Statement to Securityholder
Ally Auto Receivables Trust 2022-3
Final Report
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deal Information
|
Table of Contents
|
|
|
|
|
|
|
Asset Type:
|
Consumer Retail
|
1.
|
Class Distribution Summary
|
|
|
|
2.
|
Note Factor Summary
|
|
Closing Date:
|
12/14/2022
|
3.
|
Interest Summary
|
|
|
|
4.
|
Collections and Distributions
|
|
Bloomberg Ticker:
|
ALLYA 2022-3
|
5.
|
Cash Reserve
|
|
|
|
6.
|
Collateral Summary
|
|
Collection Period:
|
|
7.
|
Net Charge-Offs, Delinquencies, and Bankruptcies
|
|
Begin
|
6/1/2026
|
8.
|
Performance Tests
|
|
End
|
6/30/2026
|
9.
|
Supplemental Disclosures
|
|
|
|
10.
|
Optional Purchase Price Summary
|
|
Determination Date:
|
7/10/2026
|
|
|
|
Distribution Date:
|
7/15/2026
|
|
|
|
|
|
|
|
|
ABS Investor Relations:
|
|
|
|
|
Servicer:
|
Ally Bank
|
|
|
|
Telephone:
|
(866) 710-4623
|
|
|
|
E-Mail:
|
[email protected]
|
|
|
|
|
|
|
|
Additional information about the transaction can be found in the prospectus, available on the SEC website (http://www.sec.gov) under the CIK number 0001954336.
|
|
|
Statement to Securityholder
Ally Auto Receivables Trust 2022-3
Final Report
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Class Distribution Summary
|
|
|
|
|
|
|
Class Distribution
|
|
|
|
Class
|
CUSIP/
CUSIP-RegS
|
Initial
Note Principal Balance
|
Beginning
Note Principal Balance
|
Principal
|
Interest
|
Total
|
Ending
Note Principal Balance
|
|
|
A-1
|
02008DAA7
|
216,000,000.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
A-2
|
02008DAB5
|
323,000,000.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
A-3
|
02008DAC3
|
323,000,000.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
A-4
|
02008DAD1
|
71,120,000.00
|
31,829,465.38
|
31,829,465.38
|
134,479.49
|
31,963,944.87
|
0.00
|
*
|
|
B
|
02008DAE9
|
20,760,000.00
|
20,760,000.00
|
20,760,000.00
|
101,724.00
|
20,861,724.00
|
0.00
|
*
|
|
C
|
02008DAF6
|
17,300,000.00
|
17,300,000.00
|
17,300,000.00
|
91,834.17
|
17,391,834.17
|
0.00
|
*
|
|
D
|
02008DAG4
|
12,850,000.00
|
12,850,000.00
|
12,850,000.00
|
80,740.83
|
12,930,740.83
|
0.00
|
*
|
|
Total Notes
|
|
984,030,000.00
|
82,739,465.38
|
82,739,465.38
|
408,778.49
|
83,148,243.87
|
0.00
|
|
|
Certificates
|
|
|
|
|
|
15,845,530.54
|
|
|
|
Total Class Distribution
|
|
|
|
|
98,993,774.41
|
|
|
*Pursuant to Section 8.01 of the Servicing Agreement, Ally Bank as Servicer is exercising the option to purchase the assets of the Issuing Entity (other than the Designated Accounts), resulting in the redemption of the outstanding Notes by depositing in the Collection Account when required an amount equal to the greater of (a) the remaining unpaid Principal Balance of the Notes, plus accrued and unpaid interest, and any accrued and unpaid Basic Servicing Fee payments, and (b) the unpaid Aggregate Receivables Principal Balance plus accrued and unpaid interest.
