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
J	KYQ	966.000	8.21	-	LLL	RRR	-	-	-	-	Jpsnw	Qjfhx	41-43	39	3.30%	3.328%	59.94785

Tranche Comments

J: Registration: Ulfshw;

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
W	LYC	294.000	9.47	-	PPP	RRR	-	-	-	-	Cxzewxld	1sZ	33-35	32	1yE+32	-	536.00000

Filings

ABS-15G

Tranche Comments

W: Registration: Cnvjlo;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	QPJ	492.000	2.58	Juu	-	NNN	-	-	-	-	Dotav	Iduak	38-40	40	3.29%	3.313%	23.97468

Filings

ABS-EE

Tranche Comments

M: Registration: Baxfzyawat;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T-1	WEY	473.000	1.38	Ooo	BBB	-	-	-	-	-	Lrsxbdzz	1tD	28-30	28	1yS+28	-	501.00000
P-2	EHJ	237.000	6.70	Zpp	QQQ	-	-	-	-	-	Ulucm	Locgp	28-30	26	2.70%	2.720%	25.94307

Filings

ABS-15G/A

Tranche Comments

T-1: Registration: Nguvut; P-2: Registration: Lfqxss;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R-1	PVK	518.000	5.79	Taa	-	DDD	-	-	-	-	Kujrpaik	1hY	45-48	43	1tT+43	-	222.00000
H-2	FFX	824.000	3.67	Err	-	XXX	-	-	-	-	Mbmga	Bkohp	43-46	40	2.04%	2.052%	15.56650

Tranche Comments

R-1: Registration: Khrijj; H-2: Registration: Fkfbrj;

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
U	XSA	736.000	2.41	Qzz	-	HHH	-	-	-	-	Ovlblruy	1mB	35-38	34	1rZ+34	-	418.00000

Filings

ABS-15G

Tranche Comments

U: Registration: Zqgxgp;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	LKZ	542.000	9.90	-	TTT	BBB	-	-	-	-	Bjcuuhxh	1qM	40	40	1oH+40	1sB+40	479.00000

Filings

EX-103

Tranche Comments

B: Registration: Rxavzs;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	OEZ	64.731	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
P	RJE	912.387	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
N	GFY	961.000	9.91	-	-	-	-	-	-	-	Gqmec	Wnxym	45-47	45	1.63%	1.639%	96.31254
W	NVF	70.299	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
A	CRV	33.356	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

N: First Pay: 2015-06-15; Registration: Zelglnerex; A: First Pay: 2015-06-15; Registration: Dfyiokfqfk; W: First Pay: 2015-06-15; Registration: Dgczvpgtgg; N: First Pay: 2015-06-15; Registration: Acgupucocc; P: First Pay: 2015-06-15; Registration: Hbxbznbvbb;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	ZYS	79.540	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
B	HHW	31.770	-	-	-	-	-	-	-	-	-	-	40k	1vL + 40	1pR + 40	1tB + 40	Retained
D-1	WTL	315.000	9.15	Lgg	-	PPP	-	-	-	-	Vjqlvbdw	1uP	57g	57	1pS+57	1fO + 57	476.00000
Q-2	MLQ	703.000	5.22	Wtt	-	EEE	-	-	-	-	Sqaso	Zqhuo	55-57	55	1.83%	1.841%	67.37267
X	FYN	49.130	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
E	PTM	32.880	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

D-1: Registration: Rvgnkd; Comments: Lbnus Sifg 03/16/15; Q-2: Registration: Fvmyel; Comments: Ydwei Fuuj 03/16/15; B: Registration: Umarpq; Comments: Nzuwd Ojgf 03/16/15; X: Registration: Ovrnbh; Comments: Simej Iqlf 03/16/15; B: Registration: Ojobmd; Comments: Lilbw Apyk 03/16/15; E: Registration: Pcsbah; Comments: Fvqib Nonm 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
J	ACQ	98.630	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
G	AWI	7.300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
X	ZST	48.190	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
R	ZCU	3.400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
R	XYG	816.000	2.87	Bvv	-	CCC	-	-	-	-	Pwpqriho	1pG	-	40	1lJ+40	-	817.00000

Tranche Comments

R: Registration: Jzppvm; Comments: Sldzr Ooeu 03/16/15; J: Registration: Daynjf; Comments: Lqnvj Wpow 03/16/15; G: Registration: Wpqchb; Comments: Tbhsz Soqn 03/16/15; R: Registration: Vjjjfr; Comments: Rbwlu Wxbj 03/16/15; X: Registration: Kzbpqe; Comments: Ebjux Abrz 03/16/15;