1.23% | 1.49% |  |  |  |  |  |  |  |  |
| 26 | 1.46% | 1.39% | 1.15% | 1.20% | 1.08% | 1.12% | 1.06% | 1.11% | 1.15% | 1.22% | 1.23% | 1.05% | 1.49% |  |  |  |  |  |  |  |  |  |
| 27 | 1.39% | 1.28% | 1.03% | 1.09% | 1.07% | 1.15% | 1.27% | 0.90% | 1.17% | 1.20% | 1.04% | 1.08% | 1.36% |  |  |  |  |  |  |  |  |  |
| 28 | 1.49% | 1.20% | 1.15% | 1.17% | 1.13% | 1.02% | 1.21% | 1.12% | 1.22% | 1.10% | 0.98% | 1.37% | 1.25% |  |  |  |  |  |  |  |  |  |
| 29 | 1.44% | 1.18% | 1.05% | 1.21% | 1.15% | 1.08% | 1.25% | 1.18% | 1.12% | 1.14% | 1.17% | 1.22% |  |  |  |  |  |  |  |  |  |  |
| 30 | 1.24% | 0.92% | 1.22% | 1.20% | 1.14% | 1.05% | 1.14% | 1.16% | 1.13% | 1.05% | 1.27% | 1.16% |  |  |  |  |  |  |  |  |  |  |
| 31 | 0.92% | 1.22% | 1.07% | 1.14% | 1.09% | 0.97% | 1.07% | 1.15% | 1.01% | 1.15% | 1.10% | 1.42% |  |  |  |  |  |  |  |  |  |  |
| 32 | 1.08% | 1.13% | 1.16% | 1.10% | 1.00% | 1.26% | 1.10% | 1.23% | 1.14% | 1.17% | 1.12% |  |  |  |  |  |  |  |  |  |  |  |
| 33 | 0.93% | 1.16% | 1.11% | 1.15% | 1.06% | 1.08% | 0.93% | 1.16% | 1.20% | 0.95% | 1.24% |  |  |  |  |  |  |  |  |  |  |  |
| 34 | 1.01% | 0.91% | 1.18% | 0.88% | 1.09% | 1.05% | 1.19% | 1.07% | 1.23% | 1.03% | 1.19% |  |  |  |  |  |  |  |  |  |  |  |
| 35 | 1.24% | 1.24% | 1.18% | 1.04% | 1.04% | 1.15% | 1.03% | 1.09% | 1.03% | 1.18% |  |  |  |  |  |  |  |  |  |  |  |  |
| 36 | 1.18% | 1.09% | 1.12% | 1.00% | 1.01% | 1.04% | 0.99% | 0.89% | 1.14% | 1.10% |  |  |  |  |  |  |  |  |  |  |  |  |
| 37 | 1.13% | 0.98% | 1.12% | 0.95% | 0.99% | 1.03% | 1.05% | 1.00% | 1.10% | 1.04% |  |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 1.01% | 1.09% | 1.02% | 1.12% | 0.95% | 1.00% | 0.86% | 1.18% | 1.06% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 1.20% | 0.89% | 1.09% | 1.08% | 0.87% | 0.97% | 0.89% | 1.20% | 1.20% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 1.05% | 0.95% | 0.96% | 1.09% | 1.06% | 0.87% | 1.05% | 1.15% | 1.29% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 1.00% | 0.92% | 0.93% | 1.13% | 0.93% | 1.01% | 1.17% | 1.13% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 1.05% | 1.00% | 1.09% | 0.99% | 1.00% | 0.83% | 1.14% | 1.10% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 43 | 0.92% | 1.07% | 1.13% | 1.09% | 0.93% | 0.89% | 1.04% | 1.21% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

A-1-67

------

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months Since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 44 | 1.02% | 1.15% | 1.05% | 1.06% | 0.95% | 1.08% | 1.06% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | 1.05% | 1.05% | 0.97% | 1.08% | 0.98% | 1.04% | 1.08% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 1.10% | 0.97% | 1.17% | 0.98% | 1.08% | 1.15% | 1.12% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 1.03% | 1.07% | 0.95% | 1.10% | 1.09% | 1.05% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 1.13% | 1.05% | 1.01% | 0.95% | 0.99% | 1.03% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 1.06% | 1.11% | 0.97% | 1.00% | 1.02% | 1.10% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | 0.96% | 1.17% | 1.02% | 1.04% | 1.04% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The ABS Speed is a measurement of the non-scheduled amortization of the pool of receivables and is derived by
calculating a monthly single month mortality rate, or SMM, which is the sum of the non-scheduled reduction in the pool of receivables, including prepayments and defaults, divided by the beginning of month pool balance less any scheduled payments.
The scheduled principal is calculated by rounding the remaining term to the nearest whole number and assumes that the receivables have been aggregated into one pool. The non-scheduled amortization is assumed to be the difference between the
beginning pool balance less the scheduled principal minus the actual ending pool balance. The SMM is converted into the ABS Speed by dividing (a) the product of one-hundred and the SMM by (b) the sum of (i) one-hundred and
(ii) the SMM multiplied by the age of the pool, in months, minus one. The age of the pool is assumed to be the weighted average age of the pool as of the cutoff date (rounded to the nearest whole number) plus the number of months since the
cutoff date, where the SMM is expressed as a percent (i.e., as 1.00 as opposed to 0.01).

