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 | |||||||||||||||||||||||||||||
| April 2026 | 05/20/2026 | 14 | Revolving | |||||||||||||||||||||||||||||
| Offered |
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 | 30 | SOFR +0.55 | % | 05/13/2026 | 3.64285 | % | 4.19 | % | ||||||||||||||||||||
| 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 |
$ | 65,907,675.51 | ||
| 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 |
$ | 65,907,675.51 |
| 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 |
$ | 73.07 | $ | 73.07 | $ | 0.00 | $ | 0.00 | $ | 65,907,602.44 | ||||||||||
| Owner Trustee Fee |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 65,907,602.44 | ||||||||||
| Asset Representations Reviewer Fee |
$ | 38.13 | $ | 38.13 | $ | 0.00 | $ | 0.00 | $ | 65,907,564.31 | ||||||||||
| Supplemental ARR Fee |
$ | 152.53 | $ | 152.53 | $ | 0.00 | $ | 0.00 | $ | 65,907,411.78 | ||||||||||
| Indenture Trustee Fee |
$ | 1,250.00 | $ | 1,250.00 | $ | 0.00 | $ | 0.00 | $ | 65,906,161.78 | ||||||||||
| Servicing Fee |
$ | 770,799.13 | $ | 770,799.13 | $ | 0.00 | $ | 0.00 | $ | 65,135,362.65 | ||||||||||
| Class A-1a Note Interest |
$ | 2,653,413.40 | $ | 2,653,413.40 | $ | 0.00 | $ | 0.00 | $ | 62,481,949.25 | ||||||||||
| Class A-1b Note Interest |
$ | 646,397.71 | $ | 646,397.71 | $ | 0.00 | $ | 0.00 | $ | 61,835,551.54 | ||||||||||
| First Priority Principal Payment |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 61,835,551.54 | ||||||||||
| Class B Note Interest |
$ | 270,777.00 | $ | 270,777.00 | $ | 0.00 | $ | 0.00 | $ | 61,564,774.54 | ||||||||||
| Second Priority Principal Payment |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 61,564,774.54 | ||||||||||
| Class C Note Interest |
$ | 166,894.00 | $ | 166,894.00 | $ | 0.00 | $ | 0.00 | $ | 61,397,880.54 | ||||||||||
| Third Priority Principal Payment |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 61,397,880.54 | ||||||||||
| Reserve Account up to Required Reserve Amount |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 61,397,880.54 | ||||||||||
| Regular Priority Principal Payment |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 61,397,880.54 | ||||||||||
| Supplemental Successor Servicer Fee |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 61,397,880.54 | ||||||||||
| Additional Interest Amounts |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 61,397,880.54 | ||||||||||
| Make-Whole Payments |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 61,397,880.54 | ||||||||||
| Additional Fees and Expenses |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 61,397,880.54 | ||||||||||
| Additional Trust Expenses |
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 61,397,880.54 | ||||||||||
| Class R Interest |
$ | 61,397,880.54 | $ | 61,397,880.54 | $ | 0.00 | $ | 0.00 | $ | 0.00 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 65,907,675.51 | $ | 65,907,675.51 | $ | 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 | $ | 646,397.71 | $ | 0.00 | $ | 0.00 | $ | 646,397.71 | ||||||||||||
| 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 | $ | 3,737,482.11 | $ | 0.00 | $ | 0.00 | $ | 3,737,482.11 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Payment per $1,000 of Notes | As of Prior Payment Date | Current Payment Date | ||||||||||||||||||||||||||||||
| Noteholder Payments |
Note Balance 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 | $ | 3.49 | $ | 0.00 | $ | 3.49 | $ | 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 | $ | 3.74 | $ | 0.00 | $ | 3.74 | $ | 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