Statement to Securityholder

Ally Auto Receivables Trust 2010-1



Distribution Information	Deal Information
1. Distribution Summary	Deal:	Ally Auto Receivables Trust 2010-1

2. Factor Summary	Asset Type:	Consumer Retail

3. Interest Summary	Closing Date:	3/25/2010

4. Collections and Distributions	Bloomberg Ticker:	ALLYA 2010-1

5. Collateral Summary	Collection Period, Begin:	5/1/2013

	Collection Period, End:	5/31/2013

6. Charge-Off and Delinquency Rates	Determination Date:	6/10/2013

7. Credit Instruments	Distribution Date:	6/17/2013

	ABS Investor Relations - Ally Financial Inc. as Servicer

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

	E-Mail:	securitization@ally.com

The Class B and 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. Such 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 2010-1

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	02005HAD5	250,000,000.00	0.00	0.32312	0.00	0.00	0.00	0.00	0.00	0.00
A-2	02005HAA1	204,000,000.00	0.00	0.75	0.00	0.00	0.00	0.00	0.00	0.00
A-3	02005HAB9	364,000,000.00	0.00	1.45	0.00	0.00	0.00	0.00	0.00	0.00
A-4	02005HAC7	90,900,000.00	52,743,657.55	2.30	10,997,547.15	101,092.01	11,098,639.16	0.00	0.00	41,746,110.40
B	02005HAE3	29,100,000.00	29,100,000.00	3.29	0.00	79,782.50	79,782.50	0.00	0.00	29,100,000.00
C	02005HAF0	25,600,000.00	25,600,000.00	3.61	0.00	77,013.33	77,013.33	0.00	0.00	25,600,000.00
Deal Totals		963,600,000.00	107,443,657.55		10,997,547.15	257,887.84	11,255,434.99	0.00	0.00	96,446,110.40

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	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	580.23825688	120.98511716	1.11212332	122.09724048	0.00000000	459.25313971
B	1,000.00000000	0.00000000	2.74166667	2.74166667	0.00000000	1,000.00000000
C	1,000.00000000	0.00000000	3.00833320	3.00833320	0.00000000	1,000.00000000

Page 2 of 7

Statement to Securityholder

Ally Auto Receivables Trust 2010-1



Beginning Aggregate Note Pool Factor:	111.50234283
Ending Aggregate Note Pool Factor:	100.08936322

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

3. Interest Summary



Class	Accrual Methodology	Beginning Note	Note Rate	Target Interest	Actual Interest	Interest Shortfall	Remaining Unpaid
		Principal Balance		Distribution	Distribution	Amount	Interest Carryover
						Allocated/(Repaid)	Shortfall
						(1) - (2) = (3)
				(1)	(2)	(3)
A-1	Actual/360	0.00	0.32312	0.00	0.00	0.00	0.00
A-2	30/360	0.00	0.75	0.00	0.00	0.00	0.00
A-3	30/360	0.00	1.45	0.00	0.00	0.00	0.00
A-4	30/360	52,743,657.55	2.30	101,092.01	101,092.01	0.00	0.00
Class A Totals		52,743,657.55		101,092.01	101,092.01	0.00	0.00

B	30/360	29,100,000.00	3.29	79,782.50	79,782.50	0.00	0.00
C	30/360	25,600,000.00	3.61	77,013.33	77,013.33	0.00	0.00
Deal Totals		107,443,657.55		257,887.84	257,887.84	0.00	0.00

Page 3 of 7

Statement to Securityholder

Ally Auto Receivables Trust 2010-1

4. Collections and Distributions



Collections
Receipts During the Period	11,888,019.96
Administrative Purchase Payments	10,483.28
Warranty Payments	0.00
Liquidation Proceeds (Recoveries) Less Liquidation Expenses	101,771.04
Other Fees or Expenses Paid	0.00
Total Collections	12,000,274.28

Beginning Reserve Account Balance	10,224,250.18
Total Available Amount	22,224,524.46

