EXHIBIT 99.1

John Deere Owner Trust 2006

Statement to Noteholders

$183,500,000 Class A-1 5.36417% Asset Backed Notes due July 13, 2007

$123,000,000 Class A-2 5.41% Asset Backed Notes due November 17, 2008

$272,000,000 Class A-3 5.38% Asset Backed Notes due July 15, 2010

$211,970,000 Class A-4 5.39% Asset Backed Notes due June 17, 2013

$12,040,248 Asset Backed Certificates

Payment Date:					16-Apr-07

(1) Before giving effect to distributions on this Payment Date:

	(a)	(i) outstanding principal amount of Class A-1 Notes:			$1,485,660.43
		(ii) A-1 Note Pool Factor:			0.0080962

	(b)	(i) outstanding principal amount of Class A-2 Notes:			$123,000,000.00
		(ii) A-2 Note Pool Factor:			1.0000000

	(c)	(i) outstanding principal amount of Class A-3 Notes:			$272,000,000.00
		(ii) A-3 Note Pool Factor:			1.0000000

	(d)	(i) outstanding principal amount of Class A-4 Notes:			$211,970,000.00
		(ii) A-4 Note Pool Factor:			1.0000000

	(e)	(i) Certificate Balance			$12,040,248.00
		(ii) Certificate Pool Factor:			1.0000000

(2) Amount of principal being paid on the Notes:

	(a)	Class A-1 Notes:			$1,485,660.43
		per $1,000 original principal amount:			$8.10

	(b)	Class A-2 Notes:			$32,874,653.92
		per $1,000 original principal amount:			$267.27

	(c)	Class A-3 Notes:			$0.00
		per $1,000 original principal amount:			$0.00

	(d)	Class A-4 Notes:			$0.00
		per $1,000 original principal amount:			$0.00

	(e)	Total			$34,360,314.35

(3) (a) Amount of interest being paid on Notes:

			(i)	Class A-1 Notes:	$7,083.85
				per $1,000 original principal amount:	$0.04

			(ii)	Class A-2 Notes:	$554,525.00
				per $1,000 original principal amount:	$4.51



			(iii)	Class A-3 Notes:		$1,219,466.67
				per $1,000 original principal amount:		$4.48

			(iv)	Class A-4 Notes:		$952,098.58
				per $1,000 original principal amount:		$4.49

			(v)	Total		$2,733,174.10

(4) (a) Pool Balance (excluding accrued interest)
			(i)		at beginning of related Collection Period:	$610,332,810.32
			(ii)		at end of related Collection Period:	$578,717,220.59

(b) Note Value
			(i)		at beginning of related Collection Period:	$620,495,908.73
			(ii)		at end of related Collection Period:	$586,135,594.38

(c) Pool Face Amount
			(i)		at beginning of related Collection Period:	$716,458,120.31
			(ii)		at end of related Collection Period:	$675,261,018.80

(5) 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:				$90,125,346.08
		(ii) A-2 Note Pool Factor:				0.7327264

	(c)	(i) outstanding principal amount of Class A-3 Notes:				$272,000,000.00
		(ii) A-3 Note Pool Factor:				1.0000000

	(d)	(i) outstanding principal amount of Class A-4 Notes:				$211,970,000.00
		(ii) A-4 Note Pool Factor:				1.0000000

	(e)	(i) Certificate Balance				$12,040,248.00
		(ii) Certificate Pool Factor:				1.0000000

(6) Amount of Servicing Fee:						$508,610.68
		per $1,000 original principal amount:				$0.63
(a) Amount of Servicing Fee earned:						$508,610.68
(b) Amount of Servicing Fee paid:						$508,610.68
(c) Amount of Servicing Fee Shortfall:						$0.00

(7) Amount of Administration Fee:						$100.00

(8) Aggregate Purchase Amounts for Collection Period:						$0.00

(9) (i) Amount in Reserve Account:						$12,037,654.00
(ii) Specified Reserve Account Balance:						$12,037,654.00

(10) (i) Scheduled Payments of Receivables 60 days or more past due:						$1,435,455.00
(ii) Scheduled Payments of Receivables 60 days or more past due as a percent of the Pool Balance:						0.25%


(11) (i) Face Amount of Receivables 60 days or more past due:		$14,853,746.00
(ii) Face Amount of Receivables 60 days or more past due as a % of the Pool Face Amount:		2.20%
(iii) Face Amount of Receivables 60 days or more past due as a % of the Pool Balance:		2.57%
(iv) Rolling three month 60 days or more past due as a % of Pool Balance (Average Delinquency Ratio):		2.48%

(12) (i) Aggregate amount of net losses for the collection period		$588,898.82
(ii) cumulative amount of net losses:		$1,077,831.89
(iii) Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio)		0.13%

(13) If the payment Date is in June 2008 or December 2008:
(i) Average Delinquency Ratio Test is met:		NA
(ii) Cumulative Net Loss Ratio Test is met:		NA
(iii) Specified Reserve Reduction Trigger is met:		NA
(iv) Reserve Account reduction as a result of Specified Reserve Reduction Trigger:		NA

John Deere Owner Trust 2006 10-D