A-1-68

------

The graph below shows core portfolio ABS Speed information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score greater than or equal to 575 but less than 625, as a percentage of beginning of month vintage origination pool balance less any scheduled payments for specified vintage origination pools of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g70l99.jpg)

A-1-69

------

**CORE PORTFOLIO ABS SPEEDS<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Greater than or Equal to 625** 

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months Since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 1 | 1.25% | 1.05% | 1.06% | 0.95% | 1.39% | 1.28% | 1.38% | 1.90% | 1.74% | 1.67% | 1.49% | 1.33% | 1.43% | 1.30% | 1.22% | 1.47% | 1.22% | 1.04% | 1.56% | 1.50% | 1.46% | 1.29% |
| 2 | 0.70% | 1.06% | 1.16% | 1.28% | 1.41% | 1.51% | 1.56% | 1.66% | 1.96% | 1.51% | 1.23% | 1.20% | 1.20% | 1.28% | 1.08% | 1.14% | 1.13% | 1.22% | 1.29% | 1.02% | 1.52% |  |
| 3 | 1.37% | 1.14% | 1.15% | 1.61% | 1.70% | 1.63% | 1.85% | 1.56% | 1.63% | 1.32% | 1.25% | 1.51% | 1.42% | 1.54% | 1.11% | 1.29% | 1.14% | 1.25% | 1.35% | 1.54% | 1.34% |  |
| 4 | 1.36% | 1.20% | 1.21% | 1.49% | 1.82% | 1.81% | 1.90% | 1.79% | 1.82% | 1.65% | 1.26% | 1.47% | 1.42% | 1.53% | 1.13% | 1.31% | 1.50% | 0.94% | 1.36% | 1.50% | 1.41% |  |
| 5 | 1.44% | 1.37% | 1.56% | 1.53% | 1.82% | 1.73% | 2.20% | 2.07% | 1.86% | 1.28% | 1.45% | 1.49% | 1.57% | 1.52% | 1.55% | 1.53% | 1.32% | 1.21% | 1.62% | 1.44% |  |  |
| 6 | 1.72% | 1.09% | 1.72% | 1.85% | 1.96% | 1.87% | 2.05% | 2.29% | 1.74% | 1.27% | 1.51% | 1.64% | 1.95% | 1.15% | 1.13% | 1.69% | 1.38% | 1.62% | 1.73% | 1.60% |  |  |
| 7 | 1.30% | 1.19% | 2.03% | 2.17% | 1.70% | 2.07% | 2.23% | 2.00% | 1.51% | 1.28% | 1.43% | 1.77% | 1.41% | 1.43% | 1.64% | 1.36% | 1.32% | 1.33% | 1.65% | 1.37% |  |  |
| 8 | 1.50% | 1.77% | 1.94% | 2.11% | 1.76% | 1.95% | 2.13% | 2.09% | 1.42% | 1.43% | 1.54% | 1.72% | 1.44% | 1.18% | 1.54% | 1.29% | 1.28% | 1.65% | 1.72% |  |  |  |
| 9 | 1.51% | 1.96% | 1.84% | 1.95% | 1.80% | 1.97% | 2.01% | 1.94% | 1.36% | 1.37% | 1.43% | 1.70% | 1.44% | 1.69% | 1.49% | 1.62% | 1.51% | 1.33% | 1.82% |  |  |  |
| 10 | 1.44% | 1.89% | 1.91% | 1.89% | 1.86% | 2.16% | 2.06% | 1.62% | 1.24% | 1.50% | 1.48% | 1.28% | 1.29% | 1.45% | 1.17% | 1.30% | 1.42% | 1.36% | 1.53% |  |  |  |
| 11 | 1.68% | 1.85% | 1.66% | 1.71% | 1.87% | 1.83% | 1.81% | 1.63% | 1.46% | 1.32% | 1.50% | 1.17% | 1.52% | 1.43% | 1.27% | 1.31% | 1.46% | 1.58% |  |  |  |  |
| 12 | 1.79% | 2.13% | 1.85% | 1.87% | 1.74% | 1.98% | 1.64% | 1.32% | 1.52% | 1.51% | 1.51% | 1.33% | 1.61% | 1.22% | 1.30% | 1.10% | 1.45% | 1.68% |  |  |  |  |
| 13 | 1.84% | 1.90% | 1.73% | 1.91% | 1.91% | 1.67% | 1.56% | 1.51% | 1.81% | 1.25% | 1.04% | 1.55% | 1.19% | 1.18% | 1.37% | 1.14% | 1.55% | 1.48% |  |  |  |  |
| 14 | 1.77% | 1.82% | 1.88% | 1.84% | 2.03% | 1.81% | 1.30% | 1.22% | 1.40% | 1.20% | 1.29% | 1.47% | 1.48% | 1.31% | 1.41% | 1.38% | 1.31% |  |  |  |  |  |
| 15 | 1.76% | 1.71% | 1.72% | 2.00% | 1.70% | 1.75% | 1.09% | 1.29% | 1.57% | 1.31% | 1.31% | 1.61% | 1.52% | 1.32% | 1.44% | 1.46% | 1.37% |  |  |  |  |  |
| 16 | 1.78% | 1.75% | 1.67% | 1.60% | 1.65% | 1.44% | 1.42% | 1.43% | 1.43% | 1.24% | 1.24% | 1.10% | 1.53% | 1.16% | 1.31% | 1.53% | 1.41% |  |  |  |  |  |
| 17 | 1.82% | 1.79% | 1.77% | 1.62% | 1.73% | 1.38% | 1.33% | 1.44% | 1.30% | 1.49% | 1.25% | 1.11% | 1.31% | 1.65% | 1.37% | 1.19% |  |  |  |  |  |  |
