Title
of Each Class of Securities Offered
|
Maximum
Aggregate Offering Price
|
Amount
of Registration Fee(1)
|
||
Knock-In
Reverse Exchangeable Securities
|
$476,000
|
$33.94
|
||
Pricing
Supplement No. 28 Dated April 27, 2010
to
Registration Statement Nos. 333-162193 and
333-162193-01
(To
Product Supplement No. 1-IV Dated April 2, 2010,
Prospectus
Supplement Dated April 2, 2010
and
Prospectus Dated April 2, 2010)
Rule 424(b)(2)
|
THE ROYAL BANK OF SCOTLAND N.V.
Reverse Exchangeable Securities
(REXs)
|
|||
Issuer:
|
The Royal
Bank of Scotland N.V.
|
Pricing
Date:
|
April 27,
2010
|
Lead
Agent:
|
RBS
Securities Inc.
|
Settlement
Date:
|
April 30,
2010
|
Issue
Price:
|
100%
|
Determination
Date:
|
October 26,
20101
|
Launch
Date:
|
April 6,
2010
|
Maturity
Date:
|
October 29,
2010
|
1Subject to certain adjustments
as described in the accompanying Product
Supplement
|
|||||||
Status
and Guarantee:
|
Unsecured,
unsubordinated obligations of the Issuer and fully and unconditionally
guaranteed by the Issuer’s parent company, RBS Holdings
N.V.
|
||||||
Underlying
Shares
|
Ticker
|
Principal
Amount
|
Coupon
Rate
|
Annualized Coupon
Rate2
|
Annualized
Interest Rate
|
Annualized
Put Premium
|
CUSIP
|
Nvidia
Corporation
|
NVDA
|
$127,000
|
6.00%
|
12.00%
|
0.35%
|
11.65%
|
78009KEH1
|
The Mosaic
Company
|
MOS
|
$114,000
|
4.75%
|
9.50%
|
0.35%
|
9.15%
|
78009KEJ7
|
International
Paper Company
|
IP
|
$235,000
|
4.50%
|
9.00%
|
0.35%
|
8.65%
|
78009KEK4
|
2The Securities have a term of
six months, so you will receive a pro rated amount of this per annum rate
based on such six-month period as shown in the table above under “Coupon
Rate”.
|
|
Offerings:
|
This Pricing
Supplement relates to three separate offerings of securities (“the
Securities”). Each Security offered is linked to one, and only one, of the
Underlying Shares. The Underlying Shares are set forth in the table above.
You may participate in any of the Securities offerings or, at your
election, in two or more of the offerings. This Pricing Supplement does
not, however, allow you to purchase a Security linked to a basket of some
or all of the Underlying Shares described above. Each Security
has a term of six months.
|
Coupon
Payment Dates:
|
Coupons on
the Securities are payable monthly in arrears on the last day of each
month starting on May 31, 2010 and ending on the maturity
date.
|
Initial
Price:
|
100% of the
closing price of the applicable Underlying Shares on the Pricing Date,
subject to adjustment as described in the accompanying Product
Supplement.
|
Knock-In
Level:
|
A percentage
of the applicable initial price, as set forth in the table
above.
|
Redemption
Amount:
|
For each
$1,000 face amount of Security, a number of the applicable Underlying
Shares linked to such Security equal to $1,000 divided by the applicable
initial price.
|
Underlying
Shares
|
Page
Number
|
Initial
Price
|
Knock-In
Price
|
Knock-
In
Level
|
Redemption
Amount
|
Agent’s Commission3
|
Proceeds
to Issuer
|
Nvidia
Corporation
|
15
|
$16.12
|
$12.90
|
80%
|
62.035
|
$3,810
|
$123,190
|
The Mosaic
Company
|
16
|
$50.58
|
$40.46
|
80%
|
19.771
|
$3,420
|
$110,580
|
International
Paper Company
|
17
|
$27.05
|
$21.64
|
80%
|
36.969
|
$7,050
|
$227,950
|
3For all offerings, the agent
will receive a commission of 3.00%. For additional information see “Plan
of Distribution (Conflicts of Interest)” in this Pricing
Supplement
|
|||
Price
to Public
|
Agent’s
Commission
|
Proceeds
to Issuer
|
|
Per
Security
|
$1,000
|
$30.00
|
$970.00
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
Payment
at Maturity:
|
The payment
at maturity for each Security is based on the performance of the
applicable Underlying Shares linked to such Security:
(i) If the closing price of the applicable Underlying Shares
has not fallen below the applicable knock-in level on any trading day from
but not including the Pricing Date to and including the determination
date, we will pay you the face amount of each Security in
cash.
