Exhibit 99.10
| Monthly Investor Report: Verizon Master Trust - VZMT 2025-5 | ||||||
| Collection Period |
Payment Date |
Transaction Month |
Series Status at End of Prior Payment Date | |||
| March 2026 | 04/20/2026 | 10 | 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 |
6/20/28 | 06/20/2031 | $400,950,000.00 | 4.40% | 4.40 | % | ||||||||||||||||||||||||||
| Class A-1b |
6/20/28 | 06/20/2031 | $133,650,000.00 | 31 | SOFR +0.55% | 04/13/2026 | 3.63980 | % | 4.19 | % | ||||||||||||||||||||||
| Class B |
6/20/28 | 06/20/2031 | $40,870,000.00 | 4.42% | 4.42 | % | ||||||||||||||||||||||||||
| Class C |
6/20/28 | 06/20/2031 | $24,530,000.00 | 4.84% | 4.84 | % | ||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
| Total |
$600,000,000.00 | |||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
| Series 2025-5 Allocation % x Group One Available Funds |
$42,994,728.18 | |||
| 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 |
$42,994,728.18 | |||
| 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 |
$42.71 | $42.71 | $0.00 | $0.00 | $42,994,685.47 | |||||||||||||||||||
| Owner Trustee Fee |
$0.00 | $0.00 | $0.00 | $0.00 | $42,994,685.47 | |||||||||||||||||||
| Asset Representations Reviewer Fee |
$22.84 | $22.84 | $0.00 | $0.00 | $42,994,662.63 | |||||||||||||||||||
| Supplemental ARR Fee |
$91.37 | $91.37 | $0.00 | $0.00 | $42,994,571.26 | |||||||||||||||||||
| Indenture Trustee Fee |
$1,250.00 | $1,250.00 | $0.00 | $0.00 | $42,993,321.26 | |||||||||||||||||||
| Servicing Fee |
$456,139.49 | $456,139.49 | $0.00 | $0.00 | $42,537,181.77 | |||||||||||||||||||
| Class A-1a Note Interest |
$1,470,150.00 | $1,470,150.00 | $0.00 | $0.00 | $41,067,031.77 | |||||||||||||||||||
| Class A-1b Note Interest |
$482,193.61 | $482,193.61 | $0.00 | $0.00 | $40,584,838.16 | |||||||||||||||||||
| First Priority Principal Payment |
$0.00 | $0.00 | $0.00 | $0.00 | $40,584,838.16 | |||||||||||||||||||
| Class B Note Interest |
$150,537.83 | $150,537.83 | $0.00 | $0.00 | $40,434,300.33 | |||||||||||||||||||
| Second Priority Principal Payment |
$0.00 | $0.00 | $0.00 | $0.00 | $40,434,300.33 | |||||||||||||||||||
| Class C Note Interest |
$98,937.67 | $98,937.67 | $0.00 | $0.00 | $40,335,362.66 | |||||||||||||||||||
| Third Priority Principal Payment |
$0.00 | $0.00 | $0.00 | $0.00 | $40,335,362.66 | |||||||||||||||||||
| Reserve Account up to Required Reserve Amount |
$0.00 | $0.00 | $0.00 | $0.00 | $40,335,362.66 | |||||||||||||||||||
| Regular Priority Principal Payment |
$0.00 | $0.00 | $0.00 | $0.00 | $40,335,362.66 | |||||||||||||||||||
| Supplemental Successor Servicer Fee |
$0.00 | $0.00 | $0.00 | $0.00 | $40,335,362.66 | |||||||||||||||||||
| Additional Interest Amounts |
$0.00 | $0.00 | $0.00 | $0.00 | $40,335,362.66 | |||||||||||||||||||
| Make-Whole Payments |
$0.00 | $0.00 | $0.00 | $0.00 | $40,335,362.66 | |||||||||||||||||||
| Additional Fees and Expenses |
$0.00 | $0.00 | $0.00 | $0.00 | $40,335,362.66 | |||||||||||||||||||
| Additional Trust Expenses |
$0.00 | $0.00 | $0.00 | $0.00 | $40,335,362.66 | |||||||||||||||||||
| Class R Interest |
$40,335,362.66 | $40,335,362.66 | $0.00 | $0.00 | $0.00 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total |
$42,994,728.18 | $42,994,728.18 | $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 | $1,470,150.00 | $0.00 | $0.00 | $1,470,150.00 | ||||||||||||||||||
| Class A-1b |
$0.00 | $0.00 | $482,193.61 | $0.00 | $0.00 | $482,193.61 | ||||||||||||||||||
| Class B |
$0.00 | $0.00 | $150,537.83 | $0.00 | $0.00 | $150,537.83 | ||||||||||||||||||
| Class C |
$0.00 | $0.00 | $98,937.67 | $0.00 | $0.00 | $98,937.67 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$0.00 | $0.00 | $2,201,819.11 | $0.00 | $0.00 | $2,201,819.11 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Note Balance | Payment per $ 1,000 of Notes
|
As of Prior Payment Date
|
Current Payment Date
|
|||||||||||||||||||||||||||||
| Noteholder 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 | $3.67 | $0.00 | $3.67 | $400,950,000.00 | 1.00 | $400,950,000.00 | 1.00 | ||||||||||||||||||||||||
| Class A-1b |
$1,000.00 | $3.61 | $0.00 | $3.61 | $133,650,000.00 | 1.00 | $133,650,000.00 | 1.00 | ||||||||||||||||||||||||
| Class B |
$1,000.00 | $3.68 | $0.00 | $3.68 | $40,870,000.00 | 1.00 | $40,870,000.00 | 1.00 | ||||||||||||||||||||||||
| Class C |
$1,000.00 | $4.03 | $0.00 | $4.03 | $24,530,000.00 | 1.00 | $24,530,000.00 | 1.00 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total |
$1,000.00 | $3.67 | $0.00 | $3.67 | $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