UBI Banca: Obbligazioni Bancarie Garantite - Programme and Inaugural Issue - Investor Presentation

Page created by Gabriel Wells
 
CONTINUE READING
UBI Banca:
Obbligazioni Bancarie Garantite - Programme
and Inaugural Issue

Investor Presentation

September 2009
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

       Disclaimer
This document has been prepared by UBI Banca S.c.p.A. (UBI) for discussion and information purposes only and is only intended to provide a general overview of the proposed transaction and
should not be used for any   y other ppurpose.
                                          p     This document is an indicative p  preliminary  y summary y of the terms and conditions of the securities/transaction/structure described herein and may        y be
amended, superseded or replaced by subsequent summaries. The final terms and conditions of the securities/transaction will be set out in full in the applicable offering document(s) or binding
transaction document(s). These materials and all information herein are highly confidential and may not be distributed, published, reproduced or disclosed (in whole or in part) without the prior
written consent of UBI. No representation or warranty, express or implied, can be given with respect to the accuracy, completeness, sufficiency or usefulness of the information, or that any future
offer of securities or instruments will conform to the terms hereof. Any such offer would be made pursuant to a definitive prospectus prepared by UBI (the “Prospectus") which would contain
material information not contained herein and to which you are referred. In the event of any such offering, these materials and any information herein shall be deemed superseded and replaced in
their entirety by such Prospectus.
This document is not for distribution in,, nor does it constitute an offer of securities in,, the United States,, Canada,, Australia,, Japan
                                                                                                                                          p or any  y other jjurisdiction. Neither the p
                                                                                                                                                                                       presentation nor any
                                                                                                                                                                                                          y copy
                                                                                                                                                                                                              py of
it may be taken or transmitted into the United States, its territories or possessions, or distributed, directly or indirectly, in the United States, its territories or possessions or to any US person as
defined in Regulation S under the US Securities Act 1933, as amended (the “Securities Act”). Any failure to comply with this restriction may constitute a violation of United States securities law.
Accordingly, each person viewing this document will be deemed to have represented that it is not a U.S. person within the meaning of Reg S of the Securities Act. Securities may not be offered or
sold in the United States absent registration or an exemption from registration. UBI has not registered and does not intend to register any securities that may be described herein in the United
States or to conduct a public offering of any securities in the United States.
This document shall not constitute an underwriting commitment, an offer of financing, an offer to sell, or the solicitation of an offer to buy any securities or instrument described herein or to
participate
p      p     in any
                  ypparticular trading
                                     g strategy.
                                             gy UBI ((and its associated and affiliated companies)
                                                                                                p      ) disclaims any
                                                                                                                     y and all liability
                                                                                                                                       y relating
                                                                                                                                                g to these materials and all information herein including g without
limitation any express or implied representations or warranties for, statements (including any forward-looking statements) contained in, and omissions from, the information herein for any losses
howsoever arising from, related to or in connection with the use of or reliance on anything contained in this document.
The communication of this document as a financial promotion is only being made to those persons falling within Article 12, Article 19(5) or Article 49 of the Financial Services and Markets Act 2000
(Financial Promotion) Order 2005, or to other persons to whom this document may otherwise be distributed without contravention of section 21 of the Financial Services and Markets Act 2000, or
any person to whom it may otherwise lawfully be made. This communication is being directed only at persons having professional experience in matters relating to investments and any investment
or investment activity to which this communication relates will be engaged in only with such persons. This document is not intended for distribution to and must not be passed on to any retail client.
NO ACTION HAS BEEN MADE OR WILL BE TAKEN THAT WOULD PERMIT A PUBLIC OFFERING OF ANY SECURITIES DESCRIBED HEREIN IN ANY JURISDICTION IN WHICH ACTION
FOR THAT PURPOSE IS REQUIRED. NO OFFERS, SALES, RESALES OR DELIVERY OF ANY SECURITIES DESCRIBED HEREIN OR DISTRIBUTION OF ANY OFFERING MATERIAL
RELATING TO ANY SUCH SECURITIES MAY BE MADE IN OR FROM ANY JURISDICTION EXCEPT IN CIRCUMSTANCES WHICH WILL RESULT IN COMPLIANCE WITH ANY APPLICABLE
LAWS AND REGULATIONS AND WHICH WILL NOT IMPOSE ANY OBLIGATION ON BARCLAYS OR ANY OF ITS AFFILIATES.
THIS DOCUMENT DOES NOT DISCLOSE ALL THE RISKS AND OTHER SIGNIFICANT ISSUES RELATED TO AN INVESTMENT IN THE SECURITIES/TRANSACTION. PRIOR TO
TRANSNVTING, POTENTIAL INVESTORS SHOULD ENSURE THAT THEY FULLY UNDERSTAND THE TERMS OF THE SECURITIES/TRANSACTION AND ANY APPLICABLE RISKS. THIS
DOCUMENT IS NOT A PROSPECTUS FOR ANY SECURITIES DESCRIBED HEREIN. INVESTORS SHOULD ONLY SUBSCRIBE FOR ANY TRANSFERABLE SECURITIES DESCRIBED
HEREIN ON THE BASIS OF INFORMATION IN THE RELEVANT PROSPECTUS (WHICH HAS BEEN OR WILL BE PUBLISHED AND MAY BE OBTAINED FROM BARCLAYS), AND NOT ON
THE BASIS OF ANY INFORMATION PROVIDED HEREIN.
Barclays Capital, the investment banking division of Barclays Bank PLC, in its role as Arranger, and the Dealers have not separately verified the information contained in this presentation. None of
the Dealers (Deutsche Bank, Natixis and Société Générale) or the Arranger makes any representation, express or implied, or accepts any responsibility, with respect to the accuracy or
completeness of any of the information in this presentation.
UBI and its respective agents or representatives makes no representation, express or implied, as to the accuracy, completeness, sufficiency or usefulness of the information or regarding the
accuracy of the assumptions or the appropriateness of the parameters used in the calculation of any projections or estimates set out herein or completeness of that information or for information
which is contained in this document and which is stated to have been obtained from or is based upon trade and statistical services or other third party sources. Any data on past performance,
modelling, back-testing, contained herein or projections or other estimates (which are forward-looking statements) are based upon certain assumptions and are preliminary in nature and are no
indication as to future performance. No representation is made as to the reasonableness of the assumptions made within or the accuracy or completeness of any modelling, back-testing,
projections or estimates. All opinions and estimates are given as of the date hereof and are inherently subject to change without notice and may be, or may with the passage of time become
outdated. UBI does not undertake to update or to notify you of any changes to the information herein. actual events may differ from those assumed and changes to any assumptions may have a
material impact on any projections or other estimates. Other events not taken into account may occur and may significantly affect the analysis. There can be no assurance that estimated
projections can be realised or that actual results will not be materially lower than those estimated herein. Such estimated results and projections should be viewed as hypothetical. You should
conduct your own analysis, using such assumptions as you deem appropriate, and should fully consider other available information. The value of any investment may fluctuate as a result of market
changes. The information in this document is not intended to predict actual results and no assurances, representations or warranties are given with respect thereto.

 2
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

    Table of Contents

    1.   Executive Summary

    2.   Introduction to UBI Banca

    3.   Italian Mortgage Market Overview

    4.   UBI Banca’s Mortgage Business

    5.   UBI Banca’s OBG Programme

    6.   Cover Pool Description

    Appendix:

         1.     Priority of Payments and Statutory Tests
         2.     Italian OBG Law vs. the European Covered Bond Framework
         3.                                              g
                Overview of Banco di Brescia and Banca Regionale Europea
                                                                     p
         4.     Default and Prepayment Data

3
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

                                                                                          1
                                                                                          1.            Executive Summary

4
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

    Executive Summary

                            Sound capital ratios.
                            Low leverage of balance sheet and sound liquidity position.
        UBI Banca
                            First Italian Cooperative bank by capitalisation.
                            Strong g market p
                                             position in Lombardyy ((Italy's
                                                                         y richest region)
                                                                                     g ) with a 13,2%
                                                                                                   , % market share in
                             terms of branches.
                            Good credit quality, despite the unfavourable economic environment, compared to the
                             Italian banking system.
                            Excellent / long standing mortgage origination and servicing history.
                            No direct exposure to subprime market and monolines.
                                                                             monolines

                            Low level of indebtedness by households.
     Italian Mortgage
                            High home possession rate of Italian households.
           Market
                            Increase in property values lower than in other countries.

