Statement to Securityholder

Ally Auto Receivables Trust 2013-SN1



Distribution Information	Deal Information
1. Distribution Summary	Deal:	Ally Auto Receivables Trust 2013-SN1

2. Factor Summary	Asset Type:	Consumer Lease

3. Interest Summary	Closing Date:	6/5/2013

4. Collections and Distributions	Bloomberg Ticker:	ALLYL 2013-SN1

5. Collateral Summary	Monthly Period, Begin:	10/1/2015

	Monthly Period, End:	10/31/2015

6. Losses and Delinquencies	Determination Date:	11/16/2015

7. Credit Instruments	Distribution Date:	11/20/2015

	ABS Investor Relations - Ally Financial Inc. as Servicer

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

	E-Mail:	securitization@ally.com

The Class B Notes, Class C Notes, and the Secured Notes have not been and will not be registered under the United States Securities Act of 1933, as amended (the "Securities Act"), or the securities laws of any other jurisdiction. Accordingly, the Class B Notes, Class C Notes, and the Secured Notes are not transferable other than pursuant to an exemption under the Securities Act and satisfaction of other specified provisions of the AART Indenture.

Page 1 of 8

Statement to Securityholder

Ally Auto Receivables Trust 2013-SN1

1. Distribution Summary



Class	CUSIP	Initial Principal	Beginning Principal	Note Interest	Principal	Interest	Total	Principal	Interest	Ending Principal
		Balance	Balance	Rate	Distribution	Distribution	Distribution	Loss	Carryover	Balance
							(3) + (4) = (5)		Shortfall	(1) - (3) = (8)
			(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)
Class A-1	02006KAA3	194,000,000.00	0.00	0.0024000	0.00	0.00	0.00	0.00	0.00	0.00
Class A-2	02006KAB1	295,000,000.00	0.00	0.0052000	0.00	0.00	0.00	0.00	0.00	0.00
Class A-3	02006KAC9	395,000,000.00	0.00	0.0072000	0.00	0.00	0.00	0.00	0.00	0.00
Class A-4	02006KAD7	102,036,000.00	11,194,617.90	0.0090000	11,194,617.90	8,395.96	11,203,013.86	0.00	0.00	0.00
Class B	02006KAE5	65,340,000.00	65,340,000.00	0.0122000	19,780,758.54	66,429.00	19,847,187.54	0.00	0.00	45,559,241.46
Class C	02006KAF2	38,609,000.00	38,609,000.00	0.0155000	0.00	49,869.96	49,869.96	0.00	0.00	38,609,000.00
AART Notes		1,089,985,000.00	115,143,617.90		30,975,376.44	124,694.92	31,100,071.36	0.00	0.00	84,168,241.46

Secured Note		1,099,786,048.15	160,583,676.24	0.0155000	30,975,376.44	207,420.58	31,182,797.02	0.00	0.00	129,608,299.80

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
Class A-1	0.0000000	0.0000000	0.0000000	0.0000000	0.00000000	0.0000000
Class A-2	0.0000000	0.0000000	0.0000000	0.0000000	0.00000000	0.0000000
Class A-3	0.0000000	0.0000000	0.0000000	0.0000000	0.00000000	0.0000000
Class A-4	109.7124338	109.7124338	0.0822843	109.7947181	0.00000000	0.0000000
Class B	1,000.0000000	302.7358209	1.0166667	303.7524876	0.00000000	697.2641791
Class C	1,000.0000000	0.0000000	1.2916667	1.2916667	0.00000000	1,000.0000000
Secured Note	146.0135601	28.1649112	0.1886008	28.3535121	0.00000000	117.8486489

Page 2 of 8

Statement to Securityholder

Ally Auto Receivables Trust 2013-SN1



	Beginning Factor	Ending Factor
Series 2013-SN1 Portfolio	192.5631891	167.9950958
Aggregate ABS Value	209.4226059	183.3489576
Secured Note	146.0135601	117.8486489

