Document:

<PAGE>

EXHIBIT 10.1 - SALE AND SERVICING AGREEMENT
                                                                [EXECUTION COPY]

                         CARMAX AUTO OWNER TRUST 2003-2,
                                   as Issuer,

                            CARMAX AUTO FUNDING LLC,
                                  as Depositor,

                                       and

                         CARMAX AUTO SUPERSTORES, INC.,
                                   as Servicer

                                   ----------

                          SALE AND SERVICING AGREEMENT
                           Dated as of October 1, 2003

                                   ----------

<PAGE>

                                TABLE OF CONTENTS

                                                                            Page

                                    ARTICLE I
                                   DEFINITIONS

SECTION 1.1     Definitions................................................... 1
SECTION 1.2     Other Definitional Provisions................................ 17

                                   ARTICLE II
                                 TRUST PROPERTY

SECTION 2.1     Conveyance of Trust Property................................. 17
SECTION 2.2     Representations and Warranties of the Seller as to the
                Receivables.................................................. 19
SECTION 2.3     Representations and Warranties of the Depositor as to the
                Receivables.................................................. 19
SECTION 2.4     Repurchase by Depositor upon Breach.......................... 23
SECTION 2.5     Custody of Receivable Files.................................. 23
SECTION 2.6     Duties of Servicer as Custodian.............................. 24
SECTION 2.7     Instructions; Authority to Act............................... 25
SECTION 2.8     Indemnification of the Custodian............................. 25
SECTION 2.9     Effective Period and Termination............................. 26

                                   ARTICLE III
              ADMINISTRATION AND SERVICING OF RECEIVABLES AND OTHER
                                 TRUST PROPERTY

SECTION 3.1     Duties of Servicer........................................... 26
SECTION 3.2     Collection and Allocation of Receivable Payments............. 27
SECTION 3.3     Realization upon Receivables................................. 27
SECTION 3.4     Physical Damage Insurance.................................... 28
SECTION 3.5     Maintenance of Security Interests in Financed Vehicles....... 28
SECTION 3.6     Amendment of Receivable Terms................................ 28
SECTION 3.7     Purchase by Servicer upon Breach............................. 28
SECTION 3.8     Servicing Compensation....................................... 29
SECTION 3.9     Servicer's Certificate....................................... 29
SECTION 3.10    Annual Statement as to Compliance; Notice of Event of
                Servicing Termination........................................ 29
SECTION 3.11    Annual Independent Certified Public Accountants'
                Reports...................................................... 30
SECTION 3.12    Access to Certain Documentation and Information
                Regarding Receivables........................................ 30
SECTION 3.13    Reports to the Commission.................................... 31
SECTION 3.14    Reports to Rating Agencies................................... 31

                                       i

<PAGE>

                                   ARTICLE IV
            DISTRIBUTIONS; RESERVE ACCOUNT; STATEMENTS TO NOTEHOLDERS
                             AND CERTIFICATEHOLDERS

SECTION 4.1     Accounts..................................................... 31
SECTION 4.2     Collections.................................................. 33
SECTION 4.3     Application of Collections................................... 33
SECTION 4.4     Simple Interest Advances and Unreimbursed Servicer
                Advances..................................................... 34
SECTION 4.5     Additional Deposits.......................................... 34
SECTION 4.6     Determination Date Calculations; Application of
                Available Funds.............................................. 34
SECTION 4.7     Reserve Account.............................................. 36
SECTION 4.8     Net Deposits................................................. 37
SECTION 4.9     Statements to Noteholders and Certificateholders............. 37
SECTION 4.10    Control of Securities Accounts............................... 39

                                    ARTICLE V
                                   [RESERVED]

                                   ARTICLE VI
                                  THE DEPOSITOR

SECTION 6.1     Representations and Warranties of Depositor.................. 39
SECTION 6.2     Liability of Depositor; Indemnities.......................... 40
SECTION 6.3     Merger or Consolidation of, or Assumption of the
                Obligations of, Depositor.................................... 42
SECTION 6.4     Limitation on Liability of Depositor and Others.............. 42
SECTION 6.5     Depositor May Own Notes or Certificates...................... 43
SECTION 6.6     [RESERVED]................................................... 43
SECTION 6.7     Certain Limitations.......................................... 43

                                   ARTICLE VII
                                  THE SERVICER

SECTION 7.1     Representations and Warranties of Servicer................... 45
SECTION 7.2     Liability of Servicer; Indemnities........................... 46
SECTION 7.3     Merger or Consolidation of, or Assumption of the
                Obligations of, Servicer..................................... 47
SECTION 7.4     Limitation on Liability of Servicer and Others............... 48
SECTION 7.5     Delegation of Duties......................................... 48
SECTION 7.6     Servicer Not to Resign....................................... 48
SECTION 7.7     Servicer May Own Notes or Certificates....................... 49

                                  ARTICLE VIII
                              SERVICING TERMINATION

SECTION 8.1     Events of Servicing Termination.............................. 49
SECTION 8.2     Indenture Trustee to Act; Appointment of Successor
                Servicer..................................................... 51
SECTION 8.3     Effect of Servicing Transfer................................. 52

                                       ii

<PAGE>

SECTION 8.4     Notification to Noteholders, Certificateholders and
                Rating Agencies.............................................. 52
SECTION 8.5     Waiver of Past Events of Servicing Termination............... 52
SECTION 8.6     Repayment of Advances........................................ 53

                                   ARTICLE IX
                                   TERMINATION

SECTION 9.1     Optional Purchase of All Receivables......................... 53

                                    ARTICLE X
                            MISCELLANEOUS PROVISIONS

SECTION 10.1    Amendment.................................................... 54
SECTION 10.2    Protection of Title to Trust................................. 55
SECTION 10.3    GOVERNING LAW................................................ 57
SECTION 10.4    Notices...................................................... 58
SECTION 10.5    Severability of Provisions................................... 58
SECTION 10.6    Assignment................................................... 58
SECTION 10.7    Further Assurances........................................... 58
SECTION 10.8    No Waiver; Cumulative Remedies............................... 58
SECTION 10.9    Third-Party Beneficiaries.................................... 58
SECTION 10.10   Actions by Noteholder or Certificateholders.................. 59
SECTION 10.11   Counterparts................................................. 59
SECTION 10.12   No Bankruptcy Petition....................................... 59
SECTION 10.13   Limitation of Liability of Owner Trustee and
                Indenture Trustee............................................ 59

                                    SCHEDULES

SCHEDULE 1      Receivable Schedule
SCHEDULE 2      Location of Receivable Files

                                    EXHIBITS

EXHIBIT A       Form of Servicer's Certificate
EXHIBIT B       Form of Statement to Noteholders
EXHIBIT C       Form of Statement to Certificateholders

                                      iii

<PAGE>

          SALE AND SERVICING AGREEMENT, dated as of October 1, 2003 (as amended,
supplemented or otherwise modified and in effect from time to time, this
"Agreement"), among CARMAX AUTO OWNER TRUST 2003-2, a Delaware statutory trust
(the "Trust"), CARMAX AUTO FUNDING LLC, a Delaware limited liability company
(the "Depositor"), and CARMAX AUTO SUPERSTORES, INC., a Virginia corporation
("CarMax"), as servicer (in such capacity, the "Servicer").

          WHEREAS, the Trust desires to purchase certain motor vehicle retail
installment sale contracts originated or acquired by CarMax in the ordinary
course of business and sold to the Depositor as of the date hereof;

          WHEREAS, the Depositor is willing to sell such contracts to the Trust
as of the date hereof; and

          WHEREAS, the Servicer is willing to service such contracts on behalf
of the Trust;

          NOW, THEREFORE, in consideration of the mutual covenants contained
herein and other good and valuable consideration, the receipt and sufficiency of
which are hereby acknowledged, the parties hereto agree as follows:

                                    ARTICLE I
                                   DEFINITIONS

          SECTION 1.1   Definitions. Whenever used in this Agreement, the
following words and phrases, unless the context otherwise requires, whenever
capitalized shall have the following meanings:

          "Additional Note Interest" shall mean, for any Distribution Date and
any Class of Notes, the sum of (i) all accrued but unpaid Monthly Note Interest
for previous Distribution Dates for such Class plus (ii) to the extent permitted
by law, interest on such accrued but unpaid Monthly Note Interest at the Note
Rate applicable to such Class.

          "Additional Servicing Fee" shall mean, for any Collection Period, if a
successor Servicer has been appointed pursuant to Section 8.2, the amount, if
any, by which (i) the compensation payable to such successor Servicer for such
Collection Period exceeds (ii) the Monthly Servicing Fee for such Collection
Period.

          "Affiliate" shall mean, with respect to any Person, any other Person
directly or indirectly controlling, controlled by or under direct or indirect
common control with such Person. For purposes of this definition, "control" when
used with respect to any Person shall mean the power to direct the management
and policies of such Person, directly or indirectly, whether through the
ownership of voting securities, by contract or otherwise.

          "Amount Financed" shall mean, with respect to any Receivable, the
aggregate amount advanced under such Receivable toward the purchase price of the
related Financed Vehicle and any related costs, including accessories, extended
warranty contracts, insurance

<PAGE>

premiums and other items customarily financed as part of a motor vehicle retail
installment sale contract.

          "Applicable Tax State" shall mean, as of any date, (i) any State in
which the Owner Trustee maintains the Corporate Trust Office, (ii) any State in
which the Owner Trustee maintains its principal executive offices and (iii) any
State in which the Servicer regularly conducts servicing and collection
activities (other than purely ministerial activities) with respect to a material
portion of the Receivables.

          "APR" shall mean, with respect to any Receivable, the annual
percentage rate of interest stated in such Receivable.

          "Authorized Officer" shall mean, as applicable, (i) any officer within
the Corporate Trust Office of the Indenture Trustee, including any vice
president, assistant vice president, secretary or assistant secretary, or any
financial services officer of the Indenture Trustee customarily performing
functions similar to those performed by any of the above designated officers and
also, with respect to a particular matter, any other officer of the Indenture
Trustee to whom such matter is referred because of such officer's knowledge of
and familiarity with the particular subject or (ii) any officer within the
Corporate Trust Office of the Owner Trustee, including any senior vice
president, vice president, assistant vice president, assistant secretary,
assistant treasurer or trust officer of the Owner Trustee customarily performing
functions similar to those performed by any of the above designated officers and
also, with respect to a particular matter, any other officer of the Owner
Trustee to whom such matter is referred because of such officer's knowledge of
and familiarity with the particular subject.

          "Available Collections" shall mean, for any Distribution Date, (i) all
Obligor payments received with respect to the Receivables during the preceding
Collection Period, (ii) all Liquidation Proceeds received with respect to the
Receivables during the preceding Collection Period, (iii) all interest earned on
funds on deposit in the Collection Account during the preceding Collection
Period, (iv) the aggregate Purchase Amount deposited in the Collection Account
on the Business Day preceding such Distribution Date, (v) all prepayments
received with respect to the Receivables during the preceding Collection Period
attributable to any refunded item included in the Amount Financed (including
amounts received as a result of rebates of extended warranty contract costs and
insurance premiums and proceeds received under physical damage, theft, credit
life and credit disability insurance policies) and (vi) all Simple Interest
Advances deposited into the Collection Account by the Servicer on the Business
Day preceding such Distribution Date; provided, however, that Available
Collections for any Distribution Date shall not include any payments or other
amounts (including Liquidation Proceeds) received with respect to any Purchased
Receivable the Purchase Amount for which was included in Available Collections
for a previous Distribution Date; provided further, that Available Collections
for any Distribution Date shall not include any payments or other amounts
(including Liquidation Proceeds) received with respect to any Receivable to the
extent that the Servicer has made an unreimbursed Simple Interest Advance with
respect to such Receivable and is entitled to reimbursement from such payments
or other amounts pursuant to Section 4.4; and, provided further, that Available
Collections for any Distribution Date shall not include any payments or other
amounts (including Liquidation Proceeds) received with respect to the

                                       2

<PAGE>

Receivables that are retained by the Servicer as reimbursement for Unreimbursed
Servicer Advances pursuant to Section 4.4.

          "Available Funds" shall mean, for any Distribution Date, the sum of
(i) the Available Collections for such Distribution Date plus (ii) the Reserve
Account Draw Amount, if any, for such Distribution Date (to the extent deposited
in the Collection Account).

          "Business Day" shall mean any day other than a Saturday, a Sunday or a
day on which banking institutions or trust companies in New York, New York,
Wilmington, Delaware, Minneapolis, Minnesota, Charlotte, North Carolina or
Richmond, Virginia are authorized or obligated by law, executive order or
governmental decree to remain closed.

          "CarMax" shall mean CarMax Auto Superstores, Inc., a Virginia
corporation, and its successors and assigns.

          "CarMax Fiscal Year" shall mean the period commencing on March 1 of
any year and ending on February 28 (or February 29, if applicable) of the
following year.

          "CarMax Funding" shall mean CarMax Auto Funding LLC, a Delaware
limited liability company, and its successors and assigns.

          "Certificate" shall have the meaning specified in the Trust Agreement.

          "Certificate Payment Account" shall mean the account established and
maintained as such pursuant to Section 4.1(c).

          "Certificate Percentage Interest" shall mean, with respect to a
Certificate, the percentage specified on such Certificate as the Certificate
Percentage Interest, which percentage represents the beneficial interest of such
Certificate in the Issuer. The initial Certificate Percentage Interest held by
the Depositor shall be 100%.

          "Certificateholder" shall have the meaning specified in the Trust
Agreement.

          "Class" shall mean a class of Notes, which may be the Class A-1 Notes,
the Class A-2 Notes, the Class A-3 Notes, the Class A-4 Notes, the Class B
Notes, the Class C Notes or the Class D Notes.

          "Class A Notes" shall mean the Class A-1 Notes, the Class A-2 Notes,
the Class A-3 Notes and the Class A-4 Notes.

          "Class A-1 Final Distribution Date" shall mean the November 2004
Distribution Date.

          "Class A-1 Monthly Interest" shall mean (i) for the initial
Distribution Date, $72,885.00, and (ii) for any Distribution Date thereafter,
the product of (A) the actual number of days elapsed during the period from and
including the preceding Distribution Date to but excluding such Distribution
Date divided by 360, (B) the Class A-1 Rate and (C) the outstanding principal
balance of the Class A-1 Notes as of the preceding Distribution Date (after
giving

                                       3

<PAGE>

effect to all payments of principal made to the Holders of the Class A-1 Notes
on or before such preceding Distribution Date).

          "Class A-1 Notes" shall mean the 1.13% Class A-1 Asset-Backed Notes
issued by the Trust pursuant to the Indenture in the initial aggregate principal
amount of $129,000,000.

          "Class A-1 Rate" shall mean 1.13% per annum.

          "Class A-2 Final Distribution Date" shall mean the August 2006
Distribution Date.

          "Class A-2 Monthly Interest" shall mean (i) for the initial
Distribution Date, $102,900.00, and (ii) for any Distribution Date thereafter,
one-twelfth of the product of (A) the Class A-2 Rate and (B) the outstanding
principal balance of the Class A-2 Notes as of the preceding Distribution Date
(after giving effect to all payments of principal made to the Holders of the
Class A-2 Notes on or before such preceding Distribution Date).

          "Class A-2 Notes" shall mean the 1.68% Class A-2 Asset-Backed Notes
issued by the Trust pursuant to the Indenture in the initial aggregate principal
amount of $147,000,000.

          "Class A-2 Rate" shall mean 1.68% per annum.

          "Class A-3 Final Distribution Date" shall mean the October 2007
Distribution Date.

          "Class A-3 Monthly Interest" shall mean (i) for the initial
Distribution Date, $126,850.00, and (ii) for any Distribution Date thereafter,
one-twelfth of the product of (A) the Class A-3 Rate and (B) the outstanding
principal balance of the Class A-3 Notes as of the preceding Distribution Date
(after giving effect to all payments of principal made to the Holders of the
Class A-3 Notes on or before such preceding Distribution Date).

          "Class A-3 Notes" shall mean the 2.36% Class A-3 Asset-Backed Notes
issued by the Trust pursuant to the Indenture in the initial aggregate principal
amount of $129,000,000.

          "Class A-3 Rate" shall mean 2.36% per annum.

          "Class A-4 Final Distribution Date" shall mean the October 2010
Distribution Date.

          "Class A-4 Monthly Interest" shall mean (i) for the initial
Distribution Date, $165,012.50, and (ii) for any Distribution Date thereafter,
one-twelfth of the product of (A) the Class A-4 Rate and (B) the outstanding
principal balance of the Class A-4 Notes as of the preceding Distribution Date
(after giving effect to all payments of principal made to the Holders of the
Class A-4 Notes on or before such preceding Distribution Date).

          "Class A-4 Notes" shall mean the 3.07% Class A-4 Asset-Backed Notes
issued by the Trust pursuant to the Indenture in the initial aggregate principal
amount of $129,000,000.

                                       4

<PAGE>

          "Class A-4 Rate" shall mean 3.07% per annum.

          "Class B Final Distribution Date" shall mean the October 2010
Distribution Date.

          "Class B Monthly Interest" shall mean (i) for the initial Distribution
Date, $18,750.00, and (ii) for any Distribution Date thereafter, one-twelfth of
the product of (A) the Class B Rate and (B) the outstanding principal balance of
the Class B Notes as of the preceding Distribution Date (after giving effect to
all payments of principal made to the Holders of the Class B Notes on or before
such preceding Distribution Date).

          "Class B Notes" shall mean the 2.50% Class B Asset-Backed Notes issued
by the Trust pursuant to the Indenture in the initial aggregate principal amount
of $18,000,000.

          "Class B Rate" shall mean 2.50% per annum.

          "Class C Final Distribution Date" shall mean the October 2010
Distribution Date.

          "Class C Monthly Interest" shall mean (i) for the initial Distribution
Date, $27,500.00, and (ii) for any Distribution Date thereafter, one-twelfth of
the product of (A) the Class C Rate and (B) the outstanding principal balance of
the Class C Notes as of the preceding Distribution Date (after giving effect to
all payments of principal made to the Holders of the Class C Notes on or before
such preceding Distribution Date).

          "Class C Notes" shall mean the 2.75% Class C Asset-Backed Notes issued
by the Trust pursuant to the Indenture in the initial aggregate principal amount
of $24,000,000.

          "Class C Rate" shall mean 2.75% per annum.

          "Class D Final Distribution Date" shall mean the October 2010
Distribution Date.

          "Class D Monthly Interest" shall mean (i) for the initial Distribution
Date, $37,800.00, and (ii) for any Distribution Date thereafter, one-twelfth of
the product of (A) the Class D Rate and (B) the outstanding principal balance of
the Class D Notes as of the preceding Distribution Date (after giving effect to
all payments of principal made to the Holders of the Class D Notes on or before
such preceding Distribution Date).

          "Class D Notes" shall mean the 3.78% Class D Asset-Backed Notes issued
by the Trust pursuant to the Indenture in the initial aggregate principal amount
of $24,000,000.

          "Class D Rate" shall mean 3.78% per annum.

          "Class Final Distribution Date" shall mean, as applicable, the Class
A-1 Final Distribution Date, the Class A-2 Final Distribution Date, the Class
A-3 Final Distribution Date, the Class A-4 Final Distribution Date, the Class B
Final Distribution Date, the Class C Final Distribution Date or the Class D
Final Distribution Date.

          "Closing Date" shall mean October 30, 2003.

                                       5

<PAGE>

          "Collection Account" shall mean the account established and maintained
as such pursuant to Section 4.1(a).

          "Collection Period" shall mean each calendar month during the term of
this Agreement or, in the case of the initial Collection Period, the period from
but excluding the Cutoff Date to and including October 31, 2003.

          "Commission" shall mean the Securities and Exchange Commission, and
its successors.

          "Computer Tape" shall mean any computer tape or compact disk generated
by the Seller which provides information relating to the Receivables and which
was used by the Seller in selecting the Receivables sold to the Depositor under
the Receivables Purchase Agreement on the Closing Date.

          "Controlling Class" shall mean (i) the Class A Notes so long as any
Class A Notes are Outstanding, (ii) thereafter the Class B Notes so long as any
Class B Notes are Outstanding, (iii) thereafter the Class C Notes as long as any
Class C Notes are Outstanding and (iv) thereafter the Class D Notes as long as
any Class D Notes are Outstanding.

          "Corporate Trust Office" shall mean, as applicable, (i) the principal
office of the Indenture Trustee at which at any particular time its corporate
trust business shall be administered, which office at the date of the execution
of this Agreement is located at Sixth and Marquette, MAC # 9311 - 161,
Minneapolis, Minnesota, 55479 Attention: Asset Backed Securities Department, or
at such other address as the Indenture Trustee may designate from time to time
by notice to the Noteholders, the Owner Trustee, the Depositor, the Seller and
the Servicer, or the principal corporate trust office of any successor Indenture
Trustee at the address designated by such successor Indenture Trustee by notice
to the Noteholders, the Owner Trustee, the Depositor, the Seller and the
Servicer or (ii) the principal office of the Owner Trustee at which at any
particular time its corporate trust business shall be administered, which office
at the date of the execution of this Agreement is located at 101 Barclay Street,
8W, New York, New York, 10286, Attention: Corporate Trust Division, Asset Backed
Securities Group, or at such other address as the Owner Trustee may designate
from time to time by notice to the Certificateholders, the Indenture Trustee,
the Depositor, the Seller and the Servicer, or the principal corporate trust
office of any successor Owner Trustee at the address designated by such
successor Owner Trustee by notice to the Certificateholders, the Indenture
Trustee, the Depositor, the Seller and the Servicer.

          "Cutoff Date" shall mean October 20, 2003.

          "Defaulted Receivable" shall mean a Receivable as to which (i) any
payment, or any part of any payment, due under such Receivable has become 120
days or more delinquent (whether or not the Servicer has repossessed the related
Financed Vehicle), (ii) the Servicer has repossessed and sold the related
Financed Vehicle or (iii) the Servicer has determined in accordance with its
customary practices that such Receivable is uncollectible; provided, however,
that a Receivable shall not be classified as a Defaulted Receivable until the
last day of

                                       6

<PAGE>

the Collection Period during which one of the foregoing events first occurs;
and, provided further, that a Purchased Receivable shall not be deemed to be a
Defaulted Receivable.

          "Delaware Trustee" shall mean The Bank of New York (Delaware), a
Delaware banking corporation, not in its individual capacity but solely as
Delaware Trustee under the Trust Agreement, and any successor Delaware Trustee
under the Trust Agreement.

          "Depositor" shall mean CarMax Funding.

          "Determination Date" shall mean the sixth day preceding each
Distribution Date or, if such sixth day is not a Business Day, the following
Business Day, commencing on November 11, 2003.

          "Distribution Date" shall mean the 15th day of each month or, if such
15th day is not a Business Day, the following Business Day, commencing on
November 17, 2003.

          "Eligible Institution" shall mean (i) the corporate trust department
of the Indenture Trustee or the Owner Trustee or (ii) any other depository
institution organized under the laws of the United States or any State or
incorporated under the laws of a foreign jurisdiction with a branch or agency
located in the United States or any State qualified to take deposits and subject
to supervision and examination by federal or state banking authorities which at
all times has either a long-term unsecured debt rating of at least Baa3 from
Moody's or a long-term unsecured debt rating, a short-term unsecured debt rating
or a certificate of deposit rating acceptable to Moody's and whose deposits are
insured by the Federal Deposit Insurance Corporation; provided, however, that
(A) the commercial paper, short-term debt obligations or other short-term
deposits of the depository institution described in clause (ii) above must be
rated at least Prime-1 by Moody's and at least A-1+ by Standard & Poor's if
deposits are to be held in an account maintained with such depository
institution pursuant to this Agreement for fewer than 30 days and (B) the
long-term unsecured debt obligations of the depository institution described in
clause (ii) above must be rated at least AA- by Standard & Poor's if deposits
are to be held in an account maintained with such depository institution
pursuant to this Agreement for more than 30 days.

          "Eligible Servicer" shall mean a Person which, at the time of its
appointment as Servicer, (i) has a net worth of not less than $50,000,000, (ii)
is servicing a portfolio of motor vehicle retail installment sale contracts
and/or motor vehicle loans, (iii) is legally qualified, and has the capacity, to
service the Receivables, (iv) has demonstrated the ability to service a
portfolio of motor vehicle retail installment sale contracts and/or motor
vehicle loans similar to the Receivables professionally and competently in
accordance with standards of skill and care that are consistent with prudent
industry standards and (v) is qualified and entitled to use pursuant to a
license or other written agreement, and agrees to maintain the confidentiality
of, the software which the Servicer uses in connection with performing its
duties and responsibilities under this Agreement or obtains rights to use, or
develops at its own expense, software which is adequate to perform its duties
and responsibilities under this Agreement.

          "ERISA" shall mean the Employee Retirement Income Security Act of
1974, as amended.

                                       7

<PAGE>

          "Event of Servicing Termination" shall mean an event specified in
Section 8.1.

          "Excess Collections" shall have the meaning specified in Section
2.8(a)(xii) of the Indenture.

          "Final Scheduled Maturity Date" shall mean the October 2010
Distribution Date.

          "Financed Vehicle" shall mean a new or used motor vehicle, together
with all accessions thereto, securing an Obligor's indebtedness under a
Receivable.

          "Holder" shall mean a Noteholder or a Certificateholder, as the case
may be.

          "Indenture" shall mean the Indenture, dated as of October 1, 2003,
between the Trust and the Indenture Trustee, as amended, supplemented or
otherwise modified and in effect from time to time.

          "Indenture Trustee" shall mean Wells Fargo Bank Minnesota, National
Association, a national banking association, not in its individual capacity but
solely as Indenture Trustee under the Indenture, and any successor Indenture
Trustee under the Indenture.

          "Initial Note Balance" shall mean, as the context may require, (i)
with respect to all of the Notes, $600,000,000, or (ii) with respect to any
Note, an amount equal to the initial denomination of such Note.

          "Initial Reserve Account Deposit" shall mean $3,000,000.

