NewCoInsurance Limited
MPMaya PatelHarbour & Rowe

Create personalised client review

ClientMr Sample A
2 / 6
Review & complete

Check the information and fill any gaps.

Next: Choose report content
Step 2

Review & complete information

Your source information is organised below. Complete missing details and resolve anything that needs a closer look.

10 of 15sections ready
Client

Mr Sample A

pdfpweb0007-pcrs-sample-discussion-aid.pdf

Current savings£169,451

Everything we know

Clean source information is ready to use. Review the sections needing your attention.

Client✓ Verified
Source · page 1

client.name: Mr Sample A

Adviser information● Information needed

Please complete: Name, Firm.

Review period✓ Verified
Source · page 1

review.startDate: 2025-07-30

Source · page 1

review.endDate: 2026-07-29

Plans and values! Review suggested
Plans

Pension

Calculated from supplied values
Source · page 1

plans.0.name: Pension

Source · page 1

plans.0.planNumber: 1000000001A

Source · page 1

plans.0.startDate: 2025-03-26

Source · page 2

plans.0.provider: Royal London

Source · page 1

plans.0.currentValue: 147907.17

Source · page 1

plans.0.growthReviewAmount: 21078.31

Source · page 2

plans.0.components.incomeReleaseAccount: 142785.55

Source · page 2

plans.0.components.savingsAccount: 5121.62

Source · page 1

plans.0.valueAtReviewStart: 124037.42

Source · page 1

plans.0.valueAtReviewEnd: 147907.17

Source · page 1

plans.0.growthPercent: 16.8

Source · page 1

plans.0.growthSinceStartPercent: 16.28

Stocks and Shares ISA

Calculated from supplied values
Source · page 1

plans.1.name: Stocks and Shares ISA

Source · page 1

plans.1.planNumber: 1000000001J

Source · page 1

plans.1.startDate: 2025-11-27

Source · page 2

plans.1.provider: Royal London

Source · page 1

plans.1.currentValue: 21544

Source · page 1

plans.1.growthReviewAmount: 1635.25

Source · page 1

plans.1.valueAtReviewStart: 20000

Source · page 1

plans.1.valueAtReviewEnd: 21544

Source · page 1

plans.1.growthPercent: 8.19

Source · page 1

plans.1.growthSinceStartPercent: 8.19

Source · page 1

totals.valueAtReviewStart: 126037.42

Source · page 1

totals.valueAtReviewEnd: 169451.17

Source · page 1

totals.growthOverReview: 22713.56

Source · page 1

totals.growthSinceStartAmount: 28396.19

Money in✓ Verified
Plans

Pension

Source · page 1

plans.0.clientContributions: 2780.51

Source · page 1

plans.0.taxRelief: 695.19

Source · page 1

plans.0.profitShare: 202.25

Stocks and Shares ISA

Source · page 1

plans.1.clientContributions: 0

Source · page 1

plans.1.profitShare: 30.29

Source · page 1

totals.clientContributions: 2780.51

Source · page 1

totals.taxRelief: 695.19

Source · page 1

totals.profitShare: 232.54

Money out✓ Verified
Plans

Pension

Source · page 2

plans.0.withdrawals: 0

Stocks and Shares ISA

Source · page 2

plans.1.withdrawals: 0

Source · page 2

totals.withdrawals: 0

Charges● Information needed

Please complete: Annual management charge.

Royal London annual management charge

Information needed

Waiting for plan values to be confirmed.

Charge shown in discussion aid: £682.95

The calculation is waiting for these conflicting values:

Opening values don't reconcile. Source total: £126,037.42. Sum of plan values: £144,037.42.

Enter annual management charge %Your entered charge remains in use until you choose “Use standard calculation”. Review it when the plan or review period changes.
View calculation details
Combined value at start
£144,037.42
Combined value at end
£169,451.17
Estimated average value
Not available
Review period
364 elapsed days / 365.25
Standard AMC
Not calculated
Estimated review-period charge
Not available
Discussion-aid provider charge
£682.95
Difference
Not calculated
Validation tolerance
5%

Royal London Pension and ISA plans only. Account components are included in their plan total, never added again. Adviser fees and transaction costs are excluded.

