EX-99.3 4 jdot-20250715xex99d3.htm EX-99.3

​

​

​

​

​

​

John Deere Owner Trust 2023-B

EXHIBIT 99.3

Servicer's Certificate

​

Check for Error

​

$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

​

​

​

​

​

Scheduled Payment Date (30/360)

15-Jul-25

Actual Payment Date (A/360)

15-Jul-25

Collection Period Begin Date

26-May-25

Collection Period End Date

22-Jun-25

Days in accrual period (30/360)

30

Days in accrual period (ACT/360)

29

​

​

(1)

Total Distribution Amount:

$18,352,511.37

​

(a)

Total cash receipts during the month:

$17,602,422.19

​

(b)

Administrative repurchases during the month:

$702,558.38

​

(c)

Investment earnings on cash accounts:

$47,530.80

​

(d)

Payment from Deere to buy-back the deal:

$0.00

​

​

(2)

(a)

Administration Fee:

$100.00

​

(b)

Administration Fee Shortfall:

$0.00

​

​

(3)

Noteholders' Interest Distributable Amount deposited into Note Distribution Account:

$2,017,764.47

​

Noteholders' Interest Carryover Shortfall:

$0.00

​

​

​

(a)

(i)

Noteholders' Interest Distributable Amount applicable to Class A-1 Notes:

$0.00

​

​

(ii)

Noteholders' Interest Carryover Shortfall applicable to Class A-1 Notes:

$0.00

​

​

​

(b)

(i)

Noteholders' Interest Distributable Amount applicable to Class A-2 Notes:

$0.00

​

​

(ii)

Noteholders' Interest Carryover Shortfall applicable to Class A-2 Notes:

$0.00

​

​

​

(c)

(i)

Noteholders' Interest Distributable Amount applicable to Class A-3 Notes:

$1,639,624.47

​

​

(ii)

Noteholders' Interest Carryover Shortfall applicable to Class A-3 Notes:

$0.00

​

​

​

(d)

(i)

Noteholders' Interest Distributable Amount applicable to Class A-4 Notes:

$378,140.00

​

​

(ii)

Noteholders' Interest Carryover Shortfall applicable to Class A-4 Notes:

$0.00

​

​

(4)

Noteholders' Principal Distribution Amount deposited into Note Distribution Account:

$14,993,031.48

​

Noteholders' Principal Carryover Shortfall:

$0.00

​

​

​

(a)

(i)

Class A-1 Noteholders' Monthly Principal Distributable Amount:

$0.00

​

​

(ii)

% of Principal Distribution Amount applicable to Class A-1 Noteholders:

0.00%

​

​

(iii)

Class A-1 Noteholders' Principal Carryover Shortfall:

$0.00

​

​

(iv)

Class A-1 Noteholders' Principal Distributable Amount:

$0.00

​

​

​

(b)

(i)

Class A-2 Noteholders' Monthly Principal Distributable Amount:

$0.00

​

​

(ii)

% of Principal Distribution Amount applicable to Class A-2 Noteholders:

0.00%

​

​

(iii)

Class A-2 Noteholders' Principal Carryover Shortfall:

$0.00

​

​

(iv)

Class A-2 Noteholders' Principal Distributable Amount:

$0.00

​

​

​

(c)

(i)

Class A-3 Noteholders' Monthly Principal Distributable Amount:

$14,993,031.48

​

​

(ii)

% of Principal Distribution Amount applicable to Class A-3 Noteholders:

100.00%

​

​

(iii)

Class A-3 Noteholders' Principal Carryover Shortfall:

$0.00

​

​

(iv)

Class A-3 Noteholders' Principal Distributable Amount:

$14,993,031.48

​

​

​

(d)

(i)

Class A-4 Noteholders' Monthly Principal Distributable Amount:

$0.00

​

​

(ii)

% of Principal Distribution Amount applicable to Class A-4 Noteholders:

0.00%

​

​

(iii)

Class A-4 Noteholders' Principal Carryover Shortfall:

