John Deere Owner Trust 2022-B | EXHIBIT 99.2 | |||
Statement to Certificateholders | | |||
| | |||
$313,000,000 Class A-1 2.87600% Asset Backed Notes due July 17, 2023 | | |||
$411,000,000 Class A-2 3.73% Asset Backed Notes due June 16, 2025 | | |||
$411,000,000 Class A-3 3.74% Asset Backed Notes due February 16, 2027 | | |||
$86,166,000 Class A-4 3.80% Asset Backed Notes due May 15, 2029 | | |||
$31,312,740 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: | $12,169,981.68 | |
| | per $1,000 original principal amount: | $29.61 | |
| | |||
| (d) | Class A-4 Notes: | $0.00 | |
| | per $1,000 original principal amount: | $0.00 | |
| | |||
| (e) | Total: | $12,169,981.68 | |
| | |||
(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: | $343,066.02 |
| | | per $1,000 original principal amount: | $0.83 |
| | |||
| | (iv) | Class A-4 Notes: | $272,859.00 |
| | | per $1,000 original principal amount: | $3.17 |
| | |||
| | (v) | Total: | $615,925.02 |
| | |||
(3) | (a) | Pool Balance (excluding accrued interest) at end of related Collection Period: | $221,454,069.70 | |
| | |||
| (b) | Note Value at end of related Collection Period: | $215,383,416.06 | |
| | |||
| (c) | Amount of Overcollateralization (Note Value less the aggregate principal amount of Notes) at end of related Collection Period: | $31,312,740.00 | |
| | |||
(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: | $97,904,676.24 |
| | (ii) | A-3 Note Pool Factor: | 0.2382109 |
| | |||
| (d) | (i) | Outstanding Principal Amount of Class A-4 Notes: | $86,166,000.00 |
| | (ii) | A-4 Note Pool Factor: | 1.0000000 |
1
(5) | (a) | Amount of Servicing Fee: | $195,581.86 | |
| | (i) | per $1,000 original principal amount: | $0.14 |
| (b) | Amount of Servicing Fee earned: | $195,581.86 | |
| (c) | Amount of Servicing Fee paid: | $195,581.86 | |
| (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: | $557,504.64 | ||
| | |||
(11) | (i) | Amount in Reserve Account: | $12,524,787.00 | |
| (ii) | Specified Reserve Account Balance: | $12,524,787.00 | |
| | |||
(12) | (i) | Payoff Amount of Receivables 60 days or more past due: | $5,923,834.72 | |
| (ii) | Payoff Amount of Receivables 60 days or more past due as a % of the Pool Balance: | 2.67% | |
| | |||
(13) | (i) | Aggregate amount of net losses for the collection period: | $209,017.87 | |
| (ii) | Cumulative amount of net losses: | $3,168,046.05 | |
| (iii) | Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio): | 0.23% | |
| | |||
(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: | $64,312.14 |
| | (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% |
2