Exhibit 99.1

 

LOGO      
   LOGO   

Independent Accountants’ Report on Applying Agreed-Upon Procedures

Sunrun Inc. (the “Company”)

Deutsche Bank Securities Inc.

(together, the “Specified Parties”)

Re: Sunrun Demeter Issuer 2021-2, LLC – Data File Procedures

We have performed the procedures described below on the specified attributes in an electronic data file entitled “Demeter 2021 Data Tape (08.15.2021).xlsx,” provided by the Company on August, 15, 2021, containing information on 34,068 solar assets (the “Solar Assets”) as of July 12, 2021 (the “Data File”), which we were informed are intended to be included as collateral in the offering by Sunrun Demeter Issuer 2021-2, LLC. The Company is responsible for the specified attributes identified by the Company in the Data File.

Specified Parties have agreed to and acknowledged that the procedures performed are appropriate to meet their intended purpose of assisting specified parties in evaluating the accuracy of the specified attributes in the Data File. This report may not be suitable for any other purpose. No other parties have agreed to or acknowledged the appropriateness of these procedures for the intended purpose or any other purpose.

The procedures performed may not address all the items of interest to a specified party of this report and may not meet the needs of all specified parties of this report and, as such, specified parties are responsible for determining whether the procedures performed are appropriate for their purposes. We make no representation regarding the appropriateness of the procedures either for the intended purpose or for any other purpose.

Unless otherwise stated, 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 reporting 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 reporting threshold.

 

   

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

 

   

The term “Solar Asset Contracts” means the solar power service agreement, solar facility addendum contract, solar lease agreement, change order documentation, and/or lease agreement disclosure thereto. The Solar Asset Contracts were represented by the Company to be either the original Solar Asset Contracts, a copy of the original Solar Asset Contracts, and/or electronic records contained within the Company’s servicing system. We make no representation regarding the validity or accuracy of these contracts or the execution of the Solar Asset Contracts by the borrower.

 

   

The term “FICO Support” means extracts of the credit report scores associated with each Selected Asset provided by the Company on August 10, 2021.

 

   

The term “ACH Support” means billing type information associated with each Selected Asset provided by the Company on August 10, 2021.

 

LOGO


LOGO

 

   

The term “PTO Notification” means the notice provided by the Company for each Selected Asset identifying the date on which the utility provider confirmed the Selected Asset was granted permission-to-operate (PTO) on the electrical grid.

 

   

The term “PBI Support” means performance-based incentive contracts associated with each Selected Asset provided by the Company on August 17, 2021.

 

   

The term “Source Documents” means the Solar Asset Contracts, FICO Support, ACH Support, PTO Support and PBI Support.

 

   

The term “Instructions” means the instructions provided by the Company pertaining to a procedure, attribute, methodology, or value, as described in Exhibit A.

 

   

The term “Provided Information” means the Source Documents and Instructions.

The procedures we were instructed by the Company to perform and the associated findings are as follows:

 

A.

We randomly selected a sample of 300 Solar Assets from the Data File (the “Selected Assets”). A listing of the Selected Assets is attached hereto as Exhibit B. For purposes of this procedure, the Company did not inform us of the basis they used to determine 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 specified attributes listed below to or using the corresponding information included in the Source Documents, utilizing the Instructions, as applicable. The Specified Parties indicated that the absence of any of the information in the Source Documents or the inability to agree the indicated information from the Data File to the Source Documents, utilizing the Instructions as applicable, constituted an exception. The Source Documents are listed in the order of priority.

 

Attribute

  

Source Documents

Contract ID    Solar Asset Contracts
Contract Type    Solar Asset Contracts
Contract State    Solar Asset Contracts
Original Term (Months)    Solar Asset Contracts
Base Monthly Payment    Solar Asset Contracts, Instructions
Price per kWh    Solar Asset Contracts, Instructions
Monthly Payment / Price per kWh Escalator (%)    Solar Asset Contracts
Contracted Annual Production    Solar Asset Contracts, Instructions
Contracted Generation Guaranteed (%)    Solar Asset Contracts
System Size (kW)    Solar Asset Contracts, Instructions
Electrical Utility    Solar Asset Contracts
Solar Panel Installer    Solar Asset Contracts

 

2


LOGO

 

Attribute

  

