UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                  SCHEDULE 14A
                                 (Rule 14a-101)


                     INFORMATION REQUIRED IN PROXY STATEMENT
                            SCHEDULE 14A INFORMATION
                Proxy Statement Pursuant to Section 14(a) of the
                Securities Exchange Act of 1934 (Amendment No.4)



Filed by the Registrant   [X]

Filed by a Party other than the Registrant  [_]

Check the appropriate box:

[X]      Preliminary Proxy Statement

[_]      Confidential, For Use of the Commission Only (as permitted by Rule
         14a-6(e)(2))

[_]      Definitive Proxy Statement

[_]      Definitive Additional Materials

[_]      Soliciting Material Pursuant to Rule 14a-12


                        UNITED TENNESSEE BANKSHARES, INC.

                (Name of Registrant as Specified in Its Charter)


                                 Not Applicable
    (Name of Person(s) Filing Proxy Statement, if Other Than the Registrant)

Payment of Filing Fee (Check the appropriate box):

[_]      No fee required.


                                       i


[_] Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.

     (1)  Title of each class of securities to which transaction applies:

     (2)  Aggregate number of securities to which transaction applies:

     (3)  Per unit  price  or other  underlying  value of  transaction  computed
          pursuant to Exchange  Act Rule 0-11 (set forth the amount on which the
          filing fee is calculated and state how it was determined):

     (4)  Proposed maximum aggregate value of transaction:

     (5)  Total fee paid:

[_] Fee paid previously with preliminary materials:

[_]  Check box if any part of the fee is offset as provided by Exchange Act Rule
     0-11(a)(2)  and identify the filing for which the  offsetting  fee was paid
     previously.  Identify the previous filing by registration statement number,
     or the Form or Schedule and the date of its filing.

     (1)  Amount previously paid:

     (2)  Form, Schedule or Registration Statement no.:

     (3)  Filing party:

     (4)  Date filed:


                                       ii





                                PRELIMINARY COPY


                    Subject to Completion dated September 29, 2005



                        UNITED TENNESSEE BANKSHARES, INC.
                                 344 W. Broadway
                          Newport, Tennessee 37821-0249
                                 (423) 623-6088

                                __________, 2005

To the Shareholders of  UNITED TENNESSEE BANKSHARES, INC.

     You are cordially  invited to attend the annual meeting of  shareholders of
United Tennessee Bankshares,  Inc. ("United  Tennessee"),  which will be held at
our offices at 344 W. Broadway,  Newport,  Tennessee, on ________,  ________ __,
2005 at __:__ _.m., Eastern Time.

     At the meeting, you will be asked to:

     o    approve the Agreement and Plan of Merger dated as of June 17, 2005, by
          and between  United  Tennessee and United  Tennessee  Merger Corp.,  a
          Tennessee  corporation and United  Tennessee's wholly owned subsidiary
          ("Merger  Corp."),  pursuant  to which  Merger  Corp.  will merge with
          United   Tennessee,   with  United   Tennessee   being  the  surviving
          corporation (the "Going Private Merger"), and each of the transactions
          contemplated thereby, including, without limitation, the Going Private
          Merger;

     o    elect  two  directors  to serve  until  the  2008  annual  meeting  of
          shareholders; and

     o    transact  other business that properly comes before the meeting or any
          adjournment of the meeting.

     The first proposal  relates to a corporate  reorganization  approved by our
Board of  Directors  which  will  enable  United  Tennessee  to become a private
company. As a result of this Going Private Merger:

     o    all  shareholders  who  beneficially  own  fewer  than 2,500 shares of
          common stock will receive a cash payment for such shares in the amount
          of $22.00 per share; and

     o    shareholders who beneficially own 2,500 or more shares of common stock
          will retain such shares.

A shareholder  may include his or her spouse and minor  children in  determining
the number of shares beneficially owned.

     The Going Private Merger will be accomplished by United Tennessee  engaging
in a merger  transaction  with Merger  Corp.  As a result of this Going  Private
Merger,   United  Tennessee  will  substantially  reduce  its  total  number  of
shareholders,  which will  permit it to  deregister  its shares of common  stock
under the  Securities  Exchange Act of 1934, as amended,  and become a privately
held  company,  which will allow it to eliminate  costly  public  reporting  and
burdensome  regulation.  Before we  undertake  the  Going  Private  Merger,  our
shareholders must vote and approve it.

     After the Going Private Merger,  United Tennessee intends to deregister its
common stock with the  Securities  and Exchange  Commission and become a private
company.  United  Tennessee's common stock will cease to be traded on the NASDAQ
SmallCap Market.  After the transaction,  any trading in United Tennessee common
stock will only occur in the Pink Sheets Electronic  Quotation System (the "pink
sheets") or in privately  negotiated  sales. As a result of the  deregistration,
United Tennessee will no longer be subject to the periodic reporting and related
requirements  under  federal  securities  laws  that are  applicable  to  public
companies.
                                       iii


     We have enclosed a notice of the annual  meeting of  shareholders,  a proxy
statement,  and a form of proxy.  The  matters  listed  in the  notice of annual
meeting,  including the Going Private  Merger,  are more fully  described in the
proxy  statement.  We have also  enclosed  a copy of our  Annual  Report on Form
10-KSB for the year ended  December 31, 2004 and a copy of our Quarterly  Report
on Form 10-QSB for the quarter ended March 31, 2005.

     It is important that your shares are  represented and voted at the meeting,
regardless of the size of your holdings.  Accordingly,  we would appreciate your
completing  the  enclosed  form of proxy  whether  or not you plan to attend the
meeting.  If you are  present  at the  meeting  and  wish to  vote  your  shares
personally,  your  form of proxy  can be  revoked  upon  your  request  prior to
balloting.  If you wish to vote  personally at the meeting,  but your shares are
held in the name of a broker,  trust,  bank or other  nominee,  you should bring
with you a form of proxy or letter  from the  broker,  trustee,  bank or nominee
confirming your beneficial ownership of the shares.

     We urge you to return  your  form of proxy by  mailing  it in the  enclosed
postage-paid  envelope  to be  received  no later than 5:00 p.m.  on _______ __,
2005.

     Upon  request,  we will  provide  to  you,  without  charge,  a copy of any
exhibits  to our annual  report on Form 10-KSB for the year ended  December  31,
2004 or our  Quarterly  Report on Form  10Q-SB for the  quarter  ended March 31,
2005,  as filed with the SEC.  Requests  should be directed to Peggy G. Holston,
Secretary,  by mail to  United  Tennessee  Bankshares,  Inc.,  344 W.  Broadway,
Newport, Tennessee 37821-0249, or by telephone to (423) 623-6088.

                                Sincerely yours,



                                Richard G. Harwood
                                President



Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission  has approved or  disapproved of the  transaction  described  herein;
passed  upon the  merits or  fairness  of the  transaction;  or passed  upon the
adequacy of the disclosure in this proxy statement.  Any  representation  to the
contrary is a criminal offense.



                                       iv



                        UNITED TENNESSEE BANKSHARES, INC.
                                 344 W. Broadway
                          Newport, Tennessee 37821-0249
                                 (423) 623-6088

                    NOTICE OF ANNUAL MEETING OF SHAREHOLDERS
                          To be held ________ __, 2005

     The regular annual meeting of shareholders of United Tennessee  Bankshares,
Inc.  ("United  Tennessee")  will  be held at our  offices  at 344 W.  Broadway,
Newport,  Tennessee, on ________, ________ __, 2005 at __:__ _.m., Eastern Time,
for the following purposes:

     1.   Approval of Going  Private  Transaction.  To approve the Agreement and
          Plan of  Merger  dated  as of June 17,  2005,  by and  between  United
          Tennessee and United Tennessee  Merger Corp., a Tennessee  corporation
          and United  Tennessee's  wholly  owned  subsidiary  ("Merger  Corp."),
          pursuant to which Merger Corp. will merge with United Tennessee,  with
          United  Tennessee being the surviving  corporation (the "Going Private
          Merger"),   and  each  of  the  transactions   contemplated   thereby,
          including, without limitation, the Going Private Merger.

     2.   Election of Directors.  To elect two directors to serve until the 2008
          annual meeting of  shareholders  or until their  successors  have been
          duly elected and qualified.

     3.   Other  Business.  To transact such other business as may properly come
          before the meeting or any adjournment of the meeting.

     Shareholders  of record at the close of business  on  ________,  2005,  are
entitled to notice of and to vote on all matters presented at the annual meeting
of shareholders.  On that day 1,185,999 shares of common stock were outstanding.
Each share entitles the holder to one vote.

                                        By Order of the Board of Directors



                                        Peggy G. Holston
                                        Secretary

Newport, Tennessee
_______ __, 2005

- --------------------------------------------------------------------------------
                             YOUR VOTE IS IMPORTANT
- --------------------------------------------------------------------------------

          Whether or not you expect to attend the meeting and  regardless of the
          number of shares  you own,  please  mark,  sign,  date and  return the
          enclosed  form of  proxy  as  promptly  as  possible  in the  enclosed
          envelope. You may nevertheless vote in person if you attend the annual
          meeting.

- --------------------------------------------------------------------------------
                                       v



                                Table of Contents
                                                                          Page
Summary Term Sheet Regarding the Going Private Merger..........................1
      The Merger Agreement.....................................................1
      Parties to the Merger Agreement..........................................1
      Vote Required for the Going Private Merger...............................1
      Effects of the Going Private Merger......................................1
      Reasons for the Going Private Merger.....................................2
      Disadvantages of the Going Private Merger................................2
      Background of the Going Private Merger Proposal..........................2
      Material U. S. Federal Income Tax Consequences of the
        Going Private Merger...................................................3
      Dissenters Rights........................................................3
      Opinion of Financial Advisor.............................................3
      Source and Amount of Funds for the Going Private Merger..................3
      Recommendation of the Board of Directors; Fairness of
          the Going Private Merger Proposal....................................3
      Effect of Going Private Merger on United Tennessee Shareholders..........4
      Effects of Going Private Merger on Officers, Directors and Affiliates
          of United Tennessee..................................................5
      Shares Held in Street Name...............................................5
Information about the Annual Meeting...........................................6
Summary Financial Information..................................................8
          Summary Historical Consolidated Financial Information................8
          Summary Unaudited Pro Forma Consolidated Financial Information.......9
          Selected Per Share Financial Information............................10
          Per Share Market Price..............................................11
Statement Regarding Forward-Looking Information...............................11
Proposal 1 -- Approval of Merger Agreement....................................12
Special Factors...............................................................12
      Background of the Going Private Merger Proposal.........................12
      Reasons for the Going Private Merger....................................18
      Effects of the Going Private Merger.....................................19
      Recommendation of the Board of Directors; Fairness of the Going Private
        Merger Proposal.......................................................23
      Determination of Fairness by Merger Corp. and the Directors and
        Officers of United Tennessee and Merger Corp..........................26
      Opinion of Financial Advisor............................................26
The Merger Transaction........................................................33
      Fees and Expenses of the Going Private Merger...........................33
      Material U.S. Federal Income Tax Consequences of the Going
        Private Merger........................................................33
      Source and Amount of Funds for the Going Private Merger.................35
      Accounting Treatment....................................................36
      Conduct of United Tennessee's Business after the Going
        Private Merger........................................................36
      Directors and Executive Officers of United Tennessee and Merger Corp....36
      Dissenter's Rights......................................................37


                                       vi



      Interests of Officers and Directors in the Going Private Merger.........39
      Regulatory Requirements for the Going Private Merger....................40
The Merger Agreement..........................................................40
Information about United Tennessee and Merger Corp............................44
Proposal 2 -- Election of Directors...........................................46
Executive Compensation........................................................49
Stock Ownership of United Tennessee...........................................52
Certain Transactions..........................................................52
Audit Fees....................................................................52
Report of the Audit Committee.................................................53
Other Matters.................................................................53
Section 16(a) Beneficial Ownership Reporting Compliance.......................54
Cost of Solicitation..........................................................54
Shareholder Proposals.........................................................54
Where You Can Find More Information...........................................54
Additional Documents and Other Information Incorporated by Reference..........55
Index to Financial Statements................................................F-1
Annex A -- Agreement and Plan of Merger......................................A-1
Annex B -- Opinion of Triangle Capital Partners, LLC Regarding Common Stock..B-1
Annex C -- Sections 48-23-101 through 48-23-302 of Tennessee Business
Corporation Act..............................................................C-1
Annex D -- Audit Committee Charter...........................................D-1


                                       vii


              Summary Term Sheet Regarding the Going Private Merger

     The following  summary term sheet  highlights  information  from this proxy
statement about our proposed going private merger and the meeting.  This Summary
Term Sheet may not contain all of the  information  that is important to you. To
better  understand,  and for a more  complete  description  of the Going Private
Merger on which you will vote, you should  carefully  read this entire  document
and all of its annexes before you vote. For your  convenience,  we have directed
your attention in parentheses to the locations in this proxy statement where you
can find a more complete discussion of each item listed below.

The Merger Agreement (Page 40)

     On June 17, 2005, we signed the merger agreement,  pursuant to which Merger
Corp., a  newly-formed  Tennessee  corporation,  proposes to merge with and into
United  Tennessee.   Merger  Corp.  is  a  shell  corporation  and  wholly-owned
subsidiary of United Tennessee  organized solely for the purpose of facilitating
this transaction.  Under the terms of the merger agreement, if the Going Private
Merger is completed:

     o    United  Tennessee  shareholders  beneficially  owning fewer than 2,500
          shares of United  Tennessee  common stock as of the effective  date of
          the Going  Private  Merger will  receive a cash  payment of $22.00 per
          share,  unless they perfect  dissenters'  rights.  A  shareholder  may
          aggregate the shares owned by his or her spouse and minor children for
          purposes of determining the total number of shares beneficially owned.

     o    United Tennessee  shareholders  beneficially owning (including certain
          family  ownership)  2,500 or more  shares  of  common  stock as of the
          effective  date of the Going Private Merger will continue to hold such
          shares of United Tennessee, unless they perfect dissenters' rights.

