Exhibit 99.1

 

LOGO      

                                                             KPMG LLP

                                                             1676 International Drive

                                                             McLean, VA 22102

 

Independent Accountants’ Report on Applying Agreed-Upon Procedures

Sunrun Inc. (the “Company”)

Credit Suisse Securities (USA) LLC

(together, the “Specified Parties”)

Re:   Sunrun Xanadu Issuer 2019-1, LLC – Data File Procedures

We have performed the procedures described below, which were agreed to by the Specified Parties, on the specified attributes identified by the Company in an electronic data file entitled “Sunrun Xanadu 2019-1 Data Tape (2019.02.20).xlsx” (the “Data File”), provided by the Company on February 20, 2019, containing certain information related to a pool of 14,379 solar assets (the “Solar Assets”) as of December 31, 2018 (the “Cut-off Date”), which we were informed are intended to be included as collateral in the offering of Sunrun Xanadu Issuer 2019-1, LLC, Solar Asset Backed Notes, Series 2019-1. The Company is responsible for the specified attributes identified by the Company in the Data File. The sufficiency of these procedures is solely the responsibility of the Specified Parties. Consequently, we make no representation regarding the sufficiency of the procedures described below either for the purpose for which this report has been requested or for any other purpose.

Unless otherwise noted, the following definitions have been adopted in presenting our procedures and findings:

 

   

The term “compared” means compared to the information shown and found it to be in agreement, unless otherwise stated. Such compared information was deemed to be in agreement if differences were within the materiality threshold.

 

   

The term “recomputed” means recalculated and compared the result to the information shown and found it to be in agreement, unless otherwise stated. Such recomputed information was deemed to be in agreement if differences were within the materiality threshold.

 

   

The term “materiality threshold” means that dollar amounts and percentages were within $1.00 and 0.1%, respectively, unless otherwise stated.

 

   

The term “Solar Asset Contract” means the solar power purchase agreement, solar lease agreement, and/or change order documentation thereto.

 

   

The term “Initial Asset Schedule” means an electronic file entitled “Sunrun Xanadu 2019-1 Data Tape (2019.01.31).xlsx,” provided by the Company on January 31, 2019, containing the Contract ID’s for 13,696 of the Solar Assets.

 

   

The term “Supplemental Asset Schedule” means an electronic data file entitled “Sunrun Xanadu 2019-1 Data Tape (2019.02.15) - XXXXXX Only.xlsx,” provided by the Company on February 15, 2019, containing the Contract ID’s for 683 of the Solar Assets. 1

 

   

The term “FICO Schedule” means extracts of the FICO score associated with each Selected Asset (defined below) from the Company’s Servicing System Screenshots, provided by the Company via electronic mail on February 11, 2019, and electronic data files entitled “XXXXXX-1 Credit Data.xlsx” and “XXXXXX-2 Data Tape 2.7.19.xlsx” on February 19, 2019. 1

KPMG LLP is a Delaware limited liability partnership and the U.S. member

firm of the KPMG network of independent member firms affiliated with

KPMG International Cooperative (“KPMG International”), a Swiss entity.


LOGO

 

   

The term “XXXXXX Asset Schedule” means monthly payment information for all Selected Assets located in XXXXXX contained in two electronic data files, provided by the Company on February 20, 2019, entitled “XXXXXX Sampled Contracts.xlsx” and “2018.09.13 Sunrun Credit and Scheduled Payments.xlsx.” 1

 

   

The term “ACH Schedule” means billing type information for each Selected Asset from Company’s Servicing System Screenshots, provided by the Company via electronic mail on February 11, 2019, and in an electronic data file entitled “2019.01.31 Sunrun – SZ – Aging Report with Product Line.xlsx” on February 19, 2019.

