Statement to Securityholder

Ally Auto Receivables Trust 2012-2



Distribution Information	Deal Information
1. Distribution Summary	Deal:	Ally Auto Receivables Trust 2012-2

2. Factor Summary	Asset Type:	Consumer Retail

3. Interest Summary	Closing Date:	3/14/2012

4. Collections and Distributions	Bloomberg Ticker:	ALLYA 2012-2

5. Collateral Summary	Collection Period, Begin:	1/1/2015

	Collection Period, End:	1/31/2015

6. Charge-Off and Delinquency Rates	Determination Date:	2/10/2015

7. Credit Instruments	Distribution Date:	2/17/2015

	ABS Investor Relations - Ally Financial Inc. as Servicer:

8. Performance Tests	Telephone:	(866) 710-4623

	E-Mail:	securitization@ally.com

The Class B Notes and the Class C 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 B Notes and the Class C 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 7

Statement to Securityholder

Ally Auto Receivables Trust 2012-2

1. Distribution Summary



Class	CUSIP	Initial Note	Beginning Note	Note Rate	Principal	Interest	Total	Principal	Interest	Ending Note
		Principal Balance	Principal Balance		Distribution	Distribution	Distribution	Carryover	Carryover	Principal Balance
							(3) + (4) = (5)	Shortfall	Shortfall	(1) - (3) - (6) = (8)
			(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)
A-1	02006AAA5	421,000,000.00	0.00	0.31390000	0.00	0.00	0.00	0.00	0.00	0.00
A-2	02006AAB3	573,000,000.00	0.00	0.56000000	0.00	0.00	0.00	0.00	0.00	0.00
A-3	02006AAC1	573,000,000.00	41,267,014.49	0.74000000	22,198,873.24	25,447.99	22,224,321.23	0.00	0.00	19,068,141.25
A-4	02006AAD9	133,440,000.00	133,440,000.00	1.00000000	0.00	111,200.00	111,200.00	0.00	0.00	133,440,000.00
B	02006AAE7	63,620,000.00	63,620,000.00	1.76000000	0.00	93,309.33	93,309.33	0.00	0.00	63,620,000.00
C	02006AAF4	49,990,000.00	49,990,000.00	2.26000000	0.00	94,147.83	94,147.83	0.00	0.00	49,990,000.00
Deal Totals		1,814,050,000.00	288,317,014.49		22,198,873.24	324,105.15	22,522,978.39	0.00	0.00	266,118,141.25

2. Factor Summary

(Amount per $1,000 of Original Principal)



Class	Beginning Note Pool	Principal Distribution	Interest Distribution	Total Distribution	Interest Carryover	Ending Note Pool
	Factor	Factor	Factor	Factor	Shortfall Factor	Factor
A-1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	72.01922250	38.74148908	0.04441185	38.78590092	0.00000000	33.27773342
A-4	1,000.00000000	0.00000000	0.83333333	0.83333333	0.00000000	1,000.00000000
B	1,000.00000000	0.00000000	1.46666661	1.46666661	0.00000000	1,000.00000000
C	1,000.00000000	0.00000000	1.88333327	1.88333327	0.00000000	1,000.00000000



Beginning Aggregate Note Pool Factor:	158.93553898
Ending Aggregate Note Pool Factor:	146.69834969

Beginning Reserve Account Balance Factor:	1,000.00000000
Reserve Account Draw, distributed to Noteholders, Factor:	0.00000000
Reserve Account Draw, distributed to Certificateholders, Factor:	0.00000000
Ending Reserve Account Balance Factor:	1,000.00000000

Page 2 of 7

Statement to Securityholder

Ally Auto Receivables Trust 2012-2

3. Interest Summary

A. Target Interest Summary

Class

Beginning Note Principal Balance

Interest Accrual Period, Start

Interest Accrual Period, End

Accrual Methodology

Applicable Index

Margin

Fixed

Note Rate

Target Interest Distribution

A-1

0.00

01/15/15

02/16/15

Actual/360

N/A

0.31390000

0.00

A-2

0.00

01/15/15

02/16/15

30/360

N/A

0.56000000

0.00

A-3

41,267,014.49

01/15/15

02/16/15

30/360

N/A

0.74000000

25,447.99

A-4

133,440,000.00

01/15/15

02/16/15

30/360

N/A

1.00000000

111,200.00

63,620,000.00

01/15/15

02/16/15

30/360

N/A

1.76000000

93,309.33

49,990,000.00

01/15/15

02/16/15

30/360

N/A

2.26000000

94,147.83

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-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	25,447.99	0.00	25,447.99	0.00
A-4	0.00	111,200.00	0.00	111,200.00	0.00
B	0.00	93,309.33	0.00	93,309.33	0.00
C	0.00	94,147.83	0.00	94,147.83	0.00
Deal Totals	0.00	324,105.15	0.00	324,105.15	0.00

Page 3 of 7

Statement to Securityholder

Ally Auto Receivables Trust 2012-2

4. Collections and Distributions



Collections
Receipts During the Period	23,480,529.15
Administrative Purchase Payments	0.00
Warranty Payments	0.00
Liquidation Proceeds (Recoveries) Less Liquidation Expenses	149,485.59
Other Fees or Expenses Paid	0.00
Total Collections	23,630,014.74

Beginning Reserve Account Balance	9,088,388.98
Total Available Amount	32,718,403.72

