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): July 15, 1997
Sears Credit Account Master Trust II
(Exact name of registrant as specified in charter)
Illinois 33-79186-01 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 July 15, 1997, Registrant made available the Monthly Investor
Certificateholders' Statements set forth as Exhibits 21(a) through
21(j).
Item 7. Financial Statements and Exhibits
21(a). Series 1994-1 Monthly Investor Certificateholders' Statement
related to the distribution of July 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in June 1997, which will accompany the
distribution on July 15, 1997.
21(b). Series 1994-2 Monthly Investor Certificateholders' Statement
related to the distribution of July 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in June 1997, which will accompany the
distribution on July 15, 1997.
21(c). Series 1995-2 Monthly Investor Certificateholders' Statement
related to the distribution of July 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in June 1997, which will accompany the
distribution on July 15, 1997.
21(d). Series 1995-3 Monthly Investor Certificateholders' Statement
related to the distribution of July 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in June 1997, which will accompany the
distribution on July 15, 1997.
21(e). Series 1995-4 Monthly Investor Certificateholders' Statement
related to the distribution of July 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in June 1997, which will accompany the
distribution on July 15, 1997.
21(f). Series 1995-5 Monthly Investor Certificateholders' Statement
related to the distribution of July 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in June 1997, which will accompany the
distribution on July 15, 1997.
21(g). Series 1996-1 Monthly Investor Certificateholders' Statement
related to the distribution of July 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in June 1997, which will accompany the
distribution on July 15, 1997.
21(h). Series 1996-2 Monthly Investor Certificateholders' Statement
related to the distribution of July 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in June 1997, which will accompany the
distribution on July 15, 1997.
21(i). Series 1996-3 Monthly Investor Certificateholders' Statement
related to the distribution of July 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in June 1997, which will accompany the
distribution on July 15, 1997.
21(j). Series 1996-4 Monthly Investor Certificateholders' Statement
related to the distribution of July 15, 1997 and
reflecting the performance of the Trust during the Due
Period ended in June 1997, which will accompany the
distribution on July 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: July 15, 1997<PAGE>
EXHIBIT INDEX
Exhibit No.
21(a). Series 1994-1 Monthly Investor Certificateholders' Statement
(July 15, 1997)
21(b). Series 1994-2 Monthly Investor Certificateholders' Statement
(July 15, 1997)
21(c). Series 1995-2 Monthly Investor Certificateholders' Statement
(July 15, 1997)
21(d). Series 1995-3 Monthly Investor Certificateholders' Statement
(July 15, 1997)
21(e). Series 1995-4 Monthly Investor Certificateholders' Statement
(July 15, 1997)
21(f). Series 1995-5 Monthly Investor Certificateholders' Statement
(July 15, 1997)
21(g). Series 1996-1 Monthly Investor Certificateholders' Statement
(July 15, 1997)
21(h). Series 1996-2 Monthly Investor Certificateholders' Statement
(July 15, 1997)
21(i). Series 1996-3 Monthly Investor Certificateholders' Statement
(July 15, 1997)
21(j). Series 1996-4 Monthly Investor Certificateholders' Statement
(July 15, 1997)
Exhibit 21(a)
Monthly Certificateholders' Statement
Sears Credit Account Master Trust II
Series 1994-1 Monthly Statement
Distribution Date:July 15, 1997
Due Period Ending: June, 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 $8,210,225,624.29
Aggregate Investor Interest $6,620,542,578.90
Seller Interest $1,589,683,045.39
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $6,620,542,578.90
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $344,487,578.90
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
(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 $550,536,101.47
Principal Receivables Collected $416,095,714.85
Finance Charge Receivables Collected $134,440,386.62
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)
$108,536,660.72 $335,923,159.37 N/A
Seller Allocation (Seller Percentage multiplied by total
Collections received during the Due Period)
$25,903,725.92 $80,172,555.48 N/A
(c) Group One Allocation $108,536,660.72 $335,923,159.37 N/A
(d) Series 1994-1 Allocation $13,725,390.83 $42,480,362.15 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed through this
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) $42,668,668.01
(b)Series 1994-1 (the sum of the Class Investor Charged-
Off Amounts for all Classes in Series 1994-1) $5,395,818.71
(c)Series 1994-1 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $4,802,276.54
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $214,501.69
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $379,040.49
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 $2,650,682.52
INVESTOR SERVICING FEE
(a)Group One $11,073,295.31
(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) 19.54%
(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) 7.68%
(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) 3.34%