| 18 | 1.39% | 1.70% | 1.67% | 1.58% | 1.36% | 0.99% | 1.40% | 1.41% | 1.23% | 1.06% | 1.32% | 1.21% | 1.46% | 1.22% | 1.47% | 1.38% |  |  |  |  |  |  |
| 19 | 1.82% | 1.61% | 1.67% | 1.64% | 1.24% | 1.21% | 1.22% | 1.31% | 1.05% | 1.16% | 1.33% | 1.12% | 1.39% | 1.34% | 1.05% | 1.44% |  |  |  |  |  |  |
| 20 | 1.53% | 1.51% | 1.69% | 1.67% | 1.27% | 1.22% | 1.22% | 1.29% | 1.23% | 1.35% | 1.33% | 1.07% | 1.28% | 1.19% | 1.36% |  |  |  |  |  |  |  |
| 21 | 1.61% | 1.77% | 1.63% | 1.32% | 1.11% | 1.29% | 1.32% | 1.03% | 1.07% | 1.01% | 1.16% | 1.32% | 1.11% | 1.19% | 1.46% |  |  |  |  |  |  |  |
| 22 | 1.41% | 1.51% | 1.51% | 1.33% | 1.18% | 1.22% | 1.15% | 1.03% | 1.04% | 1.06% | 1.09% | 1.29% | 1.19% | 1.42% | 1.32% |  |  |  |  |  |  |  |
| 23 | 1.61% | 1.48% | 1.52% | 1.50% | 0.91% | 1.20% | 1.14% | 1.08% | 1.02% | 1.11% | 1.32% | 0.93% | 1.35% | 1.10% |  |  |  |  |  |  |  |  |
| 24 | 1.78% | 1.49% | 1.35% | 1.10% | 0.89% | 1.06% | 1.23% | 0.91% | 0.94% | 1.07% | 1.25% | 1.47% | 1.16% | 1.25% |  |  |  |  |  |  |  |  |
| 25 | 1.57% | 1.51% | 1.25% | 1.10% | 1.27% | 1.08% | 1.12% | 1.10% | 1.20% | 1.24% | 0.96% | 1.09% | 1.25% | 1.35% |  |  |  |  |  |  |  |  |
| 26 | 1.25% | 1.14% | 1.21% | 1.17% | 1.22% | 1.10% | 1.13% | 1.12% | 1.24% | 0.92% | 1.12% | 1.19% | 1.30% |  |  |  |  |  |  |  |  |  |
| 27 | 1.40% | 1.36% | 1.18% | 1.23% | 1.07% | 0.84% | 0.96% | 1.13% | 1.24% | 1.20% | 0.96% | 1.02% | 1.31% |  |  |  |  |  |  |  |  |  |
| 28 | 1.52% | 1.04% | 1.08% | 1.07% | 1.23% | 1.07% | 1.15% | 1.21% | 1.04% | 0.99% | 1.22% | 1.38% | 1.42% |  |  |  |  |  |  |  |  |  |
| 29 | 1.19% | 1.01% | 1.32% | 1.23% | 0.94% | 1.02% | 1.15% | 1.16% | 1.30% | 1.12% | 1.09% | 1.27% |  |  |  |  |  |  |  |  |  |  |
| 30 | 1.32% | 1.12% | 1.28% | 1.04% | 1.11% | 1.23% | 1.03% | 1.06% | 1.11% | 1.16% | 1.24% | 1.23% |  |  |  |  |  |  |  |  |  |  |
| 31 | 1.24% | 1.08% | 1.12% | 0.97% | 0.94% | 1.06% | 0.97% | 1.10% | 1.01% | 1.03% | 1.11% | 1.08% |  |  |  |  |  |  |  |  |  |  |
| 32 | 1.08% | 1.14% | 1.02% | 1.11% | 1.15% | 1.03% | 1.17% | 1.10% | 0.94% | 1.27% | 0.91% |  |  |  |  |  |  |  |  |  |  |  |
| 33 | 1.09% | 1.11% | 1.01% | 1.07% | 1.13% | 1.01% | 1.03% | 1.09% | 1.13% | 1.17% | 1.18% |  |  |  |  |  |  |  |  |  |  |  |
| 34 | 1.02% | 1.17% | 1.09% | 0.99% | 0.97% | 1.06% | 0.99% | 1.08% | 1.07% | 1.11% | 1.16% |  |  |  |  |  |  |  |  |  |  |  |
| 35 | 1.15% | 0.96% | 1.15% | 0.99% | 1.09% | 1.11% | 1.01% | 0.93% | 1.18% | 1.15% |  |  |  |  |  |  |  |  |  |  |  |  |
| 36 | 1.16% | 1.26% | 1.08% | 0.94% | 1.16% | 1.08% | 0.97% | 1.13% | 1.18% | 1.03% |  |  |  |  |  |  |  |  |  |  |  |  |
| 37 | 1.15% | 1.06% | 0.99% | 1.04% | 1.05% | 1.03% | 0.92% | 1.06% | 1.08% | 1.10% |  |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 1.06% | 0.86% | 1.00% | 1.05% | 0.91% | 1.06% | 1.02% | 1.14% | 1.24% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 1.07% | 0.92% | 0.89% | 1.00% | 1.06% | 0.98% | 1.05% | 0.90% | 1.11% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 1.08% | 0.91% | 0.89% | 0.88% | 0.89% | 1.01% | 1.02% | 1.12% | 1.18% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 1.02% | 0.92% | 1.04% | 1.04% | 0.90% | 0.99% | 1.09% | 1.09% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 1.09% | 1.06% | 1.12% | 1.05% | 1.23% | 1.00% | 1.08% | 1.11% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 43 | 1.02% | 1.11% | 1.02% | 0.84% | 1.05% | 0.99% | 1.06% | 1.22% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

