Exhibit 99.9
| Monthly Investor Report: Verizon Master Trust - VZMT 2025-3 | ||||||
| Collection Period | Payment Date | Transaction Month | Series Status at End of Prior Payment Date | |||
| February 2026 | 03/20/2026 | 12 | 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 |
3/22/27 | 03/20/2030 | $706,008,000.00 | 4.51% | 4.51 | % | ||||||||||||||||||||||||||
| Class A-1b |
3/22/27 | 03/20/2030 | $185,000,000.00 | 28 | SOFR +0.55% | 03/13/2026 | 3.67223% | 4.22 | % | |||||||||||||||||||||||
| Class B |
3/22/27 | 03/20/2030 | $68,120,000.00 | 4.77% | 4.77 | % | ||||||||||||||||||||||||||
| Class C |
3/22/27 | 03/20/2030 | $40,872,000.00 | 4.90% | 4.90 | % | ||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
| Total |
$1,000,000,000.00 | |||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
| Series 2025-3 Allocation % x Group One Available Funds |
$63,127,138.11 | |||
| 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 |
$63,127,138.11 | |||
| Beginning of Period Reserve Account Balance |
$10,899,182.56 | |||
| Required Reserve Amount |
$10,899,182.56 | |||
| 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 |
$10,899,182.56 | |||
| Waterfall Distribution | Amount Due | Amount Paid | Shortfall | Carryover Shortfall | Remaining Available Funds | |||||||||||||||||||
| Master Collateral Agent Fee |
$71.36 | $71.36 | $0.00 | $0.00 | $63,127,066.75 | |||||||||||||||||||
| Owner Trustee Fee |
$0.00 | $0.00 | $0.00 | $0.00 | $63,127,066.75 | |||||||||||||||||||
| Asset Representations Reviewer Fee |
$44.87 | $44.87 | $0.00 | $0.00 | $63,127,021.88 | |||||||||||||||||||
| Supplemental ARR Fee |
$179.47 | $179.47 | $0.00 | $0.00 | $63,126,842.41 | |||||||||||||||||||
| Indenture Trustee Fee |
$1,250.00 | $1,250.00 | $0.00 | $0.00 | $63,125,592.41 | |||||||||||||||||||
| Servicing Fee |
$772,591.21 | $772,591.21 | $0.00 | $0.00 | $62,353,001.20 | |||||||||||||||||||
| Class A-1a Note Interest |
$2,653,413.40 | $2,653,413.40 | $0.00 | $0.00 | $59,699,587.80 | |||||||||||||||||||
| Class A-1b Note Interest |
$607,531.98 | $607,531.98 | $0.00 | $0.00 | $59,092,055.82 | |||||||||||||||||||
| First Priority Principal Payment |
$0.00 | $0.00 | $0.00 | $0.00 | $59,092,055.82 | |||||||||||||||||||
| Class B Note Interest |
$270,777.00 | $270,777.00 | $0.00 | $0.00 | $58,821,278.82 | |||||||||||||||||||
| Second Priority Principal Payment |
$0.00 | $0.00 | $0.00 | $0.00 | $58,821,278.82 | |||||||||||||||||||
| Class C Note Interest |
$166,894.00 | $166,894.00 | $0.00 | $0.00 | $58,654,384.82 | |||||||||||||||||||
| Third Priority Principal Payment |
$0.00 | $0.00 | $0.00 | $0.00 | $58,654,384.82 | |||||||||||||||||||
| Reserve Account up to Required Reserve Amount |
$0.00 | $0.00 | $0.00 | $0.00 | $58,654,384.82 | |||||||||||||||||||
| Regular Priority Principal Payment |
$0.00 | $0.00 | $0.00 | $0.00 | $58,654,384.82 | |||||||||||||||||||
| Supplemental Successor Servicer Fee |
$0.00 | $0.00 | $0.00 | $0.00 | $58,654,384.82 | |||||||||||||||||||
| Additional Interest Amounts |
$0.00 | $0.00 | $0.00 | $0.00 | $58,654,384.82 | |||||||||||||||||||
| Make-Whole Payments |
$0.00 | $0.00 | $0.00 | $0.00 | $58,654,384.82 | |||||||||||||||||||
| Additional Fees and Expenses |
$0.00 | $0.00 | $0.00 | $0.00 | $58,654,384.82 | |||||||||||||||||||
| Additional Trust Expenses |
$0.00 | $0.00 | $0.00 | $0.00 | $58,654,384.82 | |||||||||||||||||||
| Class R Interest |
$58,654,384.82 | $58,654,384.82 | $0.00 | $0.00 | $0.00 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total |
$63,127,138.11 | $63,127,138.11 | $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 | $2,653,413.40 | $0.00 | $0.00 | $2,653,413.40 | ||||||||||||||||||
| Class A-1b |
$0.00 | $0.00 | $607,531.98 | $0.00 | $0.00 | $607,531.98 | ||||||||||||||||||
| Class B |
$0.00 | $0.00 | $270,777.00 | $0.00 | $0.00 | $270,777.00 | ||||||||||||||||||
| Class C |
$0.00 | $0.00 | $166,894.00 | $0.00 | $0.00 | $166,894.00 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$0.00 | $0.00 | $3,698,616.38 | $0.00 | $0.00 | $3,698,616.38 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| 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 | $3.76 | $0.00 | $3.76 | $706,008,000.00 | 1.00 | $706,008,000.00 | 1.00 | ||||||||||||||||||||||||
| Class A-1b |
$1,000.00 | $3.28 | $0.00 | $3.28 | $185,000,000.00 | 1.00 | $185,000,000.00 | 1.00 | ||||||||||||||||||||||||
| Class B |
$1,000.00 | $3.98 | $0.00 | $3.98 | $68,120,000.00 | 1.00 | $68,120,000.00 | 1.00 | ||||||||||||||||||||||||
| Class C |
$1,000.00 | $4.08 | $0.00 | $4.08 | $40,872,000.00 | 1.00 | $40,872,000.00 | 1.00 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total |
$1,000.00 | $3.70 | $0.00 | $3.70 | $1,000,000,000.00 | 1.00 | $1,000,000,000.00 | 1.00 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Beginning Period | Add: Deposit | Ending Period | ||||||||||||||||||||||
| Principal Funding Account Limit |
$ | 500,000,000.00 | 500,000,000.00 | |||||||||||||||||||||
| 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