Statement to Securityholder. Capital Auto Receivables Asset Trust

Transcription

1 Deal Information 1. Distribution Summary 2. Factor Summary Deal: Asset Type: Consumer Retail 3. Interest Summary 4. Collections and Distributions 5. Collateral Summary 6. Charge-Off and Delinquency Rates Initial Closing Date: 1/22/2014 Bloomberg Ticker: AFIN Collection Period, Begin: 12/1/2014 Collection Period, End: 12/31/2014 Determination Date: 1/15/2015 Distribution Date: 1/20/ Credit Instruments Revolving/Amortization Period Revolving 8. Accumulation Account ABS Investor Relations - Ally Financial Inc. as Servicer: 9. performance Tests Telephone: (866) Appendix: Additional Charge-Off Detail securitization@ally.com The Class E Notes have not been registered under the United States Securities Act of 1933, as amended (the "Securities Act"), or the securities laws of any other jurisdiction. The Class E Notes are not transferable, other than to a qualified institutional buyer (as defined in Rule 144A) or pursuant to another exemption under the Securities Act, and subject to satisfaction of certain other provisions of the Indenture. Page 1 of 8

2 1. Distribution Summary Class CUSIP Initial Note Principal Balance Beginning Note Principal Balance Note Rate Principal Distribution Interest Distribution Total Distribution (3) + (4) = (5) Principal Carryover Shortfall Interest Carryover Shortfall Ending Note Principal Balance (1) - (3) - (6) = (8) (1) (2) (3) (4) (5) (6) (7) (8) A-1a 13975GAA6 171,000,00 171,000, A-1b 13975GAH1 171,000,00 171,000, ,90 96,90 171,000,00 71, , ,000,00 A GAB4 300,000,00 300,000, ,00 240,00 300,000,00 A GAC2 338,000,00 338,000, A GAD0 92,400,00 92,400, B 13975GAE8 63,670,00 63,670, C 13975GAF5 60,320,00 60,320, ,80 371,80 338,000,00 130,13 130,13 92,400,00 117, , ,670,00 142, , ,320,00 D 13975GAG3 53,620,00 53,620, , , ,620,00 E 13975GAJ7 46,920,00 46,920, , , ,920,00 Deal Totals 1,296,930,00 1,296,930,00 1,481, ,481, ,296,930,00 Page 2 of 8

3 2. Factor Summary (Amount per $1,000 of Original Principal) Class Beginning Note Pool Factor Principal Distribution Factor Interest Distribution Factor Total Distribution Factor Interest Carryover Shortfall Factor Ending Note Pool Factor A-1a 1, , A-1b 1, , A-2 1, , A-3 1, , A-4 1, , B 1, , C 1, , D 1, , E 1, , Beginning Aggregate Note Pool Factor: 1, Ending Aggregate Note Pool Factor: 1, Beginning Reserve Account Balance Factor: 1, Reserve Account Draw, distributed to Noteholders, Factor: Reserve Account Draw, distributed to Certificateholders, Factor: Ending Reserve Account Balance Factor: 1, Page 3 of 8

4 3. Interest Summary A. Target Interest Summary Class Beginning Note Principal Balance Interest Accrual Period, Start Statement to Securityholder Interest Accrual Period, End Accrual Methodology Applicable Index Margin Fixed Note Rate Target Interest Distribution A-1a 171,000,00 12/22/2014 1/19/ /360 N/A N/A ,90 A-1b 171,000,00 12/22/2014 1/19/2015 Actual/ N/A , A-2 300,000,00 12/22/2014 1/19/ /360 A-3 338,000,00 12/22/2014 1/19/ /360 N/A N/A N/A N/A ,00 371,80 A-4 92,400,00 12/22/2014 1/19/ /360 N/A N/A ,13 B 63,670,00 12/22/2014 1/19/ /360 N/A N/A , C 60,320,00 12/22/2014 1/19/ /360 N/A N/A , D 53,620,00 12/22/2014 1/19/ /360 N/A N/A , E 46,920,00 12/22/2014 1/19/ /360 N/A N/A , B. Interest Payment Amount Summary Class Beginning Unpaid Interest Carryover Shortfall Target Interest Distribution Interest Shortfall Amount Allocated/(Repaid) Actual Interest Distribution (2) - (3) = (4) Remaining Unpaid Interest Carryover Shortfall (1) - (3) = (5) (1) (2) (3) (4) (5) A-1a 96,90 96,90 A-1b 71, , A-2 240,00 240,00 A-3 371,80 371,80 A-4 130,13 130,13 B 117, , C 142, , D 151, , E 159, , Deal Totals 1,481, ,481, Page 4 of 8