 

   

The term “Installer Schedule” means an electronic data file containing solar panel installer information for each Selected Asset, provided by the Company on February 19, 2019, entitled “XXXXXX External ID Reference Guide (All Portfolios).xlsx.” 1

 

   

The term “ID Mapping File” means an electronic data file containing a schedule of certain identification numbers for Solar Assets in the Supplemental Asset Schedule, provided by the Company on February 20, 2019, entitled “XXXXXX-2 External ID Map.xlsx.” 1

 

   

The term “Source Documents” means the following information provided by the Company for each of the Selected Assets:

 

   

Solar Asset Contract

 

   

Initial Asset Schedule

 

   

Supplemental Asset Schedule

 

   

FICO Schedule

 

   

ACH Schedule

 

   

Permission To Operate (“PTO”) Notification (“PTO Notification”)

 

   

Servicing System Screenshots

 

   

Engineering, Procurement and Construction Agreement (“EPC Agreement”)

 

   

Installment Plan

 

1 

Certain information within the names of these files has been redacted due to confidentiality.

 

2


LOGO

 

   

Installer Schedule

 

   

Performance Based Incentive Contract (“PBI Contract”)

 

   

XXXXXX Asset Schedule 1

 

A.

We were instructed by the Company to randomly select 275 Solar Assets from the Data File (the “Selected Assets”) using the following criteria:

 

  (i)

Select 245 Solar Assets from the Initial Asset Schedule.

 

  (ii)

Select 30 Solar Assets from the Supplemental Asset Schedule.

A listing of the Selected Assets is attached hereto as Exhibit A. For purposes of identification in Exhibit A, we were instructed to display the related Contract ID from the ID Mapping File for the Solar Assets selected from the Supplemental Asset Schedule. For purposes of this procedure, the Company did not inform us as to the basis for how they determined the number of Solar Assets we were instructed to randomly select from the Data File.

 

B.

For each Selected Asset, we compared or recomputed the attributes listed below in the Data File to or using the corresponding information appearing in the Source Documents. The Specified Parties indicated that the absence of any of the specified Source Documents or the inability to agree the indicated information from the Data File to the Source Documents, utilizing methodologies and instructions provided by the Company (as applicable), for each of the specified attributes indicated below, constituted an exception. The Source Documents are listed in the order of priority until such attribute was agreed.

 

Attribute

  

Source Documents/Methodologies/Instructions

Contract ID    Servicing System Screenshots
State of Contract    Solar Asset Contract, EPC Agreement
Product Type    Solar Asset Contract
Zip Code    Solar Asset Contract, EPC Agreement

 

1 

Certain information within the names of these files has been redacted due to confidentiality.

 

3


LOGO

 

Attribute

  

Source Documents/Methodologies/Instructions

In-Service Date (PTO Date)    PTO Notification
   For purposes of this procedure, the Company instructed us to consider the PTO Date to be in agreement if it was within 5 days after the date on the PTO Notification.
System Size (kW)    EPC Agreement, Installment Plan
Electrical Utility    PTO Notification, Solar Asset Contract
Original Term (months)    Solar Asset Contract
Yr 1 Monthly Payment    Solar Asset Contract, XXXXXX Asset Schedule 1
FICO Score    FICO Schedule
Contract Type    Solar Asset Contract
Customer Upfront Payment ($)    Solar Asset Contract
First Payment Due Date    Recompute as In-Service Date (PTO Date) plus 2 months.
   For purposes of this procedure, the Company instructed us to consider the First Payment Due Date to be in agreement if it was within 5 days of the date on the PTO Notification plus 2 months.
Last Payment Due Date    Recompute as First Payment Due Date plus Original Term.
   For purposes of this procedure, the Company instructed us to consider the Last Payment Due Date to be in agreement if it was within 5 days of the date on the PTO Notification, plus two months, plus Original Term.
Payment Frequency    Solar Asset Contract
# of Months Since PTO (Seasoning)    Recompute as the difference between PTO Date and the Cut-off Date in months.
Remaining Term of Contract (months)    Recompute as the difference between Original Term and # of Months Since PTO (Seasoning).

 

1 

Certain information within the names of these files has been redacted due to confidentiality.