          "Insolvency Event" shall mean, with respect to any Person, (i) the
making by such Person of a general assignment for the benefit of creditors, (ii)
the filing by such Person of a voluntary petition in bankruptcy, (iii) such
Person being adjudged bankrupt or insolvent, or having had entered against such
Person an order for relief in any bankruptcy or insolvency proceeding, (iv) the
filing by such Person of a petition or answer seeking reorganization,
arrangement, composition, readjustment, liquidation, dissolution or similar
relief under any statute, law or regulation, (v) the filing by such Person of an
answer or other pleading admitting or failing to contest the material
allegations of a petition filed against such Person in any proceeding specified
in clause (vii) below, (vi) seeking, consenting to or acquiescing in the
appointment of a trustee, receiver or liquidator of such Person or of all or any
substantial part of the assets of such Person or (vii) the failure to obtain
dismissal within 60 days of the commencement of any proceeding against such
Person seeking reorganization, arrangement, composition, readjustment,
liquidation, dissolution or similar relief under any statute, law or regulation,
or the entry of any order appointing a trustee, liquidator or receiver of such
Person of all or any substantial portion of the assets of such Person.

          "Lien" shall mean a security interest, lien, charge, pledge, equity or
encumbrance of any kind, other than tax liens, mechanics' or materialmen's
liens, judicial liens and any liens that may attach to a Financed Vehicle by
operation of law.

          "Liquidation Proceeds" shall mean all amounts received by the Servicer
with respect to any Defaulted Receivable, net of the sum of (i) any expenses
incurred by the Servicer

                                       8

<PAGE>

in connection with collection of such Receivable and the disposition of the
related Financed Vehicle (to the extent determinable by the Servicer and not
previously reimbursed) plus (ii) any amounts required by law to be remitted to
the related Obligor.

          "Monthly Note Interest" shall mean, for any Distribution Date, the sum
of the Class A-1 Monthly Interest, the Class A-2 Monthly Interest, the Class A-3
Monthly Interest, the Class A-4 Monthly Interest, the Class B Monthly Interest,
the Class C Monthly Interest and the Class D Monthly Interest, in each case for
such Distribution Date.

          "Monthly P&I" shall mean, with respect to any Receivable, the amount
of each monthly installment of principal and interest payable with respect to
such Receivable in accordance with the terms thereof, exclusive of any charges
allocable to the financing of any insurance premium and charges which represent
late payment charges or extension fees.

          "Monthly Remittance Condition" shall have the meaning specified in
Section 4.2.

          "Monthly Servicing Fee" shall mean, for any Collection Period, the fee
payable to the Servicer on the following Distribution Date for services rendered
during such Collection Period as determined pursuant to Section 3.8.

          "Moody's" shall mean Moody's Investors Service, Inc., and its
successors.

          "Motor Vehicle Receivables" shall have the meaning specified in
Section 6.7(a).

          "Net Losses" shall mean, with respect to any Collection Period, the
excess, if any, of (i) the aggregate Principal Balance of all Receivables that
became Defaulted Receivables during such Collection Period over (ii) the
aggregate Liquidation Proceeds received by the Servicer during such Collection
Period.

          "Note Balance" shall mean, at any time, as the context may require,
(i) with respect to all of the Notes, an amount equal to, initially, the Initial
Note Balance and, thereafter, an amount equal to the Initial Note Balance as
reduced from time to time by all amounts allocable to principal previously
distributed to the Noteholders or (ii) with respect to any Note, an amount equal
to, initially, the initial denomination of such Note and, thereafter, an amount
equal to such initial denomination as reduced from time to time by all amounts
allocable to principal previously distributed in respect of such Note; provided,
however, that in determining whether the Holders of Notes evidencing the
requisite percentage of the Note Balance have given any request, demand,
authorization, direction, notice, consent or waiver hereunder or under any other
Transaction Document, Notes owned by the Trust, 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 to be excluded from the Note
Balance (unless such Persons own 100% of the Note Balance), except that, in
determining whether the Indenture Trustee or the Owner Trustee shall be
protected in relying on any such request, demand, authorization, direction,
notice, consent or waiver, only Notes that a Responsible Officer of the
Indenture Trustee or the Owner Trustee, as applicable, knows to be so owned
shall be so disregarded; and, provided further, that Notes that have been
pledged in good faith may be regarded as included in the Note Balance if the
pledgee establishes to the satisfaction of the Indenture Trustee or the Owner
Trustee, as applicable, the pledgee's right so to act with respect to such Notes
and that the

                                       9

<PAGE>

pledgee is not the Trust, any other obligor upon the Notes, the Depositor, the
Seller, the Servicer or any Affiliate of any of the foregoing Persons.

          "Note Payment Account" shall mean the account established and
maintained as such pursuant to Section 4.1(b).

          "Note Pool Factor" shall mean, with respect to any Class of Notes as
of any Distribution Date, a seven-digit decimal figure equal to the outstanding
principal balance of such Class as of such Distribution Date (after giving
effect to any reductions of such outstanding principal balance to be made on
such Distribution Date) divided by the original outstanding principal balance of
such Class.

          "Note Rate" shall mean, in the case of the Class A-1 Notes, the Class
A-1 Rate, in the case of the Class A-2 Notes, the Class A-2 Rate, in the case of
the Class A-3 Notes, the Class A-3 Rate, in the case of the Class A-4 Notes, the
Class A-4 Rate, in the case of the Class B Notes, the Class B Rate, in the case
of the Class C Notes, the Class C Rate and in the case of the Class D Notes, the
Class D Rate.

          "Noteholder" shall mean a Person in whose name a Note is registered on
the Note Register.

          "Obligor" shall mean the purchaser or co-purchasers of a Financed
Vehicle purchased in whole or in part by the execution and delivery of a
Receivable or any other Person who owes or may be liable for payments under a
Receivable.

          "Officer's Certificate" shall mean a certificate signed by the
chairman, the president, any executive vice president, any senior vice
president, any vice president or the treasurer of the Depositor or the Servicer,
as the case may be, and delivered to the Owner Trustee and the Indenture
Trustee.

          "Opinion of Counsel" shall mean one or more written opinions of
counsel who may, except as otherwise expressly provided in this Agreement, be an
employee of, or outside counsel to, the Depositor or the Servicer and who shall
be acceptable to the Indenture Trustee, the Owner Trustee or the Rating
Agencies, as applicable.

          "Overcollateralization Target Amount" shall mean, for any Distribution
Date, 1.50% of the Pool Balance as of the last day of the preceding Collection
Period; provided, however, that such amount shall not be less than $6,000,000.

          "Owner Trust Estate" shall have the meaning specified in the Trust
Agreement.

          "Owner Trustee" shall mean The Bank of New York, a New York banking
corporation, not in its individual capacity but solely as Owner Trustee under
the Trust Agreement, and any successor Owner Trustee under the Trust Agreement.

          "Permitted Investments" shall mean, on any date of determination,
book-entry securities, negotiable instruments or securities represented by
instruments in bearer or registered form which evidence:

                                       10

<PAGE>

          (i)    direct obligations of, and obligations fully guaranteed by, the
     United States or any agency or instrumentality thereof the obligations of
     which are backed by the full faith and credit of the United States;

          (ii)   demand deposits, time deposits, bankers' acceptances or
     certificates of deposit of any depository institution or trust company
     incorporated under the laws of the United States or any State (or any
     domestic branch of a foreign bank) and subject to supervision and
     examination by federal or state banking or depository institution
     authorities; provided, however, that such investment shall not have an "r"
     highlighter affixed to its rating and its terms shall have a predetermined
     fixed dollar amount of principal due at maturity that cannot vary or
     change; and, provided further, that, at the time of the investment, the
     commercial paper or other short-term unsecured debt obligations (other than
     such obligations the rating of which is based on the credit of a Person
     other than such depository institution or trust company) of such depository
     institution or trust company shall have a rating from Standard & Poor's of
     at least "A-1+" and from Moody's of at least "Prime-1";

          (iii)  repurchase obligations with respect to any security that is a
     direct obligation of, or fully guaranteed by, the United States or any
     agency or instrumentality thereof the obligations of which are backed by
     the full faith and credit of the United States, in either case entered into
     with a depository institution or trust company (acting as principal)
     described in clause (ii) above;

          (iv)   short-term corporate securities bearing interest or sold at a
     discount issued by any corporation incorporated under the laws of the
     United States or any state thereof; provided, however, that such investment
     shall not have an "r" highlighter affixed to its rating and its terms shall
     have a predetermined fixed dollar amount of principal due at maturity that
     cannot vary or change; and, provided further, that, at the time of the
     investment, the short-term unsecured debt obligations (other than such
     obligations the rating of which is based on the credit of a Person other
     than such corporation) of such corporation shall have a rating from
     Standard & Poor's of at least "AAA" and from Moody's of at least "Aaa";

          (v)    commercial paper having, at the time of the investment, a
     rating from Standard & Poor's of at least "A-1+" and from Moody's of at
     least "Prime-1"; provided, however, that such investment shall not have an
     "r" highlighter affixed to its rating and its terms shall have a
     predetermined fixed dollar amount of principal due at maturity that cannot
     vary or change;

          (vi)   guaranteed investment contracts issued by an insurance company
     or other corporation as to which the Rating Agency Condition shall have
     been satisfied;

          (vii)  investments in money market funds having a rating from Standard
     & Poor's of at least "AAA-m" or "AAAm-G" and from Moody's of at least "Aaa"
     (including funds for which the Indenture Trustee or the Owner Trustee or
     any of their respective Affiliates is investment manager or advisor); and

                                       11

<PAGE>

          (viii) any other investment as to which the Rating Agency Condition
     shall have been satisfied.

          "Person" shall mean a legal person, including any individual,
corporation, estate, partnership, joint venture, association, joint stock
company, limited liability company, limited liability partnership, trust,
unincorporated organization, or government or any agency or political
subdivision thereof, or any other entity of whatever nature.

          "Pool Balance" shall mean, as of the last day of any Collection
Period, the aggregate Principal Balance of the Receivables as of such last day;
provided, however, that if the Receivables are purchased by the Servicer
pursuant to Section 9.1(a) or are sold or otherwise liquidated by the Indenture
Trustee following an Event of Default pursuant to Section 5.4(a) of the
Indenture, the Pool Balance shall be deemed to be zero as of the last day of the
Collection Period during which such purchase, sale or other liquidation occurs.

          "Principal Balance" shall mean, with respect to any Receivable as of
any date, the Amount Financed under such Receivable minus the sum of (i) that
portion of all Scheduled Payments actually received on or prior to such date
allocable to principal using the Simple Interest Method (to the extent
collected) plus (ii) any rebates of extended warranty contract costs or physical
damage, theft, credit life or credit disability insurance premiums included in
the Amount Financed plus (iii) any full or partial prepayment applied to reduce
the unpaid principal balance of such Receivable; provided, however, that (i) the
Principal Balance of a Defaulted Receivable shall be zero as of the last day of
the Collection Period during which it became a Defaulted Receivable and (ii) the
Principal Balance of a Purchased Receivable shall be zero as of the last day of
the Collection Period during which it became a Purchased Receivable.

          "Priority Principal Distributable Amount" shall mean, with respect to
any Distribution Date, the excess, if any, of the Note Balance of the Class A
Notes as of the day preceding such Distribution Date over the Pool Balance as of
the last day of the preceding Collection Period; provided, however, that the
Priority Principal Distributable Amount for each Distribution Date on or after
the Class Final Distribution Date for any Class of Class A Notes shall equal the
greater of (i) the amount otherwise calculated pursuant to this definition and
(ii) the outstanding principal balance of the Class A Notes of such Class as of
the day preceding such Distribution Date.

          "Purchase Amount" shall mean, with respect to any Distribution Date
and any Receivable to be repurchased by the Depositor or purchased by the
Servicer on such Distribution Date, an amount equal to the sum of (i) the
Principal Balance of such Receivable plus (ii) the amount of accrued but unpaid
interest on such Principal Balance at the related APR to but excluding such
Distribution Date.

          "Purchased Receivable" shall mean a Receivable as to which payment of
the Purchase Amount has been made by the Depositor pursuant to Section 2.4 or by
the Servicer pursuant to Section 3.7 or 9.1.

          "Rating Agencies" shall mean Moody's and Standard & Poor's and their
respective successors; provided, however, that if no such organization or
successor is any longer

                                       12

<PAGE>

in existence, Rating Agency shall mean a nationally recognized statistical
rating organization or other comparable Person designated by the Trust, notice
of which designation shall have been given to the Indenture Trustee, the Owner
Trustee and the Servicer.

          "Rating Agency Condition" shall mean, with respect to any action, that
each Rating Agency shall have been given prior notice of such action and shall
have notified the Depositor, the Seller, the Servicer, the Indenture Trustee and
the Owner Trustee in writing 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.

          "Receivable" shall mean a motor vehicle retail installment sale
contract identified on the Receivable Schedule (as such contract may be amended,
supplemented or otherwise modified and in effect from time to time).

          "Receivable File" shall mean, with respect to any Receivable, the
electronic entries, documents, instruments and writings with respect to such
Receivable specified in Section 2.5.

          "Receivable Schedule" shall mean the list identifying the Receivables
attached as Schedule 1 to this Agreement (which list may be in the form of
microfiche or compact disk).

          "Receivables Purchase Agreement" shall mean the Receivables Purchase
Agreement, dated as of October 1, 2003, between the Seller and the Depositor, as
amended, supplemented or otherwise modified and in effect from time to time.

          "Record Date" shall mean, with respect to any Distribution Date, the
close of business on the Business Day preceding such Distribution Date;
provided, however, that (i) if Definitive Notes have been issued with respect to
any Class of Notes, Record Date shall mean, with respect to any Distribution
Date for such Class, the last Business Day of the calendar month preceding such
Distribution Date and (ii) if Definitive Certificates have been issued, Record
Date shall mean, with respect to any Distribution Date for the Certificates, the
last Business Day of the calendar month preceding such Distribution Date.

          "Regular Principal Distributable Amount" shall mean, with respect to
any Distribution Date, the lesser of (i) the Note Balance as of the day
preceding such Distribution Date and (ii) (A) the excess, if any, of (x) the sum
of the Note Balance as of the day preceding such Distribution Date and the
Overcollateralization Target Amount for such Distribution Date over (y) the Pool
Balance as of the last day of the preceding Collection Period minus (B) the sum
of the Priority Principal Distributable Amount, if any, the Secondary Principal
Distributable Amount, if any, and the Tertiary Principal Distributable Amount,
if any, in each case for such Distribution Date; provided, however, that the
Regular Principal Distributable Amount for each Distribution Date on or after
the Class D Final Distribution Date shall equal the greater of (i) the amount
otherwise calculated pursuant to this definition and (ii) the outstanding
principal balance of the Class D Notes as of the day preceding such Distribution
Date.

          "Relevant UCC" shall mean the Uniform Commercial Code as in effect
from time to time in any relevant jurisdiction.

                                       13

<PAGE>

          "Required Payment Amount" shall have, for any Distribution Date, the
meaning specified for such Distribution Date in Section 4.6(a).

          "Required Rating" shall mean a short-term unsecured debt rating of
Prime-1 by Moody's and A-1+ by Standard & Poor's.

          "Required Reserve Account Amount" shall mean, for any Distribution
Date, $3,000,000; provided, however, that the Required Reserve Account Amount
for any Distribution Date shall not exceed the Note Balance as of such
Distribution Date (after giving effect to all payments of principal made to the
Noteholders on such Distribution Date); and, provided further, that, if the Pool
Balance as of the last day of the preceding Collection Period is zero, the
Required Reserve Account Amount for the related Distribution Date shall be $0.

          "Reserve Account" shall mean the account established and maintained as
such pursuant to Section 4.7(a).

          "Reserve Account Amount" shall mean, for any Distribution Date, the
amount on deposit in and available for withdrawal from the Reserve Account on
such Distribution Date (after giving effect to all deposits to and withdrawals
from the Reserve Account on the preceding Distribution Date, or, in the case of
the initial Distribution Date, the Closing Date), including all interest and
other income (net of losses and investment expenses) earned on such amount
during the preceding Collection Period.

          "Reserve Account Deficiency" shall have, for any Distribution Date,
the meaning specified for such Distribution Date in Section 4.6(b).

          "Reserve Account Draw Amount" shall have the meaning specified in
Section 4.6(b).

          "Reserve Account Property" shall have the meaning specified in Section
4.7(a).

          "Responsible Officer" shall mean (i) in the case of the Indenture
Trustee, any managing director, principal, vice president, assistant vice
president, assistant secretary, assistant treasurer or trust officer of the
Indenture Trustee or any other officer of the Indenture Trustee customarily
performing functions similar to those performed by any of the above designated
officers and, with respect to a particular corporate trust matter, any other
officer of the Indenture Trustee to whom such matter is referred because of such
officer's knowledge of and familiarity with the particular subject and (ii) in
the case of the Owner Trustee, any vice president, assistant vice president,
assistant secretary, assistant treasurer, trust officer or financial services
officer of the Owner Trustee or any other officer of the Owner Trustee
customarily performing functions similar to those performed by any of the above
designated officers and with direct responsibility for the administration of the
Trust and, with respect to a particular corporate trust matter, any other
officer of the Owner Trustee to whom such matter is referred because of such
officer's knowledge of and familiarity with the particular subject.

          "Scheduled Payment" shall mean, for any Receivable, each payment
required to be made by the related Obligor in accordance with the terms of such
Receivable (after giving

                                       14

<PAGE>

effect to any deferral of payments pursuant to Section 3.2 or any rescheduling
of payments as a result of any Insolvency Event with respect to such Obligor).

          "Secondary Principal Distributable Amount" shall mean, with respect to
any Distribution Date, (i) the excess, if any, of the sum of the Note Balance of
the Class A Notes and the Note Balance of the Class B Notes, in each case as of
the day preceding such Distribution Date, over the Pool Balance as of the last
day of the preceding Collection Period minus (ii) the Priority Principal
Distributable Amount, if any, for such Distribution Date; provided, however,
that the Secondary Principal Distributable Amount for each Distribution Date on
or after the Class B Final Distribution Date shall equal the greater of (i) the
amount otherwise calculated pursuant to this definition and (ii) the outstanding
principal balance of the Class B Notes as of the day preceding such Distribution
Date.

          "Securities" shall have the meaning specified in Section 6.7(a).

          "Securitization Trust" shall have the meaning specified in Section
6.7(a).

          "Seller" shall mean CarMax, in its capacity as seller of the
Receivables under the Receivables Purchase Agreement, and its successors in such
capacity.

          "Servicer" shall mean CarMax, in its capacity as servicer of the
Receivables under this Agreement, and its successors in such capacity.

          "Servicer's Certificate" shall have the meaning specified in Section
3.9.

          "Servicing Officer" shall mean any officer of the Servicer involved
in, or responsible for, the administration and servicing of the Receivables
whose name appears on a list of servicing officers attached to an Officer's
Certificate furnished on the Closing Date to the Owner Trustee and the Indenture
Trustee by the Servicer, as such list may be amended from time to time by the
Servicer in writing.

          "Servicing Rate" shall mean 1.00% per annum.

          "Simple Interest Advance" shall mean, with respect to a Simple
Interest Receivable, the amount, as of the last day of a Collection Period,
which is advanced with respect to such Simple Interest Receivable by the
Servicer pursuant to Section 4.4(a).

          "Simple Interest Method" shall mean the method of allocating a fixed
level payment between principal and interest, pursuant to which a portion of
such payment is allocated to interest in an amount equal to the product of the
APR of the related Receivable multiplied by the unpaid Principal Balance of such
Receivable multiplied by the period of time (expressed as a fraction of a year,
based on the actual number of days in the applicable calendar month and a
365-day year) elapsed since the preceding payment was made and the remainder of
such payment is allocated to principal.

          "Simple Interest Receivable" shall mean any Receivable under which
each payment is allocated between principal and interest in accordance with the
Simple Interest Method.

                                       15

<PAGE>

          "Standard & Poor's" shall mean Standard & Poor's Ratings Services, a
division of The McGraw-Hill Companies, Inc., and its successors.

          "State" shall mean any of the 50 states of the United States or the
District of Columbia.

          "Tertiary Principal Distributable Amount" shall mean, with respect to
any Distribution Date, (i) the excess, if any, of the sum of the Note Balance of
the Class A Notes, the Note Balance of the Class B Notes and the Note Balance of
the Class C Notes, in each case as of the day preceding such Distribution Date,
over the Pool Balance as of the last day of the preceding Collection Period
minus (ii) the sum of the Priority Principal Distributable Amount, if any, and
the Secondary Principal Distributable Amount, if any, in each case for such
Distribution Date; provided, however, that the Tertiary Principal Distributable
Amount for each Distribution Date on or after the Class C Final Distribution
Date shall equal the greater of (i) the amount otherwise calculated pursuant to
this definition and (ii) the outstanding principal balance of the Class C Notes
as of the day preceding such Distribution Date.

          "Total Note Interest" shall mean, for any Distribution Date and any
Class of Notes, the sum of (i) the Monthly Note Interest for such Distribution
Date for such Class plus (ii) the Additional Note Interest for such Distribution
Date for such Class.

          "Total Servicing Fee" shall mean, for any Collection Period, the sum
of (i) the Monthly Servicing Fee for such Collection Period plus (ii) all
accrued but unpaid Monthly Servicing Fees for previous Collection Periods.

          "Transition Costs" shall have the meaning specified in Section 8.1(a).

          "Trust" shall mean the CarMax Auto Owner Trust 2003-2, a Delaware
statutory trust.

          "Trust Agreement" shall mean the Amended and Restated Trust Agreement,
dated as of October 1, 2003, among the Depositor, the Delaware Trustee and the
Owner Trustee, as amended, supplemented or otherwise modified and in effect from
time to time.

          "Trust Fiscal Year" shall mean the period commencing on March 1 of any
year and ending on February 28 (or February 29, if applicable) of the following
year.

          "Trust Property" shall mean the Receivables and the other related
property sold, transferred, assigned and otherwise conveyed by the Depositor to
the Trust pursuant to Section 2.1(a).

          "United States" shall mean the United States of America.

          "Unreimbursed Servicer Advance" shall mean a Simple Interest Advance
which the Servicer determines in its sole discretion is unrecoverable.

                                       16

<PAGE>

          SECTION 1.2   Other Definitional Provisions.

          (a)  Capitalized terms used herein and not otherwise defined herein
have the meanings assigned to them in the Indenture.

          (b)  All terms defined in this Agreement shall have the defined
meanings when used in any certificate or other document made or delivered
pursuant hereto unless otherwise defined therein.

          (c)  As used in this Agreement and in any certificate or other
document made or delivered pursuant hereto or thereto, accounting terms not
defined in this Agreement or in any such certificate or other document, and
accounting terms partly defined in this Agreement or in any such certificate or
other document to the extent not defined, shall have the respective meanings
assigned to them under generally accepted accounting principles. To the extent
that the definitions of accounting terms in this Agreement or in any such
certificate or other document are inconsistent with the meanings of such terms
under generally accepted accounting principles, the definitions contained in
this Agreement or in any such certificate or other document shall control.

          (d)  The words "hereof," "herein," and "hereunder" and words of
similar import when used in this Agreement shall refer to this Agreement as a
whole and not to any particular provision of this Agreement. Article, Section,
Schedule and Exhibit references contained in this Agreement are references to
Articles, Sections, Schedules and Exhibits in or to this Agreement unless
otherwise specified. The term "including" shall mean "including without
limitation."

          (e)  The definitions contained in this Agreement are applicable to the
singular as well as the plural forms of such terms and to the masculine as well
as to the feminine and neuter genders of such terms.

          (f)  Any agreement, instrument or statute defined or referred to
herein or in any instrument or certificate delivered in connection herewith
means such agreement, instrument or statute as from time to time amended,
modified or supplemented and includes (in the case of agreements or instruments)
references to all attachments thereto and instruments incorporated therein.
References to a Person are also to its permitted successors and assigns.

                                   ARTICLE II
                                 TRUST PROPERTY

          SECTION 2.1   Conveyance of Trust Property.

          (a)  In consideration of the Trust's delivery to, or upon the written
order of, the Depositor of authenticated Notes, in authorized denominations in
aggregate principal amounts equal to the Initial Note Balance, and authenticated
Certificates, the Depositor hereby irrevocably sells, transfers, assigns and
otherwise conveys to the Trust, without recourse (subject to the obligations
herein), all right, title and interest of the Depositor, whether now owned or
hereafter acquired, in, to and under the following:

                                       17

<PAGE>

          (i)    the Receivables;

          (ii)   all amounts received on or in respect of the Receivables after

     the Cutoff Date;

          (iii)  the security interests in the Financed Vehicles granted by the
     Obligors pursuant to the Receivables;

          (iv)   all proceeds from claims on or refunds of premiums with respect
     to physical damage, theft, credit life or credit disability insurance
     policies relating to the Financed Vehicles or the Obligors;

          (v)    the Receivable Files;

          (vi)   the Collection Account, the Note Payment Account, the
     Certificate Payment Account, and the Reserve Account and all amounts,
     securities, financial assets, investments and other property deposited in
     or credited to any of the foregoing and all proceeds thereof;

          (vii)  all rights of the Depositor under the Receivables Purchase
     Agreement, including the right to require the Seller to repurchase
     Receivables from the Depositor; and

          (viii) all present and future claims, demands, causes of action and
     choses in action in respect of any or all of the foregoing and all payments
     on or under and all proceeds of every kind and nature whatsoever in respect
     of any or all of the foregoing, including all proceeds of the conversion
     thereof, voluntary or involuntary, into cash or other liquid property, all
     accounts, general intangibles, chattel paper, instruments, documents,
     money, investment property, deposit accounts, letters of credit,
     letter-of-credit rights, insurance proceeds, condemnation awards, rights to
     payment of any and every kind and other forms of obligations and all other
     property which at any time constitutes all or part of or is included in the
     proceeds of any of the foregoing.

          (b)  The Depositor and the Trust intend that the transfer of the Trust
Property contemplated by Section 2.1(a) constitute a sale of the Trust Property,
conveying good title to the Trust Property, from the Depositor to the Trust. If
such transfer is deemed to be a pledge to secure the payment of the Notes,
however, the Depositor hereby grants to the Trust a first priority security
interest in all of the Depositor's right, title and interest in, to and under
the Trust Property, and all proceeds thereof, to secure the payment of the
Notes, and in such event, this Agreement shall constitute a security agreement
under applicable law.

