Exhibit 99.1

 

LOGO

Independent Accountants’ Agreed-Upon Procedures Report

Sunrun Inc. (the “Company”)

Deutsche Bank Securities Inc. (the “Structuring Agent”)

(together, the “Specified Parties”)

Re: Sunrun Julius Issuer 2023-2, LLC – Data File Procedures

We have performed the procedures described below on the specified attributes in an electronic data file entitled “Sunrun 2023-2 - Data Tape (2023.08.23).xlsb,” provided by the Company on August 23, 2023, containing information on 60,136 solar assets (the “Solar Assets”) as of June 30, 2023 (the “Data File”), which we were informed are intended to be included as collateral in the offering by Sunrun Julius Issuer 2023-2, 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, PV designer report, PV plan set report, 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 signor.

 

 

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

 

LOGO


LOGO

 

 

The term “PTO Screenshots” means extracts from Company’s servicing system identifying the date on which a Selected Asset was granted permission-to-operate (PTO) on the electrical grid provided by the Company on August 2, 2023.

 

 

The term “PTO Support” means the PTO Notification and PTO Screenshots.

 

 

The term “FICO & ACH Support” means two electronic data files entitled “FICO + ACH Snowflake Output v2.csv,” and “FICO + ACH Snowflake Output v3.csv,” containing credit report scores and billing type information associated with each Selected Asset provided by the Company on July 24, 2023 and August 24, 2023, respectively.

 

 

The term “PBI Support” means performance-based incentive contracts associated with each applicable Selected Asset provided by the Company on July 25, 2023, July 27, 2023, and August 9, 2023.

 

 

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

Prior to being provided the Data File, we received one or more earlier versions of the data file on which to perform our procedures. In performing those procedures, we identified differences which were communicated to the Specified Parties. The Data File represents the revised information reflecting resolution of differences communicated as determined appropriate by the Specified Parties. We performed the procedures on the Data File, and the results of those procedures are reflected herein.

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”). The Company informed us to exclude Solar Assets where the “Excess” column in the Data File contains a value of “1” which represent Excess Solar 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 in the Data File listed in the table below to or using the corresponding information included in the Source Documents listed in the Provided Information column below, 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 and Instructions are listed in the order of priority.

 

Attribute

  

Provided Information

Contract ID    Solar Asset Contracts
State    Solar Asset Contracts
System Size (kW)    Solar Asset Contracts
Estimated Solar Generation Year 1 (kWh)    Solar Asset Contracts
Customer Agreement Term (Years)    Solar Asset Contracts

 

2


LOGO

 

Attribute

  

Provided Information

Product Type    Solar Asset Contracts
Billing Type    Solar Asset Contracts
Panel Manufacturer    Solar Asset Contracts
Utility Company    Solar Asset Contracts, Instructions
Total Monthly Payment Year 1 (Lease & Balanced PPAs)    Solar Asset Contracts, Instructions
$/kWh Rate Year 1 (Generation PPAs)    Solar Asset Contracts, Instructions
Annual Escalator (%)    Solar Asset Contracts, Instructions
Performance Guarantee %    Solar Asset Contracts, Instructions
PeGu Payout Frequency    Solar Asset Contracts, Instructions
Inverter Manufacturer    Solar Asset Contracts, Instructions
Battery Manufacturer    Solar Asset Contracts, Instructions
Cumulative Guaranteed Production kWh (Year 20)    Solar Asset Contracts, Instructions
Cumulative Guaranteed Production kWh (Year 25)    Solar Asset Contracts, Instructions
ACH (Y/N)    FICO & ACH Support
Current FICO    FICO & ACH Support, Instructions
PBI Rate ($/kWh)    PBI Support, Instructions
PBI Term (Years)    PBI Support, Instructions
Actual & Estimated PTO Date    PTO Support, Instructions
Balanced or Generation (PPA Type)    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.

 

3


LOGO

 

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”).

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 5, 2023

 

4


Exhibit A

Instructions

 

Number

  

Attribute

  

Instructions

1.
   Utility Company   

For Selected Assets with a Data File value of “NV Energy North” or “NV Energy South,” consider the attribute to be in agreement if the Solar Asset Contract value is “NV Energy.”

 

For Selected Assets with a Data File value of “CL&P,” consider the attribute to be in agreement if the Solar Asset Contract value is “Eversource.” Eversource is parent company of CL&P.

 

For Selected Assets with a Data File value of “FPL,” consider the attribute to be in agreement if the Solar Asset Contract value is “FP&L.”