A-1-70

------

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months Since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 44 | 0.97% | 1.06% | 0.97% | 1.08% | 1.02% | 1.17% | 1.14% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | 1.08% | 1.16% | 1.00% | 1.01% | 1.06% | 1.07% | 1.05% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 1.16% | 1.08% | 1.10% | 1.05% | 1.19% | 1.12% | 0.97% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 1.09% | 1.03% | 1.10% | 0.98% | 0.93% | 1.02% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 1.09% | 1.02% | 1.07% | 1.02% | 1.09% | 0.95% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 1.07% | 1.10% | 0.90% | 1.02% | 1.17% | 0.97% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | 1.01% | 1.11% | 0.97% | 1.09% | 1.02% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The ABS Speed is a measurement of the non-scheduled amortization of the pool of receivables and is derived by
calculating a monthly single month mortality rate, or SMM, which is the sum of the non-scheduled reduction in the pool of receivables, including prepayments and defaults, divided by the beginning of month pool balance less any scheduled payments.
The scheduled principal is calculated by rounding the remaining term to the nearest whole number and assumes that the receivables have been aggregated into one pool. The non-scheduled amortization is assumed to be the difference between the
beginning pool balance less the scheduled principal minus the actual ending pool balance. The SMM is converted into the ABS Speed by dividing (a) the product of one-hundred and the SMM by (b) the sum of (i) one-hundred and
(ii) the SMM multiplied by the age of the pool, in months, minus one. The age of the pool is assumed to be the weighted average age of the pool as of the cutoff date (rounded to the nearest whole number) plus the number of months since the
cutoff date, where the SMM is expressed as a percent (i.e., as 1.00 as opposed to 0.01).