 

4


LOGO

 

Attribute

  

Source Documents/Methodologies/Instructions

Price per kWh    Solar Asset Contract
   In the event the Contract Type was listed as “Balanced,” we were instructed by the Company to recompute as the product of Yr 1 Monthly Payment multiplied by 12, divided by the Contracted Annual Production (kWh).
   For purposes of this procedure, the Company instructed us to consider the Price per kWh to be in agreement if it was within $0.01.
   For Select Asset Numbers 209 and 213, the Company instructed us that the Price per kWh is stated on a post-tax basis on the Solar Asset Contract, but recorded in the Data File on a pre-tax basis. When recomputing the Price per kWh for these Select Asset Numbers, the Company instructed us to use the Yr 1 Monthly Payment multiplied by 12 minus the annual tax payment, divided by the Contracted Annual Production (kWh).
Monthly Payment / Price per kWh Escalator (%)    Solar Asset Contract
Contracted Annual Production (kWh)    Solar Asset Contract
   For purposes of this procedure, the Company instructed us to consider the Contracted Annual Production (kWh) to be in agreement if it was within 3.5%.
Stepdown Product Flag (Y/N)    Servicing System Screenshots
Monthly Payment After Stepdown($)    Servicing System Screenshots
   We were instructed by the Company to only perform this procedure if the Stepdown Product Flag was “Y.”
Total Guaranteed Production (kWh)    Solar Asset Contract
   For purposes of this procedure, the Company instructed us to consider the Total Guaranteed Production (kWh) to be in agreement if it was within 3.5%.
Contracted Generation Guaranteed (%)    Solar Asset Contract
Performance Guarantee (PeGu) Method    Solar Asset Contract
ACH Payment (Y/N)    ACH Schedule
Installer    EPC Agreement, Installment Plan, Installer Schedule

 

5


LOGO

 

Attribute   Source Documents/Methodologies/Instructions
Solar Panel Manufacturer   EPC Agreement, Installment Plan
Inverter Manufacturer   EPC Agreement, Installment Plan
Battery Manufacturer   EPC Agreement, Installment Plan
Performance Based Incentive (PBI) Rate  

PBI Contract

 

For purposes of this procedure, the Company instructed us to consider the PBI Rate to be in agreement if it was within $0.01.

Performance Based Incentive (PBI) Term   PBI Contract
Sunrun Originated Asset (Y/N)   Solar Asset Contract

We found the information listed in the Data File to be in agreement with the corresponding information in the respective Source Documents, except as listed in Exhibit B attached hereto.

There were no conclusions that resulted from the procedures.

This agreed-upon procedures engagement was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants. We were not engaged to, and did not, conduct an examination or review, the objective of which would be the expression of an opinion or conclusion, respectively, on the specified attributes identified by the Company in the Data File. Accordingly, we do not express such an opinion or conclusion. Had we performed additional procedures, other matters might have come to our attention that would have been reported to you.

The procedures performed were applied based on the information indicated in the Data File, Source Documents, and instructions and methodologies provided by the Company, without verification or evaluation of such information, instructions, and methodologies by us; therefore, we express no opinion or any other form of assurance regarding (i) the physical existence of the Solar Assets, (ii) the reasonableness of the information and instructions provided by the Company (iii) the reliability or accuracy of the Source Documents which were used in our procedures, or (iv) matters of legal interpretation.

The procedures performed were not intended to address, nor did they address: (i) the conformity of the origination of the Solar Assets to stated underwriting or credit extension guidelines, standards, criteria, or other requirements, (ii) the value of collateral securing any such Solar Asset being securitized, (iii) the compliance of the originator of the Solar Asset with federal, state, and local laws and regulations, or (iv) any other factor or characteristic of the Solar Assets that would be material to the likelihood that the issuer of the asset-backed security will pay interest and principal in accordance with applicable terms and conditions. The procedures performed were not intended to satisfy any criteria for due diligence published by a nationally recognized statistical rating organization (“NRSRO”).

The terms of our engagement are such that we have no obligation to update this report because of events and transactions that may subsequently occur.

 

6


LOGO

 

This report is intended solely for the information and use of the Specified Parties. It is not intended to be and should not be used by any other person or entity, including investors and NRSROs, who are not identified in the report as Specified Parties but who may have access to this report as required by law or regulation.

