EXHIBIT 99.2

John Deere Owner Trust 2007
Statement to Certificateholders

$239,000,000		Class A-1 5.33006% Asset Backed Notes due May 15, 2008
$191,000,000		Class A-2 5.21% Asset Backed Notes due October 15, 2009
$365,000,000		Class A-3 5.04% Asset Backed Notes due July 15, 2011
$205,800,000		Class A-4 5.07% Asset Backed Notes due April 15, 2014
$15,279,095		Asset Backed Certificates

Payment Date:								15-Jun-07

(1)	Amount of principal being paid or distributed:

			(a)	Class A-1 Notes:				$23,897,264.26
				per $1,000 original principal amount:				$99.99

			(b)	Class A-2 Notes:				$0.00
				per $1,000 original principal amount:				$0.00

			(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:				$23,897,264.26

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

						(i)	Class A-1 Notes:	$948,004.08
							per $1,000 original principal amount:	$3.97

						(ii)	Class A-2 Notes:	$829,258.33
							per $1,000 original principal amount:	$4.34

						(iii)	Class A-3 Notes:	$1,533,000.00
							per $1,000 original principal amount:	$4.20

						(iv)	Class A-4 Notes:	$869,505.00
							per $1,000 original principal amount:	$4.23

						(v)	Total:	$4,179,767.41

(3)	(a)	Pool Balance (excluding accrued interest) at end of related Collection Period:						$939,883,878.68

	(b)	Note Value at end of related Collection Period:						$959,728,842.51

	(c)	Pool Face Amount at the end of related Collection Period:						$1,122,743,324.99

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

			(a)	(i)	outstanding principal amount of Class A-1 Notes:			$182,649,747.30
				(ii)	A-1 Note Pool Factor:			0.7642249

			(b)	(i)	outstanding principal amount of Class A-2 Notes:	$191,000,000.00
				(ii)	A-2 Note Pool Factor:	1.0000000

			(c)	(i)	outstanding principal amount of Class A-3 Notes:	$365,000,000.00
				(ii)	A-3 Note Pool Factor:	1.0000000

			(d)	(i)	outstanding principal amount of Class A-4 Notes:	$205,800,000.00
				(ii)	A-4 Note Pool Factor:	1.0000000

			(e)	(i)	Certificate Balance:	$15,279,095.00
				(ii)	Certificate Pool Factor:	1.0000000

(5)	Amount of Servicing Fee:					$804,977.98
				per $1,000 original principal amount:		$0.79
	(a)	Amount of Servicing Fee earned:				$804,977.98
	(b)	Amount of Servicing Fee paid:				$987,201.24
	(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:				$15,241,187.00
	(ii)	Specified Reserve Account Balance:				$15,241,187.00

(9)	(i)	Scheduled Payments of Receivables 60 days or more past due:				$375,658.00
	(ii)	Scheduled Payments of Receivables 60 days or more past due as a percent of the Pool Balance:				0.04%

(10)	(i)	Face Amount of Receivables 60 days or more past due:				$6,108,267.00
	(ii)	Face Amount of Receivables 60 days or more past due as a % of the Pool Face Amount:				0.54%
	(iii)	Face Amount of Receivables 60 days or more past due as a % of the Pool Balance:				0.65%
	(iv)	Rolling three month 60 days or more past due as a % of Pool Balance (Average Delinquency Ratio):				0.33%

(11)	(i)	Aggregate amount of net losses for the collection period:				$15.57
	(ii)	Cumulative amount of net losses:				$1,566.11
	(iii)	Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio):				0.00%

(12)	If the payment Date is in April 2009 or October 2009:
	(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 2007 10-D