(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) 6.56%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
June, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.72%
90 - 119 days past due........ 1.25%
120 days or more past due..... 2.55%
Total Delinquencies 5.52%
(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/ J. G. Finley
Exhibit 21(b)
Monthly Certificateholders' Statement
Sears Credit Account Master Trust II
Series 1994-2 Monthly Statement
Distribution Date: July 15, 1997 Due Period Ending: June, 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 $43,680,555.56 $2,013,888.89 $41,666,666.67
Class B $142,500.00 $142,500.00 $0.00
Class C $1,609,618.29 $0.00 $1,609,618.29
2.Principal Receivables at the end of the Due Period
(a) TOTAL PRINCIPAL RECEIVABLES
IN THE TRUST $8,210,225,624.29
Aggregate Investor Interest $6,620,542,578.90
Seller Interest $1,589,683,045.39
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $6,620,542,578.90
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $344,487,578.90
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
(d) INVESTOR INTEREST BY CLASS (SERIES 1994-2)
Class A Investor Interest $291,666,666.65
Class B Investor Interest $22,500,000.00
Class C Investor Interest $30,320,912.25
______________
TOTAL CLASS INVESTOR INTEREST $344,487,578.90
3.Allocation of Collections During the Due Period
(a) TOTAL COLLECTIONS $550,536,101.47
Principal Receivables Collected $416,095,714.85
Finance Charge Receivables Collected $134,440,386.62
Finance Charge Principal Yield
Collections Collections Collection
(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) $108,536,660.72 $335,923,159.37 N/A
Seller Allocation (Seller
Percentage multiplied by
total Collections received
during the Due
Period) $25,903,725.92 $80,172,555.48 N/A
(c) Group One
Allocation $108,536,660.72 $335,923,159.37 N/A
(d) Series 1994-2
Allocation $6,315,687.11 $19,547,179.31 N/A
(e) Reallocations of
Collections to Series
1994-2 from other
series in Group One $0.00 $23,729,105.64 N/A
4. Information Concerning Controlled Amortization Amount
Amount Distributed Total Distributions
this Due Period through this Due Period
SERIES 1994-2 BY CLASS:
Class A $41,666,666.67 $208,333,333.35
Class B $0.00 $0.00
Class C $1,609,618.29 $9,009,087.75
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) $42,668,668.01
(b) Series 1994-2 (the sum of the
Class Investor Charged-Off
Amounts for all Classes in
Series 1994-2) $2,482,865.74
(c) Series 1994-2 By Class:
Class A (Class A Percentage
multiplied by the Charged-Off
Amount) $2,134,345.13
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $144,068.30
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $204,452.32
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 $2,650,682.52
INVESTOR SERVICING FEE
(a)Group One $11,073,295.31
(b)Series 1994-2 $646,273.11
8. 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) 19.54%
(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) 7.68%
(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) 6.67%
(e)Series Excess Servicing Percentage (Portfolio
Yield minus the sum of Charge-Offs, the
Investor Servicing Fee Percentage and the
Weighted Average Certificate Rate) 3.19%
(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) 6.56%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
June, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.72%
90 - 119 days past due........ 1.25%
120 days or more past due..... 2.55%
Total Delinquencies 5.52%
(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/ J. G. Finley
Exhibit 21 (c)
Monthly Certificateholders' Statement
Sears Credit Account Master Trust II
Series 1995-2 Monthly Statement
Distribution Date:July 15, 1997 Due Period Ending: June, 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 $8,210,225,624.29
Aggregate Investor Interest $6,620,542,578.90
Seller Interest $1,589,683,045.39
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $6,620,542,578.90
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $344,487,578.90
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
(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 $550,536,101.47
Principal Receivables Collected $416,095,714.85
Finance Charge Receivables Collected $134,440,386.62
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) $108,536,660.72 $335,923,159.37 N/A
Seller Allocation
(Seller Percentage
multiplied by total
Collections received
during the Due Period) $25,903,725.92 $80,172,555.48 N/A
(c) Group One Allocation $108,536,660.72 $335,923,159.37 N/A
(d) Series 1995-2 Allocation $10,980,319.18 $33,984,309.88 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed through this
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) $42,668,668.01
(b) Series 1995-2 (the sum of the Class
Investor Charged-Off Amounts for
all Classes in Series 1995-2) $4,316,657.53
(c) Series 1995-2 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $3,841,821.23
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $172,664.25
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $302,172.05
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 $2,650,682.52
INVESTOR SERVICING FEE
(a) Group One $11,073,295.31
(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) 19.54%
(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) 7.68%
(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) 2.32%