Statement to Securityholder
Ally Auto Receivables Trust 2022-3
Final Report
2. Note Factor Summary
(Amount per $1,000 of Original Principal)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution
|
|
|
Class
|
Beginning
|
Principal
|
Interest
|
Total
|
Ending
|
|
A-1
|
0.0000000
|
0.0000000
|
0.0000000
|
0.0000000
|
0.0000000
|
|
A-2
|
0.0000000
|
0.0000000
|
0.0000000
|
0.0000000
|
0.0000000
|
|
A-3
|
0.0000000
|
0.0000000
|
0.0000000
|
0.0000000
|
0.0000000
|
|
A-4
|
447.5459137
|
447.5459137
|
1.8908815
|
449.4367952
|
0.0000000
|
|
B
|
1,000.0000000
|
1000.0000000
|
4.9000000
|
1004.9000000
|
0.0000000
|
|
C
|
1,000.0000000
|
1000.0000000
|
5.3083335
|
1005.3083335
|
0.0000000
|
|
D
|
1,000.0000000
|
1000.0000000
|
6.2833331
|
1006.2833331
|
0.0000000
|
|
Total Notes
|
84.0822591
|
|
|
|
0.0000000
|
Statement to Securityholder
Ally Auto Receivables Trust 2022-3
Final Report
3. Interest Summary
A. Target Interest Calculation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Rate
|
|
Variable Rate
|
|
|
|
Class
|
Beginning Note Principal Balance
|
|
Accrual Methodology
|
Interest Accrual Days
|
|
Total
|
|
Applicable Index
|
Margin
|
Total
|
|
Target Interest Calculation
|
|
A-1
|
0.00
|
|
Actual/360
|
30
|
|
4.557%
|
|
N/A
|
N/A
|
N/A
|
|
0.00
|
|
A-2
|
0.00
|
|
30/360
|
30
|
|
5.290%
|
|
N/A
|
N/A
|
N/A
|
|
0.00
|
|
A-3
|
0.00
|
|
30/360
|
30
|
|
5.070%
|
|
N/A
|
N/A
|
N/A
|
|
0.00
|
|
A-4
|
31,829,465.38
|
|
|
30/360
|
30
|
|
5.070%
|
|
N/A
|
N/A
|
N/A
|
|
134,479.49
|
|
|
B
|
20,760,000.00
|
|
|
30/360
|
30
|
|
5.880%
|
|
N/A
|
N/A
|
N/A
|
|
101,724.00
|
|
|
C
|
17,300,000.00
|
|
|
30/360
|
30
|
|
6.370%
|
|
N/A
|
N/A
|
N/A
|
|
91,834.17
|
|
|
D
|
12,850,000.00
|
|
|
30/360
|
30
|
|
7.540%
|
|
N/A
|
N/A
|
N/A
|
|
80,740.83
|
|
|
Total
|
82,739,465.38
|
|
|
|
|
|
|
|
|
|
|
|
408,778.49
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B. Interest Distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class
|
Beginning
Unpaid Interest Carryover Shortfall
|
|
Target
Interest Calculation
|
Interest Shortfall Allocated/ (Repaid)
|
Interest Distribution
|
|
Remaining
Unpaid Interest Carryover Shortfall
|
|
|
|
|
|
(1)
|
|
(2)
|
(3)
|
(4) = (2) - (3)
|
|
(5) = (1) + (3)
|
|
|
|
|
A-1
|
0.00
|
|
0.00
|
0.00
|
0.00
|
|
0.00
|
|
|
|
|
A-2
|
0.00
|
|
0.00
|
0.00
|
0.00
|
|
0.00
|
|
|
|
|
A-3
|
0.00
|
|
0.00
|
0.00
|
0.00
|
|
0.00
|
|
|
|
|
A-4
|
0.00
|
|
134,479.49
|
|
0.00
|
134,479.49
|
|
|
0.00
|
|
|
|
|
B
|
0.00
|
|
101,724.00
|
|
0.00
|
101,724.00
|
|
|
0.00
|
|
|
|
|
C
|
0.00
|
|
91,834.17
|
|
0.00
|
91,834.17
|
|
|
0.00
|
|
|
|
|
D
|
0.00
|
|
80,740.83
|
|
0.00
|
80,740.83
|
|
|
0.00
|
|
|
|
|
Total
|
0.00
|
|
408,778.49
|
|
0.00
|
408,778.49
|
|
|
0.00
|
|
|
|
Statement to Securityholder
Ally Auto Receivables Trust 2022-3
Final Report
4. Collections and Distributions
|
|
|
|
|
|
|
|
Collections
|
|
Receipts During the Period - Principal
|
7,803,629.44
|
|
Receipts During the Period - Interest
|
559,038.04
|
|
Administrative Purchase Payments
|
250,599.19
|
|
Warranty Payments
|
0.00
