John Deere Owner Trust 2025-B | EXHIBIT 99.2 | |||
Statement to Certificateholders | | |||
| | |||
$205,000,000 Class A-1 4.46900% Asset Backed Notes due July 15, 2026 | | |||
$152,000,000 Class A-2A 4.28% Asset Backed Notes due July 17, 2028 | | |||
$124,000,000 Class A-2B Floating Rate Asset Backed Notes due July 17, 2028 | | |||
$235,000,000 Class A-3 4.17% Asset Backed Notes due December 17, 2029 | | |||
$53,970,000 Class A-4 4.34% Asset Backed Notes due June 15, 2032 | | |||
$19,745,006 Overcollateralization | | |||
| | |||
One-Month SOFR as of the SOFR Determination Date: | 4.34270% | |||
Class A-2B interest rate: | 4.64270% | |||
| | |||
Payment Date: | 15-Sep-25 | |||
| | |||
(1) | Amount of principal being paid or distributed: | | ||
| | |||
| (a) | Class A-1 Notes: | $19,622,659.13 | |
| | per $1,000 original principal amount: | $95.72 | |
| | |||
| (b) | Class A-2A Notes: | $0.00 | |
| | per $1,000 original principal amount: | $0.00 | |
| | |||
| (c) | Class A-2B Notes: | $0.00 | |
| | per $1,000 original principal amount: | $0.00 | |
| | |||
| (d) | Class A-3 Notes: | $0.00 | |
| | per $1,000 original principal amount: | $0.00 | |
| | |||
| (e) | Class A-4 Notes: | $0.00 | |
| | per $1,000 original principal amount: | $0.00 | |
| | |||
| (f) | Total: | $19,622,659.13 | |
| | |||
(2) | (a) | Amount of interest being paid or distributed: | | |
| | |||
| | (i) | Class A-1 Notes: | $626,119.88 |
| | | per $1,000 original principal amount: | $3.05 |
| | |||
| | (ii) | Class A-2A Notes: | $542,133.33 |
| | | per $1,000 original principal amount: | $3.57 |
| | |||
| | (iii) | Class A-2B Notes: | $495,737.19 |
| | | per $1,000 original principal amount: | $4.00 |
| | |||
| | (iv) | Class A-3 Notes: | $816,625.00 |
| | | per $1,000 original principal amount: | $3.48 |
| | |||
| | (v) | Class A-4 Notes: | $195,191.50 |
| | | per $1,000 original principal amount: | $3.62 |
| | |||
| | (vi) | Total: | $2,675,806.90 |
| | |||
(3) | (a) | Pool Balance (excluding accrued interest) at end of related Collection Period: | $768,332,199.93 | |
| | |||
| (b) | Note Value at end of related Collection Period: | $727,792,492.89 | |
| | |||
| (c) | Amount of Overcollateralization (Note Value less the aggregate principal amount of Notes) at end of related Collection Period: | $19,745,006.00 | |
| | |||
(4) | After giving effect to distributions on this Payment Date: | | ||
| | |||
| (a) | (i) | Outstanding Principal Amount of Class A-1 Notes: | $143,077,487.22 |
| | (ii) | A-1 Note Pool Factor: | 0.6979390 |
| | |||
| (b) | (i) | Outstanding Principal Amount of Class A-2A Notes: | $152,000,000.00 |
| | (ii) | A-2A Note Pool Factor: | 1.0000000 |
1
| | |||
| (c) | (i) | Outstanding Principal Amount of Class A-2B Notes: | $124,000,000.00 |
| | (ii) | A-2B Note Pool Factor: | 1.0000000 |
| | |||
| (d) | (i) | Outstanding Principal Amount of Class A-3 Notes: | $235,000,000.00 |
| | (ii) | A-3 Note Pool Factor: | 1.0000000 |
| | |||
| (e) | (i) | Outstanding Principal Amount of Class A-4 Notes: | $53,970,000.00 |
| | (ii) | A-4 Note Pool Factor: | 1.0000000 |
| | |||
(5) | (a) | Amount of Servicing Fee: | $659,235.54 | |
| | (i) | per $1,000 original principal amount: | $0.78 |
| (b) | Amount of Servicing Fee earned: | $659,235.54 | |
| (c) | Amount of Servicing Fee paid: | $659,235.54 | |
| (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: | $2,209,029.98 | ||
| | |||
(11) | (i) | Amount in Reserve Account: | $7,897,150.06 | |
| (ii) | Specified Reserve Account Balance: | $7,897,150.06 | |
| | |||
(12) | (i) | Payoff Amount of Receivables 60 days or more past due: | $2,220,015.08 | |
| (ii) | Payoff Amount of Receivables 60 days or more past due as a % of the Pool Balance: | 0.29% | |
| | |||
(13) | (i) | Aggregate amount of net losses for the collection period: | $25,289.16 | |
| (ii) | Cumulative amount of net losses: | $25,289.16 | |
| (iii) | Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio): | 0.00% | |
| | |||
(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: | $990,658.59 |
| | (ii) | % of Pool Balance: | 0.13% |
| | |||
| (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