          (c)  The sale, transfer, assignment and conveyance of the Trust
Property made under Section 2.1(a) shall not constitute and is not intended to
result in an assumption by the Trust of any obligation of the Depositor or the
Seller to the Obligors or any other Person in connection with the Receivables
and the other Trust Property or any obligation of the Depositor or the Seller
under any agreement, document or instrument related thereto.

                                       18

<PAGE>

          SECTION 2.2   Representations and Warranties of the Seller as to the
Receivables. The Seller has made to the Depositor the representations and
warranties as to the Receivables set forth in Section 3.2(b) of the Receivables
Purchase Agreement. The Trust shall be deemed to have relied on such
representations and warranties in accepting the Receivables. The representations
and warranties set forth in Section 3.2(b) of the Receivables Purchase Agreement
speak as of the execution and delivery of this Agreement, except to the extent
otherwise provided, but shall survive the sale, transfer, assignment and
conveyance of the Receivables to the Trust pursuant to this Agreement and the
pledge of the Receivables to the Indenture Trustee pursuant to the Indenture.
Pursuant to Section 2.1, the Depositor has sold, transferred, assigned and
otherwise conveyed to the Trust, as part of the Trust Property, its rights under
the Receivables Purchase Agreement, including its right to require the Seller to
repurchase Receivables in accordance with the Receivables Purchase Agreement
upon a breach of the representations and warranties set forth in Section 3.2(b)
of the Receivables Purchase Agreement.

          SECTION 2.3   Representations and Warranties of the Depositor as to
the Receivables. The Depositor makes the following representations and
warranties as to the Receivables on which the Trust shall be deemed to have
relied in accepting the Receivables. The representations and warranties speak as
of the execution and delivery of this Agreement, except to the extent otherwise
provided, but shall survive the sale, transfer, assignment and conveyance of the
Receivables to the Trust pursuant to this Agreement and the pledge of the
Receivables to the Indenture Trustee pursuant to the Indenture.

          (a)  Characteristics of Receivables. Each Receivable (i) has been
originated by the Seller or an Affiliate of the Seller in the ordinary course of
business in connection with the sale of a new or used motor vehicle and has been
fully and properly executed by the parties thereto, (ii) contains customary and
enforceable provisions such that the rights and remedies of the holder thereof
are adequate for realization against the collateral of the benefits of the
security, (iii) provides for level monthly payments that fully amortize the
Amount Financed by maturity (except that the period between the date of such
Receivable and the date of the first Scheduled Payment may be less than or
greater than one month and the amount of the first and last Scheduled Payments
may be less than or greater than the level payments) and yield interest at the
related APR, (iv) provides for, in the event that such Receivable is prepaid, a
prepayment that fully pays the Principal Balance of such Receivable with
interest at the related APR through the date of payment, (v) is a retail
installment sale contract substantially in the form of Exhibit B to the
Receivables Purchase Agreement, (vi) is secured by a new or used motor vehicle
that had not been repossessed as of the Cutoff Date, (vii) is a Simple Interest
Receivable, (viii) relates to an Obligor who has made at least one payment under
such Receivable as of the Cutoff Date and (ix) relates to an Obligor whose
mailing address is located in any State.

          (b)  Receivable Schedule. The information set forth in the Receivable
Schedule was true and correct in all material respects as of the opening of
business on the Cutoff Date, and no selection procedures believed to be adverse
to the Depositor and/or the Noteholders were utilized in selecting the
Receivables from those retail installment sale contracts which met the criteria
contained in this Agreement. The information set forth in the compact disk or
other listing regarding the Receivables made available to the Depositor and its
assigns (which compact

                                       19

<PAGE>

disk or other listing is required to be delivered as specified herein) is true
and correct in all material respects.

          (c)  Compliance with Law. Each Receivable and the sale of the related
Financed Vehicle complied, at the time such Receivable was originated and
complies, as of the Closing Date, in all material respects with all requirements
of applicable federal, state and local laws, and regulations thereunder,
including usury laws, the Federal Truth-in-Lending Act, the Equal Credit
Opportunity Act, the Fair Credit Reporting Act, the Fair Debt Collection
Practices Act, the Federal Trade Commission Act, the Magnuson-Moss Warranty Act,
the Federal Reserve Board's Regulations B and Z, the Soldiers' and Sailors'
Civil Relief Act of 1940, state adaptations of the National Consumer Act and the
Uniform Consumer Credit Code and any other consumer credit, equal opportunity
and disclosure laws applicable to such Receivable and sale.

          (d)  Binding Obligation. Each Receivable represents the genuine,
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 and by general principles of equity.

          (e)  No Government Obligor. No Receivable is due from the United
States or any State or from any agency, department or instrumentality of the
United States or any State.

          (f)  Security Interest in Financed Vehicles. Immediately prior to the
transfer of the Receivables by the Seller to the Depositor, each Receivable was
secured by a valid, binding and enforceable first priority perfected security
interest in favor of the Seller in the related Financed Vehicle, which security
interest has been validly assigned by the Seller to the Depositor. The Servicer
has received, or will receive within 180 days after the Closing Date, the
original certificate of title for each Financed Vehicle (other than any Financed
Vehicle that is subject to a certificate of title statute or motor vehicle
registration law that does not require that the original certificate of title
for such Financed Vehicle be delivered to the Seller).

          (g)  Receivables in Force. No Receivable has been satisfied,
subordinated or rescinded, nor has any Financed Vehicle been released in whole
or in part from the Lien granted by the related Receivable.

          (h)  No Waiver. No provision of any Receivable has been waived in such
a manner that such Receivable fails to meet all of the representations and
warranties made by the Depositor in this Section 2.3 with respect thereto.

          (i)  No Defenses. No Receivable is subject to any right of rescission,
setoff, counterclaim or defense, including the defense of usury, and the
operation of any of the terms of any Receivable, or the exercise of any right
thereunder, will not render such Receivable unenforceable in whole or in part or
subject to any right of rescission, setoff, counterclaim or defense, including
the defense of usury, and the Depositor has no knowledge of any such right of
rescission, setoff, counterclaim or defense being asserted or threatened with
respect to any Receivable.

                                       20

<PAGE>

          (j)  No Liens. The Depositor has no knowledge of any liens or claims
that have been filed, including liens for work, labor or materials or for unpaid
state or federal taxes, relating to any Financed Vehicle that are prior to, or
equal or coordinate with, the security interest in such Financed Vehicle created
by the related Receivable.

          (k)  No Default. Except for payment defaults continuing for a period
of not more than 30 days, the Depositor has no knowledge that any default,
breach, violation or event permitting acceleration under the terms of any
Receivable has occurred or that any continuing condition that with notice or the
lapse of time or both would constitute a default, breach, violation or event
permitting acceleration under the terms of any Receivable has arisen, and the
Depositor has not waived any such event or condition.

          (l)  Title. The Depositor has purchased the Receivables from the
Seller. The Depositor intends that the transfer of the Receivables contemplated
by Section 2.1 constitute a sale of the Receivables from the Depositor to the
Trust and that the beneficial interest in, and title to, the Receivables not be
part of the Depositor's estate in the event of the filing of a bankruptcy
petition by or against the Depositor under any bankruptcy law. The Depositor has
not sold, transferred, assigned or pledged any Receivable to any Person other
than the Trust. The Depositor has not created, incurred or suffered to exist any
Lien, encumbrance or security interest on any Receivable except for the Lien of
the Indenture.

          (m)  Security Interest Matters. This Agreement creates a valid and
continuing "security interest" (as defined in the Relevant UCC) in the
Receivables in favor of the Trust, which security interest is prior to all other
Liens and is enforceable as such as against creditors of and purchasers from the
Depositor. With respect to each Receivable, the Seller has taken all steps
necessary to perfect its security interest against the related Obligor in the
related Financed Vehicle. The Receivables constitute "tangible chattel paper"
(as defined in the Relevant UCC). The Depositor owns and has good and marketable
title to the Receivables free and clear of any Lien, claim or encumbrance of any
Person. The Depositor has caused or will cause prior to the Closing Date the
filing of all appropriate financing statements in the proper filing offices in
the appropriate jurisdictions under applicable law necessary to perfect the
security interest in the Receivables granted to the Trust under this Agreement.
Other than the security interest granted to the Trust under this Agreement, the
Depositor has not pledged, assigned, sold, granted a security interest in or
otherwise conveyed any of the Receivables. The Depositor has not authorized the
filing of and is not aware of any financing statements against the Depositor
that include a description of collateral covering the Receivables other than any
financing statement relating to the security interest granted to the Trust under
this Agreement or that has been terminated. The Depositor is not aware of any
judgment or tax lien filings against the Depositor. The security interest of the
Seller in each Financed Vehicle has been validly assigned by the Depositor to
the Trust.

          (n)  Financing Statements. All financing statements filed or to be
filed against the Depositor in favor of the Indenture Trustee (as assignee of
the Trust) contain a statement substantially to the following effect: "A
purchase of or security interest in any collateral described in this financing
statement will violate the rights of the Indenture Trustee."

                                       21

<PAGE>

          (o)  Valid Assignment. No Receivable has been originated in, or is
subject to the laws of, any jurisdiction under which the sale, transfer,
assignment and conveyance of such Receivable under the Receivables Purchase
Agreement or this Agreement or the pledge of such Receivable under the Indenture
is unlawful, void or voidable or under which such Receivable would be rendered
void or voidable as a result of any such sale, transfer, assignment, conveyance
or pledge. The Depositor has not entered into any agreement with any account
debtor that prohibits, restricts or conditions the assignment of the
Receivables.

          (p)  One Original. There is only one original executed copy of each
Receivable.

          (q)  Principal Balance. Each Receivable had an original Principal
Balance of not more than $60,000 and a remaining Principal Balance as of the
Cutoff Date of not less than $500.

          (r)  No Bankrupt Obligors. As of the Cutoff Date, no Receivable was
due from an Obligor that was the subject of a proceeding under the Bankruptcy
Code of the United States or was bankrupt.

          (s)  New and Used Vehicles. As of the Cutoff Date, approximately 4.11%
of the Pool Balance related to Receivables secured by new Financed Vehicles and
approximately 95.89% of the Pool Balance related to Receivables secured by used
Financed Vehicles.

          (t)  Origination. Each Receivable was originated after April 17, 1998.

          (u)  Term to Maturity. Each Receivable had an original term to
maturity of not more than 72 months and not less than 12 months and a remaining
term to maturity as of the Cutoff Date of not more than 71 months and not less
than three months.

          (v)  Weighted Average Remaining Term to Maturity. As of the Cutoff
Date, the weighted average remaining term to maturity of the Receivables was
approximately 57 months.

          (w)  Annual Percentage Rate. Each Receivable has an APR of at least
4.95% and not more than 25.00%.

          (x)  Location of Receivable Files. The Receivable Files are maintained
at the location listed in Schedule 2 to this Agreement.

          (y)  Simple Interest Method. All payments with respect to the
Receivables have been allocated consistently in accordance with the Simple
Interest Method.

          (z)  No Delinquent Receivables. As of the Cutoff Date, no payment due
under any Receivable was more than 30 days past due.

          (aa) Insurance. Each Obligor has obtained or agreed to obtain physical
damage insurance (which insurance shall not be force placed insurance) covering
the related Financed Vehicle in accordance with the Seller's normal
requirements.

                                       22

<PAGE>

          (bb) Fair Market Value. The Receivables Purchase Price represents the
fair market value of the Receivables.

          (cc) Custodial Agreements. Immediately prior to the transfer of the
Receivables by the Seller to the Depositor, the Seller or an Affiliate of the
Seller had possession of the Receivable Files and there were no, and there will
not be any, custodial agreements in effect materially adversely affecting the
right or ability of the Seller to make, or cause to be made, any delivery
required under this Agreement.

          (dd) Bulk Transfer Laws. The transfer of the Receivables and the
Receivable Files by the Depositor to the Trust pursuant to this Agreement is not
subject to the bulk transfer laws or any similar statutory provisions in effect
in any applicable jurisdiction.

          (ee) No Transfer Restrictions. The Depositor has not created,
incurred or suffered to exist any restriction on transferability of the
Receivables except for the restrictions on transferability imposed by this
Agreement.

          SECTION 2.4   Repurchase by Depositor upon Breach. The Depositor, the
Servicer or the Owner Trustee, as the case may be, shall inform the other
parties to this Agreement, the Seller and the Indenture Trustee promptly, in
writing, upon the discovery of any breach or failure to be true of the
representations and warranties set forth in Section 2.3. If such breach or
failure shall not have been cured by the close of business on the last day of
the Collection Period which includes the thirtieth (30th) day after the date on
which the Depositor becomes aware of, or receives written notice from the
Seller, the Servicer or the Owner Trustee of, such breach or failure, and such
breach or failure materially and adversely affects the interest of the Trust in
a Receivable, the Depositor shall repurchase such Receivable from the Trust on
the Distribution Date immediately following such Collection Period. In
consideration of the repurchase of a Receivable hereunder, the Depositor shall
remit the Purchase Amount of such Receivable in the manner specified in Section
4.5. The sole remedy of the Trust, the Owner Trustee, the Indenture Trustee, the
Noteholders and the Certificateholders with respect to a breach or failure to be
true of the representations and warranties set forth in Section 2.3 shall be to
require the Depositor to repurchase Receivables pursuant to this Section 2.4.
Neither the Owner Trustee nor the Indenture Trustee shall have any duty to
conduct an affirmative investigation as to the occurrence of any condition
requiring the repurchase of any Receivable pursuant to this Section 2.4 or the
eligibility of any Receivable for purposes of this Agreement.

          SECTION 2.5   Custody of Receivable Files. To assure uniform quality
in servicing the Receivables and to reduce administrative costs, the Trust, upon
the execution and delivery of this Agreement, hereby revocably appoints the
Servicer as its agent, and the Servicer hereby accepts such appointment, to act
as custodian on behalf of the Trust and the Indenture Trustee of the following
documents or instruments, which are hereby constructively delivered to the
Indenture Trustee, as pledgee of the Trust pursuant to the Indenture with
respect to each Receivable (collectively, a "Receivable File"):

               (i)    the original, executed copy of such Receivable;

                                       23

<PAGE>

               (ii)   the original credit application with respect to such
     Receivable fully executed by the related Obligor or a photocopy thereof or
     a record thereof on a computer file or disc or on microfiche;

               (iii)  the original certificate of title for the related Financed
     Vehicle or such other documents that the Seller or the Servicer shall keep
     on file, in accordance with its customary practices and procedures,
     evidencing the security interest of the Seller in such Financed Vehicle;

               (iv)   documents evidencing the commitment of the related Obligor
     to maintain physical damage insurance covering the related Financed
     Vehicle; and

               (v)    any and all other documents (including any computer file
     or disc or microfiche) that the Seller or the Servicer shall keep on file,
     in accordance with its customary practices and procedures, relating to such
     Receivable, the related Obligor or the related Financed Vehicle.

          On the Closing Date, the Servicer shall deliver to the Trust and the
Indenture Trustee an Officer's Certificate confirming that the Servicer has
received, on behalf of the Trust and the Indenture Trustee, all the documents
and instruments necessary for the Servicer to act as the agent of the Trust and
the Indenture Trustee for the purposes set forth in this Section 2.5, including
the documents referred to herein, and the Trust, the Owner Trustee and the
Indenture Trustee are hereby authorized to rely on such Officer's Certificate.
In addition, within 180 days after the Closing Date, the Servicer shall deliver
to the Trust and the Indenture Trustee an Officer's Certificate certifying that
the Servicer has received the original certificate of title for each Financed
Vehicle except each Financed Vehicle securing an outstanding Receivable for
which the Servicer has not received the original certificate of title as shall
be identified in such Officer's Certificate (and indicating whether such
Financed Vehicle is subject to a certificate of title statute or motor vehicle
registration law that requires that the original certificate of title for such
Financed Vehicle be delivered to the Seller).

          SECTION 2.6   Duties of Servicer as Custodian.

          (a)  Safekeeping. The Servicer, in its capacity as custodian, shall
hold the Receivable Files for the benefit of the Trust and the Indenture Trustee
and maintain such accurate and complete accounts, records and computer systems
pertaining to each Receivable File as shall enable the Servicer and the Trust to
comply with the terms and provisions of this Agreement and the Indenture Trustee
to comply with the terms and conditions of the Indenture. In performing its
duties as custodian, the Servicer shall act with reasonable care, using that
degree of skill and attention that the Servicer exercises with respect to the
files relating to comparable motor vehicle retail installment sale contracts
that the Servicer services for itself or others. The Servicer shall conduct, or
cause to be conducted, in accordance with its customary practices and
procedures, periodic audits of the Receivable Files held by it under this
Agreement, and of the related accounts, records and computer systems, in such a
manner as shall enable the Trust or the Indenture Trustee to verify the accuracy
of the Servicer's record keeping. The Servicer shall promptly report to the
Owner Trustee and the Indenture Trustee any failure on its part to hold the
Receivable Files and maintain its accounts, records and computer systems as

                                       24

<PAGE>

herein provided and promptly take appropriate action to remedy any such failure.
Nothing herein shall be deemed to require an initial review or any periodic
review by the Trust, the Owner Trustee or the Indenture Trustee of the
Receivable Files, and none of the Trust, the Owner Trustee or the Indenture
Trustee shall be liable or responsible for any action or failure to act by the
Servicer in its capacity as custodian hereunder.

          (b)  Maintenance of and Access to Records. The Servicer shall
maintain each Receivable File at the location listed in Schedule 2 or at such
other location as shall be specified to the Trust and the Indenture Trustee by
written notice not later than ninety (90) days after any change in location. The
Servicer shall make available to the Trust and the Indenture Trustee, or its
duly authorized representatives, attorneys or auditors, a list of locations of
the Receivable Files, the Receivable Files, and the related accounts, records,
and computer systems maintained by the Servicer, at such times as the Trust or
the Indenture Trustee shall instruct.

          (c)  Release of Documents. As soon as practicable after receiving
written instructions from the Indenture Trustee, the Servicer shall release any
document in the Receivable Files to the Indenture Trustee, the Indenture
Trustee's agent or the Indenture Trustee's designee, as the case may be, at such
place as the Indenture Trustee may reasonably designate.

          (d)  Title to Receivables. The Servicer shall not at any time have or
in any way attempt to assert any interest in any Receivable held by it as
custodian hereunder or in the related Receivable File other than for collecting
or enforcing such Receivable for the benefit of the Trust. The entire equitable
interest in such Receivable and the related Receivable File shall at all times
be vested in the Trust.

          SECTION 2.7   Instructions; Authority to Act. The Servicer shall be
deemed to have received proper instructions with respect to the Receivable Files
upon its receipt of written instructions signed by an Authorized Officer. A
certified copy of excerpts of authorizing resolutions of the Board of Directors
of the Indenture Trustee shall constitute conclusive evidence of the authority
of any such Authorized Officer to act and shall be considered in full force and
effect until receipt by the Servicer of written notice to the contrary given by
the Indenture Trustee.

          SECTION 2.8   Indemnification of the Custodian. The Servicer, in its
capacity as custodian, shall indemnify and hold harmless the Trust, the Owner
Trustee and the Indenture Trustee and each of their respective officers,
directors, employees and agents from and against any and all liabilities,
obligations, losses, compensatory damages, payments, costs or expenses
(including legal fees if any) of any kind whatsoever that may be imposed on,
incurred or asserted against the Trust, the Owner Trustee or the Indenture
Trustee or any of their respective officers, directors, employees and agents as
the result of any act or omission by the Servicer relating to the maintenance
and custody of the Receivable Files; provided, however, that the Servicer shall
not be liable hereunder to the Owner Trustee to the extent that such
liabilities, obligations, losses, compensatory damages, payments, costs or
expenses result from the willful misfeasance, bad faith or negligence of the
Owner Trustee and shall not be liable hereunder to the Indenture Trustee to the
extent that such liabilities, obligations, losses, compensatory damages,
payments, costs or expenses result from the willful misfeasance, bad faith or
negligence of the Indenture Trustee.

                                       25

<PAGE>

          SECTION 2.9   Effective Period and Termination. The Servicer's
appointment as custodian shall become effective as of the Cutoff Date and shall
continue in full force and effect until terminated pursuant to this Section 2.9.
If the Servicer shall resign as Servicer under Section 7.6, or if all of the
rights and obligations of the Servicer shall have been terminated under Section
8.1, the appointment of the Servicer as custodian hereunder may be terminated
(i) by the Trust, with the consent of the Indenture Trustee, (ii) by the Holders
of Notes evidencing not less than 25% of the Note Balance of the Controlling
Class or, if the Notes have been paid in full, by the Holders of Certificates
evidencing not less than 25% of the aggregate Certificate Percentage Interest or
(iii) by the Owner Trustee, with the consent of the Holders of Notes evidencing
not less than 25% of the Note Balance of the Controlling Class, in each case by
notice then given in writing to the Depositor and the Servicer (with a copy to
the Indenture Trustee and the Owner Trustee if given by the Noteholders or the
Certificateholders). As soon as practicable after any termination of such
appointment, the Servicer shall deliver, or cause to be delivered, the
Receivable Files and the related accounts and records maintained by the Servicer
to the Indenture Trustee, the Indenture Trustee's agent or the Indenture
Trustee's designee, as the case may be, at such place as the Indenture Trustee
may reasonably designate or, if the Notes have been paid in full, at such place
as the Owner Trustee may reasonably designate.

                                   ARTICLE III
                 ADMINISTRATION AND SERVICING OF RECEIVABLES AND
                              OTHER TRUST PROPERTY

          SECTION 3.1   Duties of Servicer. The Servicer shall administer the
Receivables with reasonable care. The Servicer's duties shall include, but not
be limited to, the collection and posting of all payments, responding to
inquiries by Obligors on the Receivables, or by federal, state or local
governmental authorities, investigating delinquencies, reporting tax information
to Obligors, furnishing monthly and annual statements to the Owner Trustee and
the Indenture Trustee with respect to distributions and providing collection and
repossession services in the event of Obligor default. In performing its duties
as Servicer hereunder, the Servicer shall use reasonable care and exercise that
degree of skill and attention that the Servicer exercises with respect to all
comparable motor vehicle retail installment sale contracts that it services for
itself or others. Subject to the foregoing and to Section 3.2, the Servicer
shall follow its customary standards, policies, practices and procedures in
performing its duties hereunder as Servicer. Without limiting the generality of
the foregoing, the Servicer is hereby authorized and empowered to execute and
deliver, on behalf of itself, the Depositor, the Trust, the Owner Trustee, the
Indenture Trustee, the Certificateholders, the Noteholders or any one or more of
them, any and all instruments of satisfaction or cancellation, or of partial or
full release or discharge, and all other comparable instruments, with respect to
the Receivables or the Financed Vehicles, all in accordance with this Agreement;
provided, however, that, notwithstanding the foregoing, the Servicer shall not,
except pursuant to an order from a court of competent jurisdiction, release an
Obligor from payment of any unpaid amount under any Receivable or waive the
right to collect the unpaid balance (including accrued interest) of any
Receivable from the related Obligor, except in connection with a de minimis
deficiency which the Servicer would not attempt to collect in accordance with
its customary procedures, in which event the Servicer shall indemnify the Trust
for such deficiency. If the Servicer shall commence a legal proceeding to
enforce a Receivable, the Owner Trustee shall thereupon be deemed to have
automatically assigned such Receivable to the Servicer, which assignment shall
be solely for purposes of

                                       26

<PAGE>

collection. If in any enforcement suit or legal proceeding it shall be held that
the Servicer may not enforce a Receivable on the ground that it shall not be a
real party in interest or a holder entitled to enforce such Receivable, the
Owner Trustee shall, at the Servicer's expense and written direction, take steps
to enforce such Receivable, including bringing suit in its name or the names of
the Indenture Trustee, the Certificateholders, the Noteholders or any of them.
The Owner Trustee shall execute and deliver to the Servicer any powers of
attorney and other documents as shall be prepared by the Servicer and reasonably
necessary or appropriate to enable the Servicer to carry out its servicing and
administrative duties hereunder. The Servicer, at its expense, shall obtain on
behalf of the Trust or the Owner Trustee all licenses, if any, required by the
laws of any jurisdiction to be held by the Trust or the Owner Trustee in
connection with ownership of the Receivables and shall make all filings and pay
all fees as may be required in connection therewith during the term hereof.

          SECTION 3.2   Collection and Allocation of Receivable Payments. The
Servicer shall make reasonable efforts to collect all payments called for under
the terms and provisions of the Receivables as and when the same shall become
due and otherwise act with respect to the Receivables and the other Trust
Property in such manner as will, in the reasonable judgment of the Servicer,
maximize the amount to be received by the Trust with respect thereto and in
accordance with the standard of care required by Section 3.1. The Servicer shall
allocate collections on or in respect of the Receivables between principal and
interest in accordance with the customary servicing practices and procedures it
follows with respect to all comparable motor vehicle retail installment sale
contracts that it services for itself or others. The Servicer shall not increase
or decrease the number or amount of any Scheduled Payment, the Amount Financed
under any Receivable or the APR of any Receivable, or extend, rewrite or
otherwise modify the payment terms of any Receivable; provided, however, that
the Servicer may extend the due date for one or more payments due on any
Receivable for credit-related reasons that would be acceptable to the Servicer
with respect to comparable motor vehicle retail installment sale contracts that
it services for itself or others and in accordance with its customary standards,
policies, practices and procedures if the cumulative extensions with respect to
any Receivable shall not cause the term of such Receivable to extend beyond the
Final Scheduled Maturity Date. If the Servicer fails to comply with the
provisions of the preceding sentence, the Servicer shall be required to purchase
each Receivable affected thereby for the related Purchase Amount, in the manner
specified in Section 3.7, as of the close of the Collection Period during which
such failure occurs. The Servicer may, in its discretion (but only in accordance
with its customary standards, policies, practices and procedures), waive any
late payment charge or any other fee that may be collected in the ordinary
course of servicing a Receivable.