(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) 6.56%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
June, 1997
Delinquencies as a % of balances
60 - 89 days past due.........1.72%
90 - 119 days past due........1.25%
120 days or more past due..... 2.55%
Total Delinquencies 5.52%
(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:_____________________________
J.G. Finley
Exhibit 21 (d)
Monthly Certificateholders' Statement
Sears Credit Account Master Trust II
Series 1995-3 Monthly Statement
Distribution Date:July 15, 1997 Due Period Ending: June, 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 $8,210,225,624.29
Aggregate Investor Interest $6,620,542,578.90
Seller Interest $1,589,683,045.39
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $6,620,542,578.90
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $344,487,578.90
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
(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 $550,536,101.47
Principal Receivables Collected $416,095,714.85
Finance Charge Receivables Collected $134,440,386.62
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) $108,536,660.72 $335,923,159.37 N/A
Seller Allocation
(Seller Percentage
multiplied by total
Collections received
during the Due Period) $25,903,725.92 $80,172,555.48 N/A
(c) Group One Allocation $108,536,660.72 $335,923,159.37 N/A
(d) Series 1995-3 Allocation $9,150,781.76 $28,321,854.55 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed 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) $42,668,668.01
(b) Series 1995-3 (the sum of the Class
Investor Charged-Off Amounts for all
Classes in Series 1995-3) $3,597,417.37
(c) Series 1995-3 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $3,201,517.69
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $144,068.30
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $251,831.38
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 $2,650,682.52
INVESTOR SERVICING FEE
(a) Group One $11,073,295.31
(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) 19.54%
(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) 7.68%
(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) 3.34%
(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) 6.56%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
June, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.72%
90 - 119 days past due........ 1.25%
120 days or more past due..... 2.55%
Total Delinquencies 5.52%
(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:_____________________________
J. G. Finley
Exhibit 21 (e)
Monthly Certificateholders' Statement
Sears Credit Account Master Trust II
Series 1995-4 Monthly Statement
Distribution Date:July 15, 1997 Due Period Ending: June, 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 $8,210,225,624.29
Aggregate Investor Interest $6,620,542,578.90
Seller Interest $1,589,683,045.39
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $6,620,542,578.90
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $344,487,578.90
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
(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 $550,536,101.47
Principal Receivables Collected $416,095,714.85
Finance Charge Receivables Collected $134,440,386.62
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) $108,536,660.72 $335,923,159.37 N/A
Seller Allocation
(Seller Percentage
multiplied by total
Collections received
during the Due Period) $25,903,725.92 $80,172,555.48 N/A
(c) Group One Allocation $108,536,660.72 $335,923,159.37 N/A
(d) Series 1995-4 Allocation $9,150,781.76 $28,321,854.55 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed 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) $42,668,668.01
(b) Series 1995-4 (the sum of the Class
Investor Charged-Off Amounts for all
Classes in Series 1995-4) $3,597,417.37
(c) Series 1995-4 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $3,201,517.69
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $144,068.30
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $251,831.38
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 $2,650,682.52
INVESTOR SERVICING FEE
(a) Group One $11,073,295.31
(b) Series 1995-4 $936,383.33
8. 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) 19.54%
(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) 7.68%
(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) 5.82%
(e) Series Excess Servicing Percentage (Portfolio
Yield minus the sum of Charge-Offs, the
Investor Servicing Fee Percentage and the
Weighted Average Certificate Rate) 4.04%
(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) 6.56%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
June, 1997
Delinquencies as a % of balances
60 - 89 days past due.........1.72%
90 - 119 days past due........1.25%
120 days or more past due.....2.55%
Total Delinquencies 5.52%
(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:_____________________________
J. G. Finley
Exhibit 21 (f)
Monthly Certificateholders' Statement
Sears Credit Account Master Trust II
Series 1995-5 Monthly Statement
Distribution Date:July 15, 1997 Due Period Ending: June, 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 $8,210,225,624.29
Aggregate Investor Interest $6,620,542,578.90
Seller Interest $1,589,683,045.39
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $6,620,542,578.90
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $344,487,578.90