                            Italian legislative covered bond: Obbligazioni Bancarie Garantite (“OBG”).
     OBG Programme
         P                  Dual recourse to UBI Banca and a pool of Italian prime residential mortgages.
                                                                                                 mortgages
                            AAA expected rating by Moody’s and Fitch.

                            100% Italian prime residential mortgages fully originated by UBI Banca.
       Collateral
       C  ll t  l           Eligible mortgage loans, as per Italian mortgage OBG Law.
     Characteristics        99.69% loans are performing.
                            Weighted average original LTV of 59.2%.
                            High concentration in the north of Italy.
                            Well seasoned portfolio (56.24
                                                     (56 24 months weighted average seasoning).
                                                                                        seasoning)

5
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

                                                                           2
                                                                           2.            Introduction to UBI Banca

6
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

      UBI Banca and its Peers
                      Total Assets as at 30th June 2009 ((€
                                                          € bn)                                                            Customer Loans as at 30th June 2009 ((€
                                                                                                                                                                 € bn)
        983                                                                                                  585

                                                                                                                           386
                   638

                                                                                                                                          145                    4th
                                             4th                                                                                                           97           83
                             212
                                                                                                                                                                                       43
                                       122            121
                                                                      58                                                                                                                               32
                                                                                       44

    Source: 1H09 Reports                                                                              Source: 1H09 Reports

                    No. Domestic Branches as at 30th June 2009                                                       Market Capitalization as at 8th September 2009 ((€
                                                                                                                                                                      € bn)
       6.175                                                                                                 43,3
                                                                                                                              37
                  4.777

                             3.108                              5th
                                                                                                                                                                     4th
                                       2.253                                                                                                7,8            6,5
                                                     1.939
                                                                                                                                                                         4,1
                                                                    1.292                                                                                                               2,6
                                                                                    792                                                                                                               2,2

    S
    Source: 1H09 R
                 Reports
                      t                                                                                  Source: Italian Stock Exchange

7
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

       History of UBI Banca

        Unione di Banche Italiane Scpa (“UBI Banca”) was formed following the merger of the skills and experience of the
         BPU Banca and Banca Lombarda e Piemontese Groups (April 2007).
        The history of UBI Banca is marked by a succession of mergers which have led banks with strong roots in local
         communities to the significant reality of today.
                                                   today
                                                                                                                                                                Birth of BPU
                                                                                                                                                               Banca Group
                                                                                                                                    Acquisition                   from the
       Birth of the                                                                                  Acquisition of                  of Banca                  integration of
                                                                       Acquisition of
     B
     Banca   Mutua
             M t                                                                                     Centrobanca
                                                                                                     Centrobanca,                                              BPB CV and
                                                                                                                                                               BPB-CV      d
                                                                     Banca Popolare                                                 Carime by                                             1st April 2007
     Popolare della                              Merger of                                           Birth of Banca                    BPCI                         BPCI
                             Birth of the                            di Ancona (BPA)                                                                                                        Birth of UBI
    Città e Provincia                             BPB and                                                 24-7                         2001                         2003
                           Società per la                               by BPB-CV.                                                                                                             Banca
      di Bergamo                                   Credito                                                2000
                           Stagionatura e                            Birth of BPB-CV                                                                                                       following the
          (BPB)                                   Varesino                 Group
                             l’Assaggio                                                                                                                                                      merger of
           1869            delle Sete ed
                                                 (BPB-CV)                  1996                                                                                                             BPU Banca
                                                    1992
                            Affini (BPCI)                                                                                                                                                   Group and
                                1888                                                                                                                                                           Banca
                                                                                                                                                                                           Lombarda e
                                                                                                                                                              2000                         Piemontese
                                                                                                                                                      Acquisition of Banca                     Group
                                                                                                                                                      Regionale Europea*
                                                                                                                                                                 Europea
                                                                                                                                                      by Banca Lombarda.
                                                                                                                        1998
                                                                                                                                                      The Group takes the
                                                                                                                Merger of CAB and
                                                                                                                                                         name of Banca
                                                                                       1992                        BSPB with the
                                                                                                                                                          Lombarda e
                                                                                   Acquisition of                creation of Banca
                                                         1963                                                                                          Piemontese Group
                                                                                   Banco di San                 Lombarda as p parent
                                                     BSPB acquires
                                                               i
         1883                    1888                                              Giorgio (BSG)                   company and
                                                     Banca di Valle
     Birth of the            Birth of the                                             by CAB                       contribution of
                                                       Camonica
    Credito Agrario        Banca San Paolo                                                                       branch network of
                                                        (BVC)
      Bresciano               di Brescia                                                                         CAB and BSPB to
        (CAB)                  (BSPB)                                                                            Banco di Brescia

         *Banca Regionale Europea was created in 1994 following the merger between Cassa di Risparmio di Cuneo and Banca del Monte
         di Lombardia (Source: UBI Banca Investor Relations).
8
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

    Introduction to the UBI Banca Group*: Predominant Retail Business and
    Strong Northern Italian Franchise (1/3)
                                     1st Italian cooperative banking Group by market capitalization (EUR 6,5 bn**).
        Strong
      competitive                    4th largest Italian bank by total assets (EUR 121,8 bn).
      positioning                    EUR 96,8 bn customer lending, of which 82,7% in Northern Italy, 9,9% in Central Italy and
                                      7,4% in Southern Italy.
                                     EUR 96,2 bn direct funding, of which 71,9% coming from Northern Italy, 13,8% from Central
                                      Italy and 14,3% from Southern Italy.
                                     Good asset quality compared to the Italian banking system (Net NPLs/Total Loans 1,14%;
                                                                                                                      1 14%;
                                      Italian Banking system 1,53%).
                                     Cost of credit to 82bps confirming advantage compared to average of 6 Italian major banks
                                      (116bps).
                                     Sound capital ratios (Core Tier 1: 7,24%, Tier 1: 7,76%, Total capital ratio: 11,63%).
                                     Low risk profile:
                                             -         Funding mainly from own customer base (85,8%) and limited recourse to international
                                                       financial markets (14,2%).
                                                                         (14 2%)
                                             -         Defensive business mix: focus on commercial customer business, with a non
                                                       aggressive commercial policy.
                                             -         No exposure to subprime mortgages and related instruments.

     * Figures as at 30 June ‘09 unless otherwise stated
     **Source: Il Sole 24 Ore, 9th September 2009, data as at 8th September 2009
9
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Introduction to the UBI Banca Group*: Predominant Retail Business and
     Strong Northern Italian Franchise (2/3)

                              Trentino Alto Adige (2)                                                               Extensive regional coverage and strong
                        Lombardy (894)
                                                    Friuli Venezia Giulia
                                                             (12)
                                                                                                                                customer base
       Valle d’Aosta
            (1)
                                                                                                               Approx. 4 million clients, mainly retail.
                                                                Veneto (43)
                                                                                                               1,939 branches in Italy and 10 abroad.
     Piedmont (222)                                         Emilia Romagna (54)
                                                                                                               National market share of 5,7% in terms of
                                                                    Marche ((111))                              branches
                                                                                                                branches.
           Liguria (59)
                   ( )
                      Tuscany (8)                              Umbria (22)
                                                                                                               894 branches in Lombardy with a market share in
                                                                  Abruzzo (18)
                              Latium (121)                                                                      terms of branches of 13,2%, and 222 branches in
                                                                                 Molise (6)
                                                                                     Apulia (117)               Piedmont with a market share in terms of
                                       Campania (97)                                                            branches of 8,2%.
                                                                                                                            8 2%
                                                                                                               Market share greater than 10% in 18 Italian
                                                                                Basilicata (36)
            Sardinia (1)                                                                                        provinces.
                                                                                                               High concentration of branches in key provinces
                                                                             Calabria (115)
              Market share < 2%                                                                                 like Milan (approx. 10% of market share) and
             2%
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Introduction to the UBI Banca Group*: Predominant Retail Business and
     Strong Northern Italian Franchise (3/3)

                                       Listed co-operative Bank – Dual governance system.
         UBI Banca                     Registered offices in Bergamo - Headquarters located in Bergamo and Brescia.
                                       Multi-functional,
                                        Multi functional federal,
                                                          federal integrated banking group:
                                       Nine network banks and several highly specialized product companies, offering a wide range of
                                        financial services and products (asset management, leasing, factoring, consumer finance,
                                        corporate and investment banking, on line trading, etc…).
                                              -     UBI Banca provides management, co-ordination, control and supply of support services.
                                              -     Leveraging on brand identities and strong local relationships.
                                              -     Optimizing the distribution power of the network banks.
                                              -     C ti value
                                                    Creating l from
                                                               f    product
                                                                       d t factories.
                                                                            f t i

                                             639,145,902 shares of a nominal value of EUR 2.50 each.
        Capital and                          Approx. 152,000 shareholders, of which 85,651 voting shareholders.
       Shareholders                          Over 30% of the capital held by institutional investors, mainly in the USA, UK, Italy and rest of
                                              Europe.
                                             Stock currently covered by 26 brokers (14 international brokers and 8 Italian brokers).
                                             Strong orientation to the market.

