EXHIBIT 99.2

John Deere Owner Trust 2009

Statement to Certificateholders

$233,600,000 Class A-1 1.13155% Asset Backed Notes due July 02, 2010

$50,000,000 Class A-2 1.96000% Asset Backed Notes due September 15, 2011

$309,000,000 Class A-3 2.59000% Asset Backed Notes due October 15, 2013

$81,710,000 Class A-4 3.96000% Asset Backed Notes due May 16, 2016

$28,093,218 Asset Backed Certificates

Payment Date:						17-Aug-09

(1) Amount of principal being paid or distributed:

		(a)	Class A-1 Notes:			$24,944,400.26
			per $1,000 original principal amount:			$106.78

		(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:			$24,944,400.26

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

				(i)	Class A-1 Notes:	$199,826.75
					per $1,000 original principal amount:	$0.86

				(ii)	Class A-2 Notes:	$81,666.67
					per $1,000 original principal amount:	$1.63

				(iii)	Class A-3 Notes:	$666,925.00
					per $1,000 original principal amount:	$2.16

				(iv)	Class A-4 Notes:	$269,643.00
					per $1,000 original principal amount:	$3.30

				(v)	Total:	$1,218,061.42

(3)	(a) Pool Balance (excluding accrued interest) at end of related Collection Period:					$665,981,048.68

	(b) Note Value at end of related Collection Period:					$636,508,558.03

	(c) Pool Face Amount at the end of related Collection Period:					$725,787,082.70

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

	(a)	(i)	Outstanding Principal Amount of Class A-1 Notes:		$167,705,340.03
		(ii)	A-1 Note Pool Factor:		0.7179167


			(b)	(i)		Outstanding Principal Amount of Class A-2 Notes:	$50,000,000.00
				(ii)		A-2 Note Pool Factor:	1.0000000

			(c)	(i)		Outstanding Principal Amount of Class A-3 Notes:	$309,000,000.00
				(ii)		A-3 Note Pool Factor:	1.0000000

			(d)	(i)		Outstanding Principal Amount of Class A-4 Notes:	$81,710,000.00
				(ii)		A-4 Note Pool Factor:	1.0000000

			(e)	(i)		Certificate Balance:	$28,093,218.00
				(ii)		Certificate Pool Factor:	1.0000000

(5) Amount of Servicing Fee:							$578,185.23
					per $1,000 original principal amount:		$0.82
	(a) Amount of Servicing Fee earned:						$578,185.23
	(b) Amount of Servicing Fee paid:						$1,200,474.04
	(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:					$16,857,678.00
	(ii)	Specified Reserve Account Balance:					$16,857,678.00

(11)	(i)	Face Amount of Receivables 60 days or more past due:					$6,329,418.00
	(iii)	Face Amount of Receivables 60 days or more past due as a % of the Pool Balance:					0.95%

(12)	(i)	Aggregate amount of net losses for the collection period:					$16,256.05
	(ii)	Cumulative amount of net losses:					$16,256.05
	(iii)	Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio):					0.00%

John Deere Owner Trust 2009 10-D