Parties to the Merger Agreement

     United  Tennessee  and  Merger  Corp.  and their  directors  and  executive
officers are affiliates engaged in the going private  transaction and are filing
persons  listed in the Schedule  13E-3 which has been filed with the  Securities
and Exchange Commission.

Vote Required for the Going Private Merger (Page 7)

     Approval  of the merger  agreement  requires  the  affirmative  vote of the
holders of a  majority  of the  outstanding  shares of United  Tennessee  common
stock.  You should note that the officers and directors of United Tennessee have
agreed to vote their  shares in favor of the  merger and that they  beneficially
own in  the  aggregate  29.83%  of  the  outstanding  shares  of  common  stock.
Accordingly,  if holders of only an additional  20.27% of the outstanding  stock
vote in favor of the proposal, the proposal will be approved.

Effects of the Going Private Merger (Page 19)

As a result of the Going Private Merger:

     o    United  Tennessee  will  immediately  deregister  its shares of common
          stock  under the  Securities  Exchange  Act of 1934,  as amended  (the
          Exchange Act);

     o    cashed-out  holders of United  Tennessee  common  stock will no longer
          have an interest in, or be a  shareholder  of, United  Tennessee  and,
          therefore, they will not be able to participate in its future earnings
          and growth, if any;

     o    the number of record  shareholders of common stock of United Tennessee
          will be reduced from  approximately  547 to  approximately  96 and the
          number of outstanding  shares of United Tennessee common stock will be
          decreased from 1,185,999 to approximately 926,299;

                                       1


     o    the  percentage  of  ownership  of common  stock of  United  Tennessee
          beneficially  held by its officers and directors of United  Tennessee,
          as a  group,  as  of  May  31,  2005  will  increase  from  29.83%  to
          approximately 38.17%;

     o    the aggregate  shareholders' equity of United Tennessee as of December
          31, 2004, would be reduced from $18.4 million on a historical basis to
          approximately $12.6 million on a pro forma basis;

     o    the book  value per share of common  stock of United  Tennessee  as of
          December 31,  2004,  would be reduced  from  approximately  $15.39 per
          share on a historical basis to approximately $13.40 per share on a pro
          forma basis; and

     o    diluted  net  income  per  share of common  stock of United  Tennessee
          (including  non-recurring  income  and  expenses)  for the year  ended
          December 31, 2004,  would increase from $1.58 on a historical basis to
          $1.75 on a pro forma basis.

Reasons for the Going Private Merger (Page 18)

Our primary  reason for the Going  Private  Merger is that it will enable us to,
and we will,  deregister  our shares of common  stock  under the  Exchange  Act.
United  Tennessee's  manmagement  determined that cost savings of  approximately
$150,000  per year  could be  achieved  if  United  Tennessee  becomes a private
company,  including  indirect savings  resulting from reductions in the time and
effort  currently  required of management to comply with the reporting and other
requirements associated with registration of the common stock under the Exchange
Act.  Similarly,  the Board also  considered the expense  associated with a high
number of shareholders holding relatively small positions in its common stock.

Disadvantages of the Going Private Merger (Page 19)

         The following are disadvantages of the Going Private Merger:

     o    Decreased  access to  information.  If the Going  Private  Merger  and
          deregistration  of United Tennessee  common stock is effected,  United
          Tennessee will not be subject to the periodic  reporting  requirements
          and the  proxy  rules  of the  Exchange  Act and  executive  officers,
          directors and other  affiliates of United Tennessee would no longer be
          subject to many of the reporting  requirements and restrictions of the
          Exchange  Act,   including   without   limitation  the  reporting  and
          short-swing profit provisions of Section 16.

     o    Involuntary transaction. Shareholders who hold fewer than 2,500 shares
          will be required to surrender their shares  involuntarily  in exchange
          for a cash  price  determined  by the  Board  and  will not be able to
          liquidate their shares at a time and for a price of their choosing.

     o    Decreased liquidity.  The liquidity of the shares of common stock held
          by  shareholders  will most likely be adversely  affected by the Going
          Private Merger.

     o    Increased  ownership of directors  and  officers.  The  percentage  of
          beneficial  ownership of common stock of United  Tennessee  (including
          the effect of fully vested and exercisable  stock options) held by its
          officers  and  directors as a group will  increase  from 29.83% of the
          common  stock of United  Tennessee  to  approximately  38.17% based on
          their securities holdings as of May 31, 2005.

     o    Inability to  participate  in future  growth.  After the Going Private
          Merger,  you will have no further  interest in United  Tennessee  with
          respect to your cashed-out  shares, and you will no longer be entitled
          to vote as a shareholder or share in the assets, earnings, or profits,
          if any, of United Tennessee.

     o    Taxable  payments.  All  amounts  paid  to  you  will  be  subject  to
          applicable federal and state income taxes and state abandoned property
          laws.

Background of the Going Private Merger Proposal (Page 12)

     Please  see  "Background  of  the  Going  Private  Merger  Proposal"  for a
discussion of the events leading up to the signing of the merger agreement.

                                       2


Material U.S.  Federal Income Tax Consequences of the Going Private Merger (Page
33)

The  receipt of cash by  shareholders  in the Going  Private  Merger will create
either taxable income or taxable loss for federal income tax purposes  depending
on a  shareholder's  tax basis in his or her shares of common stock.  If you (1)
continue to hold  United  Tennessee  common  stock  immediately  after the Going
Private  Merger,  and (2) you  receive no cash as a result of the Going  Private
Merger,  you will not recognize any gain or loss in the Going Private Merger and
you will have the same  adjusted  tax basis and  holding  period in your  United
Tennessee common stock as you had immediately before the Going Private Merger.

Tax matters are very  complicated and the tax consequences to you will depend on
your own situation.  To review the material tax  consequences in greater detail,
please read the discussion  under "Material U.S. Federal Income Tax Consequences
of the Going Private Merger."

Dissenters Rights (Page 37)

Under  Tennessee  law, you are entitled to dissent from the Going Private Merger
and you may have dissenters' rights in connection with the Going Private Merger.
To  exercise  your  dissenters'  rights,  you must  comply  with all  procedural
requirements of Sections  48-23-101 through 48-23-302 of the Tennessee  Business
Corporation  Act. A  description  of these  sections of the  Tennessee  Business
Corporation  Act is provided in "Approval of the Merger  Agreement - Dissenters'
Rights"  and the  full  text of the  sections  is  attached  as  Annex C to this
document.  Failure to take any steps  required by Tennessee  law may result in a
termination or waiver of your dissenters' rights.

Opinion of Financial Advisor (Page 26)

     After the Board of Directors of United  Tennessee  determined the amount of
the price to be paid in  connection  with the  Going  Private  Merger,  Triangle
Capital Partners, LLC, which we refer to as "Triangle," delivered to the Board a
written opinion,  dated April 12, 2005, to the effect that, as of that date, the
$22.00  per  share  purchase  price to be paid to  cashed  out  shareholders  in
accordance with the terms of the Going Private Merger, is fair, from a financial
point of view, to all United Tennessee  shareholders.  You should carefully read
the discussion under "Opinion of Financial Advisor," as well as Triangle's April
12, 2005 letter attached as Annex B, for a more complete discussion.  Except for
the  engagement of Triangle in connection  with the Going  Private  Merger,  for
which  it is  being  paid  $35,000,  United  Tennessee  has not  had a  material
relationship with Triangle in the last two years.

Source and Amount of Funds for the Going Private Merger (Page 35)

     We  estimate  that  the  total  funds  required  for  the  payment  of  the
consideration  to  cashed-out  holders of our  common  stock and to pay fees and
expenses  relating  to the  Going  Private  Merger  will be  approximately  $5.8
million.  These  amounts will be paid from a dividend of up to $6.0 million from
United  Tennessee's  wholly  owned  subsidiary  Newport  Federal  Bank to United
Tennessee.  United  Tennessee  has received  approval  from the Office of Thrift
Supervision for the payment of this dividend.

Recommendation  of the Board of Directors; Fairness of the Going Private Merger
(Page 23)

     Merger Corp.  and its directors  and officers and United  Tennessee and its
directors and officers, including Richard G. Harwood, J. William Myers, Tommy C.
Bible,  William B. Henry,  Ben W. Hooper,  III, Robert L. Overholt and Robert D.
Self are affiliates of United  Tennessee and are  considered  filing persons for
purposes of this transaction.

     Each of these filing persons  believes that the terms and conditions of the
Going Private Merger and the purchase of shares from shareholders who hold fewer
than 2,500 shares of United Tennessee are advisable,  substantively fair to, and
otherwise  in the best  interest  of,  the  shareholders  of  United  Tennessee,
including those unaffiliated  shareholders,  who will be cashed out in the Going
Private  Merger and those  unaffiliated  sharesholders  who will  continue to be
United  Tennessee   shareholders   after  the  transaction.   In  reaching  this
conclusion,  these filing persons relied upon the factors  considered by and the
analyses and  conclusions  of United  Tennessee  Board of Directors  and adopted
these factors, analyses and conclusions as their own.

                                       3


     The Board of  Directors of United  Tennessee  unanimously  recommends  that
shareholders  of  United  Tennessee  vote  "FOR"  the  approval  of  the  merger
agreement.  United  Tennessee's  directors and executive officers have indicated
that they will vote all of their  shares of United  Tennessee  stock in favor of
the merger agreement.  As of May 31, 2005, the directors and executive  officers
of  United  Tennessee  beneficially  owned a total of  353,834  shares of United
Tennessee common stock, or  approximately  29.83% of the total votes eligible to
be cast at the  meeting.  See  "United  Tennessee  Stock  Ownership."  No  other
shareholders  have disclosed to United Tennessee how they intend to vote on this
matter.

     As used in this proxy statement,  the term "affiliated  shareholder"  means
any  shareholder who is a director or executive  officer of United  Tennessee or
the beneficial  owner of 10% or more of United  Tennessee's  outstanding  common
stock,  and  the  term  "unaffiliated"  means  any  shareholder  other  than  an
affiliated shareholder.

Effect of the Going Private  Merger  Proposal on United  Tennessee  Shareholders
(Page 19)

Shareholders with fewer than 2,500 shares of common stock.

     If  the  Going  Private  Merger  Proposal  is  implemented  and  you  are a
cashed-out common stock holder (i.e., a shareholder,  along with your spouse and
minor children who beneficially owns fewer than 2,500 shares of United Tennessee
common stock as of the effective time of the Going Private Merger):

     o    You will receive cash equal to $22.00 for each share you hold,  unless
          you perfect dissenters' rights.

     o    After the Going Private Merger,  you will have no further  interest in
          United Tennessee with respect to your cashed-out  shares, and you will
          no longer be entitled to vote as a shareholder or share in the assets,
          earnings,  or profits,  if any, of United  Tennessee.  Your only right
          will be to receive cash for these shares.

     o    You will  likely  not have to pay any  service  charges  or  brokerage
          commissions in connection with the Going Private Merger.  However,  if
          you own your  shares  through a  brokerage  account,  your  broker may
          charge a brokerage fee in connection with the Going Private Merger.

     o    All  amounts  owed to you will be subject to  applicable  federal  and
          state income taxes and state abandoned property laws.

     o    You will not receive any  interest on cash  payments  owed to you as a
          result of the Going Private Merger.

     o    You will receive a transmittal letter from United Tennessee as soon as
          practicable  after the Effective Time. The letter of transmittal  will
          contain instructions on how to surrender your existing certificate(s),
          if applicable, to United Tennessee for your cash payment. You will not
          receive  your  cash  payment  until  you  surrender  your  outstanding
          certificate(s),  if applicable,  in accordance  with the  instructions
          provided to you by United  Tennessee,  together  with a completed  and
          executed  copy of the letter of  transmittal.  Please do not send your
          certificates until you receive your letter of transmittal.

Shareholders with  2,500 or more shares of common stock.

     If you, along with your spouse and minor children beneficially own 2,500 or
more shares of United  Tennessee's  common stock as of the effective time of the
Going Private Merger,  you will continue to hold your shares of United Tennessee
common  stock after the Going  Private  Merger,  unless you perfect  dissenters'
rights.

                                       4


Effects of Going Private  Merger on Officers and  Directors of United  Tennessee
(Page 19)

     o    the  percentage  of  beneficial  ownership  of common  stock of United
          Tennessee  (including the effect of fully vested and exercisable stock
          options)  held by its officers and  directors as a group will increase
          from 29.83% of the common stock of United  Tennessee to  approximately
          38.17% based on their securities holdings as of May 31, 2005;

     o    the  collective  book value as of December 31, 2004,  of the shares of
          United Tennessee common stock held by United Tennessee's  officers and
          directors,  as a group  (including  the  effect  of fully  vested  and
          exercisable stock options),  would decrease from approximately  $15.39
          on a historical basis to approximately $13.40 on a pro forma basis;

     o    the  collective pro rata interest of United  Tennessee's  officers and
          directors,  as a group, in the net income of United  Tennessee for the
          year ended December 31, 2004, would increase from approximately  $1.58
          per  share on a  historical  basis  (based  on the  number  of  shares
          beneficially owned by such officers and directors including the effect
          of fully vested and exercisable stock options,  as of the record date)
          to a pro rata interest of approximately $1.75 per share on a pro forma
          basis  (based  on  the  number  of  shares   which  United   Tennessee
          anticipates   such   officers  and  directors  to   beneficially   own
          immediately  after the Going  Private  Merger  including the effect of
          fully vested and exercisable stock options);

     o    the  Going  Private  Merger  will  not  result  in any new  employment
          arrangements  or  agreements  with  the  current  officers  of  United
          Tennessee  and will not  trigger any change of control  provisions  in
          existing agreements; and

     o    Since none of the directors and officers of United  Tennessee  will be
          cashed out in the Going Private Merger they will, therefore,  share in
          the future growth and profits of United  Tennessee while  unaffiliated
          shareholders who are cashed out will not.

