UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): September 15, 1997
Sears Credit Account Master Trust II
(Exact name of registrant as specified in charter)
Illinois 0-24776 Not Applicable
(State of (Commission (IRS Employer
Organization) File Number) 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
Former name, former address and former fiscal year, if changed
since last report: Not Applicable
<PAGE>
Item 5. Other Events
On September 15, 1997, Registrant made available the Monthly
Investor Certificateholders' Statements set forth as Exhibits 21(a)
through 21(k).
At the end of the Due Period relating to the Distribution Date
falling on August 15, 1997, the Seller Interest was $1,056,310,762.32.
Pursuant to Section 2.07 of the Pooling and Servicing Agreement dated July
31, 1994, as amended, (the "Pooling and Servicing Agreement") establishing
the Sears Credit Account Master Trust II (the "Trust"), Sears Receivables
Financing Group, Inc. (the "Seller" under the Pooling and Servicing
Agreement) shall designate, as of the end of the Due Period related to
the Distribution Date in August 1997, additional credit accounts
("Additional Accounts") to be included in the Trust as Accounts.
The aggregate amount of Receivables billed to the Additional
Accounts as of the beginning of the Due Period relating to the September
15, 1997 Distribution Date was $1,795,496,362.59. After giving effect to the
inclusion of the Additional Accounts, the aggregate amount of Receivables in
the Trust as of the beginning of such Due Period was $9,941,101,447.34.
Item 7. Financial Statements and Exhibits
21(a). Series 1994-1 Monthly Investor Certificateholders' Statement
related to the distribution of September 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in August 1997, which will accompany the
distribution on September 15, 1997.
21(b). Series 1994-2 Monthly Investor Certificateholders' Statement
related to the distribution of September 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in August 1997, which will accompany the
distribution on September 15, 1997.
21(c). Series 1995-2 Monthly Investor Certificateholders' Statement
related to the distribution of September 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in August 1997, which will accompany the
distribution on September 15, 1997.
21(d). Series 1995-3 Monthly Investor Certificateholders' Statement
related to the distribution of September 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in August 1997, which will accompany the
distribution on September 15, 1997.
21(e). Series 1995-4 Monthly Investor Certificateholders' Statement
related to the distribution of September 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in August 1997, which will accompany the
distribution on September 15, 1997.
21(f). Series 1995-5 Monthly Investor Certificateholders' Statement
related to the distribution of September 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in August 1997, which will accompany the
distribution on September 15, 1997.
21(g). Series 1996-1 Monthly Investor Certificateholders' Statement
related to the distribution of September 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in August 1997, which will accompany the
distribution on September 15, 1997.
21(h). Series 1996-2 Monthly Investor Certificateholders' Statement
related to the distribution of September 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in August 1997, which will accompany the
distribution on September 15, 1997.
21(i). Series 1996-3 Monthly Investor Certificateholders' Statement
related to the distribution of September 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in August 1997, which will accompany the
distribution on September 15, 1997.
21(j). Series 1996-4 Monthly Investor Certificateholders' Statement
related to the distribution of September 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in August 1997, which will accompany the
distribution on September 15, 1997.
21(k). Series 1997-1 Monthly Investor Certificateholders'
Statement related to the distribution of September 15,
1997 and reflecting the performance of the Trust during
the Due Period ended in August 1997, which will accompany
the distribution on September 15, 1997.
<PAGE>
SIGNATURES
Pursuant to the requirements 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
Date: September 15, 1997<PAGE>
EXHIBIT INDEX
Exhibit No.
21(a). Series 1994-1 Monthly Investor Certificateholders' Statement
(September 15, 1997)
21(b). Series 1994-2 Monthly Investor Certificateholders' Statement
(September 15, 1997)
21(c). Series 1995-2 Monthly Investor Certificateholders' Statement
(September 15, 1997)
21(d). Series 1995-3 Monthly Investor Certificateholders' Statement
(September 15, 1997)
21(e). Series 1995-4 Monthly Investor Certificateholders' Statement
(September 15, 1997)
21(f). Series 1995-5 Monthly Investor Certificateholders' Statement
(September 15, 1997)
21(g). Series 1996-1 Monthly Investor Certificateholders' Statement
(September 15, 1997)
21(h). Series 1996-2 Monthly Investor Certificateholders' Statement
(September 15, 1997)
21(i). Series 1996-3 Monthly Investor Certificateholders' Statement
(September 15, 1997)
21(j). Series 1996-4 Monthly Investor Certificateholders' Statement
(September 15, 1997)
21(k). Series 1997-1 Monthly Investor Certificateholders' Statement
(September 15, 1997)
Monthly Certificateholders' Statement EXHIBIT 21A
Sears Credit Account Master Trust II
Series 1994-1 Monthly Statement
Distribution Date:September 15, 1997 Due Period Ending: August, 1997
Under the Series Supplements relating to the Pooling and Servicing Agreement
dated as of July 31, 1994 by and among Sears, Roebuck and Co., Sears
Receivables Financing Group, Inc. and The First National Bank of Chicago
as Trustee, the Trustee is required to prepare certain information each month
regarding current distributions to Certificateholders and the performance of
the Trust. The information for the Due Period and Distribution Date listed
above is set forth below:
1.Payments or Allocations to Series 1994-1 Investors this Due Period
Total Interest Principal
Series 1994-1
Class A $4,375,000.00 $4,375,000.00 $0.00
Class B $202,395.83 $202,395.83 $0.00
Class C $0.00 $0.00 $0.00
2.Principal Receivables at the end of the Due Period
(a) TOTAL PRINCIPAL RECEIVABLES IN THE TRUST $9,773,476,127.76
Aggregate Investor Interest $7,096,137,612.15
Seller Interest $2,677,338,515.61
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $7,096,137,612.15
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $258,252,612.15
Series 1995-1 Investor Interest $224,720,000.00
Series 1995-2 Investor Interest $674,158,000.00
Series 1995-3 Investor Interest $561,830,000.00
Series 1995-4 Investor Interest $561,830,000.00
Series 1995-5 Investor Interest $568,250,000.00
Series 1996-1 Investor Interest $561,830,000.00
Series 1996-2 Investor Interest $561,830,000.00
Series 1996-3 Investor Interest $561,830,000.00
Series 1996-4 Investor Interest $561,830,000.00
Series 1996-5 Investor Interest $595,250,000.00
Series 1997-1 Investor Interest $561,830,000.00
(d) INVESTOR INTEREST BY CLASS (SERIES 1994-1)
Class A Investor Interest $750,000,000.00
Class B Investor Interest $33,500,000.00
Class C Investor Interest $59,197,000.00
TOTAL CLASS INVESTOR INTEREST $842,697,000.00
3.Allocation of Collections During the Due Period
(a) TOTAL COLLECTIONS $647,756,441.49
Principal Receivables Collected $483,225,336.04
Finance Charge Receivables Collected $164,531,105.45
Finance Charge Principal Yield
Collections Collections
Collections
(b) ALLOCATION OF COLLECTIONS
WITH RESPECT TO THE INVESTOR
INTEREST AND THE SELLER INTEREST
Aggregate Investor Allocation
(Aggregate Investor Percentage
multiplied by total Collections
received during the Due Period) $119,536,390.56 $351,076,547.63 N/A
Seller Allocation (Seller Percentage
multiplied by total Collections
received during the Due Period) $44,994,714.93 $132,148,788.41 N/A
(c) Group One Allocation $119,536,390.56 $351,076,547.63 N/A
(d) Series 1994-1 Allocation $14,109,794.09 $41,440,249.06 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed in through this
Due Period Due Period
SERIES 1994-1 BY CLASS:
Class A $0.00 $0.00
Class B $0.00 $0.00
Class C $0.00 $0.00
5. Investor Charged-Off Amounts
This Due Period
(a)Group One (the sum of the Series Investor Charged-
Off Amounts for all Series in Group One) $49,460,552.97
(b)Series 1994-1 (the sum of the Class Investor Charged-
Off Amounts for all Classes in Series 1994-1) $5,838,207.22
(c)Series 1994-1 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $5,196,002.14
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $232,088.10
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $410,116.98
6. Investor Losses
Total
(a)Group One $0.00
(b)Series 1994-1 $0.00
(c)Series 1994-1 By Class:
Class A $0.00
Class B $0.00
Class C $0.00
7. Monthly Servicing Fee Payable This Due Period
SELLER SERVICING FEE $4,478,793.37
INVESTOR SERVICING FEE
(a)Group One $11,931,773.38
(b)Series 1994-1 $1,404,495.00
8. Trust Performance Analysis
(a)Portfolio Yield (Finance Charge Collections
during the Due Period divided by Principal
Receivables in the Trust as of the first
day of the Due Period) 20.09%
(b)Charge-Offs (Charged-Off Amounts during
the Due Period divided by Principal
Receivables in the Trust as of the
first day of the Due Period) 8.31%
(c)Investor Servicing Fee Percentage
(weighted average of Investor Servicing
Fees for Series 1994-1) 2.00%
(d)Weighted Average Certificate Rate
(weighted average certificate rates for all
classes of Series 1994-1) 6.52%
(e)Series Excess Servicing Percentage (Portfolio
Yield minus the sum of Charge-Offs, the
Investor Servicing Fee Percentage and the
Weighted Average Certificate Rate) 3.26%
(f)Total Payment Rate (Aggregate Collections
during the Due Period divided by the aggregate
amount of Receivables in the Trust as of
the first day of the Due Period) 6.48%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
August, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.88%
90 - 119 days past due........ 1.31%
120 days or more past due..... 2.63%
Total Delinquencies 5.82%
(1)An account is considered delinquent when it is past due a total
of three or more scheduled monthly payments. Delinquencies as of
the end of each month are divided by balances at the beginning
of each such month.