      * Figures as at 30 June ‘09 unless otherwise stated

11
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Solid Ratings

               STANDARD & POOR’S                                                MOODY’S                                                          FITCH RATINGS

     Short-term counterparty        A-1                  Long-term debt and deposit                        A1                   Short-term issuer default rating                  F1
     credit rating                                       rating
                                                                                                                                Long-term
                                                                                                                                   g      issuer default rating
                                                                                                                                                              g                   A+
     Long-term counterparty         A                    Short-term debt and deposit                       Prime-1
     credit rating                                       rating                                                                 Bank individual rating                            B/C

     Outlook                        Stable               Bank financial strenght rating                    C                    Support rating                                    2

                                                         Outlook (deposit rating)                          Stable               Support rating floor                              BBB

                                                         Outlook (bank financial                           Negative             Outlook for long-term issuer                      Stable
                                                         trenght rating)                                                        default rating

                Ratings on issues                                        Ratings on issues                                                      Ratings on issues

     Senior unsecured debt          A                    Senior unsecured LT                               A1                   Senior unsecured debt                             A+

     Subordinated debt              A-                   Senior unsecured ST                               P-1                  Upper/lower Tier II subordinated                  A

     Preference shares              BBB                  Upper/Lower Tier II subordinated A2                                    Preference shares (ex BPCI)                       A

     Tier III subordinated debt     BBB+                 Tier III subordinated                             A2                   Tier III subordinated                             A-

     French Certificats de Dépot    A-1                  Preference shares                                 A3                   Euro comm. paper programme                        F1
     programme
                                                         Euro comm. paper programme                        Prime-1

                                                         French Certificats de Dépot                       Prime-1
                                                         programme

12
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     The Group Structure

                                   UBI Banca provides management, co-ordination, control
                                   and supply of centralized services to the network banks

                              9 NETWORK BANKS                                                                                     MAIN PRODUCT COMPANIES

                                                                            100.00%
                                                  370 branches

                                                                            100.00%                 ASSET MANAGEMENT                                    UBI Pramerica
                                                  358 branches
                                                                                                                                                        (partnership with Prudential US)
                                                                            59.95%(1)
                                                  292 branches                                      CONSUMER CREDIT                                     B@nca 24-7

                                                                            83.36% (2)
                                                                                                    CORPORATE BANKING                                   Centrobanca
                                                  212 branches
                                                                                                    FACTORING                                           UBI Factor
                                                                            99.31%(3)
                                                  254 branches                                      LEASING                                             UBI Leasing

                                                  293 branches
                                                                            85.83%(4)               NON-LIFE BANCASSURANCE                              UBI Assicurazioni

                                                                                                    LIFE BANCASSURANCE                                  Aviva Vita (Partnership with Aviva)
                                                                            82.96%(5)
                                                  59 branches                                                                                           Lombarda Vita (Partnership with
                                                                                                                                                        C tt li )
                                                                                                                                                        Cattolica)
                                                                            93.12%(6)
                                                  53 branches
                                                                                                    ON LINE TRADING                                     IW Bank (listed company)
                                                  36 branches               100.00%
                                                  904 financial
                                                    advisors                                                                    N b off b
                                                                                                                                Number  branches d t d as att 30th June
                                                                                                                                             h updated             J    2009

     (1) and 19.98% by Fondazione Cassa di Risparmio di Cuneo and 19.98% by Fondazione Banca del Monte di Lombardia and the rest by
     minority shareholders; (2) and 16.64% by Aviva SpA; (3) and the rest by minority shareholders; (4) and 14.15% by Aviva SpA and the
13   remaining by minority shareholders; (5) and (6): the remaining part held by minority shareholders. Data as at 30 June ‘09.
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Recent Financial Results as at 30 June 2009
                                                                              30.06.2009            30.06.2008                                  31.12.2008            31.12.2007
                                 EUR mn                                                                                  Changes A/B                                                       Changes C/D
                                                                                  A                     B                                           C                     D
     Direct funding from customers                                              96,135                93,601                  2.7%                97,591                90,346                 8.0%
     Loans to customers                                                         96,830                96,506                  0.3%                96,368                92,973                 3.7%
     Indirect funding                                                           75,478                83,265                  -9.4%               74,064                90,857                -18.5%
      - AUM (Incl. insurance products)                                          40,241                45,783                 -12.1%               39,207                51,386                -23.7%
      - AUC                                                                     35 238
                                                                                35,238                37 483
                                                                                                      37,483                  -6.0%
                                                                                                                               6 0%               34 857
                                                                                                                                                  34,857                39 471
                                                                                                                                                                        39,471                -11.7%
                                                                                                                                                                                               11 7%
     Core Tier 1 Ratio                                                          7.24%                  7.02%                                       7.09%                 6.86%
     Tier 1 Ratio                                                               7.76%                  7.59%                                       7.73%                 7.44%
     Total Capital Ratio                                                        11.63%                10.33%                                      11.08%                10.22%
                                          Potential additional capital buffers:
                                           EUR 640 mn - Convertible bond maturing 2013.
                                           Approx. EUR 400 mn – Warrants convertible in 2011.
                                           Adoption of Basel II Advanced methodology* vs Basel II Standardised currently in use.
                                                                              30.06.2009            30.06.2008                                  31.12.2008            31.12.2007
                                 EUR mn                                                                                  Changes A/B                                                       Changes C/D
                                                                                  A                     B                                           C                     D
     Net interest income                                                          1,348                 1,463                 -7.9%
                                                                                                                                  %                 2,982                 2,686                11.0%%
     Net commissions                                                               507                   627                 -19.1%                 1,188                 1,358               -12.5%
     Dividends and similar income                                                   4                     69                 -94.9%                   71                    84                -14.8%
     Result from finance                                                            67                    11                    ns                   -242                  102                   ns
     Operating income                                                             2,002                 2,247                -10.9%                 4,090                 4,439                -7.9%
     O
     Operating
           ti costs t                                                            -1,244
                                                                                  1 244                -1,316
                                                                                                        1 316                 -5.5%
                                                                                                                               5 5%                -2,611
                                                                                                                                                    2 611                -2,550
                                                                                                                                                                          2 550                2 4%
                                                                                                                                                                                               2.4%
     Of which:
           Staff costs                                                             -745                  -811                 -8.1%                 -1,584                -1,540                 2.9%
           Other administrative expenses                                           -384                  -372                  3.1%                  -749                  -765                 -2.0%
           D&A                                                                     -116                  -134                -13.5%                  -278                  -245                 13.5%
     Net operating
           p       g income                                                        758                  930                 -18.5%                 1,478                 1,890                -21.8%
     Net impairment losses on loans                                               -395                  -153                158.2%                  -566                  -343                65.1%
     Net impairment losses on other assets/liabilities                             -35                    3                   ns                    -511                   -29                  ns
     Profit on continuing operations before tax                                    305                  834                 -63.4%                  452                  1,503                -69.9%
     Tax on income for the period                                                 -153                  -227                -32.6%                  -222                  -597                -62.9%
     Integration costs net of taxes                                                -11                   -29                -61.5%                   -67                  -167                -59.7%
     Profit for the period attributable to Parent Bank                             126                  519                 -75.7%                    69                  941                 -92.7%

      * After approval by Bank of Italy

14
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     A Diversified and Secure Loan Portfolio (figures as at 30 June 2009)

                                                                                                          Composition by type of lending of the consolidated
                                                                                                                              portfolio
      Low concentration of loans                              (fractioned           and
       diversified lending policy):                                                                                                                                           Current account
                                                                                                                                                                              overdraft
                                                                                                                                                      14,6%
                                                         % of total loans                                                        19,1%                                        Mortgage loans and
                                                                                                                                                                              other medium-long
                                                                                                                     2,1%                                                     term financing
                • largest 10 customers                               4,3%                                                                                                     Credit cards,
                                                                                                                                                                              personal loans and
                                                                                                                                                                              salary backed loans
                • largest 20 customers                               6,7%                                                8,8%                                                 Leasing

                • largest 50 customers                            10,6%                                                                                 49,0%                 Factoring
                                                                                                                            6,4%

                                                                                                                                                                              Other (Portfolio discount,
                                                                                                                                                                              Repos, foreign, etc.)

