SEARS CREDIT ACCOUNT MASTER TRUST II
10-K405, 1997-03-27
ASSET-BACKED SECURITIES
Previous: QUALIVEST FUNDS, NSAR-A, 1997-03-27
Next: SMITH BARNEY DIVERSIFIED FUTURES FUND L P II, 10-K, 1997-03-27



SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549

FORM 10-K

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 1996

Commission file number 33-79186-01

SEARS CREDIT ACCOUNT MASTER TRUST II
(Exact name of registrant as specified in its charter)

Illinois                           Not Applicable
(State of Organization)  (I.R.S. Employer Identification No.)

c/o Sears Receivables Financing Group, Inc.
3711 Kennett Pike
Greenville, Delaware                              19807
(Address of principal executive offices)          (Zip Code)

Registrant's telephone number, including area code: (302)888-3176

Securities registered pursuant to Section 12(b) of the Act:

                                             Name of each
                                             exchange on which 
     Title of each class                     each class is to 
     to be so registered                     be registered

          None                               Not Applicable

<PAGE>
Securities registered pursuant to Section 12(g) of the Act:

7.00% Class A Series 1994-1 Master Trust Certificates
7.25% Class B Series 1994-1 Master Trust Certificates
7.25% Class A Series 1994-2 Master Trust Certificates
7.60% Class B Series 1994-2 Master Trust Certificates
8.10% Class A Series 1995-2 Master Trust Certificates
8.30% Class B Series 1995-2 Master Trust Certificates
7.00% Class A Series 1995-3 Master Trust Certificates
7.25% Class B Series 1995-3 Master Trust Certificates
6.25% Class A Series 1995-4 Master Trust Certificates
6.35% Class B Series 1995-4 Master Trust Certificates
6.05% Class A Series 1995-5 Master Trust Certificates
6.20% Class B Series 1995-5 Master Trust Certificates
6.20% Class A Series 1996-1 Master Trust Certificates
6.35% Class B Series 1996-1 Master Trust Certificates
6.50% Class A Series 1996-2 Master Trust Certificates
6.65% Class B Series 1996-2 Master Trust Certificates
7.00% Class A Series 1996-3 Master Trust Certificates
7.10% Class B Series 1996-3 Master Trust Certificates
6.45% Class A Series 1996-4 Master Trust Certificates
6.65% Class B Series 1996-4 Master Trust Certificates

               (Title of Class)

Registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months and (2) has been subject to such filing
requirements for the past 90 days.

               Yes  x         No
<PAGE>
                           PART I


Item 1.Business

      The Sears Credit Account Master Trust II (the "Trust") was
formed pursuant to the Pooling and Servicing Agreement dated as of
July 31, 1994 (the "Pooling and Servicing Agreement") among Sears,
Roebuck and Co. ("Sears") as Servicer, its wholly-owned subsidiary,
Sears Receivables Financing Group, Inc. ("SRFG") as Seller, and
Bank of America Illinois as trustee (the "Trustee").  The Trust's
only business is to act as a passive conduit to permit investment
in a pool of retail consumer receivables.

Item 2.Properties

      The property of the Trust includes a portfolio of receivables
(the "Receivables") arising in selected accounts under open-end
credit plans of Sears (the "Accounts") and all monies received in
payment of the Receivables.  At the time of the Trust's formation,
and on certain Addition Dates thereafter, Sears sold and
contributed to SRFG, which in turn conveyed to the Trust, all
Receivables existing under the Accounts as of the end of certain of
Sears regular billing cycles ending in September and November 1989,
June 1990, January, February, October and November 1991, December
1992, February 1993, February 1994 and February and June 1995 and
all Receivables arising under the Accounts from time to time
thereafter until the termination of the Trust. Information related
to the performance of the Receivables during 1996 is set forth in
the ANNUAL STATEMENT filed as Exhibit 21 to this Annual Report on
Form 10-K.