Discount levels may increase annually and charging thresholds may change.

Income Release / integrated drawdown can affect the applicable discount.

Additional charges may apply to investments held in external funds.

Contributions, withdrawals, value movements and charging events are simplified into a linear average.

Effective dates were not supplied; this is a prototype validation mechanism, not a production charging engine.

Plans

Pension

Source · page 2

plans.0.providerCharges: 614.76

Source · page 2

plans.0.adviserCharges: 684.26

Source · page 2

plans.0.transactionCosts: 116.26

Stocks and Shares ISA

Source · page 2

plans.1.providerCharges: 68.19

Source · page 2

plans.1.adviserCharges: 91.25

Source · page 2

plans.1.transactionCosts: 14.35

Source · page 2

totals.providerCharges: 682.95

Source · page 2

totals.adviserCharges: 775.51

Source · page 2

totals.transactionCosts: 130.61

Allowances✓ Verified
Source · page 1

allowances.pensionAnnualAllowance: 60000

Source · page 1

allowances.pensionReceived: 976.51

Source · page 1

allowances.pensionExpected: 2700.09

Source · page 1

allowances.pensionRemaining: 56323.4

Source · page 1

allowances.isaAllowance: 20000

Source · page 1

allowances.isaReceived: 0

Source · page 1

allowances.isaExpected: 0

Source · page 1

allowances.isaRemaining: 20000

Source · page 2

allowances.lumpSumAllowanceUsed: 40214.06

Source · page 2

allowances.lumpSumAllowanceRemaining: 228060.94

Source · page 2

allowances.individualLumpSumAllowance: 268275

Source · page 2

allowances.estimatedRemainingPCLS: 1280.4

Remaining money in allowances only include Royal London products and do not include tapering or carry forward allowances.