          SECTION 3.3   Realization upon Receivables. The Servicer shall use
reasonable efforts on behalf of the Trust, in accordance with the standard of
care required under Section 3.1, to repossess or otherwise convert the ownership
of each Financed Vehicle securing a Defaulted Receivable. In taking such action,
the Servicer shall follow such customary practices and procedures as it shall
deem necessary or advisable in its servicing of comparable motor vehicle retail
installment sale contracts and as are otherwise consistent with the standard of
care required under Section 3.1. The Servicer shall be entitled to recover all
reasonable expenses incurred by it in the course of repossessing and liquidating
a Financed Vehicle into cash proceeds, but only out of the cash proceeds of such
Financed Vehicle and any deficiency obtained from the related Obligor. If a
Financed Vehicle shall have suffered damage, the

                                       27

<PAGE>

Servicer shall not expend funds in connection with the repair or the
repossession of such Financed Vehicle unless it shall determine in its
discretion that such repair and/or repossession will increase the Liquidation
Proceeds received with respect to the related Receivable.

          SECTION 3.4   Physical Damage Insurance. The Servicer shall follow its
customary practices and procedures to determine whether or not each Obligor
shall have maintained physical damage insurance covering the related Financed
Vehicle.

          SECTION 3.5   Maintenance of Security Interests in Financed Vehicles.
The Servicer shall take such steps, in accordance with the standard of care
required under Section 3.1, as are necessary to maintain perfection of the
security interest created by each Receivable in the related Financed Vehicle.
The Trust hereby authorizes the Servicer, and the Servicer hereby agrees, to
take such steps as are necessary to re-perfect such security interest on behalf
of the Trust and the Indenture Trustee in the event the Servicer receives notice
of, or otherwise has actual knowledge of, the fact that such security interest
is not perfected as a result of the relocation of a Financed Vehicle or for any
other reason. The Servicer shall not release, in whole or in part, any security
interest in a Financed Vehicle created by the related Receivable except as
permitted herein or in accordance with its customary standards, policies,
practices and procedures.

          SECTION 3.6   Amendment of Receivable Terms. The Servicer shall not
impair in any material respect the rights of the Depositor, the Trust, the Owner
Trustee, the Indenture Trustee, the Certificateholders or the Noteholders in the
Receivables or, except as permitted under Section 3.2, otherwise amend or alter
the terms of the Receivables if, as a result of such amendment or alteration,
the interests of the Depositor, the Trust, the Owner Trustee, the Indenture
Trustee, the Certificateholders or the Noteholders hereunder would be materially
adversely affected.

          SECTION 3.7   Purchase by Servicer upon Breach. The Depositor, the
Servicer or the Owner Trustee, as the case may be, shall inform the other
parties to this Agreement, the Seller and the Indenture Trustee promptly, in
writing, upon the discovery of any breach of Section 3.2, 3.5 or 3.6. If such
breach shall not have been cured by the close of business on the last day of the
Collection Period which includes the thirtieth (30th) day after the date on
which the Servicer becomes aware of, or receives written notice from the
Depositor, the Seller, or the Owner Trustee of, such breach, and such breach
materially and adversely affects the interest of the Trust in a Receivable, the
Servicer shall purchase such Receivable from the Trust on the Distribution Date
following such Collection Period; provided, however, that, with respect to a
breach of Section 3.2, the Servicer shall purchase the affected Receivable from
the Trust at the end of the Collection Period in which such breach occurs. In
consideration of the purchase of a Receivable hereunder, the Servicer shall
remit the Purchase Amount of such Receivable in the manner specified in Section
4.5. The sole remedy of the Trust, the Owner Trustee, the Indenture Trustee, the
Noteholders and the Certificateholders with respect to a breach of Section 3.2,
3.5 or 3.6 shall be to require the Servicer to purchase Receivables pursuant to
this Section 3.7. Neither the Owner Trustee nor the Indenture Trustee shall have
any duty to conduct an affirmative investigation as to the occurrence of any
condition requiring the purchase of any Receivable pursuant to this Section 3.7.

                                       28

<PAGE>

          SECTION 3.8   Servicing Compensation. The Servicer shall receive the
Monthly Servicing Fee for servicing the Receivables. The Monthly Servicing Fee
for any Collection Period shall equal the product of one-twelfth (1/12) of the
Servicing Rate and the Pool Balance as of the first day of such Collection
Period (or, in the case of the initial Collection Period, as of the Cutoff
Date). The Servicer shall pay all expenses incurred by it in connection with its
activities hereunder (including the fees and expenses of the Owner Trustee and
the Indenture Trustee, including the reasonable fees and expenses of their
attorneys, and any custodian appointed by the Owner Trustee and the Indenture
Trustee, the fees and expenses of independent accountants, taxes imposed on the
Servicer and expenses incurred in connection with distributions and reports to
the Certificateholders and the Noteholders), except expenses incurred in
connection with realizing upon Receivables under Section 3.3.

          SECTION 3.9   Servicer's Certificate. On or before the Determination
Date immediately preceding each Distribution Date, the Servicer shall deliver to
the Depositor, the Seller, the Owner Trustee, the Indenture Trustee and each
Paying Agent, with a copy to the Rating Agencies, a certificate of a Servicing
Officer substantially in the form of Exhibit A (a "Servicer's Certificate") and
attached to a Servicer's report containing all information necessary to make the
transfers and distributions pursuant to Sections 4.5, 4.6 and 4.7, together with
the written statements to be furnished by the Owner Trustee to the
Certificateholders pursuant to Section 4.9 and by the Indenture Trustee to the
Noteholders pursuant to Section 4.9 and pursuant to Section 6.6 of the
Indenture. The Servicer shall separately identify (by account number) in a
written notice to the Depositor, the Owner Trustee and the Indenture Trustee the
Receivables to be repurchased by the Depositor or to be purchased by the
Servicer, as the case may be, on the Business Day preceding such Distribution
Date, and, upon request of one of the foregoing parties, each Receivable which
became a Defaulted Receivable during the related Collection Period. The Servicer
shall deliver to the Rating Agencies any information, to the extent it is
available to the Servicer, that the Rating Agencies reasonably request in order
to monitor the Trust.

          SECTION 3.10  Annual Statement as to Compliance; Notice of Event of
Servicing Termination.

          (a)  On or before May 31 of each year (commencing with the year
2004), the Servicer shall deliver to the Depositor, the Owner Trustee and the
Indenture Trustee an Officer's Certificate stating, as to the officer signing
such Officer's Certificate, that:

               (i)    a review of the activities of the Servicer during the
     preceding Trust Fiscal Year (or, in the case of the Officer's Certificate
     to be delivered in the year 2004, during the period beginning on the
     Closing Date and ending on February 29, 2004) and of its performance under
     this Agreement has been made under such officer's supervision; and

               (ii)   to the best of such officer's knowledge, based on such
     review, the Servicer has fulfilled all its obligations under this Agreement
     throughout such Trust Fiscal Year (or, in the case of the Officer's
     Certificate to be delivered in the year 2004, such period) or, if there has
     been a default in the fulfillment of any such obligation, specifying each
     such default known to such officer and the nature and status thereof.

                                       29

<PAGE>

          A copy of such certificate may be obtained by any Certificateholder by
a request in writing to the Owner Trustee, or by any Noteholder or Person
certifying that it is a Note Owner by a request in writing to the Indenture
Trustee, in either case addressed to the applicable Corporate Trust Office. Upon
the written request of the Owner Trustee, the Indenture Trustee shall promptly
furnish the Owner Trustee a list of Noteholders as of the date specified by the
Owner Trustee.

          (b)  The Servicer shall deliver to the Depositor, the Owner Trustee,
the Indenture Trustee and the Rating Agencies, promptly after having obtained
knowledge thereof, but in no event later than five (5) Business Days thereafter,
an Officer's Certificate specifying any event which constitutes or, with the
giving of notice or lapse of time or both, would become an Event of Servicing
Termination.

          SECTION 3.11  Annual Independent Certified Public Accountants'
Reports. On or before May 31 of each year (commencing with the year 2004), the
Servicer shall cause a firm of independent certified public accountants (who may
also render other services to the Servicer or its Affiliates) to deliver to the
Depositor, the Owner Trustee and the Indenture Trustee a report addressed to the
Board of Directors of the Servicer with respect to the preceding CarMax Fiscal
Year (or, in the case of the report to be delivered in the year 2004, with
respect to the period beginning on the Closing Date and ending on February 29,
2004) to the effect that (i) such firm has audited the financial statements of
the Servicer and issued its report thereon, (ii) such firm has audited the
reports delivered by the Servicer pursuant to Section 3.9 and the records
relating to the servicing of the Receivables and the distributions on the Notes
and the Certificates under this Agreement, (iii) such audit was made in
accordance with generally accepted auditing standards and (iv) except as
described in the report, such audit disclosed no exceptions or errors in the
records relating to motor vehicle loans serviced for others. Such report shall
also indicate that the firm is independent with respect to the Depositor, the
Seller and the Servicer within the meaning of the Code of Professional Ethics of
the American Institute of Certified Public Accountants. A copy of such report
may be obtained by any Certificateholder by a request in writing to the Owner
Trustee, or by any Noteholder or Person certifying that it is a Note Owner by a
request in writing to the Indenture Trustee, in either case addressed to the
applicable Corporate Trust Office. In the event such firm requires the Indenture
Trustee to agree to the procedures performed by such firm, the Servicer shall
direct the Indenture Trustee in writing to so agree, it being understood and
agreed that the Indenture Trustee will deliver such letter of agreement in
conclusive reliance upon the direction of the Servicer, and the Indenture
Trustee makes no independent inquiry or investigation as to, and shall have no
obligation or liability in respect of, the sufficiency, validity or correctness
of such procedures.

          SECTION 3.12  Access to Certain Documentation and Information
Regarding Receivables. The Servicer shall provide the Depositor, the Owner
Trustee, the Indenture Trustee, the Certificateholders and the Noteholders with
access to the Receivable Files in the cases where the Depositor, the Owner
Trustee, the Indenture Trustee, the Certificateholders or the Noteholders shall
be required by applicable statutes or regulations to have access to such
documentation. Such access shall be afforded without charge, but only upon
reasonable request and during normal business hours at the offices of the
Servicer. Nothing in this Section 3.12 shall affect the obligation of the
Servicer to observe any applicable law prohibiting disclosure of information
regarding the Obligors, and the failure of the Servicer to provide access to

                                       30

<PAGE>

information as a result of such obligation shall not constitute a breach of this
Section 3.12. Each Certificateholder or Noteholder, by its acceptance of a
Certificate or Note, as the case may be, shall be deemed to have agreed to keep
any information obtained by it pursuant to this Section 3.12 confidential,
except as may be required by applicable law.

          SECTION 3.13  Reports to the Commission. The Servicer shall, on behalf
of the Trust, cause to be filed with the Commission any periodic reports
required to be filed under the provisions of the Exchange Act, and the rules and
regulations of the Commission thereunder. The Servicer shall, or shall cause the
Administrator to, prepare, execute and deliver all certificates and other
documents required to be delivered by the Trust pursuant to the Sarbanes-Oxley
Act of 2002 or the rules and regulations promulgated thereunder. The Depositor
shall, at its expense, cooperate in any reasonable request made by the Servicer
in connection with such filings. The Servicer shall provide or cause to be
provided to the Depositor copies of all documents filed by the Servicer after
the Closing Date with the Commission pursuant to the Securities Act of 1933, as
amended, or the Securities Act of 1934, as amended, that relate specifically to
the Trust, the Notes or the Certificates.

          SECTION 3.14  Reports to Rating Agencies. The Servicer shall deliver
to each Rating Agency, at such address as such Rating Agency may request, a copy
of all reports or notices furnished or delivered pursuant to this Article III
and a copy of any amendments, supplements or modifications to this Agreement and
any other information reasonably requested by such Rating Agency to monitor this
transaction.

                                   ARTICLE IV
                  DISTRIBUTIONS; RESERVE ACCOUNT; STATEMENTS TO
                       NOTEHOLDERS AND CERTIFICATEHOLDERS

          SECTION 4.1   Accounts.

          (a)  The Servicer shall establish, on or before the Closing Date, and
maintain in the name of the Indenture Trustee at an Eligible Institution (which
shall initially be the Indenture Trustee) a segregated trust account designated
as the Collection Account (the "Collection Account"). The Collection Account
shall be held in trust for the benefit of the Noteholders and the
Certificateholders. The Collection Account shall be under the sole dominion and
control of the Indenture Trustee; provided, however, that the Servicer may make
deposits to and direct the Indenture Trustee in writing to make withdrawals from
the Collection Account in accordance with this Agreement, the Indenture and the
Trust Agreement. All monies deposited from time to time in the Collection
Account pursuant to this Agreement shall be held by the Indenture Trustee as
part of the Trust Property and shall be applied as provided in this Agreement.
All deposits to and withdrawals from the Collection Account shall be made only
upon the terms and conditions of the Transaction Documents.

          If the Servicer is required to remit collections on a daily basis
pursuant to the first sentence of Section 4.2, all amounts held in the
Collection Account shall, to the extent permitted by applicable law, rules and
regulations, be invested, as directed in writing by the Servicer, by the bank or
trust company then maintaining the Collection Account in Permitted Investments
that mature not later than the Business Day preceding the Distribution Date
following the Collection

                                       31

<PAGE>

Period during which such investment is made. All such Permitted Investments
shall be held to maturity. If the Collection Account is no longer to be
maintained at the Indenture Trustee, the Servicer shall, with the Indenture
Trustee's assistance as necessary, promptly (and in any case within ten (10)
calendar days or such longer period not to exceed thirty (30) calendar days as
to which each Rating Agency shall consent) cause the Collection Account to be
moved to an Eligible Institution. The Servicer shall promptly notify the
Indenture Trustee and the Owner Trustee of any change in the account number or
location of the Collection Account.

          (b)  The Servicer shall establish, on or before the Closing Date, and
maintain in the name of the Indenture Trustee at an Eligible Institution (which
shall initially be the Indenture Trustee) a segregated trust account designated
as the Note Payment Account (the "Note Payment Account"). The Note Payment
Account shall be held in trust for the benefit of the Noteholders. The Note
Payment Account shall be under the sole dominion and control of the Indenture
Trustee; provided, however, that the Servicer may make deposits to and direct
the Indenture Trustee in writing to make withdrawals from the Note Payment
Account in accordance with this Agreement and the Indenture. All monies
deposited from time to time in the Note Payment Account pursuant to this
Agreement and the Indenture shall be held by the Indenture Trustee as part of
the Trust Property and shall be applied as provided in this Agreement and the
Indenture. The amounts on deposit in the Note Payment Account shall not be
invested. If the Note Payment Account is no longer to be maintained at the
Indenture Trustee, the Servicer shall, with the Indenture Trustee's assistance
as necessary, promptly (and in any case within ten (10) calendar days or such
longer period not to exceed thirty (30) calendar days as to which each Rating
Agency may consent) cause the Note Payment Account to be moved to an Eligible
Institution. The Servicer shall promptly notify the Indenture Trustee and the
Owner Trustee of any change in the account number or location of the Note
Payment Account.

          (c)  The Servicer shall establish, on or before the Closing Date, and
maintain in the name of the Owner Trustee at an Eligible Institution (which
shall initially be the Owner Trustee) a segregated trust account designated as
the "CarMax Auto Owner Trust 2003-2 Trust Account" (the "Certificate Payment
Account"). The Certificate Payment Account shall be held in trust for the
benefit of the Certificateholders. The Certificate Payment Account shall be
under the sole dominion and control of the Owner Trustee; provided, however,
that the Servicer may direct the Indenture Trustee in writing to make deposits
to the Certificate Payment Account in accordance with this Agreement and the
Indenture and may direct the Owner Trustee to make withdrawals from the
Certificate Payment Account in accordance with this Agreement and the Trust
Agreement. All monies deposited from time to time in the Certificate Payment
Account pursuant to this Agreement and the Indenture shall be held by the Owner
Trustee as part of the Trust Property and shall be applied as provided in this
Agreement and the Trust Agreement. The amounts on deposit in the Certificate
Payment Account shall not be invested. If the Certificate Payment Account is no
longer to be maintained at the Owner Trustee, the Servicer shall, with the Owner
Trustee's assistance as necessary, promptly (and in any case within ten (10)
calendar days or such longer period not to exceed thirty (30) calendar days as
to which each Rating Agency may consent) cause the Certificate Payment Account
to be moved to an Eligible Institution. The Servicer shall promptly notify the
Indenture Trustee and the Owner Trustee in writing of any change in the account
number or location of the Certificate Payment Account.

                                       32

<PAGE>

          SECTION 4.2   Collections. The Servicer shall remit to the Collection
Account all amounts received by the Servicer on or in respect of the Receivables
(including Liquidation Proceeds and all amounts received by the Servicer in
connection with the repossession and sale of a Financed Vehicle (whether or not
the related Receivable has been classified as a Defaulted Receivable) but
excluding payments with respect to Purchased Receivables) as soon as practicable
and in no event after the close of business on the second Business day after
such receipt; provided, however, that for so long as (i) CarMax is the Servicer,
(ii) no Event of Servicing Termination shall have occurred and be continuing and
(iii) the Rating Agency Condition shall have been satisfied (each, a "Monthly
Remittance Condition"), the Servicer may remit any such amounts received during
any Collection Period to the Collection Account in immediately available funds
on the Business Day preceding the Distribution Date following such Collection
Period (it being understood that the Monthly Remittance Condition has not been
satisfied as of the Closing Date); provided further, that if any such amounts
(including Liquidation Proceeds and all amounts received by the Servicer in
connection with the repossession and sale of a Financed Vehicle (whether or not
the related Receivable has been classified as a Defaulted Receivable)) are
received in respect of a Receivable as to which there is an unreimbursed Simple
Interest Advance, the Servicer shall retain such amounts to the extent of such
unreimbursed Simple Interest Advance (and shall apply the amount retained to
reimburse itself for such unreimbursed Simple Interest Advance) and shall remit
the balance of such amounts to the Collection Account; and, provided further,
that the Servicer shall, if it determines that it has made an Unreimbursed
Servicer Advance, retain amounts received on or in respect of the Receivables to
the extent set forth in Section 4.4(b). The Owner Trustee and the Indenture
Trustee shall not be deemed to have knowledge of any event or circumstance under
clause (ii) or (iii) of the definition of Monthly Remittance Condition that
would require daily remittance by the Servicer to the Collection Account unless
the Owner Trustee or the Indenture Trustee, as applicable, has received notice
of such event or circumstance from the Depositor or the Servicer in an Officer's
Certificate or written notice of such event or circumstance from the Holders of
Notes evidencing not less than 25% of the Note Balance of the Controlling Class
or unless a Responsible Officer of the Owner Trustee or the Indenture Trustee,
as applicable, has actual knowledge of such event or circumstance. The Servicer
shall remit to the Collection Account on the Closing Date all amounts received
by the Servicer on or in respect of the Receivables (including Liquidation
Proceeds and all amounts received by the Servicer in connection with the
repossession and sale of a Financed Vehicle (whether or not the related
Receivable has been classified as a Defaulted Receivable)) during the period
from but excluding the Cutoff Date to and including the second Business Day
preceding the Closing Date.

          SECTION 4.3   Application of Collections. For purposes of this
Agreement, all amounts received on or in respect of a Receivable during any
Collection Period (including Liquidation Proceeds and all amounts received by
the Servicer in connection with the repossession and sale of a Financed Vehicle
(whether or not the related Receivable has been classified as a Defaulted
Receivable) but excluding payments with respect to Purchased Receivables) shall
be applied by the Servicer, as of the last day of such Collection Period, to
interest and principal on such Receivable in accordance with the Simple Interest
Method.

                                       33

<PAGE>

          SECTION 4.4   Simple Interest Advances and Unreimbursed Servicer
Advances.

          (a)  If, as of the end of any Collection Period, one or more payments
of Monthly P&I due under any Receivable (other than a Defaulted Receivable)
outstanding at the end of such Collection Period shall not have been received by
the Servicer and remitted to the Collection Account pursuant to Section 4.2, the
Servicer may, at its option, make, on the Business Day preceding the
Distribution Date immediately following such Collection Period, a Simple
Interest Advance with respect to such Receivable by depositing in or crediting
to the Collection Account the amount of Monthly P&I allocable to interest
scheduled to have been paid during such Collection Period, assuming that such
Receivable was paid on its due date, minus the amount of Monthly P&I actually
received and allocated to interest, if any, with respect to such Receivable
during such Collection Period.

          (b)  If the Servicer determines that it has made an Unreimbursed
Servicer Advance, the Servicer shall reimburse itself for such Unreimbursed
Servicer Advance from unrelated amounts received by the Servicer on or in
respect of the Receivables (including Liquidation Proceeds and all amounts
received by the Servicer in connection with the repossession and sale of a
Financed Vehicle (whether or not the related Receivable has been classified as a
Defaulted Receivable)); provided, however, that the Servicer shall furnish to
the Indenture Trustee and the Owner Trustee, on or before the Distribution Date
following the Collection Period during which such reimbursement is taken, a
certificate of a Servicing Officer setting forth the basis for such
determination, the amount of such Unreimbursed Servicer Advance, the Receivable
with respect to which such Unreimbursed Servicer Advance was made and the
installments or other proceeds with respect to which such reimbursement was
taken.

          SECTION 4.5   Additional Deposits. The Depositor and the Servicer
shall deposit or cause to be deposited in the Collection Account the aggregate
Purchase Amount with respect to Purchased Receivables pursuant to Section 2.4,
3.7 or 9.1. All such deposits with respect to a Collection Period shall be made
in immediately available funds no later than 5:00 p.m., New York City time, on
the Business Day preceding the Distribution Date following such Collection
Period.

          SECTION 4.6   Determination Date Calculations; Application of
Available Funds.

          (a)  On each Determination Date, the Servicer shall calculate the
following amounts:

               (i)    the Available Collections for the following Distribution
     Date;

               (ii)   the Total Servicing Fee for the preceding Collection
     Period;

               (iii)  the Total Note Interest for each Class of Class A Notes
     for the following Distribution Date;

               (iv)   the Priority Principal Distributable Amount for the
     following Distribution Date;

                                       34

<PAGE>

               (v)    the Total Note Interest for the Class B Notes for the
     following Distribution Date;

               (vi)   the Secondary Principal Distributable Amount for the
     following Distribution Date;

               (vii)  the Total Note Interest for the Class C Notes for the
     following Distribution Date;

               (viii) the Tertiary Principal Distributable Amount for the
     following Distribution Date;

               (ix)   the Total Note Interest for the Class D Notes for the
     following Distribution Date;

               (x)    the sum of the amounts described in clauses (ii) through
     (ix) above (the "Required Payment Amount"); and

               (xi)   the Regular Principal Distributable Amount for the
     following Distribution Date.

          (b)  On each Determination Date, the Servicer shall calculate the
following amounts:

               (i)    the lesser of (A) the amount, if any, by which the
     Required Payment Amount for the following Distribution Date exceeds the
     Available Collections for such Distribution Date and (B) the Reserve
     Account Amount for such Distribution Date (before giving effect to any
     deposits to or withdrawals from the Reserve Account on such Distribution
     Date) (such lesser amount, the "Reserve Account Draw Amount"); provided,
     however, that if on the last day of the preceding Collection Period the
     Pool Balance is zero, the Reserve Account Draw Amount for such Distribution
     Date shall equal the Reserve Account Amount for such Distribution Date;

               (ii)   the Reserve Account Amount for the following
     Distribution Date (after giving effect to the withdrawal of the Reserve
     Account Draw Amount for such Distribution Date); and

               (iii)  the amount, if any, by which the Required Reserve Account
     Amount for the following Distribution Date exceeds the Reserve Account
     Amount for such Distribution Date (after giving effect to the withdrawal of
     the Reserve Account Draw Amount for such Distribution Date) (such excess,
     the "Reserve Account Deficiency").

          On each Distribution Date, the Servicer shall instruct the Indenture
Trustee to transfer the Reserve Account Draw Amount, if any, for such
Distribution Date from the Reserve Account to the Collection Account.

          (c)  [RESERVED].

                                       35

<PAGE>

          (d)  On each Distribution Date, the Servicer shall instruct the
Indenture Trustee in writing to apply the Available Funds for such Distribution
Date to make the payments and deposits set forth in Section 2.8(a) of the
Indenture.

          SECTION 4.7   Reserve Account.

          (a)  The Servicer shall establish, on or before the Closing Date, and
maintain in the name of the Indenture Trustee at an Eligible Institution (which
shall initially be the Indenture Trustee) a segregated trust account designated
as the Reserve Account (the "Reserve Account"). The Reserve Account shall be
held in trust for the benefit of the Noteholders and the Certificateholders. The
Reserve Account shall be under the sole dominion and control of the Indenture
Trustee; provided, however, that the Servicer may make deposits to and direct
the Indenture Trustee in writing to make withdrawals from the Reserve Account in
accordance with this Agreement and the Indenture. On the Closing Date, the
Depositor shall deposit the Initial Reserve Account Deposit into the Reserve
Account from the net proceeds of the sale of the Notes. The Reserve Account and
all amounts, securities, investments, financial assets and other property
deposited in or credited to the Reserve Account (the "Reserve Account Property")
has been conveyed by the Depositor to the Trust pursuant to Section 2.1.
Pursuant to the Indenture, the Trust will pledge all of its right, title and
interest in, to and under the Reserve Account and the Reserve Account Property
to the Indenture Trustee on behalf of the Noteholders and the Certificateholders
to secure its obligations under the Notes and the Indenture.

          (b)  The Reserve Account Property shall, to the extent permitted by
applicable law, rules and regulations, be invested, as directed in writing by
the Servicer, by the bank or trust company then maintaining the Reserve Account
in Permitted Investments that mature not later than the Business Day preceding
the next Distribution Date. All such Permitted Investments shall be held to
maturity. All interest and other income (net of losses and investment expenses)
on funds on deposit in the Reserve Account shall, at the written direction of
the Servicer, be paid to the Certificateholders, on any Distribution Date to the
extent that funds on deposit therein, as certified by the Servicer, exceed the
Required Reserve Account Amount. If the Reserve Account is no longer to be
maintained at the Indenture Trustee, the Servicer shall, with the Indenture
Trustee's assistance as necessary, promptly (and in any case within ten (10)
calendar days or such longer period not to exceed thirty (30) calendar days as
to which each Rating Agency may consent) cause the Reserve Account to be moved
to an Eligible Institution. The Servicer shall promptly notify the Indenture
Trustee and the Owner Trustee in writing of any change in the account number or
location of the Reserve Account.