	Beginning Factor	Ending Factor
Note Pool Factor	105.6378004	77.2196328

3. Interest Summary



Class	Interest Accrual Period, Start	Interest Accrual Period, End	Accrual Methodology	Note Interest Rate	Target Interest Distribution	Actual Interest Distribution	Beginning Interest Carryover Shortfall Amount	Interest Carryover Shortfall Amount Allocated/ (Repaid) (1)-(2)=(3)	Cumulative Interest Carryover Shortfall Amount
					(1)	(2)		(3)
Class A-1	10/20/2015	11/19/2015	Actual/360	0.0024000	0.00	0.00	0.00	0.00	0.00
Class A-2	10/20/2015	11/19/2015	30/360	0.0052000	0.00	0.00	0.00	0.00	0.00
Class A-3	10/20/2015	11/19/2015	30/360	0.0072000	0.00	0.00	0.00	0.00	0.00
Class A-4	10/20/2015	11/19/2015	30/360	0.0090000	8,395.96	8,395.96	0.00	0.00	0.00
Class B	10/20/2015	11/19/2015	30/360	0.0122000	66,429.00	66,429.00	0.00	0.00	0.00
Class C	10/20/2015	11/19/2015	30/360	0.0155000	49,869.96	49,869.96	0.00	0.00	0.00
Secured Note	10/20/2015	11/19/2015	30/360	0.0155000	207,420.58	207,420.58	0.00	0.00	0.00

Page 3 of 8

Statement to Securityholder

Ally Auto Receivables Trust 2013-SN1

4. Collections and Distributions



A. ACOLT
Collections
Monthly Lease Payments	4,408,661.88
Pull Ahead Payments	0.00
Warranty Payments	0.00
Administrative Purchase Payments	220,797.69
Sale Proceeds	32,103,879.30
Monthly Payment Advances	322,975.30
Residual Advances	46,275.05
Extended Lease Payments	0.00
Optional Purchase Price	0.00
Insurance Proceeds	0.00
Security Deposits	0.00
Other Amounts Received	340,558.62
ACOLT Collections	37,443,147.84

Reserve Fund Draw Amount	0.00
Reimbursement of Monthly Payment Advances	309,142.84
Reimbursement of Residual Advances	18,240.70
Total ACOLT Available Distribution Amount	37,115,764.30

Distributions
Total ACOLT Available Distribution Amount	37,115,764.30
Basic Servicing Fee	207,327.59
Secured Note Interest Distributable Amount	207,420.58
Secured Note Principal Distributable Amount	30,975,376.44
AART Collection Account Shortfall Amount	0.00
Reserve Account Deposit	0.00
Indenture Trustee expenses	0.00
Excess Total ACOLT Collection Amount to the ACOLT Certificateholder	5,725,639.69

Page 4 of 8

Statement to Securityholder

Ally Auto Receivables Trust 2013-SN1



B. AART
Collections
AART Collection Account Shortfall Amount	0.00
Secured Note Interest Distributable Amount	207,420.58
Secured Note Principal Distributable Amount	30,975,376.44
Warranty Payments and Administrative Purchase Payments	0.00
Amounts deposited into the AART Collection Account on the Optional Purchase Date	0.00
Total AART Collections/Available Amount	31,182,797.02

Distributions
Total AART Available Amount	31,182,797.02
Administration Fee	1,338.20
Aggregate Class A Interest Distributable Amount	8,395.96
First Priority Principal Distributable Amount	0.00
Aggregate Class B Interest Distributable Amount	66,429.00
Second Priority Principal Distributable Amount	0.00
Aggregate Class C Interest Distributable Amount	49,869.96
Third Priority Principal Distributable Amount	0.00
Reserve Account Deposit	0.00
Noteholders' Regular Principal Distributable Amount	30,975,376.44
Indenture Trustee Expenses	0.00
Excess To Be Released to AART Certificateholders	81,387.46

Page 5 of 8

Statement to Securityholder

Ally Auto Receivables Trust 2013-SN1

5. Collateral Summary

A. Balances



	Initial	Beginning	Ending
Series 2013-SN1 Portfolio	1,320,320,665.53	254,245,158.01	221,807,396.72
Aggregate ABS Value	1,187,995,481.48	248,793,109.57	217,817,733.13
Secured Note	1,099,786,048.15	160,583,676.24	129,608,299.80
AART Notes	1,089,985,000.00	115,143,617.90	84,168,241.46

There have been no lease assets or secured notes with respect to which material breaches of pool asset representations or warranties or transaction covenants have occurred.