A-1-71

------

The graph below shows core portfolio ABS Speed information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score greater than or equal to 625, as a percentage of beginning of month vintage origination pool balance less any scheduled payments for specified vintage origination pools of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g62a70.jpg)

A-1-72

------

**NON-CORE PORTFOLIO ABS SPEEDS<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Less than 575** 

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months Since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 1 | (0.13%) |  | 0.44% | (0.18%) | 0.24% | 0.22% | 0.93% | 0.66% | 1.02% | 0.66% | 0.64% | 0.69% | 0.84% | 0.64% | 0.22% | 0.33% | 0.30% | 0.64% | 0.44% | 1.17% | 0.84% | 1.18% |
| 2 | 0.20% |  | (0.32%) | 0.12% | 0.38% | 1.33% | 0.83% | 0.49% | 0.64% | 1.03% | 0.16% | 0.37% | 0.25% | 0.08% | 0.41% | 0.32% | 0.22% | 0.44% | 1.02% | 0.39% | 0.76% |  |
| 3 | 0.32% |  | (0.16%) | 0.23% | 1.33% | 0.74% | 0.82% | 0.55% | 1.07% | 0.22% | 0.24% | 0.45% | 0.59% | 0.52% | 0.42% | 0.05% | 0.37% | 0.32% | 1.10% | 0.49% | 0.74% |  |
| 4 | 0.84% |  | 2.41% | 0.80% | 0.81% | 0.75% | 1.03% | 0.83% | 0.65% | 0.04% | 0.60% | 0.41% | 0.48% | 0.62% | 0.62% | 0.51% | 1.00% | 0.64% | 0.50% | 0.85% | 0.76% |  |
| 5 | 0.73% |  | 0.95% | 0.84% | 1.03% | 1.23% | 2.30% | 1.64% | 1.80% | 1.46% | 1.15% | 1.39% | 1.36% | 0.91% | 1.41% | 0.98% | 0.84% | 1.46% | 0.79% | 1.40% |  |  |
| 6 | 1.48% |  | 0.74% | 1.35% | 2.40% | 3.01% | 2.43% | 2.07% | 2.65% | 1.68% | 1.68% | 1.99% | 2.67% | 1.70% | 1.04% | 0.75% | 1.53% | 0.92% | 1.75% | 1.16% |  |  |
| 7 | 1.49% |  | 0.56% | 1.74% | 2.66% | 1.88% | 2.21% | 1.95% | 2.63% | 2.49% | 1.75% | 1.79% | 2.41% | 1.76% | 0.91% | 0.91% | 1.25% | 0.67% | 1.47% | 1.59% |  |  |
| 8 | 0.45% |  | 2.04% | 1.78% | 1.97% | 2.54% | 1.44% | 2.19% | 2.20% | 2.28% | 1.68% | 2.35% | 2.55% | 1.48% | 1.52% | 0.97% | 1.11% | 1.74% | 1.55% |  |  |  |
| 9 | 0.57% |  | 1.92% | 2.18% | 2.38% | 2.41% | 1.54% | 1.49% | 2.63% | 1.69% | 1.98% | 2.15% | 2.51% | 1.65% | 1.05% | 0.83% | 1.27% | 1.36% | 1.19% |  |  |  |
| 10 | 1.79% |  | 1.91% | 2.34% | 1.79% | 1.56% | 2.09% | 2.12% | 2.09% | 1.76% | 2.23% | 1.90% | 1.81% | 1.19% | 1.60% | 1.15% | 1.09% | 1.05% | 1.42% |  |  |  |
| 11 | 1.86% |  | 2.31% | 2.12% | 2.56% | 2.66% | 2.46% | 1.57% | 2.17% | 2.18% | 2.51% | 2.28% | 2.04% | 1.37% | 1.46% | 1.66% | 1.39% | 1.41% |  |  |  |  |
| 12 | 2.09% |  | 1.28% | 2.42% | 1.40% | 1.76% | 2.08% | 1.96% | 1.70% | 1.41% | 1.86% | 2.02% | 1.68% | 1.57% | 1.98% | 1.83% | 1.92% | 1.31% |  |  |  |  |
| 13 | 1.52% |  | 3.00% | 1.70% | 1.89% | 1.70% | 1.51% | 1.85% | 1.69% | 1.79% | 1.63% | 1.48% | 1.47% | 1.39% | 1.66% | 1.22% | 1.60% | 1.51% |  |  |  |  |
| 14 | 1.74% |  | 2.44% | 2.63% | 1.81% | 2.04% | 2.20% | 1.53% | 1.60% | 2.28% | 2.00% | 1.79% | 1.65% | 1.48% | 1.33% | 2.01% | 1.23% |  |  |  |  |  |
| 15 | 1.57% |  | 0.25% | 1.80% | 1.89% | 2.46% | 1.66% | 1.35% | 1.76% | 2.15% | 1.81% | 1.59% | 1.54% | 1.47% | 0.54% | 1.25% | 1.33% |  |  |  |  |  |
| 16 | 1.43% |  | 2.52% | 1.80% | 1.36% | 2.08% | 1.53% | 1.65% | 2.22% | 1.70% | 2.46% | 1.96% | 2.16% | 1.43% | 0.97% | 1.73% | 2.34% |  |  |  |  |  |
| 17 | 1.44% |  | 2.39% | 1.89% | 1.87% | 2.08% | 1.95% | 1.71% | 2.20% | 0.91% | 1.68% | 1.50% | 1.58% | 1.90% | 1.54% | 1.24% |  |  |  |  |  |  |
| 18 | 2.40% |  | (0.10%) | 1.83% | 1.94% | 1.89% | 1.58% | 2.26% | 1.77% | 1.69% | 1.82% | 2.13% | 1.74% | 2.01% | 1.28% | 0.98% |  |  |  |  |  |  |
| 19 | 1.42% |  | 2.45% | 1.06% | 1.88% | 2.01% | 1.21% | 1.60% | 1.48% | 1.69% | 1.39% | 1.33% | 2.11% | 1.17% | 1.13% | 1.93% |  |  |  |  |  |  |
| 20 | 1.93% |  | 0.47% | 2.12% | 1.91% | 1.70% | 1.78% | 1.57% | 1.81% | 1.58% | 1.60% | 1.77% | 1.66% | 1.67% | 1.35% |  |  |  |  |  |  |  |
| 21 | 2.07% |  | 1.23% | 0.79% | 1.50% | 1.95% | 1.08% | 1.39% | 1.75% | 1.75% | 1.87% | 1.61% | 1.23% | 1.14% | 1.58% |  |  |  |  |  |  |  |
| 22 | 1.38% |  | 2.48% | 1.01% | 1.96% | 1.13% | 1.43% | 0.98% | 1.84% | 0.93% | 1.31% | 1.71% | 1.06% | 1.94% | 1.31% |  |  |  |  |  |  |  |
| 23 | 1.49% |  | 1.79% | 1.81% | 1.72% | 1.85% | 0.87% | 1.75% | 1.65% | 1.13% | 1.68% | 0.67% | 1.64% | 0.74% |  |  |  |  |  |  |  |  |
| 24 | 1.68% |  | 0.94% | 1.82% | 0.68% | 1.65% | 1.63% | 1.27% | 1.30% | 1.80% | 1.44% | 1.67% | 0.86% | 1.22% |  |  |  |  |  |  |  |  |
| 25 | 1.25% |  | 1.95% | 1.58% | 0.99% | 1.04% | 1.48% | 1.47% | 1.20% | 1.05% | 1.10% | 1.12% | 1.55% | 1.23% |  |  |  |  |  |  |  |  |
| 26 | 1.57% |  | 2.19% | 0.58% | 1.50% | 1.11% | 1.42% | 1.24% | 1.32% | 1.59% | 1.03% | 1.08% | 1.72% |  |  |  |  |  |  |  |  |  |
| 27 | 1.82% |  | (4.54%) | 1.41% | 1.45% | 1.97% | 1.18% | 1.31% | 1.27% | 1.44% | 1.35% | 1.29% | 1.75% |  |  |  |  |  |  |  |  |  |
| 28 | 1.65% |  | 0.44% | 1.16% | 1.59% | 1.21% | 1.63% | 1.45% | 1.80% | 1.14% | 1.59% | 1.02% | 1.27% |  |  |  |  |  |  |  |  |  |
| 29 | 1.26% |  | 1.82% | 0.54% | 0.67% | 1.16% | 1.21% | 1.49% | 1.33% | 0.81% | 1.13% | 1.54% |  |  |  |  |  |  |  |  |  |  |
| 30 | 1.49% |  | 0.75% | 0.83% | 1.58% | 1.06% | 1.50% | 1.37% | 1.00% | 1.25% | 1.55% | 1.26% |  |  |  |  |  |  |  |  |  |  |
| 31 | 1.23% |  | 1.32% | 1.18% | 0.65% | 1.50% | 0.73% | 0.94% | 1.13% | 1.05% | 1.68% | 1.19% |  |  |  |  |  |  |  |  |  |  |
| 32 | 1.21% |  | 1.09% | 0.85% | 1.23% | 0.95% | 1.45% | 1.23% | 1.16% | 0.96% | 1.58% |  |  |  |  |  |  |  |  |  |  |  |
| 33 | 1.63% |  | 1.30% | 1.58% | 0.96% | 1.01% | 1.22% | 1.12% | 1.52% | 1.17% | 1.41% |  |  |  |  |  |  |  |  |  |  |  |
| 34 | 0.93% |  | 1.25% | 1.45% | 0.78% | 1.10% | 1.14% | 1.13% | 1.22% | 1.08% | 1.59% |  |  |  |  |  |  |  |  |  |  |  |
| 35 | 1.06% |  | (0.91%) | 1.85% | 1.35% | 1.39% | 1.12% | 1.19% | 1.54% | 1.29% |  |  |  |  |  |  |  |  |  |  |  |  |
| 36 | 1.30% |  | 1.80% | 0.97% | 0.81% | 1.33% | 0.81% | 1.10% | 1.39% | 1.33% |  |  |  |  |  |  |  |  |  |  |  |  |
| 37 | 1.33% |  | 1.30% | 1.07% | 0.66% | 1.51% | 0.16% | 0.82% | 1.28% | 1.17% |  |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 0.98% |  | (0.24%) | 1.61% | 1.37% | 0.64% | 0.66% | 1.10% | 1.39% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 1.29% |  | 1.53% | 0.68% | 0.78% | 1.36% | 0.57% | 1.35% | 1.30% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 1.26% |  | (0.13%) | 1.10% | 1.12% | 0.90% | 0.59% | 0.80% | 1.50% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 1.14% |  | 1.63% | 1.34% | 0.74% | 0.42% | 1.43% | 1.11% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 1.04% |  | 0.23% | 1.00% | 1.22% | 0.88% | 0.61% | 1.50% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 43 | 0.66% |  | 1.84% | 1.60% | 1.14% | 0.84% | 1.32% | 0.17% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

