Statement to Securityholder 

Ally Auto Receivables Trust 2024-1

 

Deal Information						Table of Contents
Asset Type:			Consumer Retail			1.			Class Distribution Summary
						2.			Note Factor Summary
Closing Date:			3/13/2024			3.			Interest Summary
						4.			Collections and Distributions
Bloomberg Ticker:			ALLYA 2024-1			5.			Cash Reserve
						6.			Collateral Summary
Collection Period:						7.			Net Charge-Offs, Delinquencies, and Bankruptcies
Begin			8/1/2026			8.			Performance Tests
End			8/31/2026			9.			Supplemental Disclosures
Determination Date:			9/10/2026
Distribution Date:			9/15/2026
ABS Investor Relations:
Servicer:			Ally Bank
Telephone:			(866) 710-4623
E-Mail:			securitization@ally.com
Additional information about the transaction can be found in the prospectus, available on the SEC website (http://www.sec.gov) under the CIK number 0002010413.

        

            

Page 1 of 8

---

Statement to Securityholder 

Ally Auto Receivables Trust 2024-1

1. Class Distribution Summary
												Class Distribution
Class			CUSIP/ CUSIP-RegS			Initial Note Principal Balance			Beginning Note Principal Balance			Principal			Interest			Total			Ending Note Principal Balance
A-1			02008FAA2			265,960,000.00			0.00			0.00			0.00			0.00			0.00
A-2			02008FAB0			340,000,000.00			0.00			0.00			0.00			0.00			0.00
A-3			02008FAC8			390,000,000.00			138,084,016.36			15,088,110.49			584,555.67			15,672,666.16			122,995,905.87
A-4			02008FAD6			63,200,000.00			63,200,000.00			0.00			260,173.33			260,173.33			63,200,000.00
B			02008FAE4			23,560,000.00			23,560,000.00			0.00			101,308.00			101,308.00			23,560,000.00
C			02008FAF1			19,640,000.00			19,640,000.00			0.00			88,543.67			88,543.67			19,640,000.00
D			02008FAG9			14,590,000.00			14,590,000.00			0.00			70,518.33			70,518.33			14,590,000.00
Total Notes						1,116,950,000.00			259,074,016.36			15,088,110.49			1,105,099.00			16,193,209.49			243,985,905.87
Certificates			02008F104/ U0203F116															600,153.02
Total Class Distribution																		16,793,362.51

Page 2 of 8

---

Statement to Securityholder 

Ally Auto Receivables Trust 2024-1

2. Note Factor Summary

(Amount per $1,000 of Original Principal) 

						Distribution
Class			Beginning			Principal			Interest			Total			Ending
A-1			0.0000000			0.0000000			0.0000000			0.0000000			0.0000000
A-2			0.0000000			0.0000000			0.0000000			0.0000000			0.0000000
A-3			354.0615804			38.6874628			1.4988607			40.1863235			315.3741176
A-4			1,000.0000000			0.0000000			4.1166666			4.1166666			1000.0000000
B			1,000.0000000			0.0000000			4.3000000			4.3000000			1000.0000000
C			1,000.0000000			0.0000000			4.5083335			4.5083335			1000.0000000
D			1,000.0000000			0.0000000			4.8333331			4.8333331			1000.0000000
Total Notes			231.9477294												218.4394162

Page 3 of 8

---

Statement to Securityholder 

Ally Auto Receivables Trust 2024-1

3. Interest Summary

A. Target Interest Calculation

																		Fixed Rate						Variable Rate
Class			Beginning Note Principal Balance						Accrual Methodology			Interest Accrual Days						Total						Applicable Index			Margin			Total						Target Interest Calculation
A-1			0.00						Actual/360			29						5.528%						N/A			N/A			N/A						0.00
A-2			0.00						30/360			30						5.320%						N/A			N/A			N/A						0.00
A-3			138,084,016.36						30/360			30						5.080%						N/A			N/A			N/A						584,555.67
A-4			63,200,000.00						30/360			30						4.940%						N/A			N/A			N/A						260,173.33
B			23,560,000.00						30/360			30						5.160%						N/A			N/A			N/A						101,308.00
C			19,640,000.00						30/360			30						5.410%						N/A			N/A			N/A						88,543.67
D			14,590,000.00						30/360			30						5.800%						N/A			N/A			N/A						70,518.33
Total			259,074,016.36																																	1,105,099.00
B. Interest Distribution
Class			Beginning Unpaid Interest Carryover Shortfall						Target Interest Calculation			Interest Shortfall Allocated/ (Repaid)			Interest Distribution									Remaining Unpaid Interest Carryover Shortfall
			(1)						(2)			(3)			(4) = (2) - (3)									(5) = (1) + (3)
A-1			0.00						0.00			0.00			0.00									0.00
A-2			0.00						0.00			0.00			0.00									0.00
A-3			0.00						584,555.67			0.00			584,555.67									0.00
A-4			0.00						260,173.33			0.00			260,173.33									0.00
B			0.00						101,308.00			0.00			101,308.00									0.00
C			0.00						88,543.67			0.00			88,543.67									0.00
D			0.00						70,518.33			0.00			70,518.33									0.00
Total			0.00						1,105,099.00			0.00			1,105,099.00									0.00

    