                          Geographical breakdown                                                                                             Credit Quality

      0,63% 1,16% 0,65%                                               Lombardy                                                                                                            Performing
          1,63%                                                       Piedmont                                                                                                            Loans
      1 85%
      1,85%
       2,06%                                                          Latium                               0,26%
      2,09%                                                                                                                                                                               Non
                                                                      Marches                                                                                                             Performing
      2,15%                                                                                                1,54%
                                                                      Liguria                                                                                                             Loans
                                                                                                                                                                96,73%
      3,02%                                                           Campania                                                                                                            Restructured
                                                                      Emilia Romagna                       0,33%                                                                          Loans
        4,10%                                        69 05%
                                                     69,05%
                                                                      Puglia
              5,03%                                                                                                                                                                       Impaired
                                                                      Calabria
                                                                                                                                                                                          Loans
                                                                      Veneto                               1,14%
                6,58%
                                                                      Umbria                                                                                                              Past Due
                                                                      Abruzzo                                                                                                             Loans
                                                                      Others *

      * Others: with the terms “others” we have summed the market shares of Basilicata, Friuli Venezia Giulisa, Molise, Tuscany and Valle
      d’Aosta
15
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Funding Mix (figures as at 30 June 2009)

                                        Funding Strategy                                                                      New Funding Channels Implemented in 2008
      Total funding amounts to EUR 96,1 bn, 86% collected through
       UBI Banca’s domestic retail network, a stable source of
       funding, and 14% on international markets:
                -     Current accounts, deposits and repos amount to EUR                                                    F
                                                                                                                             French
                                                                                                                                  h CDs
                                                                                                                                    CD
                      53,6 bn;                                                                                              ECP
                -     Outstanding securities amount to EUR 42,5 bn, of which                                                ECB eligible ABS
                      EUR 11,7 bn represented by EMTN issues.
                                                                                                                            Covered Bond programme already established (no issues to
      The 2009 Funding Plan includes long-term institutional funding                                                        date)
       for EUR 4 bn.
      From January 2009 up to today, UBI issued EUR 2,5 bn of
       long-term institutional funding. Total outstanding CP and
       French CD issues amount to EUR 4,6 bn.

                            EMTN Bonds Maturing by year*                                                                            Securities in issue as at 30 June 2009
          3.5                                         Senior
                                                      Upper Tier 2
           3                                          Lower Tier 2 (at the first call date)

          2.5
                                                                                                                                                                         EMTN, CDs,
                                                                                                                                                                           ECP and
           2                                                                                                                                                             pref .shares;
                                                                                                                                             Other issues                   32,2%
          1.5                   2.41 3.07                                                                                                     placed on
                         1.00                                                                                                                  ordinary
           1                                                                                                                                  customer
                                                   1.70
                                            1.00                                                                                             base; 67,8%
          0.5       1.10 0.35
                                                               0.10
                         0.35 0.29          0.2                                               0.03
           0                                              ‐            ‐      ‐       ‐
                      20    2      20    2    2      20    2       20    2    2           20    2
                         09 0 10      11 0 12 0 13      14 0 15       16 0 17 0 18           19 0 20

     * Breakdown as at 1st September 2009

16
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

                                                        3
                                                        3.            Italian Mortgage Market Overview

17
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Indebtedness of Italian Households

      The Italian mortgage market remains amongst the smallest in                                                Residential Mortgages - Stock (EUR bn)
       Europe Area:                                                                                                         (as at 30 Apr 2009)
            Ratio residential mortgages to GDP amounting to only                                                                                                                     3.452
             16.8% (EA 12: 48.8%) in 2008.
      The limited size of the Italian mortgage market reflects the
       generally low tendency of households to incur debt:
            Households’ indebtedness remains much lower than
             international standards.
      Growth p  prospects
                      p                 g g market might
                             in the mortgage              g well be                                                                              955
       limited, as the home possession rate amounts to a relatively                                                        693                                          649
       high level of circa 75% of all Italian households, thereby                                       267
       putting Italy among the countries with the highest owner-
       occupier ratio in Europe, according to Bank of Italy and ISTAT
       data.                                                                                            Italy             France            Germany                    Spain          EA 12

         Stock of Household Residential Mortgages /GDP                                           Market Share in European Residential Mortgages Stocks
                       (as at 31 Dec 2008)                                                                            (EA12=100%)

                                                                                                                                                           42,1%
                                                                                                                                                       399,7%
                                                 59.6%

                                                                                                                                                    36,6%
                                                                                                                                                        %
                                                                                                        Dec‐02       Dec‐03

                                                                                                                                                33,1%
                                                                                                        Dec‐04       Dec‐05
                                                                  48.8%

                                                                                                                                             30,5%
                                                                                                        Dec‐06       Dec‐07

                                                                                                                                           28,3%
                                                                                                                                          27,7%

                                                                                                                                                                                      27,0%

                                                                                                                                                                                      27,0%
                                                                                                                                                                                      26,9%
                                                                                                                                                                                      26,6%

                                                                                                                                                                                     26,0%
                                                                                                                                                                                    25,7%
                                                                                                        Dec‐08

                                                                                                                                                                                    25,2%
                                  38.5%
                       35.4%

                                                                                                                            19,9%

                                                                                                                                                                            18,8%
                                                                                                                           18,8%

                                                                                                                                                                           18,2%
                                                                                                                          17,8%

                                                                                                                                                                          17,1%
                                                                                                                         17,0%
                                                                                                                        16,7%
                                                                                                                       16,3%
                                                                                                                       15,9%

                                                                                                                                                                        15,4%
                                                                                                                                                                     13,00%
                                                                                                                                                                        %
                                                                                                                                                                    11,8%
                                                                                                                       1

                                                                                                                                                                   10,8%
            16.8%

                                                                                                       7,8%
                                                                                                       7,6%

                                                                                                       7,6%
                                                                                                       7,5%
                                                                                                      7,1%
                                                                                                     6,5%
                                                                                                     6,0%

            Italy     France     Germany         Spain             EA 12                                  Italy             France            Germany                  Spain          Other

      Source: ECB

18
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Growth Trends for Residential Mortgages

      Italian growth in the stock of residential mortgages has                                                          Change (%) in the Stock of Residential Household
       decelerated since the end of 2005:                                                                                                   Mortgages*
                While in the past the increase in interest rates is
                 the main cause of the slowdown in mortgage    g g                                                                                       33.5%
                 growth in Italy.                                                                                                        20.9%                           22.1%

                Starting from June 2008, the deceleration was due                                               Spain    17,4%                          17.4%                          13.5%
                 to the economic recession and the weakness of                                                                           19.8%           14.5%
                                                                                                                                                                         15.1%
                                                                                                                 Italy  17.3%                                                           12.8%
                 consumer spending.                                                                                                      12.3%                           12.5%
                                                                                                                 France
                                                                                                                        10.7%
                                                                                                                                                                                          8 7%
                                                                                                                                                                                          8.7%
      O
       Over theth last
                   l t decade,
                       d   d ththe stock
                                    t k off Italian
                                            It li   residential
                                                       id ti l                                                                             9.8%
                                                                                                                                                         12 2%
                                                                                                                                                         12.2%
                                                                                                                                                                         10.0%                                7.5%
                                                                                                                 EA 12
       household mortgages has grown without significant                                                                 7.9%
                                                                                                                                                                                          7.0%                5.1%
                                                                                                                 Germany 1.7%              1.3%            1.2%           1.6%
       volatility.                                                                                                                                                                    Germany
                                                                                                                                                                                        ‐0.9%
                                                                                                                                                                                                              1.5%
                                                                                                                                                                                                             ‐0.4%
                                                                                                                                                                                                             ‐0.8%
                                                                                                                         Dec-03         Dec-04          Dec-05          Dec-06          Dec-07         Dec-08

                          Mortgage Origination (Italy)**                                                                          Reason for Home Purchase H1 2009***
                       Residential mortgages disbursement (in €bn – Left)
        70.0           Mortgages interest rates (new loans – Right)
                                                                                            7.0%

                                                                                                                                  17 00%
                                                                                                                                  17.00%                                                      First Home
        60 0
        60.0                                                                                6 0%
                                                                                            6.0%
                                                                                                                                                                                              Replacement
        50.0                                                                                5.0%
                                                                                                                                                                                              Second Home
        40.0                                                                                4.0%                                                                                              Investment
                                                                                                                         8.60%
        30.0                                                                                3.0%                                                                             47.50%
        20.0                                                                                2.0%