For a description of the  assumptions  United  Tennessee used in determining the
numbers of shares and related  percentages that United  Tennessee  expects to be
held by current  officers  and  directors  immediately  after the Going  Private
Merger, please see the footnotes under "Stock Ownership of United Tennessee."

Shares Held in Street Name (Page 40)

     Any shares  owned in street  name by a third  party for your  benefit,  but
excluding  shares  owned by this third party for other  persons will be added to
the number of any shares you may hold directly in record name in determining the
number of shares you  beneficially  own.  You will be  entitled  to retain  your
shares of United  Tennessee common stock in the Going Private Merger only if you
certify to United  Tennessee that the total number of shares of common stock you
beneficially own including your spouse and minor children  (whether of record or
in street name) is 2,500 or more. For example you will be able to certify in the
letter  of  transmittal  which  will be sent to you  after  the  transaction  is
completed  that you own more than 2,500  shares by adding the shares you hold in
certificate  form and those you hold in street name.  The merger  agreement  has
detailed  provisions  regarding  the  treatment  of shares held in street  name.
Please read the discussion under "The Merger Agreement - Conversion of Shares in
the Going Private  Merger" for a description of these  provisions as well as the
terms of the merger agreement.


                                       5


                      Information About the Annual Meeting

     Your vote is very important. For this reason, the Board is requesting that,
if you are not able to attend the annual meeting of shareholders, you allow your
common  stock to be  represented  at the  meeting  by the  proxies  named in the
enclosed proxy card.  This proxy  statement and the form of proxy are being sent
to you in connection with this request and are being mailed to all  shareholders
beginning on ________ __, 2005.

When is the annual meeting?

     ________, ________ __, 2005 at __:__ _.m. Eastern Time.


Where will the annual meeting be held?


     Newport Federal Bank, 344 W. Broadway, Newport, Tennessee.

What items will be voted upon at the annual meeting?

     You will be voting upon the following matters:

     1.   Approval of Going  Private  Transaction.  To approve the Agreement and
          Plan of  Merger  dated  as of June 17,  2005,  by and  between  United
          Tennessee  Bankshares,  Inc. ("United Tennessee") and United Tennessee
          Merger Corp., a Tennessee  corporation and United  Tennessee's  wholly
          owned subsidiary ("Merger Corp."), pursuant to which Merger Corp. will
          merge with United Tennessee, with United Tennessee being the surviving
          corporation (the "Going Private Merger"), and each of the transactions
          contemplated thereby, including, without limitation, the Going Private
          Merger.

     2.   Election of Directors.  To elect two directors to serve until the 2008
          annual meeting of  shareholders  or until their  successors  have been
          duly elected and qualified.

     3.   Other  Business.  To transact such other business as may properly come
          before the meeting or any adjournment of the meeting.

Who can vote?

     You are  entitled  to vote your common  stock if our records  show that you
held your shares as of the close of business  on the record  date,  ____________
___,  2005.  Each  shareholder  is entitled to one vote for each share of common
stock held on that date. On _________ ___, 2005 there were  1,185,999  shares of
common stock outstanding and entitled to vote.

How do I vote by proxy?

     If you sign,  date and return  your  signed  proxy  card  before the annual
meeting,  we will vote your shares as you direct. For the election of directors,
you may vote for (1) all of the nominees,  (2) none of the nominees,  or (3) all
of the  nominees  except  those you  designate.  For the  approval  of the Going
Private  Merger,  you may vote  "For" or  "Against"  or you may  "Abstain"  from
voting.

     If you return  your  signed  proxy card but do not  specify how you want to
vote your shares, we will vote them

     o    "For" the approval of the Going Private Merger;

     o    "For" the election of all of our nominees for director; and

                                       6


     The Board knows of no other business to be presented at the annual meeting.
If any matters other than those set forth above are properly  brought before the
annual meeting, the individuals named in your proxy card may vote your shares in
accordance with their best judgment.

How do I change or revoke my proxy?

     You can change or revoke  your proxy at any time  before it is voted at the
annual meeting by:

     (1)  submitting  another  proxy  with a more  recent  date than that of the
          proxy first given;

     (2)  attending the annual meeting and voting in person; or

     (3)  sending written notice of revocation to our corporate secretary, Peggy
          G. Holston.

How many votes are required?

     If a quorum is present at the annual meeting,

     o    the director nominees will be elected by a plurality of the votes cast
          in person or by proxy at the meeting; and

     o    the approval of the Going Private Merger will require the  affirmative
          vote of a  majority  of the  outstanding  shares of  United  Tennessee
          common stock.

You should note that the officers and directors of United  Tennessee have agreed
to vote their  shares in favor of the merger and that they  beneficially  own in
the aggregate 29.83% of the outstanding shares of common stock. Accordingly,  if
holders of only an additional  20.27% of the outstanding  stock vote in favor of
the proposal, the proposal will be approved.

What constitutes a "quorum" for the meeting?

     A majority of the  outstanding  shares,  present or  represented  by proxy,
constitutes  a quorum.  A quorum is necessary to conduct  business at the annual
meeting.  You are part of the  quorum if you have  voted by proxy.  Abstentions,
broker  non-votes and votes  withheld from  director  nominees  count as "shares
present"  at  the  meeting  for  purposes  of  determining  a  quorum.  However,
abstentions and broker  non-votes do not count in the voting  results.  A broker
non-vote occurs when a broker or other nominee who holds shares for another does
not vote on a particular  item  because the nominee does not have  discretionary
authority for that item and has not received  instructions from the owner of the
shares.

                                       7


                          Summary Financial Information

Summary Historical Consolidated Financial Information


     The following  summary  historical  consolidated  financial  information of
United  Tennessee  for the six month period ended June 30, 2005 was derived from
the  audited  consolidated  financial  statements  of  United  Tennessee.   This
financial  information is only a summary and should be read in conjunction  with
"Management's  Discussion  and  Analysis  of  Financial  Condition  or  Plan  of
Operation" and the consolidated financial statements of United Tennessee and the
notes thereto included in our Quarterly Report on Form 10-QSB for the six months
ended December 31, 2004.

Consolidated Income Statement Data:



                                            (Unaudited)
                                          For the Six Month             For the Year
                                             Period Ended             Ended December 31
                                            June 30, 2005          2004             2003
                                          ----------------         ----             ----
                                                                     

        Total Interest Income              $3,408,849      $   6,864,430      $  6,926,661
        Total Interest Expense              1,019,847          1,649,986         1,679,826
        Net Interest Income                 2,389,002          5,214,444         5,246,835
        Income Before Income Taxes          1,494,299          2,631,613         2,832,665
        Income Tax Expense                    501,942            716,811           826,472
        Net Income                            992,357          1,914,802         2,006,193


Per Share Information:

        Basic Income per Common Share      $    0.83               $1.58             $1.58
        Diluted Income per Common Share    $    0.83               $1.58             $1.58
        Dividends per Common Share         $    0.40               $0.39             $0.36
        Weighted Average Diluted Share
        Outstanding                        1,190,112           1,213,582         1,271,232

Consolidated Balance Sheet Data:

        Total Assets                    $118,244,570       $ 122,658,912      $116,982,136
        Shareholders' Equity              18,849,731          18,418,727        16,892,956
        Bank Tier 1 Capital               15,769,000          15,492,000        13,656,000

        Consolidated Ratio of Earnings
        to Fixed Charges:
           Excluding Interest on Deposits    250.00x             487.88X         1,454.39X%
           Including Interest on Deposits      2.47x               2.59X             2.69X%




For the purpose of computing the ratio of earnings to fixed charges,  "earnings"
consist of the basic income  applicable  to common  shareholders  before  income
taxes  plus fixed  charges.  "Fixed  charges"  consist  of  interest  expense on
short-term and long-term debt.


                                       8



Summary Unaudited Pro Forma Consolidated Financial Information

     The following  summary  unaudited pro forma  consolidated  income statement
data and per share  information of United  Tennessee for the year ended December
31,  2004 give  effect  to the Going  Private  Merger as if it had  occurred  on
January 1, 2004, and the unaudited pro forma consolidated  income statement data
and per share  information  for the year ended December 31, 2003, give effect to
the Going  Private  Merger as if it had occurred on January 1, 2003.  You should
read the summary  unaudited pro forma financial  information in conjunction with
the  Unaudited  Pro Forma  Consolidated  Financial  Statements  and the  related
assumptions and notes included  elsewhere in this proxy statement.  As described
in such assumptions, the pro forma financial data assumes that 259,700 shares of
United  Tennessee  common  stock are  cashed-out  in  connection  with the Going
Private Merger and the expenses of the  transaction.  The pro forma  information
set forth below is not necessarily  indicative of what United Tennessee's actual
financial  position  or  results  of  operations  would  have been had the Going
Private  Merger  been  consummated  as of the above  referenced  dates or of the
financial  position  or results of  operations  that may be  reported  by United
Tennessee in the future.

PRO FORMA CONSOLIDATED INCOME STATEMENT DATA:





                                               For the Six Month              For the Year Ended
                                                 Period Ended                    December 31,
                                                June 30, 2005               2004             2003
                                               ----------------             ----             ----
                                                                             
    Total Interest Income                       $  3,328,920        $  6,704,430      $  6,766,661
    Total Interest Expense                         1,039,847           1,729,986         1,759,826
    Net Interest Income                            2,269,073           4,974,444         5,006,835
    Income Before Income Taxes                     1,364,370           2,291,613         2,492,665
    Income Tax Expense                               458,298             624,200           727,272
    Net Income                                       906,072           1,667,413         1,765,393
    Basic Income applicable to common
      shareholders                                   906,072           1,667,413         1,765,393

PRO FORMA PER SHARE INFORMATION:

    Basic Income per Common Share               $       0.97               $1.75             $1.75
    Diluted Income per Common Share             $       0.97               $1.75             $1.75
    Dividends per Common Share                  $       0.40               $0.39             $0.36
    Weighted Average Diluted Shares
       Outstanding                                   930,412             953,882         1,011,532

PRO FORMA CONSOLIDATED BALANCE SHEET DATA:

    Total Assets                                $114,402,659        $118,799,406      $113,121,428
    Shareholders' Equity                          13,007,820          12,559,221        11,032,248
    Bank Tier 1 Capital                            9,794,000           9,517,000         7,686,000



                                       9


Selected Per Share Financial Information

     The following  table sets forth  selected  historical  per share  financial
information  for United  Tennessee and  unaudited pro forma per share  financial
information for United Tennessee giving effect to the Going Private Merger as if
they had been  consummated as of December 31, 2004 and 2003, in the case of book
value information,  and as of the beginning of the respective reporting periods,
in the case of income statement information.  The information presented below is
derived from (i) the  consolidated  historical  financial  statements  of United
Tennessee,  including  the  related  notes,  and (ii) the  Unaudited  Pro  Forma
Consolidated Financial Statements,  including the assumptions and related notes,
contained elsewhere in this proxy statement. You should read this table together
with the unaudited Pro Forma Consolidated  Financial  Statements and the related
assumptions  and  notes  included  elsewhere  in this  proxy  statement  and the
consolidated  financial  statements  of United  Tennessee  and the related notes
included  in our Annual  Report on Form 10KS-B for the year ended  December  31,
2004. As described in the  assumptions  to the Unaudited Pro Forma  Consolidated
Financial  Statements,  the pro forma per share information assumes that 259,700
shares of United  Tennessee  common stock are cashed-out in connection  with the
Going  Private  Merger  and the  expenses  of the  transaction.  The  pro  forma
information  set  forth  below  is not  necessarily  indicative  of what  United
Tennessee's  actual financial  position or results of operations would have been
had the Going Private Merger been  consummated as of the above  referenced dates
or of the financial  position or results of  operations  that may be reported by
United Tennessee in the future.

    Historical:                                           2004             2003
                                                          ----             ----
     Income per common share:
     Basic                                               $ 1.58           $ 1.58
     Diluted                                             $ 1.58           $ 1.58
     Dividends per common share                          $ 0.39           $ 0.36
     Book Value per common share(1)                      $15.39           $13.73
     Pro Forma:
     Income per common share(2):
     Basic                                               $ 1.75           $ 1.75
     Diluted                                             $ 1.75           $ 1.75
     Dividends per common share                          $ 0.39           $ 0.36
     Book Value per common share(3)                      $13.40           $11.37
- -------------------------

(1) Historical book value per common share is computed by dividing shareholders'
equity at December 31, 2004 and 2003 by the number of common shares  outstanding
at each date.

(2) Pro forma  earnings  per common  share is computed by dividing the pro forma
net  income  by the  historical  weighted  average  shares  outstanding  for the
respective  periods  less the 259,700  shares of United  Tennessee  common stock
assumed to be acquired for cash in the Going Private Merger.