2.    Total Monthly Payment Year 1 (Lease & Balanced PPAs)    Do not perform this procedure for Selected Assets with a Billing Type of “Prepaid” or Balanced or Generation (PPA Type) of “Generation.”
3.    $/kWh Rate Year 1
(Generation PPAs)
   Do not perform this procedure for Selected Assets with a Balanced or Generation (PPA Type) of either “0” or “Balanced.”
4.    Annual Escalator (%)    For Selected Assets if annual escalator percentage is not included in the Solar Asset Contracts, consider the attribute to be in agreement if Data File value is 0.
5.    Performance Guarantee %    For Selected Assets for which the performance guarantee percentage is not included in the Solar Asset Contracts or the Solar Asset Contract value does not match the Data File value, recompute as year 1 guaranteed production divided by year 1 estimated generation provided in the Solar Asset Contracts.
6.    PeGu Payout Frequency    Do not perform this procedure for Selected Assets if the Performance Guarantee % is 0.
7.    Inverter Manufacturer    For Selected Assets with a Data File value of “ABB” or “Power-One,” consider the attribute to be in agreement if the Source Document value is “Power-One” or “ABB.” ABB acquired Power-One in July 2013.
8.    Battery Manufacturer    Do not perform this procedure for Selected Assets if the Number of Batteries is 0.
9.    Cumulative Guaranteed Production kWh (Year 20)   

Do not perform this procedure for Selected Assets with a Customer Agreement Term (Years) of 25.

 

Consider the attribute to be in agreement if it is within the range of -2% to 15% of the Source Document value.

10.    Cumulative Guaranteed Production kWh (Year 25)   

Do not perform this procedure for Selected Assets with a Customer Agreement Term (Years) of 20.

 

Consider the attribute to be in agreement if it is within the range of -2% to 15% of the Source Document value.

11.    Current FICO    Do not perform this procedure for Selected Assets with a Data File value of “FICO Unavailable” or Billing Type of “Prepaid.”

 

A-1


Exhibit A

Instructions

 

Number

  

Attribute

  

Instructions

12.    PBI Rate ($/kWh)   

Round PBI Support value to 3 decimal places.

 

Do not perform this procedure for Selected Assets with a PBI Rate of $0.

13.    PBI Term (Years)    Do not perform this procedure for Selected Assets with a PBI Rate of $0.
14.    Actual & Estimated PTO Date   

For Selected Assets for which the Actual PTO Date is not populated, consider the attribute to be in agreement if the Data File value is September 30, 2023.

 

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

15.    Balanced or Generation (PPA Type)   

Do not perform this procedure for Selected Assets with a Billing Type of “Prepaid” or Product Type of “Lease.”

 

For Selected Assets with a Total Monthly Payment Year 1 (Lease & Balanced PPAs) of $0, consider the attribute to be in agreement if the Data File value is “Generation.”

 

For Selected Assets with a Total Monthly Payment Year 1 (Lease & Balanced PPAs) not equal to $0, consider the attribute to be in agreement if the Data File value is “Balanced.”

16.    Remaining Term of Contract (Months)   

Recompute as the difference between Customer Agreement Term (Years) and Seasoning (Months). Recompute Seasoning (Months) as the difference between the Actual & Estimated PTO Date and June 30, 2023.

 

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   1001999***   41   1212706***   81   1426718***
2   1014683***   42   1214668***   82   1437594***
3   1017843***   43   1223816***   83   1442203***
4   1022944***   44   1228506***   84   1443039***
5   1033832***   45   1242776***   85   1447088***
6   1034676***   46   1249468***   86   1451589***
7   1036513***   47   1249706***   87   1455716***
8   1037120***   48   1253815***   88   1460816***
9   1041020***   49   1255108***   89   1462387***
10   1044634***   50   1255934***   90   1464816***
11   1045165***   51   1256725***   91   1470654***
12   1047068***   52   1257633***   92   1473690***
13   1058038***   53   1276388***   93   1476578***
14   1058995***   54   1293046***   94   1495039***
15   1065298***   55   1304095***   95   1508691***
16   1066460***   56   1307034***   96   1509236***
17   1074901***   57   1308760***   97   1510342***
18   1107802***   58   1317454***   98   1511365***
19   1109083***   59   1318105***   99   1511574***
20   1109711***   60   1331356***   100   1518295***
21   1123609***   61   1331795***   101   1519147***
22   1140438***   62   1339470***   102   1533564***
23   1141908***   63   1344755***   103   1540324***
24   1149492***   64   1346033***   104   1559068***
25   1154828***   65   1349771***   105   1570373***
26   1155121***   66   1355673***   106   1572538***
27   1159169***   67   1357397***   107   1576700***
28   1162879***   68   1366226***   108   1597319***
29   1167679***   69   1369823***   109   1598882***
30   1172570***   70   1379663***   110   1603071***
31   1175923***   71   1391146***   111   1605767***
32   1177659***   72   1397920***   112   1607496***
33   1185818***   73   1406149***   113   1612365***
34   1186069***   74   1406797***   114   1617337***
35   1187979***   75   1408562***   115   1627420***
36   1195370***   76   1414936***   116   1634294***
37   1201154***   77   1417386***   117   1642330***
38   1204649***   78   1421346***   118   1643237***
39   1206958***   79   1424953***   119   1649510***
40   1209976***   80   1426667***   120   1659694***

