Exhibit 99.3

John Deere Owner Trust 2005

Servicer’s Certificate

$183,900,000 Class A-1 3.396% Asset Backed Notes due June 15, 2006

$169,000,000 Class A-2 3.79% Asset Backed Notes due December 17, 2007

$215,000,000 Class A-3 3.98% Asset Backed Notes due June 15, 2009

$172,600,000 Class A-4 4.16% Asset Backed Notes due May 15, 2012

$11,275,240 Asset Backed Certificates

Payment Date:			15-Jun-06

(1)	Servicing Fee:		$419,952.50
		Servicing Fee earned:	$419,952.50
		Servicing Fee paid:	$419,952.50
		Servicing Fee shortfall:	$0.00

(2)	Administration Fee:		$100.00
		Administration Fee Shortfall:	$0.00

(3)	Total Distribution Amount:		$17,262,295.11

(4)	Noteholders’ Interest Distributable Amount applicable to A-1 Notes:		$0.00
		Noteholders’ Interest Carryover Shortfall applicable to A-1 Notes:	$0.00

(5)	Noteholders’ Interest Distributable Amount applicable to A-2 Notes:		$337,541.27
		Noteholders’ Interest Carryover Shortfall applicable to A-2 Notes:	$0.00

(6)	Noteholders’ Interest Distributable Amount applicable to A-3 Notes:		$713,083.33
		Noteholders’ Interest Carryover Shortfall applicable to A-3 Notes:	$0.00

(7)	Noteholders’ Interest Distributable Amount applicable to A-4 Notes:		$598,346.67
		Noteholders’ Interest Carryover Shortfall applicable to A-4 Notes:	$0.00

(9)	Noteholders’ Interest Distributable Amount deposited into Note Distribution Account:		$1,648,971.27
		Noteholders’ Interest Carryover Shortfall:	$0.00

(10)	A-1 Noteholders’ Monthly Principal Distributable Amount:		FALSE
		% of Principal Distribution Amount applicable to A-1 Noteholders:	0.00%
		A-1 Noteholders’ Principal Carryover Shortfall:	$0.00
		A-1 Noteholders’ Principal Distributable Amount:	$0.00

(11)	A-2 Noteholders’ Monthly Principal Distributable Amount:		$14,759,795.67
		% of Principal Distribution Amount applicable to A-2 Noteholders:	100.00%
		A-2 Noteholders’ Principal Carryover Shortfall:	$0.00
		A-2 Noteholders’ Principal Distributable Amount	$14,759,795.67

(12)	A-3 Noteholders’ Monthly Principal Distributable Amount:		$0.00
		% of Principal Distribution Amount applicable to A-3 Noteholders:	0.00%
		A-3 Noteholders’ Principal Carryover Shortfall:	$0.00
		A-3 Noteholders’ Principal Distributable Amount:	$0.00

(13)	A-4 Noteholders’ Monthly Principal Distributable Amount:		$0.00
		% of Principal Distribution Amount applicable to A-4 Noteholders:	0.00%
		A-4 Noteholders’ Principal Carryover Shortfall:	$0.00
		A-4 Noteholders’ Principal Distributable Amount	$0.00

(14)	Noteholders’ Principal Distribution Amount deposited into Note Distribution Account:		$14,759,795.67
		Noteholders’ Principal Carryover Shortfall:	$0.00

(15)	Noteholders’ Distributable Amount:		$16,408,766.94

(16)	Amount to be withdrawn from the Reserve Account and deposited into Note Distribution Account:		$0.00
		Interest Amount included above:	$0.00
		Principal Amount included above:	$0.00

(17)	Deposit to Reserve Account from Collection Account to increase the amount
		on deposit in the Reserve Account to the Specified Reserve Account Balance:	$0.00

(18)	Certificateholders’ Interest Distributable Amount:		$0.00
		Certificateholders’ Interest Carryover Shortfall:	$0.00

(19)	Certificateholders’ Principal Distributable Amount applicable to current period		$0.00
		% of Principal Distribution Amount applicable to Certificate holders	0.00%
		Certificateholders’ Principal Carryover Shortfall:	$0.00
		Certificateholders’ Principal Distributable Amount:	$0.00

(20)	Certificateholders’ Distributable Amount:		$0.00

(21)	Deposit to Reserve Account (from excess collections):		$433,475.67

(22)	Specified Reserve Account Balance (after all distributions and adjustments) :		$13,156,067.00

(23)	Reserve Account Balance over the Specified Reserve Account Balance
		(before any distribution of excess):	$13,589,542.67

(24)	Excess Reserve Account Balance Distributable to Seller (5.05(b)(i) or (ii)):		$433,475.67

(25)	Note Value as of the end of the related Collection Period		$490,988,667.86

(26)	Pool Balance (excluding Accrued Interest) as of close of business on the last day of
		the related Collection Period:	$488,871,158.54

(27)	Number of Accounts at the end of the related Collection Period		16,965

(28)	After giving effect to all distributions on such Payment Date:
		Outstanding Principal Balance of A-1 Notes:	$0.00
		A-1 Note Pool Factor:	0.0000000

		Outstanding Principal Balance of A-2 Notes:	$92,113,428.17
		A-2 Note Pool Factor:	0.5450499

		Outstanding Principal Balance of A-3 Notes:	$215,000,000.00
		A-3 Note Pool Factor:	1.0000000

		Outstanding Principal Balance of A-4 Notes:	$172,600,000.00
		A-4 Note Pool Factor:	1.0000000

		Outstanding Principal Balance of the Certificates:	$11,275,240.00
		Certificate Pool Factor:	1.0000000

(29)	Aggregate Purchased Receivables for related Collection Period:	$0.00

(30)	Reserve Account Balance after giving effect to all distributions:	$13,156,067.00

(31)	Specified Reserve Account Balance (after all distributions and adjustments):	$13,156,067.00

(32)	Rolling three month 60 days or more past due as a % of Pool Balance (Average Delinquency Ratio)	0.14%

(33)	Aggregate amount of net losses for the collection period	$158,445.91

(34)	Aggregate amount of net losses since 26-May-05	$735,148.34

(35)	Cumulative net loss as a percent of Initial Pool Balance (Cumulative Net Loss Ratio)	0.10%

(35)	Face Amount of Receivables 60 days or more past due as a % of the Pool Balance	1.34%

(36)	Rolling three month average of Face Amount 60 days past due as % of the Pool Balance (Avg. Delinquency Ratio)	1.41%

DEERE JOHN RECEIVABLES INC 8-K