(3) Pro forma book value per common  share is  computed  by  dividing  pro forma
shareholders'  equity at  December  31,  2004 and 2003,  by the number of common
shares  outstanding at each date,  less the 259,700  shares of United  Tennessee
common stock assumed to be acquired for cash in the Going Private Merger.

                                       10



Per Share Market Price

     Currently, United Tennessee's common stock is listed on the NASDAQ SmallCap
Market.  After the Going  Private  Merger,  there  will be no public  market for
United  Tennessee's  common  stock.  The  common  stock  may  be  quoted  in the
over-the-counter   market,  on  the  "pink  sheets."  The  "pink  sheets"  is  a
centralized quotation service that collects and publishes market maker quotes in
real-time  primarily  through the website,  www.Pinksheets.com,  which  provides
stock and bond price quotes,  financial news and  information  about  securities
traded.  The chart  below  lists  the high and low sales  price as quoted on the
NASDAQ SmallCap Market for the periods indicated.

                                                             High           Low
    Year ended December 31, 2005:
    First Quarter ......................                   $20.05         $18.63
    Second Quarter .....................                   $22.00         $18.00
    Third Quarter ......................
    Fourth Quarter......................

    Year ended December 31, 2004:
    First Quarter ......................                   $19.75         $16.48
    Second Quarter .....................                   $19.74         $16.50
    Third Quarter.......................                   $20.00         $16.59
    Fourth Quarter .....................                   $20.71         $18.25

    Year ended December 31, 2003:
    First Quarter ......................                   $14.50         $11.66
    Second Quarter .....................                   $14.18         $12.50
    Third Quarter.......................                   $14.75         $13.20
    Fourth Quarter .....................                   $19.25         $14.07


     The last sale  price of common  stock  that  occurred  prior to the  public
announcement of the  transaction  was $18.26 per share on April 14,2005.  United
Tennessee declared and paid a dividend on its common stock of $0.33 per share in
2003 and $0.36 per share in 2004.

     During  the past two  years  the  executive  officers  and  directors  have
purchased a total of 25,900 shares of common stock of United  Tennessee upon the
exercise of stock options at an exercise  price of $8.60 per share.  None of the
officers  and  directors  continue to hold these  shares  purchased,  except for
Richard G. Harwood who retained 6,211 shares of common stock of United Tennessee
which he obtained on February 14, 2005 upon the exercise of stock  options at an
exercise price of $8.60 per share. None of the executive  officers and directors
have engaged in securities transactions during the last 60 days.

                 Statement Regarding Forward-Looking Information

     "Forward-looking statements" are those statements that describe our beliefs
and expectations about the future. We have identified forward-looking statements
by using words such as,  "anticipate,"  "believe,"  "could,"  "estimate," "may,"
"expect," and "intend."  Although we believe these  expectations are reasonable,
our  operations  involve a number of risks and  uncertainties,  including  those
described in this proxy  statement and other documents filed with the Securities
and Exchange  Commission.  These types of statements  may prove to be incorrect.
Further,  the safe harbor  provisions  of Section 27A of the  Securities  Act of
1933, as amended (the  Securities  Act),  and Section 21E of the Exchange Act do
not apply to the Going Private Merger.

                                       11


         PROPOSAL 1 -- Approval of the Merger Agreement

                                 SPECIAL FACTORS

Background of the Going Private Merger Proposal

     Of  United  Tennessee's  approximately  547  current  record  common  stock
holders,  approximately 451, or approximately  82%,  beneficially own fewer than
2,500 shares. Collectively, the approximately 451 record holders of common stock
who  beneficially  own fewer than 2,500 shares own an aggregate of approximately
259,700  shares  of common  stock,  representing  approximately  22.0% of United
Tennessee's  outstanding  shares of common  stock.  The Board of  Directors  and
United  Tennessee's  management  are of the view that the recurring  expense and
burden of maintaining so many relatively  small  shareholder  accounts,  coupled
with the costs and regulatory burden associated with maintaining registration of
United  Tennessee's  common stock under  Section 12 of the Exchange  Act, is not
cost efficient for United Tennessee.

     The  common  stock of United  Tennessee  is listed on the  NASDAQ  SmallCap
Market.  Our common stock is traded  occasionally with reported trades occurring
on 76 days during the twelve  months ending  December 31, 2004,  with an average
trading volume on those days of approximately 634 shares per day.  Approximately
29.83% of United Tennessee  common stock is beneficially  owned or controlled by
the executive  officers and directors of United Tennessee.  This limited trading
market has not allowed United  Tennessee  shareholders  to recognize the primary
benefit which should be available to shareholders of a more widely held publicly
traded company, which is the ability to buy and sell stock in a liquid market in
which accurate and timely pricing information is readily available.

     Although  United  Tennessee  shareholders  are provided some benefit due to
United  Tennessee's  being a  publicly  traded  company,  the  Board  of  United
Tennessee has determined that compliance with increasingly  stringent  reporting
and auditing  requirements  provides many disadvantages to off-set this benefit.
As a "reporting  company" under the Exchange Act, United  Tennessee is obligated
to  prepare  and file with the SEC  annual  reports  on Form  10-KSB,  quarterly
reports on Form 10-QSB,  current  reports on Form 8-K and proxy  statements that
comply with  Section 14 of the  Exchange  Act, in addition to other  reports and
forms from time to time. In the wake of the Enron and WorldCom scandals,  United
Tennessee  is  subject  to  increased   and   constantly   changing   regulatory
requirements  under the  Sarbanes-Oxley  Act of 2002.  Compliance with these SEC
reporting and audit requirements and increased  regulatory  restrictions diverts
the time of senior  management and financial staff from other business of United
Tennessee.  Also,  as a  result  of these  increased  and  changing  legislative
requirements,  outside legal, auditing and accounting costs continue to rise and
are anticipated to continue to rise in the future.

     The time that United Tennessee management spends on preparation of required
reports and compliance with the new SEC regulations  could be more  productively
spent on other business  matters that bear a more direct  relationship to United
Tennessee's  operations  and  profitability.   United  Tennessee  believes  that
becoming a private company will enhance United Tennessee's operating flexibility
and resources to focus upon the  long-range  plans for United  Tennessee and the
needs of its customers. Also, due to United Tennessee's status as a bank holding
company  which owns a state  chartered  savings  bank,  it will  continue  to be
extensively  regulated under other federal and state laws. United Tennessee will
continue to be subject to periodic  reporting  requirements and inspections from
certain   regulatory   agencies,   including  the  Federal   Deposit   Insurance
Corporation, the Board of Governors of the Federal Reserve, the Office of Thrift
Supervision  and the  Department  of  Financial  Institutions  of the  State  of
Tennessee.

     The Board of Directors determined that 2,500 or more shares of common stock
was an  appropriate  threshold  for  determining  who would remain a shareholder
after  the  Going  Private  Merger.   Although   United   Tennessee  could  have
accomplished  this  "going  private"  transaction  utilizing  a  slightly  lower
threshold  than 2,500  shares of common  stock,  the Board chose the 2,500 share
threshold  because the Board  believes  that it is  necessary  to reduce  United
Tennessee's number of common stock record holders to ensure that it is initially
set at a number substantially under 300 so that United Tennessee, as a privately
held  Tennessee  corporation,  does  not  become  subject  to the  Exchange  Act
reporting  requirements  as a result of future  small  transactions  which would
expand the shareholder base. Additionally,  the Board believes that reducing the
number of shareholders to  approximately 96 record holders assures the reduction
of the recurring  expense of maintaining so many  relatively  small  shareholder
accounts.  Additionally, the Board believes the cash out of shares from a number
of shareholders substantially under 300 is a wise use of excess capital.

                                       12


     In making this determination, the Board of Directors considered other means
of achieving the same result but rejected these  alternatives  because the Board
believed  that the Going  Private  Merger  Proposal  would be  simpler  and less
costly. These alternatives were:

     o    A tender offer at a similar  price per share.  The Board was uncertain
          as to whether this  alternative  would result in shares being tendered
          by a sufficient number of record  shareholders so as to accomplish the
          going private objective and reducing  recurring costs. The Board found
          it unlikely  that many  holders of small  numbers of shares would make
          the effort to tender  their  shares.  The tender  offer  could be more
          costly  than the Going  Private  Merger in that it is likely not to be
          successful  and  an  additional   transaction  would  be  required  to
          accomplish the reduction in the number of shareholders.

     o    An odd lot tender offer.  Another  alternative  considered was the odd
          lot tender  offer.  The Exchange Act permits  issuers to make a tender
          offer  only to those  shareholders  owning  fewer  than 100  shares of
          stock.  The ability to exclude those  shareholders who own 100 or more
          shares in an odd lot tender  offer is an exception to the general rule
          for tender  offers.  This  alternative  is  appealing in that it would
          probably  be less costly to complete  than the Going  Private  Merger.
          With the odd lot tender offer, only those  shareholders who would have
          been  completely  cashed  out would  have been paid for their  shares.
          However,  we rejected this alternative because it offered no certainty
          that the number of shareholders  would be reduced below 300. As of the
          Record Date, only 120 of our 547 record  shareholders owned fewer than
          100 shares.  Participation  in an odd lot tender  offer is  voluntary.
          Even if 100% of all shareholders eligible to participate in an odd lot
          tender offer would have  participated,  it would not reduce the number
          of  shareholders  below the 300  threshold.  Alternatively,  the Going
          Private Merger will  automatically  eliminate all record  shareholders
          holding fewer than 2,500 shares at the time the Going  Private  Merger
          is effective.  On the Record Date,  approximately  96 of the Company's
          547 record shareholders owned fewer than 2,500 shares of common stock.

     o    A stock repurchase plan. The Board also considered going into the open
          market and repurchasing stock from shareholders  willing to sell their
          shares. This repurchase plan would be crafted so that it complied with
          the safe harbor set forth in Rule 10b-18 of the Exchange Act. In order
          to avoid  manipulation of stock prices,  Rule 10b-18 restricts when an
          issuer can repurchase  its shares,  the manner in which the repurchase
          is effected,  the volume of shares  purchased and the price paid. As a
          result  of  these  restrictions,  there  is no  guaranty  that a stock
          repurchase  plan would result in any reduction of the number of record
          shareholders  within  the  time  period  required  to  accomplish  our
          objectives.

     o    Sale of the company. The Board of Directors  acknowledged that selling
          United  Tennessee  was an available  alternative  to  terminating  its
          registration as an Exchange Act reporting  entity. If United Tennessee
          were  sold to a  larger  publicly  traded  institution,  the  costs of
          complying  with  SEC  reporting  rules  and the  Sarbanes-Oxley  Act's
          auditing  and  internal  controls  requirements  would no longer be as
          disproportionate  to the size of the new entity.  However,  we believe
          that the sale of United  Tennessee  would not be in the best interests
          of  its  shareholders,  customers,  employees  and  community.  United
          Tennessee  has  successfully  served its target  market by  diligently
          pursuing  its  community  bank  business  model.   Our  locally  based
          management has been able to serve our customer base  successfully  and
          profitably,  and we have  managed  to  steadily  increase  our  assets
          through  controlled growth since 1998. At this time, we do not feel it
          is in the best interests of our shareholders to abandon this model. As
          a result,  we have not  solicited any third party bids or firm offers;
          however, in March 2004, United Tennessee received an unsolicited offer
          for the sale of United Tennessee from a financial  institution located
          in a nearby  county.  This  financial  institution,  which has been in
          business  since  1963,  had at that  time  reported  total  assets  of
          approximately  $363 million and earnings of approximately $3.6 million
          on its Annual  Report on Form 10-K for the year  ended June 30,  2003.
          The financial  institution's  offer was valued at $22.00 per share and
          consisted of a combination of an undetermined  number of shares of the
          common stock of the financial  institution and an undetermined  amount
          of cash and  contained  a number of  conditions.  Since the  financial
          institution is located in a nearby county, the Board was familiar with
          the financial  institution  and its  management.  It was also familiar
          with the very limited trading volume for that financial  institution's
          stock.  In March  2004,  its  stock  had been  trading  on the  NASDAQ
          National  Market for less than one year and the average  daily trading
          volume  was  approximately  28,000  shares  or  less  than  1% of  its
          outstanding  stock.  After  considering  factors  such as the  trading
          volume,  performance  and  liquidity of that  financial  institution's
          stock, as well as the terms of its offer,  among other things,  United
          Tennessee's  Board  decided  that it was in the best  interests of its
          shareholders  to reject  the  offer.  The Board of  Directors  did not
          engage a  financial  advisor  to assist it in the  evaluation  of this
          offer.  Furthermore,  the  Board  of  Directors  of  United  Tennessee
          believed, and continues to believe, that the current proper course for
          United Tennessee is to continue to operate as an independent community
          bank and work to improve the  business of United  Tennessee so that it
          can achieve  its  potential  as a  competitive  community  bank in its
          market area.

                                       13

     o    A reverse stock split. This alternative would accomplish the objective
          of reducing the number of record  shareholders,  assuming  approval of
          the  reverse  stock  split by United  Tennessee's  shareholders.  In a
          reverse stock split,  United  Tennessee would acquire the interests of
          the  cashed-out  shareholders  by  means  of an  amendment  to  United
          Tennessee's  Charter to reduce  the  number of issued and  outstanding
          shares of common stock such that the cashed-out shareholders would own
          less than one full  share of United  Tennessee  common  stock.  United
          Tennessee  would then  distribute  cash for the  resulting  fractional
          share interests.  A reverse stock split would likely be more costly as
          it would  require an  additional  transaction  to accomplish a forward
          split at the  conclusion  of the reverse stock split and would involve
          more  expense  related  to the  reissuance  of stock  certificates  to
          remaining shareholders.