THE FIRST NATIONAL BANK OF CHICAGO,
as Trustee
/s/ Gary D. Farrar
By: Gary D. Farrar
Monthly Certificateholders' Statement EXHIBIT 21B
Sears Credit Account Master Trust II
Series 1994-2 Monthly Statement
Distribution Date:September 15, 1997 Due Period Ending: August, 1997
Under the Series Supplements relating to the Pooling and Servicing Agreement
dated as of July 31, 1994 by and among Sears, Roebuck and Co., Sears
Receivables Financing Group, Inc. and The First National Bank of Chicago
as Trustee, the Trustee is required to prepare certain information each month
regarding current distributions to Certificateholders and the performance of
the Trust. The information for the Due Period and Distribution Date listed
above is set forth below:
1.Payments or Allocations to Series 1994-2 Investors this Due Period
Total Interest Principal
Series 1994-2
Class A $43,177,083.34 $1,510,416.67 $41,666,666.67
Class B $142,500.00 $142,500.00 $0.00
Class C $1,418,099.43 $0.00 $1,418,099.43
2.Principal Receivables at the end of the Due Period
(a) TOTAL PRINCIPAL RECEIVABLES IN THE TRUST $9,773,476,127.76
Aggregate Investor Interest $7,096,137,612.15
Seller Interest $2,677,338,515.61
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $7,096,137,612.15
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $258,252,612.15
Series 1995-1 Investor Interest $224,720,000.00
Series 1995-2 Investor Interest $674,158,000.00
Series 1995-3 Investor Interest $561,830,000.00
Series 1995-4 Investor Interest $561,830,000.00
Series 1995-5 Investor Interest $568,250,000.00
Series 1996-1 Investor Interest $561,830,000.00
Series 1996-2 Investor Interest $561,830,000.00
Series 1996-3 Investor Interest $561,830,000.00
Series 1996-4 Investor Interest $561,830,000.00
Series 1996-5 Investor Interest $595,250,000.00
Series 1997-1 Investor Interest $561,830,000.00
(d) INVESTOR INTEREST BY CLASS (SERIES 1994-2)
Class A Investor Interest $208,333,333.31
Class B Investor Interest $22,500,000.00
Class C Investor Interest $27,419,278.84
TOTAL CLASS INVESTOR INTEREST $258,252,612.15
3.Allocation of Collections During the Due Period
(a) TOTAL COLLECTIONS $647,756,441.49
Principal Receivables Collected $483,225,336.04
Finance Charge Receivables Collected $164,531,105.45
Finance Charge Principal Yield
Collections Collections Collections
(b) ALLOCATION OF COLLECTIONS
WITH RESPECT TO THE INVESTOR
INTEREST AND THE SELLER INTEREST
Aggregate Investor Allocation
(Aggregate Investor Percentage
multiplied by total Collections
received during the Due Period) $119,536,390.56 $351,076,547.63 N/A
Seller Allocation (Seller Percentage
multiplied by total Collections
received during the Due Period) $44,994,714.93 $132,148,788.41 N/A
(c) Group One Allocation $119,536,390.56 $351,076,547.63 N/A
(d) Series 1994-2 Allocation $5,045,477.03 $14,818,488.74 N/A
(e) Reallocations of Collections to Series 1994-2
from other series in Group One $0.00 $28,266,277.36 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed in through this
Due Period Due Period
SERIES 1994-2 BY CLASS:
Class A $41,666,666.67 $291,666,666.69
Class B $0.00 $0.00
Class C $1,418,099.43 $11,910,721.16
5. Investor Charged-Off Amounts
This Due Period
(a)Group One (the sum of the Series Investor Charged-
Off Amounts for all Series in Group One) $49,460,552.97
(b)Series 1994-2 (the sum of the Class Investor Charged-
Off Amounts for all Classes in Series 1994-2) $2,087,666.21
(c)Series 1994-2 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $1,732,000.71
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $155,880.06
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $199,785.44
6. Investor Losses
Total
(a)Group One $0.00
(b)Series 1994-2 $0.00
(c)Series 1994-2 By Class:
Class A $0.00
Class B $0.00
Class C $0.00
7. Monthly Servicing Fee Payable This Due Period
SELLER SERVICING FEE $4,478,793.37
INVESTOR SERVICING FEE
(a)Group One $11,931,773.38
(b)Series 1994-2 $502,228.96
8. Trust Performance Analysis
(a)Portfolio Yield (Finance Charge Collections
during the Due Period divided by Principal
Receivables in the Trust as of the first
day of the Due Period) 20.09%
(b)Charge-Offs (Charged-Off Amounts during
the Due Period divided by Principal
Receivables in the Trust as of the
first day of the Due Period) 8.31%
(c)Investor Servicing Fee Percentage
(weighted average of Investor Servicing
Fees for Series 1994-2) 2.00%
(d)Weighted Average Certificate Rate
(weighted average certificate rates for all
classes of Series 1994-2) 6.58%
(e)Series Excess Servicing Percentage (Portfolio
Yield minus the sum of Charge-Offs, the
Investor Servicing Fee Percentage and the
Weighted Average Certificate Rate) 3.20%
(f)Total Payment Rate (Aggregate Collections
during the Due Period divided by the aggregate
amount of Receivables in the Trust as of
the first day of the Due Period) 6.48%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
August, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.88%
90 - 119 days past due........ 1.31%
120 days or more past due..... 2.63%
Total Delinquencies 5.82%
(1)An account is considered delinquent when it is past due a total
of three or more scheduled monthly payments. Delinquencies as of
the end of each month are divided by balances at the beginning
of each such month.