A-1-73

------

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months Since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 44 | 0.93% |  | 1.28% | 0.61% | 0.98% | 0.41% | 1.40% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | 1.22% |  | (1.63%) | 0.83% | 0.38% | 1.23% | 1.38% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 1.10% |  | 0.50% | 0.95% | 1.04% | 0.99% | 0.78% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 0.37% |  | (0.32%) | 1.27% | 1.11% | 1.24% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 1.16% |  | 0.30% | 0.49% | 1.31% | 1.41% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 0.98% |  | 1.01% | 1.02% | 1.34% | 1.45% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | 0.76% |  | 1.55% | 0.91% | 1.26% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The ABS Speed is a measurement of the non-scheduled amortization of the pool of receivables and is derived by
calculating a monthly single month mortality rate, or SMM, which is the sum of the non-scheduled reduction in the pool of receivables, including prepayments and defaults, divided by the beginning of month pool balance less any scheduled payments.
The scheduled principal is calculated by rounding the remaining term to the nearest whole number and assumes that the receivables have been aggregated into one pool. The non-scheduled amortization is assumed to be the difference between the
beginning pool balance less the scheduled principal minus the actual ending pool balance. The SMM is converted into the ABS Speed by dividing (a) the product of one-hundred and the SMM by (b) the sum of (i) one-hundred and
(ii) the SMM multiplied by the age of the pool, in months, minus one. The age of the pool is assumed to be the weighted average age of the pool as of the cutoff date (rounded to the nearest whole number) plus the number of months since the
cutoff date, where the SMM is expressed as a percent (i.e., as 1.00 as opposed to 0.01).