          Although a reverse stock split and a merger  transaction  likely would
          achieve the same results of eliminating record shareholders, the Board
          chose to engage in a merger  transaction  because  the Board  believed
          that the merger  transaction  would be a simpler way to reduce  United
          Tennessee's  total number of shareholders  and become a privately held
          company. If United Tennessee had engaged in a reverse stock split, all
          shareholders  who owned fewer than 2,500  shares of common stock would
          have  owned  less than one share  after the  reverse  stock  split was
          completed.   Then,   United   Tennessee  would  have  repurchased  all
          fractional shares from  shareholders  owning less than one full share.
          The result of this would be similar to a freeze-out merger in that all
          shareholders  who own fewer than 2,500  shares of common  stock before
          the transaction would have received cash for their shares. However, in
          order for those  shareholders who owned 2,500 or more shares of common
          stock before the  transaction  to continue to own their same number of
          shares after the transaction, United Tennessee would have to engage in
          a forward stock split  immediately  following its reverse stock split.
          Although a reverse stock split immediately followed by a forward stock
          split  would have the same effect as a merger  transaction,  the Board
          elected to structure the  transaction  as a merger  because it was the
          less complex alternative.

     The Board believes the merger transaction is a superior  transaction to the
other alternatives  outlined above because if approved by the shareholders,  the
decrease in the number of  shareholders  is assured  unlike the tender offer and
the odd-lot tender. As discussed above, the merger transaction is a less complex
alternative.  Other than a review of this proxy  statement  by the SEC, a notice
filing with the Office of Thrift  Supervision  and the approval of the Office of
Thrift  Supervision of the dividend to be paid by Newport Federal Bank to United
Tennessee  to fund  the  transaction,  there  are no  other  regulatory  filings
required.  These same  filings or similar  ones would have been  required if the
Board had selected any of the other alternatives to accomplish their objectives.

     The Going  Private  Merger  Proposal is being made at this time because the
sooner the proposal can be implemented, the sooner United Tennessee can cease to
incur the expenses and burdens of public  reporting and the sooner  shareholders
who are  entitled  to  receive  cash in the  merger  can make  use of such  cash
payments.  After consideration of the various alternatives  described above, the
Board  determined that the Going Private Merger Proposal was the best choice for
the shareholders and United Tennessee. Significantly, United Tennessee estimates
that following the proposed Going Private Merger, it will have  approximately 96
holders  of  record of  common  stock,  comfortably  below  the  minimum  of 300
shareholders of record requiring registration under federal securities laws.

     The  Sarbanes-Oxley  Act provisions  became  applicable to United Tennessee
commencing  with its  enactment  in July  2002,  which  provisions  resulted  in
increased  costs  and  increased   regulatory   burden  on  United   Tennessee's
management.  During  2003 and 2004 the  estimated  burden  and  costs to  United
Tennessee of being a public company and complying with the Sarbanes-Oxley Act is
estimated at $150,000 annually. For the years beginning 2005 and thereafter, the
additional   estimated   burden  and  costs   associated   with  the  regulatory
requirements of Section 404 of the Sarbanes-Oxley Act is approximately  $150,000
annually,  for a total  estimated  burden  and costs of  approximately  $300,000
beginning  in late 2005.  Due to the  significant  annual cost of being a public
company and the increasing burden and cost anticipated in the future, management
recommended  from a financial  standpoint  that the Board consider the option of
going private.

     In October 2004,  Richard  Harwood,  President of United  Tennessee,  first
approached a  representative  of Triangle  regarding the  possibility  of having
Triangle advise United  Tennessee as to a possible "going private"  transaction,
as well as another  possible  transaction and  alternatives  available to United
Tennessee.  During the meeting,  Triangle briefly set forth some of the types of
transactions  which have historically been employed to reduce an entity's number
of record  shareholders  below 300, as well as some of the anticipated costs and
time commitments necessary to engage in a going private transaction.

                                       14

     In  November  2004,  at the  request  of the  Board  of  United  Tennessee,
representatives  of Triangle attended the Board meeting to discuss going private
transactions  generally.  The  Board  discussed  some of the  anticipated  costs
associated  with  compliance  with the  rules  and  regulations  of the SEC,  as
supplemented by the  Sarbanes-Oxley  Act, during the future fiscal years. At the
meeting,  the Board analyzed United  Tennessee's  common stock trading  history,
including the volume of shares traded as compared to other  entities in the same
industry.  The Board  concluded  that United  Tennessee's  common stock was only
traded during 88, 41 and 21 of the 250, 126 and 64 available trading days during
the prior 12, 6 and 3 month  period,  respectively.  The average  trading  price
during the past 12, 6 and 3 month  periods  ending  October 29, 2004 was $18.03,
$17.91,  and  $18.27,  respectively.  During  the prior 12 month  period  ending
October 29, 2004,  24.8% of the shares traded were traded on five of the trading
days,  and the  average  daily  volume for the other  days the common  stock was
traded,  was 502  shares.  The  Board  also  analyzed  the  current  base of its
shareholders  and the  number of shares  issued  and  outstanding.  At the time,
approximately 50% of United Tennessee's record  shareholders owned less than 250
shares of United  Tennessee's  common stock.  The Board  discussed the option of
going   private  and  the   advantages   and   disadvantages   associated   with
de-registering  its  common  stock  with the SEC.  The Board  further  discussed
options which might be available to reduce the number of shareholders  below 300
in order to be able to deregister with the SEC as a reporting  company including
a cash out merger (simmilar to the Going Private Merger),  as well as an odd lot
tender offer,  stock  repurchase  program and a reverse stock split,  which have
been discussed above.  Triangle  provided some  preliminary  estimates as to the
estimated  costs for a cash out merger and reverse stock split at various ratios
as well as possible share repurchase costs and the impact on United  Tennessee's
financial  ratios.  Finally,  Triangle  shared  a list of  other  going  private
transactions.

     Thereafter,  based on the recommendation of United Tennessee's  management,
the Board determined that it would further consider and research the possibility
of  becoming  a  private  company.  The  Board  did not  elect to form a special
committee to consider,  structure  and later  approve the Going  Private  Merger
because  all the  members  of the Board  are  interested  parties  and they will
continue as shareholders  of United  Tennessee after the completion of the Going
Private Merger. On January 15, 2005, the Board, at its regular meeting,  further
discussed this matter. United Tennessee's securities counsel was present and led
the discussion and presented  information  concerning the going private  process
and various issues and considerations  related to that process.  Representatives
of Triangle were also present to discuss possible going private  transactions as
well as  other  strategic  alternatives  which  might  be  available  to  United
Tennessee.  Specifically,  Triangle  identified  some future  economic and other
conditions  which the Board might consider as challenges,  and it discussed four
strategic  alternatives  available  to the Board which  included (i) staying the
current  course,  (ii) reducing the number of  shareholders  so that it might go
private,  (iii)  converting  to a Subchapter S corporation  (after  completing a
going private  transaction)  and (iv)  acquiring  another bank.  Triangle  first
outlined possible financial projections and share values for United Tennessee if
it did not engage in any  transactions  based on assumptions  provided by United
Tennessee and concluded that, despite some uncertainty in net income projection,
United  Tennessee  could  continue to create  shareholder  value.  Triangle next
outlined some advantages and disadvantages  with going private  transactions and
updated  information  from  its  November  2004  presentation  regarding  United
Tennessee's  shareholders  and  alternatives  for going  private.  Triangle next
provided  reasons to consider  converting  United  Tennessee  to a  Subchapter S
entity after completing the going private  transaction.  This would allow United
Tennessee to avoid  double  taxation as it relates to  corporate  dividends  and
possibly  increase earnings per share and dividends during the long term, but it
would  require  that  shareholders  be  reduced  to 100 or  fewer  and  that all
shareholders  be individuals or other qualified  shareholders.  Also, this would
require  signigicant  limitations on trading and, thus, result in limited access
to capital markets,  and it may adversely affect United Tennessee's  acquisition
value in some  circumstances.  The Board felt the  formation  of a  Subchapter S
corporation  would  be  difficult  to  accomplish  and  continued  status  as  a
Subchapter S corporation difficult to maintain. Finally, Triangle discussed with
the Board having United  Tennessee  acquire another  insitution and focused on a
potential  transaction being discussed by the Board prior to this meeting.  This
discussion was specific to a particular acquisition target.

     The  potential  transaction  discussed at this meeting in January 2005 is a
separate  transaction  from the  potential  transaction  with another  financial
institution described above. The March 2004 transaction was an unsolicited offer
to acquire United  Tennessee for a price the Board deemed to be inadequate.  The
Board decided it was in the best interest of  shareholders to continue to pursue
its business  plan.  That does not imply that by rejecting  the March 2004 offer
United  Tennessee  did not want to expand its market area in the future.  At the
Board  meeting  in  January  2005,  the  Board  considered   several   strategic
initiatives   which  are  described   above  including  going  private  and  the
possibility  of acquiring  another bank. The Board believed that two of the four
alternative   strategies  which  Triangle   presented  were  worthy  of  further
consideration. The Board determined that it did not have the resources to pursue
both a going private  transaction and an acquisition at the same time. The Board
decided to pursue the acquisition  first as that acquisition would have expanded
United  Tennessee's  market  area  to  include  an  attractive  market  in  east
Tennessee.  More  importantly,  the target  was a bank with a similar  operating
philosophy  and  business  plan as United  Tennessee,  and  management  felt the
integration risk was relatively low.

                                       15

     At the end of the January Board meeting,  United  Tennessee's Board decided
to pursue the potential acquisition of a financial institution outside of United
Tennessee's  immediate  market  area  and  not  to  engage  in a  going  private
transaction  at that time  because it believed a potential  acquisition  was the
better  of   available   capital  and  it  could  not  pursue  both   strategies
simultaneously. While the Board reviewed information about a number of potential
targets,  the Board believed  acquiring this established  financial  institution
would enable United  Tennessee to expand its market base and it would  otherwise
be an attractive  merger  candidate.  United Tennessee  approached the potential
target to  determine  its  interest  in a  transaction  with  United  Tennessee.
However,  the target was not  interested in pursuing a  transaction  with United
Tennessee.  Accordingly,  this potential acquisition did not materialize, and at
its Board  meeting  in  February  2005,  the Board  elected  to pursue the going
private transaction.

     The Board decided to pursue the going private transaction as an alternative
strategy as it had not  identified  any other  financial  institutions  which it
thought would be suitable merger partners.

     At its regular meeting on March 15, 2005, the Board resolved to continue to
pursue a going private  transaction,  subject to determining  the final cash-out
price and the total amount of equity involved.  The Board approved a preliminary
time  schedule  submitted  by its  securities  counsel  for  the  going  private
transaction  and authorized its counsel to draft the necessary  proxy  statement
and related  documents  to be filed with the SEC.  The Board also  approved  the
selection  of Triangle to serve as its  financial  advisor for a possible  going
private  transaction  based on Triangle's  qualifications,  experience and cost.
Please see the discussion in "Opinion of Financial  Advisor" for a more detailed
discussion regarding Triangle's qualifications, experience and costs.

     At its April 12, 2005 special meeting,  the Board met to consider the Going
Private Merger.  Securities counsel and representatives of Triangle participated
in the meeting.  The Board carefully considered the advantages and disadvantages
of  de-registering  with  the  SEC,  as well as the  alternatives  available  to
accomplish the  de-registration.  At this meeting the Board unanimously approved
proceeding with a going private transaction and,  specifically,  engaging in the
Going Private Merger. The Board of Directors addressed whether the going private
transaction is a fair transaction to affiliated and unaffiliated shareholders. A
separate  discussion was conducted with respect to those  shareholders  who will
remain  shareholders  of United  Tennessee  and those  shareholders  which would
receive  cash and no longer  continue to be a  shareholder.  After  weighing the
transaction's  advantages and disadvantages,  the Board considered the fact that
the fairness to cashed-out  shareholders depended, in large part, upon the price
to be paid for the cashed-out shares resulting from the Going Private Merger. At
the April 12  meeting,  Triangle  reviewed  with the Board its  methodology  for
considering a range of fair value for United Tennessee's stock, from a financial
point of view, in a going  private  transaction  as well as certain  information
regarding the anticipated impact of the Going Private Merger.

     Triangle  first  provided  some  background on the overall  performance  of
financial  institutions  and the S&P 500  over the last  three  years.  Triangle
presented  information on the  performance  of three indices of publicly  traded
bank and thrift  institutions  in the United States deemed  comparable to United
Tennessee from April 2002 to March 2005, and compared their trading  performance
to United Tennessee during the same time period.

     Triangle  next  discussed  its  valuation  analysis  with respect to United
Tennessee's common stock. It presented the Board with information regarding

     (i)  trading  history,  including  volume and prices of United  Tennessee's
          common stock,

     (ii) industry  and peer group  analyses  of trading  prices and  underlying
          values as compared to United  Tennessee's common stock,

     (iii) dividend discount valuations of the common stock, and

     (iv) summary  information  regarding  premiums  paid by other  companies in
          connection with going private transactions.

     The information presented to the Board by Triangle regarding this financial
analysis is described more fully below under "Opinion of Financial Advisor."