THE FIRST NATIONAL BANK OF CHICAGO,
as Trustee
By: /s/Gary D. Farrar
Gary D. Farrar
Monthly Certificateholders' Statement EXHIBIT 21C
Sears Credit Account Master Trust II
Series 1995-2 Monthly Statement
Distribution Date:September 15, 1997 Due Period Ending: August, 1997
Under the Series Supplements relating to the Pooling and Servicing Agreement
dated as of July 31, 1994 by and among Sears, Roebuck and Co., Sears
Receivables Financing Group, Inc. and The First National Bank of Chicago
as Trustee, the Trustee is required to prepare certain information each month
regarding current distributions to Certificateholders and the performance of
the Trust. The information for the Due Period and Distribution Date listed
above is set forth below:
1.Payments or Allocations to Series 1995-2 Investors this Due Period
Total Interest Principal
Series 1995-2
Class A $4,050,000.00 $4,050,000.00 $0.00
Class B $186,514.83 $186,514.83 $0.00
Class C $0.00 $0.00 $0.00
2.Principal Receivables at the end of the Due Period
(a) TOTAL PRINCIPAL RECEIVABLES IN THE TRUST $9,773,476,127.76
Aggregate Investor Interest $7,096,137,612.15
Seller Interest $2,677,338,515.61
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $7,096,137,612.15
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $258,252,612.15
Series 1995-1 Investor Interest $224,720,000.00
Series 1995-2 Investor Interest $674,158,000.00
Series 1995-3 Investor Interest $561,830,000.00
Series 1995-4 Investor Interest $561,830,000.00
Series 1995-5 Investor Interest $568,250,000.00
Series 1996-1 Investor Interest $561,830,000.00
Series 1996-2 Investor Interest $561,830,000.00
Series 1996-3 Investor Interest $561,830,000.00
Series 1996-4 Investor Interest $561,830,000.00
Series 1996-5 Investor Interest $595,250,000.00
Series 1997-1 Investor Interest $561,830,000.00
(d) INVESTOR INTEREST BY CLASS (SERIES 1994-2)
Class A Investor Interest $600,000,000.00
Class B Investor Interest $26,966,000.00
Class C Investor Interest $47,192,000.00
TOTAL CLASS INVESTOR INTEREST $674,158,000.00
3.Allocation of Collections During the Due Period
(a) TOTAL COLLECTIONS $647,756,441.49
Principal Receivables Collected $483,225,336.04
Finance Charge Receivables Collected $164,531,105.45
Finance Charge Principal Yield
Collections Collections Collections
(b) ALLOCATION OF COLLECTIONS
WITH RESPECT TO THE INVESTOR
INTEREST AND THE SELLER INTEREST
Aggregate Investor Allocation
(Aggregate Investor Percentage
multiplied by total Collections
received during the Due Period) $119,536,390.56 $351,076,547.63 N/A
Seller Allocation (Seller Percentage
multiplied by total Collections
received during the Due Period) $44,994,714.93 $132,148,788.41 N/A
(c) Group One Allocation $119,536,390.56 $351,076,547.63 N/A
(d) Series 1995-2 Allocation $11,287,841.97 $33,152,218.92 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed in through this
Due Period Due Period
SERIES 1995-2 BY CLASS:
Class A $0.00 $0.00
Class B $0.00 $0.00
Class C $0.00 $0.00
5. Investor Charged-Off Amounts
This Due Period
(a)Group One (the sum of the Series Investor Charged-
Off Amounts for all Series in Group One) $49,460,552.97
(b)Series 1995-2 (the sum of the Class Investor Charged-
Off Amounts for all Classes in Series 1995-2) $4,670,568.54
(c)Series 1995-2 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $4,156,801.71
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $186,820.52
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $326,946.31
6. Investor Losses
Total
(a)Group One $0.00
(b)Series 1995-2 $0.00
(c)Series 1995-2 By Class:
Class A $0.00
Class B $0.00
Class C $0.00
7. Monthly Servicing Fee Payable This Due Period
SELLER SERVICING FEE $4,478,793.37
INVESTOR SERVICING FEE
(a)Group One $11,931,773.38
(b)Series 1995-2 $1,123,596.67
8. Trust Performance Analysis
(a)Portfolio Yield (Finance Charge Collections
during the Due Period divided by Principal
Receivables in the Trust as of the first
day of the Due Period) 20.09%
(b)Charge-Offs (Charged-Off Amounts during
the Due Period divided by Principal
Receivables in the Trust as of the
first day of the Due Period) 8.31%
(c)Investor Servicing Fee Percentage
(weighted average of Investor Servicing
Fees for Series 1995-2) 2.00%
(d)Weighted Average Certificate Rate
(weighted average certificate rates for all
classes of Series 1995-2) 7.54%
(e)Series Excess Servicing Percentage (Portfolio
Yield minus the sum of Charge-Offs, the
Investor Servicing Fee Percentage and the
Weighted Average Certificate Rate) 2.24%
(f)Total Payment Rate (Aggregate Collections
during the Due Period divided by the aggregate
amount of Receivables in the Trust as of
the first day of the Due Period) 6.48%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
August, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.88%
90 - 119 days past due........ 1.31%
120 days or more past due..... 2.63%
Total Delinquencies 5.82%
(1)An account is considered delinquent when it is past due a total
of three or more scheduled monthly payments. Delinquencies as of
the end of each month are divided by balances at the beginning
of each such month.
THE FIRST NATIONAL BANK OF CHICAGO,
as Trustee
By: /s/Gary D. Farrar
Gary D. Farrar
Monthly Certificateholders' Statement EXHIBIT 21D
Sears Credit Account Master Trust II
Series 1995-3 Monthly Statement
Distribution Date:September 15, 1997 Due Period Ending: August, 1997
Under the Series Supplements relating to the Pooling and Servicing Agreement
dated as of July 31, 1994 by and among Sears, Roebuck and Co., Sears
Receivables Financing Group, Inc. and The First National Bank of Chicago
as Trustee, the Trustee is required to prepare certain information each month
regarding current distributions to Certificateholders and the performance of
the Trust. The information for the Due Period and Distribution Date listed
above is set forth below:
1.Payments or Allocations to Series 1995-3 Investors this Due Period
Total Interest Principal
Series 1995-3
Class A $2,916,666.67 $2,916,666.67 $0.00
Class B $135,937.50 $135,937.50 $0.00
Class C $0.00 $0.00 $0.00
2.Principal Receivables at the end of the Due Period
(a) TOTAL PRINCIPAL RECEIVABLES IN THE TRUST $9,773,476,127.76
Aggregate Investor Interest $7,096,137,612.15
Seller Interest $2,677,338,515.61
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $7,096,137,612.15
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $258,252,612.15
Series 1995-1 Investor Interest $224,720,000.00
Series 1995-2 Investor Interest $674,158,000.00
Series 1995-3 Investor Interest $561,830,000.00
Series 1995-4 Investor Interest $561,830,000.00
Series 1995-5 Investor Interest $568,250,000.00
Series 1996-1 Investor Interest $561,830,000.00
Series 1996-2 Investor Interest $561,830,000.00
Series 1996-3 Investor Interest $561,830,000.00
Series 1996-4 Investor Interest $561,830,000.00
Series 1996-5 Investor Interest $595,250,000.00
Series 1997-1 Investor Interest $561,830,000.00
(d) INVESTOR INTEREST BY CLASS (SERIES 1995-3)
Class A Investor Interest $500,000,000.00
Class B Investor Interest $22,500,000.00
Class C Investor Interest $39,330,000.00
TOTAL CLASS INVESTOR INTEREST $561,830,000.00
3.Allocation of Collections During the Due Period
(a) TOTAL COLLECTIONS $647,756,441.49
Principal Receivables Collected $483,225,336.04
Finance Charge Receivables Collected $164,531,105.45
Finance Charge Principal Yield
Collections Collections Collections
(b) ALLOCATION OF COLLECTIONS
WITH RESPECT TO THE INVESTOR
INTEREST AND THE SELLER INTEREST
Aggregate Investor Allocation
(Aggregate Investor Percentage
multiplied by total Collections
received during the Due Period) $119,536,390.56 $351,076,547.63 N/A
Seller Allocation (Seller Percentage
multiplied by total Collections
received during the Due Period) $44,994,714.93 $132,148,788.41 N/A
(c) Group One Allocation $119,536,390.56 $351,076,547.63 N/A
(d) Series 1995-3 Allocation $9,407,065.19 $27,628,406.33 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed in through this
Due Period Due Period
SERIES 1995-3 BY CLASS:
Class A $0.00 $0.00
Class B $0.00 $0.00
Class C $0.00 $0.00
5. Investor Charged-Off Amounts
This Due Period
(a)Group One (the sum of the Series Investor Charged-
Off Amounts for all Series in Group One) $49,460,552.97
(b)Series 1995-3 (the sum of the Class Investor Charged-
Off Amounts for all Classes in Series 1995-3) $3,892,359.84
(c)Series 1995-3 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $3,464,001.42
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $155,880.06
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $272,478.35
6. Investor Losses
Total
(a)Group One $0.00
(b)Series 1995-3 $0.00
(c)Series 1995-3 By Class:
Class A $0.00
Class B $0.00
Class C $0.00
7. Monthly Servicing Fee Payable This Due Period
SELLER SERVICING FEE $4,478,793.37
INVESTOR SERVICING FEE
(a)Group One $11,931,773.38
(b)Series 1995-3 $936,383.33
8. Trust Performance Analysis
(a)Portfolio Yield (Finance Charge Collections
during the Due Period divided by Principal
Receivables in the Trust as of the first
day of the Due Period) 20.09%
(b)Charge-Offs (Charged-Off Amounts during
the Due Period divided by Principal
Receivables in the Trust as of the
first day of the Due Period) 8.31%
(c)Investor Servicing Fee Percentage
(weighted average of Investor Servicing
Fees for Series 1995-3) 2.00%
(d)Weighted Average Certificate Rate
(weighted average certificate rates for all
classes of Series 1995-3) 6.52%
(e)Series Excess Servicing Percentage (Portfolio
Yield minus the sum of Charge-Offs, the
Investor Servicing Fee Percentage and the
Weighted Average Certificate Rate) 3.26%
(f)Total Payment Rate (Aggregate Collections
during the Due Period divided by the aggregate
amount of Receivables in the Trust as of
the first day of the Due Period) 6.48%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
August, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.88%
90 - 119 days past due........ 1.31%
120 days or more past due..... 2.63%
Total Delinquencies 5.82%
(1)An account is considered delinquent when it is past due a total
of three or more scheduled monthly payments. Delinquencies as of
the end of each month are divided by balances at the beginning
of each such month.