(ii)
If the closing price of the applicable Underlying Shares has fallen below
the applicable knock-in level on any trading day from but not including
the Pricing Date to and including the determination date:
(a)
we will deliver to you a number of the applicable Underlying Shares equal
to the applicable redemption amount, in the event that the closing price
of the applicable Underlying Shares on the determination date is below the
applicable initial price; or
(b)
we will pay you the face amount of each Security in cash, in the event
that the closing price of the applicable Underlying Shares on the
determination date is at or above the applicable initial
price.
You will
receive cash in lieu of fractional shares. If due to events beyond our
reasonable control, as determined by us in our sole discretion, the
applicable Underlying Shares are not available for delivery at maturity we
may pay you, in lieu of the applicable redemption amount, the cash value
of the applicable redemption amount, determined by multiplying the
applicable redemption amount by the closing price of the applicable
Underlying Shares on the determination date.
Any payment
at maturity is subject to the creditworthiness of The Royal Bank of
Scotland N.V. and RBS Holdings N.V., as guarantor.
|
||
Trustee:
|
Wilmington
Trust Company
|
Securities
Administrator:
|
Citibank,
N.A.
|
Denomination:
|
$1,000
|
Settlement:
|
DTC, Book
Entry, Transferable
|
Selling
Restriction:
|
Sales in the
European Union must comply with the Prospectus
Directive
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
·
|
Product
Supplement No. 1-IV dated April 2,
2010:
|
·
|
Prospectus
Supplement dated April 2, 2010:
|
·
|
Prospectus
dated April 2, 2010,
2010:
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
Hypothetical
Initial Price:
|
$45.00
|
Hypothetical
Knock-In Level:
|
$36.00 (80%
of the hypothetical Initial Price)
|
Hypothetical
Annual Interest on the Security:
|
10.00% per
annum or 5.00% over the life of the hypothetical
security
|
Hypothetical
Term of the Security:
|
6
Months
|
Hypothetical
Exchange Factor:
|
1.0 (we have
assumed that no market disruption event occurs and the calculation agent
does not need to adjust the exchange factor for any adjustment events
during the term of the Securities).
|
Assumed
Underlying Shares Closing Price on Determination Date
|
Hypothetical
Value of Payment at Maturity(a)
|
Hypothetical
Total Coupon
(Payable
in Six Monthly Coupon Payments)(b)
|
Hypothetical
Total Return(c)
over
the life of the security
|
Hypothetical
Total Return(c)
over
the life of the security
|
$45.00 or
greater
|
$1,000.00
|
$50.00
|
$1,050.00
|
5.00%
|
$43.88
|
$ 975.10
|
$50.00
|
$1,025.10
|
2.51%
|
$42.75
|
$ 949.99
|
$50.00
|
$ 999.99
|
0.00%
|
$41.85
|
$ 929.99
|
$50.00
|
$ 979.99
|
-2.00%
|
$39.97
|
$ 888.21
|
$50.00
|
$ 938.21
|
-6.18%
|
$37.97
|
$ 843.77
|
$50.00
|
$ 893.77
|
-10.62%
|
$30.38
|
$ 675.10
|
$50.00
|
$ 725.10
|
-27.49%
|
$21.27
|
$ 472.66
|
$50.00
|
$ 522.66
|
-47.73%
|
$10.64
|
$ 236.44
|
$50.00
|
$ 286.44
|
-71.36%
|
$ 5.32
|
$ 118.22
|
$50.00
|
$ 168.22
|
-83.18%
|
$ 0.00
|
$ 0.00
|
$50.00
|
$ 50.00
|
-95.00%
|
Assumed
Underlying Shares Closing Price on Determination Date
|
Hypothetical
Value of Payment at Maturity(d)
|
Hypothetical
Total Coupon
(Payable
in Six Monthly Coupon Payments)(b)
|
Hypothetical
Total Return(c)
over
the life of the security
|
|
$45.00 or
greater
|
$1,000.00
|
$50.00
|
$1,050.00
|
5.00%
|
$40.50
|
$1,000.00
|
$50.00
|
$1,050.00
|
5.00%
|
$38.48
|
$1,000.00
|
$50.00
|
$1,050.00
|
5.00%
|
$36.00
|
$1,000.00
|
$50.00
|
$1,050.00
|
5.00%
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
(a)
|
Based on the
assumptions set forth above, if the closing price of the Underlying Shares
falls below $36.00 on any trading day during the knock-in period and, in
addition, the closing price of the Underlying Shares is less than $45.00
on the determination date, the payment at maturity will be made in
Underlying Shares. For determining the value of the payment at maturity,
we have assumed that the closing price of the Underlying Shares will be
the same on the maturity date as on the determination
date.
