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
N	XQP	769.000	9.63	-	MMM	XXX	-	-	-	-	Sapwz	Cwtam	41-43	39	3.30%	3.328%	27.28502

Tranche Comments

N: Registration: Zuxfwg;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	CJS	303.000	2.67	-	WWW	PPP	-	-	-	-	Peqaephd	1tI	33-35	32	1sG+32	-	996.00000

Filings

ABS-15G

Tranche Comments

C: Registration: Xgccii;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	TOB	345.000	6.12	Uyy	-	GGG	-	-	-	-	Glcrf	Eviie	38-40	40	3.29%	3.313%	19.63846

Filings

ABS-EE

Tranche Comments

T: Registration: Zzpuaszyzo;

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
Y-1	ZAM	973.000	4.17	Nxx	LLL	-	-	-	-	-	Sphkqwfd	1zT	28-30	28	1gH+28	-	844.00000
R-2	TOZ	166.000	3.27	Qll	VVV	-	-	-	-	-	Blzuw	Vvrjm	28-30	26	2.70%	2.720%	77.55623

Filings

EX-103

Tranche Comments

Y-1: Registration: Vuhsfh; R-2: Registration: Cowfut;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y-2	NGH	189.000	3.19	Ouu	-	GGG	-	-	-	-	Ebrgf	Glwca	43-46	40	2.04%	2.052%	49.12840
H-1	ZXR	570.000	1.29	Xyy	-	DDD	-	-	-	-	Cerhbdcg	1sL	45-48	43	1iZ+43	-	616.00000

Tranche Comments

H-1: Registration: Tixhqr; Y-2: Registration: Vzqxsu;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	KSI	255.000	2.49	Ryy	-	HHH	-	-	-	-	Vddieliv	1cH	35-38	34	1dK+34	-	242.00000

Filings

EX-103

Tranche Comments

A: Registration: Qjaziw;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	GOW	805.000	4.16	-	GGG	KKK	-	-	-	-	Xczbdwid	1yF	40	40	1pU+40	1dE+40	211.00000

Filings

ABS-EE

Tranche Comments

G: Registration: Ykjshx;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	IWH	29.621	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
V	KCY	299.000	2.66	-	-	-	-	-	-	-	Wbfho	Tuyzl	45-47	45	1.63%	1.639%	37.43228
A	GIZ	758.366	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
F	NBF	54.150	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Y	NTI	62.819	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

V: First Pay: 2015-06-15; Registration: Znnjnpnanq; F: First Pay: 2015-06-15; Registration: Dhamzjhkhh; Y: First Pay: 2015-06-15; Registration: Hpnqxgptpa; V: First Pay: 2015-06-15; Registration: Gjheyxjojv; A: First Pay: 2015-06-15; Registration: Jwypybwgwh;

Ally Financial Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y-1	BWB	610.000	5.90	Uee	-	AAA	-	-	-	-	Jjlwdtxy	1kP	57i	57	1yY+57	1eD + 57	142.00000
P-2	TWG	258.000	9.80	Suu	-	WWW	-	-	-	-	Wyaue	Fofiu	55-57	55	1.83%	1.841%	59.50149
D	RWG	23.330	-	-	-	-	-	-	-	-	-	-	40a	1gI + 40	1eQ + 40	1fE + 40	Retained
S	TBD	97.900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
V	YAZ	20.400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Y	JQO	49.710	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

Y-1: Registration: Docfct; Comments: Zvuct Wzrq 03/16/15; P-2: Registration: Jnnghy; Comments: Gjzpl Kcqi 03/16/15; D: Registration: Qcqbkh; Comments: Zifbw Ezjq 03/16/15; S: Registration: Kgqcqo; Comments: Kkpwv Nedc 03/16/15; V: Registration: Qqkupn; Comments: Uzbks Pkxi 03/16/15; Y: Registration: Lmsxvw; Comments: Qknnx Eoue 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
Q	HLE	3.300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
H	BES	99.840	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
H	WFF	1.500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
N	XOI	72.760	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
M	VBP	919.000	8.49	Dxx	-	MMM	-	-	-	-	Rfvqawhw	1iB	-	40	1wR+40	-	933.00000

Tranche Comments

M: Registration: Mhwpnw; Comments: Zxpwz Pknl 03/16/15; H: Registration: Lxacqf; Comments: Bfjxp Zilb 03/16/15; Q: Registration: Alyghq; Comments: Kkwvj Enhc 03/16/15; H: Registration: Bnqnfe; Comments: Ynghi Ahxq 03/16/15; N: Registration: Cbohiu; Comments: Hqxgq Dkem 03/16/15;

Refinancing

Yes