 

B-1


Exhibit B

The Selected Assets

 

Selected

Asset

Number

 

Contract ID

 

Selected

Asset

Number

 

Contract ID

 

Selected

Asset

Number

 

Contract ID

121   1666713***   161   1826081***   201   2056948***
122   1670864***   162   1830915***   202   2059079***
123   1674234***   163   1859226***   203   2059959***
124   1678397***   164   1859790***   204   2067321***
125   1683315***   165   1860229***   205   2072886***
126   1684160***   166   1872864***   206   2074803***
127   1686657***   167   1887307***   207   2086988***
128   1692509***   168   1887516***   208   2089794***
129   1694710***   169   1888230***   209   2097389***
130   1713020***   170   1892419***   210   2101033***
131   1717048***   171   1897331***   211   2102683***
132   1723990***   172   1902042***   212   2104251***
133   1736024***   173   1915486***   213   2113570***
134   1736833***   174   1932280***   214   2113651***
135   1738673***   175   1932758***   215   2113831***
136   1740951***   176   1940774***   216   2117317***
137   1744309***   177   1946592***   217   2120079***
138   1756025***   178   1961049***   218   2128217***
139   1761586***   179   1977664***   219   2129577***
140   1764912***   180   1982621***   220   2132630***
141   1768232***   181   1982941***   221   2135767***
142   1770411***   182   1989129***   222   2142000***
143   1772756***   183   1991903***   223   2145989***
144   1772913***   184   1993858***   224   3000008***
145   1774126***   185   1999094***   225   3000010***
146   1786967***   186   2001114***   226   3000010***
147   1790197***   187   2010348***   227   3000020***
148   1790576***   188   2016969***   228   3000052***
149   1793703***   189   2027291***   229   3000052***
150   1794871***   190   2029716***   230   3000068***
151   1797623***   191   2030286***   231   3000069***
152   1800717***   192   2031166***   232   3000070***
153   1801553***   193   2038423***   233   3000076***
154   1801946***   194   2039970***   234   3000080***
155   1806246***   195   2042868***   235   3000087***
156   1812504***   196   2047759***   236   3000095***
157   1817820***   197   2048667***   237   3000105***
158   1821305***   198   2048896***   238   3000122***
159   1823259***   199   2051207***   239   3000136***
160   1825158***   200   2054288***   240   3000142***

 

B-2


Exhibit B

The Selected Assets

 

Selected

Asset

Number

 

Contract ID

 

Selected

Asset

Number

 

Contract ID

241   3000143***   271   3000420***
242   3000146***   272   3000429***
243   3000154***   273   3000443***
244   3000170***   274   3000444***
245   3000180***   275   3000446***
246   3000197***   276   3000466***
247   3000198***   277   3000466***
248   3000201***   278   3000468***
249   3000203***   279   3000482***
250   3000204***   280   3000502***
251   3000213***   281   3000517***
252   3000216***   282   3000531***
253   3000219***   283   3000539***
254   3000227***   284   3000552***
255   3000231***   285   3000561***
256   3000236***   286   3000571***
257   3000247***   287   3000585***
258   3000281***   288   3000592***
259   3000288***   289   3000619***
260   3000294***   290   3000653***
261   3000296***   291   3000662***
262   3000319***   292   3000674***
263   3000346***   293   3000685***
264   3000357***   294   3000736***
265   3000358***   295   3000871***
266   3000387***   296   3000911***
267   3000395***   297   3000931***
268   3000396***   298   3000958***
269   3000396***   299   3001160***
270   3000415***   300   16551443479***

 

B-3


Exhibit C

Exceptions

 

Selected

Asset

Number

   Contract ID    

Attribute

   Per Data File      Per Provided
Information
 

17

     1074901 ***    System Size (kW)      21.06        17.94  

225

     3000010 ***    PBI Rate ($/kWh)      0.04312        0.07176  

 

C-1