        10.0                                                                                1.0%

         0.0                                                                                0.0%
                 Dec-03    Dec-04        Dec-05        Dec-06         Dec-07    Dec-08                                        26.90%

      *Source: ECB
      **Source: Bank of Italy - Base Informativa Pubblica
19    ***Source: Nomisma - “II Rapporto 2009, Osservatorio sul mercato immobiliare”
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Evolution in the Italian Property Prices

                          Housing Price Indexes (% change Q/Q)*

           12

           10
                                  Italy   France        Ireland    NL     Portugal    Spain        UK
                                                                                                                               Since the late 90’s, property prices in the Italian market
           8
                                                                                                                                have increased constantly but without any significant
                                                                                                                                volatility.
           6

           4
                                                                                                                               Since 2004 there have been some signs of
                                                                                                                                deceleration in dynamic of prices per square meter.
     (%)

           2
                                                                                                                                The hypothesis of a fall in prices for residential
           0
                97   98      99   00      01       02      03     04     05     06     07     08
                                                                                                                                property units is improbable according to the majority of
           -2                                                                                                                   operators in the sector for the following reasons:
           -4
                                                                                                                                      Firstly, although there has been a significant
           -6                                                                                                                          increase in property values in Italy since 1997,
           -8
            8                                                                                                                          it is among  g the lowest in the international
                                                                                                                                       context and this would seem to exclude the
                                                                                                                                       existence of prices artificially inflated by
                                                        % change in housing                                                            speculation.
                                                         prices (1997-2008)**
                          Ireland                                  193%                                                               Secondly there is no excess of supply over
                                                                                                                                       demand in Italy partly because of the scarcity of
                          Spain                                    184%
                                                                                                                                       public sector social housing.
                          France                                   152%
                          Great Britain                            150%                                                        In the last few years, as a confirmation of the low
                                                                                                                                volatility, growth in housing prices (Q/Q) in Italy has
                          Sweden                                   145%
                                                                                                                                decreased less than in other countries, where housing
                          Denmark                                  119%
                                                                                                                                prices showed a decline.
                          Italy                                    104%
                          USA                                      102%
                          Holland                                  90%

           *Source: Barclays Capital Research
           **Source:Nomisma
20
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Forecast – Loans

                                          ITALY – The market of mortgages to families
                                                       (Y/Y % change)
                              16,0
                                                                                      Totale lending
                                                                                      Total   impieghitoalle famiglie
                                                                                                          families
                                                                                      Mutui residenziali
                                                                                      Residential        alle famiglie
                                                                                                  mortgages     to families
                              12,0

                               8,0

                               4,0

                               00
                               0,0
                                        2006              2007             2008              2009             2010              2011

                              ‐4,0

      In the first few months of 2008 there was a significant slowdown in the trend for the stock of home
       mortgages, aggravated by liquidity tensions which affected interbank markets following the subprime crisis.
       Trends for mortgages should return to higher growth levels at the beginning of 2010 and in 2011 as a result of a
       return to normal conditions in the funding markets.
                                                  markets
      According to the Prometeia forecast, total lending to families for Italian banks should increase in the coming years
       after a slight decline in 2009.

      Source: Prometeia

21
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

                                                           4
                                                           4.            UBI Banca
                                                                             Banca’s
                                                                                   s Mortgage Business

22
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Origination and Underwriting

                        All mortgages are originated through a number of direct and indirect intermediaries:
                             - Direct: 1939 branches spread across the Italian territory or through the financial promoters of UBI
      Sales Force
                                Banca Private Investment.
                             - Indirect: External networks of primary real estate agents, i.e. Capital Money (in cooperation with
                                Banca Popolare di Bergamo) and By-You (in cooperation with B@nca 24-7).

                        100% of mortgages are underwritten at branch level (within delegated lending authorities), or by a
                         centralized underwriting group.
      Underwriting      The authority to approve a mortgage loan depends on the amounts requested. Approval authorisation
                         powers are granted to origination units at various levels. These authorisations differ according to the
                         network bank and take into account: counterparty rating, customer limit, banking group limit (maximum
                         limit on credit that may be granted by the UBI Banking Group).
                        Use of bespoke internal behavioural rating model used for borrower assessment as part of the
                         underwriting criteria.

                        100% of mortgaged properties are assessed – no automated property value approval criteria is accepted.
       Property         A full
                           f ll appraisal
                                     i l off the
                                             th property
                                                      t is
                                                         i conducted
                                                               d t d by
                                                                      b qualified
                                                                             lifi d external
                                                                                      t    l appraisers
                                                                                                  i     – in
                                                                                                          i some cases a 4-eye
                                                                                                                         4
       Valuation         approach is used and properties are re-assessed by the UBI Banca’s internal appraisers.

                        UBI Banca performs all of its own servicing.
                                                               servicing Each Seller Bank will continue to service its own mortgage
                         portfolio.
       Servicing        Collection strategies are in place to achieve the quickest and most effective recovery.
                        The majority of loans pay through direct debit reducing delinquency and allowing for a more proactive
                         servicing of the loans.

23
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Key Lending Criteria (1/2)

        Loan Purpose: Mortgage loans may be granted to private individuals for the purchase, construction or renovation of
         residential properties, whether they are primary or secondary homes.

        Borrower Age: As of January 2009 the maximum borrower’s age at maturity was increased to 80 years. From
         S t b 2007 until
         September           til January
                                 J       2009 the
                                              th maximum
                                                      i      age off a borrower
                                                                       b        att maturity
                                                                                      t it was 75 years, however
                                                                                                         h       th age limit
                                                                                                                 the    li it
         could have been increased to 80 years when certain parameters were met, for example LTV, rating, and presence of
         a guarantor or a co-borrower who at maturity of the mortgage loan would be younger than 80 years old.

        Loan Term: The maximum term for mortgages is 50 years in the case of variable rate loans and 30 years for fixed
         rate loans, excluding any pre-amortisation period.

        DTI: There are 2 calculations that are performed to determine the affordability of the borrower.

              The available income of the borrower/s and guarantor/s minus any financial obligations and dependents costs
               mustt be
                     b equall to
                              t or greater
                                       t than
                                           th the
                                               th instalment
                                                  i t l    t amount.
                                                                   t

              The maximum DTI ratios, as of January 2009, calculated as instalment amount divided by total net income, are:

                            -   35% for income up to EUR 2.500;
                            -   40% for
                                    f income
                                        i      b t
                                               between EUR 2.501
                                                            2 501 and
                                                                    d EUR 5.000;
                                                                          5 000
                            -   45% for income over EUR 5.001.
        Initial and Behavioural Rating: A bespoke internal rating model which uses both socio-economic and financial
         parameters assigns a rating from 1 to 10 (default) to each borrower before granting the loan and is updated on an on-
         going basis.

        Mortgage Deed Registration: The value of the mortgage deed registered is normally 200% of the amount of the
         loan.

24
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Key Lending Criteria (2/2)

        LTV: Determination of the amount of the loan that may be granted in view, amongst other things, of the value of the
         property to be mortgaged; the amount may not, however, exceed 80% of the value of the property mortgaged.

        Payment Method: Repayment is normally through a current account held at the branch that grants the mortgage.
         M t common repaymentt method
         Most                    th d is
                                      i through
                                         th   h direct
                                                di t debit.
                                                       d bit

        Payment Frequency: Repayments are made monthly, quarterly or semi-annually.

        Amortisation Type: Repayment schedules are normally at constant rates calculated according to the “French
         amortisation method
                      method”.

25
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Servicing and Arrears Management Process

                                      1 – 180 days in
       Normal Servicing                                                                   180 days in arrears                                    180 days and more
                                          arrears

      Performed at the            IT procedures                                       Loan is automatically                                 When loans are
       branch level and             automatically create a                               classified as 180 d.p.d.,                              classified as “incaglio”
       partially at the network     reminder letter after the                            the non Performing                                     or “sofferenza”, they are
       bank levels.                 1st instalment is unpaid.                            Loans Units of each                                    managed centrally by
                                                                                         network bank are                                       the Debt Collection
      Most payments are           Branches contact the                                 responsible for                                        Area of UBI Banca.
       collected via a direct       client requesting                                    collecting the unpaid
       debit p
             procedure.             payments
                                    p  y       to be made.                               amounts until the loans                               UBI Banca’s ppolicy
                                                                                                                                                                  y is to
                                                                                         are classified as                                      make every effort to
                                   The above procedures
                                                                                         “incaglio” or as                                       come to an out – of
                                    are repeated until the
                                                                                         “sofferenza”.                                          court settlement.
                                    instalments are fully
                                    paid.                                                                                                          Should this not be
                                                                                                                                                   achievable foreclosure
                                                                                                                                                   action is taken.