Source Documents

Solar Panel Manufacturer    Solar Asset Contracts
Inverter Manufacturer    Solar Asset Contracts, Instructions
Battery Manufacturer    Solar Asset Contracts
Product Type    Solar Asset Contracts, Instructions
ACH Payment (Y/N)    ACH Support
FICO Score    FICO Support, Instructions
In-Service Date (PTO Date)    PTO Notification, Instructions
Performance Based Incentive (PBI) Rate    PBI Support, Instructions
Performance Based Incentive (PBI) Term    PBI Support, Instructions
Total Guaranteed Production (kWh)    Solar Asset Contracts, Instructions
Performance Guarantee (PeGu) Method    Solar Asset Contracts
First Payment Due Date    Instructions
Remaining Term of Contract (Months)    Instructions

We found such information to be in agreement except as listed in Exhibit C.

We were engaged by the Company to perform this agreed-upon procedures engagement and conducted our engagement in accordance with attestation standards established by the American Institute of Certified Public Accountants, which involves us performing the specific procedures agreed to and acknowledged above and reporting on findings based on performing those procedures. 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 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.

We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements related to our agreed-upon procedures engagement.

The procedures performed were applied based on the information included in the Data File and Provided Information, without verification or evaluation of such information by us; therefore, we express no opinion or any other form of assurance regarding (i) the reasonableness of the information provided to us by the Company, (ii) the physical existence of the Solar Assets, (iii) the reliability or accuracy of the Provided Information which was 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 Assets being securitized, (iii) the compliance of the originator of the Solar Assets 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 Notes 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 the nationally recognized statistical rating organizations (“NRSROs”).

 

3


LOGO

 

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

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 or the NRSROs, who are not identified in the report as the Specified Parties but may have access to this report as required by law or regulation.

/s/ KPMG LLP

Irvine, California

September 13, 2021

 

4


Exhibit A

Instructions

 

Number

  

Attribute

  

Instructions

1.   

Base Monthly

Payment

   For Selected Assets with a Contract Type of “PREPAID,” consider the attribute to be in agreement if Data File value is not populated.
2.    Price per kWh   

For Selected Assets with a Contract Type of either “PREPAID” or “LEASE,”

consider the attribute to be in agreement if Data File value is not populated.

3.   

Contracted Annual

Production

   Consider the attribute to be in agreement if it is within the range of —1 kWh to +1 kWh of the Source Document value.
4.    System Size (kW)   

Consider the attribute to be in agreement if it is within the range of —2% to

15% of the Source Document value.

5.    Inverter Manufacturer   

For Selected Assets for which the Data File value is not populated, obtain Inverter Manufacturer from “Demeter 2021 Data Tape (08.24.2021)_Inverters.xlsx” provided by the Company on August 25, 2021.

For Selected Assets with a Data File value of either “ABB” or “Power-One,” consider the attribute to be in agreement if Source Document value is either “Power-One” or “ABB.” ABB acquired Power-One in July 2013.

6.    Product Type   

For Selected Assets use “Brightbox” as the Source Documents value if a

battery listed in the Source Documents else use “Standard.”

7.    FICO Score   

Do not perform this procedure for Selected Assets with a non—numerical

Source Document value.

8.    In-Service Date (PTO Date)   

For Selected Assets for which the Data File value is not populated, use Actual or Estimated PTO Date (ACT_OR_EST_PTO column) as Data File value. For these assets, recompute the attribute using Installation Date (INSTALL_DATE column) plus 4 months. If 4 months have passed since Installation Date, use September 30, 2021.

Consider the attribute to be in agreement if it is within 15 days of the Data

File value.

9.   

Performance Based

Incentive (PBI) Rate

  

For Selected Assets with a Contract State of “NJ” for which PBI exists, use New Jersey’s Clean Energy’s website (provided below) to look up the PBI Rate.

 

https://njcleanenergy.com/renewable-energy/program-updates-and-background-information/solar-transition-frequently-asked-questions

10.   

Performance Based

Incentive (PBI) Term

  

For Selected Assets with a Contract State of “NJ” for which PBI exists, use New Jersey’s Clean Energy’s website (provided below) to look up the PBI Term.

 

https://njcleanenergy.com/renewable-energy/program-updates-and-background-information/solar-transition-frequently-asked-questions

 

Do not perform this procedure for Selected Assets with PBI Rate of 0.00%.

 

A-1


Exhibit A

Instructions

 

11.   

