
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:				4.34431%
Class A-2B interest rate:				4.64431%

Payment Date:				15-Aug-25

(1)	Amount of principal being paid or distributed:

	(a)	Class A-1 Notes:		$42,299,853.65
		per $1,000 original principal amount:		$206.34

	(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:		$42,299,853.65

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

		(i)	Class A-1 Notes:	$738,005.69
			per $1,000 original principal amount:	$3.60

		(ii)	Class A-2A Notes:	$505,991.11
			per $1,000 original principal amount:	$3.33

		(iii)	Class A-2B Notes:	$463,914.97
			per $1,000 original principal amount:	$3.74

		(iv)	Class A-3 Notes:	$762,183.33
			per $1,000 original principal amount:	$3.24

		(v)	Class A-4 Notes:	$182,178.73
			per $1,000 original principal amount:	$3.38

		(vi)	Total:	$2,652,273.83

(3)	(a)	Pool Balance (excluding accrued interest) at end of related Collection Period:		$791,082,645.25

	(b)	Note Value at end of related Collection Period:		$747,415,152.02

	(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:	$162,700,146.35
		(ii)	A-1 Note Pool Factor:	0.7936593

	(b)	(i)	Outstanding Principal Amount of Class A-2A Notes:	$152,000,000.00
		(ii)	A-2A Note Pool Factor:	1.0000000


	(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:		$1,384,043.79
		(i)	per $1,000 original principal amount:	$1.65
	(b)	Amount of Servicing Fee earned:		$1,384,043.79
	(c)	Amount of Servicing Fee paid:		$1,384,043.79
	(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:			$7,622,393.17

(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:		$1,418,761.72
	(ii)	Payoff Amount of Receivables 60 days or more past due as a % of the Pool Balance:		0.18%

(13)	(i)	Aggregate amount of net losses for the collection period:		$0.00
	(ii)	Cumulative amount of net losses:		$0.00
	(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:	$1,095,251.06
		(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%

John Deere Owner Trust 2025-B 10-D