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
(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 $550,536,101.47
Principal Receivables Collected $416,095,714.85
Finance Charge Receivables Collected $134,440,386.62
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) $108,536,660.72 $335,923,159.37 N/A
Seller Allocation
(Seller Percentage
multiplied by total
Collections received
during the Due Period) $25,903,725.92 $80,172,555.48 N/A
(c) Group One Allocation $108,536,660.72 $335,923,159.37 N/A
(d) Series 1995-5 Allocation $9,255,347.23 $28,645,486.80 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed 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) $42,668,668.01
(b) Series 1995-5 (the sum of the Class
Investor Charged-Off Amounts for all
Classes in Series 1995-5) $3,638,524.86
(c) Series 1995-5 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $3,201,517.69
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $145,540.99
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $291,466.17
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 $2,650,682.52
INVESTOR SERVICING FEE
(a) Group One $11,073,295.31
(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) 19.54%
(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) 7.68%
(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) 5.57%
(e) Series Excess Servicing Percentage (Portfolio
Yield minus the sum of Charge-Offs, the
Investor Servicing Fee Percentage and the
Weighted Average Certificate Rate) 4.29%
(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) 6.56%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
June, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.72%
90 - 119 days past due........ 1.25%
120 days or more past due..... 2.55%
Total Delinquencies 5.52%
(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:_____________________________
J. G. Finley
Exhibit 21 (g)
Monthly Certificateholders' Statement
Sears Credit Account Master Trust II
Series 1996-1 Monthly Statement
Distribution Date:July 15, 1997 Due Period Ending: June, 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 $8,210,225,624.29
Aggregate Investor Interest $6,620,542,578.90
Seller Interest $1,589,683,045.39
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $6,620,542,578.90
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $344,487,578.90
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
(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 $550,536,101.47
Principal Receivables Collected $416,095,714.85
Finance Charge Receivables Collected $134,440,386.62
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) $108,536,660.72 $335,923,159.37 N/A
Seller Allocation
(Seller Percentage
multiplied by total
Collections received
during the Due Period) $25,903,725.92 $80,172,555.48 N/A
(c) Group One Allocation $108,536,660.72 $335,923,159.37 N/A
(d) Series 1996-1 Allocation $9,150,781.76 $28,321,854.55 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed 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) $42,668,668.01
(b) Series 1996-1 (the sum of the
Class Investor Charged-Off Amounts
for all Classes in Series 1996-1) $3,597,417.37
(c) Series 1996-1 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $3,201,517.69
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $144,068.30
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $251,831.38
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 $2,650,682.52
INVESTOR SERVICING FEE
(a) Group One $11,073,295.31
(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) 19.54%
(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) 7.68%
(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) 4.09%
(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) 6.56%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
June, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.72%
90 - 119 days past due........ 1.25%
120 days or more past due..... 2.55%
Total Delinquencies 5.52%
(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:_____________________________
J. G. Finley
Exhibit (h)
Monthly Certificateholders' Statement
Sears Credit Account Master Trust II
Series 1996-2 Monthly Statement
Distribution Date:July 15, 1997
Due Period Ending: June, 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 $8,210,225,624.29
Aggregate Investor Interest $6,620,542,578.90
Seller Interest $1,589,683,045.39
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $6,620,542,578.90
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $344,487,578.90
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
(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 $550,536,101.47
Principal Receivables Collected $416,095,714.85
Finance Charge Receivables Collected $134,440,386.62
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)
$108,536,660.72 $335,923,159.37 N/A
Seller Allocation (Seller Percentage
multiplied by total Collections
received during the Due Period)
$25,903,725.92 $80,172,555.48 N/A
(c) Group One Allocation
$108,536,660.72 $335,923,159.37 N/A
(d) Series 1996-2 Allocation
$9,150,781.76 $28,321,854.55 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed this 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) $42,668,668.01
(b)Series 1996-2 (the sum of the Class Investor Charged- Off
Amounts for all Classes in Series 1996-2) $3,597,417.37
(c)Series 1996-2 By Class:
Class A (Class A Percentage multiplied
by the Charged-Off Amount) $3,201,517.69
Class B (Class B Percentage multiplied
by the Charged-Off Amount) $144,068.30
Class C (Class C Percentage multiplied
by the Charged-Off Amount) $251,831.38
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 $2,650,682.52
INVESTOR SERVICING FEE
(a)Group One $11,073,295.31
(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) 19.54%
(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) 7.68%
(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) 3.81%
(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) 6.56%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
June, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.72%
90 - 119 days past due........ 1.25%
120 days or more past due..... 2.55%
Total Delinquencies 5.52%
(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/ J. G. Finley
Exhibit 21(i)
Monthly Certificateholders' Statement
Sears Credit Account Master Trust II
Series 1996-3 Monthly Statement
Distribution Date:July 15, 1997
Due Period Ending: June, 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 $8,210,225,624.29
Aggregate Investor Interest $6,620,542,578.90
Seller Interest $1,589,683,045.39
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $6,620,542,578.90
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $344,487,578.90
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
(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 $550,536,101.47
Principal Receivables Collected $416,095,714.85
Finance Charge Receivables Collected $134,440,386.62
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)
$108,536,660.72 $335,923,159.37 N/A
Seller Allocation (Seller Percentage
multiplied by total Collections
received during the Due Period)
$25,903,725.92 $80,172,555.48 N/A
(c) Group One Allocation
$108,536,660.72 $335,923,159.37 N/A
(d) Series 1996-3 Allocation
$9,150,781.76 $28,321,854.55 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed this 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) $42,668,668.01
(b)Series 1996-3 (the sum of the Class Investor Charged-
Off Amounts for all Classes in Series 1996-3) $3,597,417.37
(c)Series 1996-3 By Class:
Class A (Class A Percentage multiplied by the Charged-Off Amount)
$3,201,517.69
Class B (Class B Percentage multiplied by the Charged-Off Amount)
$144,068.30
Class C (Class C Percentage multiplied by the Charged-Off Amount)
$251,831.38
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 $2,650,682.52
INVESTOR SERVICING FEE
(a)Group One $11,073,295.31
(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) 19.54%
(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) 7.68%
(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) 3.35%
(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) 6.56%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
June, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.72%
90 - 119 days past due........ 1.25%
120 days or more past due..... 2.55%
Total Delinquencies 5.52%
(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/ J. G. Finley
Exhibit 21(j)
Monthly Certificateholders' Statement
Sears Credit Account Master Trust II
Series 1996-4 Monthly Statement
Distribution Date:July 15, 1997
Due Period Ending: June, 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 $8,210,225,624.29
Aggregate Investor Interest $6,620,542,578.90
Seller Interest $1,589,683,045.39
(b) INVESTOR INTEREST BY GROUPS
Group One Investor Interest $6,620,542,578.90
(c) INVESTOR INTEREST BY SERIES
Series 1994-1 Investor Interest $842,697,000.00
Series 1994-2 Investor Interest $344,487,578.90
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
(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 $550,536,101.47
Principal Receivables Collected $416,095,714.85
Finance Charge Receivables Collected $134,440,386.62
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)
$108,536,660.72 $335,923,159.37 N/A
Seller Allocation (Seller Percentage
multiplied by total Collections
received during the Due Period)
$25,903,725.92 $80,172,555.48 N/A
(c) Group One Allocation
$108,536,660.72 $335,923,159.37 N/A
(d) Series 1996-4 Allocation
$9,150,781.76 $28,321,854.55 N/A
4. Information Concerning Controlled Amortization Amount
Total
Amount Distributions
Distributed this 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) $42,668,668.01
(b)Series 1996-4 (the sum of the Class Investor Charged-Off
Amounts for all Classes in Series 1996-4) $3,597,417.37
(c)Series 1996-4 By Class:
Class A (Class A Percentage multiplied by the Charged-Off
Amount) $3,201,517.69
Class B (Class B Percentage multiplied by the Charged-Off
Amount) $144,068.30
Class C (Class C Percentage multiplied by the Charged-Off
Amount) $251,831.38
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 $2,650,682.52
INVESTOR SERVICING FEE
(a)Group One $11,073,295.31
(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) 19.54%
(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) 7.68%
(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) 3.85%
(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) 6.56%
9. Summary Delinquency Aging Information
The aging of delinquent receivables is summarized
as follows (1):
June, 1997
Delinquencies as a % of balances
60 - 89 days past due......... 1.72%
90 - 119 days past due........ 1.25%
120 days or more past due..... 2.55%
Total Delinquencies 5.52%
(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/ J. G. Finley