Total Guaranteed

Production (kWh)

  

Consider the attribute to be in agreement if it is within the range of —2% to

15% of the Source Document value.

12.   

First Payment Due

Date

   Recompute as PTO Date plus 2 months
13.   

Remaining Term of

Contract (Months)

  

Recompute as the difference between Original Term and Seasoning (Months). Recompute Seasoning (Months) as difference between PTO Date and July 12, 2021.

 

Consider the attribute to be in agreement if it is within 1 month of the Data

File value.

 

A-2


Exhibit B

The Selected Assets

 

Selected
Asset
Number

    Contract ID     Selected
Asset
Number
    Contract ID     Selected
Asset
Number
     Contract ID  
  1       56 ***      41       1195775 ***      81        1449414 *** 
  2       1640222 ***      42       1506739 ***      82        1400234 *** 
  3       1392484 ***      43       1198560 ***      83        1370955 *** 
  4       62 ***      44       2120914 ***      84        1618882 *** 
  5       1591114 ***      45       2044784 ***      85        2027076 *** 
  6       1178138 ***      46       1694412 ***      86        1525768 *** 
  7       1827228 ***      47       1048363 ***      87        2004027 *** 
  8       2106699 ***      48       1080895 ***      88        1479088 *** 
  9       1968901 ***      49       1620244 ***      89        1119942 *** 
  10       68 ***      50       1118395 ***      90        1388232 *** 
  11       1317121 ***      51       1028474 ***      91        1462640 *** 
  12       1430372 ***      52       1660247 ***      92        1872776 *** 
  13       1849448 ***      53       2048710 ***      93        1118909 *** 
  14       2077184 ***      54       1285025 ***      94        49 *** 
  15       1319212 ***      55       51 ***      95        1182700 *** 
  16       1489429 ***      56       1678369 ***      96        1607824 *** 
  17       2115492 ***      57       2004871 ***      97        1817082 *** 
  18       1374836 ***      58       1492762 ***      98        68 *** 
  19       55 ***      59       1924584 ***      99        1044655 *** 
  20       1322285 ***      60       2035731 ***      100        1466589 *** 
  21       1590686 ***      61       2033712 ***      101        56 *** 
  22       1489512 ***      62       1568390 ***      102        58 *** 
  23       1811635 ***      63       1779538 ***      103        2021225 *** 
  24       1898176 ***      64       1540430 ***      104        1597030 *** 
  25       1207691 ***      65       49 ***      105        2003116 *** 
  26       1481627 ***      66       2008068 ***      106        1674723 *** 
  27       50 ***      67       1717307 ***      107        1465365 *** 
  28       2133085 ***      68       1134637 ***      108        1339005 *** 
  29       56 ***      69       1693834 ***      109        2082302 *** 
  30       1610109 ***      70       1160869 ***      110        1968514 *** 
  31       1441227 ***      71       53 ***      111        50 *** 
  32       65 ***      72       51 ***      112        1869518 *** 
  33       1373395 ***      73       1034051 ***      113        57 *** 
  34       1716826 ***      74       1454304 ***      114        55 *** 
  35       1180476 ***      75       1156058 ***      115        1620332 *** 
  36       1153980 ***      76       1310687 ***      116        1301970 *** 
  37       2083172 ***      77       1176438 ***      117        1155397 *** 
  38       1248423 ***      78       1839275 ***      118        1957723 *** 
  39       1626006 ***      79       44 ***      119        1287387 *** 
  40       55 ***      80       1649725 ***      120        2118991 *** 

 

B-1


Exhibit B

The Selected Assets

 