Distributions
Total Available Amount	22,224,524.46
Basic Servicing Fee	153,341.87
Aggregate Class A Interest Distributable Amount	101,092.01
First Priority Principal Distributable Amount	0.00
Aggregate Class B Interest Distributable Amount	79,782.50
Second Priority Principal Distributable Amount	0.00
Aggregate Class C Interest Distributable Amount	77,013.33
Third Priority Principal Distributable Amount	0.00
Reserve Account Deposit	10,224,250.18
Noteholders' Regular Principal Distributable Amount	10,997,547.15
Excess Total Available Amount to the Certificateholders	591,497.42

Other Fees or Expenses Accrued	0.00
Liquidation Expenses	2,365.38

Page 4 of 7

Statement to Securityholder

Ally Auto Receivables Trust 2010-1

5. Collateral Summary

A. Balances



		Original Balance	Beginning Balance	Ending Balance
	Number of Receivables	53,681	16,850	16,395
Deal Totals	Aggregate Receivables Principal Balance	1,022,425,018.31	176,457,346.29	165,459,799.14
	Aggregate Amount Financed	1,100,973,383.09	184,010,247.27	172,354,169.29

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	3.02000000	2.54334359	2.52054144	65.66	67.19	67.22	55.67	26.55	25.68

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	0.61	%	1.03	%	0.87	%	0.74	%	0.87	%	0.82	%	0.97	%	0.85	%	0.82	%	0.89	%	0.90	%	0.92	%	0.84	%	1.18	%	1.01	%	1.10	%	1.05	%	1.03	%	1.31	%	1.18	%

Month	21		22		23		24		25		26		27		28		29		30		31		32		33		34		35		36		37		38		39		40
Monthly	1.12	%	1.13	%	1.04	%	1.19	%	1.19	%	1.24	%	1.13	%	1.28	%	1.12	%	1.18	%	1.29	%	1.11	%	1.37	%	1.18	%	1.15	%	1.13	%	1.12	%	1.19	%	1.21	%	1.16	%

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 2010-1

6. Charge-Off and Delinquency Rates

A. Current



	Charge-Off Rate					Delinquency Rate
	Average Receivables	Credit Repurchases		Loss Rate		Total Accounts	Accounts over 60	Percent Delinquent
Current	178,182,208.28	60,748.04		0.4091	%	16,395	45	0.2745	%
Preceding	190,154,052.64	(14,143.93	)	-0.0893	%	16,850	43	0.2552	%
Next Preceding	202,614,931.88	89,717.44		0.5314	%	17,313	37	0.2137	%
Three Month Average				0.2837	%			0.2478	%

B. Cumulative

Aggregate Amount

Cumulative Net

Cumulative Loss Rate

Delinquency

Total Accounts

Total Balance

Financed

Charge-Offs

Stratification

Totals

1,100,973,383.09

3,852,076.60

0.3499

31 - 60 days

136

1,755,492.20

The information contained in this report is defined or determined in a manner consistent

61 - 90 days

455,018.41

with the prospectus for Ally Auto Receivables Trust 2010-1 related to delinquencies,

> 90 days

60,682.81

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

341

3,454,613.81

Current Period

82,412.38

1. Prior Period Bankruptcies reflect currently active accounts.

Inventory Charged Off²

127,026.56

2. Bankruptcy Inventory Charged Off includes both bankruptcies returned to active status

Ending Inventory

334

3,409,999.63

and charge offs on prior period bankruptcies.

Page 6 of 7

Statement to Securityholder

Ally Auto Receivables Trust 2010-1

7. Credit Instruments

A. Reserve Accounts

Account

Initial Balance

Beginning Balance

ADDITIONS

REDUCTIONS

Ending Balance

Required Cash

Reserve Amount

Draws

Releases

Cash Reserve

10,224,250.18

0.00

10,224,250.18

8. Performance Tests



Event of Default	All Tests Passed
Servicer Default	All Tests Passed
Overcollateralization Target reached?	YES
Initial Overcollateralization	58,825,018.31
Current Overcollateralization	69,013,688.74
Overcollateralization Target	69,013,688.74

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 2010-1. 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 2010-1 will perform in the future.

Page 7 of 7

Ally Auto Receivables Trust 2010-1 10-D