THE FIRST NATIONAL BANK OF CHICAGO,
as Trustee
By:/s/ Gary D. Farrar
Gary D. Farrar
Monthly Certificateholders' Statement EXHIBIT 21E
Sears Credit Account Master Trust II
Series 1995-4 Monthly Statement
Distribution Date:September 15, 1997 Due Period Ending: August, 1997
Under the Series Supplements relating to the Pooling and Servicing Agreement
dated as of July 31, 1994 by and among Sears, Roebuck and Co., Sears
Receivables Financing Group, Inc. and The First National Bank of Chicago
as Trustee, the Trustee is required to prepare certain information each month
regarding current distributions to Certificateholders and the performance of
the Trust. The information for the Due Period and Distribution Date listed
above is set forth below:
1.Payments or Allocations to Series 1995-4 Investors this Due Period
Total Interest Principal
Series 1995-4
Class A $2,604,166.67 $2,604,166.67 $0.00
Class B $119,062.50 $119,062.50 $0.00
Class C $0.00 $0.00 $0.00
2.Principal Receivables at the end of the Due Period
(a) TOTAL PRINCIPAL RECEIVABLES IN THE TRUST $9,773,476,127.76
Aggregate Investor Interest $7,096,137,612.15
Seller Interest $2,677,338,515.61
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $7,096,137,612.15
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $258,252,612.15
Series 1995-1 Investor Interest $224,720,000.00
Series 1995-2 Investor Interest $674,158,000.00
Series 1995-3 Investor Interest $561,830,000.00
Series 1995-4 Investor Interest $561,830,000.00
Series 1995-5 Investor Interest $568,250,000.00
Series 1996-1 Investor Interest $561,830,000.00
Series 1996-2 Investor Interest $561,830,000.00
Series 1996-3 Investor Interest $561,830,000.00
Series 1996-4 Investor Interest $561,830,000.00
Series 1996-5 Investor Interest $595,250,000.00
Series 1997-1 Investor Interest $561,830,000.00
(d) INVESTOR INTEREST BY CLASS (SERIES 1995-4)
Class A Investor Interest $500,000,000.00
Class B Investor Interest $22,500,000.00
Class C Investor Interest $39,330,000.00
TOTAL CLASS INVESTOR INTEREST $561,830,000.00
3.Allocation of Collections During the Due Period
(a) TOTAL COLLECTIONS $647,756,441.49
Principal Receivables Collected $483,225,336.04
Finance Charge Receivables Collected $164,531,105.45
Finance Charge Principal Yield
Collections Collections Collections
(b) ALLOCATION OF COLLECTIONS
WITH RESPECT TO THE INVESTOR
INTEREST AND THE SELLER INTEREST
Aggregate Investor Allocation
(Aggregate Investor Percentage
multiplied by total Collections
received during the Due Period) $119,536,390.56 $351,076,547.63 N/A
Seller Allocation (Seller Percentage
multiplied by total Collections
received during the Due Period) $44,994,714.93 $132,148,788.41 N/A
(c) Group One Allocation $119,536,390.56 $351,076,547.63 N/A
(d) Series 1995-4 Allocation $9,407,065.19 $27,628,406.33 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed in through this
Due Period Due Period
SERIES 1995-4 BY CLASS:
Class A $0.00 $0.00
Class B $0.00 $0.00
Class C $0.00 $0.00
5. Investor Charged-Off Amounts
This Due Period
(a)Group One (the sum of the Series Investor Charged-
Off Amounts for all Series in Group One) $49,460,552.97
(b)Series 1995-4 (the sum of the Class Investor Charged-
Off Amounts for all Classes in Series 1995-4) $3,892,359.84
(c)Series 1995-4 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $3,464,001.42
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $155,880.06
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $272,478.35
6. Investor Losses
Total
(a)Group One $0.00
(b)Series 1995-4 $0.00
(c)Series 1995-4 By Class:
Class A $0.00
Class B $0.00
Class C $0.00
7. Monthly Servicing Fee Payable This Due Period
SELLER SERVICING FEE $4,478,793.37
INVESTOR SERVICING FEE
(a)Group One $11,931,773.38
(b)Series 1995-4 $936,383.33
8. Trust Performance Analysis
(a)Portfolio Yield (Finance Charge Collections
during the Due Period divided by Principal
Receivables in the Trust as of the first
day of the Due Period) 20.09%
(b)Charge-Offs (Charged-Off Amounts during
the Due Period divided by Principal
Receivables in the Trust as of the
first day of the Due Period) 8.31%
(c)Investor Servicing Fee Percentage
(weighted average of Investor Servicing
Fees for Series 1995-4) 2.00%
(d)Weighted Average Certificate Rate
(weighted average certificate rates for all
classes of Series 1995-4) 6.52%
(e)Series Excess Servicing Percentage (Portfolio
Yield minus the sum of Charge-Offs, the
Investor Servicing Fee Percentage and the
Weighted Average Certificate Rate) 3.96%
(f)Total Payment Rate (Aggregate Collections
during the Due Period divided by the aggregate
amount of Receivables in the Trust as of
the first day of the Due Period) 6.48%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
August, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.88%
90 - 119 days past due........ 1.31%
120 days or more past due..... 2.63%
Total Delinquencies 5.82%
(1)An account is considered delinquent when it is past due a total
of three or more scheduled monthly payments. Delinquencies as of
the end of each month are divided by balances at the beginning
of each such month.