Page 4 of 8

---

Statement to Securityholder

Ally Auto Receivables Trust 2024-1

4. Collections and Distributions

Collections
Receipts During the Period - Principal			14,442,707.67
Receipts During the Period - Interest			2,237,357.44
Administrative Purchase Payments			0.00
Warranty Payments			0.00
Liquidation Proceeds Including Recoveries (Net of Liquidation Expenses)			342,847.41
Other Fees or Expenses Paid			0.00
Total Collections			17,022,912.52
Beginning Reserve Account Balance			2,804,999.84
Total Available Amount			19,827,912.36
Distributions
Basic Servicing Fee			228,050.01
Amounts paid in connection with an Asset Representations Review			0.00
Aggregate Class A Interest Distributable Amount			844,729.00
First Priority Principal Distributable Amount			0.00
Aggregate Class B Interest Distributable Amount			101,308.00
Second Priority Principal Distributable Amount			0.00
Aggregate Class C Interest Distributable Amount			88,543.67
Third Priority Principal Distributable Amount			0.00
Aggregate Class D Interest Distributable Amount			70,518.33
Fourth Priority Principal Distributable Amount			502,111.33
Reserve Account Deposit			2,804,999.84
Noteholders' Regular Principal Distributable Amount			14,585,999.16
Indenture Trustee expenses			0.00
Unpaid Fees due to Trustees, Administrator and Asset Representations Reviewer			1,500.00
Excess Total Available Amount to the Certificateholders			600,153.02
Total Distributions			19,827,912.36

Page 5 of 8

---

Statement to Securityholder

Ally Auto Receivables Trust 2024-1

 

5. Cash Reserve

												Reductions
			Initial Balance			Beginning Balance			Additions			Draws			Releases			Ending Balance						Specified Reserve Account Balance
			2,804,999.84			2,804,999.84			0.00			0.00			0.00			2,804,999.84						2,804,999.84

6. Collateral Summary

												Initial			Beginning			Ending
Balances			Number of Receivables									59,162			22,010			21,147
			Aggregate Receivables Principal Balance									1,121,999,935.31			273,660,015.52			258,571,905.03
			Aggregate Amount Financed									1,121,999,935.31			273,660,015.52			258,571,905.03
			Pool Factor												24.3903771			23.0456257
Weighted Averages			Coupon									9.62%			10.16%			10.19%
			Original Maturity									70.97			71.64			71.68
			Remaining Maturity									53.76			33.94			33.32

Prepayment Percentage			Monthly Period
			31
			1.19%

Page 6 of 8

---

Statement to Securityholder

Ally Auto Receivables Trust 2024-1

7. Net Charge-Offs, Delinquencies, and Bankruptcies

 

Net Charge-Offs																					Cumulative Net Charge-Offs
Period			Average Aggregate Amount Financed			Number of Units Charged-Off			Net Charge-Offs (Recoveries)			Average Net Charge-Offs (Recoveries)			Loss Rate						Aggregate Amount Financed			Cumulative Net Charge-Offs			Cumulative Loss Rate
Current			266,115,960.28			45			302,555.41			6,723.45			1.3643%						1,121,999,935.31			12,688,903.31			1.1309%
Preceding			281,489,745.37			43			290,582.72			6,757.74			1.2388%
Next Preceding			297,636,734.46			42			372,578.62			8,870.92			1.5021%
Third Preceding			314,452,575.54			41			71,186.79			1,736.26			0.2717%
Four Month Average															1.0942%

Delinquencies															Delinquency Stratification
Period			Total Accounts			Accounts over 60			Percent Delinquent						Days			Total Accounts			Total Balance			Percent Delinquent
Current			21,147			240			1.1349%						31 - 60			413			6,094,422.45			2.3570%
Preceding			22,010			210			0.9541%						61 - 90			179			2,774,028.33			1.0728%
Next Preceding			22,899			213			0.9302%						91 - 120			54			915,211.54			0.3539%
Three Month Average									1.0064%						> 120			7			47,376.79			0.0183%

Bankruptcies
			Total Accounts			Total Balance
Prior Period			245			3,263,182.04			1
Additions			7			106,142.22
Removals2			15			157,027.41
Ending			237			3,212,296.85

1 Total Balance for Prior Period reflects the aggregate balance as of the last day of the related Collection Period.

2 Include bankruptcies returned to active status, bankruptcies paid-in-full, and charge-offs on prior period bankruptcies.

Page 7 of 8

---

Statement to Securityholder

Ally Auto Receivables Trust 2024-1

8. Performance Tests

For the Collection Period

Event of Default

All Tests Passed

Servicer Default

All Tests Passed

Overcollateralization:

Initial

5,049,935.31

Current

14,585,999.16

Overcollateralization Target Reached?

YES

Target

14,585,999.16

Asset Representations Review Delinquency Trigger:

Monthly Period

Trigger

Monthly

61+

1-12

2.70%

Period

Trigger

Delinquencies

13-24

2.90%

31

3.10%

1.45%

Pass

25-36

3.10%

37+

4.60%

9. Supplemental Disclosures

For the Collection Period

Supplemental Servicing Fees

48,280.33

Other Fees or Expenses Accrued

0.00

Liquidation Expenses

24,750.00

Have there been any material modifications, extensions, or waivers relating to the terms of or fees, penalties or payments on, pool assets during the period or that, cumulatively, have become material over time?

No

Have there been any material changes in determining or defining delinquencies, charge-offs or uncollectible amounts?

No

Have there been any receivables with respect to which material breaches of pool asset representations or warranties or transaction covenants have occurred?

No

Page 8 of 8