/s/ KPMG LLP

McLean, VA

April 30, 2019

 

7


Exhibit A

The Selected Assets

 

Selected

Asset

Number

 

Contract ID

1

  10538

2

  15726

3

  13843

4

  39541

5

  1083758709

6

  11197

7

  11966

8

  34299

9

  1793792681

10

  43657

11

  2033338918

12

  8779

13

  32882

14

  28028

15

  37131

16

  2663

17

  1494744427

18

  2113590837

19

  12569

20

  41275

21

  1628012100

22

  34719

23

  13446

24

  42987

25

  47187

26

  9199

27

  11972

28

  29387

29

  38694

30

  15456

 

Selected

Asset

Number

 

Contract ID

31   9895
32   3904
33   37463
34   1963412858
35   9752
36   12634
37   13664
38   6642
39   26611
40   25170
41   3686
42   42313
43   24958
44   3076
45   32503
46   3962
47   39248
48   24952
49   12385
50   39119
51   42229
52   36661
53   1103756417
54   1976252713
55   13416
56   9061
57   33386
58   33396
59   40364
60   8671

Selected

Asset

Number

 

Contract ID

61   1658509480
62   44225
63   6632
64   3893
65   25852
66   25612
67   38666
68   4191
69   15044
70   45647
71   89
72   3553
73   15850
74   39899
75   30138
76   3634
77   4715
78   1129851612
79   43784
80   35107
81   1363120854
82   179
83   42473
84   41876
85   25587
86   3451
87   40718
88   1513847879
89   39325
90   27875

 

Selected

Asset

Number

 

Contract ID

91   4382
92   2049144417
93   38534
94   13921
95   1143266927
96   15755
97   39566
98   7290
99   9735
100   1412930025
101   1180830439
102   40923
103   38932
104   23836
105   10515
106   24027
107   30175
108   38334
109   40619
110   3265
111   40506
112   42639
113   38917
114   9551
115   1046585945
116   30904
117   10760
118   4103
119   33693
120   10395
 


Exhibit A

The Selected Assets

 

Selected

Asset

Number

 

Contract ID

121

  30307

122

  37626

123

  1940386610

124

  44497

125

  34175

126

  2978

127

  30355

128

  1101814810

129

  3152

130

  41473

131

  2399

132

  97

133

  29394

134

  41699

135

  40106

136

  42819

137

  11837

138

  37378

139

  12048

140

  41862

141

  40640

142

  24091

143

  25192

144

  36633

145

  36567

146

  1439217431

147

  1312493031

148

  31643

149

  4757

150

  12700

Selected

Asset

Number

 

Contract ID

151   8676
152   22008
153   1337425590
154   2966
155   1300996174
156   1855832544
157   42528
158   1539403084
159   1999009085
160   45158
161   1920624313
162   10609
163   2122031294
164   4069
165   14759
166   8856
167   8989
168   13785
169   11915
170   34469
171   1907705390
172   1563035589
173   3244
174   42933
175   27159
176   39554
177   1785070016
178   1236930528
179   29727
180   4944

 

Selected

Asset

Number

 

Contract ID

181   3651
182   34628
183   16225
184   32166
185   45212
186   33289
187   14720
188   12856
189   45115
190   10444
191   42731
192   13088
193   9872
194   41482
195   10792
196   31274
197   3797
198   41129
199   12295
200   31859
201   1241546204
202   1564151768
203   1793675112
204   8499
205   1623293449
206   45522
207   31740
208   32926
209   1225025757
210   12647

 

Selected

Asset

Number

 

Contract ID

211   12397
212   28387
213   1282580231
214   43043
215   31037
216   20840
217   22816
218   44174
219   13156
220   29692
221   26504
222   1886698411
223   3487
224   31556
225   36003
226   38628
227   4911
228   4399
229   12999
230   13745
231   39528
232   8469
233   4758
234   39229
235   39930
236   4042
237   5004
238   41268
239   45364
240   45624
 


Exhibit A

The Selected Assets

 

Selected

Asset

 Number 

 