THE FIRST NATIONAL BANK OF CHICAGO,
as Trustee
By: /s/ Gary D. Farrar
Gary D. Farrar
Monthly Certificateholders' Statement EXHIBIT 21F
Sears Credit Account Master Trust II
Series 1995-5 Monthly Statement
Distribution Date:September 15, 1997 Due Period Ending: August, 1997
Under the Series Supplements relating to the Pooling and Servicing Agreement
dated as of July 31, 1994 by and among Sears, Roebuck and Co., Sears
Receivables Financing Group, Inc. and The First National Bank of Chicago
as Trustee, the Trustee is required to prepare certain information each month
regarding current distributions to Certificateholders and the performance of
the Trust. The information for the Due Period and Distribution Date listed
above is set forth below:
1.Payments or Allocations to Series 1995-5 Investors this Due Period
Total Interest Principal
Series 1995-5
Class A $2,520,833.33 $2,520,833.33 $0.00
Class B $117,438.33 $117,438.33 $0.00
Class C $0.00 $0.00 $0.00
2.Principal Receivables at the end of the Due Period
(a) TOTAL PRINCIPAL RECEIVABLES IN THE TRUST $9,773,476,127.76
Aggregate Investor Interest $7,096,137,612.15
Seller Interest $2,677,338,515.61
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $7,096,137,612.15
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $258,252,612.15
Series 1995-1 Investor Interest $224,720,000.00
Series 1995-2 Investor Interest $674,158,000.00
Series 1995-3 Investor Interest $561,830,000.00
Series 1995-4 Investor Interest $561,830,000.00
Series 1995-5 Investor Interest $568,250,000.00
Series 1996-1 Investor Interest $561,830,000.00
Series 1996-2 Investor Interest $561,830,000.00
Series 1996-3 Investor Interest $561,830,000.00
Series 1996-4 Investor Interest $561,830,000.00
Series 1996-5 Investor Interest $595,250,000.00
Series 1997-1 Investor Interest $561,830,000.00
(d) INVESTOR INTEREST BY CLASS (SERIES 1995-5)
Class A Investor Interest $500,000,000.00
Class B Investor Interest $22,730,000.00
Class C Investor Interest $45,520,000.00
TOTAL CLASS INVESTOR INTEREST $568,250,000.00
3.Allocation of Collections During the Due Period
(a) TOTAL COLLECTIONS $647,756,441.49
Principal Receivables Collected $483,225,336.04
Finance Charge Receivables Collected $164,531,105.45
Finance Charge Principal Yield
Collections Collections Collections
(b) ALLOCATION OF COLLECTIONS
WITH RESPECT TO THE INVESTOR
INTEREST AND THE SELLER INTEREST
Aggregate Investor Allocation
(Aggregate Investor Percentage
multiplied by total Collections
received during the Due Period) $119,536,390.56 $351,076,547.63 N/A
Seller Allocation (Seller Percentage
multiplied by total Collections
received during the Due Period) $44,994,714.93 $132,148,788.41 N/A
(c) Group One Allocation $119,536,390.56 $351,076,547.63 N/A
(d) Series 1995-5 Allocation $9,514,559.19 $27,944,114.59 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed in through this
Due Period Due Period
SERIES 1995-5 BY CLASS:
Class A $0.00 $0.00
Class B $0.00 $0.00
Class C $0.00 $0.00
5. Investor Charged-Off Amounts
This Due Period
(a)Group One (the sum of the Series Investor Charged-
Off Amounts for all Series in Group One) $49,460,552.97
(b)Series 1995-5 (the sum of the Class Investor Charged-
Off Amounts for all Classes in Series 1995-5) $3,936,837.62
(c)Series 1995-5 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $3,464,001.42
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $157,473.50
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $315,362.69
6. Investor Losses
Total
(a)Group One $0.00
(b)Series 1995-5 $0.00
(c)Series 1995-5 By Class:
Class A $0.00
Class B $0.00
Class C $0.00
7. Monthly Servicing Fee Payable This Due Period
SELLER SERVICING FEE $4,478,793.37
INVESTOR SERVICING FEE
(a)Group One $11,931,773.38
(b)Series 1995-5 $947,083.33
8. Trust Performance Analysis
(a)Portfolio Yield (Finance Charge Collections
during the Due Period divided by Principal
Receivables in the Trust as of the first
day of the Due Period) 20.09%
(b)Charge-Offs (Charged-Off Amounts during
the Due Period divided by Principal
Receivables in the Trust as of the
first day of the Due Period) 8.31%
(c)Investor Servicing Fee Percentage
(weighted average of Investor Servicing
Fees for Series 1995-5) 2.00%
(d)Weighted Average Certificate Rate
(weighted average certificate rates for all
classes of Series 1995-5) 6.52%
(e)Series Excess Servicing Percentage (Portfolio
Yield minus the sum of Charge-Offs, the
Investor Servicing Fee Percentage and the
Weighted Average Certificate Rate) 4.21%
(f)Total Payment Rate (Aggregate Collections
during the Due Period divided by the aggregate
amount of Receivables in the Trust as of
the first day of the Due Period) 6.48%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
August, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.88%
90 - 119 days past due........ 1.31%
120 days or more past due..... 2.63%
Total Delinquencies 5.82%
(1)An account is considered delinquent when it is past due a total
of three or more scheduled monthly payments. Delinquencies as of
the end of each month are divided by balances at the beginning
of each such month.
THE FIRST NATIONAL BANK OF CHICAGO,
as Trustee
By: /s/Gary D. Farrar
Gary D. Farrar
Monthly Certificateholders' Statement EXHIBIT 21G
Sears Credit Account Master Trust II
Series 1996-1 Monthly Statement
Distribution Date:September 15, 1997 Due Period Ending: August, 1997
Under the Series Supplements relating to the Pooling and Servicing Agreement
dated as of July 31, 1994 by and among Sears, Roebuck and Co., Sears
Receivables Financing Group, Inc. and The First National Bank of Chicago
as Trustee, the Trustee is required to prepare certain information each month
regarding current distributions to Certificateholders and the performance of
the Trust. The information for the Due Period and Distribution Date listed
above is set forth below:
1.Payments or Allocations to Series 1996-1 Investors this Due Period
Total Interest Principal
Series 1996-1
Class A $2,583,333.33 $2,583,333.33 $0.00
Class B $119,062.50 $119,062.50 $0.00
Class C $0.00 $0.00 $0.00
2.Principal Receivables at the end of the Due Period
(a) TOTAL PRINCIPAL RECEIVABLES IN THE TRUST $9,773,476,127.76
Aggregate Investor Interest $7,096,137,612.15
Seller Interest $2,677,338,515.61
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $7,096,137,612.15
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $258,252,612.15
Series 1995-1 Investor Interest $224,720,000.00
Series 1995-2 Investor Interest $674,158,000.00
Series 1995-3 Investor Interest $561,830,000.00
Series 1995-4 Investor Interest $561,830,000.00
Series 1995-5 Investor Interest $568,250,000.00
Series 1996-1 Investor Interest $561,830,000.00
Series 1996-2 Investor Interest $561,830,000.00
Series 1996-3 Investor Interest $561,830,000.00
Series 1996-4 Investor Interest $561,830,000.00
Series 1996-5 Investor Interest $595,250,000.00
Series 1997-1 Investor Interest $561,830,000.00
(d) INVESTOR INTEREST BY CLASS (SERIES 1996-1)
Class A Investor Interest $500,000,000.00
Class B Investor Interest $22,500,000.00
Class C Investor Interest $39,330,000.00
TOTAL CLASS INVESTOR INTEREST $561,830,000.00
3.Allocation of Collections During the Due Period
(a) TOTAL COLLECTIONS $647,756,441.49
Principal Receivables Collected $483,225,336.04
Finance Charge Receivables Collected $164,531,105.45
Finance Charge Principal Yield
Collections Collections Collections
(b) ALLOCATION OF COLLECTIONS
WITH RESPECT TO THE INVESTOR
INTEREST AND THE SELLER INTEREST
Aggregate Investor Allocation
(Aggregate Investor Percentage
multiplied by total Collections
received during the Due Period) $119,536,390.56 $351,076,547.63 N/A
Seller Allocation (Seller Percentage
multiplied by total Collections
received during the Due Period) $44,994,714.93 $132,148,788.41 N/A
(c) Group One Allocation $119,536,390.56 $351,076,547.63 N/A
(d) Series 1996-1 Allocation $9,407,065.19 $27,628,406.33 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed in through this
Due Period Due Period
SERIES 1996-1 BY CLASS:
Class A $0.00 $0.00
Class B $0.00 $0.00
Class C $0.00 $0.00
5. Investor Charged-Off Amounts
This Due Period
(a)Group One (the sum of the Series Investor Charged-
Off Amounts for all Series in Group One) $49,460,552.97
(b)Series 1996-1 (the sum of the Class Investor Charged-
Off Amounts for all Classes in Series 1996-1) $3,892,359.84
(c)Series 1996-1 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $3,464,001.42
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $155,880.06
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $272,478.35
6. Investor Losses
Total
(a)Group One $0.00
(b)Series 1996-1 $0.00
(c)Series 1996-1 By Class:
Class A $0.00
Class B $0.00
Class C $0.00
7. Monthly Servicing Fee Payable This Due Period
SELLER SERVICING FEE $4,478,793.37
INVESTOR SERVICING FEE
(a)Group One $11,931,773.38
(b)Series 1996-1 $936,383.33
8. Trust Performance Analysis
(a)Portfolio Yield (Finance Charge Collections
during the Due Period divided by Principal
Receivables in the Trust as of the first
day of the Due Period) 20.09%
(b)Charge-Offs (Charged-Off Amounts during
the Due Period divided by Principal
Receivables in the Trust as of the
first day of the Due Period) 8.31%
(c)Investor Servicing Fee Percentage
(weighted average of Investor Servicing
Fees for Series 1996-1) 2.00%
(d)Weighted Average Certificate Rate
(weighted average certificate rates for all
classes of Series 1996-1) 6.52%
(e)Series Excess Servicing Percentage (Portfolio
Yield minus the sum of Charge-Offs, the
Investor Servicing Fee Percentage and the
Weighted Average Certificate Rate) 4.01%
(f)Total Payment Rate (Aggregate Collections
during the Due Period divided by the aggregate
amount of Receivables in the Trust as of
the first day of the Due Period) 6.48%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
August, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.88%
90 - 119 days past due........ 1.31%
120 days or more past due..... 2.63%
Total Delinquencies 5.82%
(1)An account is considered delinquent when it is past due a total
of three or more scheduled monthly payments. Delinquencies as of
the end of each month are divided by balances at the beginning
of each such month.
