NETHERLANDS TF 2% GE54 EUR
NL00150012X2
De Staat der NederlandenForeign governmentMOT
- Last price
- 70.42
- as of 15/10/2026
- Gross yield
- 3.75%
- Net yield
- 3.33%
- Maturity
- 15/01/2054
- 27y 3m
Simulation for information and education only, computed automatically from the values entered. It is not financial advice, nor a recommendation or solicitation to buy or sell. Prices and data may be inaccurate or out of date: always check with your broker and the bond documentation and, if needed, consult a licensed adviser.
Simulate a purchase
Change the values: every figure updates at once. The page link keeps the simulation.
- Settlement amount
- €9,327.88
- Net gain at maturity
- €9,561.44
- Net yield
- 3.33%
- Gross yield
- 3.75%
Order details
- Settlement date
- 20/10/2026
- Purchase price (clean)
- 70.42
- Nominal value
- 13,000
- Clean value
- €9,154.60
- Gross accrued interest
- €198.03
- Tax credit on accrued interest
- -€24.75
- Commissions
- €0.00
- Settlement amount
- €9,327.88
Yields and duration
| Gross | Net | Net without capital gain tax | |
|---|---|---|---|
| Annual yield | 3.75% | 3.33% | 3.44% |
| Modified duration | 18.77 | 19.21 | 19.10 |
The last column applies when the capital gain is offset by earlier capital losses.
Outcome at maturity
- Gross coupons
- €7,280.00
- Tax on coupons
- -€910.00
- Redemption of the nominal
- €13,000.00
- Capital gain
- €3,845.40
- Capital gain tax
- -€480.68
- Net gain at maturity
- €9,561.44
Cash flows
| Date | Description | Amount |
|---|---|---|
| 20/10/2026 | Payment of the price | -€9,154.60 |
| 20/10/2026 | Gross accrued interest | -€198.03 |
| 20/10/2026 | Tax credit on accrued interest | €24.75 |
| 15/01/2027 | Gross coupon | €260.00 |
| 15/01/2027 | Tax on the coupon | -€32.50 |
| 15/01/2028 | Gross coupon | €260.00 |
| 15/01/2028 | Tax on the coupon | -€32.50 |
| 15/01/2029 | Gross coupon | €260.00 |
| 15/01/2029 | Tax on the coupon | -€32.50 |
| 15/01/2030 | Gross coupon | €260.00 |
| 15/01/2030 | Tax on the coupon | -€32.50 |
| 15/01/2031 | Gross coupon | €260.00 |
| 15/01/2031 | Tax on the coupon | -€32.50 |
| 15/01/2032 | Gross coupon | €260.00 |
| 15/01/2032 | Tax on the coupon | -€32.50 |
| 15/01/2033 | Gross coupon | €260.00 |
| 15/01/2033 | Tax on the coupon | -€32.50 |
| 15/01/2034 | Gross coupon | €260.00 |
| 15/01/2034 | Tax on the coupon | -€32.50 |
| 15/01/2035 | Gross coupon | €260.00 |
| 15/01/2035 | Tax on the coupon | -€32.50 |
| 15/01/2036 | Gross coupon | €260.00 |
| 15/01/2036 | Tax on the coupon | -€32.50 |
| 15/01/2037 | Gross coupon | €260.00 |
| 15/01/2037 | Tax on the coupon | -€32.50 |
| 15/01/2038 | Gross coupon | €260.00 |
| 15/01/2038 | Tax on the coupon | -€32.50 |
| 15/01/2039 | Gross coupon | €260.00 |
| 15/01/2039 | Tax on the coupon | -€32.50 |
| 15/01/2040 | Gross coupon | €260.00 |
| 15/01/2040 | Tax on the coupon | -€32.50 |
| 15/01/2041 | Gross coupon | €260.00 |
| 15/01/2041 | Tax on the coupon | -€32.50 |
| 15/01/2042 | Gross coupon | €260.00 |
| 15/01/2042 | Tax on the coupon | -€32.50 |
| 15/01/2043 | Gross coupon | €260.00 |
| 15/01/2043 | Tax on the coupon | -€32.50 |
| 15/01/2044 | Gross coupon | €260.00 |
| 15/01/2044 | Tax on the coupon | -€32.50 |
| 15/01/2045 | Gross coupon | €260.00 |
| 15/01/2045 | Tax on the coupon | -€32.50 |
| 15/01/2046 | Gross coupon | €260.00 |
| 15/01/2046 | Tax on the coupon | -€32.50 |
| 15/01/2047 | Gross coupon | €260.00 |
| 15/01/2047 | Tax on the coupon | -€32.50 |
| 15/01/2048 | Gross coupon | €260.00 |
| 15/01/2048 | Tax on the coupon | -€32.50 |
| 15/01/2049 | Gross coupon | €260.00 |
| 15/01/2049 | Tax on the coupon | -€32.50 |
| 15/01/2050 | Gross coupon | €260.00 |
| 15/01/2050 | Tax on the coupon | -€32.50 |
| 15/01/2051 | Gross coupon | €260.00 |
| 15/01/2051 | Tax on the coupon | -€32.50 |
| 15/01/2052 | Gross coupon | €260.00 |
| 15/01/2052 | Tax on the coupon | -€32.50 |
| 15/01/2053 | Gross coupon | €260.00 |
| 15/01/2053 | Tax on the coupon | -€32.50 |
| 15/01/2054 | Gross coupon | €260.00 |
| 15/01/2054 | Tax on the coupon | -€32.50 |
| 15/01/2054 | Redemption of the nominal | €13,000.00 |
| 15/01/2054 | Capital gain tax | -€480.68 |
| Net gain at maturity | €9,561.44 | |
It is the sum of all the movements: €20,304.75 received (coupons, redemption, tax credit on accrued interest) minus €10,743.31 paid (price, accrued interest, commissions and taxes) = €9,561.44. It is what you earn in euro, after tax, if you hold the bond to maturity; if negative, you lose money.
How it is calculated
- Accrued interest uses the ACT/ACT ICMA convention: the buyer pays the gross accrued interest and receives the credit for the tax withheld on that part of the coupon.
- Taxes of the Italian administered regime, 12.5% on coupons and capital gain (12.5% for government and supranational bonds, 26% for the others). Commissions are part of the purchase cost. Stamp duty and issue discount are not considered.
- Yields are annual compound rates (IRR) of the cash flows, actual days/365, with the bond held to maturity and coupons not reinvested.