          (c)  With respect to any Reserve Account Property:

               (i)    any Reserve Account Property that is a "financial asset"
     (as defined in Section 8-102(a)(9) of the Relevant UCC) shall be physically
     delivered to, or credited to an account in the name of, the Eligible
     Institution maintaining the Reserve Account, in accordance with such
     institution's customary procedures such that such institution establishes a
     "securities entitlement" in favor of the Indenture Trustee with respect
     thereto;

                                       36

<PAGE>

               (ii)   any Reserve Account Property that is held in deposit
     accounts shall be held solely in the name of the Indenture Trustee at one
     or more depository institutions having the Required Rating and each such
     deposit account shall be subject to the exclusive custody and control of
     the Indenture Trustee and the Indenture Trustee shall have sole signature
     authority with respect thereto; and

               (iii)  except for any deposit accounts specified in clause (ii)
     above, the Reserve Account shall only be invested in securities or in other
     assets which the Eligible Institution maintaining the Reserve Account
     agrees to treat as "financial assets" (as defined in Section 8-102(a)(9) of
     the Relevant UCC).

          (d)  If any Class of Notes has not been paid in full on any
Distribution Date on or after its Final Scheduled Distribution Date (after
giving effect to the distribution of Available Funds on such Distribution Date),
the Servicer shall instruct the Indenture Trustee to distribute to the Holders
of that Class of Notes, from amounts on deposit in the Reserve Account, an
amount equal to the lesser of (i) the amount on deposit in the Reserve Account
and (ii) the outstanding principal amount of that Class of Notes. If the Reserve
Account Amount for any Distribution Date (after giving effect to the withdrawal
of the Reserve Account Draw Amount for such Distribution Date and the
distribution described in the preceding sentence) exceeds the Required Reserve
Account Amount for such Distribution Date, the Servicer shall instruct the
Indenture Trustee in writing to distribute the amount of such excess to the
Certificate Payment Account for payment to the Certificateholders. The Indenture
Trustee and the Owner Trustee hereby release, on each Distribution Date, their
security interest in, to and under Reserve Account Property distributed to the
Certificateholders.

          (e)  If the Note Balance, and all other amounts owing or to be
distributed hereunder or under the Indenture or the Trust Agreement to the
Noteholders, or the Certificateholders, have been paid in full and the Trust has
been terminated, any remaining Reserve Account Property shall be distributed to
the Certificateholders.

          SECTION 4.8   Net Deposits. As an administrative convenience, unless
the Servicer is required to remit collections on a daily basis pursuant to the
first sentence of Section 4.2, the Depositor and the Servicer may make any
remittance pursuant to this Article IV with respect to a Collection Period net
of distributions or reimbursements to be made to the Depositor or the Servicer
with respect to such Collection Period; provided, however, that such obligations
shall remain separate obligations, no party shall have a right of offset and
each such party shall account for all of the above described remittances and
distributions as if the amounts were deposited and/or transferred separately.

          SECTION 4.9   Statements to Noteholders and Certificateholders. On or
prior to each Distribution Date, the Servicer shall provide to the Indenture
Trustee (with copies to the Depositor, the Rating Agencies and each Paying
Agent), for the Indenture Trustee to forward to each Noteholder of record as of
the most recent Record Date and to the Owner Trustee (with copies to the
Depositor, the Rating Agencies and each Paying Agent) for the Owner Trustee to
forward to each Certificateholder of record as of the most recent Record Date, a
statement in substantially the form of Exhibit B or Exhibit C, as applicable.
Each such statement shall set

                                       37

<PAGE>

forth at least the following information as to the Notes and the Certificates
(to the extent applicable) with respect to the distribution to be made on such
Distribution Date:

               (i)    the amount of such distribution allocable to principal
     for each Class of Notes;

               (ii)   the Priority Principal Distributable Amount for such
     Distribution Date;

               (iii)  the Secondary Principal Distributable Amount for such
     Distribution Date;

               (iv)   the Tertiary Principal Distributable Amount for such
     Distribution Date;

               (v)    the Regular Principal Distributable Amount for such
     Distribution Date;

               (vi)   the amount of such distribution allocable to current and
     overdue interest (including any interest on overdue interest) for each
     Class of Notes; (vii) the Total Servicing Fee for the preceding Collection
     Period;

               (viii) the aggregate outstanding principal balance of each Class
     of Notes and the Note Pool Factor with respect to each Class of Notes (in
     each case after giving effect to payments allocated to principal reported
     under clause (i) above);

               (ix)   the Pool Balance as of the close of business on the last
     day of the preceding Collection Period;

               (x)    the Reserve Account Amount on such Distribution Date
     (after giving effect to all deposits to or withdrawals from the Reserve
     Account on such Distribution Date);

               (xi)   the aggregate Purchase Amount of Receivables repurchased
     by the Depositor or purchased by the Servicer, if any, with respect to the
     preceding Collection Period;

               (xii)  the number and aggregate Principal Balance of Receivables
     that were 31-60 days, 61-90 days or 91 days or more delinquent as of the
     last day of the preceding Collection Period;

               (xiii) the Net Losses with respect to the preceding Collection
     Period;

               (xiv)  the Overcollateralization Target Amount for such
     Distribution Date and the amount by which the Pool Balance exceeds the Note
     Balance as of such Distribution Date (after giving effect to any payments
     made to the Holders of the Notes on such Distribution Date);

                                       38

<PAGE>

               (xv)   the amount of Available Collections for the preceding
     Collection Period; and

               (xvi)  the amount of Excess Collections with respect to such
     Distribution Date.

          SECTION 4.10  Control of Securities Accounts. Notwithstanding anything
to the contrary contained herein, the Trust agrees that each of the Collection
Account, the Note Payment Account, the Certificate Payment Account and the
Reserve Account will only be established at an Eligible Institution that agrees
substantially as follows: (i) it will comply with "entitlement orders" (as
defined in Section 8-102(a)(8) of the Relevant UCC) relating to such accounts
issued by the Indenture Trustee without further consent by the Trust; (ii) until
the termination of the Indenture, it will not enter into any other agreement
relating to any such account pursuant to which it agrees to comply with
entitlement orders of any Person other than the Indenture Trustee; and (iii) all
assets delivered or credited to it in connection with such accounts and all
investments thereof will be promptly credited to such accounts.

                                    ARTICLE V
                                   [RESERVED]

                                   ARTICLE VI
                                  THE DEPOSITOR

          SECTION 6.1   Representations and Warranties of Depositor. The
Depositor makes the following representations and warranties on which the Trust
shall be deemed to have relied in accepting the Trust Property. The
representations and warranties speak as of the execution and delivery of this
Agreement and shall survive the sale, transfer, assignment and conveyance of the
Trust Property to the Trust pursuant to this Agreement and the pledge of the
Trust Property to the Indenture Trustee pursuant to the Indenture:

          (a)  Organization and Good Standing. The Depositor has been duly
organized and is validly existing as a limited liability company in good
standing under the laws of the State of Delaware, has the power, authority and
legal right to own its properties and to conduct its business as such properties
are currently owned and such business is currently conducted, and has the power,
authority and legal right to acquire, own and sell the Receivables.

          (b)  Due Qualification. The Depositor is duly qualified to do
business as a foreign limited liability company in good standing and has
obtained all necessary licenses and approvals in each jurisdiction in which the
failure to so qualify or to obtain such licenses and approvals would, in the
reasonable judgment of the Depositor, materially and adversely affect the
performance by the Depositor of its obligations under, or the validity or
enforceability of, this Agreement, any of the other Transaction Documents to
which the Depositor is a party, the Receivables, the Notes or the Certificates.

          (c)  Power and Authority. The Depositor has the power and authority
to execute, deliver and perform its obligations under this Agreement and the
other Transaction Documents to which it is a party. The Depositor has the power
and authority to sell, assign, transfer and convey the property to be
transferred to and deposited with the Trust and has duly

                                       39

<PAGE>

authorized such transfer and deposit by all necessary limited liability company
action, and the execution, delivery and performance of this Agreement and the
other Transaction Documents to which the Depositor is a party have been duly
authorized by the Depositor by all necessary limited liability company action.

          (d)  Valid Transfer; Binding Obligation. This Agreement effects a
valid sale, transfer, assignment and conveyance to the Trust of the Receivables
and the other Trust Property enforceable against all creditors of and purchasers
from the Depositor. This Agreement and the other Transaction Documents to which
the Depositor is a party constitute legal, valid and binding obligations of the
Depositor, enforceable against the Depositor in accordance with their terms,
subject, as to enforceability, to applicable bankruptcy, insolvency,
reorganization, conservatorship, receivership, liquidation and other similar
laws and to general equitable principles.

          (e)  No Violation. The execution, delivery and performance by the
Depositor of this Agreement and the other Transaction Documents to which the
Depositor is a party, the consummation of the transactions contemplated hereby
and thereby and the fulfillment of the terms hereof and thereof will not
conflict with, result in a breach of any of the terms and provisions of or
constitute (with or without notice or lapse of time or both) a default under the
certificate of formation or limited liability company agreement of the Depositor
or any material indenture, agreement, mortgage, deed of trust or other
instrument to which the Depositor is a party or by which the Depositor is bound
or to which any of its properties are subject, or result in the creation or
imposition of any lien upon any of its properties pursuant to the terms of any
such indenture, agreement, mortgage, deed of trust or other instrument (other
than pursuant to this Agreement), or violate any law, order, rule or regulation
applicable to the Depositor or its properties of any federal or state regulatory
body, court, administrative agency or other governmental instrumentality having
jurisdiction over the Depositor or any of its properties.

          (f)  No Proceedings. There are no proceedings or investigations
pending or, to the knowledge of the Depositor, threatened against the Depositor
before any court, regulatory body, administrative agency or other governmental
instrumentality having jurisdiction over the Depositor or its properties (i)
asserting the invalidity of this Agreement, the Indenture, the Trust Agreement,
any of the other Transaction Documents, the Notes or the Certificates, (ii)
seeking to prevent the issuance of the Notes or the Certificates or the
consummation of any of the transactions contemplated by this Agreement, the
Indenture, the Trust Agreement or any of the other Transaction Documents, (iii)
seeking any determination or ruling that, in the reasonable judgment of the
Depositor, would materially and adversely affect the performance by the
Depositor of its obligations under, or the validity or enforceability of, this
Agreement, the Indenture, the Trust Agreement, any of the other Transaction
Documents, the Receivables, the Notes or the Certificates, or (iv) that, in the
reasonable judgment of the Depositor, would adversely affect the federal or
Applicable Tax State income, excise, franchise or similar tax attributes of the
Trust or of the Notes or the Certificates.

          SECTION 6.2   Liability of Depositor; Indemnities.

          (a)  The Depositor shall be liable in accordance herewith only to the
extent of the obligations specifically undertaken by the Depositor under this
Agreement.

                                       40

<PAGE>

          (b)  The Depositor shall indemnify, defend and hold harmless the
Trust, the Owner Trustee and the Indenture Trustee from and against any taxes
that may at any time be asserted against any such Person with respect to, and as
of the date of, the transfer of the Receivables to the Trust or the issuance and
original sale of the Notes or the Certificates, including any sales, gross
receipts, general corporation, tangible personal property, privilege or license
taxes (but, in the case of the Trust, not including any taxes asserted with
respect to ownership of the Receivables or federal or other Applicable Tax State
income taxes arising out of the transactions contemplated by this Agreement and
the other Transaction Documents), and all costs and expenses in defending
against such taxes.

          (c)  The Depositor shall indemnify, defend and hold harmless the
Trust, the Owner Trustee, the Indenture Trustee, the Noteholders and the
Certificateholders from and against any loss, liability or expense incurred by
reason of (i) the Depositor's willful misfeasance, bad faith or gross negligence
in the performance of its duties under this Agreement or any other Transaction
Document to which it is a party or by reason of a reckless disregard of its
obligations and duties under this Agreement or any other Transaction Document to
which it is a party and (ii) the Depositor's violation of federal or state
securities laws in connection with the registration or the sale of the Notes.

          (d)  The Depositor shall indemnify, defend and hold harmless the
Owner Trustee and the Indenture Trustee and their respective officers,
directors, employees and agents from and against all costs, expenses, losses,
claims, damages and liabilities arising out of or incurred in connection with
the acceptance or performance of the trusts and duties contained herein and in
the Trust Agreement, in the case of the Owner Trustee, and in the Indenture, in
the case of the Indenture Trustee, except to the extent that such cost, expense,
loss, claim, damage or liability (i) shall be due to the willful misfeasance,
bad faith or gross negligence (except for errors in judgment) of the Owner
Trustee or the Indenture Trustee, as applicable, (ii) in the case of the Owner
Trustee, shall arise from the breach by the Owner Trustee of any of its
representations or warranties set forth in the Trust Agreement, (iii) in the
case of the Indenture Trustee, shall arise from the breach by the Indenture
Trustee of any of its representations and warranties set forth in the Indenture
or (iv) relates to any tax other than the taxes with respect to which either the
Depositor or the Servicer shall be required to indemnify the Owner Trustee or
the Indenture Trustee, as applicable.

          (e)  The Depositor shall pay any and all taxes levied or assessed
upon all or any part of the Owner Trust Estate.

          Indemnification under this Section 6.2 shall survive the resignation
or removal of the Owner Trustee or the Indenture Trustee and the termination of
this Agreement and shall include reasonable fees and expenses of counsel and
expenses of litigation. If the Depositor shall have made any indemnity payments
pursuant to this Section 6.2 and the Person to or on behalf of whom such
payments are made thereafter shall collect any of such amounts from others, such
Person shall promptly repay such amounts to the Depositor, without interest.
Notwithstanding anything to the contrary contained herein, the Depositor shall
only be required to pay (i) any fees, expenses, indemnities or other liabilities
that it may incur under the Transaction Documents from funds available pursuant
to, and in accordance with, the payment priorities set forth in this Agreement
and (ii) to the extent the Depositor has additional funds available (other than
funds

                                       41

<PAGE>

described in the preceding clause (i)) that would be in excess of amounts that
would be necessary to pay the debt and other obligations of the Depositor in
accordance with the Depositor's certificate of formation, operating agreement
and all financing documents to which the Depositor is a party. The agreement set
forth in the preceding sentence shall constitute a subordination agreement for
purposes of Section 510(a) of the Bankruptcy Code. In addition, no amount owing
by the Depositor hereunder in excess of liabilities that it is required to pay
in accordance with the preceding sentence shall constitute a "claim" (as defined
in Section 101(5) of the Bankruptcy Code) against it.

          SECTION 6.3   Merger or Consolidation of, or Assumption of the
Obligations of, Depositor. Any Person (i) into which the Depositor shall be
merged or consolidated, (ii) resulting from any merger, conversion or
consolidation to which the Depositor shall be a party or (iii) that shall
succeed by purchase and assumption to all or substantially all of the business
of the Depositor, which Person in any of the foregoing cases executes an
agreement of assumption to perform every obligation of the Depositor under this
Agreement, shall be the successor to the Depositor under this Agreement without
the execution or filing of any other document or any further act on the part of
any of the parties to this Agreement; provided, however, that (x) the Depositor
shall have delivered to the Owner Trustee and the Indenture Trustee an Officer's
Certificate and an Opinion of Counsel each stating that such merger, conversion,
consolidation or succession and such agreement of assumption comply with this
Section 6.3, (y) the Depositor shall have delivered to the Owner Trustee and the
Indenture Trustee an Opinion of Counsel either (A) stating that, in the opinion
of such counsel, all financing statements and continuation statements and
amendments thereto have been authorized and filed that are necessary to fully
preserve and protect the interest of the Trust and the Indenture Trustee,
respectively, in the Receivables, and reciting the details of such filings or
referring to prior Opinions of Counsel in which such details are given, or (B)
stating that, in the opinion of such counsel, no such action shall be necessary
to fully preserve and protect such interest and (z) the Rating Agency Condition
shall have been satisfied. Notwithstanding anything to the contrary contained
herein, the execution of the foregoing agreement of assumption and compliance
with clauses (x), (y) and (z) above shall be conditions to the consummation of
the transactions referred to in clauses (i), (ii) and (iii) above.

          SECTION 6.4   Limitation on Liability of Depositor and Others.

          (a)  Neither the Depositor nor any of the directors, officers,
employees or agents of the Depositor shall be under any liability to the Trust,
the Noteholders or the Certificateholders for any action taken or for refraining
from the taking of any action pursuant to this Agreement or for errors in
judgment; provided, however, that this provision shall not protect the Depositor
or any such Person against any liability that would otherwise be imposed by
reason of willful misfeasance or bad faith in the performance of duties or by
reason of reckless disregard of obligations and duties under this Agreement, or
by reason of gross negligence in the performance of duties under this Agreement
(except for errors in judgment). The Depositor, and its directors, officers,
employees and agents, may rely in good faith on the advice of counsel or on any
document of any kind prima facie properly executed and submitted by any Person
in respect of any matters arising under this Agreement.

                                       42

<PAGE>

          (b)  The Depositor shall not be under any obligation to appear in,
prosecute or defend any legal action that shall not be incidental to its
obligations under this Agreement and that in its opinion may involve it in any
expense or liability.

          SECTION 6.5   Depositor May Own Notes or Certificates. The Depositor,
and any Affiliate of the Depositor, may, in its individual or any other
capacity, become the owner or pledgee of Notes or Certificates with the same
rights as it would have if it were not the Depositor or an Affiliate of the
Depositor, except as otherwise expressly provided herein (including in the
definitions of "Note Balance") or in the other Transaction Documents. Except as
otherwise expressly provided herein (including the definition of "Note Balance")
or in the other Transaction Documents, Notes and Certificates so owned by or
pledged to the Depositor or such Affiliate shall have an equal and proportionate
benefit under the provisions of this Agreement and the other Transaction
Documents, without preference, priority or distinction as among the Notes and
the Certificates.

          SECTION 6.6   [RESERVED].

          SECTION 6.7   Certain Limitations.

          (a)  The purpose of the Depositor shall be limited to the conduct or
promotion of the following activities: (i) to acquire, lease, own, hold, sell,
transfer, convey, dispose of, pledge, assign, borrow money against, grant a
security interest in, finance, refinance or otherwise deal with, publicly or
privately and whether with unrelated third parties or with affiliated entities,
automotive installment sale contracts and service contracts originated or
acquired by CarMax or its Affiliates or interests therein, the related motor
vehicles or interests therein and the related documentation and monies due or to
become due thereunder, proceeds from claims on insurance policies related
thereto and all related rights and the proceeds of any of the foregoing
(collectively, the "Assets"), (ii) to perform its obligations under the Basic
Documents (as defined in the limited liability company agreement of the
Depositor (the "LLC Agreement")), (iii) to act as settlor or grantor of one or
more trusts or special purpose entities (each, a "Securitization Trust") formed
pursuant to a trust agreement or other agreement, which Securitization Trust may
issue one or more series or classes of certificates, bonds, notes or other
evidences of interest or indebtedness (collectively, "Securities") secured by or
representing beneficial interests in the Assets, (iv) to acquire Securities or
other property of a Securitization Trust (including remainder interests in
collateral or reserve accounts) or any interest in any of the foregoing, (v) to
cause the issuance of, authorize, sell and deliver Securities or other
instruments secured or collateralized by Securities, (vi) to own equity
interests in other limited liability companies or partnerships whose purposes
are substantially restricted to those described in clauses (i) through (v)
above, (vii) to borrow money other than pursuant to clause (i) above, but only
to the extent that such borrowing is permitted by the terms of the transactions
contemplated by clauses (i) through (vi) above, (viii) to loan or otherwise
invest funds received as a result of the Depositor's interest in any
Securitization Trust or Securities and any other income, as determined by the
Member (as defined in the LLC Agreement) of the Depositor from time to time, and
(ix) to (A) negotiate, authorize, execute, deliver or assume or perform the
obligations under any agreement, instrument or document relating to the
activities set forth in clauses (i) through (viii) above, including the Basic
Documents (as defined in the LLC Agreement) and (B) engage in any lawful act or
activity and to exercise any powers permitted to limited liability companies
organized under the laws of

                                       43

<PAGE>

the State of Delaware that are incidental to and necessary, convenient or
advisable for the accomplishment of the above-mentioned purposes, including the
entering into of (x) interest rate or basis swap, cap, floor or collar
agreements, currency exchange agreements or similar hedging transactions, (y)
any agreement providing for the funding of any amount due under any of the
Securities through direct borrowings, letters of credit, insurance or otherwise
and (z) referral, management, servicing and administration agreements.
Capitalized terms used in the following sentence, other than the terms
"Depositor" and "LLC Agreement", have the respective meanings assigned to them
in the LLC Agreement. So long as any Obligation is outstanding, the Depositor
shall not (i) except as contemplated in the Basic Documents, guarantee any
obligation of any Person, including any Affiliate, (ii) engage, directly or
indirectly, in any business other than the activities required or permitted to
be performed under Article Three of the LLC Agreement, the Basic Documents or
Section 4.10 of the LLC Agreement, (iii) incur, create or assume any
indebtedness other than as expressly permitted under Article Three of the LLC
Agreement, the Basic Documents or Section 4.10 of the LLC Agreement, (iv) make
or permit to remain outstanding any loan or advance to, or own or acquire any
stock or securities of, any Person, except that the Depositor may invest in
those investments permitted under Article Three of the LLC Agreement, the Basic
Documents or Section 4.10 of the LLC Agreement and may make any advance required
or expressly permitted to be made pursuant to any provision of Article Three of
the LLC Agreement, the Basic Documents or Section 4.10 of the LLC Agreement and
permit the same to remain outstanding in accordance with such provisions, (v) to
the fullest extent permitted by law, engage in any dissolution, liquidation,
consolidation, merger, asset sale or transfer of ownership interests other than
such activities as are expressly permitted pursuant to any provision of Article
Three of the LLC Agreement, the Basic Documents or Section 4.10 of the LLC
Agreement or (vi) except as contemplated by Article Three of the LLC Agreement
or the Basic Documents, form, acquire or hold any subsidiary (whether a
corporation, partnership, limited liability company or other entity).

          (b)  Notwithstanding any other provision of this Section and any
provision of law, the Depositor shall not do any of the following:

               (i)   engage in any business or activity other than as set forth
     in clause (a) above; or

               (ii)  without the unanimous written consent of the members of the
     Depositor and the members of the Board of Directors of the Depositor
     (including all independent directors of the Depositor), (A) consolidate or
     merge the Depositor with or into any Person or sell all or substantially
     all of the assets of the Depositor, (B) institute proceedings to have the
     Depositor be adjudicated bankrupt or insolvent, or consent to the
     institution of bankruptcy or insolvency proceedings against Depositor, (C)
     file a petition seeking, or consent to, reorganization or relief with
     respect to the Depositor under any applicable federal or state law relating
     to bankruptcy, (D) consent to the appointment of a receiver, liquidator,
     assignee, trustee, sequestrator or other similar official of the Depositor
     or a substantial part of its property, (E) make any assignment for the
     benefit of creditors of the Depositor, (F) admit in writing the Depositor's
     inability to pay its debts generally as they become due, (G) take any
     action in furtherance of any action set forth in clauses (A) through (F)
     above or (H) to the fullest extent permitted by law, dissolve or liquidate
     the Depositor.

                                       44

<PAGE>

          (c)  The Depositor shall not amend its organizational documents except
in accordance with the provisions thereof.

                                   ARTICLE VII
                                  THE SERVICER

          SECTION 7.1   Representations and Warranties of Servicer. The
Servicer makes the following representations and warranties on which the Trust
shall be deemed to have relied in accepting the Trust Property. The
representations and warranties speak as of the execution and delivery of this
Agreement and shall survive the sale, transfer, assignment and conveyance of the
Trust Property to the Trust pursuant to this Agreement and the pledge of the
Trust Property to the Indenture Trustee pursuant to the Indenture:

          (a)  Organization and Good Standing. The Servicer has been duly
organized and is validly existing as a corporation in good standing under the
laws of the state of its incorporation, has the power, authority and legal right
to own its properties and to conduct its business as such properties are
currently owned and such business is currently conducted and has the power,
authority and legal right to acquire, own, sell and service the Receivables and
to hold the Receivable Files as custodian on behalf of the Trust.

          (b)  Due Qualification. The Servicer is duly qualified to do business
as a foreign corporation in good standing and has obtained all necessary
licenses and approvals in each jurisdiction in which the failure to so qualify
or to obtain such licenses and approvals would, in the reasonable judgment of
the Depositor, materially and adversely affect the performance by the Depositor
of its obligations under, or the validity or enforceability of, this Agreement,
the Indenture, the Trust Agreement, any of the other Transaction Documents, the
Receivables, the Notes or the Certificates.

          (c)  Power and Authority. The Servicer has the power and authority to
execute, deliver and perform its obligations under this Agreement and the other
Transaction Documents to which it is a party, and the execution, delivery and
performance of this Agreement and the other Transaction Documents to which the
Servicer is a party have been duly authorized by the Servicer by all necessary
corporate action.

          (d)  Binding Obligation. This Agreement and the other Transaction
Documents to which the Servicer is a party constitute legal, valid and binding
obligations of the Servicer, enforceable against the Servicer in accordance with
their terms, subject, as to enforceability, to applicable bankruptcy,
insolvency, reorganization, conservatorship, receivership, liquidation and other
similar laws and to general equitable principles.

          (e)  No Violation. The execution, delivery and performance by the
Servicer of this Agreement and the other Transaction Documents to which the
Servicer is a party, the consummation of the transactions contemplated hereby
and thereby and the fulfillment of the terms hereof and thereof will not
conflict with, result in a breach of any of the terms and provisions of or
constitute (with or without notice or lapse of time or both) a default under the
articles of incorporation or bylaws of the Servicer or any material indenture,
agreement, mortgage, deed of trust or other instrument to which the Servicer is
a party or by which the

                                       45

<PAGE>

Servicer is bound or to which any of its properties are subject, or result in
the creation or imposition of any lien upon any of its properties pursuant to
the terms of any such indenture, agreement, mortgage, deed of trust or other
instrument, or violate any law, order, rule or regulation applicable to the
Servicer or its properties of any federal or state regulatory body, court,
administrative agency or other governmental instrumentality having jurisdiction
over the Servicer or any of its properties.