THE FIRST NATIONAL BANK OF CHICAGO,
as Trustee
By: /s/Gary D. Farrar
Gary D. Farrar
Monthly Certificateholders' Statement EXHIBIT 21H
Sears Credit Account Master Trust II
Series 1996-2 Monthly Statement
Distribution Date:September 15, 1997 Due Period Ending: August, 1997
Under the Series Supplements relating to the Pooling and Servicing Agreement
dated as of July 31, 1994 by and among Sears, Roebuck and Co., Sears
Receivables Financing Group, Inc. and The First National Bank of Chicago
as Trustee, the Trustee is required to prepare certain information each month
regarding current distributions to Certificateholders and the performance of
the Trust. The information for the Due Period and Distribution Date listed
above is set forth below:
1.Payments or Allocations to Series 1996-2 Investors this Due Period
Total Interest Principal
Series 1996-2
Class A $2,708,333.33 $2,708,333.33 $0.00
Class B $124,687.50 $124,687.50 $0.00
Class C $0.00 $0.00 $0.00
2.Principal Receivables at the end of the Due Period
(a) TOTAL PRINCIPAL RECEIVABLES IN THE TRUST $9,773,476,127.76
Aggregate Investor Interest $7,096,137,612.15
Seller Interest $2,677,338,515.61
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $7,096,137,612.15
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $258,252,612.15
Series 1995-1 Investor Interest $224,720,000.00
Series 1995-2 Investor Interest $674,158,000.00
Series 1995-3 Investor Interest $561,830,000.00
Series 1995-4 Investor Interest $561,830,000.00
Series 1995-5 Investor Interest $568,250,000.00
Series 1996-1 Investor Interest $561,830,000.00
Series 1996-2 Investor Interest $561,830,000.00
Series 1996-3 Investor Interest $561,830,000.00
Series 1996-4 Investor Interest $561,830,000.00
Series 1996-5 Investor Interest $595,250,000.00
Series 1997-1 Investor Interest $561,830,000.00
(d) INVESTOR INTEREST BY CLASS (SERIES 1996-2)
Class A Investor Interest $500,000,000.00
Class B Investor Interest $22,500,000.00
Class C Investor Interest $39,330,000.00
TOTAL CLASS INVESTOR INTEREST $561,830,000.00
3.Allocation of Collections During the Due Period
(a) TOTAL COLLECTIONS $647,756,441.49
Principal Receivables Collected $483,225,336.04
Finance Charge Receivables Collected $164,531,105.45
Finance Charge Principal Yield
Collections Collections Collections
(b) ALLOCATION OF COLLECTIONS
WITH RESPECT TO THE INVESTOR
INTEREST AND THE SELLER INTEREST
Aggregate Investor Allocation
(Aggregate Investor Percentage
multiplied by total Collections
received during the Due Period) $119,536,390.56 $351,076,547.63 N/A
Seller Allocation (Seller Percentage
multiplied by total Collections
received during the Due Period) $44,994,714.93 $132,148,788.41 N/A
(c) Group One Allocation $119,536,390.56 $351,076,547.63 N/A
(d) Series 1996-2 Allocation $9,407,065.19 $27,628,406.33 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed in through this
Due Period Due Period
SERIES 1996-2 BY CLASS:
Class A $0.00 $0.00
Class B $0.00 $0.00
Class C $0.00 $0.00
5. Investor Charged-Off Amounts
This Due Period
(a)Group One (the sum of the Series Investor Charged-
Off Amounts for all Series in Group One) $49,460,552.97
(b)Series 1996-2 (the sum of the Class Investor Charged-
Off Amounts for all Classes in Series 1996-2) $3,892,359.84
(c)Series 1996-2 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $3,464,001.42
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $155,880.06
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $272,478.35
6. Investor Losses
Total
(a)Group One $0.00
(b)Series 1996-2 $0.00
(c)Series 1996-2 By Class:
Class A $0.00
Class B $0.00
Class C $0.00
7. Monthly Servicing Fee Payable This Due Period
SELLER SERVICING FEE $4,478,793.37
INVESTOR SERVICING FEE
(a)Group One $11,931,773.38
(b)Series 1996-2 $936,383.33
8. Trust Performance Analysis
(a)Portfolio Yield (Finance Charge Collections
during the Due Period divided by Principal
Receivables in the Trust as of the first
day of the Due Period) 20.09%
(b)Charge-Offs (Charged-Off Amounts during
the Due Period divided by Principal
Receivables in the Trust as of the
first day of the Due Period) 8.31%
(c)Investor Servicing Fee Percentage
(weighted average of Investor Servicing
Fees for Series 1996-2) 2.00%
(d)Weighted Average Certificate Rate
(weighted average certificate rates for all
classes of Series 1996-2) 6.05%
(e)Series Excess Servicing Percentage (Portfolio
Yield minus the sum of Charge-Offs, the
Investor Servicing Fee Percentage and the
Weighted Average Certificate Rate) 3.73%
(f)Total Payment Rate (Aggregate Collections
during the Due Period divided by the aggregate
amount of Receivables in the Trust as of
the first day of the Due Period) 6.48%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
August, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.88%
90 - 119 days past due........ 1.31%
120 days or more past due..... 2.63%
Total Delinquencies 5.82%
(1)An account is considered delinquent when it is past due a total
of three or more scheduled monthly payments. Delinquencies as of
the end of each month are divided by balances at the beginning
of each such month.
