John Deere Owner Trust 2006				EXHIBIT 99.2
Statement to Certificateholders

$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:			15-May-07

(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:		$47,232,284.29
	per $1,000 original principal amount:		$384.00

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

	(f) Total:		$47,232,284.29

(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:	$406,315.10
		per $1,000 original principal amount:	$3.30

		(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:	$2,577,880.35

(3) (a) Pool Balance (excluding accrued interest) at end of related Collection Period:			$535,386,015.48

(b) Note Value at end of related Collection Period:			$538,903,310.09

(c) Pool Face Amount at the end of related Collection Period:			$620,329,879.83

(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

8

	(b) (i) outstanding principal amount of Class A-2 Notes:	$42,893,061.79
	(ii) A-2 Note Pool Factor:	0.3487241

	(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

(5) Amount of Servicing Fee:		$482,264.35
	per $1,000 original principal amount:	$0.60
(a) Amount of Servicing Fee earned:		$482,264.35
(b) Amount of Servicing Fee paid:		$482,264.35
(c) Amount of Servicing Fee Shortfall:		$0.00

(6) Amount of Administration Fee:		$100.00

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

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

(9) (i) Scheduled Payments of Receivables 60 days or more past due:		$1,164,847.00
(ii) Scheduled Payments of Receivables 60 days or more past due as a percent of the Pool Balance:		0.22%

(10) (i) Face Amount of Receivables 60 days or more past due:		$12,808,337.00
(ii) Face Amount of Receivables 60 days or more past due as a % of the Pool Face Amount:		2.06%
(iii) Face Amount of Receivables 60 days or more past due as a % of the Pool Balance:		2.39%
(iv) Rolling three month 60 days or more past due as a % of Pool Balance (Average Delinquency Ratio):		2.52%

(11) (i) Aggregate amount of net losses for the collection period		$154,670.30
(ii) Cumulative amount of net losses:		$1,232,502.19
(iii) Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio)		0.15%

(12) 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

9

John Deere Owner Trust 2006 10-D