          (f)  No Proceedings. There are no proceedings or investigations
pending, or, to the knowledge of the Servicer, threatened, against the Servicer
before any court, regulatory body, administrative agency or other tribunal or
governmental instrumentality having jurisdiction over the Servicer or its
properties (i) asserting the invalidity of this Agreement, (ii) seeking to
prevent the consummation of any of the transactions contemplated by this
Agreement or (iii) seeking any determination or ruling that, in the reasonable
judgment of the Servicer would materially and adversely affect the performance
by the Servicer of its obligations under, or the validity or enforceability of,
this Agreement or the Receivables.

          (g)  Security Interest Matters. The Servicer has in its possession all
original copies of the motor vehicle retail installment sale contracts that
constitute or evidence the Receivables. The motor vehicle retail installment
sale contracts that constitute or evidence the Receivables do not have any marks
or notations indicating that they have been pledged, assigned or otherwise
conveyed to any Person other than the Depositor, the Trust or the Indenture
Trustee.

          SECTION 7.2   Liability of Servicer; Indemnities.

          (a)  The Servicer shall be liable in accordance herewith only to the
extent of the obligations specifically undertaken by the Servicer under this
Agreement.

          (b)  The Servicer shall indemnify, defend and hold harmless the Trust,
the Owner Trustee, the Indenture Trustee, the Noteholders, the
Certificateholders and the Depositor from and against all costs, expenses,
losses, claims, damages and liabilities arising out of or incurred in connection
with the use, ownership or operation by the Servicer or any Affiliate of the
Servicer of a Financed Vehicle.

          (c)  The Servicer shall indemnify, defend and hold harmless the Trust,
the Owner Trustee and the Indenture Trustee from and against any taxes that may
at any time be asserted against any such Person with respect to the transactions
contemplated in this Agreement or the other Transaction Documents, including any
sales, gross receipts, general corporation, tangible personal property,
privilege or license taxes (but, in the case of the Trust, not including any
taxes asserted with respect to, and as of the date of, the transfer of the
Receivables to the Trust or the issuance and original sale of the Notes or the
Certificates or asserted with respect to ownership of the Receivables or federal
or other Applicable Tax State income taxes arising out of the transactions
contemplated by this Agreement and the other Transaction Documents), and all
costs and expenses in defending against such taxes.

          (d)  The Servicer shall indemnify, defend and hold harmless the Trust,
the Owner Trustee, the Indenture Trustee, the Noteholders, the
Certificateholders and the Depositor from and against any loss, liability or
expense incurred by reason of the Servicer's willful

                                       46

<PAGE>

misfeasance, bad faith or gross negligence in the performance of its duties
under this Agreement or any other Transaction Document to which it is a party or
by reason of a reckless disregard of its obligations and duties under this
Agreement or any other Transaction Document to which it is a party.

          (e)  The Servicer shall indemnify, defend and hold harmless the Owner
Trustee and the Indenture Trustee and their respective officers, directors,
employees and agents from and against all costs, expenses, losses, claims,
damages and liabilities arising out of or incurred in connection with the
acceptance or performance of the trusts and duties contained herein and in the
Trust Agreement, in the case of the Owner Trustee, and in the Indenture, in the
case of the Indenture Trustee, except to the extent that such cost, expense,
loss, claim, damage or liability (i) shall be due to the willful misfeasance,
bad faith or gross negligence (except for errors in judgment) of the Owner
Trustee or the Indenture Trustee, as applicable, (ii) in the case of the Owner
Trustee, shall arise from the breach by the Owner Trustee of any of its
representations or warranties set forth in the Trust Agreement, (iii) in the
case of the Indenture Trustee, shall arise from the breach by the Indenture
Trustee of any of its representations and warranties set forth in the Indenture
or (iv) relates to any tax other than the taxes with respect to which either the
Depositor or the Servicer shall be required to indemnify the Owner Trustee or
the Indenture Trustee, as applicable.

          (f)  For purposes of this Section 7.2, in the event of a
termination of the rights and obligations of CarMax (or any successor Servicer)
as Servicer pursuant to Section 8.1 or a resignation by CarMax (or any successor
Servicer) as Servicer pursuant to Section 7.6, CarMax (or any successor
Servicer) shall be deemed to be the Servicer pending appointment of a successor
Servicer (other than the Indenture Trustee) pursuant to Section 8.2.
Indemnification under this Section 7.2 by CarMax (or any successor Servicer) as
Servicer, with respect to the period such Person was (or was deemed to be) the
Servicer, shall survive the termination of such Person as Servicer or a
resignation by such Person as Servicer as well as the resignation or removal of
the Owner Trustee or the Indenture Trustee and the termination of this Agreement
and shall include reasonable fees and expenses of counsel and expenses of
litigation and the fees and expenses of the Owner Trustee and the Indenture
Trustee. If the Servicer shall have made any indemnity payments pursuant to this
Section 7.2 and the Person to or on behalf of whom such payments are made
thereafter shall collect any of such amounts from others, such Person shall
promptly repay such amounts to the Servicer, without interest.

          SECTION 7.3   Merger or Consolidation of, or Assumption of the
Obligations of, Servicer. Any Person (i) into which the Servicer shall be merged
or consolidated, (ii) resulting from any merger, conversion or consolidation to
which the Servicer shall be a party or (iii) that shall succeed by purchase and
assumption to all or substantially all of the business of the Servicer, which
Person in any of the foregoing cases is an Eligible Servicer and executes an
agreement of assumption to perform every obligation of the Servicer under this
Agreement, shall be the successor to the Servicer under this Agreement without
the execution or filing of any other document or any further act on the part of
any of the parties to this Agreement; provided, however, that (x) the Servicer
shall have delivered to the Depositor, the Owner Trustee and the Indenture
Trustee an Officer's Certificate and an Opinion of Counsel each stating that
such merger, conversion, consolidation or succession and such agreement of
assumption comply with this Section 7.3 and (y) the Servicer shall have
delivered to the Depositor, the Owner Trustee and

                                       47

<PAGE>

the Indenture Trustee an Opinion of Counsel either (A) stating that, in the
opinion of such counsel, all financing statements and continuation statements
and amendments thereto have been authorized and filed that are necessary to
fully preserve and protect the interest of the Trust and the Indenture Trustee,
respectively, in the Receivables, and reciting the details of such filings or
referring to prior Opinions of Counsel in which such details are given, or (B)
stating that, in the opinion of such counsel, no such action shall be necessary
to fully preserve and protect such interest. The Servicer shall provide prior
written notice of any merger, conversion, consolidation or succession pursuant
to this Section 7.3 to the Rating Agencies. Notwithstanding anything to the
contrary contained herein, the execution of the foregoing agreement of
assumption and compliance with clauses (x) and (y) above shall be conditions to
the consummation of the transactions referred to in clauses (i), (ii) and (iii)
above.

          SECTION 7.4   Limitation on Liability of Servicer and Others.

          (a)  Neither the Servicer nor any of the directors, officers,
employees or agents of the Servicer shall be under any liability to the Trust,
the Noteholders or the Certificateholders for any action taken or for refraining
from the taking of any action pursuant to this Agreement or for errors in
judgment; provided, however, that this provision shall not protect the Servicer
or any such Person against any liability that would otherwise be imposed by
reason of willful misfeasance or bad faith in the performance of duties or by
reason of reckless disregard of obligations and duties under this Agreement, or
by reason of negligence in the performance of duties under this Agreement
(except for errors in judgment). The Servicer, and its directors, officers,
employees and agents, may rely in good faith on the advice of counsel or on any
document of any kind prima facie properly executed and submitted by any Person
in respect of any matters arising under this Agreement.

          (b)  The Servicer shall not be under any obligation to appear in,
prosecute or defend any legal action that shall not be incidental to its duties
to service the Receivables in accordance with this Agreement and that in its
opinion may involve it in any expense or liability; provided, however, that the
Servicer may undertake any reasonable action that it may deem necessary or
desirable in respect of this Agreement and the rights and duties of the parties
to this Agreement and the interests of the Noteholders and the
Certificateholders under this Agreement. In such event, the legal expenses and
costs of such action and any liability resulting therefrom shall be expenses,
costs and liabilities of the Servicer.

          SECTION 7.5   Delegation of Duties. The Servicer may at any time
delegate its duties as servicer under this Agreement to third parties; provided,
however, that no such delegation shall relieve the Servicer of its
responsibilities with respect to such duties and the Servicer shall be solely
responsible for the fees of any such third party.

          SECTION 7.6   Servicer Not to Resign. Subject to the provisions of
Section 7.3, the Servicer shall not resign from its obligations and duties under
this Agreement except (i) upon a determination that the performance of its
duties is no longer permissible under applicable law or (ii) upon the
appointment of a successor Servicer and satisfaction of the Rating Agency
Condition with respect to such resignation and appointment. Any such
determination permitting the resignation of the Servicer shall be evidenced by
an Opinion of Counsel to such effect delivered to the Depositor, the Owner
Trustee and the Indenture Trustee. No such resignation

                                       48

<PAGE>

shall become effective until the Indenture Trustee or a successor Servicer shall
have (i) assumed the obligations and duties of the Servicer in accordance with
Section 8.2 and (ii) become the Administrator under the Administration Agreement
pursuant to Section 8 thereof.

          SECTION 7.7   Servicer May Own Notes or Certificates. The Servicer,
and any Affiliate of the Servicer, may, in its individual or any other capacity,
become the owner or pledgee of Notes or Certificates with the same rights as it
would have if it were not the Servicer or an Affiliate of the Servicer, except
as otherwise expressly provided herein (including in the definitions of "Note
Balance") or in the other Transaction Documents. Except as otherwise expressly
provided herein (including in the definitions of "Note Balance") or in the other
Transaction Documents, Notes and Certificates so owned by or pledged to the
Servicer or such Affiliate shall have an equal and proportionate benefit under
the provisions of this Agreement and the other Transaction Documents, without
preference, priority or distinction as among the Notes and the Certificates.

                                  ARTICLE VIII
                              SERVICING TERMINATION

          SECTION 8.1   Events of Servicing Termination.

          (a)  The occurrence of any one of the following events shall
constitute an event of servicing termination hereunder (each, an "Event of
Servicing Termination"):

               (i)   any failure by the Servicer to deliver to the Owner Trustee
     or the Indenture Trustee the Servicer's Certificate for any Collection
     Period, which failure shall continue unremedied beyond the earlier of three
     (3) Business Days following the date such Servicer's Certificate was
     required to be delivered and the Business Day preceding the related
     Distribution Date, or any failure by the Servicer to make any required
     payment or deposit under this Agreement, which failure shall continue
     unremedied beyond the earlier of five (5) Business Days following the date
     such payment or deposit was due and, in the case of a payment or deposit to
     be made no later than a Distribution Date or the Business Day preceding a
     Distribution Date, such Distribution Date or preceding Business Day, as
     applicable; or

               (ii)  any failure by the Servicer duly to observe or perform in
     any material respect any other covenant or agreement in this Agreement,
     which failure shall materially and adversely affect the rights of the
     Depositor or the Noteholders and shall continue unremedied for a period of
     sixty (60) days after the date on which written notice of such failure,
     requiring the same to be remedied, shall have been given to the Servicer by
     the Depositor, the Owner Trustee or the Indenture Trustee or to the
     Depositor, the Seller, the Servicer, the Owner Trustee and the Indenture
     Trustee by the Holders of Notes evidencing not less than 25% of the Note
     Balance of the Controlling Class; or

               (iii) any representation or warranty of the Servicer made in this
     Agreement or in any certificate delivered pursuant hereto or in connection
     herewith, other than any representation and warranty relating to a
     Receivable that has been purchased by the Servicer, proving to have been
     incorrect in any material respect as of the time when the

                                       49

<PAGE>

     same shall have been made, and the circumstance or condition in respect of
     which such representation or warranty was incorrect shall not have been
     eliminated or otherwise cured for a period of thirty (30) days after the
     date on which written notice of such circumstance or condition, requiring
     the same to be eliminated or cured, shall have been given to the Servicer
     by the Depositor, the Owner Trustee or the Indenture Trustee or to the
     Depositor, the Seller, the Servicer, the Owner Trustee and the Indenture
     Trustee by the Holders of Notes evidencing not less than 25% of the Note
     Balance of the Controlling Class; or

               (iv)  the entry of a decree or order by a court or agency or
     supervisory authority of competent jurisdiction for the appointment of a
     conservator, receiver, liquidator or trustee for the Servicer in any
     bankruptcy, insolvency, readjustment of debt, marshalling of assets and
     liabilities or similar proceeding, or for the winding up or liquidation of
     its affairs, which decree or order continues unstayed and in effect for a
     period of sixty (60) consecutive days; or

               (v)   the consent by the Servicer to the appointment of a
     conservator, receiver, liquidator or trustee in any bankruptcy, insolvency,
     readjustment of debt, marshalling of assets and liabilities or similar
     proceeding of or relating to the Servicer or relating to substantially all
     of its property, the admission in writing by the Servicer of its inability
     to pay its debts generally as they become due, the filing by the Servicer
     of a petition to take advantage of any applicable bankruptcy, insolvency or
     reorganization statute, the making by the Servicer of an assignment for the
     benefit of its creditors or the voluntary suspension by the Servicer of
     payment of its obligations.

          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 Note Balance of the Controlling Class, in each case by notice
then given in writing to the Depositor and the Servicer (with a copy to the
Indenture Trustee and the Owner Trustee if given by the Noteholders), may
terminate all of the rights and obligations of the Servicer under this
Agreement; provided, however, that the indemnification obligations of the
Servicer under Section 7.2 shall survive such termination. On or after the
receipt by the Servicer of such written notice, all authority and power of the
Servicer under this Agreement, whether with respect to the Notes, the
Certificates, the Trust Property or otherwise, shall pass to and be vested in
the Indenture Trustee or a successor Servicer appointed under Section 8.2 and,
without limitation, the Indenture Trustee and the Owner Trustee shall be
authorized and empowered to execute and deliver, on behalf of the Servicer, as
attorney-in-fact or otherwise, any and all documents and other instruments, and
to do or accomplish all other acts or things necessary or appropriate to effect
the purposes of such notice of termination, whether to complete the transfer and
endorsement of the Receivable Files or the certificates of title to the Financed
Vehicles or otherwise. The Servicer shall cooperate with the Indenture Trustee,
the Owner Trustee and such successor Servicer in effecting the termination of
its responsibilities and rights as Servicer under this Agreement, including the
transfer to the Indenture Trustee or such successor Servicer for administration
of all cash amounts that are at the time held by the Servicer for deposit or
thereafter shall be received with respect to a Receivable, all Receivable Files
and all information or documents that the Indenture Trustee or such successor
Servicer may require. In addition, the Servicer shall transfer its electronic
records relating to the Receivables to the successor Servicer

                                       50

<PAGE>

in such electronic form as the successor Servicer may reasonably request. All
reasonable costs and expenses (including reasonable attorneys' fees) incurred or
payable by the successor Servicer in connection with the transfer of servicing
(whether due to termination, resignation or otherwise), including allowable
compensation of employees and overhead costs incurred or payable in connection
with the transfer of the Receivable Files or any amendment to this Agreement
required in connection with the transfer of servicing, (the "Transition Costs")
shall be paid by the outgoing Servicer (or by the initial Servicer if the
outgoing Servicer is the Indenture Trustee acting on an interim basis) upon
presentation of reasonable documentation of such costs and expenses.

          (b)  The Indenture Trustee and the Owner Trustee shall have no
obligation to notify the Noteholders, the Certificateholders or any other Person
of the occurrence of any event specified in Section 8.1(a) prior to the
continuance of such event through the end of any cure period specified in
Section 8.1(a).

          SECTION 8.2   Indenture Trustee to Act; Appointment of Successor
Servicer. Upon the resignation of the Servicer pursuant to Section 7.6 or the
termination of the Servicer pursuant to Section 8.1, the Indenture Trustee shall
be the successor in all respects to the Servicer in its capacity as Servicer
under this Agreement and shall be subject to all the obligations and duties
placed on the Servicer by the terms and provisions of this Agreement; provided,
however, that the Indenture Trustee, as successor Servicer or as successor
Administrator, shall not, in any event, make any Simple Interest Advances
pursuant to Section 4.4 and shall have no obligations pursuant to Section 3.8
with respect to the fees and expenses of the Owner Trustee or the Indenture
Trustee, the fees and expenses of the Owner Trustee's attorneys or the Indenture
Trustee's attorneys, the fees and expenses of any custodian appointed by the
Owner Trustee or the Indenture Trustee, the fees and expenses of independent
accountants or expenses incurred in connection with distributions and reports to
the Certificateholders or the Noteholders. As compensation therefor, the
Indenture Trustee shall be entitled to such compensation (whether payable out of
the Collection Account or otherwise) as the Servicer would have been entitled to
under this Agreement if no such resignation or termination had occurred, except
that all collections on or in respect of the Receivables shall be deposited in
the Collection Account within two (2) Business Days of receipt and shall not be
retained by the Servicer. Notwithstanding the foregoing, the Indenture Trustee
may, if it shall be unwilling so to act, or shall, if it is legally unable so to
act, appoint, or petition a court of competent jurisdiction to appoint, an
Eligible Servicer as the successor to the terminated Servicer under this
Agreement. In connection with such appointment, the Indenture Trustee may make
such arrangements for the compensation of such successor Servicer out of
collections on or in respect of the Receivables as it and such successor shall
agree; provided, however, that such compensation shall not be greater than that
payable to CarMax as Servicer hereunder without the prior consent of the Holders
of Notes evidencing at least 51% of the Note Balance of the Controlling Class.
The Indenture Trustee and such successor shall take such action, consistent with
this Agreement, as shall be necessary to effectuate any such succession. The
Indenture Trustee shall not be relieved of its duties as successor Servicer
under this Section 8.2 until a newly appointed Servicer shall have assumed the
obligations and duties of the terminated Servicer under this Agreement.
Notwithstanding anything to the contrary contained herein, in no event shall the
Indenture Trustee be liable for any servicing fee or for any differential in the
amount of the servicing fee

                                       51

<PAGE>

paid hereunder and the amount necessary to induce any successor Servicer to act
as successor Servicer hereunder.

          SECTION 8.3   Effect of Servicing Transfer.

          (a)  After a transfer of servicing hereunder, the Indenture Trustee or
successor Servicer shall notify the Obligors to make directly to the successor
Servicer payments that are due under the Receivables after the effective date of
such transfer.

          (b)  Except as provided in Section 8.2, after a transfer of servicing
hereunder, the outgoing Servicer shall have no further obligations with respect
to the administration, servicing, custody or collection of the Receivables and
the successor Servicer shall have all of such obligations, except that the
outgoing Servicer will transmit or cause to be transmitted directly to the
successor Servicer for its own account, promptly on receipt and in the same form
in which received, any amounts or items held by the outgoing Servicer (properly
endorsed where required for the successor Servicer to collect any such items)
received as payments upon or otherwise in connection with the Receivables.

          (c)  Any successor Servicer shall provide the Depositor with access to
the Receivable Files and to the successor Servicer's records (whether written or
automated) with respect to the Receivable Files. Such access shall be afforded
without charge, but only upon reasonable request and during normal business
hours at the offices of the successor Servicer. Nothing in this Section 8.3
shall affect the obligation of the successor Servicer to observe any applicable
law prohibiting disclosure of information regarding the Obligors, and the
failure of the Servicer to provide access to information as a result of such
obligation shall not constitute a breach of this Section 8.3.

          (d)  Any transfer of servicing hereunder shall not constitute an
assumption by the related successor Servicer of any liability of the related
outgoing Servicer arising out of any breach by such outgoing Servicer of such
outgoing Servicer's duties hereunder prior to such transfer of servicing.

          SECTION 8.4   Notification to Noteholders, Certificateholders and
Rating Agencies. Upon any notice of an Event of Servicing Termination or upon
any termination of, or any appointment of a successor to, the Servicer pursuant
to this Article VIII, the Indenture Trustee shall give prompt written notice
thereof to the Noteholders and the Owner Trustee shall give prompt written
notice thereof to the Certificateholders and to the Rating Agencies.

          SECTION 8.5   Waiver of Past Events of Servicing Termination. The
Holders of Notes evidencing not less than 51% of the Note Balance of the
Controlling Class may, on behalf of all Noteholders, waive any Event of
Servicing Termination and its consequences, except an event resulting from the
failure to make 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 this Agreement. Upon any such waiver of an
Event of Servicing Termination, such event shall cease to exist, and shall be
deemed to have been remedied for every purpose of this Agreement. No such waiver
shall extend to any subsequent or other event or impair any right arising
therefrom, except to the extent expressly so waived.

                                       52

<PAGE>

          SECTION 8.6   Repayment of Advances. If the identity of the Servicer
shall change, the predecessor Servicer shall be entitled to receive
reimbursement for outstanding and unreimbursed Simple Interest Advances made
pursuant to Section 4.4 by the predecessor Servicer.

                                   ARTICLE IX
                                   TERMINATION

          SECTION 9.1   Optional Purchase of All Receivables.

          (a)  If, as of the last day of any Collection Period, the Pool Balance
shall be less than or equal to 10% of the initial Pool Balance, the Servicer
shall have the option to purchase on the following Distribution Date the Owner
Trust Estate, other than the Collection Account, the Note Payment Account, the
Certificate Payment Account or the Reserve Account. To exercise such option, the
Servicer shall notify the Depositor, the Owner Trustee, the Indenture Trustee
and the Rating Agencies no later than thirty (30) days prior to the Distribution
Date on which such repurchase is to be effected and shall deposit into the
Collection Account on the Business Day preceding such Distribution Date an
amount equal to the aggregate Purchase Amount for the Receivables, plus the
appraised value of any other Trust Property, other than the Collection Account,
the Note Payment Account, the Certificate Payment Account or the Reserve
Account, such value to be determined by an appraiser mutually agreed upon by the
Servicer, the Owner Trustee and the Indenture Trustee; provided, however, that
the Servicer shall not be permitted to exercise such option unless the amount to
be deposited in the Collection Account pursuant to this Section 9.1(a) is at
least equal to the sum of all amounts due to the Servicer under this Agreement
plus the Note Balance plus all accrued but unpaid interest (including any
overdue interest) on the Notes plus all amounts due to the Servicer in any
outstanding and unreimbursed Simple Interest Advances and any outstanding and
unreimbursed Unreimbursed Servicer Advances. Upon such payment, the Servicer
shall succeed to and own all interests in and to the Trust. The aggregate
Purchase Amount for such Distribution Date, plus, to the extent necessary, all
amounts in the Reserve Account, shall be used to make payments in full to the
Noteholders in the manner set forth in Article IV.

          (b)  If, at the time the Servicer exercises its purchase option
hereunder, the Servicer's long-term unsecured debt has a rating lower than
investment grade by the Rating Agencies, the Servicer shall deliver to the
Depositor, the Owner Trustee and the Indenture Trustee on such Distribution Date
(i) a letter from an Independent investment bank or an Independent public
accountant to the effect that the price paid by the Servicer for the Receivables
at the time of transfer pursuant to such purchase option represented a fair
market price for such Receivables or (ii) a letter from the Rating Agencies to
the effect that no such letter is required.

          (c)  Following the satisfaction and discharge of the Indenture and the
payment in full of the principal of and interest on the Notes, the
Certificateholders shall succeed to the rights of the Noteholders hereunder and
the Indenture Trustee shall continue to carry out its obligations hereunder with
respect to the Certificateholders, including making distributions from the
Collection Account in accordance with Section 4.6(d) and making withdrawals from
the Reserve Account in accordance with Sections 4.6(b) and 4.7.

                                       53

<PAGE>

                                    ARTICLE X
                            MISCELLANEOUS PROVISIONS

          SECTION 10.1  Amendment.

          (a)  This Agreement may be amended from time to time by the Depositor,
the Servicer and the Owner Trustee, on behalf of the Trust, with the consent of
the Indenture Trustee, but without the consent of any of the Noteholders, to
cure any ambiguity, to correct or supplement any provision in this Agreement
that may be inconsistent with any other provisions in this Agreement or any
offering document used in connection with the initial offer and sale of the
Notes or to add, change or eliminate any other provisions with respect to
matters or questions arising under this Agreement that are not inconsistent with
the provisions of this Agreement; provided, however, that (i) no such amendment
may materially adversely affect the interests of any Noteholder and (ii) no such
amendment will be permitted unless an Opinion of Counsel is delivered to the
Depositor, the Owner Trustee and the Indenture Trustee to the effect that such
amendment will not cause the Trust to be characterized for federal income tax
purposes as an association taxable as a corporation or otherwise have any
material adverse impact on the federal income taxation of any Notes Outstanding
or any Noteholder.

          (b)  This Agreement may also be amended from time to time by the
Depositor, the Servicer and the Owner Trustee, on behalf of the Trust, with the
consent of the Indenture Trustee and the consent of the Holders of Notes
evidencing at least 66 2/3% of the Note Balance of the Controlling Class, for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of this Agreement, or of modifying in any manner the
rights of the Noteholders; provided, however, that (x) no such amendment will be
permitted unless an Opinion of Counsel is delivered to the Depositor, the Owner
Trustee and the Indenture Trustee to the effect that such amendment will not
cause the Trust to be characterized for federal income tax purposes as an
association taxable as a corporation or otherwise have any material adverse
impact on the federal income taxation of any Notes Outstanding or any Noteholder
and (y) that no such amendment may:

               (i)   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 any Note Rate, without the consent of all
     Noteholders adversely affected by such amendment;

               (ii)  reduce the percentage of the Note Balance of the
     Controlling Class the consent of the Holders of which is required for any
     amendment to this Agreement without the consent of all the Noteholders
     adversely affected by such amendment; or

               (iii) modify or alter the definition of the term "Required
     Reserve Account Amount" without the consent of all the Noteholders
     adversely affected by such amendment.

          (c)  An amendment to this Agreement shall be deemed not to materially
adversely affect the interests of any Noteholder if (i) the Person requesting
such amendment

                                       54

<PAGE>

obtains and delivers to the Indenture Trustee and the Owner Trustee an Opinion
of Counsel to that effect or (ii) the Rating Agency Condition is satisfied.