THE FIRST NATIONAL BANK OF CHICAGO,
as Trustee
By: /s/Gary D. Farrar
Gary D. Farrar
Monthly Certificateholders' Statement EXHIBIT 21I
Sears Credit Account Master Trust II
Series 1996-3 Monthly Statement
Distribution Date:September 15, 1997 Due Period Ending: August, 1997
Under the Series Supplements relating to the Pooling and Servicing Agreement
dated as of July 31, 1994 by and among Sears, Roebuck and Co., Sears
Receivables Financing Group, Inc. and The First National Bank of Chicago
as Trustee, the Trustee is required to prepare certain information each month
regarding current distributions to Certificateholders and the performance of
the Trust. The information for the Due Period and Distribution Date listed
above is set forth below:
1.Payments or Allocations to Series 1996-3 Investors this Due Period
Total Interest Principal
Series 1996-3
Class A $2,916,666.67 $2,916,666.67 $0.00
Class B $133,125.00 $133,125.00 $0.00
Class C $0.00 $0.00 $0.00
2.Principal Receivables at the end of the Due Period
(a) TOTAL PRINCIPAL RECEIVABLES IN THE TRUST $9,773,476,127.76
Aggregate Investor Interest $7,096,137,612.15
Seller Interest $2,677,338,515.61
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $7,096,137,612.15
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $258,252,612.15
Series 1995-1 Investor Interest $224,720,000.00
Series 1995-2 Investor Interest $674,158,000.00
Series 1995-3 Investor Interest $561,830,000.00
Series 1995-4 Investor Interest $561,830,000.00
Series 1995-5 Investor Interest $568,250,000.00
Series 1996-1 Investor Interest $561,830,000.00
Series 1996-2 Investor Interest $561,830,000.00
Series 1996-3 Investor Interest $561,830,000.00
Series 1996-4 Investor Interest $561,830,000.00
Series 1996-5 Investor Interest $595,250,000.00
Series 1997-1 Investor Interest $561,830,000.00
(d) INVESTOR INTEREST BY CLASS (SERIES 1996-3)
Class A Investor Interest $500,000,000.00
Class B Investor Interest $22,500,000.00
Class C Investor Interest $39,330,000.00
TOTAL CLASS INVESTOR INTEREST $561,830,000.00
3.Allocation of Collections During the Due Period
(a) TOTAL COLLECTIONS $647,756,441.49
Principal Receivables Collected $483,225,336.04
Finance Charge Receivables Collected $164,531,105.45
Finance Charge Principal Yield
Collections Collections Collections
(b) ALLOCATION OF COLLECTIONS
WITH RESPECT TO THE INVESTOR
INTEREST AND THE SELLER INTEREST
Aggregate Investor Allocation
(Aggregate Investor Percentage
multiplied by total Collections
received during the Due Period) $119,536,390.56 $351,076,547.63
N/A
Seller Allocation (Seller Percentage
multiplied by total Collections
received during the Due Period) $44,994,714.93 $132,148,788.41
N/A
(c) Group One Allocation $119,536,390.56 $351,076,547.63
N/A
(d) Series 1996-3 Allocation $9,407,065.19 $27,628,406.33
N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed in through this
Due Period Due Period
SERIES 1996-3 BY CLASS:
Class A $0.00 $0.00
Class B $0.00 $0.00
Class C $0.00 $0.00
5. Investor Charged-Off Amounts
This Due Period
(a)Group One (the sum of the Series Investor Charged-
Off Amounts for all Series in Group One) $49,460,552.97
(b)Series 1996-3 (the sum of the Class Investor Charged-
Off Amounts for all Classes in Series 1996-3) $3,892,359.84
(c)Series 1996-3 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $3,464,001.42
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $155,880.06
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $272,478.35
6. Investor Losses
Total
(a)Group One $0.00
(b)Series 1996-3 $0.00
(c)Series 1996-3 By Class:
Class A $0.00
Class B $0.00
Class C $0.00
7. Monthly Servicing Fee Payable This Due Period
SELLER SERVICING FEE $4,478,793.37
INVESTOR SERVICING FEE
(a)Group One $11,931,773.38
(b)Series 1996-3 $936,383.33
8. Trust Performance Analysis
(a)Portfolio Yield (Finance Charge Collections
during the Due Period divided by Principal
Receivables in the Trust as of the first
day of the Due Period) 20.09%
(b)Charge-Offs (Charged-Off Amounts during
the Due Period divided by Principal
Receivables in the Trust as of the
first day of the Due Period) 8.31%
(c)Investor Servicing Fee Percentage
(weighted average of Investor Servicing
Fees for Series 1996-3) 2.00%
(d)Weighted Average Certificate Rate
(weighted average certificate rates for all
classes of Series 1996-3) 6.51%
(e)Series Excess Servicing Percentage (Portfolio
Yield minus the sum of Charge-Offs, the
Investor Servicing Fee Percentage and the
Weighted Average Certificate Rate) 3.27%
(f)Total Payment Rate (Aggregate Collections
during the Due Period divided by the aggregate
amount of Receivables in the Trust as of
the first day of the Due Period) 6.48%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
August, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.88%
90 - 119 days past due........ 1.31%
120 days or more past due..... 2.63%
Total Delinquencies 5.82%
(1)An account is considered delinquent when it is past due a total
of three or more scheduled monthly payments. Delinquencies as of
the end of each month are divided by balances at the beginning
of each such month.
THE FIRST NATIONAL BANK OF CHICAGO,
as Trustee
By:/s/Gary D. Farrar
Gary D. Farrar
Monthly Certificateholders' Statement EXHIBIT 21J
Sears Credit Account Master Trust II
Series 1996-4 Monthly Statement
Distribution Date:September 15, 1997 Due Period Ending: August, 1997
Under the Series Supplements relating to the Pooling and Servicing Agreement
dated as of July 31, 1994 by and among Sears, Roebuck and Co., Sears
Receivables Financing Group, Inc. and The First National Bank of Chicago
as Trustee, the Trustee is required to prepare certain information each month
regarding current distributions to Certificateholders and the performance of
the Trust. The information for the Due Period and Distribution Date listed
above is set forth below:
1.Payments or Allocations to Series 1996-4 Investors this Due Period
Total Interest Principal
Series 1996-4
Class A $2,687,500.00 $2,687,500.00 $0.00
Class B $124,687.50 $124,687.50 $0.00
Class C $0.00 $0.00 $0.00
2.Principal Receivables at the end of the Due Period
(a) TOTAL PRINCIPAL RECEIVABLES IN THE TRUST $9,773,476,127.76
Aggregate Investor Interest $7,096,137,612.15
Seller Interest $2,677,338,515.61
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $7,096,137,612.15
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $258,252,612.15
Series 1995-1 Investor Interest $224,720,000.00
Series 1995-2 Investor Interest $674,158,000.00
Series 1995-3 Investor Interest $561,830,000.00
Series 1995-4 Investor Interest $561,830,000.00
Series 1995-5 Investor Interest $568,250,000.00
Series 1996-1 Investor Interest $561,830,000.00
Series 1996-2 Investor Interest $561,830,000.00
Series 1996-3 Investor Interest $561,830,000.00
Series 1996-4 Investor Interest $561,830,000.00
Series 1996-5 Investor Interest $595,250,000.00
Series 1997-1 Investor Interest $561,830,000.00
(d) INVESTOR INTEREST BY CLASS (SERIES 1996-4)
Class A Investor Interest $500,000,000.00
Class B Investor Interest $22,500,000.00
Class C Investor Interest $39,330,000.00
TOTAL CLASS INVESTOR INTEREST $561,830,000.00
3.Allocation of Collections During the Due Period
(a) TOTAL COLLECTIONS $647,756,441.49
Principal Receivables Collected $483,225,336.04
Finance Charge Receivables Collected $164,531,105.45
Finance Charge Principal Yield
Collections Collections
Collections
(b) ALLOCATION OF COLLECTIONS
WITH RESPECT TO THE INVESTOR
INTEREST AND THE SELLER INTEREST
Aggregate Investor Allocation
(Aggregate Investor Percentage
multiplied by total Collections
received during the Due Period) $119,536,390.56 $351,076,547.63
N/A
Seller Allocation (Seller Percentage
