Exhibit 99.9
| Monthly Investor Report: Verizon Master Trust - VZMT 2024-6 | ||
| Collection Period | August 2025 | |
| Payment Date | 09/22/2025 | |
| Transaction Month | 12 | |
| Series Status at End of Prior Payment Date | Revolving | |
| Offered Notes | Anticipated Redemption Date |
Final Maturity Date |
Issuance Note Balance |
SOFR: Days in the Interest Period |
Note Interest Rate | SOFR Adjustment Date |
SOFR30A | Total | ||||||||||||||||||||||||
| Class A-1a |
8/20/27 | 08/20/2030 | $1,069,212,000.00 | 4.17% | 4.17% | |||||||||||||||||||||||||||
| Class A-1b |
8/20/27 | 08/20/2030 | $267,300,000.00 | 33 | SOFR +0.67% | 09/15/2025 | 4.38143% | 5.05% | ||||||||||||||||||||||||
| Class B |
8/20/27 | 08/20/2030 | $102,180,000.00 | 4.42% | 4.42% | |||||||||||||||||||||||||||
| Class C |
8/20/27 | 08/20/2030 | $61,308,000.00 | 4.67% | 4.67% | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| Total |
$1,500,000,000.00 | |||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| Series 2024-6 Allocation % x Group One Available Funds |
|
$102,032,391.37 | ||||||||||||||||||||||||||||||
| Amounts paid by the Cap Counterparty |
|
N/A | ||||||||||||||||||||||||||||||
| Available Subordinated Amounts |
|
$0.00 | ||||||||||||||||||||||||||||||
| Amounts drawn on the Reserve Account |
|
$0.00 | ||||||||||||||||||||||||||||||
| Amounts released from Principal Funding Account |
|
$0.00 | ||||||||||||||||||||||||||||||
| Any amounts deposited by the Class A Certificateholder in connection with an Optional Redemption |
|
|||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| Total Available Funds |
$102,032,391.37 | |||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| Beginning of Period Reserve Account Balance |
|
$16,348,773.84 | ||||||||||||||||||||||||||||||
| Required Reserve Amount |
|
$16,348,773.84 | ||||||||||||||||||||||||||||||
| Shortfall in Required Reserve Amount |
|
$0.00 | ||||||||||||||||||||||||||||||
| Reserve Account funds needed this period (True/False) |
|
FALSE | ||||||||||||||||||||||||||||||
| Reserve Account draw amount required |
|
0.00 | ||||||||||||||||||||||||||||||
| Reserve Account Deposit Amount |
|
$0.00 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| End of Period Reserve Account Balance |
|
$16,348,773.84 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| Waterfall Distribution | Amount Due | Amount Paid | Shortfall | Carryover Shortfall |
Remaining Available Funds |
|||||||||||||||||||||||||||
| Master Collateral Agent Fee |
|
$109.87 | $109.87 | $0.00 | $0.00 | $102,032,281.50 | ||||||||||||||||||||||||||
| Owner Trustee Fee |
|
$0.00 | $0.00 | $0.00 | $0.00 | $102,032,281.50 | ||||||||||||||||||||||||||
| Asset Representations Reviewer Fee |
|
$60.58 | $60.58 | $0.00 | $0.00 | $102,032,220.92 | ||||||||||||||||||||||||||
| Supplemental ARR Fee |
|
$242.31 | $242.31 | $0.00 | $0.00 | $102,031,978.61 | ||||||||||||||||||||||||||
| Indenture Trustee Fee |
|
$1,250.00 | $1,250.00 | $0.00 | $0.00 | $102,030,728.61 | ||||||||||||||||||||||||||
| Servicing Fee |
|
$1,150,028.66 | $1,150,028.66 | $0.00 | $0.00 | $100,880,699.95 | ||||||||||||||||||||||||||
| Class A-1a Note Interest |
|
$3,715,511.70 | $3,715,511.70 | $0.00 | $0.00 | $97,165,188.25 | ||||||||||||||||||||||||||
| Class A-1b Note Interest |
|
$1,237,726.64 | $1,237,726.64 | $0.00 | $0.00 | $95,927,461.61 | ||||||||||||||||||||||||||
| First Priority Principal Payment |
|
$0.00 | $0.00 | $0.00 | $0.00 | $95,927,461.61 | ||||||||||||||||||||||||||
| Class B Note Interest |
|
$376,363.00 | $376,363.00 | $0.00 | $0.00 | $95,551,098.61 | ||||||||||||||||||||||||||
| Second Priority Principal Payment |