                                       16

     Finally, Triangle presented information regarding the anticipated financial
impact of the Going Private Merger based on certain  assumptions and information
provided by United Tennessee. Specifically,  Triangle estimated the total shares
which would be purchased as a result of the Going Private  Merger and considered
its resulting  impact to the financial  condition of United  Tennessee.  Summary
prospective  financial  analysis was provided  assuming  purchase prices between
$19.00 and $25.00 (using $2 increments) and potential share exchange ratios at 1
for 1,500, 2,000 and 2,500 shares. This pro forma analysis based on December 31,
2004  information  at  each  of the  three  exchange  ratios  considered  was as
follows:

                   Pro Forma 1:1,500 Cash Out Merger Analysis
                                        Pro Forma 1:1,500 Cash-out merger at

                         As of
                        12/31/2004    $19.00    $21.00     $23.00     $25.00
                        ----------    ------    ------     ------     ------
Shares purchased         181,488     181,488    181,488    188,488    181,488
Costs ($000s)(1)                       3,548      3,911      4,274      4,637
Shares outstanding     1,196,999   1,015,511  1,015,511  1,015,511  1,015,511
Assets ($000's)          122,659     119,111    118,748    118,385    118,022
Equity *$000's)(1)        18,419      14,871     14,508     14,145     13,782
Tangible Equity/assets    14.52%      11.96%     11.69%     11.41%     11.14%
Change in net income(2)                 (50)       (62)       (74)       (86)
2005 est. net income
  ($000's)(2)              1,900       1,850      1,838      1,826      1,814
2005 est. EPS(2)           $1.57       $1.79      $1.78      $1.77      $1.76
2005 est. ROA(2)           10.1%       12.1%      12.4%      12.6%      12.8%
2005 est. ROE(2)           10.1%       12.1%      12.4%      12.6%      12.8%
Tangible book value
   per share              $14.79      $13.94     $13.58     $13.23     $12.87

(1)  Included estimated transaction costs of $100,000.
(2)  Reflects  assumption of $100,000 of annual cost savings and an  opportunity
     cost of 5% on the funds used in the purchase of shares.

                   Pro Forma 1:2,000 Cash Out Merger Analysis
                                        Pro Forma 1:2,000 Cash-out merger at

                         As of
                        12/31/2004    $19.00    $21.00     $23.00     $25.00
                        ----------    ------    ------     ------     ------
Shares purchased         216,267     216,267    216,267    216,267    216,267
Costs ($000s)(1)                       4,209      4,642      5,074      5,507
Shares outstanding     1,196,999     980,732    980,732    980,732    980,732
Assets ($000's)          122,659     118,450    118,017    117,585    117,152
Equity *$000's)(1)        18,419      14,210     13,777     13,345     12,912
Tangible Equity/assets    14.52%      11.46%     11.14%     10.81%     10.48%
Change in net income(2)                 (72)       (86)      (100)      (114)
2005 est. net income
  ($000's)(2)              1,900       1,828      1,814      1,800      1,786
2005 est. EPS(2)           $1.57       $1.83      $1.82      $1.80      $1.79
2005 est. ROA(2)           1.51%       1.50%      1.50%      1.49%      1.49%
2005 est. ROE(2)           10.1%       12.5%      12.8%      13.1%      13.4%
Tangible book value
   per share              $14.79      $13.76     $13.32     $12.88     $12.44

(1)  Included estimated transaction costs of $100,000.
(2)  Reflects  assumption of $100,000 of annual cost savings and an  opportunity
     cost of 5% on the funds used in the purchase of shares.

                   Pro Forma 1:2,500 Cash Out Merger Analysis
                                        Pro Forma 1:2,500 Cash-out merger at

                         As of
                        12/31/2004    $19.00    $21.00     $23.00     $25.00
                        ----------    ------    ------     ------     ------
Shares purchased         259,700     259,700    259,700    259,700    259,700
Costs ($000s)(1)                       5,034      5,554      6,073      6,592
Shares outstanding     1,196,999     937,299    937,299    937,299    937,299
Assets ($000's)          122,659     117,625    117,105    116,586    116,067
Equity *$000's)(1)        18,419      13,385     12,865     12,346     11,827
Tangible Equity/assets    14.52%      10.84%     10.44%     10.04%      9.63%
Change in net income(2)                 (99)      (115)      (132)      (149)
2005 est. net income
  ($000's)(2)              1,900       1,801      1,785      1,768      1,751
2005 est. EPS(2)           $1.57       $1.89      $1.87      $1.85      $1.84
2005 est. ROA(2)           1.51%       1.49%      1.48%      1.48%      1.47%
2005 est. ROE(2)          10.11%      13.09%     13.48%     13.90%     14.35%
Tangible book value
   per share              $14.79      $13.52     $12.97     $12.41     $11.86

(1)  Included estimated transaction costs of $100,000.
(2)  Reflects  assumption of $100,000 of annual cost savings and an  opportunity
     cost of 5% on the funds used in the purchase of shares.

                                       17

     Finally,  Triangle  estimated the  percentage  increase in ownership of the
affiliates  at the 1 for  1,500,  2,000  and 2,500  share  ratios.  For  further
information  regarding United Tennessee's  estimated changes to affiliated stock
ownership  as a result of the Going  Private  Merger,  see "Stock  Ownership  of
United Tennessee" below.

     At the end of its  presentation,  Triangle  communicated that it considered
any  price   within  the  range  of  $19.00  to   $23.00,   subject  to  certain
qualifications  and limitations,  to be fair, from a financial point of view, to
United Tennessee  shareholders.  This price range was established by Triangle in
its reasonable  judgment  after  calculating  separate price ranges  pursuant to
different  analyses  including (i) and analysis of certain  market  multiples of
other peer groups,  (ii) a dividend  discount  analysis and (iii) an analysis of
premiums  paid in  similar  transactions.  See the  discussion  in  "Opinion  of
Financial Advisor" for a more comprehensive discussion regarding the price range
as well as the  qualifications  and limitations  affecting  Triangle's  fairness
opinion and its conclusions at the April, 2005 presentation.

     In  addition,  securities  counsel  reviewed  in detail  with the Board the
definitive  merger  agreement  and all related  documents,  copies of which were
delivered to each director before the date of the meeting.

     Following extensive review and discussion,  the Board unanimously  approved
the merger  agreement  and  authorized  and directed  management  to execute and
deliver  the merger  agreement  and  related  documents.  The Board  resolved to
cash-out the common stock in the Going Private Merger,  for all holders of fewer
than 2,500 shares, and at a price per share of $22.00. The Board selected $22.00
because it believed  that the higher side of the mid-point of the range would be
fair to the cashed-out  shareholders as well as the remaining  shareholders  and
would represent a reasonable  premium to the cashed out  shareholders.  Triangle
delivered  its opinion  dated April 12, 2005 that the $22.00 price as determined
by the  Board to be paid was fair,  from a  financial  point of view,  to United
Tennessee  shareholders  on that date. The cost of cashing-out  the common stock
and the related  fees and  expenses of the Going  Private  Merger will be funded
from  an up to  $6.0  million  dividend  from  United  Tennessee's  wholly-owned
subsidiary,  Newport Federal Bank. The payment of the $6.0 million dividend will
neither  adversely  effect the capital levels of Newport  Federal Bank or United
Tennessee nor effect the ability of United  Tennessee to pay future dividends to
the remaining shareholders.

Reasons for the Going Private Merger

     United  Tennessee's  primary  reason  for the  Going  Private  Merger is to
cash-out the equity  interests  in United  Tennessee  of the  approximately  547
record and beneficial  holders of common stock that, as of the effective time of
the Going Private Merger, own fewer than 2,500 shares of common stock at a price
determined  to be fair by the entire  Board of  Directors.  This will reduce the
number of holders of common stock of record of United Tennessee to approximately
96 persons and relieve United  Tennessee from the requirements of filing reports
and otherwise complying with the requirements of registration under the Exchange
Act. This will be  accomplished  by United  Tennessee  deregistering  its common
stock under the  Exchange  Act.  See  "Background  of the Going  Private  Merger
Proposal"  and "The  Effects  of the  Going  Private  Merger"  for a  discussion
regarding the costs of registration of the United Tennessee common stock and the
intended  benefits to United Tennessee of the Going Private Merger Proposal.  If
the Going Private  Merger is  implemented,  the officers and directors of United
Tennessee  (and other  holders  of 2,500 or more  shares of common  stock)  will
increase their percentage ownership of common stock of United Tennessee.

     The Going Private  Merger will provide those  shareholders  with fewer than
2,500  shares  of common  stock  with a  cost-effective  way to  cash-out  their
investments,  because  United  Tennessee  will  pay  all  transaction  costs  in
connection with the Going Private Merger.  Although United Tennessee  intends to
pay  all  transaction  costs  in  connection  with  the  Going  Private  Merger,
shareholders  still may be charged a brokerage fee by their broker in connection
with the Going Private  Merger.  Moreover,  United  Tennessee  will benefit from
substantial future cost savings as a result of the Going Private Merger, as more
fully described below.

     The  Board  believes  that the  disadvantages  of having  United  Tennessee
continue  to be a public  company  outweigh  any  advantages.  The  Board has no
present  intention to raise  capital  through  sales of  securities  in a public
offering in the future or to acquire other business  entities using stock as the
consideration  for any such  acquisition.  Accordingly,  United Tennessee is not
likely to make use of any advantage (for raising capital, effecting acquisitions
or other purposes) of its status as a public company.

                                       18


     United   Tennessee   incurs  direct  and  indirect  costs  associated  with
compliance  with the SEC's filing and reporting  requirements  imposed on public
companies.  United Tennessee incurs  substantial  indirect costs as a result of,
among  other  things,  the  executive  time  expended to prepare and review such
filings.  Since United Tennessee has relatively few executive  personnel,  these
indirect costs can be substantial.  United Tennessee's direct and indirect costs
related to being a public company are estimated to approximate $150,000 annually
as follows:
NASDAQ Annual Fee                                             $ 17,500
Additional Staff & Benefits                                     40,000
Independent accountants                                         60,000
SEC counsel                                                     27,500
Printing, mailing and other internal/external expenses           5,000
                                                               -------
         Total                                                $150,000
                                                               =======

     In  light  of  these  costs,  the  Board  believes  that it is in the  best
interests of United Tennessee and its shareholders to eliminate the requirements
associated with being a public company.

     Although many of these factors have existed for some time, United Tennessee
began to consider the Going Private Merger during  calendar year 2004, and based
upon an analysis of its  options,  risks and  expenses  relating to  remaining a
public company,  which is detailed in this proxy  statement,  approved the Going
Private  Merger  Proposal.  Another  reason the Board approved the Going Private
Merger Proposal is the continued  illiquidity of the United Tennessee stock. You
should  read the  discussion  under  "Background  of the  Going  Private  Merger
Proposal" for more  information  relating to the background of the Going Private
Merger  Proposal and United  Tennessee's  reasons for the Going  Private  Merger
Proposal.

     The Board has determined that the Going Private Merger Proposal is the most
expeditious  and  economical  way of  liquidating  the holdings of  shareholders
having small share positions and changing United Tennessee's status from that of
a public company to that of a privately-held,  non-reporting company. You should
read the discussion under "Recommendation of the Board of Directors; Fairness of
the Going Private Merger  Proposal" for more  information  regarding the Board's
reasons for the Going Private Merger Proposal.

     The Going Private Merger Proposal, if approved, will have divergent effects
depending  on  whether  you  beneficially  own  2,500 or more  shares  of United
Tennessee common stock or fewer shares of common stock as of the Effective Time.
You should read the discussions under "The Effects of the Going Private Merger,"
"Recommendation of the Board of Directors;  Fairness of the Going Private Merger
Proposal"; and "The Merger Agreement" for more information regarding the effects
of the Going Private Merger.

     The Going Private Merger is structured to be a "going private"  transaction
as  defined in Rule  13e-3  promulgated  under the  Exchange  Act  because it is
intended to, and, if completed, will make United Tennessee eligible to terminate
its reporting  requirements  under  Section  12(g) of the Exchange  Act.  United
Tennessee  intends to  deregister  its shares of common stock under the Exchange
Act  immediately  following the effective time of the Going Private  Merger.  In
connection with the Going Private Merger  Proposal,  United Tennessee and Merger
Corp. have filed a Rule 13e-3  Transaction  Statement on Schedule 13E-3 with the
SEC.

Effects of the Going Private Merger

     Effects on United Tennessee

     The Going Private Merger will have various effects on United Tennessee,  as
described below.

Reduction in the Number of Shareholders  and Effect on the Number of Outstanding
Shares

     United  Tennessee  believes that the Going  Private  Merger will reduce its
number of record common stock holders to from approximately 547 to 96. After the
completion of the Going Private Merger and the private placement  offering,  the
number of  outstanding  shares of common  stock  will be  approximately  926,299
compared to 1,185,999  outstanding shares of common stock immediately before the
Going Private Merger.

