Class A-1a

Class A-1b

Class B

Class C

Total

Series 2023-7 Allocation % x Group One Available Funds

Amounts paid by the Cap Counterparty

Available Subordinated Amounts

Amounts drawn on the Reserve Account

Amounts released from Principal Funding Account

Any amounts deposited by the Class A Certificateholder in connection with an Optional Redemption

Total Available Funds

Beginning of Period Reserve Account Balance

Required Reserve Amount

Shortfall in Required Reserve Amount

Reserve Account funds needed this period (True/False)

Reserve Account draw amount required

Reserve Account Deposit Amount

End of Period Reserve Account Balance

Master Collateral Agent Fee

Owner Trustee Fee

Asset Representations Reviewer Fee

Supplemental ARR Fee

Indenture Trustee Fee

Servicing Fee

Class A-1a Note Interest

Class A-1b Note Interest

First Priority Principal Payment

Class B Note Interest

Second Priority Principal Payment

Class C Note Interest

Third Priority Principal Payment

Reserve Account up to Required Reserve Amount

Regular Priority Principal Payment

Supplemental Successor Servicer Fee

Additional Interest Amounts

Make-Whole Payments

Additional Fees and Expenses

Additional Trust Expenses

Class R Interest

Total

Total Priority Principal Payments and Additional Interest Amounts

Class A-1a

Class A-1b

Class B

Class C

Total

Payment per $1,000 of Notes

As of Prior Payment Date

Current Payment Date

Class A-1a

Class A-1b

Class B

Class C

Total

Principal Funding Account Limit

Principal Funding Account balance

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.