Exhibit 99.1

 

LOGO   

 

KPMG LLP

Suite 700

20 Pacifica

Irvine, CA 92618-3391

  

Independent Accountants’ Agreed-Upon Procedures Report

Sunrun Inc. (the “Company”)

BofA Securities, Inc. (the “Structuring Agent”)

(together, the “Specified Parties”)

Re: Sunrun Pangea Issuer 2025-2, LLC – Data File Procedures

We have performed the procedures described below on the specified attributes in an electronic data file entitled “Sunrun Pangea 2025-2 Data Tape_Ext.6.16.2025.xlsx” provided by the Structuring Agent on June 16, 2025, on behalf of the Company, containing information on 63,318 solar assets (the “Solar Assets”) as of April 1, 2025 (the “Data File”), which we were informed are intended to be included as collateral in the offering by Sunrun Pangea Issuer 2025-2, LLC. The Company is responsible for the specified attributes identified by the Company in the Data File.

The 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 some or all of the following documents provided by the Company for each Selected Asset (defined below): the residential solar power purchase agreement, residential power purchase agreement, power purchase agreement, solar as built proposal, residential solar system lease agreement, amendment to the residential solar power purchase agreement, net energy metering agreement, PV designer report, PV plan set report, PV system site plan, PV system roof plan, utility bill, customer invoice, change order documentation, and/or lease disclosure thereto. The Solar Asset Contracts were represented by the Company to be 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 the Solar Asset Contracts or the execution of the Solar Asset Contracts by the signors.

 

KPMG LLP, a Delaware limited liability partnership and a member firm of

the KPMG global organization of independent member firms affiliated with

KPMG International Limited, a private English company limited by guarantee.


LOGO

 

   

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

 

   

The term “Sample Selection File I” means an electronic data file entitled “Sunrun Pangea 2025-2 Data Tape_Ext. 4.15.2025.xlsx” provided by the Structuring Agent on April 23, 2025, on behalf of the Company, containing information on 107,639 Solar Assets as of April 1, 2025.

 

   

The term “Sample Selection File II” means an electronic data file entitled “Sunrun Pangea 2025-2 Data Tape_Ext.5.29.2025.xlsx” provided by the Structuring Agent on May 29, 2025, on behalf of the Company, containing information on 63,318 Solar Assets as of April 1, 2025.

 

   

The term “FICO & ACH Support” means three (3) electronic data files entitled “FICO and Billing Method Data (2025.4.1)_vS.xlsx,” “FICO and Billing Method Data (2025.5.23)_vS.xlsx,” and “FICO and Billing Method Data (2025.06.18)_vS.xlsx” provided by the Company on April 29, 2025, June 2, 2025, and June 20, 2025, respectively, containing credit report scores and billing type information associated with each Selected Asset.

 

   

The term “Company Mapping Support” means electronic mail correspondence provided by the Company on June 30, 2025, containing information on the abbreviations used for Panel Manufacturer, Utility Company, Inverter Manufacturer and Battery Manufacturer.

 

   

The term “Additional Rate Support” means two (2) electronic data files entitled “1960434*** Billing.pdf” and “1960434*** Escalation.xlsx” provided by the Company on July 1, 2025, containing energy cost per kWh for Selected Asset #260.

 

   

The term “Source Documents” means the Solar Asset Contracts, PTO Notification, Sample Selection File I, Sample Selection File II, FICO & ACH Support, Company Mapping Support and Additional Rate 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 (i) 187 Solar Assets from Sample Selection File I and (ii) 113 Solar Assets from Sample Selection File II for a total of 300 Solar Assets (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 Selected Assets we were instructed to randomly select from Sample Selection File I and Sample Selection File II.

 

B.

For each Selected Asset, we compared or recomputed the specified attributes in the Data File listed below to or using the corresponding information included in the Source Documents listed below in the Provided Information column, 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 for each of the attributes identified, utilizing the Instructions as applicable, constituted an exception. The Source Documents are listed in the order of priority.

 

2


LOGO

 

Attribute

  

Provided Information

Customer Agreement ID    Solar Asset Contracts
State    Solar Asset Contracts
System Size (kW)    Solar Asset Contracts, Instructions
Estimated Solar Generation Year 1 (kWh)    Solar Asset Contracts, Instructions
Customer Agreement Term (Years)    Solar Asset Contracts
Product Type    Solar Asset Contracts
Billing Type    Solar Asset Contracts
Panel Manufacturer    Solar Asset Contracts, Company Mapping Support
Utility Company    Solar Asset Contracts, Company Mapping Support
Total Monthly Payment Year 1 (Lease & Balanced PPAs)    Solar Asset Contracts, Instructions
$/kWh Rate Year 1 (Generation PPAs)    Solar Asset Contracts, Additional Rate Support, Instructions
Annual Escalator (%)    Solar Asset Contracts
Performance Guarantee %    Solar Asset Contracts, Instructions
PeGu Payout Frequency    Solar Asset Contracts, Instructions
Inverter Manufacturer    Solar Asset Contracts, Company Mapping Support
Battery Manufacturer    Solar Asset Contracts, Company Mapping Support, Instructions
Cumulative Guaranteed Production kWh (Year 20)    Solar Asset Contracts, Instructions
ACH (Y/N)    FICO & ACH Support
Current FICO    FICO & ACH Support
PTO Date    PTO Notification, 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.