26
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

                                                                5
                                                                5.            UBI Banca
                                                                                  Banca’s
                                                                                        s OBG Programme

27
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Bank of Italy Requirements and UBI Banca’s Positioning

          Pursuant to Bank of Italy supervisory regulation (15 May 2007), OBG may only be issued by banks with:
                    Minimum consolidated regulatory capital of EUR 500 mn.
                    Minimum Total Capital Ratio of 9%.
                    Minimum Tier 1 Ratio of 6%.
          In addition the assignment of assets to the cover pool is subject to certain limits based on the bank’s total capital and
           Tier 1 ratios:

           Total Capital Ratio (TCR) ≥ 11%                                                                                                  UBI Banca’s Ratios*:
                                                                   No limits                                                                   Tier 1: 7.76%
                Tier 1 Ratio (T1R) ≥ 7%                                                                                                     Total Capital: 11.63%

                    10% ≤ TCR < 11%                    Up to 60% of the available
                                                             eligible assets
                        T1R ≥ 6.5%

                    9% ≤ TCR < 10%                     Up to 25% of the available
                                                             eligible assets
                         T1R ≥ 6%

     Data as at 30 June 2009

28
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Summary of the UBI Banca’s OBG Programme

     Issuer:                              Unione di Banche Italiane S.c.p.a.; Rating A1 / A / A+ (Moody’s / S&P / Fitch).

                                          Banca Regionale Europea S.p.A.; Banco di Brescia S.p.A.; Banca Popolare di Bergamo S.p.A.; Banca
                                          Popolare Commercio e Industria S.p.A.; Banca Carime S.p.A.; Banca di Valle Camonica S.p.A.; Banca
     Sellers:
                                          di San Giorgio S.p.A.; Banca 24@7 S.p.A.; Banca Popolare di Ancona S.p.A.; UBI Banca Private
                                          Investment S.p.A.

     Programme Size:                      EUR 10 billion.
                                          UBI Finance S.r.l. a bankruptcy remote, special purpose entity which benefits of segregations principals
     Guarantor:
                                          well established under law 130/1999.
     Cover Pool:                          Italian prime, first economic lien residential mortgages originated by the sellers.

     Maximum LTV:                         80% by Law (residential mortgage loans).

                                          Collateral sold to the guarantor is segregated for the benefit of OBG holders and other secured parties
     Segregation of Collateral:
                                          in the context of the programme.
                                                                p g

     Listing:                             London, UK.

     Over-Collateralisation:              The statutory tests are run monthly to ensure sufficient programme support.

     Calculation Agent:                   UBI Banca.

     Arranger:                            Barclays Capital.

                                          Barclays Capital, Calyon, Deutsche Bank, Dresdner, DZ Bank, ING, LBW, Natixis, Nomura, Société
     Dealers:
                                          Générale Corporate & investment Banking, UBS.
                                          Mazars. Independent accounting firm to confirm compliance with the statutory test on a quarterly basis
     Asset Monitor:
                                          and to report to Bank of Italy on an annual basis.

     Governing Law:                       Italian.

     Representative of CB Holders:        Bank of New York Mellon.

29
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     UBI OBG Programme Structure

                                                                                                                                      Asset Swap Providers
        The sellers transfer their respective portfolios of                                                                                                                   Bank of Italy
         mortgage loans to a Law 130/99 guarantor,
         whose sole corporate purpose is to purchase
         these assets and to grant a guarantee for OBG                                                                            Cover Pool            Euribor +
                                                                                                                                   Revenues             Margin
         issued by UBI Banca.
                        Banca
                                                                                                                 Transfers of
        The guarantor funds each asset portfolio                                                                  Assets
                                                                                                                                                                                          Supervision
         purchase of the assets by means of a                                           Sellers                                          UBI Finance SRL
         subordinated loan granted to it by each seller.                                                                                    Guarantor

        UBI Banca issues OBG which are supported by                                                              Purchase
                                                                                                                    price
                                                                                                                    p
         a first
            fi t demand,
                  d     d unconditional
                                  diti   l and
                                             d irrevocable
                                                 i       bl
                                                                                                                                Subordinated            Repayment of
         guarantee issued by the guarantor for the                                                                                      loan            Subordinated loan
                                                                                             Liability Swap
         exclusive benefit of the holders of the OBG and
         the secured counterparties involved.
                                                                               Covered Bond Swap                                                Sellers
                The guarantee is collateralised by the                             Provider
                 entire
                    ti cover pooll held
                                   h ld by
                                        b the
                                           th guarantor.
                                                      t
        There will be two balance guaranteed swaps
         (Asset Swaps) between each seller and the

                                                                                                                                                                                        Guarantee
                                                                                                                                Intercompany            Repayment of
         Guarantor will pay the interest earned on the                                                                                   loan           Intercompany
                                                                                                                                                         loan
         portfolio and each seller will pay Euribor +70

                                                                                                                                                                                        G
         b
         bps.
                                                                                                                                               Issuer
        The covered bond swap (Liability Swap)
         between an eligible institution and the guarantor                         Asset Monitor
         will swap the floating rate into the fixed coupon
         rate due to the CB holders.
                                                                                                                                    Proceeds            OBG
        The master servicer will be UBI Banca while
         each Seller will act as sub-servicer.

                                                                                                                                              Investors

30
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Summary of the Inaugural Issue

     Instrument:                       d Obbligazioni Bancarie Garantite.
     Issuer:                                Unione di Banche Italiane S.c.p.a.

     Sellers:                               Banco di Brescia S.p.A. and Banca Regionale Europea S.p.A.

                                            UBI Finance S.r.l. a bankruptcy remote, special purpose entity which benefits of segregations
     Guarantor:
                                            principals well established under law 130/1999.

     Expected Ratings:                      Aaa /AAA (Moody’s / Fitch).

     Status/Ranking of the Notes:           Direct unconditional
                                            Direct, unconditional, unsecured and unsubordinated
                                                                                 unsubordinated.

     Cover Pool:                            EUR 1.7bn circa.

     Initial Issue size:                    Jumbo benchmark size.

     Currency:                              EUR
                                            EUR.

     Maturity:                              Tbd.

     Maturity Type:                         Soft bullet with one year extension period.

        p
     Coupon:                                Fixed,, yearly.
                                                    y    y

     Documentation:                         As per UBI Banca’s OBG Programme.

     Listing:                               London Stock Exchange.

     Denominations:                         Minimum EUR 50,000.

     Arranger:                              Barclays Capital.

     Joint Lead Managers:                   Barclays Capital, Deutsche Bank AG, Natixis, Société Générale.

     Marketing:                             European roadshow.

31
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

                                                                                   6
                                                                                   6.            Cover Pool Description

32
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Pool Summary

            On June 2008, a portfolio of residential mortgages with outstanding balance of EUR 1,989,562,315.3 was transferred
             to UBI Finance Srl.
            The slides that follow provide a portfolio update of the cover pool as of 31 August 2009.

                                                                       Pool Summary                                                          EUR
                                               Aggregate current Principal Outstanding Balance                                     1,693,710,365.18
                                               Aggregate original Principal Outstanding Balance                                    2,255,459,867.75
                                               Average current Principal Outstanding Balance                                              75,760.89
                                               Average original Principal Outstanding Balance                                            100 888 35
                                                                                                                                         100,888.35
                                               Maximum current Principal Outstanding Balance                                           1,524,835.23
                                               Maximum original Principal Outstanding Balance                                          2,500,000.00
                                               Total number of Loans                                                                         22,356
                                               Weighted average seasoning (months)                                                            56.24
                                               Weighted average remaining maturity (months)                                                  207 22
                                                                                                                                             207.22
                                               Weighted average original term (months)                                                       263.45
                                               Weighted average Current LTV (%)                                                               57.7%
                                               Weighted average Original LTV (%)                                                              59.2%
                                               Weighted average interest rate (%)                                                              2.6%
                                               Current Principal of Perform
                                                                    Perform. Loans - Bucket 0 (%)                                             88 6%
                                                                                                                                              88.6%
                                               Current Principal of Perform. Loans - Bucket 1 (%)                                              9.6%
                                               Current Principal of Perform. Loans - Bucket 2-6 (%)                                            1.4%
                                               % of Floating Rate Assets                                                                      95.2%
                                               % of Fixed Rate Assets                                                                          4.8%
                                               Collateral Currency                                                                             EUR