Transfer of Book Value

     Because
     (i) the price to be paid to holders who  beneficially  own fewer than 2,500
shares of common stock will be $22.00 per share;

     (ii) the number of shares of common stock  expected to be  cashed-out  as a
result of the Going Private Merger is estimated to be approximately 259,700;

     (iii) the total cost to United Tennessee  (including expenses) of effecting
the Going Private Merger is expected to be approximately $5.8 million; and

                                       19

     (iv) at  December  31,  2004,  aggregate  shareholders'  equity  in  United
Tennessee was approximately $18.4 million, or $15.39 per share, United Tennessee
expects that, as a result of the Going Private Merger:

     o    aggregate  shareholders' equity of United Tennessee as of December 31,
          2004,  would  be  reduced  from  approximately   $18.4  million  on  a
          historical basis to approximately $12.6 million on a pro forma basis;

     o    the book  value per share of common  stock as of  December  31,  2004,
          would be reduced from  approximately  $15.39 per share on a historical
          basis to approximately $13.40 per share on a pro forma basis;

Becoming a Privately Held Company

     The common  stock of United  Tennessee is  currently  registered  under the
Exchange Act. The Exchange Act registration may be suspended by United Tennessee
if its  common  stock is no longer  held of record by 300 or more  shareholders.
Elimination of  registration  of the common stock of United  Tennessee under the
Exchange Act would substantially reduce the information required to be furnished
to the  shareholders  of United  Tennessee and to the SEC and would make certain
provisions  of the  Exchange  Act,  such  as  the  short-swing  profit  recovery
provisions of Section  16(b),  proxy  statement  disclosure  in connection  with
shareholder  meetings  and  the  related  requirement  of an  annual  report  to
shareholders,  no  longer  applicable  to  it.  Accordingly,   United  Tennessee
estimates  it will  eliminate  costs  and  expenses  associated  with  continued
Exchange Act registration,  which it estimates to be approximately $50,000 on an
annual basis.

     With respect to the executive  officers and directors of United  Tennessee,
once the Going Private Merger is completed and United Tennessee  deregisters its
common stock:

     o    executive officers,  directors and other affiliates would no longer be
          subject to many of the reporting  requirements and restrictions of the
          Exchange  Act,  including,   without  limitation,  the  reporting  and
          short-swing profit provisions of Section 16, and

     o    executive  officers and directors of United  Tennessee may be deprived
          of the  ability  to  dispose  of  their  shares  of  common  stock  in
          accordance with Rule 144 under the Securities Act.

Effect on Market for Shares.

     United  Tennessee's  common stock is listed on the NASDAQ SmallCap  Market,
after the Going  Private  Merger  there will be no public  market for its common
stock.

Financial  Effects of the Going Private  Merger;  Financing of the Going Private
Merger.

     United  Tennessee  expects that the Going Private  Merger will not have any
material  adverse  effect  on  the  capital  adequacy,   liquidity,  results  of
operations or cash flow of United  Tennessee.  Because United Tennessee does not
currently know the actual number of shares which will be cashed-out in the Going
Private  Merger,  United  Tennessee does not know the total amount of cash to be
paid to common shareholders by United Tennessee in the Going Private Merger, but
United Tennessee estimates it to be approximately $5.7 million.  You should read
the  discussion  under  "The  Effects  of the  Going  Private  Merger - Fees and
Expenses  for the  Going  Private  Merger"  for a  description  of the  fees and
expenses United Tennessee  expects to incur in connection with the Going Private
Merger.

     United  Tennessee  expects to be able to finance the cash amount to be paid
to common  shareholders  in the Going Private  Merger from an up to $6.0 million
dividend from the Bank to United Tennessee.

Effects on Officers and Directors of United Tennessee.

     As a result of the Going Private Merger, United Tennessee expects that

(a) the percentage of beneficial  ownership of common stock of United  Tennessee
(including the effect of fully vested and exercisable stock options) held by its
officers and  directors as a group will increase from 29.83% of the common stock
of United Tennessee to approximately  38.17% based on their securities  holdings
as of May 31, 2005;

(b) the  collective  book value as of December 31, 2004, of the shares of United
Tennessee common stock held by United Tennessee's  officers and directors,  as a
group  (including  the effect of fully vested and  exercisable  stock  options),
would decrease from approximately  $15.39 on a historical basis to approximately
$13.40 on a pro forma basis; and

                                       20

(c) the  collective  pro  rata  interest  of  United  Tennessee's  officers  and
directors,  as a group, in the net income of United Tennessee for the year ended
December  31,  2004,  would  increase  from  approximately  $1.58 per share on a
historical  basis  (based on the  number of  shares  beneficially  owned by such
officers and  directors  including  the effect of fully  vested and  exercisable
stock  options,  as of the record date) to a pro rata interest of  approximately
$1.75 per share on a pro forma basis (based on the number of shares which United
Tennessee   anticipates   such  officers  and  directors  to  beneficially   own
immediately  after the Going Private Merger including the effect of fully vested
and exercisable stock options).

(d) Since none of the directors and officers of United  Tennessee will be cashed
out in the Going  Private  Merger,  they  will,  therefore,  share in the future
growth and profits of United Tennessee while  unaffiliated  shareholders who are
cashed out will not.

For a description of the  assumptions  United  Tennessee used in determining the
numbers of shares and related  percentages that United  Tennessee  expects to be
held by current  officers  and  directors  immediately  after the Going  Private
Merger, please see the footnotes under "Stock Ownership of United Tennessee."

     Beneficial and Detrimental Effects on Unaffiliated Shareholders.

     Cashed-out unaffiliated shareholders

     The Going Private Merger will have various effects on shareholders  who are
not affiliates of United Tennessee, as described below. The effects of the Going
Private Merger to an unaffiliated  shareholder will vary based on whether or not
the  unaffiliated  shareholder's  shares will be cashed-out in the Going Private
Merger. The Going Private Merger will have the following benefits and detriments
for the unafilliated shareholders beneficially owning fewer than 2,500 shares of
common stock immediately  before the effective time of the Going Private Merger.
They will:

     o    receive  $22.00 per share in cash,  unless  they  perfect  dissenters'
          rights (a benefit);

     o    will be required to surrender their shares  involuntarily  in exchange
          for a cash  price  determined  by the  Board  and  will not be able to
          liquidate  their shares at a time and for a price of their choosing (a
          detriment);

     o    no longer have any equity  interest in United  Tennessee and therefore
          will not participate in its future  potential  earnings or growth,  if
          any (a detriment);

     o    not be able to acquire an equity interest in United  Tennessee  unless
          they purchase shares from existing  shareholders,  other than upon the
          exercise of stock options (a detriment); and

     o    be required to pay federal and, if applicable,  state and local income
          taxes on the cash gain, if any,  received in the Going Private  Merger
          (a detriment); or, alternatively, may have a tax loss that can be used
          to  offset  capital  gains or  taxable  income in  future  periods  (a
          benefit).

     Remaining Unaffiliated Shareholders.

     Potential   beneficial  and  detrimental  effects  on  unaffiliated  United
Tennessee shareholders who remain as shareholders if the Going Private Merger is
effected include:

     o    United  Tennessee will no longer be subject to the periodic  reporting
          requirements  and the  proxy  rules of the  Exchange  Act.  Similarly,
          executive officers,  directors and other affiliates would no longer be
          subject to many of the reporting  requirements and restrictions of the
          Exchange  Act,   including   without   limitation  the  reporting  and
          short-swing profit provisions of Section 16 (a detriment).

     o    the  shares of  common  stock  will no longer be listed on the  Nasdaq
          SmallCap  Market.  Accordingly,  it may be difficult for  unaffiliated
          shareholders  to sell their  shares of common stock should they desire
          to do so - (a detriment).

     o    will  not  receive  $22.00  per  share in cash,  unless  they  perfect
          dissenters' rights (a detriment);

     o    United  Tennessee  will no longer be subject to the  provisions of the
          Sarbanes-Oxley Act or the liability  provisions of the Exchange Act (a
          detriment);

     o    will participate in its future potential earnings or growth, if any (a
          benefit);

     o    will not be  required to pay federal  and,  if  applicable,  state and
          local  income  taxes on the cash gain,  if any,  received in the Going
          Private  Merger (a benefit).

                                       21


     Although the Board considered the detrimental  factors  described above, it
concluded that the benefits also described  above  outweighed the detriments and
that the transaction was  substantively and procedurally fair to and in the best
interests of the unaffiliated shareholders who are cashed out in the transaction
and those who remain as shareholders.

Effect on Shareholders of the Going Private Merger

     If approved at the annual  meeting,  the Going  Private  Merger will affect
United Tennessee shareholders as follows after completion:




Shareholder as of Effective Time of the Going Private Merger                  Net Effect After Going Private Merger
- -------------------------------------------------------------                 -------------------------------------
                                                                           
Shareholders beneficially owning 2,500 or more shares                         Shares of common stock will be retained
of United Tennessee common stock

Shareholders beneficially owning fewer than 2,500 shares                      Shares of common stock will be cashed-out at a
of United Tennessee common stock                                              price of $22.00 per share


     As  described  under "The Merger  Agreement -  Conversion  of Shares in the
Going  Private  Merger,"  the  merger  agreement  contains  specific  provisions
regarding the  treatment of shares held in nominee  form,  or "street  name." In
determining  the  number  of shares  held  beneficially  in  street  name by any
shareholder,  United  Tennessee may, in its  discretion,  rely on "no objection"
lists provided by any nominee holder.  Further,  after the effective time of the
Going Private  Merger,  United  Tennessee will deliver to each  shareholder  who
would  appear to be  entitled  to receive  cash in the Going  Private  Merger in
consideration for his or her shares, a letter of transmittal  requesting certain
information from such shareholder and requiring the shareholder to certify as to
the number of shares actually beneficially owned,  including those shares of his
or her spouse and minor children (whether in registered form or in street name).
Letters of transmittal will be delivered to any shareholder who (a) beneficially
owns of record  fewer  than 2,500  shares of common  stock or (b)  according  to
records  made  available  to United  Tennessee  from the nominee  holder for any
shares held in street  name,  holds fewer than 2,500  shares of common  stock in
street  name or holds  shares in street  name and with  respect to which  United
Tennessee is not provided by the nominee holder the number of shares so held.

     Shareholders  who retain  their  shares of common  stock will be issued new
share  certificates  for  shares of  restricted  common  stock.  These new share
certificates  will be affixed with a restrictive  legend to the effect that such
shares have not been registered with the SEC and may not be transferred  without
such registration or in reliance on an exemption from such registration.

In  general,  the Going  Private  Merger  can be  illustrated  by the  following
examples:


                                                                
- --------------------------------------------------------------     ------------------------------------------------------------
Hypothetical Scenario                                               Result

Ms. Smith is a registered shareholder who holds 1,000 shares        Ms. Smith's 1,000 shares of common stock will be
of United Tennessee common stock in certificate form at the         canceled and converted into the right to receive cash in the
effective time of the Going Private Merger. Ms. Smith holds         of $22.00 per share.
no other shares
- --------------------------------------------------------------     ------------------------------------------------------------

Mr. Brown holds 1,000 shares of United Tennessee common             Mr. Brown's 1,000 shares of common stock will be
stock in his individual brokerage account as of the effective       canceled  and converted into the right to receive cash in
time of the Going Private Merger.  Mr. Brown holds no other         amount of $22.00 per share.
shares.
- -------------------------------------------------------------      -------------------------------------------------------------

Mr. Jones is a registered shareholder who holds 2,000 shares of     Mr. Jones will be able to establish that he owns more than
United Tennessee common stock in certificate form and 1,500         2,500 shares by certifying in the letter of transmittal
shares of common stock in his individual brokerage account as       sent to him after the effective time of the Going Private
of the effective time of the Going Private Merger. Mr. Jones        Merger that he holds 2,500 or more shares of common stock
holds no other shares.                                              and providing United Tennessee such other information as it
                                                                    may request to verify that fact.

                                                                    (Note:  If either Ms. Smith or Mr. Brown wants to continue
                                                                    his or her investment in United Tennessee, she or he can
                                                                    acquire at least 2,500 shares of United Tennessee common
                                                                    stock (preferably in his or her record account so as to make
                                                                    it more readily apparent that he or she holds 2,500 or more
                                                                    shares).  Such acquisition should be completed by
                                                                    _________,__, 2005 so that it is registered on the books
                                                                    of United Tennessee before the effective time of the Going
                                                                    Private Merger.
- ------------------------------------------------------------------ ------------------------------------------------------------
 
                                      22


Recommendation  of the Board of Directors;  Fairness of the Going Private Merger
Proposal

     The Board  believes  that the Going  Private  Merger  Proposal,  taken as a
whole,  is fair to,  and in the best  interests  of,  United  Tennessee  and its
shareholders,  including unaffiliated  shareholders who will receive cash in the
Going Private  Merger and  unaffiliated  shareholders  who will continue to hold
their shares of common stock of United Tennessee after the Going Private Merger.
The Board  also  believes  that the  process by which the  transaction  is to be
approved is fair. The Board recommends that the  shareholders  vote for approval
of the Going Private Merger Proposal.  Each member of the Board and each officer
of United  Tennessee who owns shares of stock have advised United Tennessee that
he intends to vote his shares in favor of the Going Private Merger Proposal.  As
of May 31, 2005,  the  directors and officers of United  Tennessee  beneficially
owned  a  total  of  353,834  shares  of  United   Tennessee   common  stock  or
approximately  29.83% of the total shares  entitled to vote at the  Meeting.  No
other shareholders have disclosed to United Tennessee how they intend to vote on
the Going Private Merger Proposal.

     The Board has retained for itself the absolute authority to reject (and not
implement)   the  Going  Private   Merger   Proposal  (even  after  approval  by
shareholders)  if it determines  that the Going Private  Merger  Proposal is not
then in the best  interests of United  Tennessee  and its  shareholders.  Such a
determination by the Board would likely be limited to the occurrence of an event
that would have a material adverse effect on the financial  condition or results
of operations of United Tennessee.  The Board does not anticipate the occurrence
of any such event.