Investments✓ Verified
Plans

Pension

Fund holdings

RLP Global Managed

Source · page 3

plans.0.funds.0.name: RLP Global Managed

Source · page 3

plans.0.funds.0.allocationPercent: 66.94

Calculated from supplied values

RLP Real Assets

Source · page 3

plans.0.funds.1.name: RLP Real Assets

Source · page 3

plans.0.funds.1.allocationPercent: 10.85

Calculated from supplied values

RLS UK Government Bond

Source · page 3

plans.0.funds.2.name: RLS UK Government Bond

Source · page 3

plans.0.funds.2.allocationPercent: 4.07

Calculated from supplied values

RLS Commodity

Source · page 3

plans.0.funds.3.name: RLS Commodity

Source · page 3

plans.0.funds.3.allocationPercent: 3.25

Calculated from supplied values

RLS Deposit

Source · page 3

plans.0.funds.4.name: RLS Deposit

Source · page 3

plans.0.funds.4.allocationPercent: 3.07

Calculated from supplied values

RLS UK Index Linked

Source · page 3

plans.0.funds.5.name: RLS UK Index Linked

Source · page 3

plans.0.funds.5.allocationPercent: 3

Calculated from supplied values

RLS UK Corporate Bond

Source · page 3

plans.0.funds.6.name: RLS UK Corporate Bond

Source · page 3

plans.0.funds.6.allocationPercent: 3

Calculated from supplied values

RLS Global High Yield Bond

Source · page 3

plans.0.funds.7.name: RLS Global High Yield Bond

Source · page 3

plans.0.funds.7.allocationPercent: 2.27

Calculated from supplied values

RLS Global Government Bond

Source · page 3

plans.0.funds.8.name: RLS Global Government Bond

Source · page 3

plans.0.funds.8.allocationPercent: 1.26

Calculated from supplied values

RLS Global Senior ABS Fund

Source · page 3

plans.0.funds.9.name: RLS Global Senior ABS Fund

Source · page 3

plans.0.funds.9.allocationPercent: 0.94

Calculated from supplied values

RLS Short Duration Global High Yield

Source · page 3

plans.0.funds.10.name: RLS Short Duration Global High Yield

Source · page 3

plans.0.funds.10.allocationPercent: 0.54

Calculated from supplied values

RLS Global Corporate Bond

Source · page 3

plans.0.funds.11.name: RLS Global Corporate Bond

Source · page 3

plans.0.funds.11.allocationPercent: 0.5

Calculated from supplied values

RLS Global Mezzanine ABS Fund

Source · page 4

plans.0.funds.12.name: RLS Global Mezzanine ABS Fund

Source · page 4

plans.0.funds.12.allocationPercent: 0.31

Calculated from supplied values
Source · page 2

plans.0.portfolioName: Governed Portfolio Enhanced

Source · page 2

plans.0.rebalanceFrequency: Monthly

Source · page 2

plans.0.managementChanges: 21

Source · page 2

plans.0.fundCount: 13

Stocks and Shares ISA

Fund holdings

RLP Global Managed

Source · page 3

plans.1.funds.0.name: RLP Global Managed

Source · page 3

plans.1.funds.0.allocationPercent: 66.94

Calculated from supplied values

RLP Real Assets

Source · page 3

plans.1.funds.1.name: RLP Real Assets

Source · page 3

plans.1.funds.1.allocationPercent: 10.85

Calculated from supplied values

RLS UK Government Bond

Source · page 3

plans.1.funds.2.name: RLS UK Government Bond

Source · page 3

plans.1.funds.2.allocationPercent: 4.07

Calculated from supplied values

RLS Commodity

Source · page 3

plans.1.funds.3.name: RLS Commodity

Source · page 3

plans.1.funds.3.allocationPercent: 3.25

Calculated from supplied values

RLS Deposit

Source · page 3

plans.1.funds.4.name: RLS Deposit

Source · page 3

plans.1.funds.4.allocationPercent: 3.07

Calculated from supplied values

RLS UK Index Linked

Source · page 3

plans.1.funds.5.name: RLS UK Index Linked

Source · page 3

plans.1.funds.5.allocationPercent: 3

Calculated from supplied values

RLS UK Corporate Bond

Source · page 3

plans.1.funds.6.name: RLS UK Corporate Bond

Source · page 3

plans.1.funds.6.allocationPercent: 3

Calculated from supplied values

RLS Global High Yield Bond

Source · page 3

plans.1.funds.7.name: RLS Global High Yield Bond

Source · page 3

plans.1.funds.7.allocationPercent: 2.27

Calculated from supplied values

RLS Global Government Bond

Source · page 3

plans.1.funds.8.name: RLS Global Government Bond

Source · page 3

plans.1.funds.8.allocationPercent: 1.26

Calculated from supplied values

RLS Global Senior ABS Fund

Source · page 3

plans.1.funds.9.name: RLS Global Senior ABS Fund

Source · page 3

plans.1.funds.9.allocationPercent: 0.94

Calculated from supplied values

RLS Short Duration Global High Yield

Source · page 3

plans.1.funds.10.name: RLS Short Duration Global High Yield

Source · page 3

plans.1.funds.10.allocationPercent: 0.54

Calculated from supplied values

RLS Global Corporate Bond

Source · page 3

plans.1.funds.11.name: RLS Global Corporate Bond

Source · page 3

plans.1.funds.11.allocationPercent: 0.5

Calculated from supplied values

RLS Global Mezzanine ABS Fund

Source · page 3

plans.1.funds.12.name: RLS Global Mezzanine ABS Fund

Source · page 3

plans.1.funds.12.allocationPercent: 0.31

Calculated from supplied values
Source · page 2

plans.1.portfolioName: Governed Portfolio Enhanced

Source · page 2

plans.1.rebalanceFrequency: Monthly

Source · page 2

plans.1.managementChanges: 1

Source · page 2

plans.1.fundCount: 13

Asset allocation● Information needed

Please complete: Asset allocation.

Loading saved investment sources...

Previous review allocation

Current source: No allocation supplied

Attitude to risk● Information needed

Please complete: Attitude to risk, Risk assessment date.

Beneficiaries✓ Verified
Beneficiaries

Test Ben

Source · page 6

beneficiaries.0.name: Test Ben

Source · page 6

beneficiaries.0.relationship: Spouse

Source · page 6

beneficiaries.0.allocationPercent: 10

Source · page 6

beneficiaries.0.basis: Client Discretion

Ben Test

Source · page 6

beneficiaries.1.name: Ben Test

Source · page 6

beneficiaries.1.relationship: Child

Source · page 6

beneficiaries.1.allocationPercent: 90

Source · page 6

beneficiaries.1.basis: Client Discretion

Retirement goals○ Optional information missing

No optional information supplied.