|
$0.00 | $0.00 | $0.00 | $0.00 | $95,551,098.61 | ||||||||||||||||||||||||||
| Class C Note Interest |
|
$238,590.30 | $238,590.30 | $0.00 | $0.00 | $95,312,508.31 | ||||||||||||||||||||||||||
| Third Priority Principal Payment |
|
$0.00 | $0.00 | $0.00 | $0.00 | $95,312,508.31 | ||||||||||||||||||||||||||
| Reserve Account up to Required Reserve Amount |
|
$0.00 | $0.00 | $0.00 | $0.00 | $95,312,508.31 | ||||||||||||||||||||||||||
| Regular Priority Principal Payment |
|
$0.00 | $0.00 | $0.00 | $0.00 | $95,312,508.31 | ||||||||||||||||||||||||||
| Supplemental Successor Servicer Fee |
|
$0.00 | $0.00 | $0.00 | $0.00 | $95,312,508.31 | ||||||||||||||||||||||||||
| Additional Interest Amounts |
|
$0.00 | $0.00 | $0.00 | $0.00 | $95,312,508.31 | ||||||||||||||||||||||||||
| Make-Whole Payments |
|
$0.00 | $0.00 | $0.00 | $0.00 | $95,312,508.31 | ||||||||||||||||||||||||||
| Additional Fees and Expenses |
|
$0.00 | $0.00 | $0.00 | $0.00 | $95,312,508.31 | ||||||||||||||||||||||||||
| Additional Trust Expenses |
|
$0.00 | $0.00 | $0.00 | $0.00 | $95,312,508.31 | ||||||||||||||||||||||||||
| Class R Interest |
$95,312,508.31 | $95,312,508.31 | $0.00 | $0.00 | $0.00 | |||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| Total |
$102,032,391.37 | $102,032,391.37 | $0.00 | $0.00 | ||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| Total Priority Principal Payments and Additional Interest Amounts |
|
$0.00 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
Page 1 of 2
| Noteholder Payments | Note Balance | PFA Account | Interest Payment | Add’l Interest | Make-Whole | Total Payment | ||||||||||||||||||||||||||
| Class A-1a |
|
$0.00 | $0.00 | $3,715,511.70 | $0.00 | $0.00 | $3,715,511.70 | |||||||||||||||||||||||||
| Class A-1b |
|
$0.00 | $0.00 | $1,237,726.64 | $0.00 | $0.00 | $1,237,726.64 | |||||||||||||||||||||||||
| Class B |
|
$0.00 | $0.00 | $376,363.00 | $0.00 | $0.00 | $376,363.00 | |||||||||||||||||||||||||
| Class C |
|
$0.00 | $0.00 | $238,590.30 | $0.00 | $0.00 | $238,590.30 | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| Total |
$0.00 | $0.00 | $5,568,191.64 | $0.00 | $0.00 | $5,568,191.64 | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| Noteholder Payments | Note Balance | Payment per $1,000 of Notes | As of Prior Payment Date | Current Payment Date | ||||||||||||||||||||||||||||
| per $1,000 of Notes | Interest Payment | Make-Whole Payment | Total Payment | Balance | Note Pool Factor | Balance | Note Pool Factor | |||||||||||||||||||||||||
| Class A-1a |
$1,000.00 | $3.48 | $0.00 | $3.48 | $1,069,212,000.00 | 1.00 | $1,069,212,000.00 | 1.00 | ||||||||||||||||||||||||
| Class A-1b |
$1,000.00 | $4.63 | $0.00 | $4.63 | $267,300,000.00 | 1.00 | $267,300,000.00 | 1.00 | ||||||||||||||||||||||||
| Class B |
$1,000.00 | $3.68 | $0.00 | $3.68 | $102,180,000.00 | 1.00 | $102,180,000.00 | 1.00 | ||||||||||||||||||||||||
| Class C |
$1,000.00 | $3.89 | $0.00 | $3.89 | $61,308,000.00 | 1.00 | $61,308,000.00 | 1.00 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| Total |
$1,000.00 | $3.71 | $0.00 | $3.71 | $1,500,000,000.00 | 1.00 | $1,500,000,000.00 | 1.00 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
| Beginning Period | Add: Deposit | Ending Period | ||||||||||||||||||||||||||||||
| Principal Funding Account Limit |
|
$750,000,000.00 | $750,000,000.00 | |||||||||||||||||||||||||||||
| Principal Funding Account balance |
|
$0.00 | $0.00 | $0.00 | ||||||||||||||||||||||||||||
Note: Information regarding Amortization Event Tests and Excess Concentration Amounts can be found on the Verizon Master Trust report filed as Exhibit 99.1 to this Form 10-D.
Page 2 of 2