A-1-74

------

The graph below shows non-core portfolio ABS Speed information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score less than 575, as a percentage of beginning of month vintage origination pool balance less any scheduled payments for specified vintage origination pools of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g07y00.jpg)

A-1-75

------

**NON-CORE PORTFOLIO ABS SPEEDS<sup>(1)</sup>** 

**Vintage Origination Pools for Obligors With a FICO**<sup>®</sup> **Score Greater than 575** 

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months Since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 1 | 0.87% |  | (0.63%) | 1.09% | 1.50% | 0.29% | 1.37% | 1.08% | 2.39% | 2.77% | 0.46% | 1.08% | 0.79% | 0.91% | 0.69% | 0.85% | 0.92% | 1.55% | 1.39% | 1.35% | 1.01% | 0.90% |
| 2 | 1.51% |  | (0.30%) | 0.15% | 2.09% | (0.29%) | 1.91% | 1.54% | 1.47% | 1.54% | 0.81% | 0.80% | 0.46% | 0.37% | 0.58% | 0.89% | 0.69% | 1.48% | 0.97% | 1.18% | 1.22% |  |
| 3 | 1.11% |  | 0.63% | 1.55% | 0.68% | 1.68% | 0.74% | 1.63% | 1.40% | 1.55% | 0.75% | 0.70% | 0.83% | 0.87% | 0.33% | 0.56% | 1.00% | 1.29% | 1.16% | 1.14% | 0.96% |  |
| 4 | 1.31% |  | (0.21%) | 1.07% | 0.79% | 0.86% | 1.57% | 1.46% | 2.41% | 1.30% | 0.74% | 1.09% | 0.94% | 0.17% | 0.80% | 0.88% | 0.83% | 1.51% | 1.06% | 1.44% | 1.43% |  |
| 5 | 2.24% |  | 0.26% | 2.70% | 3.36% | 0.86% | 2.54% | 1.78% | 1.88% | 0.98% | 1.01% | 1.75% | 1.17% | 1.37% | 1.22% | 1.48% | 1.60% | 1.27% | 1.49% | 1.39% |  |  |
| 6 | (0.19%) |  | 2.52% | 0.83% | 2.17% | 2.52% | 1.98% | 3.10% | 2.48% | 1.37% | 1.65% | 2.50% | 2.07% | 1.43% | 1.64% | 1.74% | 1.67% | 1.55% | 1.79% | 1.49% |  |  |
| 7 | 0.80% |  | 1.19% | 3.30% | 1.42% | 3.28% | 2.06% | 3.12% | 1.64% | 1.03% | 1.84% | 2.19% | 1.55% | 2.16% | 1.25% | 1.30% | 1.17% | 1.03% | 1.71% | 1.59% |  |  |
| 8 | 1.17% |  | (0.26%) | 2.31% | 3.23% | 1.67% | 2.49% | 2.90% | 1.71% | 2.13% | 1.86% | 2.98% | 2.07% | 2.23% | 1.90% | 1.56% | 1.68% | 1.72% | 1.72% |  |  |  |
| 9 | 1.66% |  | 3.07% | 2.26% | 0.42% | 3.08% | 2.15% | 2.49% | 2.29% | 1.44% | 2.15% | 2.78% | 1.97% | 1.19% | 1.10% | 1.62% | 1.60% | 1.45% | 1.45% |  |  |  |
| 10 | 1.35% |  | 4.28% | 0.06% | 2.95% | 3.36% | 2.17% | 0.95% | 1.17% | 2.17% | 1.37% | 1.68% | 1.35% | 0.96% | 1.66% | 1.89% | 1.46% | 1.64% | 1.47% |  |  |  |
| 11 | 1.75% |  | (0.38%) | 1.79% | 0.09% | 0.61% | 1.45% | 2.17% | 2.45% | 1.99% | 1.70% | 1.00% | 2.21% | 1.72% | 1.51% | 1.41% | 1.38% | 1.24% |  |  |  |  |
| 12 | 3.17% |  | 3.26% | 0.86% | 2.74% | 1.40% | 2.18% | 1.95% | 2.30% | 2.27% | 1.30% | 1.91% | 1.44% | 1.29% | 1.53% | 1.32% | 1.14% | 1.58% |  |  |  |  |
| 13 | 2.33% |  | 2.06% | 1.29% | 1.60% | 1.48% | 1.21% | 1.76% | 1.42% | 1.56% | 1.69% | 1.52% | 1.11% | 1.98% | 1.75% | 1.47% | 1.49% | 1.95% |  |  |  |  |
| 14 | 1.81% |  | (0.36%) | 2.43% | 1.49% | 1.54% | 1.85% | 1.96% | 1.42% | 1.75% | 2.02% | 1.94% | 1.50% | 1.81% | 1.49% | 1.39% | 1.78% |  |  |  |  |  |
| 15 | 1.36% |  | (0.39%) | 0.83% | 2.47% | 2.18% | 1.47% | 1.20% | 1.50% | 1.59% | 1.49% | 1.26% | 0.68% | 1.54% | 1.32% | 1.83% | 1.90% |  |  |  |  |  |
| 16 | 2.51% |  | 3.48% | 2.91% | 2.04% | 2.19% | 1.20% | 1.30% | 1.00% | 1.64% | 1.50% | 1.31% | 1.58% | 0.99% | 1.73% | 1.50% | 1.71% |  |  |  |  |  |
| 17 | 2.28% |  | 0.22% | 0.49% | 1.37% | 2.80% | 1.85% | 1.13% | 1.42% | 1.65% | 1.41% | 0.99% | 1.49% | 1.61% | 1.38% | 0.68% |  |  |  |  |  |  |
| 18 | 1.83% |  | (0.40%) | 0.96% | 1.49% | 1.58% | 1.40% | 1.57% | 2.00% | 1.32% | 1.42% | 1.28% | 1.59% | 1.39% | 1.79% | 1.40% |  |  |  |  |  |  |
| 19 | 1.79% |  | 2.70% | 2.58% | (0.29%) | 1.55% | 1.44% | 1.53% | 1.82% | 1.63% | 0.80% | 2.17% | 2.26% | 1.64% | 1.17% | 1.51% |  |  |  |  |  |  |
| 20 | 0.77% |  | 3.03% | 0.92% | 1.95% | 2.37% | 1.14% | 1.60% | 1.69% | 1.88% | 1.56% | 1.66% | 0.48% | 1.23% | 1.61% |  |  |  |  |  |  |  |
| 21 | 1.67% |  | 2.34% | 2.57% | 0.04% | 0.75% | 1.32% | 1.30% | 0.32% | 1.47% | 1.18% | 1.32% | 0.79% | 1.70% | 1.81% |  |  |  |  |  |  |  |
| 22 | 2.23% |  | (0.38%) | 1.84% | 2.19% | 0.99% | 0.84% | 1.27% | 0.74% | 1.29% | 1.06% | 0.88% | 1.26% | 1.13% | 1.53% |  |  |  |  |  |  |  |
| 23 | 2.27% |  | 12.59% | 1.26% | 1.97% | 2.38% | 1.90% | 1.58% | 1.35% | 0.71% | 1.63% | 1.70% | 1.45% | 1.23% |  |  |  |  |  |  |  |  |
| 24 | 2.09% |  | 0.25% | 2.48% | 2.27% | 0.96% | 1.73% | 0.87% | 1.52% | 1.26% | 1.42% | 1.56% | 1.50% | 1.62% |  |  |  |  |  |  |  |  |
| 25 | 2.17% |  | 0.06% | 2.47% | 0.93% | 1.54% | 0.25% | 1.31% | 0.36% | 0.17% | 1.36% | 0.59% | 1.56% | 1.46% |  |  |  |  |  |  |  |  |
| 26 | 1.76% |  | 1.91% | 1.29% | 1.20% | 2.32% | 1.49% | 1.26% | 0.97% | 1.14% | 1.35% | 1.66% | 1.54% |  |  |  |  |  |  |  |  |  |
| 27 | 1.69% |  | 2.09% | 0.94% | 1.95% | 1.76% | 1.55% | 0.92% | 1.72% | 1.74% | 1.32% | 1.01% | 1.27% |  |  |  |  |  |  |  |  |  |
| 28 | (2.52%) |  | (0.48%) | 0.80% | 2.04% | 0.28% | 1.20% | 1.22% | 1.41% | 1.36% | 1.28% | 1.59% | 0.84% |  |  |  |  |  |  |  |  |  |
| 29 | 1.50% |  | 2.53% | (0.08%) | (0.59%) | 1.72% | 1.27% | 0.86% | 1.81% | 1.46% | 1.78% | 1.38% |  |  |  |  |  |  |  |  |  |  |
| 30 | 1.77% |  | (0.41%) | 1.90% | 1.17% | 1.54% | 1.46% | 1.08% | 1.45% | 1.16% | 1.46% | 1.34% |  |  |  |  |  |  |  |  |  |  |
| 31 | (0.22%) |  | 2.33% | 2.09% | 1.05% | (3.42%) | 1.25% | 1.47% | 1.14% | 1.55% | 1.56% | 1.11% |  |  |  |  |  |  |  |  |  |  |
| 32 | 1.85% |  | 0.31% | 1.04% | 0.65% | 0.25% | 1.48% | 1.08% | 1.52% | 1.08% | 1.19% |  |  |  |  |  |  |  |  |  |  |  |
| 33 | 0.96% |  | 1.74% | 1.31% | 1.20% | (0.26%) | 1.29% | 1.85% | 1.33% | 0.91% | 1.19% |  |  |  |  |  |  |  |  |  |  |  |
| 34 | 0.18% |  | 1.84% | (0.72%) | 0.90% | (0.64%) | 0.74% | 1.40% | 1.44% | 0.26% | 1.29% |  |  |  |  |  |  |  |  |  |  |  |
| 35 | 1.90% |  | 2.29% | 1.26% | 1.01% | 0.31% | 0.94% | 1.30% | 0.85% | 1.03% |  |  |  |  |  |  |  |  |  |  |  |  |
| 36 | (0.86%) |  | 1.34% | (1.56%) | 1.02% | 0.75% | 0.60% | 1.08% | 1.64% | 1.00% |  |  |  |  |  |  |  |  |  |  |  |  |
| 37 | 0.33% |  | 1.66% | 0.38% | (0.87%) | 1.06% | 0.85% | 0.95% | 1.28% | 1.06% |  |  |  |  |  |  |  |  |  |  |  |  |
| 38 | 1.22% |  | 2.07% | 1.57% | (0.99%) | 1.53% | 0.40% | 1.37% | 1.25% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 39 | 2.12% |  | (0.19%) | 0.54% | 1.41% | 1.22% | 0.46% | 1.30% | 1.39% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 40 | 0.66% |  | 1.59% | 0.85% | 1.22% | 1.37% | 1.32% | 1.39% | 1.52% |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 41 | 1.58% |  | 1.89% | 1.14% | 1.50% | 0.98% | 0.71% | 1.44% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 42 | 0.34% |  | 1.37% | 1.58% | 1.22% | 0.76% | 1.24% | 1.28% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 43 | 1.42% |  | 0.23% | (0.67%) | 0.99% | 1.71% | 1.27% | 1.08% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