 

3


LOGO

 

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”).

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
July 3, 2025

 

4


Exhibit A

Instructions

 

Number

  

Attribute

  

Instructions

1.    System Size (kW)    Consider the attribute to be in agreement if it is within 0.1 kW of the Source Document value.
2.    Estimated Solar Generation Year 1 (kWh)    Consider the attribute to be in agreement if it is within 0.5% of the Source Document value.
3.    Total Monthly Payment Year 1 (Lease & Balanced PPAs)    Do not perform this procedure for Selected Assets with a Balanced or Generation (PPA Type) of “Generation.”
4.    $/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.”

 

Consider the attribute to be in agreement if it is within 0.01 $/kWh of the Source Document value.

5.   

Performance

Guarantee %

  

For Selected Assets with a Balanced or Generation (PPA Type) of “Generation,” consider the attribute to be in agreement if Data File value is 0.

 

For Selected Assets for which the performance guarantee percentage is not included in the Solar Asset Contracts, recompute as guaranteed production included in the Solar Asset Contracts divided by Estimated Solar Generation Year 1 (kWh).

 

Consider the attribute to be in agreement if it is within 1% of the Source Document value.

6.   

PeGu Payout

Frequency

   Do not perform this procedure for Selected Assets if the Performance Guarantee % is 0.
7.    Battery Manufacturer    Do not perform this procedure for Selected Assets if the Number of Batteries in the Date File is 0.
8.    Cumulative Guaranteed Production kWh (Year 20)    Consider the attribute to be in agreement if it is within the range of -2% to 15% of the Source Document value.
9.    PTO Date    Consider the attribute to be in agreement if it is within 15 days of the Data File value.
10.    Balanced or Generation
(PPA Type)
  

Do not perform this procedure for Selected Assets with a 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.”

11.   

Remaining Term of

Contract (Months)

   Recompute as the difference between Customer Agreement Term (Years) and Customer Agreement Seasoning (Months) in the Data File.

 

A-1


Exhibit B

The Selected Assets

 

Selected
Asset
Number

  

Contract ID

  

Selected
Asset
Number

  

Contract ID

  

Selected
Asset
Number

  

Contract ID

1

   1007924***    41    1179263***    81    1328280***

2

   1014652***    42    1199905***    82    1328923***

3

   1017660***    43    1203526***    83    1329191***

4

   1018776***    44    1206603***    84    1333726***

5

   1019866***    45    1207227***    85    1340531***

6

   1025956***    46    1207253***    86    1342319***

7

   1029279***    47    1207902***    87    1346168***

8

   1031216***    48    1211765***    88    1352659***

9

   1032806***    49    1214535***    89    1363030***

10

   1035332***    50    1218404***    90    1363094***

11

   1043803***    51    1219363***    91    1363845***

12

   1044797***    52    1225662***    92    1368761***

13

   1044960***    53    1227916***    93    1376194***

14

   1056182***    54    1230099***    94    1376984***

15

   1060978***    55    1230132***    95    1382876***

16

   1064601***    56    1232358***    96    1383295***

17

   1066800***    57    1238685***    97    1384173***

18

   1067682***    58    1243259***    98    1389506***

19

   1077484***    59    1255261***    99    1394461***

20

   1081927***    60    1258102***    100    1397840***

21

   1087646***    61    1259979***    101    1399283***

22

   1091951***    62    1266411***    102    1399642***

23

   1092614***    63    1268346***    103    1401454***

24

   1101066***    64    1271034***    104    1403737***

25

   1102453***    65    1278009***    105    1405436***

26

   1102558***    66    1285824***    106    1412546***

27

   1106092***    67    1290915***    107    1414419***

28

   1119821***    68    1292789***    108    1418509***

29

   1127232***    69    1305321***    109    1421452***

30

   1136606***    70    1305890***    110    1422928***

31

   1136792***    71    1307609***    111    1425828***

32

   1144141***    72    1310638***    112    1427098***

33

   1144761***    73    1311234***    113    1427361***

34

   1144900***    74    1311423***    114    1428061***

35

   1148226***    75    1312570***    115    1433259***

36

   1150486***    76    1313120***    116    1433331***

37

   1158853***    77    1315533***    117    1434200***

38

   1166336***    78    1316959***    118    1435538***

39

   1172336***    79    1322257***    119    1438156***

40

   1173132***    80    1323787***    120    1438164***

 

 

B-1


Exhibit B

The Selected Assets

 

Selected
Asset
Number

  

Contract ID

  

Selected
Asset
Number

  

Contract ID

  

Selected
Asset
Number

  