          (d)  Prior to the execution of any amendment or consent pursuant to
Section 10.1, the Servicer shall provide written notification of the substance
of such amendment or consent to each Rating Agency.

          (e)  Promptly after the execution of any amendment or consent pursuant
to Section 10.1(b), the Owner Trustee shall furnish written notification of the
substance of such amendment or consent to each Certificateholder. It shall not
be necessary for the consent of the Noteholders pursuant to Section 10.1(b) to
approve the particular form of any proposed amendment or consent, but it shall
be sufficient if such consent shall approve the substance thereof. The manner of
obtaining such consents (and any other consents of the Noteholders provided for
in this Agreement) and of evidencing the authorization of the execution thereof
by the Noteholders shall be subject to such reasonable requirements as the Owner
Trustee and the Indenture Trustee may prescribe.

          (f)  Prior to the execution of any amendment pursuant to Section 10.1,
the Depositor, the Owner Trustee and the Indenture Trustee shall be entitled to
receive and rely upon (i) an Opinion of Counsel stating that the execution of
such amendment is authorized or permitted by this Agreement and (ii) an
Officer's Certificate of the Servicer that all conditions precedent provided for
in this Agreement to the execution of such amendment have been complied with.
The Owner Trustee or the Indenture Trustee may, but shall not be obligated to,
enter into any such amendment which affects such Owner Trustee's or Indenture
Trustee's own rights, duties or immunities under this Agreement or otherwise.

          (g)  The representations and warranties set forth in Sections 2.3(m),
2.3(n) and Section 7.1(g) may not be amended or waived.

          SECTION 10.2  Protection of Title to Trust.

          (a)  The Depositor or the Servicer, or both, shall authorize and file
such financing statements and cause to be authorized and filed such continuation
statements, all in such manner and in such places as may be required by law
fully to preserve, maintain and protect the interest of the Trust and the
Indenture Trustee for the benefit of the Noteholders in the Receivables and the
proceeds thereof. The Depositor or the Servicer, or both, shall deliver (or
cause to be delivered) to the Owner Trustee and the Indenture Trustee
file-stamped copies of, or filing receipts for, any document filed as provided
above as soon as available following such filing.

          (b)  Neither the Depositor nor the Servicer shall change its name,
identity or organizational structure in any manner that would make any financing
statement or continuation statement filed by the Depositor or the Servicer in
accordance with Section 10.2(a) seriously misleading within the meaning of
Section 9-506 of the Relevant UCC, unless it shall have given the Owner Trustee
and the Indenture Trustee at least sixty (60) days' prior written notice thereof
and shall have promptly filed such amendments to previously filed financing
statements or continuation statements or such new financing statements as may be
necessary to continue the

                                       55

<PAGE>

perfection of the interest of the Trust and the Indenture Trustee for the
benefit of the Noteholders in the Receivables and the proceeds thereof.

          (c)  Each of the Depositor and the Servicer shall give the Owner
Trustee and the Indenture Trustee at least sixty (60) days' prior written notice
of any change in its name, identity, organizational structure or jurisdiction of
organization or any relocation of its principal place of business or chief
executive office if, as a result of such change or relocation, the applicable
provisions of the Relevant UCC would require the filing of any amendment to any
previously filed financing statement or continuation statement or of any new
financing statement and shall promptly file any such amendment, continuation
statement or new financing statement. The Depositor shall at all times maintain
its jurisdiction of organization, its principal place of business and its chief
executive office within the United States. The Servicer shall at all times
maintain each office from which it shall service Receivables and each office at
which the Receivable Files are located within the United States.

          (d)  The Servicer shall maintain accounts and records as to each
Receivable accurately and in sufficient detail to permit (i) the reader thereof
to know at any time the status of such Receivable, including payments and
recoveries made and payments owing (and the nature of each) and (ii)
reconciliation between payments or recoveries on (or with respect to) each
Receivable and the amounts from time to time deposited in the Collection Account
and the Reserve Account in respect of such Receivable.

          (e)  The Servicer shall maintain its computer systems so that, from
and after the time of the transfer of the Receivables to the Trust pursuant to
this Agreement, the Servicer's master computer records (including any back-up
archives) that refer to a Receivable shall indicate clearly and unambiguously
the interest of the Trust and the Indenture Trustee in such Receivable and that
such Receivable is owned by the Trust and has been pledged to the Indenture
Trustee pursuant to the Indenture. Indication of the Trust's and the Indenture
Trustee's interest in a Receivable shall be deleted from or modified on the
Servicer's computer systems when, and only when, such Receivable shall have been
paid in full or repurchased by the Depositor or purchased by the Servicer.

          (f)  If at any time the Depositor or the Servicer shall propose to
sell, grant a security interest in or otherwise transfer any interest in any
motor vehicle retail installment sale contract to any prospective purchaser,
lender or other transferee, the Servicer shall give to such prospective
purchaser, lender or other transferee computer tapes, compact disks, records or
print-outs (including any restored from back-up archives) that, if they shall
refer in any manner whatsoever to any Receivable, shall indicate clearly and
unambiguously that such Receivable has been sold and is owned by the Trust and
has been pledged to the Indenture Trustee (unless such Receivable has been paid
in full or repurchased by the Depositor or purchased by the Servicer).

          (g)  The Servicer shall permit the Owner Trustee, the Indenture
Trustee and their respective agents at any time during normal business hours to
inspect, audit and make copies of and abstracts from the Servicer's records
regarding any Receivable.

          (h)  If the Depositor has repurchased one or more Receivables from the
Trust pursuant to Section 2.4 or the Servicer has purchased one or more
Receivables from the Trust

                                       56

<PAGE>

pursuant to Section 3.7, the Servicer shall, upon request, furnish to the Owner
Trustee and the Indenture Trustee, within ten (10) Business Days, a list of all
Receivables (by contract number and name of Obligor) then held as part of the
Trust, together with a reconciliation of such list to the Receivable Schedule
and to each of the Servicer's Certificates furnished before such request
indicating removal of Receivables from the Trust.

          (i)  The Servicer shall deliver to the Depositor and the Depositor
shall deliver to the Owner Trustee and the Indenture Trustee:

                    (1)  promptly after the authorization and delivery of each
          amendment to any financing statement, an Opinion of Counsel either (A)
          stating that, in the opinion of such counsel, all financing statements
          and continuation statements have been authorized and filed that are
          necessary fully to preserve and protect the interest of the Depositor
          (in the case of an opinion delivered by the Servicer) or the Trust and
          the Indenture Trustee (in the case of an opinion delivered by the
          Depositor) in the Receivables, and reciting the details of such
          filings or referring to prior Opinions of Counsel in which such
          details are given, or (B) stating that, in the opinion of such
          counsel, no such action shall be necessary to preserve and protect
          such interest; and

                    (2)  within ninety (90) days after the beginning of each
          calendar year (beginning with the year 2004), an Opinion of Counsel,
          dated as of a date during such 90-day period, either (A) stating that,
          in the opinion of such counsel, all financing statements and
          continuation statements have been authorized and filed that are
          necessary fully to preserve and protect the interest of the Depositor
          (in the case of an opinion delivered by the Servicer) or the Trust and
          the Indenture Trustee (in the case of an opinion delivered by the
          Depositor) in the Receivables, and reciting the details of such
          filings or referring to prior Opinions of Counsel in which such
          details are given, or (B) stating that, in the opinion of such
          counsel, no such action shall be necessary to preserve and protect
          such interest.

          Each Opinion of Counsel referred to in clause (i)(1) or (i)(2) above
shall specify any action necessary (as of the date of such opinion) to be taken
on or before March 31 of the following year to preserve and protect such
interest.

          (j)  The Depositor shall, to the extent required by applicable law,
cause the Notes to be registered with the Commission pursuant to Section 12(b)
or Section 12(g) of the Exchange Act within the time periods specified in such
sections.

          SECTION 10.3  GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS
AND REMEDIES OF THE PARTIES UNDER THIS AGREEMENT SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS WITHOUT GIVING EFFECT TO THE CONFLICTS OF LAWS
PROVISIONS THEREOF WHICH MAY REQUIRE THE APPLICATION OF THE LAWS OF ANY OTHER
JURISDICTION (OTHER THAN SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS
LAW).

                                       57

<PAGE>

          SECTION 10.4  Notices. All demands, notices and other communications
under this Agreement shall be in writing, personally delivered, sent by
telecopier, overnight courier or mailed by certified mail, return receipt
requested, and shall be deemed to have been duly given upon receipt (i) in the
case of the Depositor, at the following address: 4900 Cox Road, Suite 200, Glen
Allen, Virginia 23060, Attention: Treasurer, (ii) in the case of the Seller or
the Servicer, at the following address: 4900 Cox Road, Glen Allen, Virginia
23060, Attention: Treasury Department, (iii) in the case of the Owner Trustee,
at the related Corporate Trust Office, (iv) in the case of the Indenture
Trustee, at the related Corporate Trust Office, (v) in the case of Moody's, at
the following address: Moody's Investors Service, Inc., ABS Monitoring
Department, 99 Church Street, New York, New York 10007, and (vi) in the case of
Standard & Poor's, at the following address: Standard & Poor's Ratings Services,
a division of The McGraw-Hill Companies, Inc., 55 Water Street, 43rd Floor, New
York, New York 10041, Attention: Asset Backed Surveillance Department.

          SECTION 10.5  Severability of Provisions. If any one or more of the
covenants, agreements, provisions or terms of this Agreement shall be for any
reason whatsoever held invalid, then such covenants, agreements, provisions or
terms shall be deemed severable from the remaining covenants, agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability of the other provisions of this Agreement, or of the Notes or the
Certificates, or the rights of the Holders thereof.

          SECTION 10.6  Assignment. Notwithstanding anything to the contrary
contained herein, except as provided in Sections 7.3 and 8.2 and as provided in
the provisions of this Agreement concerning the resignation of the Servicer,
this Agreement may not be assigned by the Depositor or the Servicer without the
prior written consent of the Owner Trustee, the Indenture Trustee and the
Holders of Notes evidencing not less than 66 2/3% of the Note Balance of the
Controlling Class.

          SECTION 10.7  Further Assurances. The Depositor, the Servicer and the
Trust agree to do and perform, from time to time, any and all acts and to
authorize and/or execute any and all further instruments required or reasonably
requested by the Owner Trustee or the Indenture Trustee more fully to effect the
purposes of this Agreement, including the authorization of any financing
statements or continuation statements relating to the Receivables for filing
under the provisions of the Relevant UCC of any applicable jurisdiction.

          SECTION 10.8  No Waiver; Cumulative Remedies. No failure to exercise
and no delay in exercising, on the part of the Depositor, the Owner Trustee, the
Indenture Trustee, the Noteholders or the Certificateholders, any right, remedy,
power or privilege hereunder, shall operate as a waiver thereof, nor shall any
single or partial exercise of any right, remedy, power or privilege hereunder
preclude any other or further exercise thereof or the exercise of any other
right, remedy, power or privilege. The rights, remedies, powers and privileges
provided in this Agreement are cumulative and not exhaustive of any rights,
remedies, powers and privileges provided by law.

          SECTION 10.9  Third-Party Beneficiaries. This Agreement shall inure to
the benefit of and be binding upon the parties hereto, the Owner Trustee, the
Noteholders, the Certificateholders and their respective successors and
permitted assigns. Except as otherwise

                                       58

<PAGE>

provided in this Article X, no other Person shall have any right or obligation
hereunder. The parties hereto hereby acknowledge and consent to the pledge of
this Agreement by the Trust to the Indenture Trustee for the benefit of the
Noteholders pursuant to the Indenture.

          SECTION 10.10 Actions by Noteholder or Certificateholders.

          (a)  Wherever in this Agreement a provision is made that an action may
be taken or a notice, demand or instruction given by the Noteholders or the
Certificateholders, such action, notice or instruction may be taken or given by
any Noteholder or any Certificateholder, as applicable, unless such provision
requires a specific percentage of the Noteholders or the Certificateholders.

          (b)  Any request, demand, authorization, direction, notice, consent,
waiver or other act by a Noteholder or a Certificateholder shall bind such
Noteholder or Certificateholder and every subsequent Holder of such Note or
Certificate issued upon the registration of transfer thereof or in exchange
therefor or in lieu thereof in respect of anything done or omitted to be done by
the Owner Trustee, the Indenture Trustee or the Servicer in reliance thereon,
whether or not notation of such action is made upon such Note or Certificate.

          SECTION 10.11 Counterparts. For the purpose of facilitating the
execution of this Agreement and for other purposes, this Agreement may be
executed simultaneously in any number of counterparts, each of which
counterparts shall be deemed to be an original, and all of which counterparts
shall constitute but one and the same instrument.

          SECTION 10.12 No Bankruptcy Petition. The Owner Trustee, the Indenture
Trustee, the Trust and the Servicer each covenants and agrees that it will not
at any time institute against, or join any other Person in instituting against,
the Depositor or the Trust any bankruptcy, reorganization, arrangement,
insolvency or liquidation proceedings or other proceedings under any federal or
state bankruptcy or similar law. This Section 10.12 shall survive the
resignation or removal of the Owner Trustee under the Trust Agreement and the
Indenture Trustee under the Indenture and shall survive the termination of the
Trust Agreement and the Indenture.

          SECTION 10.13 Limitation of Liability of Owner Trustee and Indenture
Trustee.

          (a)  Notwithstanding anything to the contrary contained herein, this
Agreement has been countersigned by the Owner Trustee not in its individual
capacity but solely in its capacity as Owner Trustee of the Trust, and in no
event shall the Owner Trustee in its individual capacity have any liability for
the representations, warranties, covenants, agreements or other obligations of
the Trust hereunder or in any of the certificates, notices or agreements
delivered pursuant hereto, as to all of which recourse shall be had solely to
the assets of the Trust. For all purposes of this Agreement, in the performance
of its duties or obligations hereunder or in the performance of any duties or
obligations of the Trust hereunder, the Owner Trustee shall be subject to, and
entitled to the benefits of, the terms and provisions of Articles VI, VII and
VIII of the Trust Agreement.

          (b)  Notwithstanding anything to the contrary contained herein, this
Agreement has been accepted by the Indenture Trustee not in its individual
capacity but solely as Indenture Trustee, and in no event shall the Indenture
Trustee in its individual capacity have any

                                       59

<PAGE>

liability for the representations, warranties, covenants, agreements or other
obligations of the Trust hereunder or in any of the certificates, notices or
agreements delivered pursuant hereto, as to all of which recourse shall be had
solely to the assets of the Trust.

                            [SIGNATURE PAGES FOLLOW]

                                       60

<PAGE>

          IN WITNESS WHEREOF, the Trust, the Depositor and the Servicer have
caused this Agreement to be duly executed by their respective officers,
thereunto duly authorized, all as of the day and year first above written.

                                        CARMAX AUTO OWNER TRUST 2003-2

                                        By: THE BANK OF NEW YORK,
                                            not in its individual capacity
                                            but solely as Owner Trustee

                                        By: /s/ Helen Lam
                                            Name: Helen Lam
                                            Title: Assistant Treasurer

                                        CARMAX AUTO FUNDING LLC,
                                        as Depositor

                                        By: /s/ Thomas W. Reedy
                                            Name: Thomas W. Reedy
                                            Title: Treasurer

                                        CARMAX AUTO SUPERSTORES, INC.,
                                        as Servicer

                                        By: /s/ Keith D. Browning
                                            Name: Keith D. Browning
                                            Title: Chief Financial Officer

Accepted and agreed:

WELLS FARGO BANK MINNESOTA,
NATIONAL ASSOCIATION,
not in its individual capacity
but solely as Indenture Trustee

By: /s/ Marianna C. Stershic
    Name: Marianna C. Stershic
    Title: Vice President

                                      S-1<PAGE>

EXHIBIT 10.2 - ADMINISTRATION AGREEMENT

                                                                [EXECUTION COPY]

                         CARMAX AUTO OWNER TRUST 2003-2,
                                   as Issuer,

                         CARMAX AUTO SUPERSTORES, INC.,
                                as Administrator,

                                       and

                WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION,
                              as Indenture Trustee

                           ---------------------------

                            ADMINISTRATION AGREEMENT
                           Dated as of October 1, 2003

                           ---------------------------

<PAGE>

          ADMINISTRATION AGREEMENT, dated as of October 1, 2003 (as amended,
supplemented or otherwise modified and in effect from time to time, this
"Agreement"), by and among CARMAX AUTO OWNER TRUST 2003-2, a Delaware statutory
trust (the "Issuer"), CARMAX AUTO SUPERSTORES, INC., a Virginia corporation, as
administrator (in such capacity, the "Administrator"), and WELLS FARGO BANK
MINNESOTA, NATIONAL ASSOCIATION, a national banking association, not in its
individual capacity but solely as indenture trustee (in such capacity, the
"Indenture Trustee").

          WHEREAS, the Issuer is issuing 1.13% Class A-1 Asset-Backed Notes,
1.68% Class A-2 Asset-Backed Notes, 2.36% Class A-3 Asset-Backed Notes, 3.07%
Class A-4 Asset-Backed Notes, 2.50% Class B Asset-Backed Notes, 2.75% Class C
Asset-Backed Notes and 3.78% Class D Asset-Backed Notes (collectively, the
"Notes") pursuant to the Indenture, dated as of October 1, 2003 (as amended,
supplemented or otherwise modified and in effect from time to time, the
"Indenture"), between the Issuer and the Indenture Trustee;

          WHEREAS, the Issuer has entered into certain agreements in connection
with the issuance of the Notes and the issuance of certain beneficial interests
in the Issuer, including (i) a Sale and Servicing Agreement, dated as of October
1, 2003 (as amended, supplemented or otherwise modified and in effect from time
to time, the "Sale and Servicing Agreement"), by and among the Issuer, CarMax
Auto Funding LLC, a Delaware limited liability company, as depositor (in such
capacity, the "Depositor"), and CarMax Auto Superstores, Inc., as servicer, (ii)
a Letter of Representations, dated October 30, 2003 (as amended, supplemented or
otherwise modified and in effect from time to time, the "Note Depository
Agreement"), by and among the Issuer, the Indenture Trustee and The Depository
Trust Company relating to the Notes and (iii) the Indenture (collectively with
the Sale and Servicing Agreement and the Note Depository Agreement, the "Related
Agreements");

          WHEREAS, pursuant to the Related Agreements, the Issuer and The Bank
of New York, a New York banking corporation, not in its individual capacity but
solely as owner trustee (in such capacity, the "Owner Trustee"), are required to
perform certain duties in connection with (i) the Notes and the collateral
pledged to secure the Notes pursuant to the Indenture (the "Collateral") and
(ii) the beneficial interests in the Issuer;

          WHEREAS, the Issuer and the Owner Trustee desire to have the
Administrator perform certain of the duties of the Issuer and the Owner Trustee
referred to in the preceding clause and to provide such additional services
consistent with the terms of this Agreement and the Related Agreements as the
Issuer and the Owner Trustee may from time to time request; and

          WHEREAS, the Administrator has the capacity to provide the services
required hereby and is willing to perform such services for the Issuer and the
Owner Trustee on the terms set forth herein;

          NOW, THEREFORE, in consideration of the mutual covenants contained
herein and other good and valuable consideration, the receipt and sufficiency of
which are hereby acknowledged, the parties hereto agree as follows:

<PAGE>

          SECTION 1.   Definitions. All capitalized terms used but not defined
in this Agreement shall have the respective meanings set forth in the Indenture.

          SECTION 2.   Duties of the Administrator.

          (a)  Duties with Respect to the Related Agreements.

               (i)   The Administrator shall perform all its duties as
     Administrator under the Note Depository Agreement. In addition, the
     Administrator shall consult with the Owner Trustee regarding the duties of
     the Issuer or the Owner Trustee under the Related Agreements. The
     Administrator shall monitor the performance of the Issuer and shall advise
     the Owner Trustee when action is necessary to comply with the Issuer's or
     the Owner Trustee's duties under the Related Agreements. The Administrator
     shall prepare for execution by the Issuer or the Owner Trustee, or shall
     cause the preparation by other appropriate persons of, all such documents,
     reports, filings, instruments, certificates and opinions that it shall be
     the duty of the Issuer or the Owner Trustee to prepare, file or deliver
     pursuant to the Related Agreements. In furtherance of the foregoing, the
     Administrator shall take all appropriate action that the Issuer or the
     Owner Trustee is obligated to take pursuant to the Indenture, including,
     without limitation, such of the foregoing as are required with respect to
     the following matters under the Indenture (references are to sections of
     the Indenture):

                    (A)   the duty to cause the Note Register to be kept and to
          give the Indenture Trustee notice of any appointment of a new Note
          Registrar and the location, or change in location, of the Note
          Register (Section 2.5);

                    (B)   the notification of Noteholders of the final principal
          payment on their Notes (Section 2.8(e));

                    (C)   the preparation of or obtaining of the documents and
          instruments required for authentication of the Notes and delivery of
          the same to the Indenture Trustee (Section 2.2, 2.3, 2.6 and 2.13);

                    (D)   the preparation, obtaining or filing of the
          instruments, opinions, certificates and other documents required for
          the release of collateral (Section 2.10);

                    (E)   the maintenance of an office or agency in the Borough
          of Manhattan, The City of New York, where Notes may be surrendered for
          registration of transfer or exchange (Section 3.2);

                    (F)   the duty to cause newly appointed Paying Agents, if
          any, to deliver to the Indenture Trustee the instrument specified in
          the Indenture regarding funds held in trust (Section 3.3);

                    (G)   the direction to the Indenture Trustee to deposit
          monies with Paying Agents, if any, other than the Indenture Trustee
          (Section 3.3);

                                        2

<PAGE>

                    (H)   the obtaining and preservation of the Issuer's
          qualification to do business in each jurisdiction in which such
          qualification is or shall be necessary to protect the validity and
          enforceability of the Indenture, the Notes, the Collateral and each
          other instrument or agreement included in the Trust Estate (Section
          3.4);

                    (I)   the preparation of all supplements and amendments to
          the Indenture and all financing statements, continuation statements,
          instruments of further assurance and other instruments and the taking
          of such other action as is necessary or advisable to protect the Trust
          Estate (Section 3.5);

                    (J)   the delivery of the Opinion of Counsel on the Closing
          Date and the annual delivery of Opinions of Counsel as to the Trust
          Estate, and the annual delivery of the Officer's Certificate and
          certain other statements as to compliance with the Indenture (Sections
          3.6 and 3.9);

                    (K)   the identification to the Indenture Trustee in an
          Officer's Certificate of a Person with whom the Issuer has contracted
          to perform its duties under the Indenture (Section 3.7(b));

                    (L)   the preparation and delivery of written notice to the
          Indenture Trustee and the Rating Agencies of an Event of Servicing
          Termination under the Sale and Servicing Agreement and, if such Event
          of Servicing Termination arises from the failure of the Servicer to
          perform any of its duties or obligations under the Sale and Servicing
          Agreement with respect to the Receivables, the taking of all
          reasonable steps available to remedy such failure (Section 3.7(d));

                    (M)   the duty to cause the Servicer to comply with Sections
          3.7, 3.9, 3.10, 3.11, 3.12, 3.13 and 3.14 and Article VII of the Sale
          and Servicing Agreement (Section 3.14);

                    (N)   the preparation and obtaining of documents and
          instruments required for the conveyance or transfer by the Issuer of
          its properties or assets (Section 3.10(b));

                    (O)   the preparation and delivery of written notice to the
          Indenture Trustee and the Rating Agencies of each Event of Default
          under the Indenture and each default by the Depositor or the Servicer
          under the Sale and Servicing Agreement or by the Seller or the
          Depositor under the Receivables Purchase Agreement (Section 3.18);

                    (P)   the monitoring of the Issuer's obligations as to the
          satisfaction and discharge of the Indenture and the preparation of an
          Officer's Certificate and the obtaining of the Opinion of Counsel and
          the Independent Certificate relating thereto (Section 4.1);

                                        3

<PAGE>

                    (Q)   the compliance with any written directive of the
          Indenture Trustee with respect to the sale of the Trust Estate at one
          or more public or private sales called and conducted in any manner
          permitted by law if an Event of Default shall have occurred and be
          continuing under the Indenture (Section 5.4);

                    (R)   the preparation and delivery of written notice to the
          Noteholders of the removal of the Indenture Trustee and the
          appointment of a successor Indenture Trustee (Section 6.8);

                    (S)   the preparation of any written instruments required to
          confirm more fully the authority of any co-trustee or separate trustee
          and any written instruments necessary in connection with the
          resignation or removal of any co-trustee or separate trustee (Section
          6.10);

                    (T)   the furnishing to the Indenture Trustee of the names
          and addresses of Noteholders during any period when the Indenture
          Trustee is not the Note Registrar (Section 7.1);

                    (U)   the preparation and, after execution by the Issuer,
          filing with the Commission, any applicable state agencies and the
          Indenture Trustee of documents required to be filed on a periodic
          basis with, and summaries thereof as may be required by the rules and
          regulations of, the Commission and any applicable state agencies and
          the transmission of such summaries, as necessary, to the Noteholders
          (Section 7.3);

                    (V)   the opening of one or more accounts in the Issuer's
          name, the preparation and delivery of Issuer Orders, Officer's
          Certificates and Opinions of Counsel and all other actions necessary
          with respect to the investment and reinvestment of funds in the
          Collection Account and the Reserve Account (Sections 8.2 and 8.3);

                    (W)   the preparation and delivery of an Issuer Request and
          Officer's Certificate and the obtaining of an Opinion of Counsel and
          Independent Certificates, if necessary, for the release of the Trust
          Estate (Sections 8.4 and 8.5);

                    (X)   the preparation and delivery of Issuer Orders and the
          obtaining of an Opinion of Counsel with respect to the execution of
          supplemental indentures and the mailing to the Noteholders and the
          Rating Agencies, as applicable, of notices with respect to such
          supplemental indentures (Sections 9.1, 9.2 and 9.3);

                    (Y)   the execution and delivery of new Notes conforming to
          any supplemental indenture (Section 9.6);

                    (Z)   the duty to notify Noteholders of redemption of the
          Notes or to cause the Indenture Trustee to provide such notification
          (Section 10.2);

                                        4

<PAGE>

                    (AA)  the preparation and delivery of Officer's
          Certificates and the obtaining of an Opinion of Counsel and
          Independent Certificates, if necessary, with respect to any requests
          by the Issuer to the Indenture Trustee to take any action under the
          Indenture (Section 11.1(a));

                    (BB)  the preparation and delivery of Officer's
          Certificates and the obtaining of Opinions of Counsel and Independent
          Certificates, if necessary, for the release of property from the lien
          of the Indenture (Section 11.1(b));

                    (CC)  the preparation and delivery of written notice to the
          Rating Agencies, upon the failure of the Indenture Trustee to give
          such notification, of the information required pursuant to the
          Indenture (Section 11.4);

                    (DD)  the preparation and delivery to the Noteholders and
          the Indenture Trustee of any agreements with respect to alternate
          payment and notice provisions (Section 11.6);

                    (EE)  the recording of the Indenture, if applicable
          (Section 11.15);

                    (FF)  the preparation of Definitive Notes in accordance
          with the instructions of the Clearing Agency (Section 2.13); and

                    (GG)  the maintenance of the effectiveness of the sales
          finance company licenses required under the Maryland Code and the
          Pennsylvania Motor Vehicle Sales Finance Company Act (Section 6.13).

