John Deere Owner Trust 2023-C

EXHIBIT 99.2

Statement to Certificateholders

​

​

​

$321,000,000 Class A-1 5.65000% Asset Backed Notes due September 16, 2024

​

$430,000,000 Class A-2 5.76% Asset Backed Notes due August 17, 2026

​

$430,000,000 Class A-3 5.48% Asset Backed Notes due May 15, 2028

​

$91,790,000 Class A-4 5.39% Asset Backed Notes due August 15, 2030

​

$32,639,410 Overcollateralization

​

​

​

Payment Date:

15-Aug-25

​

​

(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:

$26,885,137.97

​

​

per $1,000 original principal amount:

$62.52

​

​

​

(d)

Class A-4 Notes:

$0.00

​

​

per $1,000 original principal amount:

$0.00

​

​

​

(e)

Total:

$26,885,137.97

​

​

(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:

$1,795,991.23

​

​

​

per $1,000 original principal amount:

$4.18

​

​

​

​

(iv)

Class A-4 Notes:

$412,290.08

​

​

​

per $1,000 original principal amount:

$4.49

​

​

​

​

(v)

Total:

$2,208,281.31

​

​

(3)

(a)

Pool Balance (excluding accrued interest) at end of related Collection Period:

$510,774,185.70

​

​

​

(b)

Note Value at end of related Collection Period:

$490,827,021.87

​

​

​

(c)

Amount of Overcollateralization (Note Value less the aggregate principal amount of Notes) at end of related Collection Period:

$32,639,410.00

​

​

(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:

$366,397,612.28

​

​

(ii)

A-3 Note Pool Factor:

0.8520875

​

​

​

(d)

(i)

Outstanding Principal Amount of Class A-4 Notes:

$91,790,000.00

​

​

(ii)

A-4 Note Pool Factor:

1.0000000

(5)

(a)

Amount of Servicing Fee:

$449,135.97

​

​

(i)

per $1,000 original principal amount:

$0.32

​

(b)

Amount of Servicing Fee earned:

$449,135.97

​

(c)

Amount of Servicing Fee paid:

$449,135.97

​

(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:

$1,319,285.37

​

​

(11)

(i)

Amount in Reserve Account:

$13,054,294.10

​

(ii)

Specified Reserve Account Balance:

$13,054,294.10

​

​

(12)

(i)

Payoff Amount of Receivables 60 days or more past due:

$17,770,122.87

​

(ii)

Payoff Amount of Receivables 60 days or more past due as a % of the Pool Balance:

3.48%

​

​

(13)

(i)

Aggregate amount of net losses for the collection period:

$334,090.39

​

(ii)

Cumulative amount of net losses:

$6,573,278.22

​

(iii)

Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio):

0.46%

​

​

(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:

$144,516.04

​

​

(ii)

% of Pool Balance:

0.03%

​

​

​

(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%