Item 3.   Legal Proceedings

          None

Item 4.   Submission of Matters to a Vote of Security Holders

          None


                           PART II


Item 5.   Market for Registrant's Common Equity and Related
          Stockholder Matters

      Investor Certificates are held and delivered in book-entry
form through the facilities of The Depository Trust Company
("DTC"), a "clearing agency" registered pursuant to the provisions
of Section 17A of the Securities Exchange Act of 1934, as amended. 
The sole definitive Investor Certificate is held by CEDE and Co.,
the nominee of DTC.
<PAGE>
Item 9.   Changes in and Disagreements with Accountants on
          Accounting and Financial Disclosure

          None

                          PART III


Item 12.  Security Ownership of Certain Beneficial Owners and
          Management

      As of March 15, 1997, 100% of the Investor Certificates were
held in the nominee name of CEDE and Co. for beneficial owners.

      SRFG, as of March 15, 1997, owned 100% of the Seller
Certificate, which represented beneficial ownership of a residual
interest in the assets of the Trust as provided in the Pooling and
Servicing Agreement.

Item 13.  Certain Relationships and Related Transactions

          None


                           PART IV


Item 14.  Exhibits, Financial Statement Schedules, and Reports on
          Form 8-K

          (a)  Exhibits:

               21.  1996 ANNUAL STATEMENT prepared by the
                    Servicer.

               28.  ANNUAL INDEPENDENT ACCOUNTANTS' REPORTS
                    pursuant to Section 3.06 of the Pooling
                    and Servicing Agreement.

                    (a)  Agreed Upon Procedures Letter.

                    (b)  Annual Servicing Letter.

          (b)  Reports on Form 8-K:

               Current reports on Form 8-K are filed on or before
               the Distribution Date each month (on, or the first
               business day after, the 15th of the month).  The
               reports include as an exhibit, the MONTHLY INVESTOR
               CERTIFICATEHOLDERS' STATEMENT.  Current Reports on
               Form 8-K were filed on October 15, 1996, November
               15, 1996, and December 16, 1996.

<PAGE>
                         SIGNATURES

      Pursuant to the requirements of Section 13 of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to
be signed on its behalf by the undersigned, thereunto duly
authorized.



                         Sears Credit Account Master Trust II
                                   (Registrant)

                    By:  Sears Receivables Financing Group, Inc.
                              (Originator of the Trust)      
 


                    By:  /S/GARY D. FARRAR
                         Gary D. Farrar
                         Vice President, Administration



Dated:    March 27, 1997
<PAGE>
                         EXHIBIT INDEX

                                                      


Exhibit No.                                            

     21.  1996 ANNUAL STATEMENT prepared by the
          Servicer.

     28.  ANNUAL INDEPENDENT AUDITOR'S REPORTS
          pursuant to Section 3.06 of the Pooling
          and Servicing Agreement.

          (a)  Review of servicing procedures.

          (b)  Annual Servicing Letter.


Exhibit 21

SEARS CREDIT ACCOUNT MASTER TRUST II

1996 ANNUAL STATEMENT

Pursuant to the terms of  the letter issued by the Securities and
Exchange Commission dated  June 30, 1995  (granting relief
to he Trust from certain reporting requirements of the Securities
Exchange Act of 1934, as amended), aggregated information
regarding the performance of  Accounts and payments to Investor
Certificateholders in respect of the Due Periods related to the
twelve Distribution Dates which occurred in 1996 is set forth below.


  1) The total amount of the distribution to Investor
     Certificateholders during 1996, per $1,000 interest           $63.89

  2) The amount of the distribution set forth in paragraph
     1 above in respect of interest on the Investor
     Certificates,  per $1,000 interest.................           $63.89

  3) The amount of the distribution set forth in paragraph
     1 above in respect of principal on the Investor
     Certificates, per $1,000 interest..................            $0.00

  4) The aggregate amount of Collections of Principal
     Receivables processed during the related Due
     Periods............................................$4,219,835,615.68

  5) The aggregate amount of Collections of Finance
     Charge Receivables processed during the 
     related Due Periods................................$1,339,570,517.23

  6) The aggregate amount of Collections of
     Principal Receivables processed during the
     related Due Periods which were allocated
     in respect of the Investor Certificates....        $3,047,057,033.29

  7) The aggregate amount of Collections of Finance
     Charge Receivables processed during the
     related Due Periods which were allocated in
     respect of the Investor Certificates...............  $970,527,059.77

  8) The aggregate amount of Collections of
     Principal Receivables processed during the
     related Due Periods which were allocated
     in respect of the Seller Certificate...............$1,172,778,582.39