|
|
Liquidation Proceeds Including Recoveries (Net of Liquidation Expenses)
|
100,149.88
|
|
Other Fees or Expenses Paid
|
0.00
|
|
Optional purchase price for the assets of the Issuing Entity (the "Optional Purchase Price")*
|
87,891,552.94
|
|
Total Collections
|
96,604,969.49
|
|
Beginning Reserve Account Balance
|
2,471,181.60
|
|
Total Available Amount plus the Optional Purchase Price
|
99,076,151.09
|
|
|
|
|
Distributions
|
|
Basic Servicing Fee
|
80,876.68
|
|
Amounts paid in connection with an Asset Representations Review
|
0.00
|
|
Aggregate Class A Interest Distributable Amount
|
134,479.49
|
|
First Priority Principal Distributable Amount
|
0.00
|
|
Aggregate Class B Interest Distributable Amount
|
101,724.00
|
|
Second Priority Principal Distributable Amount
|
0.00
|
|
Aggregate Class C Interest Distributable Amount
|
91,834.17
|
|
Third Priority Principal Distributable Amount
|
0.00
|
|
Aggregate Class D Interest Distributable Amount
|
80,740.83
|
|
Fourth Priority Principal Distributable Amount
|
0.00
|
|
Reserve Account Deposit
|
0.00
|
|
Noteholders' Regular Principal Distributable Amount related to the final Distribution Date*
|
82,739,465.38
|
|
Indenture Trustee expenses
|
0.00
|
|
Unpaid Fees due to Trustees, Administrator and Asset Representations Reviewer
|
1,500.00
|
|
Excess to the Certificateholders*
|
15,845,530.54
|
|
Total Distributions
|
99,076,151.09
|
*Refer to Section 10 "Optional Purchase Price Summary" for additional details
Statement to Securityholder
Ally Auto Receivables Trust 2022-3
Final Report
5. Cash Reserve
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reductions
|
|
|
|
|
|
Initial Balance
|
Beginning Balance
|
Additions
|
Draws
|
Releases*
|
Ending Balance
|
|
Specified Reserve Account Balance
|
|
|
2,471,181.60
|
2,471,181.60
|
0.00
|
0.00
|
2,471,181.60
|
0.00
|
|
0.00
|
*In connection with the Servicer exercising its option purchase the assets of the Issuing Entity.
6. Collateral Summary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial
|
Beginning
|
Ending**
|
|
Balances
|
Number of Receivables
|
|
61,982
|
14,782
|
14,016
|
|
Aggregate Receivables Principal Balance
|
988,472,639.22
|
95,589,609.69
|
87,555,319.09
|
|
Aggregate Amount Financed
|
|
1,028,968,867.29
|
97,052,013.50
|
88,854,104.94
|
|
Pool Factor
|
|
|
|
9.6704356
|
8.8576371
|
|
|
|
|
|
|
|
|
|
Weighted Averages
|
Coupon
|
|
|
6.77%
|
7.09%
|
7.11%
|
|
Original Maturity
|
|
70.07
|
72.99
|
73.10
|
|
Remaining Maturity
|
|
50.40
|
20.52
|
19.89
|
**Prior to the Servicer exercising its option to purchase the assets of the Issuing Entity.
|
|
|
|
|
|
|
|
Prepayment Percentage
|
Monthly Period
|
|
44
|
|
0.97%
|
Statement to Securityholder
Ally Auto Receivables Trust 2022-3
Final Report
7. Net Charge-Offs, Delinquencies, and Bankruptcies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Charge-Offs
|
|
Cumulative Net Charge-Offs
|
|
Period
|
Average Aggregate Amount Financed
|
Number of Units Charged-Off
|
Net Charge-Offs (Recoveries)
|
Average Net Charge-Offs (Recoveries)
