Exhibit 99.1
![]() |
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 Companys 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.
| 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
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
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 |
Contract ID |
Selected |
Contract ID |
Selected |
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 |
Contract ID |
Selected |
Contract ID |
Selected |
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 |
Contract ID |
Selected |
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 |
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