          (ii)   The Administrator (but not the Indenture Trustee if it is then
     acting as successor Administrator) shall:

                    (A)   pay the Indenture Trustee from time to time such
          compensation and fees for all services rendered by the Indenture
          Trustee under the Indenture as have been agreed to in a separate fee
          schedule between the Administrator and the Indenture Trustee (which
          compensation shall not be limited by any provision of law in regard to
          the compensation of a trustee of an express trust);

                    (B)   except as otherwise expressly provided in the
          Indenture, reimburse the Indenture Trustee upon its request for all
          reasonable expenses, disbursements and advances incurred or made by
          the Indenture Trustee in accordance with any provision of the
          Indenture (including the reasonable compensation, expenses and
          disbursements of its agents and counsel), except any such expense,
          disbursement or advance as may be attributable to its negligence or
          bad faith;

                    (C)   indemnify the Indenture Trustee and its agents for,
          and hold them harmless against, any loss, liability or expense
          incurred without negligence or bad faith on their part arising out of
          or in connection with the
                                        5

<PAGE>

          acceptance or administration of the transactions contemplated by the
          Indenture, including the reasonable costs and expenses of defending
          themselves against any claim or liability in connection with the
          exercise or performance of any of their powers or duties under the
          Indenture; and

                    (D)   indemnify the Owner Trustee and its agents for, and
          hold them harmless against, any loss, liability or expense incurred
          without negligence or bad faith on their part arising out of or in
          connection with the acceptance or administration of the transactions
          contemplated by the Trust Agreement, including the reasonable costs
          and expenses of defending themselves against any claim or liability in
          connection with the exercise or performance of any of their powers or
          duties under the Trust Agreement.

          (b)   Additional Duties.

               (i)   In addition to the duties of the Administrator set forth
     above, the Administrator shall perform such calculations and shall prepare
     or shall cause the preparation by other appropriate persons of, and shall
     execute on behalf of the Issuer or the Owner Trustee, all such documents,
     reports, filings, instruments, certificates and opinions that the Issuer or
     the Owner Trustee is obligated to prepare pursuant to the Related
     Agreements or Section 5.5(i), (ii), (iii) or (iv) of the Trust Agreement,
     and at the request of the Owner Trustee shall take all appropriate action
     that the Issuer or the Owner Trustee is obligated to take pursuant to the
     Related Agreements. In furtherance of the foregoing, the Owner Trustee
     shall, on behalf of itself and the Issuer, execute and deliver to the
     Administrator and to each successor Administrator appointed pursuant to the
     terms hereof, one or more powers of attorney substantially in the form of
     Exhibit A hereto, appointing the Administrator the attorney-in-fact of the
     Owner Trustee and the Issuer for the purpose of executing on behalf of the
     Owner Trustee and the Issuer all such documents, reports, filings,
     instruments, certificates and opinions. Subject to Section 6 of this
     Agreement, and in accordance with the directions of the Owner Trustee, the
     Administrator shall administer, perform or supervise the performance of
     such other activities in connection with the Collateral (including the
     Related Agreements) as are not covered by any of the foregoing provisions
     and as are expressly requested by the Owner Trustee and are reasonably
     within the capability of the Administrator.

               (ii)  Notwithstanding anything in this Agreement or the Related
     Agreements to the contrary, the Administrator shall be responsible for
     promptly notifying the Owner Trustee in the event that any withholding tax
     is imposed on the Issuer's payments (or allocations of income) to a
     registered holder of the beneficial interests in the Issuer as contemplated
     in Section 5.2(c) of the Trust Agreement. Any such notice shall specify the
     amount of any withholding tax required to be withheld by the Owner Trustee
     pursuant to such provision.

               (iii) Notwithstanding anything in this Agreement or the
     Transaction Documents to the contrary, the Administrator shall be
     responsible for performance of the duties of the Issuer or the Owner
     Trustee set forth in Section 5.5(i), (ii), (iii) and (iv) and

                                        6

<PAGE>

     Section 5.6(a) of the Trust Agreement with respect to, among other things,
     accounting and reports to the beneficial owners of the interests in the
     Issuer.

               (iv)  The Administrator shall deliver to the Owner Trustee and
     the Indenture Trustee, on or before February 15, 2004, a certificate of an
     Authorized Officer in form and substance satisfactory to the Owner Trustee
     as to whether any tax withholding is then required and, if required, the
     procedures to be followed with respect thereto to comply with the
     requirements of the Code. The Administrator shall update such certificate
     if any additional tax withholding is subsequently required or any
     previously required tax withholding shall no longer be required.

               (v)   The Administrator shall perform the duties of the
     Administrator specified in Section 10.2 of the Trust Agreement required to
     be performed in connection with the resignation or removal of the Owner
     Trustee, and any other duties expressly required to be performed by the
     Administrator under the Trust Agreement or any other Related Agreement.

               (vi)  In carrying out the foregoing duties or any of its other
     obligations under this Agreement, the Administrator may enter into
     transactions or otherwise deal with any of its affiliates; provided,
     however, that the terms of any such transactions or dealings shall be in
     accordance with any directions received from the Issuer and shall be, in
     the Administrator's opinion, no less favorable to the Issuer than would be
     available from unaffiliated parties.

          (c)  Non-Ministerial Matters.

               (i)   The Administrator shall not take any action with respect to
     matters that, in the reasonable judgment of the Administrator, are
     non-ministerial unless within a reasonable time before the taking of such
     action the Administrator shall have notified the Issuer of the proposed
     action and the Issuer shall not have withheld consent, which consent shall
     not be unreasonably withheld or delayed, or provided an alternative
     direction. For the purpose of the preceding sentence, "non-ministerial"
     matters shall include, without limitation:

                    (A)   the amendment of or any supplement to the Indenture;

                    (B)   the initiation of any claim or lawsuit by the Issuer
          or the compromise of any action, claim or lawsuit brought by or
          against the Issuer (other than in connection with the collection of
          the Receivables or Permitted Investments);

                    (C)   the amendment, change or modification of the Related
          Agreements;

                    (D)   the appointment of successor Note Registrars,
          successor Paying Agents or successor Indenture Trustees pursuant to
          the Indenture, the appointment of successor Administrators or
          Successor Servicers or the consent to

                                        7

<PAGE>

          the assignment by the Note Registrar, the Paying Agent or the
          Indenture Trustee of its obligations under the Indenture; and

                    (E)   the removal of the Indenture Trustee.

               (ii)  Notwithstanding anything to the contrary in this
     Agreement, the Administrator shall not be obligated to, and shall not, (A)
     make any payments to the Noteholders under the Related Agreements or (B)
     take any other action that the Issuer directs the Administrator not to take
     on its behalf.

          SECTION 3.   Records. The Administrator shall maintain appropriate
books of account and records relating to services performed hereunder, which
books of account and records shall be accessible for inspection by the Issuer
and the Company at any time during normal business hours.

          SECTION 4.   Compensation. As compensation for the performance of the
Administrator's obligations under this Agreement, and as reimbursement for its
expenses related thereto, the Administrator shall be entitled to $500 per month,
which compensation shall be solely an obligation of the Servicer.

          SECTION 5.   Additional Information to be Furnished to the Issuer.
The Administrator shall furnish to the Issuer from time to time such additional
information regarding the Collateral as the Issuer may reasonably request.

          SECTION 6.   Independence of the Administrator. For all purposes of
this Agreement, the Administrator shall be an independent contractor and shall
not be subject to the supervision of the Issuer or the Owner Trustee with
respect to the manner in which it accomplishes the performance of its
obligations hereunder. Unless expressly authorized by the Issuer, the
Administrator shall have no authority to act for or represent the Issuer or the
Owner Trustee in any way and shall not otherwise be deemed an agent of the
Issuer or the Owner Trustee.

          SECTION 7.   No Joint Venture. Nothing contained in this Agreement
(i) shall constitute the Administrator and either the Issuer or the Owner
Trustee as members of any partnership, joint venture, association, syndicate,
unincorporated business or other separate entity, (ii) shall be construed to
impose any liability as such on any of them or (iii) shall be deemed to confer
on any of them any express, implied or apparent authority to incur any
obligation or liability on behalf of the others.

          SECTION 8.   Other Activities of Administrator. Nothing contained in
this Agreement shall prevent the Administrator or its affiliates from engaging
in other businesses or, in its sole discretion, from acting in a similar
capacity as an administrator for any other person or entity even though such
person or entity may engage in business activities similar to those of the
Issuer, the Owner Trustee or the Indenture Trustee.

                                        8

<PAGE>

          SECTION 9.   Term of Agreement; Resignation and Removal of
Administrator.

          (a)  This Agreement shall continue in full force and effect until the
dissolution of the Issuer, upon which event this Agreement shall automatically
terminate.

          (b)  Subject to Sections 9(e) and 9(f), the Administrator may resign
its duties hereunder by providing the Issuer with at least sixty (60) days'
prior written notice.

          (c)  Subject to Sections 9(e) and 9(f), the Issuer may remove the
Administrator without cause by providing the Administrator with at least sixty
(60) days' prior written notice; provided, however, that in the event the
Servicer is removed as the Servicer pursuant to Section 8.1 of the Sale and
Servicing Agreement following the occurrence of an Event of Servicing
Termination, the Servicer shall be simultaneously removed as Administrator
hereunder.

          (d)  Subject to Sections 9(e) and 9(f), at the sole option of the
Issuer, the Issuer may remove the Administrator immediately upon written notice
of termination from the Issuer to the Administrator if any of the following
events shall occur and be continuing:

               (i)   the Administrator shall default in the performance of any
     of its duties under this Agreement and, after notice of such default, shall
     not cure such default within ten (10) days (or, if such default cannot be
     cured in such time, shall not give within ten (10) days such assurance of
     cure as shall be reasonably satisfactory to the Issuer);

               (ii)  a court having jurisdiction in the premises shall enter a
     decree or order for relief, and such decree or order shall not have been
     vacated within sixty (60) days, in respect of the Administrator in any
     involuntary case under any applicable bankruptcy, insolvency or other
     similar law now or hereafter in effect or appoint a receiver, liquidator,
     assignee, trustee, custodian, sequestrator or other similar official for
     the Administrator or any substantial part of its property or order the
     winding-up or liquidation of its affairs; or

               (iii) the Administrator shall commence a voluntary case under
     any applicable bankruptcy, insolvency or other similar law now or hereafter
     in effect, shall consent to the entry of an order for relief in an
     involuntary case under any such law, shall consent to the appointment of a
     receiver, liquidator, assignee, trustee, custodian, sequestrator or other
     similar official for the Administrator or any substantial part of its
     property, shall consent to the taking of possession by any such official of
     any substantial part of its property, shall make any general assignment for
     the benefit of creditors or shall fail generally to pay its debts as they
     become due.

          If any of the events specified in clauses (ii) or (iii) of this
Section 9(d) shall occur, the Administrator shall give written notice thereof to
the Issuer and the Indenture Trustee within seven (7) days after the occurrence
of such event.

          (e)  No resignation or removal of the Administrator pursuant to
Section 9(d) shall be effective until (i) a successor Administrator shall have
been appointed by the Issuer

                                        9

<PAGE>

(ii) such successor Administrator shall have agreed in writing to be bound by
the terms of this Agreement in the same manner as the Administrator is bound
hereunder. In the event that the Indenture Trustee is the successor
Administrator, CarMax's payment obligations pursuant to Sections 5.16(a) and
6.7(a) of the Indenture shall survive any termination, resignation or removal of
CarMax as Administrator.

          (f)  The appointment of any successor Administrator shall be
effective only after satisfaction of the Rating Agency Condition with respect to
such appointment.

          (g)  Subject to Sections 9(e), 9(f) and 20, the Administrator
acknowledges that upon the appointment of a Successor Servicer pursuant to the
Sale and Servicing Agreement the Administrator shall immediately resign and such
Successor Servicer shall automatically become the Administrator under this
Agreement.

          SECTION 10.  Action upon Termination, Resignation or Removal. Promptly
upon the effective date of termination of this Agreement pursuant to Section
9(a), the resignation of the Administrator pursuant to Section 9(b) or the
removal of the Administrator pursuant to Section 9(c) or (d), the Administrator
shall be entitled to be paid all fees and reimbursable expenses accruing to it
to the date of such termination, resignation or removal. The Administrator shall
forthwith upon such termination pursuant to Section 9(a) deliver to the Issuer
all property and documents of or relating to the Collateral then in the custody
of the Administrator. In the event of the resignation of the Administrator
pursuant to Section 9(b) or the removal of the Administrator pursuant to Section
9(c) or (d), the Administrator shall cooperate with the Issuer and take all
reasonable steps requested by the Issuer to assist the Issuer in making an
orderly transfer of the duties of the Administrator.

          SECTION 11.  Notices. All demands, notices and other communications
under this Agreement shall be in writing, personally delivered, sent by
telecopier, overnight courier or mailed by certified mail, return receipt
requested, and shall be deemed to have been duly given upon receipt (i) in the
case of the Issuer, to CarMax Auto Owner Trust 2003-2 c/o the Owner Trustee at
the following address: 101 Barclay Street, 8W, New York, New York 10286,
Attention: Corporate Trust Division, Asset Backed Securities Group, (ii) in the
case of the Administrator, at the following address: 4900 Cox Road, Glen Allen,
Virginia 23060, Attention: Treasury Department, and (iii) in the case of the
Indenture Trustee, at the following address: Wells Fargo Center, MAC #9311-161,
Sixth and Marquette, Minneapolis, Minnesota 55479, or, in each case, to such
other address as any party shall have provided to the other parties in writing.

          SECTION 12.  Amendments. This Agreement may be amended from time to
time by the Issuer, the Administrator and the Indenture Trustee, without the
consent of any of the Noteholders or the Certificateholders, to cure any
ambiguity, to correct or supplement any provision herein that may be
inconsistent with any other provision herein or for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions of
this Agreement which will not be inconsistent with other provisions of this
Agreement; provided, however, that no such amendment may materially adversely
affect the interests of any Noteholder or Certificateholder. This Agreement may
also be amended from time to time by the Issuer, the Administrator and the
Indenture Trustee, with the consent of the Holders of Notes

                                       10

<PAGE>

evidencing not less than 51% of the Note Balance of the Controlling Class or, if
the Notes have been paid in full, the Holders of Certificates evidencing not
less than 51% of the aggregate Certificate Percentage Interest, for the purpose
of adding any provisions to, or changing in any manner or eliminating any of the
provisions of, this Agreement or modifying in any manner the rights of the
Noteholders or the Certificateholders; provided, however, that no such amendment
may:

               (i)   increase or reduce in any manner the amount of, or
     accelerate or delay the timing 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 the Certificateholders without the consent of
     all Noteholders and Certificateholders adversely affected by such
     amendment; or

               (ii)  reduce the percentage of the Note Balance or the
     percentage of the aggregate Certificate Percentage Interest the consent of
     the Holders of which is required for any amendment to this Agreement
     without the consent of all the Noteholders and Certificateholders adversely
     affected by such amendment.

          An amendment to this Agreement shall be deemed not to materially
adversely affect the interests of any Noteholder or Certificateholder if the
Person requesting such amendment obtains and delivers to the Owner Trustee and
the Indenture Trustee an Opinion of Counsel to that effect or the Rating Agency
Condition is satisfied. Notwithstanding the foregoing, the Administrator may not
amend this Agreement without the consent of the Depositor, which consent shall
not be unreasonably withheld.

          SECTION 13.  Successors and Assigns. This Agreement may not be
assigned by the Administrator unless such assignment is previously consented to
in writing by the Issuer and the Owner Trustee and the Rating Agency Condition
has been satisfied with respect to such assignment. An assignment with such
consent and satisfaction, if accepted by the assignee, shall bind the assignee
hereunder in the same manner as the Administrator is bound hereunder.
Notwithstanding the foregoing, this Agreement may be assigned by the
Administrator without the consent of the Issuer or the Owner Trustee to a
corporation or other organization that is a successor (by merger, consolidation
or purchase of assets) to the Administrator; provided, however, that such
successor organization executes and delivers to the Issuer, the Owner Trustee
and the Indenture Trustee an agreement in which such corporation or other
organization agrees to be bound hereunder by the terms of such assignment in the
same manner as the Administrator is bound hereunder. Subject to the foregoing,
this Agreement shall bind any successors or assigns of the parties hereto.

          SECTION 14.  GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, AND THE OBLIGATIONS, RIGHTS
AND REMEDIES OF THE PARTIES UNDER THIS AGREEMENT SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS WITHOUT GIVING EFFECT TO THE CONFLICTS OF LAWS
PROVISIONS THEREOF WHICH MAY REQUIRE THE APPLICATION OF THE LAWS OF ANY OTHER
JURISDICTION (OTHER THAN SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS
LAW).

                                       11

<PAGE>

          SECTION 15.  Counterparts. This Agreement may be executed in two or
more counterparts and by different parties on separate counterparts, each of
which shall be an original, but all of which together shall constitute but one
and the same instrument.

          SECTION 16.  Severability. If any provision of this Agreement shall
be invalid, illegal or unenforceable, the validity, legality, and enforceability
of the remaining provisions of this Agreement shall not in any way be affected
or impaired thereby.

          SECTION 17.  Not Applicable to CarMax Auto Superstores, Inc. in Other
Capacities. Nothing in this Agreement shall affect any obligation CarMax Auto
Superstores, Inc. may have in any other capacity.

          SECTION 18.  Limitation of Liability of Owner Trustee and Indenture
Trustee.

          (a)  Notwithstanding anything contained herein to the contrary, this
Agreement has been countersigned by the Owner Trustee not in its individual
capacity but solely in its capacity as Owner Trustee of the Issuer, and in no
event shall the Owner Trustee in its individual capacity have any liability for
the representations, warranties, covenants, agreements or other obligations of
the Issuer hereunder or in any of the certificates, notices or agreements
delivered pursuant hereto, as to all of which recourse shall be had solely to
the assets of the Issuer. For all purposes of this Agreement, in the performance
of any duties or obligations of the Issuer hereunder, the Owner Trustee shall be
subject to, and entitled to the benefits of, the terms and provisions of
Articles VI, VII and VIII of the Trust Agreement.

          (b)  Notwithstanding anything contained herein to the contrary, this
Agreement has been countersigned by the Indenture Trustee not in its individual
capacity but solely as Indenture Trustee, and in no event shall the Indenture
Trustee in its individual capacity have any liability for the representations,
warranties, covenants, agreements or other obligations of the Issuer hereunder
or in any of the certificates, notices or agreements delivered pursuant hereto,
as to all of which recourse shall be had solely to the assets of the Issuer.

          SECTION 19.  Third-Party Beneficiary. The Owner Trustee is a
third-party beneficiary of this Agreement and is entitled to the rights and
benefits hereunder and may enforce the provisions hereof as if it were a party
hereto.

          SECTION 20.  Successor Servicer and Administrator. The Administrator
shall undertake, as promptly as possible after the giving of notice of
termination to the Servicer of the Servicer's rights and powers pursuant to
Section 8.2 of the Sale and Servicing Agreement, to enforce the provisions of
such Section 8.2 with respect to the appointment of a successor Servicer. Such
successor Servicer shall, upon compliance with the second to last sentence of
Section 8.2 of the Sale and Servicing Agreement, become the successor
Administrator hereunder; provided, however, that if the Indenture Trustee shall
become such successor Administrator, the Indenture Trustee shall not be required
to perform any obligations or duties or conduct any activities as successor
Administrator that would be prohibited by law and not within the banking and
trust powers of the Indenture Trustee; and, provided further, that the Indenture
Trustee as successor Administrator shall not assume any of the obligations
specified in Section 2(a)(ii). In such event, the Indenture Trustee may appoint
a sub-administrator to perform such

                                       12

<PAGE>

obligations and duties. Any transfer of servicing pursuant to Section 8.2 of the
Sale and Servicing Agreement and related succession as Administrator hereunder
shall not constitute an assumption by the related successor Administrator of any
liability of the related outgoing Administrator arising out of any breach by
such outgoing Administrator of such outgoing Administrator's duties hereunder
prior to such transfer.

          SECTION 21.  Nonpetition Covenants.

          (a)  Notwithstanding any prior termination of this Agreement, the
Depositor, the Administrator, the Owner Trustee and the Indenture Trustee shall
not at any time acquiesce, petition or otherwise invoke or cause the Issuer to
invoke the process of any court or government authority for the purpose of
commencing or sustaining a case against the Issuer under any federal or state
bankruptcy, insolvency or similar law or appointing a receiver, liquidator,
assignee, trustee, custodian, sequestrator or other similar official of the
Issuer or any substantial part of its property, or ordering the winding up or
liquidation of the affairs of the Issuer.

          (b)  Notwithstanding any prior termination of this Agreement, the
Issuer, the Administrator, the Owner Trustee and the Indenture Trustee shall not
at any time acquiesce, petition or otherwise invoke or cause the Depositor to
invoke the process of any court or government authority for the purpose of
commencing or sustaining a case against the Depositor under any federal or state
bankruptcy, insolvency or similar law or appointing a receiver, liquidator,
assignee, trustee, custodian, sequestrator or other similar official of the
Depositor or any substantial part of its property, or ordering the winding up or
liquidation of the affairs of the Depositor.

                            [SIGNATURE PAGE FOLLOWS]

                                       13

<PAGE>

          IN WITNESS WHEREOF, the parties hereto have caused this Agreement to
be duly executed by their respective officers, thereunto duly authorized, all as
of the day and year first above written.

                                        CARMAX AUTO OWNER TRUST 2003-2

                                        By: THE BANK OF NEW YORK,
                                            not in its individual capacity but
                                            solely as Owner Trustee

                                        By: /s/ Helen Lam
                                            Name: Helen Lam
                                            Title: Assistant Treasurer

                                        WELLS FARGO BANK MINNESOTA,
                                        NATIONAL ASSOCIATION,
                                        not in its individual capacity but
                                        solely as Indenture Trustee

                                        By: /s/ Marianna C. Stershic
                                            Name: Marianna C. Stershic
                                            Title: Vice President

                                        CARMAX AUTO SUPERSTORES, INC.,
                                        as Administrator

                                        By: /s/ Keith D. Browning
                                            Name: Keith D. Browning
                                            Title: Chief Financial Officer

                                       S-1

<PAGE>

                                                                       EXHIBIT A

                                POWER OF ATTORNEY

STATE OF NEW YORK       )
                        )
COUNTY OF NEW YORK      )

          KNOW ALL MEN BY THESE PRESENTS, that THE BANK OF NEW YORK, a New York
banking corporation, not in its individual capacity but solely as owner trustee
(the "Owner Trustee") for CarMax Auto Owner Trust 2003-2, a Delaware statutory
trust (the "Issuer"), does hereby make, constitute and appoint CARMAX AUTO
SUPERSTORES, INC., a Virginia corporation (the "Administrator"), as
administrator under the Administration Agreement dated as of October 1, 2003
(the "Administration Agreement"), among the Issuer, the Administrator and Wells
Fargo Bank Minnesota, National Association, a national banking association, as
Indenture Trustee, as the same may be amended from time to time, and its agents
and attorneys, as attorneys-in-fact to execute on behalf of the Owner Trustee or
the Issuer all such documents, reports, filings, instruments, certificates and
opinions as the Owner Trustee or the Issuer is obligated to prepare, file or
deliver pursuant to the Related Agreements or pursuant to Section 5.5(i), (ii),
(iii) or (iv) of the Trust Agreement, including, without limitation, to appear
for and represent the Owner Trustee and the Issuer in connection with the
preparation, filing and audit of federal, state and local tax returns pertaining
to the Issuer, and with full power to perform any and all acts associated with
such returns and audits that the Owner Trustee could perform, including without
limitation, the right to distribute and receive confidential information, defend
and assert positions in response to audits, initiate and defend litigation, and
to execute waivers of restrictions on assessments of deficiencies, consents to
the extension of any statutory or regulatory time limit and settlements. All
powers of attorney for this purpose heretofore filed or executed by the Owner
Trustee are hereby revoked. All capitalized terms used but not defined in this
power of attorney shall have the respective meanings set forth in the
Administration Agreement.

                                       A-1

<PAGE>

                    EXECUTED this 30th day of October, 2003.

                                        THE BANK OF NEW YORK,
                                        not in its individual capacity but
                                        solely as Owner Trustee

                                        By:
                                           -------------------------------------
                                            Name:
                                            Title:

STATE OF NEW YORK       )
                        ) ss. :
COUNTY OF ___________   )

          BEFORE ME, the undersigned authority, a Notary Public in and for said
county and state, on this day personally appeared ____________________, known to
me to be the person and officer whose name is subscribed to the foregoing
instrument, and acknowledged to me that the same was the act of The Bank of New
York, a New York banking corporation, and that said person executed the same for
the purpose and consideration therein expressed, and in the capacities therein
stated.

          GIVEN UNDER MY HAND AND SEAL OF OFFICE, this 30th day of October,
2003.

                                        ----------------------------------------
                                        Notary Public in and for the State of
                                        New York

[SEAL]

My commission expires:
                       --------------

                                       A-2

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00057-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00057-of-00352.parquet"}]]