Selected
Asset
Number

    Contract ID     Selected
Asset
Number
    Contract ID     Selected
Asset
Number
     Contract ID  
  121       2017992 ***      161       1036761 ***      201        52 *** 
  122       1188310 ***      162       53 ***      202        2041329 *** 
  123       1831116 ***      163       1131103 ***      203        2083866 *** 
  124       64 ***      164       2021945 ***      204        1613461 *** 
  125       1627264 ***      165       1172466 ***      205        1401646 *** 
  126       1602804 ***      166       1422176 ***      206        1074735 *** 
  127       1978594 ***      167       1387547 ***      207        2028495 *** 
  128       1698214 ***      168       2080337 ***      208        1279995 *** 
  129       1663293 ***      169       53 ***      209        1922230 *** 
  130       1685953 ***      170       1290763 ***      210        62 *** 
  131       1970388 ***      171       1742542 ***      211        1584354 *** 
  132       1107198 ***      172       1365209 ***      212        1555740 *** 
  133       1537375 ***      173       2097386 ***      213        2019771 *** 
  134       1250818 ***      174       2050221 ***      214        1701006 *** 
  135       2108043 ***      175       2017491 ***      215        52 *** 
  136       1469622 ***      176       1064269 ***      216        48 *** 
  137       1605388 ***      177       2129046 ***      217        1920199 *** 
  138       1181877 ***      178       1343125 ***      218        47 *** 
  139       1306396 ***      179       2075637 ***      219        1399095 *** 
  140       54 ***      180       1248291 ***      220        41 *** 
  141       1119083 ***      181       51 ***      221        1034508 *** 
  142       1328803 ***      182       42 ***      222        1316189 *** 
  143       51 ***      183       58 ***      223        56 *** 
  144       1975071 ***      184       55 ***      224        1923387 *** 
  145       1835770 ***      185       1498012 ***      225        2090837 *** 
  146       44 ***      186       1096667 ***      226        1591493 *** 
  147       1972467 ***      187       54 ***      227        49 *** 
  148       1582725 ***      188       1212369 ***      228        57 *** 
  149       1266507 ***      189       1653897 ***      229        1861178 *** 
  150       1104375 ***      190       1156276 ***      230        1773912 *** 
  151       1123946 ***      191       1785260 ***      231        1163347 *** 
  152       1573239 ***      192       1416980 ***      232        1892992 *** 
  153       1560322 ***      193       1015409 ***      233        1527214 *** 
  154       55 ***      194       57 ***      234        1022114 *** 
  155       1512519 ***      195       1486524 ***      235        1012596 *** 
  156       1535954 ***      196       2049002 ***      236        1158975 *** 
  157       1609079 ***      197       1965379 ***      237        1936734 *** 
  158       2002006 ***      198       1886150 ***      238        1345536 *** 
  159       2088076 ***      199       1867834 ***      239        1905444 *** 
  160       1241707 ***      200       1482299 ***      240        1049569 *** 

 

B-2


Exhibit B

The Selected Assets

 

Selected
Asset
Number

    Contract ID     Selected
Asset
Number
    Contract ID  
  241       1333951 ***      271       2000626 *** 
  242       1102323 ***      272       1135336 *** 
  243       1933582 ***      273       57 *** 
  244       1199242 ***      274       1846064 *** 
  245       2146663 ***      275       63 *** 
  246       1778862 ***      276       1701221 *** 
  247       47 ***      277       1140378 *** 
  248       1767471 ***      278       1583317 *** 
  249       2096709 ***      279       1549741 *** 
  250       2043866 ***      280       51 *** 
  251       1246784 ***      281       1161049 *** 
  252       56 ***      282       1150867 *** 
  253       1535638 ***      283       1799924 *** 
  254       1378045 ***      284       56 *** 
  255       48 ***      285       1685455 *** 
  256       1426076 ***      286       1130071 *** 
  257       1791308 ***      287       1600809 *** 
  258       1710695 ***      288       1334543 *** 
  259       1450004 ***      289       1961879 *** 
  260       1582110 ***      290       1978131 *** 
  261       54 ***      291       2067499 *** 
  262       1224514 ***      292       1763497 *** 
  263       58 ***      293       1588631 *** 
  264       1069444 ***      294       1251108 *** 
  265       1058963 ***      295       1361331 *** 
  266       2130748 ***      296       1041432 *** 
  267       1246032 ***      297       2008853 *** 
  268       1619362 ***      298       2060934 *** 
  269       1836611 ***      299       52 *** 
  270       47 ***      300       51 *** 

 

B-3


Exhibit C

Exceptions

 

Selected
Asset
Number

   Contract ID    

Attribute/Procedure

  

Per Data File

  

Per Source

Documents

4      62 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

8      2106699 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

11      1317121 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

23      1811635 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

26      1481627 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

51      1028474 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

99      1044655 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

231      1163347 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

233      1527214 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

263      58 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

272      1135336 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

284      56 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

53      2048710 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

57      2004871 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

236      1158975 ***   

Performance Guarantee (PeGu) Method

  

Biennial

  

Annual

 

C-1