Exhibit 99.8
Monthly Investor Report: Verizon Master Trust - VZMT 2025-1
| Collection Period |
Payment Date | Transaction Month | Series Status at End of Prior Payment Date | |||||||||||||||||||||||||||||
| April 2026 | 05/20/2026 | 16 | 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 |
1/20/28 | 01/21/2031 | $ | 534,600,000.00 | 4.71 | % | 4.71 | % | ||||||||||||||||||||||||
| Class B |
1/20/28 | 01/21/2031 | $ | 40,872,000.00 | 4.94 | % | 4.94 | % | ||||||||||||||||||||||||
| Class C |
1/20/28 | 01/21/2031 | $ | 24,528,000.00 | 5.09 | % | 5.09 | % | ||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
| Total |
$ | 600,000,000.00 | ||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
| Series 2025-1 Allocation % x Group One Available Funds |
$ | 39,599,473.25 | ||
| 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 |
$ | 39,599,473.25 |
| 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 |
$ | 43.90 | $ | 43.90 | $ | 0.00 | $ | 0.00 | $ | 39,599,429.35 | ||||||||||
| Owner Trustee Fee |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 39,599,429.35 | ||||||||||
| Asset Representations Reviewer Fee |
$ | 22.91 | $ | 22.91 | $ | 0.00 | $ | 0.00 | $ | 39,599,406.44 | ||||||||||
| Supplemental ARR Fee |
$ | 91.65 | $ | 91.65 | $ | 0.00 | $ | 0.00 | $ | 39,599,314.79 | ||||||||||
| Indenture Trustee Fee |
$ | 1,250.00 | $ | 1,250.00 | $ | 0.00 | $ | 0.00 | $ | 39,598,064.79 | ||||||||||
| Servicing Fee |
$ | 463,121.17 | $ | 463,121.17 | $ | 0.00 | $ | 0.00 | $ | 39,134,943.62 | ||||||||||
| Class A Note Interest |
$ | 2,098,305.00 | $ | 2,098,305.00 | $ | 0.00 | $ | 0.00 | $ | 37,036,638.62 | ||||||||||
| First Priority Principal Payment |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 37,036,638.62 | ||||||||||
| Class B Note Interest |
$ | 168,256.40 | $ | 168,256.40 | $ | 0.00 | $ | 0.00 | $ | 36,868,382.22 | ||||||||||
| Second Priority Principal Payment |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,868,382.22 | ||||||||||
| Class C Note Interest |
$ | 104,039.60 | $ | 104,039.60 | $ | 0.00 | $ | 0.00 | $ | 36,764,342.62 | ||||||||||
| Third Priority Principal Payment |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,764,342.62 | ||||||||||
| Reserve Account up to Required Reserve Amount |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,764,342.62 | ||||||||||
| Regular Priority Principal Payment |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,764,342.62 | ||||||||||
| Supplemental Successor Servicer Fee |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,764,342.62 | ||||||||||
| Additional Interest Amounts |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,764,342.62 | ||||||||||
| Make-Whole Payments |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,764,342.62 | ||||||||||
| Additional Fees and Expenses |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,764,342.62 | ||||||||||
| Additional Trust Expenses |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 36,764,342.62 | ||||||||||
| Class R Interest |
$ | 36,764,342.62 | $ | 36,764,342.62 | $ | 0.00 | $ | 0.00 | $ | 0.00 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 39,599,473.25 | $ | 39,599,473.25 | $ | 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 |
$ | 0.00 | $ | 0.00 | $ | 2,098,305.00 | $ | 0.00 | $ | 0.00 | $ | 2,098,305.00 | ||||||||||||
| Class B |
$ | 0.00 | $ | 0.00 | $ | 168,256.40 | $ | 0.00 | $ | 0.00 | $ | 168,256.40 | ||||||||||||
| Class C |
$ | 0.00 | $ | 0.00 | $ | 104,039.60 | $ | 0.00 | $ | 0.00 | $ | 104,039.60 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 0.00 | $ | 0.00 | $ | 2,370,601.00 | $ | 0.00 | $ | 0.00 | $ | 2,370,601.00 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| 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 |
$ | 1,000.00 | $ | 3.93 | $ | 0.00 | $ | 3.93 | $ | 534,600,000.00 | 1.00 | $ | 534,600,000.00 | 1.00 | ||||||||||||||||||
| Class B |
$ | 1,000.00 | $ | 4.12 | $ | 0.00 | $ | 4.12 | $ | 40,872,000.00 | 1.00 | $ | 40,872,000.00 | 1.00 | ||||||||||||||||||
| Class C |
$ | 1,000.00 | $ | 4.24 | $ | 0.00 | $ | 4.24 | $ | 24,528,000.00 | 1.00 | $ | 24,528,000.00 | 1.00 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total |
$ | 1,000.00 | $ | 3.95 | $ | 0.00 | $ | 3.95 | $ | 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