Exhibit 99.11
| Monthly Investor Report: Verizon Master Trust - VZMT 2025-7 | ||
| Collection Period | Payment Date | Transaction Month | Series Status at End of Prior Payment Date | |||
| February 2026 |
03/20/2026 | 6 | 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 |
8/21/28 | 08/20/2031 | $601,430,000.00 | 3.96% | 3.96 | % | ||||||||||||||||||||||||||
| Class A-1b |
8/21/28 | 08/20/2031 | $200,470,000.00 | 28 | SOFR +0.52% | 03/13/2026 | 3.67223% | 4.19 | % | |||||||||||||||||||||||
| Class B |
8/21/28 | 08/20/2031 | $61,310,000.00 | 4.21% | 4.21 | % | ||||||||||||||||||||||||||
| Class C |
8/21/28 | 08/20/2031 | $36,790,000.00 | 4.40% | 4.40 | % | ||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
| Total |
$900,000,000.00 | |||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
| Series 2025-7 Allocation % x Group One Available Funds |
$56,809,337.50 | |||
| 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 |
$56,809,337.50 | |||
| Beginning of Period Reserve Account Balance |
$9,809,264.31 | |||
| Required Reserve Amount |
$9,809,264.31 | |||
| 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 |
$9,809,264.31 | |||
| Waterfall Distribution | Amount Due | Amount Paid | Shortfall | Carryover Shortfall | Remaining Available Funds | |||||||||||||||||||
| Master Collateral Agent Fee |
$64.22 | $64.22 | $0.00 | $0.00 | $56,809,273.28 | |||||||||||||||||||
| Owner Trustee Fee |
$0.00 | $0.00 | $0.00 | $0.00 | $56,809,273.28 | |||||||||||||||||||
| Asset Representations Reviewer Fee |
$40.38 | $40.38 | $0.00 | $0.00 | $56,809,232.90 | |||||||||||||||||||
| Supplemental ARR Fee |
$161.50 | $161.50 | $0.00 | $0.00 | $56,809,071.40 | |||||||||||||||||||
| Indenture Trustee Fee |
$1,250.00 | $1,250.00 | $0.00 | $0.00 | $56,807,821.40 | |||||||||||||||||||
| Servicing Fee |
$695,269.84 | $695,269.84 | $0.00 | $0.00 | $56,112,551.56 | |||||||||||||||||||
| Class A-1a Note Interest |
$1,984,719.00 | $1,984,719.00 | $0.00 | $0.00 | $54,127,832.56 | |||||||||||||||||||
| Class A-1b Note Interest |
$653,657.16 | $653,657.16 | $0.00 | $0.00 | $53,474,175.40 | |||||||||||||||||||
| First Priority Principal Payment |
$0.00 | $0.00 | $0.00 | $0.00 | $53,474,175.40 | |||||||||||||||||||
| Class B Note Interest |
$215,095.92 | $215,095.92 | $0.00 | $0.00 | $53,259,079.48 | |||||||||||||||||||
| Second Priority Principal Payment |
$0.00 | $0.00 | $0.00 | $0.00 | $53,259,079.48 | |||||||||||||||||||
| Class C Note Interest |
$134,896.67 | $134,896.67 | $0.00 | $0.00 | $53,124,182.81 | |||||||||||||||||||
| Third Priority Principal Payment |
$0.00 | $0.00 | $0.00 | $0.00 | $53,124,182.81 | |||||||||||||||||||
| Reserve Account up to Required Reserve Amount |
$0.00 | $0.00 | $0.00 | $0.00 | $53,124,182.81 | |||||||||||||||||||
| Regular Priority Principal Payment |
$0.00 | $0.00 | $0.00 | $0.00 | $53,124,182.81 | |||||||||||||||||||
| Supplemental Successor Servicer Fee |
$0.00 | $0.00 | $0.00 | $0.00 | $53,124,182.81 | |||||||||||||||||||
| Additional Interest Amounts |
$0.00 | $0.00 | $0.00 | $0.00 | $53,124,182.81 | |||||||||||||||||||
| Make-Whole Payments |
$0.00 | $0.00 | $0.00 | $0.00 | $53,124,182.81 | |||||||||||||||||||
| Additional Fees and Expenses |
$0.00 | $0.00 | $0.00 | $0.00 | $53,124,182.81 | |||||||||||||||||||
| Additional Trust Expenses |
$0.00 | $0.00 | $0.00 | $0.00 | $53,124,182.81 | |||||||||||||||||||
| Class R Interest |
$53,124,182.81 | $53,124,182.81 | $0.00 | $0.00 | $0.00 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total |
$56,809,337.50 | $56,809,337.50 | $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 | $1,984,719.00 | $0.00 | $0.00 | $1,984,719.00 | ||||||||||||||||||
| Class A-1b |
$0.00 | $0.00 | $653,657.16 | $0.00 | $0.00 | $653,657.16 | ||||||||||||||||||
| Class B |
$0.00 | $0.00 | $215,095.92 | $0.00 | $0.00 | $215,095.92 | ||||||||||||||||||
| Class C |
$0.00 | $0.00 | $134,896.67 | $0.00 | $0.00 | $134,896.67 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$0.00 | $0.00 | $2,988,368.75 | $0.00 | $0.00 | $2,988,368.75 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| 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 | $3.30 | $0.00 | $3.30 | $601,430,000.00 | 1.00 | $601,430,000.00 | 1.00 | ||||||||||||||||||||||||
| Class A-1b |
$1,000.00 | $3.26 | $0.00 | $3.26 | $200,470,000.00 | 1.00 | $200,470,000.00 | 1.00 | ||||||||||||||||||||||||
| Class B |
$1,000.00 | $3.51 | $0.00 | $3.51 | $61,310,000.00 | 1.00 | $61,310,000.00 | 1.00 | ||||||||||||||||||||||||
| Class C |
$1,000.00 | $3.67 | $0.00 | $3.67 | $36,790,000.00 | 1.00 | $36,790,000.00 | 1.00 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total |
$1,000.00 | $3.32 | $0.00 | $3.32 | $900,000,000.00 | 1.00 | $900,000,000.00 | 1.00 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Beginning Period | Add: Deposit | Ending Period | ||||||||||||||||||||||
| Principal Funding Account Limit |
$450,000,000.00 | 450,000,000.00 | ||||||||||||||||||||||
| 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