Exhibit 99.2



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		7/21/25		01/22/2029		$479,240,000.00				3.67%						3.67%
Class B		7/21/25		01/22/2029		$41,430,000.00				3.91%						3.91%
Class C		7/21/25		01/22/2029		$19,250,000.00				4.16%						4.16%

Total						$539,920,000.00


Series 2022-6 Allocation % x Group One Available Funds																$36,979,299.74
Amounts paid by the Cap Counterparty																N/A
Available Subordinated Amounts																$0.00
Amounts drawn on the Reserve Account																$5,916,931.51
Amounts released from Principal Funding Account																$0.00
Any amounts deposited by the Class A Certificateholder in connection with an Optional Redemption																539,920,000.00

Total Available Funds																$582,816,231.25


Beginning of Period Reserve Account Balance																$5,916,931.51
Required Reserve Amount																$0.00
Shortfall in Required Reserve Amount																$0.00
Reserve Account funds needed this period (True/False)																FALSE
Reserve Account draw amount required																5,916,931.51
Reserve Account Deposit Amount																$0.00

End of Period Reserve Account Balance																$0.00


Waterfall Distribution							Amount Due		Amount Paid		Shortfall		Carryover Shortfall		Remaining Available Funds
Master Collateral Agent Fee								$39.47		$39.47		$0.00		$0.00		$582,816,191.78
Owner Trustee Fee								$118.44		$118.44		$0.00		$0.00		$582,816,073.34
Asset Representations Reviewer Fee								$20.73		$20.73		$0.00		$0.00		$582,816,052.61
Supplemental ARR Fee								$82.91		$82.91		$0.00		$0.00		$582,815,969.70
Indenture Trustee Fee								$1,250.00		$1,250.00		$0.00		$0.00		$582,814,719.70
Servicing Fee								$411,401.42		$411,401.42		$0.00		$0.00		$582,403,318.28
Class A Note Interest								$1,465,675.67		$1,465,675.67		$0.00		$0.00		$580,937,642.61
First Priority Principal Payment								$0.00		$0.00		$0.00		$0.00		$580,937,642.61
Class B Note Interest								$134,992.75		$134,992.75		$0.00		$0.00		$580,802,649.86
Second Priority Principal Payment								$0.00		$0.00		$0.00		$0.00		$580,802,649.86
Class C Note Interest								$66,733.33		$66,733.33		$0.00		$0.00		$580,735,916.53
Third Priority Principal Payment								$0.00		$0.00		$0.00		$0.00		$580,735,916.53
Reserve Account up to Required Reserve Amount								$0.00		$0.00		$0.00		$0.00		$580,735,916.53
Regular Priority Principal Payment								$539,920,000.00		$539,920,000.00		$0.00		$0.00		$40,815,916.53
Supplemental Successor Servicer Fee								$0.00		$0.00		$0.00		$0.00		$40,815,916.53
Additional Interest Amounts								$0.00		$0.00		$0.00		$0.00		$40,815,916.53
Make-Whole Payments								$0.00		$0.00		$0.00		$0.00		$40,815,916.53
Additional Fees and Expenses								$0.00		$0.00		$0.00		$0.00		$40,815,916.53
Additional Trust Expenses								$0.00		$0.00		$0.00		$0.00		$40,815,916.53
Class R Interest								$40,815,916.53		$40,815,916.53		$0.00		$0.00		$0.00

Total								$582,816,231.25		$582,816,231.25		$0.00		$0.00


Total Priority Principle Payments and Additional Interest Amounts																$539,920,000.00

Page 1 of 2


Noteholder Payments					Note Balance		PFA Account		Interest Payment		Add’l Interest		Make-Whole		Total Payment
Class A						$479,240,000.00		$0.00		$1,465,675.67		$0.00		$0.00		$480,705,675.67
Class B						$41,430,000.00		$0.00		$134,992.75		$0.00		$0.00		$41,564,992.75
Class C						$19,250,000.00		$0.00		$66,733.33		$0.00		$0.00		$19,316,733.33

Total						$539,920,000.00		$0.00		$1,667,401.75		$0.00		$0.00		$541,587,401.75


	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		$0.00		$0.00		$0.00		$0.00		$479,240,000.00		1.00		$0.00		0.00
Class B		$0.00		$0.00		$0.00		$0.00		$41,430,000.00		1.00		$0.00		0.00
Class C		$0.00		$0.00		$0.00		$0.00		$19,250,000.00		1.00		$0.00		0.00

Total								$0.00		$539,920,000.00		1.00		$0.00		0.00



							Beginning Period				Add: Deposit				Ending Period
Principal Funding Account Limit								$269,960,000.00								$269,960,000.00
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.

“EU/UK Risk Retention Disclosure

The Servicer is authorized by the Originators to confirm and hereby confirms that the Originators continue to hold the EU/UK Retained Interest in accordance with the terms of the EU/UK Risk Retention Agreement dated August 11, 2022 and executed in connection with Series 2022-6. Capitalized terms used herein have the meaning given to them in the EU/UK Risk Retention Agreement. “

Page 2 of 2

Monthly Investor Report: Verizon Master Trust - VZMT 2022-6

Collection Period

Payment Date

Transaction Month

Series Status at End of Prior Payment Date

June 2025

07/21/2025

Revolving

Verizon Master Trust 10-D