B. Number of Lease Assets



	Initial Number of Lease Assets	Beginning Number of Lease Assets	Scheduled Terminations	Early Terminations Not Default	Early Terminations Default	Repurchases	Other	Ending Number of Lease Assets
Deal Totals	53,224	13,935	495	1,144	4	13	1	12,278

C. Pool Composition - Weighted Averages



	Initial Weighted Average Coupon	Beginning Weighted Average Coupon	Ending Weighted Average Coupon	Initial Weighted Average Original Term	Beginning Weighted Average Original Term	Ending Weighted Average Original Term	Initial Weighted Average Remaining Term	Beginning Weighted Average Remaining Term	Ending Weighted Average Remaining Term
Deal Totals	2.0339000	2.2406000	2.2595000	35.78	38.24	38.25	24.49	5.27	4.54



D. 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	0.46%	0.71%	0.70%	0.68%	0.65%	0.69%	0.71%	0.59%	0.74%	0.36%	0.67%	1.05%	1.12%	1.34%	0.42%	0.68%	1.26%	1.07%	0.43%	0.36%

Month	21	22	23	24	25	26	27	28	29	30	31	32	33	34	35	36	37	38	39	40
Monthly	0.12%	0.00%	1.73%	1.24%	1.41%	1.63%	1.28%	1.38%	1.70%	1.26%

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

Page 6 of 8

Statement to Securityholder

Ally Auto Receivables Trust 2013-SN1

6. Losses and Delinquencies



	Early Term Defaults					Returned Vehicles Sold					Delinquencies
	Average ABS Value	Net Loss (Gains)		Charge-Off Ratio		Aggregate ABS Value	Residual Loss (Gain)		Residual Loss Ratio		Average ABS Value	Over 60 Days	Percent Delinquent
Current	233,305,421.35	(572.33	)	(0.003	)	27,280,481.86	(5,067,373.72	)	(18.58	)	233,305,421.35	320,811.49	0.138
Preceding	263,032,509.16	(6,612.03	)	(0.030	)	24,438,287.91	(5,076,907.11	)	(20.77	)	263,032,509.16	271,869.32	0.103
Next Preceding	291,637,968.75	(9,478.32	)	(0.039	)	24,086,538.04	(5,165,552.26	)	(21.45	)	291,637,968.75	154,724.28	0.053
Three Month Average				(0.024	)				(20.27	)			0.098

Aggregate ABS Value	77,769.31					27,280,481.86
Residual Advance Reimb.	N/A					18,240.70
Aggregate Sales Proceeds	56,800.00					32,047,079.30
Excess Wear/Mileage Charges	0.00					106,387.85
Other Amounts Received	21,541.64					212,629.13
Current Net Losses (Gains)	(572.33				)	(5,067,373.72				)	Delinquency Stratification	Amount	Number of Leases
											Delinquency Stratification	Amount	Number of Leases
Beginning Cum Net Losses (Gains)	(94,357.07				)	(109,741,484.97				)	31 - 60 Days	1,146,723.94	68
Current Net Losses (Gains)	(572.33				)	(5,067,373.72				)	61-90 Days	209,804.42	13
Ending Cum Net Losses (Gains)	(94,929.40				)	(114,808,858.69				)	> 90 days	111,007.07	6

There have been no material changes related to delinquencies, charge-offs, or uncollectible amounts. The information contained in this reporting is defined or determined in a manner consistent with the prospectus for Ally Auto Receivables Trust 2013-SN1.

Page 7 of 8

Statement to Securityholder

Ally Auto Receivables Trust 2013-SN1

7. Credit Instruments

Accounts and Advances



Account	Initial Balance	Beginning Balance	Additions	Reductions	Ending Balance	Required Amount
Account	Initial Balance	Beginning Balance	Additions	Reductions	Ending Balance	Required Amount
Reserve Account	5,939,977.41	5,939,977.41	0.00	0.00	5,939,977.41	5,939,977.41
Monthly Payment Advances	1,265,757.22	663,574.98	322,975.30	309,142.84	677,407.44	N/A
Residual Advances	0.00	34,401.65	46,275.05	18,240.70	62,436.00	N/A
Payments Ahead	2,361,588.70	795,821.10	142,077.61	262,902.20	674,996.51	N/A

8. Performance Tests



ACOLT Event of Default	All Tests Passed
AART Event of Default	All Tests Passed
Administrator Default	All Tests Passed
Servicer Default	All Tests Passed
Aggregate Overcollateralization Target reached?	OC Target has been Reached
Initial Aggregate Overcollateralization Amount	98,010,481.48
Current Aggregate Overcollateralization Amount	133,649,491.67
Overcollateralization Target Amount	133,649,491.67
Initial ACOLT Overcollateralization Amount	88,209,433.33
Current ACOLT Overcollateralization Amount	88,209,433.33
Initial AART Overcollateralization Amount	9,801,048.15
Current AART Overcollateralization Amount	45,440,058.34

This Servicer Certificate relates only to AART 2013-SN1. 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 2013-SN1 will perform in the future. There have been no material modifications, waivers or extensions 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.

Page 8 of 8

Ally Auto Receivables Trust 2013-SN1 10-D