EXHIBIT 99.2

John Deere Owner Trust 2012

Statement to Certificateholders

$304,000,000 Class A-1 0.37859% Asset Backed Notes due March 15, 2013

$255,000,000 Class A-2 0.59% Asset Backed Notes due June 16, 2014

$343,000,000 Class A-3 0.75% Asset Backed Notes due March 15, 2016

$96,762,000 Class A-4 0.99% Asset Backed Notes due June 15, 2018

$33,551,144 Asset Backed Certificates

Payment Date:				15-May-15

(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:		$	0.00
		per $1,000 original principal amount:		$	0.00

	(d)	Class A-4 Notes:		$	10,887,513.69
		per $1,000 original principal amount:		$	112.52

	(e)	Certificates:		$	0.00
		per $1,000 original principal amount:		$	0.00

	(f)	Total:		$	10,887,513.69

(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:	$	0.00
			per $1,000 original principal amount:	$	0.00

		(iv)	Class A-4 Notes:	$	67,592.37
			per $1,000 original principal amount:	$	0.70

		(v)	Total:	$	67,592.37

(3)	(a)	Pool Balance (excluding accrued interest) at end of related Collection Period:		$	104,070,911.87

	(b)	Note Value at end of related Collection Period:		$	104,593,779.83

	(c)	Pool Face Amount at the end of related Collection Period:		$	108,205,375.18

(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:	$	0.00
		(ii)	A-3 Note Pool Factor:	0.0000000

	(d)	(i)	Outstanding Principal Amount of Class A-4 Notes:	$	71,042,635.68
		(ii)	A-4 Note Pool Factor:	0.7341997

	(e)	(i)	Certificate Balance:	$	33,551,144.15
		(ii)	Certificate Pool Factor:	1.0000000

(5)	Amount of Servicing Fee:			$	95,740.98
	per $1,000 original principal amount:			$	0.09
	(a)	Amount of Servicing Fee earned:		$	95,740.98
	(b)	Amount of Servicing Fee paid:		$	95,740.98
	(c)	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)	(i)	Amount in Reserve Account:		$	12,903,915.00
	(ii)	Specified Reserve Account Balance:		$	12,903,915.00

(10)	(i)	Face Amount of Receivables 60 days or more past due:		$	1,756,766.49
	(ii)	Face Amount of Receivables 60 days or more past due as a % of the Pool Balance:		1.69		%

(11)	(i)	Aggregate amount of net losses for the collection period:		$	104,566.88
	(ii)	Cumulative amount of net losses:		$	1,202,562.62
	(iii)	Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio):		0.12		%

(12)	(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:	$	82,631.89
		(ii)	% of Pool Balance:	0.07		%

	(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		%

John Deere Owner Trust 2012 10-D