A-1-76

------

---

| | | | | | | | | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Months Since**<br> **Cutoff Date** | **2020<br>Q1** | **2020<br>Q2** | **2020<br>Q3** | **2020<br>Q4** | **2021<br>Q1** | **2021<br>Q2** | **2021<br>Q3** | **2021<br>Q4** | **2022<br>Q1** | **2022<br>Q2** | **2022<br>Q3** | **2022<br>Q4** | **2023<br>Q1** | **2023<br>Q2** | **2023<br>Q3** | **2023<br>Q4** | **2024<br>Q1** | **2024<br>Q2** | **2024<br>Q3** | **2024<br>Q4** | **2025<br>Q1** | **2025<br>Q2** |
| 44 | 1.73% |  | 0.19% | 0.84% | 0.83% | 1.02% | 0.66% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 45 | (0.90%) |  | (6.68%) | 0.89% | (1.30%) | 1.14% | 1.17% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 46 | 0.94% |  | (1.51%) | (1.24%) | 1.25% | 0.23% | 1.12% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 47 | 0.29% |  | (28.45%) | 1.38% | 0.08% | (2.67%) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 48 | 1.58% |  | (1.79%) | 1.38% | 0.57% | 1.63% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 49 | 0.03% |  | (0.09%) | 1.09% | 0.94% | (1.24%) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| 50 | (9.82%) |  | 1.04% | (1.15%) | 1.04% |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

(1) The ABS Speed is a measurement of the non-scheduled amortization of the pool of receivables and is derived by
calculating a monthly single month mortality rate, or SMM, which is the sum of the non-scheduled reduction in the pool of receivables, including prepayments and defaults, divided by the beginning of month pool balance less any scheduled payments.
The scheduled principal is calculated by rounding the remaining term to the nearest whole number and assumes that the receivables have been aggregated into one pool. The non-scheduled amortization is assumed to be the difference between the
beginning pool balance less the scheduled principal minus the actual ending pool balance. The SMM is converted into the ABS Speed by dividing (a) the product of one-hundred and the SMM by (b) the sum of (i) one-hundred and
(ii) the SMM multiplied by the age of the pool, in months, minus one. The age of the pool is assumed to be the weighted average age of the pool as of the cutoff date (rounded to the nearest whole number) plus the number of months since the
cutoff date, where the SMM is expressed as a percent (i.e., as 1.00 as opposed to 0.01).

A-1-77

------

The graph below shows non-core portfolio ABS Speed information, for the vintage origination pools with obligors with a FICO<sup>®</sup> score greater than 575, as a percentage of beginning of month vintage origination pool balance less any scheduled payments for specified vintage origination pools of motor vehicle retail installment sale contracts during the last five years.

![LOGO](g25239g01g112.jpg)

A-1-78

------

**ABS SPEEDS<sup>(1)</sup>** 

**CarMax Select Receivables Trusts** 

---

| | | |
|:---|:---|:---|
| **Months**<br> **Since Cutoff**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Date**  | **2024-A** | **2025-A** |
| 1 | 0.79% | 1.22% |
| 2 | 1.01% | 1.39% |
| 3 | 1.29% | 1.32% |
| 4 | 1.31% | 1.52% |
| 5 | 1.52% | 1.81% |
| 6 | 1.52% |  |
| 7 | 1.41% |  |
| 8 | 1.46% |  |
| 9 | 1.39% |  |
| 10 | 1.49% |  |
| 11 | 1.47% |  |
| 12 | 1.46% |  |
| 13 | 1.50% |  |
| 14 | 1.64% |  |

---

(1) The ABS Speed is a measurement of the non-scheduled amortization of the pool of receivables and is derived by
calculating a monthly single month mortality rate, or SMM, which is the sum of the non-scheduled reduction in the pool of receivables, including prepayments and defaults, divided by the beginning of month pool balance less any scheduled payments.
The scheduled principal is calculated by rounding the remaining term to the nearest whole number and assumes that the receivables have been aggregated into one pool. The non-scheduled amortization is assumed to be the difference between the
beginning pool balance less the scheduled principal minus the actual ending pool balance. The SMM is converted into the ABS Speed by dividing (a) the product of one-hundred and the SMM by (b) the sum of (i) one-hundred and
(ii) the SMM multiplied by the age of the pool, in months, minus one. The age of the pool is assumed to be the weighted average age of the pool as of the cutoff date (rounded to the nearest whole number) plus the number of months since the
cutoff date, where the SMM is expressed as a percent (i.e., as 1.00 as opposed to 0.01).

A-1-79

------

The graph below shows ABS Speed information as a percentage of beginning of month pool balance less any scheduled payments for specified pools of motor vehicle retail installment sale contracts securitized by CarMax Business Services during the last five years.

![LOGO](g25239g01g114.jpg)

A-1-80

------

**CarMax Select Receivables Trust 2025-B** 

**CarMax Business Services, LLC** 

**Sponsor and Servicer** 

**CarMax Auto Funding LLC** 

**Depositor and Seller** 

CarMax Select Receivables Trust 2025-B will offer the following asset-backed notes:

---

| | | |
|:---|:---|:---|
| **$193610000** | **4.166%** | **Class A-1 Asset-backed Notes** |
| **$288000000** | **4.19%** | **Class A-2 Asset-backed Notes** |
| **$168180000** | **4.12%** | **Class A-3 Asset-backed Notes** |
| **$57870000** | **4.35%** | **Class B Asset-backed Notes** |
| **$67960000** | **4.83%** | **Class C Asset-backed Notes** |
| **$65330000** | **5.33%** | **Class D Asset-backed Notes** |

---

**PROSPECTUS** 

You should rely only on the information contained or incorporated by reference in this prospectus. CarMax Auto Funding LLC has not authorized anyone to provide you with additional or different information. CarMax Auto Funding LLC is not offering the notes in any state in which the offer is not permitted.

Dealers will deliver a prospectus when acting as underwriters of the notes and with respect to their unsold allotments or subscriptions. If requested, all dealers selling the notes will deliver a prospectus until 90 days after the date of this prospectus.

*Joint Bookrunners of the Class A, B, C and D Notes* 

---

| | | |
|:---|:---|:---|
| **J.P. Morgan** | **RBC Capital Markets** | **Wells Fargo Securities** |

---

*Co-Managers of the Class A Notes* 

---

| | | |
|:---|:---|:---|
| **Barclays** | **CIBC Capital Markets** | **MUFG** |

---

**September 17, 2025**

## Ex-Filing

?xml version='1.0' encoding='ASCII'? EX-FILING FEES

#### Exhibit 107

#### EX-FILING FEES
The prospectus to which this Exhibit relates is a final prospectus for the related offering. The maximum aggregate offering price for such offering is $840,950,000.