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:			17-Sep-07

(1) Amount of principal being paid or distributed:

	(a) Class A-1 Notes:		$30,277,412.76
	per $1,000 original principal amount:		$126.68

	(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:		$30,277,412.76

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

		(i) Class A-1 Notes:	$617,582.07
		per $1,000 original principal amount:	$2.58

		(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:	$3,849,345.40

(3) (a) Pool Balance (excluding accrued interest) at end of related Collection Period:			$851,650,216.33

(b) Note Value at end of related Collection Period:			$873,202,865.60

(c) Pool Face Amount at the end of related Collection Period:			$1,010,535,790.89

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

	(a) (i) outstanding principal amount of Class A-1 Notes:		$96,123,770.39
	(ii) A-1 Note Pool Factor:		0.4021915

8

	(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:		$735,199.53
	per $1,000 original principal amount:	$0.72
(a) Amount of Servicing Fee earned:		$735,199.53
(b) Amount of Servicing Fee paid:		$735,199.53
(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:		$1,119,036.00
(ii) Scheduled Payments of Receivables 60 days or more past due as a percent of the Pool Balance:		0.13%

(10) (i) Face Amount of Receivables 60 days or more past due:		$15,856,773.00
(ii) Face Amount of Receivables 60 days or more past due as a % of the Pool Face Amount:		1.57%
(iii) Face Amount of Receivables 60 days or more past due as a % of the Pool Balance:		1.86%
(iv) Rolling three month 60 days or more past due as a % of Pool Balance (Average Delinquency Ratio):		1.57%

(11) (i) Aggregate amount of net losses for the collection period:		$320,980.91
(ii) Cumulative amount of net losses:		$338,855.35
(iii) Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio):		0.03%

(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

9

John Deere Owner Trust 2007 10-D