John Deere Owner Trust 2023-B | EXHIBIT 99.2 | |||
Statement to Certificateholders | | |||
| | |||
$340,000,000 Class A-1 5.54700% Asset Backed Notes due July 15, 2024 | | |||
$450,000,000 Class A-2 5.59% Asset Backed Notes due June 15, 2026 | | |||
$450,000,000 Class A-3 5.18% Asset Backed Notes due March 15, 2028 | | |||
$88,800,000 Class A-4 5.11% Asset Backed Notes due May 15, 2030 | | |||
$34,090,586 Overcollateralization | | |||
| | |||
Payment Date: | 17-Aug-26 | |||
| | |||
(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: | $15,346,731.11 | |
| | per $1,000 original principal amount: | $34.10 | |
| | |||
| (d) | Class A-4 Notes: | $0.00 | |
| | per $1,000 original principal amount: | $0.00 | |
| | |||
| (e) | Total: | $15,346,731.11 | |
| | |||
(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: | $455,205.69 |
| | | per $1,000 original principal amount: | $1.01 |
| | |||
| | (iv) | Class A-4 Notes: | $378,140.00 |
| | | per $1,000 original principal amount: | $4.26 |
| | |||
| | (v) | Total: | $833,345.69 |
| | |||
(3) | (a) | Pool Balance (excluding accrued interest) at end of related Collection Period: | $214,999,875.39 | |
| | |||
| (b) | Note Value at end of related Collection Period: | $212,996,911.23 | |
| | |||
| (c) | Amount of Overcollateralization (Note Value less the aggregate principal amount of Notes) at end of related Collection Period: | $34,090,586.00 | |
| | |||
(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: | $90,106,324.94 |
| | (ii) | A-3 Note Pool Factor: | 0.2002363 |
| | |||
| (d) | (i) | Outstanding Principal Amount of Class A-4 Notes: | $88,800,000.00 |
| | (ii) | A-4 Note Pool Factor: | 1.0000000 |
1
(5) | (a) | Amount of Servicing Fee: | $192,650.15 | |
| | (i) | per $1,000 original principal amount: | $0.13 |
| (b) | Amount of Servicing Fee earned: | $192,650.15 | |
| (c) | Amount of Servicing Fee paid: | $192,650.15 | |
| (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: | $524,554.17 | ||
| | |||
(11) | (i) | Amount in Reserve Account: | $13,628,905.86 | |
| (ii) | Specified Reserve Account Balance: | $13,628,905.86 | |
| | |||
(12) | (i) | Payoff Amount of Receivables 60 days or more past due: | $8,368,352.79 | |
| (ii) | Payoff Amount of Receivables 60 days or more past due as a % of the Pool Balance: | 3.89% | |
| | |||
(13) | (i) | Aggregate amount of net losses for the collection period: | $221,630.07 | |
| (ii) | Cumulative amount of net losses: | $10,210,881.45 | |
| (iii) | Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio): | 0.70% | |
| | |||
(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: | $199,142.00 |
| | (ii) | % of Pool Balance: | 0.09% |
| | |||
| (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