John Deere Owner Trust 2022 | EXHIBIT 99.2 | |||
Statement to Certificateholders | | |||
| | |||
$312,472,000 Class A-1 0.88886% Asset Backed Notes due March 15, 2023 | | |||
$387,877,000 Class A-2 1.90% Asset Backed Notes due October 15, 2024 | | |||
$437,682,000 Class A-3 2.32% Asset Backed Notes due September 15, 2026 | | |||
$85,995,000 Class A-4 2.49% Asset Backed Notes due January 16, 2029 | | |||
$31,385,598 Overcollateralization | | |||
| | |||
Payment Date: | 15-May-24 | |||
| | |||
(1) | Amount of principal being paid or distributed: | | ||
| | |||
| (a) | Class A-1 Notes: | $0.00 | |
| | per $1,000 original principal amount: | $0.00 | |
| | |||
| (b) | Class A-2 Notes: | $0.00 | |
| | per $1,000 original principal amount: | $0.00 | |
| | |||
| (c) | Class A-3 Notes: | $24,536,006.82 | |
| | per $1,000 original principal amount: | $56.06 | |
| | |||
| (d) | Class A-4 Notes: | $0.00 | |
| | per $1,000 original principal amount: | $0.00 | |
| | |||
| (e) | Total: | $24,536,006.82 | |
| | |||
(2) | (a) | Amount of interest being paid or distributed: | | |
| | |||
| | (i) | Class A-1 Notes: | $0.00 |
| | | per $1,000 original principal amount: | $0.00 |
| | |||
| | (ii) | Class A-2 Notes: | $0.00 |
| | | per $1,000 original principal amount: | $0.00 |
| | |||
| | (iii) | Class A-3 Notes: | $549,118.41 |
| | | per $1,000 original principal amount: | $1.25 |
| | |||
| | (iv) | Class A-4 Notes: | $178,439.63 |
| | | per $1,000 original principal amount: | $2.08 |
| | |||
| | (v) | Total: | $727,558.04 |
| | |||
(3) | (a) | Pool Balance (excluding accrued interest) at end of related Collection Period: | $386,377,454.80 | |
| | |||
| (b) | Note Value at end of related Collection Period: | $376,871,354.78 | |
| | |||
| (c) | Amount of Overcollateralization (Note Value less the aggregate principal amount of Notes) at end of related Collection Period: | $31,385,598.00 | |
| | |||
(4) | After giving effect to distributions on this Payment Date: | | ||
| | |||
| (a) | (i) | Outstanding Principal Amount of Class A-1 Notes: | $0.00 |
| | (ii) | A-1 Note Pool Factor: | 0.0000000 |
| | |||
| (b) | (i) | Outstanding Principal Amount of Class A-2 Notes: | $0.00 |
| | (ii) | A-2 Note Pool Factor: | 0.0000000 |
| | |||
| (c) | (i) | Outstanding Principal Amount of Class A-3 Notes: | $259,490,757.21 |
| | (ii) | A-3 Note Pool Factor: | 0.5928751 |
| | |||
| (d) | (i) | Outstanding Principal Amount of Class A-4 Notes: | $85,995,000.00 |
| | (ii) | A-4 Note Pool Factor: | 1.0000000 |
1
(5) | (a) | Amount of Servicing Fee: | $343,201.57 | |
| | (i) | per $1,000 original principal amount: | $0.26 |
| (b) | Amount of Servicing Fee earned: | $343,201.57 | |
| (c) | Amount of Servicing Fee paid: | $343,201.57 | |
| (d) | Amount of Servicing Fee Shortfall: | $0.00 | |
| | |||
(6) | Amount of Administration Fee: | $100.00 | ||
| | |||
(7) | Amount paid to Indenture Trustee: | $0.00 | ||
| | |||
(8) | Amount paid to Owner Trustee: | $0.00 | ||
| | |||
(9) | Amount paid to Asset Representations Reviewer: | | ||
| (a) | Section 5.04 (iii) - Asset Representations Review Fees | $0.00 | |
| (b) | Section 5.04 (ix) - Asset Representations Review Fees | $0.00 | |
| | |||
(10) | Amount paid to Certificateholder: | $831,171.86 | ||
| | |||
(11) | (i) | Amount in Reserve Account: | $12,554,116.00 | |
| (ii) | Specified Reserve Account Balance: | $12,554,116.00 | |
| | |||
(12) | (i) | Payoff Amount of Receivables 60 days or more past due: | $5,693,118.60 | |
| (ii) | Payoff Amount of Receivables 60 days or more past due as a % of the Pool Balance: | 1.47% | |
| | |||
(13) | (i) | Aggregate amount of net losses for the collection period: | $76,037.79 | |
| (ii) | Cumulative amount of net losses: | $1,217,536.58 | |
| (iii) | Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio): | 0.09% | |
| | |||
(14) | (a) | Number of Receivables that were the subject of a repurchase demand in the related Collection Period: | | |
| | (i) | Aggregate Principal Balance of Receivables: | $0.00 |
| | (ii) | % of Pool Balance: | 0.00% |
| | |||
| (b) | Number of Purchased Receivables in the related Collection Period: | | |
| | (i) | Aggregate Principal Balance of Purchased Receivables: | $310,363.99 |
| | (ii) | % of Pool Balance: | 0.08% |
| | |||
| (c) | Number of Receivables pending repurchase (within cure period) in the related Collection Period: | | |
| | (i) | Aggregate Principal Balance of Receivables: | $0.00 |
| | (ii) | % of Pool Balance: | 0.00% |
| | |||
| (d) | Number of repurchase demands in dispute in the related Collection Period: | | |
| | (i) | Aggregate Principal Balance of Receivables: | $0.00 |
| | (ii) | % of Pool Balance: | 0.00% |
| | |||
| (e) | Number of repurchase demands withdrawn in the related Collection Period: | | |
| | (i) | Aggregate Principal Balance of related Receivables: | $0.00 |
| | (ii) | % of Pool Balance: | 0.00% |
| | |||
| (f) | Number of repurchase demands rejected in the related Collection Period: | | |
| | (i) | Aggregate Principal Balance of related Receivables: | $0.00 |
| | (ii) | % of Pool Balance: | 0.00% |
2