  9) The aggregate amount of Collections of Finance
     Charge Receivables processed during  the
     related Due Periods which were allocated in
     respect of the Seller Certificate..................  $369,043,457.42

  10)The excess of the Investor Charged-Off Amount
     over the sum of (i) payments in respect of the
     Available Subordinated Amount and (ii) Excess 
     Servicing, if any  (an  "Investor  Loss"),  per
     $1,000 interest...................................             $0.00

  11)The aggregate amount of Investor  Losses in 
     the Trust as of the end of the day on December
     16,1996, per $1,000 interest.......................            $0.00

  12)The total reimbursed to the Trust from
     the sum  of the Available subordinated
     Amount and Excess Servicing, if any, in
     respect of Investor Losses,  per $1,000
     interest...........................................            $0.00

  13)The amount of the Investor Monthly Servicing
     Fee payable by the Trust to the Servicer.........    $100,071,180.89

  14)The Controlled Amortization Amount Shortfall, as
      of the end of the reportable year.................            $0.00




Exhibit 28(a)




March 26, 1997
Ms. Alice M. Peterson                   Mr. John G. Finley
Vice President and Treasurer            Vice President
Sears, Roebuck and Co.                  First National Bank of Chicago
3333 Beverly Road                            as Trustee
Hoffman Estates, Illinois 60179         One First National Plaza        
                                        Suite 0126                      
                                        Chicago, Illinois 60670-0126


At your request, we have applied certain agreed-upon procedures enumerated
below to the accounting records of Sears, Roebuck and Co. ("Sears") relating
to the servicing procedures performed by Sears as Servicer for Sears Credit
Account Master Trust II (the "Trust") formed pursuant to the Pooling and
Servicing Agreement dated July 31, 1994, as amended (the "Agreement").  This
engagement to apply agreed-upon procedures was performed in accordance with
standards established by the American Institute of Certified Public
Accountants.  The sufficiency of the procedures is solely the responsibility
of the specified users of the report.  Consequently, we make no
representation regarding the sufficiency of the procedures described below
either for the purpose for which this report has been requested or for any
other purpose.

For purposes of this letter, we have read each of the Monthly Servicer
Certificates forwarded by Sears as Servicer to the Trustee pursuant to
section 3.04(b) of the Agreement during the calendar year ended December 31,
1996 (the "Certificates").  We have also performed the following procedures
which were applied, as indicated, with respect to the Certificates:

a.      We compared the amounts appearing in "Section 1: Total Trust
Information," as set forth in the Certificates, to the applicable month's
Portfolio Monitoring and Monthly Cash Flow Allocations Report (the "PMR") and
found such amounts to be in agreement.  Company officials have advised us
that the PMR's have been prepared utilizing information obtained from the NPT
811-02 Month End Recap by Pool Report generated from the Company's Bank Sold
System.

b.      We have performed the following additional procedures with respect
to the amounts appearing in the respective items below related to each
applicable Series, as set forth in the Certificates:

Item                                    Procedure
- -----                                   ---------
i."The aggregate amount of      We proved the mathematical accuracy 
Series Additional Allocable     of the amounts as set forth in the
Amounts during the related      Certificates based on information 
Due Period is equal to"         obtained from the PMR for the 
                                applicable month.

ii."The amount of interest      We compared the amounts as set
payable to the Class A          forth in the Certificates to the
Certificateholders on the       applicable month's PMR and found
Current Distribution Date       such amounts to be in agreement.
is equal to"   

iii."The amount of principal    We proved the mathematical accuracy
payable to the Class A          of the amounts as set forth in the
Certificateholders on the       Certificates based on information
current Distribution Date       obtained from the PMR for the
is equal to"                    applicable month.

iv."The amount of interest      We compared the amounts as set
payable to the Class B          forth in the Certificates to the
Certificateholders on the       applicable month's PMR and found
current Distribution Date       such amounts to be in agreement.
is equal to"   

v."The amount of principal      We proved the mathematical accuracy
payable to the Class B          of the amounts as set forth in the
Certificateholders on the       Certificates based on information
current Distribution Date       obtained from the PMR for the
is equal to"                    applicable month.

