
John Deere Owner Trust 2025				EXHIBIT 99.2
Statement to Certificateholders

$193,000,000 Class A-1 4.43300% Asset Backed Notes due March 16, 2026
$100,000,000 Class A-2A 4.23% Asset Backed Notes due March 15, 2028
$171,000,000 Class A-2B Floating Rate Asset Backed Notes due March 15, 2028
$231,000,000 Class A-3 4.23% Asset Backed Notes due September 17, 2029
$59,747,000 Class A-4 4.42% Asset Backed Notes due February 17, 2032
$19,352,434 Overcollateralization

One-Month SOFR as of the SOFR Determination Date:				4.33228%
Class A-2B interest rate:				4.62228%

Payment Date:				16-Jun-25

(1)	Amount of principal being paid or distributed:

	(a)	Class A-1 Notes:		$21,735,576.00
		per $1,000 original principal amount:		$112.62

	(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:		$21,735,576.00

(2)	(a)	Amount of interest being paid or distributed:

		(i)	Class A-1 Notes:	$457,151.95
			per $1,000 original principal amount:	$2.37

		(ii)	Class A-2A Notes:	$352,500.00
			per $1,000 original principal amount:	$3.53

		(iii)	Class A-2B Notes:	$702,586.56
			per $1,000 original principal amount:	$4.11

		(iv)	Class A-3 Notes:	$814,275.00
			per $1,000 original principal amount:	$3.53

		(v)	Class A-4 Notes:	$220,068.12
			per $1,000 original principal amount:	$3.68

		(vi)	Total:	$2,546,581.63

(3)	(a)	Pool Balance (excluding accrued interest) at end of related Collection Period:		$710,236,050.32

	(b)	Note Value at end of related Collection Period:		$675,379,186.53

	(c)	Amount of Overcollateralization (Note Value less the aggregate principal amount of Notes) at end of related Collection Period:		$19,352,434.00

(4)	After giving effect to distributions on this Payment Date:

	(a)	(i)	Outstanding Principal Amount of Class A-1 Notes:	$94,279,752.06
		(ii)	A-1 Note Pool Factor:	0.4884961

	(b)	(i)	Outstanding Principal Amount of Class A-2A Notes:	$100,000,000.00
		(ii)	A-2A Note Pool Factor:	1.0000000


	(c)	(i)	Outstanding Principal Amount of Class A-2B Notes:	$171,000,000.00
		(ii)	A-2B Note Pool Factor:	1.0000000

	(d)	(i)	Outstanding Principal Amount of Class A-3 Notes:	$231,000,000.00
		(ii)	A-3 Note Pool Factor:	1.0000000

	(e)	(i)	Outstanding Principal Amount of Class A-4 Notes:	$59,747,000.00
		(ii)	A-4 Note Pool Factor:	1.0000000

(5)	(a)	Amount of Servicing Fee:		$611,876.57
		(i)	per $1,000 original principal amount:	$0.75
	(b)	Amount of Servicing Fee earned:		$611,876.57
	(c)	Amount of Servicing Fee paid:		$611,876.57
	(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:			$1,839,342.44

(11)	(i)	Amount in Reserve Account:		$7,740,994.34
	(ii)	Specified Reserve Account Balance:		$7,740,994.34

(12)	(i)	Payoff Amount of Receivables 60 days or more past due:		$4,766,303.74
	(ii)	Payoff Amount of Receivables 60 days or more past due as a % of the Pool Balance:		0.67%

(13)	(i)	Aggregate amount of net losses for the collection period:		$69,704.47
	(ii)	Cumulative amount of net losses:		$101,677.78
	(iii)	Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio):		0.01%

(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:	$340,320.94
		(ii)	% of Pool Balance:	0.05%

	(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 2025 10-D