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 1.96000% 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:						15-Oct-09

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

	(a)	(i) Outstanding Principal Amount of Class A-1 Notes:				$	147,728,923.96
		(ii) A-1 Note Pool Factor:				0.6324012

	(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:				$	17,567,736.99
		per $1,000 original principal amount:				$	75.20

	(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:				$	17,567,736.99

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

			(i)		Class A-1 Notes:	$	139,302.22
					per $1,000 original principal amount:	$	0.60

			(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:		$	1,157,536.89

(4) (a) Pool Balance (excluding accrued interest):
				(i)	at beginning of related Collection Period:	$	643,137,638.99
				(ii)	at end of related Collection Period:	$	622,780,432.21

(b) Note Value:
				(i)	at beginning of related Collection Period:	$	616,532,141.96
				(ii)	at end of related Collection Period:	$	598,964,404.97

(c) Pool Face Amount:
				(i)	at beginning of related Collection Period:	$	700,638,034.36
				(ii)	at end of related Collection Period:	$	678,367,268.88

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

		(a)	(i) Outstanding Principal Amount of Class A-1 Notes:			$	130,161,186.97
			(ii) A-1 Note Pool Factor:			0.5571969

		(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:						$	535,948.03
			per $1,000 original principal amount:			$	0.76
	(a) Amount of Servicing Fee earned:					$	535,948.03
	(b) Amount of Servicing Fee paid:					$	535,948.03
	(c) Amount of Servicing Fee Shortfall:					$	0.00

(7) Amount of Administration Fee:						$	100.00

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

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

(10)	(i) Face Amount of Receivables 60 days or more past due:					$	8,839,119.00
	(ii) Face Amount of Receivables 60 days or more past due as a % of the Pool Balance:					1.42		%

(11)	(i) Aggregate amount of net losses for the collection period:					$	183,067.21
	(ii) Cumulative amount of net losses:					$	352,490.01
	(iii) Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio):					0.05		%

John Deere Owner Trust 2009 10-D/A