EXHIBIT 99.2

John Deere Owner Trust 2008
Statement to Certificateholders

$197,800,000 Class A-1 2.74080% Asset Backed Notes due May 8, 2009
$194,800,000 Class A-2 3.63% Asset Backed Notes due March 15, 2011
$151,270,000 Class A-3 4.18% Asset Backed Notes due July 15, 2012
$100,000,000 Class A-4 4.89% Asset Backed Notes due March 16, 2015
$9,808,817 Asset Backed Certificates


Payment Date:			16-Jun-08

(1) Amount of principal being paid or distributed:

	(a) Class A-1 Notes:		$23,374,110.53
	per $1,000 original principal amount:		$118.17

	(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:		$23,374,110.53

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

		(i) Class A-1 Notes:	$379,959.43
		per $1,000 original principal amount:	$1.92

		(ii) Class A-2 Notes:	$589,270.00
		per $1,000 original principal amount:	$3.03

		(iii) Class A-3 Notes:	$526,923.83
		per $1,000 original principal amount:	$3.48

		(iv) Class A-4 Notes:	$407,500.00
		per $1,000 original principal amount:	$4.08

		(v) Total:	$1,903,653.26

(3) (a) Pool Balance (excluding accrued interest) at end of related Collection Period:			$584,746,966.60

(b) Note Value at end of related Collection Period:			$588,464,413.83

(c) Pool Face Amount at the end of related Collection Period:			$672,134,427.21

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

	(a) (i) Outstanding Principal Amount of Class A-1 Notes:		$132,585,596.07
	(ii) A-1 Note Pool Factor:		0.6703013

		(b) (i) Outstanding Principal Amount of Class A-2 Notes:	$194,800,000.00
		(ii) A-2 Note Pool Factor:	1.0000000

		(c) (i) Outstanding Principal Amount of Class A-3 Notes:	$151,270,000.00
		(ii) A-3 Note Pool Factor:	1.0000000

		(d) (i) Outstanding Principal Amount of Class A-4 Notes:	$100,000,000.00
		(ii) A-4 Note Pool Factor:	1.0000000

		(e) (i) Certificate Balance:	$9,808,817.00
		(ii) Certificate Pool Factor:	1.0000000

(5) Amount of Servicing Fee:			$507,328.00
		per $1,000 original principal amount:	$0.78
	(a) Amount of Servicing Fee earned:		$507,328.00
	(b) Amount of Servicing Fee paid:		$672,572.25
	(c) Amount of Servicing Fee Shortfall:		$0.00

(6) Amount of Administration Fee:			$100.00

(7) Amount paid to Indenture Trustee:			$0.00

(8) Amount paid to Owner Trustee:			$0.00

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

(10)	(i) Amount in Reserve Account:		$9,805,183.00
	(ii) Specified Reserve Account Balance:		$9,805,183.00

(11)	(i) Scheduled Payments of Receivables 60 days or more past due:		$231,356.00
	(ii) Scheduled Payments of Receivables 60 days or more past due as a percent of the Pool Balance:		0.04%

(12)	(i) Face Amount of Receivables 60 days or more past due:		$3,440,944.00
	(ii) Face Amount of Receivables 60 days or more past due as a % of the Pool Face Amount:		0.51%
	(iii) Face Amount of Receivables 60 days or more past due as a % of the Pool Balance:		0.59%
	(iv) Rolling three month 60 days or more past due as a % of Pool Balance (Average Delinquency Ratio):		0.29%

(13)	(i) Aggregate amount of net losses for the collection period:		$24,549.36
	(ii) Cumulative amount of net losses:		$24,549.36
	(iii) Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio):		0.00%

(14) If the payment Date is in April 2010 or October 2010:
	(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 2008 10-D