Retirement goals were not included in the discussion aid. Add them if you want them shown in the report.

Goals
Retirement modelling! Review suggested

The source specifies a zero-value one-off withdrawal in this stress test. It adds no extra withdrawal; check the intended scenario before using it as a large-withdrawal illustration.

Source · page 4

retirement.planningAge: 90

Source · page 4

retirement.chanceOfLivingToPlanningAgePercent: 25

Source · page 4

retirement.successProbabilityPercent: 100

Source · page 4

retirement.assumptions.regularWithdrawals: 0

One Off Withdrawals

One Off Withdrawals 1

Source · page 4

retirement.assumptions.oneOffWithdrawals.0.amount: 5000

Source · page 4

retirement.assumptions.oneOffWithdrawals.0.age: 60

Source · page 4

retirement.assumptions.oneOffWithdrawals.0.description: Taxable one-off withdrawal

Source · page 4

retirement.assumptions.moneyBasis: Nominal terms

Source · page 4

retirement.result: Ahead

Source · page 4

retirement.moneyRemainingTodayValue: 302585.44

Source · page 4

retirement.futureMoneyOutTodayValue: 4836.09

Investment risk comparison

Investment risk comparison 1

Source · page 4

retirement.riskComparison.0.level: lessRisk

Source · page 4

retirement.riskComparison.0.portfolioLabel: GP Growth

Source · page 4

retirement.riskComparison.0.averageAnnualGrowthPercent: 5.78

Source · page 4

retirement.riskComparison.0.badYearLossPercent: 13.28

Source · page 4

retirement.riskComparison.0.probabilityBeatInflationPercent: 93.6

Source · page 4

retirement.riskComparison.0.probabilityBeatCashPercent: 90.6

Source · page 4

retirement.riskComparison.0.prolongedPoorMarketFallPercent: 22.48

Investment risk comparison 2

Source · page 4

retirement.riskComparison.1.level: currentRisk

Source · page 4

retirement.riskComparison.1.portfolioLabel: GP Enhanced

Source · page 4

retirement.riskComparison.1.averageAnnualGrowthPercent: 6.09

Source · page 4

retirement.riskComparison.1.badYearLossPercent: 14.92

Source · page 4

retirement.riskComparison.1.probabilityBeatInflationPercent: 93.3

Source · page 4

retirement.riskComparison.1.probabilityBeatCashPercent: 89.1

Source · page 4

retirement.riskComparison.1.prolongedPoorMarketFallPercent: 26.31

Investment risk comparison 3

Source · page 4

retirement.riskComparison.2.level: moreRisk

Source · page 4

retirement.riskComparison.2.portfolioLabel: GP Dynamic

Source · page 4

retirement.riskComparison.2.averageAnnualGrowthPercent: 6.56

Source · page 4

retirement.riskComparison.2.badYearLossPercent: 18.1

Source · page 4

retirement.riskComparison.2.probabilityBeatInflationPercent: 90.6

Source · page 4

retirement.riskComparison.2.probabilityBeatCashPercent: 85.9

Source · page 4

retirement.riskComparison.2.prolongedPoorMarketFallPercent: 32.63

Stress tests

Stress tests 1

Source · page 5

retirement.stressTests.0.type: large_withdrawal

Source · page 5

retirement.stressTests.0.title: Large withdrawal

Source · page 5

retirement.stressTests.0.assumptions: One-off withdrawal of £0.00 at age 61. All money out is assumed to be in Nominal terms.

Source · page 5

retirement.stressTests.0.successfulScenariosPercent: 100

Source · page 5

retirement.stressTests.0.moneyRemaining: 541836

Source · page 5

retirement.stressTests.0.estimatedFutureMoneyOut: 5000

Source · page 5

retirement.stressTests.0.achievableToAge: 100

Source · page 5

retirement.stressTests.0.longevityProbabilityPercent: 1

Source · page 5

retirement.stressTests.0.result: Ahead

Stress tests 2

Source · page 5

retirement.stressTests.1.type: inflation_linked_income

Source · page 5

retirement.stressTests.1.title: Inflation linked income

Source · page 5

retirement.stressTests.1.assumptions: Increasing planned contributions and withdrawals to keep pace with inflation. All money in and out is assumed to be in nominal terms.