|
Loss Rate
|
|
Aggregate Amount Financed
|
Cumulative Net Charge-Offs
|
Cumulative Loss Rate
|
|
Current
|
92,953,059.22
|
21
|
43,555.19
|
2,074.06
|
0.5623%
|
|
1,028,968,867.29
|
9,185,470.88
|
0.8927%
|
|
Preceding
|
101,422,077.37
|
17
|
20,365.43
|
1,197.97
|
0.2410%
|
|
|
|
|
|
Next Preceding
|
110,580,603.31
|
32
|
161,357.60
|
5,042.43
|
1.7510%
|
|
|
|
|
|
Third Preceding
|
120,774,948.50
|
30
|
99,384.76
|
3,312.83
|
0.9875%
|
|
|
|
|
|
Four Month Average
|
0.8855%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delinquencies
|
|
Delinquency Stratification
|
|
|
Period
|
Total Accounts
|
Accounts over 60
|
Percent Delinquent
|
|
Days
|
Total Accounts
|
Total Balance
|
Percent Delinquent
|
|
|
Current
|
14,016
|
137
|
0.9775%
|
|
31 - 60
|
295
|
2,599,196.31
|
2.9252%
|
|
|
Preceding
|
14,782
|
154
|
1.0418%
|
|
61 - 90
|
104
|
1,046,916.57
|
1.1782%
|
|
|
Next Preceding
|
15,543
|
141
|
0.9072%
|
|
91 - 120
|
29
|
251,290.62
|
0.2828%
|
|
|
Three Month Average
|
|
0.9755%
|
|
> 120
|
4
|
2,171.40
|
0.0024%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bankruptcies
|
|
|
|
Total Accounts
|
Total Balance
|
|
|
Prior Period
|
204
|
1,640,868.06
|
1
|
|
Additions
|
10
|
70,360.93
|
|
|
Removals2
|
13
|
46,410.60
|
|
|
Ending
|
201
|
1,664,818.39
|
|
1 Total Balance for Prior Period reflects the aggregate balance as of the last day of the related Collection Period.
2 Include bankruptcies returned to active status, bankruptcies paid-in-full, and charge-offs on prior period bankruptcies.
Statement to Securityholder
Ally Auto Receivables Trust 2022-3
Final Report
8. Performance Tests (prior to the Servicer exercising its option to purchase the assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Collection Period
|
|
|
|
|
|
|
|
|
Event of Default
|
|
|
|
|
|
All Tests Passed
|
|
|
|
|
|
|
|
|
|
|
Servicer Default
|
|
|
|
|
|
All Tests Passed
|
|
|
|
|
|
|
|
|
|
|
Overcollateralization:
|
|
|
|
|
|
|
|
|
Initial
|
4,442,639.22
|
|
|
|
|
|
|
|
Current
|
12,850,144.31
|
|
Overcollateralization Target Reached?
|
YES
|
|
|
Target
|
12,850,144.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Representations Review Delinquency Trigger:
|
|
|
|
|
|
|
|
Monthly Period
|
Trigger
|
|
Monthly
|
|
61+
|
|
|
|
1-12
|
1.70%
|
|
Period
|
Trigger
|
Delinquencies
|
|
|
|
13-24
|
2.60%
|
|
44
|
4.10%
|
1.46%
|
Pass
|
|
|
25-36
|
3.10%
|
|
|
|
|
|
|
|
37+
|
4.10%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9. Supplemental Disclosures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Collection Period
|
|
|
|
|
|
|
|
|
Supplemental Servicing Fees
|
|
|
|
|
|
|
36,018.34
|
|
Other Fees or Expenses Accrued
|
|
|
|
|
0.00
|
|
Liquidation Expenses
|
|
|
|
|
|
|
11,550.00
|
|
Have there been any material modifications, extensions, or waivers relating to the terms of or fees, penalties or payments on, pool assets during the period or that, cumulatively, have become material over time?
|
No
|
|
Have there been any material changes in determining or defining delinquencies, charge-offs or uncollectible amounts?
|
No
|
|
Have there been any receivables with respect to which material breaches of pool asset representations or warranties or transaction covenants have occurred?
|
No
|
Statement to Securityholder
Ally Auto Receivables Trust 2022-3
Final Report
10. Optional Purchase Price Summary
|
|
|
|
|
|
|
|
Collections related to Optional Purchase Price
|
|
Aggregate Receivables Principal Balance - Ending Balance
|
87,555,319.09
|
|
Accrued and unpaid interest on the assets
|
336,233.85
|
|
Optional Purchase Price
|
87,891,552.94
|
|
|
|
|
Distributions related to Optional Purchase Price
|
|
Noteholders' Regular Principal Distributable Amount related to the Collection Period
|
8,034,290.60
|
|
Noteholders' Principal Distributable Amount related to the satisfaction of the outstanding Notes
|
74,705,174.78
|
|
Noteholders' Regular Principal Distributable Amount related to the final Distribution Date
|
82,739,465.38
|
|
|
|
|
Excess Total Available Amount for the Collection Period
|
187,970.78
|
|
Cash Reserve (available to Certificateholders)
|
2,471,181.60
|
|
Current Overcollateralization (available to Certificateholders)
|
12,850,144.31
|
|
Accrued and unpaid interest on the assets (available to Certificateholders)
|
336,233.85
|
|
Excess to the Certificateholders
|
15,845,530.54
|