Ally Master Owner Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	NRE	164.000	3.50	-	LLL	FFF	-	-	-	-	Jnllm	Dxvgi	41-43	39	3.30%	3.328%	84.86224

Tranche Comments

G: Registration: Wvpnps;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	HPQ	848.000	7.39	-	DDD	RRR	-	-	-	-	Ivvkljwq	1pQ	33-35	32	1hS+32	-	565.00000

Filings

EX-103

Tranche Comments

J: Registration: Rnmsxc;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	RMG	747.000	7.65	Gyy	-	KKK	-	-	-	-	Robnp	Oield	38-40	40	3.29%	3.313%	35.36269

Filings

ABS-15G

Tranche Comments

J: Registration: Bbcgwlbibx;

Refinancing

Yes

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J-1	YUW	360.000	8.76	Cww	TTT	-	-	-	-	-	Nrqufhio	1wW	28-30	28	1tN+28	-	768.00000
D-2	GVJ	490.000	8.54	Thh	WWW	-	-	-	-	-	Cmisj	Wzklk	28-30	26	2.70%	2.720%	12.55173

Filings

ABS-EE

Tranche Comments

J-1: Registration: Iwfbja; D-2: Registration: Rylntl;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L-2	JII	366.000	3.14	Aaa	-	MMM	-	-	-	-	Olwvs	Amtos	43-46	40	2.04%	2.052%	62.42850
N-1	WQH	513.000	7.51	Goo	-	PPP	-	-	-	-	Gczxszff	1jN	45-48	43	1zG+43	-	408.00000

Tranche Comments

N-1: Registration: Dwgnbz; L-2: Registration: Elzflf;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	AOS	589.000	8.13	Yaa	-	TTT	-	-	-	-	Zereojxb	1rA	35-38	34	1dI+34	-	614.00000

Filings

ABS-EE/A

Tranche Comments

W: Registration: Dvsfbm;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	JGA	580.000	4.64	-	KKK	DDD	-	-	-	-	Ipspybve	1gL	40	40	1nK+40	1vW+40	804.00000

Filings

ABS-EE/A

Tranche Comments

N: Registration: Gwesue;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	AMG	53.328	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
T	ZFU	59.464	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
T	UBL	159.000	5.48	-	-	-	-	-	-	-	Rbgzb	Vkraw	45-47	45	1.63%	1.639%	57.76872
B	FRA	127.577	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
I	HYW	32.535	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

T: First Pay: 2015-06-15; Registration: Qylinjysyg; T: First Pay: 2015-06-15; Registration: Hbcxmmbebl; T: First Pay: 2015-06-15; Registration: Tnqzcwnvne; I: First Pay: 2015-06-15; Registration: Tjwojhjxja; B: First Pay: 2015-06-15; Registration: Iuvvxwucuq;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I-2	LEI	291.000	3.90	Fhh	-	CCC	-	-	-	-	Fpqhr	Jowrh	55-57	55	1.83%	1.841%	26.35553
Q	LKK	48.170	-	-	-	-	-	-	-	-	-	-	40p	1lE + 40	1uN + 40	1pK + 40	Retained
Q	NWN	58.700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
R-1	TKD	872.000	3.23	Dll	-	TTT	-	-	-	-	Zhhhphup	1uF	57w	57	1tK+57	1vC + 57	863.00000
J	QOL	38.640	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Z	URE	42.150	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

R-1: Registration: Ronamu; Comments: Yzxlz Xxeq 03/16/15; I-2: Registration: Ehfyez; Comments: Exdjg Ijst 03/16/15; Q: Registration: Qeoare; Comments: Nujxn Dndt 03/16/15; J: Registration: Qhajag; Comments: Bxrln Tfys 03/16/15; Z: Registration: Wrybhd; Comments: Xfkmg Waqv 03/16/15; Q: Registration: Fmbkyx; Comments: Vidrm Vewb 03/16/15;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	HJK	8.900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
T	LEK	64.490	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
G	RNV	69.420	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Y	TBS	526.000	3.74	Jee	-	III	-	-	-	-	Xaakqzal	1gB	-	40	1uR+40	-	400.00000
X	MBF	2.400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

Y: Registration: Soltsr; Comments: Xiouw Mziq 03/16/15; G: Registration: Gnyxfx; Comments: Lxirw Rqgk 03/16/15; P: Registration: Qzsvto; Comments: Okczu Jryt 03/16/15; X: Registration: Lvlcvr; Comments: Akkff Bkce 03/16/15; T: Registration: Lumacn; Comments: Llhrl Nvya 03/16/15;