         Sources: UBI Banca, data as at 31 August ‘09

33
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Cover Pool Analysis (1/3)

                                      Breakdown by Current Outstanding Amount                                                                                              Breakdown by Loan Seasoning

                              500.001,001 - 1525,000           1.3%                                                                                                                   % Current Balance
                                                                                                                                                              8,000                                                                  40%
                                  ,
                           250.001,001 - 500.001,000
                                                ,                     4.9%
                                                                         %                                                                                                            Number of Loans
                                                                                                                                                              7 000
                                                                                                                                                              7,000                                                                  35%
     Current Balance (€)

                                                                                                                                                                                                                                           % Current Balance
                                                                                                                                                              6,000                                                                  30%

                                                                                                                                            Number of Loans
                           200.001,001 - 250.001,000                  4.3%
                                                                                                                                                              5,000                                                                  25%
                           150.001,001 - 200.001,000                                11.7%
                                                                                                                                                              4,000                                                                  20%
                           100.001,001 - 150.001,000                                                              28.0%
                                                                                                                                                              3,000                                                                  15%
                            75.001,001 - 100.001,000                                             19.4%                                                        2,000                                                                  10%
     C

                                                                                                                                            N
                                   37,501 - 75.001,000                                                 22.6%                                                  1,000                                                                  5%

                                             0 - 37,500                                                                                                         -                                                                    0%
                                                                             7.9%
                                                                                                                                                                        12 - 24       24 - 48    48 - 72        72 - 96   96 - 177
                                                          0%      5%         10%      15%      20%       25%       30%                                                                           Months

                                      Breakdown by Remaining Term to Maturity                                                                                       Loan Purpose Breakdown by Current Balance
                                                  % Current Balance                                                                                                               Construction   Other
                                                  Number of Loans                                                                                                                      3 %
                                                                                                                                                                                    11.31%       0.07%
                           6,000                                                                             25%                                                           Restructuring
                           5,000                                                                                                                                              0.08%
                                                                                                             20%    % Currrent Balance
        ber of Loans

                           4,000
                                                                                                             15%
                           3,000
                                                                                                             10%
     Numb

                           2,000
                           1,000                                                                             5%

                             -                                                                               0%
                                       0-5     5 - 10 10 - 15 15 - 20 20 - 25 25 - 30 30 - 35 35 - 50                                                                                                      Purchase
                                                                       Year                                                                                                                                 88.54%
                                                                                                                                         * Construction Loans are completed and fully disbursed loans.

                           Sources: UBI Banca, data as at 31 August ‘09

34
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

      Cover Pool Analysis (2/3)

      Geographical Distribution                                                                                      Geographical           Number of                         Current Balance
                                                                                                                      Distribution           Loans                 %               EUR                       %
                                                                                                                  Lombardia                   14,949               66.9%         1,161,817,676            68.596%
              Molise    0.00%                                                                                     Piemonte                     3,978               17.8%           260,129,276            15.359%
            Calabria    0.01%                                                                                     Lazio                        1,289                5.8%            98,339,048             5.806%
              Puglia    0.01%                                                                                     Veneto                         989                4.4%            81,140,970             4.791%
             Umbria     0.02%                                                                                     Friuli Venezia
           Abruzzo      0.02%                                                                                     Giulia                           548              2.5%             43,189,233             2.550%
          Campania      0.03%                                                                                     Emilia Romagna                   321              1.4%             25,176,473             1.486%
              Sicilia   0.03%
                                                                                                                  Liguria                          179              0.8%             17,060,667             1.007%
                                                                                                                  Toscana                           23              0.1%              1,618,372             0.096%
      Valle D'Aosta     0.06%
               g
          Sardegna      0.06%
                                                                                                                  Trentino
                                                                                                                  T     ti Alto
                                                                                                                           Alt Adige
                                                                                                                                Adi               22               0.1%              1,175,758              0 069%
                                                                                                                                                                                                            0.069%
 Trentino Alto Adige    0.07%
                                                                                                                  Sardegna                         9               0.0%              1,008,832              0.060%
           Toscana      0.10%
                                                                                                                  Valle D'Aosta                   15               0.1%                939,257              0.055%
             Liguria     1.01%
                                                                                                                  Sicilia                          7               0.0%                556,372              0.033%
     Emilia Romagna      1.49%                                                                                    Campania                                                                                  0.032%
                                                                                                                                                   6               0.0%                543,413
Friuli Venezia Giulia     2.55%                                                                                   Abruzzo                                                                                   0 021%
                                                                                                                                                                                                            0.021%
                                                                                                                                                   5               0 0%
                                                                                                                                                                   0.0%                357 487
                                                                                                                                                                                       357,487
             Veneto        4.79%                                                                                  Umbria                           8               0.0%                336,378              0.020%
               Lazio        5.81%                                                                                 Puglia                           4               0.0%                167,691              0.010%
           Piemonte                   15.36%                                                                      Calabria                         3               0.0%                139,769              0.008%
         Lombardia                                                                               68.60%           Molise                           1               0.0%                 13,694              0.001%
                    0%          10%    20%     30%          40%         50%        60%         70%         80%                                22 356
                                                                                                                                              22,356             100 0%
                                                                                                                                                                 100.0%          1 693 710 365
                                                                                                                                                                                 1,693,710,365            100 00%
                                                                                                                                                                                                          100.00%

         Sources: UBI Banca, data as at 31 August ‘09

35
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Cover Pool Analysis (3/3)

                                                                                       Original LTV Distribution

                                                                  70% - 80%                                                                  38.9%

                                            Current Balance (€)
                                                                  60% - 70%                                 15.9%
                                                                  50% - 60%                              13.6%
                                                                  40% - 50%                               14.5%
                                                                  30% - 40%                      8.7%
                                                                  20% - 30%                 4.9%
                                                                    0% - 20%              3.5%

                                                                                  0%           10%           20%             30%          40%           50%

                             Original
                                g     Loan Amount /                                        Number of
                                                                                                                         %             C
                                                                                                                                       Cover P
                                                                                                                                             Pooll Balance
                                                                                                                                                   B l                           %
                             Original market value                                            Loans
                              0% - 20%                                                     1,652                       7.39%                    59,294,823.91                  3.50%
                              20% - 30%                                                    1,908                       8.53%                    82,195,314.49                  4.85%
                              30% - 40%                                                    2,666                      11.93%                   147,206,906.72                  8.69%
                              40% - 50%                                                    3,600                      16.10%                   245,125,328.16                 14.47%
                              50% - 60%                                                    2 931
                                                                                           2,931                      13 11%
                                                                                                                      13.11%                   230 832 780 85
                                                                                                                                               230,832,780.85                 13 63%
                                                                                                                                                                              13.63%
                              60% - 70%                                                    3,072                      13.74%                   269,858,018.04                 15.93%
                              70% - 80%                                                    6,527                      29.20%                   659,197,193.01                 38.92%
                             Total                                                           22,356                100.00%                1,693,710,365.18                  100.00%

      Sources: UBI Banca, data as of 31 August ‘09

36
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

                                                                                                                              Appendix 1.

                                                     Priority of Payments and Statutory Tests

37
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Priority of Payments: Pre-Issuer Event of Default

           Prior to service of an issuer default notice on the guarantor or service of a guarantor default notice on the issuer and
            the guarantor, interest available funds and principal available funds will be applied by or on behalf of the guarantor on
            each guarantor payment date in making the following payments:

                        I t
                        Interest
                               t Priority
                                 P i it off Payments
                                            P     t                                                                         P i i l Priority
                                                                                                                            Principal P i it off Payments
                                                                                                                                                 P     t
     Payment, pro rata and pari passu of any expenses documented of
                                                                                                        Pay any swap principal due to the Swap Provider.
     the guarantor.
     Pay any amount due and payable to the representative of the                                        Transfer any amounts to the reserve fund account necessary in
     covered bondholders
             bondholders.                                                                               order to make up any shortfall in the reserve fund amount
                                                                                                                                                           amount.
     Pay, pro rata and pari passu, any amount due and payable to the
     master servicer, the service providers, the Italian account bank,                                  To repay the term loans advanced by the subordinated lenders
     the calculation agent, the guarantor corporate servicer, the asset                                 under the relevant subordinated loan agreements provided the
     monitor, the Luxembourg account bank and the principal paying                                      tests are complied with.
     agent
     agent.
                                                                                                        Deposit any surplus of principal on the principal collection account.
     Pay any amounts due to the asset swap provider (including any
     termination payments due and payable by the guarantor except
     where the asset swap provider is the defaulting party or the sole
     affected party or where the asset swap provider is substituted
     because of a downgrading)
                   downgrading).
     Transfer to the reserve fund account the relevant reserve fund
     amount.
     Pay the base Interest due to the subordinated lenders under the
     relevant term loans.
     Pay any termination payments due and payable by the guarantor
     to the asset swap provider not paid under item above.
     Pay any premium due to the subordinated lenders under the
     relevant term loans.