   Contract

    ID      

241   33252
242   25500
243   40662
244   27344
245   25362
246   1766148583
247   1507417158
248   1261579553
249   1417311053
250   1423582786
251   1212175737
252   1113058380
253   1381115247
254   1288885737
255   1046772163
256   2096420757
257   1879569449
258   1526912372
259   1918673782
260   1238561947
261   1552541301
262   1986023171
263   2104287933
264   1890165603
265   1095467105
266   2098188201
267   1321033662
268   2094275999
269   1165456884
270   1382613400

 

Selected

Asset

 Number 

 

   Contract ID   

271   1733805561
272   1154205667
273   1550476546
274   1968106362
275   1341919224
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Exhibit B

Exceptions List

 

Selected Asset

      Number      

   Contract ID   

Attribute

   Per Data File   

Per Source
Document

21 A    1628012100    PBI Rate ($)    0.039    Unavailable
21 A    1628012100    PBI Term    6    Unavailable
28 B    29387    Solar Panel Manufacturer    Trina    LG
30 B    15456    Contracted Generation Guaranteed (%)    95    100
71 A    89    In-Service Date (PTO Date)    7/11/2008    Unavailable
71 A    89    First Payment Due Date    9/11/2008    Unavailable
71 A    89    Last Payment Due Date    9/11/2026    Unavailable
71 A    89    # of Months Since PTO (seasoning)    126    Unavailable
71 A    89    Remaining Term of Contract (months)    90    Unavailable
71 A    89    Electrical Utility    SCE    Unavailable
77 B    4715    Customer Upfront Payment ($)    0    250
94 B    13921    PeGu Method    2    3
110 B    3265    Inverter Manufacturer    SMA    SunPower
114 B    9551    Price per kWh ($)    0.24    0.25
165 B    14759    Contracted Generation Guaranteed (%)    95    100
165 B    14759    Contract Type    Generation    Balanced
165 B    14759    Yr 1 Monthly Payment ($)    Generation    143
167 B    8989    Yr 1 Monthly Payment ($)    Generation    127
167 B    8989    Contract Type    Generation    Balanced
168 B    13785    PeGu Method    2    3
181 B    3651    Yr 1 Monthly Payment ($)    Generation    114
181 B    3651    Contract Type    Generation    Balanced
183 B    16225    Yr 1 Monthly Payment ($)    Generation    75
183 B    16225    Contract Type    Generation    Balanced
183 D    16225    PeGu Method    2    NA
183 D    16225    Total Guaranteed Production (kWh)    105,790    100,500
200 B    31859    Total Guaranteed Production (kWh)    134,530    12,7804
219 B    13156    PeGu Method    2    3
222 C    1886698411    Price per kWh ($)    0.18    0.19
227 B    4911    Installer    Real Goods    Akeena Solar


Exhibit B

Exceptions List

 

Selected Asset

      Number      

   Contract ID   

Attribute

   Per Data File   

Per Source
Document

227 B    4911    Price per kWh ($)    0.16    0.18
229 B    12999    PeGu Method    2    3
233 B    4758    In-Service Date (PTO Date)    10/1/2010    10/5/2010
238 B    41268    System Size (kW)    5.82    5.76
246 B    1766148583    Installer    Sungrade Solar    Quick Systems
267 A    1321033662    In-Service Date (PTO Date)    4/3/2012    Unavailable
267 A    1321033662    First Payment Due Date    6/3/2012    Unavailable
267 A    1321033662    Last Payment Due Date    6/3/2032    Unavailable
267 A    1321033662    # of Months Since PTO (seasoning)    81    Unavailable
267 A    1321033662    Remaining Term of Contract (months)    159    Unavailable
251 B    1212175737    Total Guaranteed Production (kWh)    257,270    272,398

 

A

KPMG was unable to perform the procedure for this attribute for the Selected Asset as the Source Document(s) were not available.

B

KPMG was informed by the Company that the Company researched the differences identified for this attribute for the Selected Asset and confirmed that manual errors were made during data entry.

C

KPMG was informed by the Company that the Selected Asset was originated by a third-party and the attribute data contained in the Data File was provided by the third-party.

D

KPMG was informed by the Company that the Company researched the differences identified for this attribute for the Selected Asset and confirmed that the Source Document was generated incorrectly.