$0.00

​

​

(iv)

Class A-4 Noteholders' Principal Distributable Amount:

$0.00

​

​

1

​

​

​

​

​

(5)

Noteholders' Distributable Amount:

$17,010,795.95

​

​

(6)

Reserve Account balance:

​

​

(a)

Beginning balance:

$13,628,905.86

​

(b)

Amount to increase the amount on deposit in the Reserve Account to the Specified Reserve Account Balance:

$0.00

​

(c)

Amount to be withdrawn from the Reserve Account and deposited into Note Distribution Account (5.05(e)):

$0.00

​

​

(i)

Interest Amount included above:

$0.00

​

​

(ii)

Principal Amount included above:

$0.00

​

(d)

Amount to be withdrawn from the Reserve Account and Deposited into Certificateholder Account (5.05(c)):

$0.00

​

(e)

Ending Balance (after giving effect to all distributions):

$13,628,905.86

​

(f)

Specified Reserve Account Balance:

$13,628,905.86

​

​

(7)

Servicing Fee:

$433,749.11

​

(a)

Amount of Servicing Fee earned:

$433,749.11

​

(b)

Amount of Servicing Fee paid:

$433,749.11

​

(c)

Amount of Servicing Fee Shortfall:

$0.00

​

​

(8)

Amount paid to Indenture Trustee:

$0.00

​

​

(9)

Amount paid to Owner Trustee:

$0.00

​

​

(10)

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

​

​

(11)

Amount Paid to Certificateholder:

$907,866.31

​

​

(12)

(a)

Pool Balance (excluding Accrued Interest) as of close of business on the last day of the related Collection Period:

$502,998,344.39

​

​

​

(b)

Note Value as of the end of the related Collection Period:

$487,733,338.86

​

​

​

(c)

Amount of Overcollateralization (Note value less aggregate principal amount of Notes):

$34,090,586.00

​

​

​

(d)

Number of Accounts at the end of the related Collection Period:

11,749

​

​

(13)

After giving effect to all distributions on such Payment Date:

​

​

(a)

(i)

Outstanding Principal Balance of Class A-1 Notes:

$0.00

​

​

(ii)

Class A-1 Note Pool Factor:

0.0000000

​

​

​

(b)

(i)

Outstanding Principal Balance of Class A-2 Notes:

$0.00

​

​

(ii)

Class A-2 Note Pool Factor:

0.0000000

​

​

​

(c)

(i)

Outstanding Principal Balance of Class A-3 Notes:

$364,842,752.57

​

​

(ii)

Class A-3 Note Pool Factor:

0.8107617

​

​

​

(d)

(i)

Outstanding Principal Balance of Class A-4 Notes:

$88,800,000.00

​

​

(ii)

Class A-4 Note Pool Factor:

1.0000000

​

​

2

​

​

​

​

​

(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:

$697,348.32

​

​

(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%

​

​

(15)

(i)

Aggregate amount of net losses for the collection period:

$415,911.03

​

(ii)

Cumulative amount of net losses:

$7,222,596.16

​

(iii)

Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio):

0.49%

​

​

(16)

(i)

Payoff Amount of Receivables 60 days or more past due as a % of the Pool Balance:

3.08%

​

​

(17)

Collateral Composition:

​

​

(a)

Number of loans at the beginning of the period:

12,006

​

(b)

Number of loans at the end of the period:

11,749

​

(c)

Weighted average remaining term on receivables:

24.59

​

(d)

Prepayment amount - monthly:

($4,870,203.36)

​

(e)

Prepayment amount - life-to-date:

$181,616,508.82

​

(f)

Weighted average APR of the pool assets:

4.13%

​

(g)

Pool Factor:

0.34

​

​

(18)

(a)

Delinquency Trigger:

14.60%

​

(b)

Payoff Amount of Receivables 60 or more days past due as a percent of ending Pool Balance:

3.08%

​

(c)

Delinquency Trigger Occurred: Y/N

N

​

3