|
(b)
|
Coupons on
the Securities will be computed on the basis of a 360-day year of twelve
30-day months or, in the case of an incomplete month, the number of actual
days elapsed. Accordingly, depending on the number of days in any monthly
coupon payment period, the coupon payable in such period and,
consequently, the total coupons payable over the term of the Securities,
may be less than the amount reflected in this
column.
|
(c)
|
The total
return presented is exclusive of any tax consequences of owning the
Securities. You should consult your tax advisor regarding whether owning
the Securities is appropriate for your tax situation. See the sections
titled “Risk Factors” in this Pricing Supplement and the accompanying
Product Supplement No. 1-IV and “United States Federal Taxation” and
“Taxation in the Netherlands” in the accompanying Prospectus
Supplement.
|
(d)
|
Based on the
assumptions set forth above, if the closing price of the Underlying Shares
never falls below $36.00 on any trading day during the knock-in period,
the payment at maturity will be made in
cash.
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
Period
|
High
Intra-day Price
|
Low
Intra-day Price
|
Last
Day Closing Price
|
2005
|
|||
First
Quarter
|
$ 9.86
|
$ 6.82
|
$ 7.92
|
Second
Quarter
|
$ 9.80
|
$ 6.97
|
$ 8.91
|
Third
Quarter
|
$11.53
|
$ 8.48
|
$11.43
|
Fourth
Quarter
|
$12.83
|
$10.17
|
$12.19
|
2006
|
|||
First
Quarter
|
$19.41
|
$12.22
|
$19.09
|
Second
Quarter
|
$21.25
|
$12.75
|
$14.19
|
Third
Quarter
|
$20.83
|
$11.45
|
$19.73
|
Fourth
Quarter
|
$25.97
|
$18.45
|
$24.67
|
2007
|
|||
First
Quarter
|
$25.01
|
$18.69
|
$19.19
|
Second
Quarter
|
$29.25
|
$18.85
|
$27.54
|
Third
Quarter
|
$37.20
|
$27.00
|
$36.24
|
Fourth
Quarter
|
$39.67
|
$29.11
|
$34.02
|
2008
|
|||
First
Quarter
|
$34.14
|
$17.31
|
$19.79
|
Second
Quarter
|
$25.35
|
$17.61
|
$18.72
|
Third
Quarter
|
$18.78
|
$ 8.81
|
$10.71
|
Fourth
Quarter
|
$10.74
|
$ 5.75
|
$ 8.07
|
2009
|
|||
First
Quarter
|
$10.70
|
$ 7.09
|
$ 9.86
|
Second
Quarter
|
$12.39
|
$ 8.33
|
$11.29
|
Third
Quarter
|
$16.57
|
$ 9.72
|
$15.03
|
Fourth
Quarter
|
$18.94
|
$11.56
|
$18.68
|
2010
|
|||
First
Quarter
|
$18.95
|
$15.15
|
$17.38
|
Second
Quarter (through April 27, 2010)
|
$18.12
|
$16.08
|
$16.12
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
Period
|
High
Intra-day Price
|
Low
Intra-day Price
|
Last
Day Closing Price