Source · page 5

retirement.stressTests.1.successfulScenariosPercent: 100

Source · page 5

retirement.stressTests.1.moneyRemaining: 557055

Source · page 5

retirement.stressTests.1.estimatedFutureMoneyOut: 5052

Source · page 5

retirement.stressTests.1.achievableToAge: 100

Source · page 5

retirement.stressTests.1.longevityProbabilityPercent: 1

Source · page 5

retirement.stressTests.1.result: Ahead

Annuity Illustrations

Annuity Illustrations 1

Source · page 5

retirement.annuityIllustrations.0.basis: Level Single life

Source · page 5

retirement.annuityIllustrations.0.marketRatePercent: 7.23

Source · page 5

retirement.annuityIllustrations.0.estimatedAnnualIncome: 10688.04

Annuity Illustrations 2

Source · page 5

retirement.annuityIllustrations.1.basis: Level Joint life

Source · page 5

retirement.annuityIllustrations.1.marketRatePercent: 6.64

Source · page 5

retirement.annuityIllustrations.1.estimatedAnnualIncome: 9821.04

Annuity Illustrations 3

Source · page 5

retirement.annuityIllustrations.2.basis: Escalating Single life

Source · page 5

retirement.annuityIllustrations.2.marketRatePercent: 5.15

Source · page 5

retirement.annuityIllustrations.2.estimatedAnnualIncome: 7615.92

Annuity Illustrations 4

Source · page 5

retirement.annuityIllustrations.3.basis: Escalating Joint life

Source · page 5

retirement.annuityIllustrations.3.marketRatePercent: 4.57

Source · page 5

retirement.annuityIllustrations.3.estimatedAnnualIncome: 6757.56

Source · page 5

retirement.isaProjectionAssumptions.contributionAssumption: No regular contributions

Source · page 5

retirement.isaProjectionAssumptions.withdrawalAssumption: No regular withdrawals

Source · page 5

retirement.isaProjectionAssumptions.lowRatePercent: 1.9

Source · page 5

retirement.isaProjectionAssumptions.midRatePercent: 4.9

Source · page 5

retirement.isaProjectionAssumptions.highRatePercent: 7.9

Source · page 4

retirement.targetRangeMinPercent: 75

Source · page 4

retirement.targetRangeMaxPercent: 85

Source · page 4

retirement.planAchievableToAge: 100

Source · page 4

retirement.chanceOfLivingToAchievableAgePercent: 1

Source · page 4

retirement.estimatedMoneyLeftAtPlanningAge: 541835.64

Source · page 4

retirement.estimatedFutureMoneyOut: 5000

Source · page 5

retirement.isaProjectionLow: 22800

Source · page 5

retirement.isaProjectionMid: 29800

Source · page 5

retirement.isaProjectionHigh: 38700

Meeting notes and agreed actions✓ Verified

No optional information supplied.

Agreed Next Steps
Extraction notes
Other source information · technical details

Total money in since plans started is £165,689.58 including £232.54 from ProfitShare award.

Page 1 · money-in · The canonical model has no lifetime money-in field.

Total money in over this review period is £3,708.24. Pension money in is £3,677.95. Stocks and Shares ISA money in is £30.29.

Page 1 · money-in · Report money-in totals are derived from the separately recorded source components.

Total growth over review period 12.49%; total growth since start (annualised) 12.23%.

Page 1 · growth · No combined percentage fields; preserve separately from source growth amounts and plan percentages.

The current ongoing adviser charge is 0.5% on all money for pension and 0.75% for all money for Stocks and Shares ISA.

Page 2 · adviser-charges · No plan-level adviser percentage field; do not substitute these for provider AMC.

Total money out over this review period is £1,458.46. Pension money out is £1,299.02. Stocks and Shares ISA money out is £159.44.

Page 2 · money-out · Source includes charges in money out; retain separately from zero client withdrawals.