Exhibit 99.5
Monthly Investor Report: Verizon Master Trust - VZMT 2024-4
| Collection Period |
Payment Date |
Transaction Month |
Series Status at End of Prior Payment Date |
|||||||||||||||||||||||||||||
| April 2026 | 05/20/2026 | 23 | Revolving | |||||||||||||||||||||||||||||
| Offered |
Anticipated |
Final Maturity |
Issuance
Note |
SOFR:Days in
the |
Note
Interest |
SOFR Adjustment Date |
SOFR30A |
Total |
||||||||||||||||||||||||
| Class A-1a |
6/22/26 | 06/20/2029 | $ | 288,686,000.00 | 5.21 | % | 5.21 | % | ||||||||||||||||||||||||
| Class A-1b |
6/22/26 | 06/20/2029 | $ | 245,918,000.00 | 30 | SOFR +0.55 | % | 05/13/2026 | 3.64285 | % | 4.19 | % | ||||||||||||||||||||
| Class B |
6/22/26 | 06/20/2029 | $ | 40,872,000.00 | 5.40 | % | 5.40 | % | ||||||||||||||||||||||||
| Class C |
6/22/26 | 06/20/2029 | $ | 24,524,000.00 | 5.60 | % | 5.60 | % | ||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
| Total |
$ | 600,000,000.00 | ||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
| Series 2024-4 Allocation % x Group One Available Funds |
$ | 39,797,599.14 | ||
| 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 |
$ | 39,797,599.14 |
| Beginning of Period Reserve Account Balance |
$ 6,539,509.54 | |||
| Required Reserve Amount |
$ 6,539,509.54 | |||
| 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 |
$ 6,539,509.54 |
| Waterfall Distribution | Amount Due | Amount Paid | Shortfall | Carryover Shortfall | Remaining Available Funds | |||||||||||||||
| Master Collateral Agent Fee |
$ | 44.12 | $ | 44.12 | $ | 0.00 | $ | 0.00 | $ | 39,797,555.02 | ||||||||||
| Owner Trustee Fee |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 39,797,555.02 | ||||||||||
| Asset Representations Reviewer Fee |
$ | 23.03 | $ | 23.03 | $ | 0.00 | $ | 0.00 | $ | 39,797,531.99 | ||||||||||
| Supplemental ARR Fee |
$ | 92.10 | $ | 92.10 | $ | 0.00 | $ | 0.00 | $ | 39,797,439.89 | ||||||||||
| Indenture Trustee Fee |
$ | 1,250.00 | $ | 1,250.00 | $ | 0.00 | $ | 0.00 | $ | 39,796,189.89 | ||||||||||
| Servicing Fee |
$ | 465,438.28 | $ | 465,438.28 | $ | 0.00 | $ | 0.00 | $ | 39,330,751.61 | ||||||||||
| Class A-1a Note Interest |
$ | 1,253,378.38 | $ | 1,253,378.38 | $ | 0.00 | $ | 0.00 | $ | 38,077,373.23 | ||||||||||
| Class A-1b Note Interest |
$ | 859,247.74 | $ | 859,247.74 | $ | 0.00 | $ | 0.00 | $ | 37,218,125.49 | ||||||||||
| First Priority Principal Payment |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 37,218,125.49 | ||||||||||
| Class B Note Interest |
$ | 183,924.00 | $ | 183,924.00 | $ | 0.00 | $ | 0.00 | $ | 37,034,201.49 | ||||||||||
| Second Priority Principal Payment |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 37,034,201.49 | ||||||||||
| Class C Note Interest |
$ | 114,445.33 | $ | 114,445.33 | $ | 0.00 | $ | 0.00 | $ | 36,919,756.16 | ||||||||||
| Third Priority Principal Payment |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,919,756.16 | ||||||||||
| Reserve Account up to Required Reserve Amount |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,919,756.16 | ||||||||||
| Regular Priority Principal Payment |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,919,756.16 | ||||||||||
| Supplemental Successor Servicer Fee |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,919,756.16 | ||||||||||
| Additional Interest Amounts |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,919,756.16 | ||||||||||
| Make-Whole Payments |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,919,756.16 | ||||||||||
| Additional Fees and Expenses |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,919,756.16 | ||||||||||
| Additional Trust Expenses |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,919,756.16 | ||||||||||
| Class R Interest |
$ | 36,919,756.16 | $ | 36,919,756.16 | $ | 0.00 | $ | 0.00 | $ | 0.00 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 39,797,599.14 | $ | 39,797,599.14 | $ | 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 | $ | 1,253,378.38 | $ | 0.00 | $ | 0.00 | $ | 1,253,378.38 | ||||||||||||
| Class A-1b |
$ | 0.00 | $ | 0.00 | $ | 859,247.74 | $ | 0.00 | $ | 0.00 | $ | 859,247.74 | ||||||||||||
| Class B |
$ | 0.00 | $ | 0.00 | $ | 183,924.00 | $ | 0.00 | $ | 0.00 | $ | 183,924.00 | ||||||||||||
| Class C |
$ | 0.00 | $ | 0.00 | $ | 114,445.33 | $ | 0.00 | $ | 0.00 | $ | 114,445.33 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 0.00 | $ | 0.00 | $ | 2,410,995.45 | $ | 0.00 | $ | 0.00 | $ | 2,410,995.45 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Noteholder | Note Balance | Payment per $1,000 of Notes | As of Prior Payment Date | Current Payment Date | ||||||||||||||||||||||||||||
| Payments | 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 | $ | 4.34 | $ | 0.00 | $ | 4.34 | $ | 288,686,000.00 | 1.00 | $ | 288,686,000.00 | 1.00 | ||||||||||||||||||
| Class A-1b |
$ | 1,000.00 | $ | 3.49 | $ | 0.00 | $ | 3.49 | $ | 245,918,000.00 | 1.00 | $ | 245,918,000.00 | 1.00 | ||||||||||||||||||
| Class B |
$ | 1,000.00 | $ | 4.50 | $ | 0.00 | $ | 4.50 | $ | 40,872,000.00 | 1.00 | $ | 40,872,000.00 | 1.00 | ||||||||||||||||||
| Class C |
$ | 1,000.00 | $ | 4.67 | $ | 0.00 | $ | 4.67 | $ | 24,524,000.00 | 1.00 | $ | 24,524,000.00 | 1.00 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total |
$ | 1,000.00 | $ | 4.02 | $ | 0.00 | $ | 4.02 | $ | 600,000,000.00 | 1.00 | $ | 600,000,000.00 | 1.00 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Beginning Period | Add: Deposit | Ending Period | ||||||||||
| Principal Funding Account Limit |
$ | 300,000,000.00 | 300,000,000.00 | |||||||||
| 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