         Sources: UBI Banca Covered Bond Transaction Documents

38
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Issuer Event of Default

                                     Non payment: Following a written demand for payment issued by the representative of the covered
                                      bondholders, the issuer fails to pay any amount of interest and/or principal due and payable on the
      Issuer Event                    OBG.
        of Default                   Breach of obligations: A breach of any obligation under the transaction documents by the issuer occurs
                                      which is not remedied within 30 days of the representative of the covered bondholders giving written
                                      notice.
                                     Insolvency or article 74 resolution: An insolvency event occurs with respect to the issuer or a resolution
                                      pursuant to article 74 of the Consolidated Banking Act is issued in respect of the Issuer.
                                     Breach of Tests: The breach of the statutory tests on the consecutive calculation date and the breach is
                                      not remedied within the applicable grace period.
                                     Cessation of Business: The Issuer ceases to carry on its primary business.

                                     The representative of the covered bondholders will enforce the covered bond guarantee, following an
                                      issuer event of default and subject to any applicable grace periods, by serving an issuer default notice
      Enforcement                     on the issuer and the guarantor.
       of the CB                     Following the service of an issuer default notice by the representative of the covered bondholders the
       Guarantee                      payment of the guaranteed amounts shall occur on the dates scheduled and for the amounts
                                      determined in accordance with the final terms and the guarantee priority of payments applicable in
                                      relation to each series of OBG (i.e. no acceleration of the OBG).

                                     OBG remain due and payable as scheduled:
                                             Investors
                                                 es o s receive
                                                         ece e pay
                                                                payments
                                                                    e so of interest
                                                                               e es aand
                                                                                       dpprincipal
                                                                                             c pa uunder
                                                                                                     de the
                                                                                                          e co
                                                                                                            covered
                                                                                                               e ed bo
                                                                                                                     bondd gua
                                                                                                                           guarantee
                                                                                                                                a ee as a
                                                                                                                                        and
                                                                                                                                          d
       Payments
       P       t                              when they would otherwise have been paid had no issuer event of default occurred.
      Under the CB
                                     To the extent the covered bond Guarantor has insufficient funds to repay in full the OBG on the final
       Guarantee
                                      maturity date, the unpaid amount will automatically be deferred and shall be due and payable one year
                                      later.

      Sources: UBI Banca Covered Bond Transaction Documents

39
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Post-Issuer Event of Default Priority of Payments (Pre-Guarantor Default)

           On each guarantor payment date after the service of an issuer default notice on the guarantor but prior to the
            occurrence of a guarantor event of default, available funds shall be applied in the following order of priority:

                               Guarantee Priority of Payments (After an Issuer Event of Default but Before a Guarantor Event of Default)

     Pay, pari passu and pro rata, according to the respective amounts thereof, any expenses of the guarantor owed to third parties.
     Pay any amount due and payable to the representative of the covered bondholders.
     Pay, pro rata and pari passu, any amount due and payable to the master servicer, the service providers, the Italian account bank, the calculation
     agent, the guarantor corporate servicer
     agent                          servicer, the asset monitor
                                                        monitor, the Luxembourg account bank and the principal paying agent
                                                                                                                        agent.

     Pay ,pari passu and pro rata, any amounts other than principal due i) to the swap provider (including any termination payments due and payable
     by the guarantor except where the swap provider is the defaulting party or the sole affected party) and ii) on the OBG.

     Pay
       y ,pari
         ,p p  passu and p
                         pro rata,, anyy amounts in respect
                                                       p    of p
                                                               principal
                                                                     p due i)) to the swap
                                                                                         ppprovider ((including
                                                                                                              g any
                                                                                                                  y termination p
                                                                                                                                payments
                                                                                                                                  y      due and
     payable by the guarantor except where the swap provider is the defaulting party or the sole affected party) and ii) on the OBG.
     Deposit in the reserve fund account any cash balances until the OBG have repaid in full or sufficient amounts have been accumulated to pay
     outstanding OBG.
     Pay any termination payments due and payable by the guarantor to the swap providers not paid under items above.
     Pay to the sellers any amount due and payable under the transaction documents, to the extent not already paid or payable under other items
     above.
     Pay any base interest due to the subordinated lenders under the term loans.
     Pay any principal due and payable to the subordinated lenders under the term loans.
     Pay any premium due to the subordinated lenders under the term loans.

         Sources: UBI Banca Covered Bond Transaction Documents

40
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Guarantor Event of Default

                                  Non payment: Following a written demand for payment issued by the representative of the
      Guarantor                    covered bondholders, the guarantor fails to pay any interest and/or principal due and payable on
       Event of                    the covered bond guarantee.
       Default                    Insolvency: An insolvency event occurs with respect to the guarantor.
                                  Breach of obligations: A breach of any obligation under the transaction documents by the
                                   guarantor occurs which is not remedied within 30 days after the representative of the covered
                                   bondholders has given written notice thereof to the guarantor.
                                  Breach of Ammortisation Test: The amortisation test is breached and not remedied within the
                                   applicable grace period.
                                  Invalidity of the Guarantee: The covered bond guarantee is not in full force and effect or it is
                                   claimed by the guarantor not to be in full force and effect.

                                  The representative of the covered bondholders serves guarantor default notice on the guarantor:
                                     All amounts due under all series of OBG shall become immediately due and payable at their
      Acceleratio
                                         early termination amount together, if appropriate, with any accrued interest.
       n of OBG
                                     The Representative of the covered bondholders shall have a claim against the guarantor for
                                         an amount equal to the early redemption amount, together with accrued interest and any
                                         other amount due under the OBG in accordance with the priority of payments.
                                     Disposal of the OBG will take place as quickly as possible.
                                     The Representative of the covered bondholders may take the necessary steps or proceeds
                                         to enforce payment.

                                  Proceeds from the liquidation of the guarantor
                                                                         guarantor’s
                                                                                   s assets are disbursed to investors on a pro
                                                                                                                            pro-rata
                                                                                                                                rata
                                   pari passu basis with all outstanding OBG.
     Payments to
                                  Investors maintain an unsecured claim against the Issuer for any unpaid amounts under the OBG.
      Investors

      Sources: UBI Banca Covered Bond Transaction Documents

41
“This document should not be distributed in the United States or to U.S. persons as defined in Regulation S of the U.S. Securities Act of 1933, as amended.”

     Post-Issuer Event of Default Priority of Payments (After Guarantor Default)

        Following the occurrence of a guarantor event of default and service of a guarantor default notice on the guarantor,
         the guarantor available funds will be applied in the following order of priority (in each case only if and to the extent
         that payments or provisions of a higher priority have been made in full):

                            Post-Enforcement Priority of Payments (After a Guarantor Event of Default)
     Pay, pari passu and pro rata, according to the respective amounts thereof, any expenses of the guarantor owed to third parties.
     Pay any amount due and payable to the representative of the covered bondholders and the remuneration due to any receiver
                                                                                                                     receiver.
     Pay, pari passu and pro rata, any amount due and payable to the master servicer, the service providers, the Italian account bank, the calculation
     agent, the guarantor corporate servicer, the asset monitor, the Luxembourg account bank and the principal paying agent.
     Pay, pari passu and pro rata, i) any amounts due and payable to the swap provider (including any termination payments due and payable by the
     g
     guarantor  except
                    p where the swap   pp
                                        provider is the defaulting
                                                                 gpparty
                                                                       y or the sole affected p
                                                                                              party)
                                                                                                  y) and ii)) any
                                                                                                                y any
                                                                                                                    y interest and any
                                                                                                                                     ypprincipal
                                                                                                                                             p amount
     outstanding due under all outstanding series of OBG.
     Pay any termination payments due and payable by the guarantor to the swap providers not paid under items above.
     Pay to the sellers any amount due and payable under the transaction documents, to the extent not already paid or payable under other items
        above.
     Pay any base Interest due to the subordinated lenders under the term loans.
     Pay any principal due and payable to the subordinated lenders under the term loans.
     Pay any premium due to the subordinated lenders under the term loans.

42
You can also read