John Deere Owner Trust 1999-A Exhibit 99.2
Statement to Certificateholders
$167,300,000 Class A-1 4.9988%
Asset Backed Notes due June 19, 2000
$262,000,000 Class A-2 5.4660%
Asset Backed Notes due August 15, 2001
$186,000,000 Class A-3 5.9400%
Asset Backed Notes due October 15, 2002
$146,125,000 Class A-4 6.1200%
Asset Backed Notes due October 17, 2005
$32,230,000 6.100% Class B
Asset Backed Notes due October 17, 2005
$12,086,832 Asset Backed Certificates
Payment Date: 15-June-00
(1) Amount of principal being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00
(b) A-2 Notes: $17,298,898.81
per $1,000 original principal amount: $66.03
(c) A-3 Notes: $0.00
per $1,000 original principal amount: $0.00
(d) A-4 Notes: $0.00
per $1,000 original principal amount: $0.00
(e) B Notes: $732,228.52
per $1,000 original principal amount: $22.72
(f) Certificates: $274,585.70
per $1,000 original principal amount: $22.72
(g) Total: $18,305,713.03
(2) Amount of interest being paid or distributed:
(a) A-1 Notes: $0.00
per $1,000 original principal amount: $0.00
(b) A-2 Notes: $669,225.74
per $1,000 original principal amount: $2.55
(c) A-3 Notes: $920,700.00
per $1,000 original principal amount: $4.95
(d) A-4 Notes: $745,237.50
per $1,000 original principal amount: $5.10
(e) B Notes: $102,055.42
per $1,000 original principal amount: $3.17
(f) Certificates: $0.00
per $1,000 original principal amount: $0.00
(g) Total: $2,437,218.66
(3) After giving effect to distributions
on this Payment Date:
(a) (i) outstanding principal amount
of A-1 Notes: $0.00
(ii) A-1 Note Pool Factor: 0.0000000
(b) (i) outstanding principal amount
of A-2 Notes: $124,882,837.45
(ii) A-2 Note Pool Factor: 0.4766521
(c) (i) outstanding principal amount
of A-3 Notes: $186,000,000.00
(ii) A-3 Note Pool Factor: 1.0000000
(d) (i) outstanding principal amount
of A-4 Notes: $146,125,000.00
(ii) A-4 Note Pool Factor: 1.0000000
(e) (i) outstanding principal amount
of B Notes: $19,344,247.12
(ii) B Note Pool Factor: 0.6001938
(f) (i) Certificate Balance $7,254,092.67
(ii) Certificate Pool Factor: 0.6001649
(4) Note Value at end of related
Collection Period: $483,606,178.06
(5) Pool Balance (excluding accrued
interest) at the end of the related
Collection Period $479,545,561.41
(6) Amount of Servicing Fee: $415,292.39
per $1,000 original principal amount: 0.5154162
(7) Amount of Administration Fee: $100.00
(8) Aggregate Purchase Amounts for
Collection Period: $0.00
(9) Amount in Reserve Account: $14,100,482.07
Specified Reserve Account Balance: $14,100,482.07
(10) Aggregate amount of Realized Losses
for the Collection Period: $326,958.00
(11) Amount of Payments that are more than
60 days past due: $1,587,635.00
