EXHIBIT 99.1

John Deere Owner Trust 2009

Statement to Noteholders

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

$50,000,000 Class A-2 1.96% Asset Backed Notes due September 15, 2011

$309,000,000 Class A-3 2.59% Asset Backed Notes due October 15, 2013

$81,710,000 Class A-4 3.96% Asset Backed Notes due May 16, 2016

$28,093,218 Asset Backed Certificates

Payment Date:					15-Jul-09

(1) Before giving effect to distributions on this Payment Date:

	(a)	(i) Outstanding Principal Amount of Class A-1 Notes:			$	233,600,000.00
		(ii) A-1 Note Pool Factor:			1.0000000

	(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

(2) Amount of principal being paid on the Notes:

	(a)	Class A-1 Notes:			$	40,950,259.71
		per $1,000 original principal amount:			$	175.30

	(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)	Total:			$	40,950,259.71

(3) (a) Amount of interest being paid on Notes:

			(i)	Class A-1 Notes:	$	264,330.08
				per $1,000 original principal amount:	$	1.13

			(ii)	Class A-2 Notes:	$	98,000.00
				per $1,000 original principal amount:	$	1.96

			(iii)	Class A-3 Notes:	$	800,310.00
				per $1,000 original principal amount:	$	2.59

			(iv)	Class A-4 Notes:	$	323,571.60
				per $1,000 original principal amount:	$	3.96

			(v)	Total:	$	1,486,211.68

(4) (a) Pool Balance (excluding accrued interest):
			(i) at beginning of related Collection Period:	$	741,638,702.15
			(ii) at end of related Collection Period:	$	693,822,272.05

(b) Note Value:
			(i) at beginning of related Collection Period:	$	702,403,218.00
			(ii) at end of related Collection Period:	$	661,452,958.29

(c) Pool Face Amount:
			(i) at beginning of related Collection Period:	$	808,344,824.29
			(ii) at end of related Collection Period:	$	756,009,882.95

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

	(a)	(i) Outstanding Principal Amount of Class A-1 Notes:		$	192,649,740.29
		(ii) A-1 Note Pool Factor:		0.8246992

	(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

(6) Amount of Servicing Fee:				$	1,216,283.31
		per $1,000 original principal amount:		$	1.73
(a) Amount of Servicing Fee earned:				$	1,216,283,31
(b) Amount of Servicing Fee paid:				$	0.00
(c) Amount of Servicing Fee Shortfall:				$	1,216,283.31

(7) Amount of Administration Fee:				$	100.00

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

(9) (i) Amount in Reserve Account:				$	16,604,979.56
(ii) Specified Reserve Account Balance:				$	16,857,678.00

(10) (i) Face Amount of Receivables 60 days or more past due:				$	2,595,354.00
(ii) Face Amount of Receivables 60 days or more past due as a % of the Pool Balance:				0.37		%

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

John Deere Owner Trust 2009 10-D/A