5 4. Collections and Distributions Collections Receipts During the Period*** 58,069, Administrative Purchase Payments 210, Warranty Payments Liquidation Proceeds (Recoveries) Less Liquidation Expenses 2,727, Accumulation Account Investment Earnings Other Fees or Expenses Paid Total Collections 61,006, Beginning Reserve Account Balance 6,702, Total Available Amount 67,709, Distributions Total Available Amount 67,709, Basic Servicing Fee 1,396, Aggregate Class A Interest Distributable Amount 909, First Priority Principal Distributable Amount* Aggregate Class B Interest Distributable Amount 117, Second Priority Principal Distributable Amount* Aggregate Class C Interest Distributable Amount 142, Third Priority Principal Distributable Amount* Aggregate Class D Interest Distributable Amount 151, Fourth Priority Principal Distributable Amount* Aggregate Class E Interest Distributable Amount 159, Fifth Priority Principal Distributable Amount* To the Accumulation Account - Parity Reinvestment Amount** 10,681, To Reserve Account - Specified Reserve Account Balance 6,702, To the Accumulation Account - Excess of Target Reinvestment less Parity Reinvestment Account** 43,566, Noteholders' Regular Principal Distributable Amount* Indenture Trustee expenses Excess Total Available Amount to the Certificateholders 3,880, Supplemental Servicing Fees Other Fees or Expenses Accrued *Amortization Period Only **Revolving Period Only *** Includes amounts on deposit in the Accumulation Account immediately preceding the Distribution Date. 176, Liquidation Expenses 80,40 Page 5 of 8

6 5. Collateral Summary A. Balances Original Balance* Includes Aggregate Additional Receivables Beginning Balance Balance at End of Collection Period Additions Number of Receivables 97,585 81,278 79,561 3,578 Ending Balance Including Additions 83,139 Deal Totals Aggregate Receivables Principal Balance 1,891,168, ,340,496, ,286,248, ,248, ,340,496, Aggregate Receivables Face Amount 1,891,168, ,340,496, ,286,248, ,248, ,340,496, There have been no receivables with respect to which material breaches of pool asset representations or warranties or transaction covenants have occurred. B. Pool Composition - s Inception Coupon Beginning Coupon Ending Coupon Inception Original Beginning Original Ending Original Inception Remaining Beginning Remaining Ending Remaining Deal Totals C. Pool Composition - Prepayments Month Monthly N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A Month Monthly Month Monthly Page 6 of 8

7 6. Charge-Off and Delinquency Rates A. Current Aggregate Amount Financed Statement to Securityholder Charge-Off Rate Current 1,313,372, ,322, % 79,561 Next Preceding 1,313,746, ,231, % 76,774 Delinquency Rate Net Charge-Offs Loss Rate Total Accounts Accounts over 60 Percent Delinquent % Preceding 1,317,694, ,637, % 78, % % Three Month % % B. Cumulative Aggregate Amount Financed** Cumulative Net Charge-Offs Cumulative Loss Rate** Delinquency Stratification Total Accounts Total Balance Totals 1,891,168, ,455, % days 3,717 64,503, The information contained in this report is defined or determined in a manner consistent with the prospectus for related to delinquencies, charge-offs or uncollectible accounts. There have been no material changes in determining delinquencies, charge-offs or uncollectible amounts days ,753, > 90 days 150 2,309, ** Note: The value disclosed with respect to the Aggregate Amount Financed and Cumulative Loss Rate include Additional Receivables. Please see Section 10 (Additional Charge-off Detail) for charge-off information disclosed separately with respect to the Initial Receivables and the Aggregate Additional Receivables. 1. Prior Period Bankruptcies reflect currently active accounts. 2. Bankruptcy Inventory Charged-Off includes both bankruptcies returned to active status and charge-offs on prior period bankruptcies. Bankruptcies Total Accounts Total Balance Prior Period ,372, Current Period 134 2,465, Inventory Charged-Off , Ending Inventory ,183, Credit Instruments Reserve Accounts Account Initial Balance Beginning Balance Cash Reserve 6,702, ,702, Accumulation Account Beginning Balance Investment Earnings Deposits Releases Ending Balance Additions Reductions Ending Balance Specified Reserve Draws Releases Account Balance 6,702, ,702, ,248, ,248, Page 7 of 8

8 9. Performance Tests Event of Default Servicer Default Early Amortization Event Additional Receivables Purchased by Trust? Additional Receivables Criteria Satisfied, If Applicable? Overcollateralization Target Amount Satisfied? Statement to Securityholder Initial Overcollateralization 43,575, Current Overcollateralization 43,566, Overcollateralization Target (Revolving Period) 43,566, Overcollateralization Target (Amortization Period) There have been no material modifications, extensions or waivers relating to the terms of or fees, penalties or payments on, pool assets during the distribution period or that, cumulatively, have become material over time. This Servicer Certificate relates only to CARAT This Servicer Certificate should not be relied upon with respect to any other security. The information contained herein is only an indication of past performance and does not predict how CARAT will perform in the future. NO NO NO YES YES YES 10. Appendix: Additional Charge-Off Detail A. Cumulative: Initial Receivables Aggregate Amount Financed Cumulative Net Charge-Offs Cumulative Loss Rate Totals 1,340,505, ,703, % B. Cumulative: Aggregate Additional Receivables Aggregate Amount Financed Cumulative Net Charge-Offs Cumulative Loss Rate Totals: 550,663, ,752, % Page 8 of 8