vi."The amount of interest      We compared the amounts as set
payable to the Class C          forth in the Certificates to the
Certificateholders on the       applicable month's PMR and found
current Distribution Date       such amounts to be in agreement.
is equal to"

vii."The amount of principal    We proved the mathematical accuracy
payable to the Class C          of the amounts as set forth in the
Certificateholders on the       Certificates based on information obtained
current Distribution Date       from the PMR for the applicable month.
is equal to"   

viii."The aggregate amount of   We proved the mathematical accuracy of
Reallocated Class B Principal   the amounts as set forth in the
Collections during the          Certificates based on information
related Due Period is           obtained from the PMR for the 
equal to"                       applicable month.

ix."The aggregate amount of     We proved the mathematical accuracy of the
Reallocated Class C Principal   amounts as set forth in the Certificates
Collections during the related  based on information obtained from
Due Period is equal to"         the PMR for the applicable month.

We were not engaged to, and did not, perform an audit, the objective of which
would be the expression of an opinion on the specified amounts and items
above.  Accordingly, we do not express such an opinion.  Had we performed
additional procedures, other matters might have come to our attention that
would have been reported to you.

It should be understood that we make no representations regarding questions
of legal interpretation or regarding the sufficiency for your purposes of the
procedures referred to above.  Also, such procedures would not necessarily
reveal any material misstatement of the amounts referred to therein. 
Further, we have addressed ourselves solely to the foregoing items and
amounts as set forth in the Certificates and make no representations as to
the adequacy of disclosure or regarding whether any material facts have been
omitted.

This letter is intended solely for the information and use of the Board of
Directors and management of Sears, First National Bank of Chicago as Trustee,
and Investor Certificateholders and should not be used for any other purpose.

Very truly yours,

/S/Deloitte & Touche

Chicago, Illinois


March 26, 1996





Exhibit 28(b)

INDEPENDENT ACCOUNTANTS' REPORT
Sears, Roebuck and Co.
Hoffman Estates, Illinois:

We have examined management's assertion included in its representation letter
dated March 26, 1997, that Sears, Roebuck and Co. ("Sears") maintained an
effective internal control structure as of December 31, 1996, insofar as such
structure relates to the servicing and financial reporting procedures
performed by Sears to prevent or detect errors or irregularities in amounts
that would be material in relation to the assets of Sears Credit Account
Master Trust II (the "Trust") formed pursuant to the Pooling and Servicing
Agreement dated July 31, 1994, as amended (the "Agreement"). 

Our examination was made in accordance with standards established by the
American Institute of Certified Public Accountants and, accordingly, included
obtaining an understanding of the internal control structure as it relates to
servicing and financial reporting procedures performed by Sears, testing and
evaluating the design and operating effectiveness of the internal control
structure, and such other procedures as we considered necessary in the
circumstances.  We believe that our examination provides a reasonable basis
for our opinion. 

Because of the inherent limitations in any internal control structure, errors
or irregularities may occur and not be detected.  Also, projections of any
evaluation of the internal control structure to future periods are subject to
the risk that the internal control structure may become inadequate because of
changes in conditions, or that the degree of compliance with the policies or
procedures may deteriorate.

In our opinion, management's assertion that Sears maintained an effective
internal control structure as of December 31 1996, insofar as such structure
relates to the servicing and financial reporting procedures performed by
Sears to prevent or detect errors or irregularities in amounts that would be
material in relation to the assets of the Trusts under the Agreement, taken
as a whole, is fairly stated, in all material respects, based upon criteria
established by "Internal Control - Integrated Framework" issued by the
Committee of Sponsoring Organizations of the Treadway Commission.

We have also reviewed management's assertion regarding Sears compliance with
sections 3.02, 4.03, 4.04, 4.05, 4.06 and 8.07 of the Agreement.  Our review
was conducted in accordance with standards established by the American
Institute of Certified Public Accountants.

A review is substantially less in scope than an examination, the objective of
which is the expression of an opinion on compliance with such sections. 
Accordingly, we do not express such an opinion.

Based on our review, nothing came to our attention which would cause us to
believe that the servicing provided by Sears has not been conducted in
compliance the sections of the Agreement enumerated above. 

This letter is intended solely for the information and use of the Board of
Directors and management of Sears, First National Bank of Chicago as Trustee,
and Investor Certificateholders, and should not be used for any other
purpose.

March 26, 1997



/S/Deloitte & Touche
Chicago, Illinois


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission