VACATION OWNERSHIP NOTES RECEIVABLE | VACATION OWNERSHIP NOTES RECEIVABLE The following table shows the composition of our vacation ownership notes receivable balances, net of reserves: ($ in thousands) September 9, 2016 January 1, 2016 Vacation ownership notes receivable — securitized $ 730,076 $ 669,179 Vacation ownership notes receivable — non-securitized Eligible for securitization (1) (2) 58,376 104,671 Not eligible for securitization (1) 138,896 146,781 Subtotal 197,272 251,452 Total vacation ownership notes receivable $ 927,348 $ 920,631 _________________________ (1) Refer to Footnote No. 4, “Financial Instruments,” for discussion of eligibility of our vacation ownership notes receivable for securitization. (2) Subsequent to the end of the third quarter of 2016, $51.8 million of these vacation ownership notes receivable were purchased by the MVW Owner Trust 2016-1 (the “2016-1 Trust”) in accordance with the terms of the securitization transaction completed in the third quarter of 2016. Refer to Footnote No. 9, “Debt,” for discussion of the terms of this securitization transaction and the purchase of additional vacation ownership notes receivable by the 2016-1 Trust. The following tables show future principal payments, net of reserves, as well as interest rates for our non-securitized and securitized vacation ownership notes receivable at September 9, 2016 : ($ in thousands) Non-Securitized Vacation Ownership Notes Receivable Securitized Vacation Ownership Notes Receivable Total 2016 $ 16,916 $ 33,392 $ 50,308 2017 37,607 98,446 136,053 2018 26,170 90,147 116,317 2019 19,367 83,664 103,031 2020 16,007 82,638 98,645 Thereafter 81,205 341,789 422,994 Balance at September 9, 2016 $ 197,272 $ 730,076 $ 927,348 Weighted average stated interest rate 11.6% 12.7% 12.5% Range of stated interest rates 0.0% to 19.5% 4.9% to 19.5% 0.0% to 19.5% We reflect interest income associated with vacation ownership notes receivable in our Statements of Income in the Financing revenues caption. The following table summarizes interest income associated with vacation ownership notes receivable: Twelve Weeks Ended Thirty-Six Weeks Ended ($ in thousands) September 9, 2016 September 11, 2015 September 9, 2016 September 11, 2015 Interest income associated with vacation ownership notes receivable — securitized $ 22,908 $ 20,005 $ 65,300 $ 59,992 Interest income associated with vacation ownership notes receivable — non-securitized 4,795 6,921 17,430 21,428 Total interest income associated with vacation ownership notes receivable $ 27,703 $ 26,926 $ 82,730 $ 81,420 We record an estimate of expected uncollectibility on all notes receivable from vacation ownership purchasers as a reduction of revenues from the sale of vacation ownership products at the time we recognize profit on a vacation ownership product sale. We fully reserve for all defaulted vacation ownership notes receivable in addition to recording a reserve on the estimated uncollectible portion of the remaining vacation ownership notes receivable. For those vacation ownership notes receivable that are not in default, we assess collectibility based on pools of vacation ownership notes receivable because we hold large numbers of homogeneous vacation ownership notes receivable. We use the same criteria to estimate uncollectibility for non-securitized vacation ownership notes receivable and securitized vacation ownership notes receivable because they perform similarly. We estimate uncollectibility for each pool based on historical activity for similar vacation ownership notes receivable. The following table summarizes the activity related to our vacation ownership notes receivable reserve for the thirty-six weeks ended September 9, 2016 : ($ in thousands) Non-Securitized Vacation Ownership Notes Receivable Securitized Vacation Ownership Notes Receivable Total Balance at January 1, 2016 $ 55,584 $ 47,655 $ 103,239 Provision for loan losses 17,564 14,293 31,857 Securitizations (24,664 ) 24,664 — Clean-up of Warehouse Credit Facility (1) 10,496 (10,496 ) — Write-offs (29,253 ) — (29,253 ) Defaulted vacation ownership notes receivable repurchase activity (2) 22,686 (22,686 ) — Balance at September 9, 2016 $ 52,413 $ 53,430 $ 105,843 _________________________ (1) Refers to our voluntary repurchase of previously securitized non-defaulted vacation ownership notes receivable from our non-recourse warehouse credit facility (the “Warehouse Credit Facility”). (2) Decrease in securitized vacation ownership notes receivable reserve and increase in non-securitized vacation ownership notes receivable reserve was attributable to the transfer of the reserve when we voluntarily repurchased defaulted securitized vacation ownership notes receivable. Although we consider loans to owners to be past due if we do not receive payment within 30 days of the due date, we suspend accrual of interest only on those loans that are over 90 days past due. We consider loans over 150 days past due to be in default. We apply payments we receive for vacation ownership notes receivable on non-accrual status first to interest, then to principal and any remainder to fees. We resume accruing interest when vacation ownership notes receivable are less than 90 days past due. We do not accept payments for vacation ownership notes receivable during the foreclosure process unless the amount is sufficient to pay all past due principal, interest, fees and penalties owed and fully reinstate the note. We write off uncollectible vacation ownership notes receivable against the reserve once we receive title to the vacation ownership products through the foreclosure or deed-in-lieu process or, in Europe or Asia Pacific, when revocation is complete. For both non-securitized and securitized vacation ownership notes receivable, we estimated average remaining default rates of 7.02 percent and 6.92 percent as of September 9, 2016 and January 1, 2016 , respectively. A 0.5 percentage point increase in the estimated default rate would have resulted in an increase in our allowance for loan losses of $4.8 million and $4.7 million as of September 9, 2016 and January 1, 2016 , respectively. The following table shows our recorded investment in non-accrual vacation ownership notes receivable, which are vacation ownership notes receivable that are 90 days or more past due: ($ in thousands) Non-Securitized Vacation Ownership Notes Receivable Securitized Vacation Ownership Notes Receivable Total Investment in vacation ownership notes receivable on non-accrual status at September 9, 2016 $ 45,828 $ 5,875 $ 51,703 Investment in vacation ownership notes receivable on non-accrual status at January 1, 2016 $ 46,024 $ 8,717 $ 54,741 Average investment in vacation ownership notes receivable on non-accrual status during the twelve weeks ended September 9, 2016 $ 47,038 $ 8,278 $ 55,316 Average investment in vacation ownership notes receivable on non-accrual status during the twelve weeks ended September 11, 2015 $ 53,778 $ 6,879 $ 60,657 Average investment in vacation ownership notes receivable on non-accrual status during the thirty-six weeks ended September 9, 2016 $ 45,926 $ 7,296 $ 53,222 Average investment in vacation ownership notes receivable on non-accrual status during the thirty-six weeks ended September 11, 2015 $ 56,397 $ 6,570 $ 62,967 The following table shows the aging of the recorded investment in principal, before reserves, in vacation ownership notes receivable as of September 9, 2016 : ($ in thousands) Non-Securitized Vacation Ownership Notes Receivable Securitized Vacation Ownership Notes Receivable Total 31 – 90 days past due $ 9,060 $ 14,807 $ 23,867 91 – 150 days past due 4,122 5,297 9,419 Greater than 150 days past due 41,706 578 42,284 Total past due 54,888 20,682 75,570 Current 194,797 762,824 957,621 Total vacation ownership notes receivable $ 249,685 $ 783,506 $ 1,033,191 The following table shows the aging of the recorded investment in principal, before reserves, in vacation ownership notes receivable as of January 1, 2016 : ($ in thousands) Non-Securitized Vacation Ownership Notes Receivable Securitized Vacation Ownership Notes Receivable Total 31 – 90 days past due $ 9,981 $ 21,113 $ 31,094 91 – 150 days past due 4,731 8,590 13,321 Greater than 150 days past due 41,293 127 41,420 Total past due 56,005 29,830 85,835 Current 251,031 687,004 938,035 Total vacation ownership notes receivable $ 307,036 $ 716,834 $ 1,023,870 |