Distributions
Total Available Amount	32,718,403.72
Basic Servicing Fee	259,995.66
Aggregate Class A Interest Distributable Amount	136,647.99
First Priority Principal Distributable Amount	0.00
Aggregate Class B Interest Distributable Amount	93,309.33
Second Priority Principal Distributable Amount	0.00
Aggregate Class C Interest Distributable Amount	94,147.83
Third Priority Principal Distributable Amount	4,022,095.28
Reserve Account Deposit	9,088,388.98
Noteholders' Regular Principal Distributable Amount	18,176,777.96
Indenture Trustee expenses	0.00
Excess Total Available Amount to the Certificateholders	847,040.69

Supplemental Servicing Fees	36,424.93
Other Fees or Expenses Accrued	0.00
Liquidation Expenses	4,104.58

Page 4 of 7

Statement to Securityholder

Ally Auto Receivables Trust 2012-2

5. Collateral Summary

A. Balances



		Original Balance	Beginning Balance	Ending Balance
	Number of Receivables	88,431	37,448	36,251
Deal Totals	Aggregate Receivables Principal Balance	1,817,677,796.34	306,493,792.45	284,294,919.21
	Aggregate Amount Financed	1,894,974,561.16	311,994,789.24	289,187,542.19

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 - Weighted Averages



	Inception	Beginning	Ending Weighted	Inception	Beginning	Ending Weighted	Inception	Beginning	Ending
	Weighted	Weighted	Average Coupon	Weighted	Weighted	Average Original	Weighted	Weighted	Weighted
	Average Coupon	Average Coupon		Average Original	Average Original	Maturity	Average	Average	Average
				Maturity	Maturity		Remaining	Remaining	Remaining
							Maturity	Maturity	Maturity
Deal Totals	3.72000000	3.79171877	3.81500399	63.46	65.43	65.50	52.32	22.08	21.31

C. Pool Composition - Prepayments



Month	1		2		3		4		5		6		7		8		9		10	11	12	13	14	15	16	17	18	19	20
Monthly	1.15%		1.28%		1.30%		1.31%		1.26%		1.36%		1.37%		1.15%		1.44%		1.26%	1.26%	1.35%	1.20%	1.34%	1.48%	1.38%	1.22%	1.48%	1.41%	1.35%

Month	21		22		23		24		25		26		27		28		29		30	31	32	33	34	35	36	37	38	39	40
Monthly	1.37	%	1.17	%	1.20	%	1.25	%	1.15	%	1.33	%	1.26	%	1.26	%	1.25	%	1.28%	1.20%	1.24%	1.23%	0.94%	1.25%	1.11%

Month	41		42		43		44		45		46		47		48		49		50	51	52	53	54	55	56	57	58	59	60
Monthly

Page 5 of 7

Statement to Securityholder

Ally Auto Receivables Trust 2012-2

6. Charge-Off and Delinquency Rates

A. Current



	Charge-Off Rate				Delinquency Rate
	Average Aggregate Amount Financed	Net Charge-Offs	Loss Rate		Total Accounts	Accounts over 60	Percent Delinquent
Current	300,591,165.72	114,892.05	0.4587	%	36,251	74	0.2041	%
Preceding	324,839,373.58	3,643.50	0.0135	%	37,448	94	0.2510	%
Next Preceding	349,038,006.76	70,611.96	0.2428	%	38,743	74	0.1910	%
Three Month Average			0.2383	%			0.2154	%

B. Cumulative



	Aggregate Amount	Cumulative Net	Cumulative Loss Rate		Delinquency	Total Accounts	Total Balance
	Financed	Charge-Offs			Stratification
Totals	1,894,974,561.16	5,619,013.27	0.2965	%	31 - 60 days	359	3,725,201.81
The information contained in this report is defined or determined in a manner consistent					61 - 90 days	59	602,912.08
with the prospectus for Ally Auto Receivables Trust 2012-2 related to delinquencies,					> 90 days	15	176,560.18
charge-offs or uncollectible accounts.

There have been no material changes in determining delinquencies, charge-offs or uncollectible amounts.
					Bankruptcies	Total Accounts	Total Balance
					Prior Period¹	425	3,975,451.85
					Current Period	21	191,073.51
1. Prior Period Bankruptcies reflect currently active accounts.					Inventory Charged-Off ²	26	123,907.57
2. Bankruptcy Inventory Charged-Off includes both bankruptcies returned to active status					Ending Inventory	420	4,042,617.79
and charge-offs on prior period bankruptcies.

Page 6 of 7

Statement to Securityholder

Ally Auto Receivables Trust 2012-2

7. Credit Instruments

A. Reserve Accounts

Account

Initial Balance

Beginning Balance

ADDITIONS

REDUCTIONS

Ending Balance

Specified Reserve Account Balance

Draws

Releases

Cash Reserve

9,088,388.98

0.00

9,088,388.98

8. Performance Tests



Event of Default	All Tests Passed
Servicer Default	All Tests Passed
Overcollateralization Target reached?	YES
Initial Overcollateralization	3,627,796.34
Current Overcollateralization	18,176,777.96
Overcollateralization Target	18,176,777.96

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 AART 2012-2. 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 AART 2012-2 will perform in the future.

Page 7 of 7

Ally Auto Receivables Trust 2012-2 10-D