|Exhibit 99.1                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|JOHN DEERE CAPITAL CORPORATION
OFFICERS' CERTIFICATE
PURSUANT TO SECTION 4.10(a)
OF THE SALE AND SERVICING AGREEMENT
AND SECTION 3(c) OF THE UNDERWRITING AGREEMENTS                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|We, Charles G. Dahl and Paul J. Nagel, Vice President and Controller and Assistant Secretary, respectively, of John Deere Capital Corporation, a Delaware corporation (the "Company"), hereby certify for the period from November 8, 2001 to October 31, 2002, that (i) a review has been made under the supervision of each of us of the activities and of the performance of the Company, as Servicer under the Sale and Servicing Agreement dated as of November 1, 2001 among Bankers Trust (Delaware) as Owner Trustee for the John Deere Owner Trust 2001, John Deere Receivables, Inc. and the Company (the "Agreement") and attached as Exhibit A hereto is a year-end statement as of October 31, 2002 and (ii) to the best of the knowledge of each of us, based on such review, the Company has fulfilled in all material respects all its obligations under the Agreement throughout such period.
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|Dated at Moline, Illinois this 27th day of November 2002.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              

Page 8



---





|John Deere Owner Trust 2001                             | EXHIBIT A    
|------------------------------------------------------- | -------------
|Fiscal Year Ended 31 October 2002 Statement (Unaudited) | (Page 1 of 2)





|$281,000,000 Class A-1 2.19% Asset Backed Notes due November 15, 2002 |                                                                      
|--------------------------------------------------------------------- | ---------------------------------------------------------------------
|$202,000,000 Class A-2 2.56% Asset Backed Notes due February 17, 2004 |                                                                      
|$315,000,000 Class A-3 3.26% Asset Backed Notes due October 17, 2005  |                                                                      
|$98,640,000 Class A-4 3.78% Asset Backed Notes due September 15, 2008 |                                                                      
|$34,935,802 Asset Backed Certificates                                 |                                                                      
|                                                                     
|(1)                                                                   | Amount of principal being paid or distributed during the Fiscal Year:
|                                                                      |                                                                      
|                                                                      | (a)                                                                  
|                                                                      |                                                                      
|                                                                     
|                                                                      | (b)                                                                  
|                                                                      |                                                                      
|                                                                     
|                                                                      | (c)                                                                  
|                                                                      |                                                                      
|                                                                     
|                                                                      | (d)                                                                  
|                                                                      |                                                                      
|                                                                     
|                                                                      | (e)                                                                  
|                                                                      |                                                                      
|                                                                     
|                                                                      | (f)                                                                  
|                                                                     
|(2)                                                                   | Amount of interest being paid or distributed during the Fiscal Year: 
|                                                                     
|                                                                      | (a)                                                                  
|                                                                      |                                                                      
|                                                                     
|                                                                      | (b)                                                                  
|                                                                      |                                                                      
|                                                                     
|                                                                      | (c)                                                                  
|                                                                      |                                                                      
|                                                                     
|                                                                      | (d)                                                                  
|                                                                      |                                                                      
|                                                                     
|                                                                      | (e)                                                                  
|                                                                      |                                                                      
|                                                                     
|                                                                      | (f)                                                                  

Page 9



---





|John Deere Owner Trust 2001                             | EXHIBIT A    
|------------------------------------------------------- | -------------
|Fiscal Year Ended 31 October 2002 Statement (Unaudited) | (Page 2 of 2)





|(3)                                                                                    | After giving effect to distributions, Outstanding Principal at end of Fiscal Year: |                
|-------------------------------------------------------------------------------------- | ---------------------------------------------------------------------------------- | ---------------
|                                                                                      
|                                                                                       | (a)                                                                                | (i)            
|                                                                                       |                                                                                    | (ii)           
|                                                                                      
|                                                                                       | (b)                                                                                | (i)            
|                                                                                       |                                                                                    | (ii)           
|                                                                                      
|                                                                                       | (c)                                                                                | (i)            
|                                                                                       |                                                                                    | (ii)           
|                                                                                      
|                                                                                       | (d)                                                                                | (i)            
|                                                                                       |                                                                                    | (ii)           
|                                                                                      
|                                                                                       | (e)                                                                                | (i)            
|                                                                                       |                                                                                    | (ii)           
|                                                                                      
|(4)                                                                                    | Note Value at end of Fiscal Year:                                                  | $509,652,173.95
|                                                                                      
|(5)                                                                                    | Pool Balance (excluding accrued interest) at the end of Fiscal Year:               | $501,094,923.11
|                                                                                      
|(6)                                                                                    | Amount of Servicing Fee paid during Fiscal Year:                                   | $7,714,644.21  
|                                                                                       | per $1,000 original principal amount:                                              | $8.28          
|                                                                                      
|(7)                                                                                    | Amount of Administration Fee paid during Fiscal Year:                              | $1,300.00      
|                                                                                      
|(8)                                                                                    | Aggregate Purchase Amounts for Fiscal Year:                                        | $0.00          
|                                                                                      
|(9)                                                                                    | Amount in Reserve Account at end of Fiscal Year:                                   | $16,302,577.00 
|                                                                                       | Specified Reserve Account Balance at end of Fiscal Year:                           | $16,302,577.00 
|                                                                                      
|(10)                                                                                   | Aggregate amount of Realized Losses at end of Fiscal Year:                         | $299,141.33    
|                                                                                      
|(11)                                                                                   | Amount of Payments that are more than 60 days past due at end of Fiscal Year:      | $1,898,080.00  
|                                                                                      
|Note:    The above amounts reflect the payment for the October 2002 collection period.

Page 10



---