|
2005
|
|||
First
Quarter
|
$ 16.97
|
$14.22
|
$ 16.62
|
Second
Quarter
|
$ 16.72
|
$12.06
|
$ 15.16
|
Third
Quarter
|
$ 17.52
|
$14.72
|
$ 15.61
|
Fourth
Quarter
|
$ 15.22
|
$12.19
|
$ 14.25
|
2006
|
|||
First
Quarter
|
$ 16.70
|
$13.42
|
$ 13.98
|
Second
Quarter
|
$ 16.83
|
$12.97
|
$ 15.25
|
Third
Quarter
|
$ 16.68
|
$13.67
|
$ 16.46
|
Fourth
Quarter
|
$ 22.93
|
$15.78
|
$ 20.81
|
2007
|
|||
First
Quarter
|
$ 28.10
|
$18.99
|
$ 25.97
|
Second
Quarter
|
$ 39.90
|
$25.76
|
$ 38.01
|
Third
Quarter
|
$ 53.41
|
$31.66
|
$ 52.14
|
Fourth
Quarter
|
$ 95.08
|
$47.46
|
$ 91.90
|
2008
|
|||
First
Quarter
|
$116.69
|
$69.17
|
$ 99.95
|
Second
Quarter
|
$159.01
|
$92.55
|
$140.96
|
Third
Quarter
|
$143.13
|
$60.60
|
$ 66.26
|
Fourth
Quarter
|
$ 69.65
|
$21.37
|
$ 33.71
|
2009
|
|||
First
Quarter
|
$ 48.49
|
$30.37
|
$ 40.90
|
Second
Quarter
|
$ 57.80
|
$36.14
|
$ 43.16
|
Third
Quarter
|
$ 54.29
|
$38.37
|
$ 46.83
|
Fourth
Quarter
|
$ 62.45
|
$43.84
|
$ 59.73
|
2010
|
|||
First
Quarter
|
$ 68.25
|
$52.87
|
$ 60.77
|
Second
Quarter (through April 27, 2010)
|
$ 60.80
|
$50.30
|
$ 50.58
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
Period
|
High
Intra-day Price
|
Low
Intra-day Price
|
Last
Day Closing Price
|
2005
|
|||
First
Quarter
|
$42.48
|
$35.67
|
$36.79
|
Second
Quarter
|
$37.91
|
$30.16
|
$30.21
|
Third
Quarter
|
$34.95
|
$29.45
|
$29.80
|
Fourth
Quarter
|
$34.90
|
$26.97
|
$33.61
|
2006
|
|||
First
Quarter
|
$36.39
|
$32.10
|
$34.57
|
Second
Quarter
|
$37.98
|
$30.69
|
$32.30
|
Third
Quarter
|
$36.00
|
$31.52
|
$34.63
|
Fourth
Quarter
|
$35.63
|
$31.85
|
$34.10
|
2007
|
|||
First
Quarter
|
$38.00
|
$32.75
|
$36.40
|
Second
Quarter
|
$39.94
|
$36.34
|
$39.05
|
Third
Quarter
|
$41.57
|
$31.06
|
$35.87
|
Fourth
Quarter
|
$37.30
|
$31.43
|
$32.38
|
2008
|
|||
First
Quarter
|
$33.77
|
$26.59
|
$27.20
|
Second
Quarter
|
$29.37
|
$23.15
|
$23.30
|
Third
Quarter
|
$31.07
|
$21.66
|
$26.18
|
Fourth
Quarter
|
$26.64
|
$10.20
|
$11.80
|
2009
|
|||
First
Quarter
|
$12.74
|
$3.93
|
$ 7.04
|
Second
Quarter
|
$15.96
|
$6.82
|
$15.13
|
Third
Quarter
|
$25.30
|
$13.82
|
$22.23
|
Fourth
Quarter
|
$27.78
|
$20.62
|
$26.78
|
2010
|
|||
First
Quarter
|
$28.61
|
$21.66
|
$24.61
|
Second
Quarter (through April 27, 2010)
|
$29.25
|
$24.53
|
$27.05
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|
THE ROYAL BANK OF SCOTLAND
N.V.
|
Reverse Exchangeable Securities
(REXs)
|