Contract ID

121

   1443436***    161    1590903***    201    1743598***

122

   1449703***    162    1591686***    202    1744327***

123

   1456361***    163    1595224***    203    1755550***

124

   1456475***    164    1603247***    204    1757397***

125

   1461620***    165    1606810***    205    1760093***

126

   1464312***    166    1606904***    206    1760322***

127

   1470946***    167    1607938***    207    1760699***

128

   1474222***    168    1609279***    208    1774461***

129

   1479430***    169    1616154***    209    1782471***

130

   1483548***    170    1623485***    210    1786688***

131

   1484698***    171    1625921***    211    1789486***

132

   1487982***    172    1634277***    212    1792512***

133

   1492216***    173    1643795***    213    1792703***

134

   1495723***    174    1649959***    214    1797482***

135

   1501690***    175    1652260***    215    1797822***

136

   1502004***    176    1655778***    216    1797833***

137

   1505141***    177    1659611***    217    1801744***

138

   1507311***    178    1660532***    218    1803122***

139

   1508883***    179    1661197***    219    1803491***

140

   1509832***    180    1666723***    220    1821178***

141

   1518895***    181    1667261***    221    1830352***

142

   1520112***    182    1669884***    222    1831726***

143

   1521757***    183    1677966***    223    1835047***

144

   1525817***    184    1686038***    224    1835442***

145

   1526119***    185    1686055***    225    1839623***

146

   1529764***    186    1687599***    226    1841576***

147

   1533796***    187    1691582***    227    1842334***

148

   1538020***    188    1692152***    228    1842866***

149

   1539723***    189    1699823***    229    1855041***

150

   1559193***    190    1704241***    230    1862910***

151

   1563299***    191    1711976***    231    1868590***

152

   1565255***    192    1718305***    232    1870422***

153

   1568714***    193    1719348***    233    1877147***

154

   1569809***    194    1720589***    234    1878923***

155

   1577863***    195    1724837***    235    1879240***

156

   1578421***    196    1733146***    236    1882487***

157

   1579170***    197    1734164***    237    1885896***

158

   1580491***    198    1737015***    238    1892968***

159

   1582227***    199    1741334***    239    1893146***

160

   1586152***    200    1741624***    240    1894764***

 

B-2


Exhibit B

The Selected Assets

 

Selected
Asset
Number

  

Contract ID

  

Selected
Asset
Number

  

Contract ID

241

   1895088***    271    2012705***

242

   1896109***    272    2013374***

243

   1905149***    273    2023680***

244

   1908273***    274    2040025***

245

   1908401***    275    2045670***

246

   1910696***    276    2050927***

247

   1912503***    277    2059306***

248

   1914085***    278    2062211***

249

   1914356***    279    2063001***

250

   1920302***    280    2066773***

251

   1927292***    281    2066818***

252

   1930601***    282    2066912***

253

   1931748***    283    2070792***

254

   1934197***    284    2077762***

255

   1951885***    285    2081921***

256

   1953746***    286    2082287***

257

   1954504***    287    2084136***

258

   1958800***    288    2093215***

259

   1960166***    289    2094639***

260

   1960434***    290    2096364***

261

   1965114***    291    2106895***

262

   1967704***    292    2111627***

263

   1969561***    293    2112147***

264

   1976068***    294    2116296***

265

   1977910***    295    2124452***

266

   1983055***    296    2124546***

267

   1994890***    297    2138733***

268

   2003534***    298    2145617***

269

   2005217***    299    2146199***

270

   2007031***    300    2147136***

 

B-3


Exhibit C

Exceptions

 

Selected Asset

Number

  

Contract
ID

 

Attribute

  

Per Data File

 

Per Provided

Information

5

   1019866***   Annual Escalator (%)    2.90%   3.90%

18

   1067682***   System Size (kW)    2.30   2.04

21

   1087646***   Annual Escalator (%)    2.90%   3.90%

35

   1148226***   Estimated Solar Generation Year 1 (kWh)    12,073.4   11,459.9

35

   1148226***   Total Monthly Payment Year 1 (Lease & Balanced PPAs)    95.58   90.73

49

   1214535***   Estimated Solar Generation Year 1 (kWh)    6,879.9   7,219.0

62

   1266411***   Total Monthly Payment Year 1 (Lease & Balanced PPAs)    78.93   92.39

71

   1307609***   System Size (kW)    9.01   8.50

102

   1399642***   Annual Escalator (%)    2.90%   3.90%

164

   1603247***   System Size (kW)    11.70   11.475

165

   1606810***   Annual Escalator (%)    2.90%   3.90%

171

   1625921***   Panel Manufacturer    Yingli   TSM

185

   1686055***   System Size (kW)    9.18   8.67

237

   1885896***   System Size (kW)    7.11   7.25

292

   2111627***   Annual Escalator (%)    2.90%   3.90%

294

   2116296***   Panel Manufacturer    Canadian Solar   Yingli Energy

 

 

C-1