multiplied by total Collections
received during the Due Period) $44,994,714.93 $132,148,788.41
N/A
(c) Group One Allocation $119,536,390.56 $351,076,547.63
N/A
(d) Series 1996-4 Allocation $9,407,065.19 $27,628,406.33
N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed in through this
Due Period Due Period
SERIES 1996-4 BY CLASS:
Class A $0.00 $0.00
Class B $0.00 $0.00
Class C $0.00 $0.00
5. Investor Charged-Off Amounts
This Due Period
(a)Group One (the sum of the Series Investor Charged-
Off Amounts for all Series in Group One) $49,460,552.97
(b)Series 1996-4 (the sum of the Class Investor Charged-
Off Amounts for all Classes in Series 1996-4) $3,892,359.84
(c)Series 1996-4 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $3,464,001.42
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $155,880.06
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $272,478.35
6. Investor Losses
Total
(a)Group One $0.00
(b)Series 1996-4 $0.00
(c)Series 1996-4 By Class:
Class A $0.00
Class B $0.00
Class C $0.00
7. Monthly Servicing Fee Payable This Due Period
SELLER SERVICING FEE $4,478,793.37
INVESTOR SERVICING FEE
(a)Group One $11,931,773.38
(b)Series 1996-4 $936,383.33
8. Trust Performance Analysis
(a)Portfolio Yield (Finance Charge Collections
during the Due Period divided by Principal
Receivables in the Trust as of the first
day of the Due Period) 20.09%
(b)Charge-Offs (Charged-Off Amounts during
the Due Period divided by Principal
Receivables in the Trust as of the
first day of the Due Period) 8.31%
(c)Investor Servicing Fee Percentage
(weighted average of Investor Servicing
Fees for Series 1996-4) 2.00%
(d)Weighted Average Certificate Rate
(weighted average certificate rates for all
classes of Series 1996-4) 6.01%
(e)Series Excess Servicing Percentage (Portfolio
Yield minus the sum of Charge-Offs, the
Investor Servicing Fee Percentage and the
Weighted Average Certificate Rate) 3.77%
(f)Total Payment Rate (Aggregate Collections
during the Due Period divided by the aggregate
amount of Receivables in the Trust as of
the first day of the Due Period) 6.48%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
August, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.88%
90 - 119 days past due........ 1.31%
120 days or more past due..... 2.63%
Total Delinquencies 5.82%
(1)An account is considered delinquent when it is past due a total
of three or more scheduled monthly payments. Delinquencies as of
the end of each month are divided by balances at the beginning
of each such month.
THE FIRST NATIONAL BANK OF CHICAGO,
as Trustee
By:/s/Gary D. Farrar
Gary D. Farrar
Monthly Certificateholders' Statement EXHIBIT 21K
Sears Credit Account Master Trust II
Series 1997-1 Monthly Statement
Distribution Date:September 15, 1997 Due Period Ending: August, 1997
Under the Series Supplements relating to the Pooling and Servicing Agreement
dated as of July 31, 1994 by and among Sears, Roebuck and Co., Sears
Receivables Financing Group, Inc. and The First National Bank of Chicago
as Trustee, the Trustee is required to prepare certain information each month
regarding current distributions to Certificateholders and the performance of
the Trust. The information for the Due Period and Distribution Date listed
above is set forth below:
1.Payments or Allocations to Series 1997-1 Investors this Due Period
Total Interest Principal
Series 1997-1
Class A $2,583,333.33 $2,583,333.33 $0.00
Class B $120,000.00 $120,000.00 $0.00
Class C $0.00 $0.00 $0.00
2.Principal Receivables at the end of the Due Period
(a) TOTAL PRINCIPAL RECEIVABLES IN THE TRUST $9,773,476,127.76
Aggregate Investor Interest $7,096,137,612.15
Seller Interest $2,677,338,515.61
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $7,096,137,612.15
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $258,252,612.15
Series 1995-1 Investor Interest $224,720,000.00
Series 1995-2 Investor Interest $674,158,000.00
Series 1995-3 Investor Interest $561,830,000.00
Series 1995-4 Investor Interest $561,830,000.00
Series 1995-5 Investor Interest $568,250,000.00
Series 1996-1 Investor Interest $561,830,000.00
Series 1996-2 Investor Interest $561,830,000.00
Series 1996-3 Investor Interest $561,830,000.00
Series 1996-4 Investor Interest $561,830,000.00
Series 1996-5 Investor Interest $595,250,000.00
Series 1997-1 Investor Interest $561,830,000.00
(d) INVESTOR INTEREST BY CLASS (SERIES 1997-1)
Class A Investor Interest $500,000,000.00
Class B Investor Interest $22,500,000.00
Class C Investor Interest $39,330,000.00
TOTAL CLASS INVESTOR INTEREST $561,830,000.00
3.Allocation of Collections During the Due Period
(a) TOTAL COLLECTIONS $647,756,441.49
Principal Receivables Collected $483,225,336.04
Finance Charge Receivables Collected $164,531,105.45
Finance Charge Principal
Yield
Collections Collections
Collections
(b) ALLOCATION OF COLLECTIONS
WITH RESPECT TO THE INVESTOR
INTEREST AND THE SELLER INTEREST
Aggregate Investor Allocation
(Aggregate Investor Percentage
multiplied by total Collections
received during the Due Period) $119,536,390.56 $351,076,547.63
N/A
Seller Allocation (Seller Percentage
multiplied by total Collections
received during the Due Period) $44,994,714.93 $132,148,788.41
N/A
(c) Group One Allocation $119,536,390.56 $351,076,547.63
N/A
(d) Series 1997-1 Allocation $9,407,065.19 $27,628,406.33
N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed in through this
Due Period Due Period
SERIES 1997-1 BY CLASS:
Class A $0.00 $0.00
Class B $0.00 $0.00
Class C $0.00 $0.00
5. Investor Charged-Off Amounts
This Due Period
(a)Group One (the sum of the Series Investor Charged-
Off Amounts for all Series in Group One) $49,460,552.97
(b)Series 1997-1 (the sum of the Class Investor Charged-
Off Amounts for all Classes in Series 1997-1) $3,892,359.84
(c)Series 1997-1 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $3,464,001.42
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $155,880.06
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $272,478.35
6. Investor Losses
Total
(a)Group One $0.00
(b)Series 1997-1 $0.00
(c)Series 1997-1 By Class:
Class A $0.00
Class B $0.00
Class C $0.00
7. Monthly Servicing Fee Payable This Due Period
SELLER SERVICING FEE $4,478,793.37
INVESTOR SERVICING FEE
(a)Group One $11,931,773.38
(b)Series 1997-1 $936,383.33
8. Trust Performance Analysis
(a)Portfolio Yield (Finance Charge Collections
during the Due Period divided by Principal
Receivables in the Trust as of the first
day of the Due Period) 20.09%
(b)Charge-Offs (Charged-Off Amounts during
the Due Period divided by Principal
Receivables in the Trust as of the
first day of the Due Period) 8.31%
(c)Investor Servicing Fee Percentage
(weighted average of Investor Servicing
Fees for Series 1997-1) 2.00%
(d)Weighted Average Certificate Rate
(weighted average certificate rates for all
classes of Series 1997-1) 5.77%
(e)Series Excess Servicing Percentage (Portfolio
Yield minus the sum of Charge-Offs, the
Investor Servicing Fee Percentage and the
Weighted Average Certificate Rate) 4.01%
(f)Total Payment Rate (Aggregate Collections
during the Due Period divided by the aggregate
amount of Receivables in the Trust as of
the first day of the Due Period) 6.48%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
August, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.88%
90 - 119 days past due........ 1.31%
120 days or more past due..... 2.63%
Total Delinquencies 5.82%
(1)An account is considered delinquent when it is past due a total
of three or more scheduled monthly payments. Delinquencies as of
the end of each month are divided by balances at the beginning
of each such month.
THE FIRST NATIONAL BANK OF CHICAGO,
as Trustee
By:/s/Gary D. Farrar
Gary D. Farrar