     The Board has unanimously  approved the Going Private Merger Proposal.  The
Board  considered  a number of factors  in  determining  to  approve  the merger
agreement.  United Tennessee's primary reason for the Going Private Merger is to
enable it to  deregister  its shares of common stock under the Exchange Act. The
Board considered the views of management relating to cost savings to be achieved
by no longer being a public company.  United Tennessee's  management  determined
that cost savings of approximately $150,000 per year could be achieved if United
Tennessee becomes a private company,  including  indirect savings resulting from
reductions  in the time and effort  currently  required of  management to comply
with the reporting and other  requirements  associated with  registration of the
common stock under the Exchange Act, particularly the provisions of the recently
enacted Sarbanes Oxley Act.

     Similarly,  the Board also considered the decrease of approximately  $5,000
in the expense associated with a high number of shareholders  holding relatively
small positions in its common stock after the Going Private Merger. For example,
the decrease in expense would result from fewer  mailings,  lower printing costs
and fewer transaction costs charged by United Tennessee's transfer agent.

     The Board also  considered  the effect that becoming  private would have on
the market for the common  stock and the  inability of  shareholders  to buy and
sell shares through a public market. However, the Board determined that, even as
a publicly-traded corporation,  there is a very limited market for the shares of
United Tennessee's common stock, especially for sales of large blocks of shares.
While being a publicly-held  corporation might be of benefit to the shareholders
of larger  companies  with  significant  numbers of  shareholders  and an active
trading  market,  the costs do not appear  justified  in our case,  particularly
because  our  shareholders  do not enjoy the primary  benefit of public  company
status to shareholders;  an efficient, liquid trading market for the shares. The
Board  determined  that the cost  savings to be  achieved  by becoming a private
company outweighed any potential disadvantages from becoming a private company.

     The Board  considered  several  alternative  transactions to accomplish the
proposed  going-private  transaction  but ultimately  approved the Going Private
Merger  Proposal.  Please read the discussion  under  "-Background  of the Going
Private Merger Proposal" for a description of these  alternatives  considered by
the Board.

     The Board  considered  numerous  factors,  discussed below, in reaching its
conclusion  as to the  fairness  of the Going  Private  Merger  Proposal  to our
shareholders, including both affiliated and unaffiliated shareholders. The Board
also  engaged  the  services  of an  independent  financial  advisor  to provide
advisory  services  regarding  the Going  Private  Merger as well as to render a
fairness opinion, from a financial point of view, regarding the cash price to be
paid in this  transaction.  The Board did not assign any specific weights to the
factors listed below. Moreover, in their considerations individual directors may
have given differing weights to different factors.

     o    Current  and  Historical  Market  Prices.  Our common  stock is traded
          occasionally  with  reported  trades  occurring  on 76 days during the
          twelve months ending December 31, 2004, with an average trading volume
          on those days of  approximately  634  shares  per day.  The Board also
          reviewed high and low closing prices for the common stock from January
          1, 2003 to December 31,  2004,  which ranged from $20.71 to $16.18 per
          share.  The next highest  trading  price during that same twelve month
          period was $20.52. The last trading price of our common stock prior to
          the  announcement  of the Going Private Merger was $18.26 on April 14,
          2005.

                                       23


     o    Net Book Value.  As of December 31, 2004,  the book value per share of
          outstanding common stock was approximately $15.39. Although book value
          was a  factor  that  was  considered  by the  Board  among  others  in

          determining the consideration to be paid to cashed-out shareholders in
          the  Going  Private  Merger,  the  Board  determined  that  it was not
          directly relevant in that book value  approximates a liquidation value
          and liquidation is generally not a viable  alternative for a financial
          institution. However, the Board noted that the per share cash price of
          $22.00  payable in the Going  Private  Merger  reflected a multiple of
          over 1.43x United Tennessee's December 31, 2004, book value per share.

     o    Going  Concern  Valuation.  Due to the  nature  of  their  operations,
          financial  institutions  cannot be liquidated in an efficient  manner.
          Accordingly,  when  considering  the  valuation of United  Tennessee's
          common  stock,  the Board  approached  the  entity as a going  concern
          operating  entity.  As part of its  assessment,  the Board  considered
          Triangle's report regarding United Tennessee's  current and historical
          trading prices and how United  Tennessee's  trading prices and certain
          equity ratios  compared to several peer groups,  and the Board adopted
          any analysis  associated with this report as their own. This report is
          discussed  further under the heading  "Opinion of Financial  Advisor,"
          which  should  be  read  in its  entirety.  Based  on the  information
          generally  available to the public  regarding United Tennessee and the
          banking industry,  the information presented to the Board by Triangle,
          and United  Tennessee's  on-going  operating and business  plans,  the
          Board  determined  that United  Tennessee's  trading  price  generally
          reflected the value of our common stock on a going concern basis.

     o    Opinion of Financial Advisor.  The Board engaged Triangle to render an
          opinion as to the fairness of the Cash Price to be paid in  connection
          with the Going Private  Merger.  The Board  considered  the opinion of
          Triangle  rendered to the Board effective April 12, 2005 to the effect
          that,  as of the date of such  opinion  and based upon and  subject to
          certain  matters  stated in such opinion,  the cash  consideration  of
          $22.00  per  share of  common  stock to be paid in the  Going  Private
          Merger is fair, from a financial point of view, to the shareholders of
          United Tennessee,  including shareholders who will receive cash in the
          Going Private Merger as well as those who will continue to hold shares
          of common  stock  after  the  Going  Private  Merger.  The Board  also
          reviewed and considered the financial  analyses presented to the Board
          in connection  with such opinion and adopted the  financial  advisor's
          analyses  as its  own.  A copy of  Triangle's  written  opinion  which
          addresses only the financial fairness of the price paid is attached as
          Annex B to this proxy statement and is incorporated by reference.  You
          should  read  the  entire  opinion  carefully.  The  opinion  does not
          constitute a  recommendation  by Triangle to any shareholder as to how
          the shareholder  should vote on the Going Private Merger at the annual
          meeting  or any  other  matter.  In  addition,  you  should  read  the
          discussion  under "Opinion of Financial  Advisor" for more information
          relating to this opinion and the related financial analyses.

     o    Opportunity to Liquidate  Shares of Common Stock. The Board considered
          the  opportunity  the  Going  Private  Merger  Proposal  presents  for
          shareholders  owning  fewer  than  2,500  shares  of  common  stock to
          liquidate  their holdings  without  paying  commissions or transaction
          costs, particularly given the relatively illiquid market for shares of
          United Tennessee's common stock.

     In connection with its deliberations,  the Board did not consider,  and did
not request that its financial advisor evaluate,  United Tennessee's liquidation
value because it believed the liquidation  value was not a representative  value
to determine in  considering  the fairness of the Going Private Merger to United
Tennessee's   shareholders.   The  vast  majority  of  United  Tennessee's  (and
underlying subsidiary Bank's) assets are financial assets, and their book values
roughly  approximate  their liquidation  value. In the event United  Tennessee's
assets were sold in an orderly  liquidation  some portion of United  Tennessee's
loans and deposits may be sold at a slight  premium  above book value.  However,
any  premium  which  might be paid over book  value,  if any,  is not  material,
particularly when considering the discount for which certain other assets may be
sold and the expense of the liquidation  process.  As a result,  the liquidation
value would not be materially  above the book value of $15.39 as of December 31,
2004 and substantially less than the current and historical trading price.

                                       24


     No firm  offers,  of which the Board is aware,  have been made  during  the
preceding two years for (i) the merger or consolidation of United Tennessee into
or with such person,  (ii) the sale or other transfer of all or any  substantial
part of the assets of United  Tennessee,  or (iii) the  purchase  of a number of
shares of common  stock that would  enable  the  holder to  exercise  control of
United   Tennessee.   The  Board  did  receive  an  unsolicited  offer  from  an
unaffiliated  financial institution in March 2004 which we have described above.
This offer was valued at $22.00 per share and consisted of a  combination  of an
undetermined  number of shares of the common stock of the financial  institution
and an undetermined  amount of cash and contained a number of conditions.  After
considering  factors such as the trading  volume,  performance  and liquidity of
that financial  institution's  stock,  as well as the terms of its offer,  among
other things, United Tennessee's Board decided that it was in the best interests
of its  shareholders  to  reject  the  offer.  As the terms of that  offer  were
conditional,  the Board did not  consider  it a firm  offer and,  thus,  did not
consider that offer relevant to its  consideration  of the fairness of the Going
Private Merger.

     The Going Private  Merger is not  structured so that approval of at least a
majority of unaffiliated shareholders is required. The Board determined that any
such  voting  requirement  would  usurp the power of the  holders  of at least a
majority  of United  Tennessee's  voting  power  represented  at the  meeting to
consider  and approve the merger  agreement  as provided  under  Tennessee  law,
United Tennessee's charter documents and the terms of the merger agreement.  The
Board also  considered  such a  provision  unnecessary  in light of the right of
shareholders,  whether  affiliated  or  unaffiliated,  to dissent from the Going
Private Merger and receive cash for their shares.  No  independent  committee of
the Board has reviewed the fairness of the Going  Private  Merger  Proposal.  No
unaffiliated  representative acting solely on behalf of the shareholders for the
purpose  of  negotiating  the terms of the Going  Private  Merger  Proposal  was
retained by United Tennessee or by a majority of directors who are not employees
of United  Tennessee.  United Tennessee has not made any provision in connection
with the Going  Private  Merger  to grant  unaffiliated  shareholders  access to
United Tennessee's corporate files or to obtain counsel or appraisal services at
United  Tennessee's  expense.  The Board  believes  that  obtaining  counsel  or
appraisal  services in not necessary in light of the fact the shareholders  have
dissenters rights under Tennessee law. For more information on dissenters right,
see the section below entitled "Dissenters Rights." With respect to unaffiliated
shareholders' access to United Tennessee's corporate files, the Board determined
that this proxy statement,  together with United  Tennessee's other filings with
the SEC and the regulatory  filings by United Tennessee and Newport Federal Bank
to their banking  regulators,  provide  adequate  information  for  unaffiliated
shareholders  to make an informed  decision  with  respect to the Going  Private
Merger Proposal.

     The Board also considered the fact that under Tennessee  corporate law, and
subject to certain  conditions set forth under Tennessee law,  shareholders have
the right to review United  Tennessee's  relevant  books and records of account.
Additionally, the Board considered the Going Private Merger is procedurally fair
based on the fact that  shareholders  who are being  cashed out are  entitled to
dissenters'  rights  under  Tennessee  corporate  law.  Please  see the  section
entitled "Dissenters Rights" below. After consideration of the factors described
above,  including the procedural  rights of shareholders  to dissent,  the Board
believes that the  transaction  is fair  notwithstanding  the absence of such an
unaffiliated   shareholder  approval   requirement,   independent  committee  or
unaffiliated representative.

     As a result of this analysis  outlined  above,  the Board believes that the
transaction is substantively  and procedurally  fair to shareholders who will be
cashed out in the transaction.

     Our  Board of  Directors  also  believes  that the  transaction  is fair to
shareholders  who will continue to be United  Tennessee  shareholders  after the
Going Private Merger.  This belief is based on the Board's  consideration of the
following material factors:

     o    If we are able to terminate the registration of our common stock under
          the  Exchange  Act,  we believe  that the cost  savings  will  benefit
          continuing shareholders.  These cost savings include known and unknown
          expenses  which  will  be  incurred  by  public  companies  under  the
          Sarbanes-Oxley Act. Also, our officers, directors and other management
          will be able to better focus its resources on the  Company's  business
          opportunities. These cost savings and increase in focus should enhance
          our ability to increase the Company's profitability.

     o    If we succeed in deregistering  our common stock with the SEC, we will
          no  longer  be  subject  to the  SEC  reporting  or  proxy  disclosure
          requirements.   However,   we  intend  to  continue  to  mail  to  our
          shareholders  annual audited  financial  information.  We will also be
          subject  to  the  regulatory  and   supervisory   authority  of  other
          governmental  agencies  applicable to bank holding companies and state
          savings banks,  including the Office of Thrift Supervision,  the Board
          of Governors of the Federal  Reserve,  the Federal  Deposit  Insurance
          Corporation, and the Department of Financial Institutions of the State
          of Tennessee.

                                       25

     o    If our common stock is no longer subject to the Exchange Act reporting
          requirements,  we will no longer be eligible to have our stock  quoted
          on the  NASDAQ  SmallCap  Market.  This  could  adversely  affect  the
          liquidity,  trading volume and  marketability of our common stock even
          further than currently  existing.  However,  we do not anticipate this
          change to have a  significant  impact on the  remaining  shareholders.
          There has not been a very  active  trading  market  for the  shares of
          common stock in the past twelve months on the NASDAQ SmallCap  Market.
          Also,  although we cannot  guarantee  how and when it will  occur,  we
          anticipate  that the Company  stock will trade in the "pink sheets" or
          in privately negotiated sales.

     The  Board   considered   potentially   negative   factors  for  cashed-out
shareholders  and remaining  shareholders  concerning  the Going Private  Merger
including

     o    the  shares of common  stock  will not  longer be listed on the Nasdaq
          Smallcap  Market.  Accordingly,  it may be difficult for  unaffiliated
          shareholders  to sell their  shares of common stock should they desire
          to do so;

     o    cashed-out  shareholders  will not participate in its future potential
          earnings or growth, if any;

     o    cashed-out  shareholders  will be  required  to pay  federal  and,  if
          applicable,  state and local  income  taxes on the cash gain,  if any,
          received in the Going Private Merger;

     o    following thke de-registration of United Tennessee's common stock with
          the SEC remaining  shareholders  will have less access to  information
          about the surviving corporation;

Although the Board  considered the negative  factors  described  above,  for the
reasons  described  further  above,  the Board  believes  that the Going Private
Merger  is fair  to  United  Tennessee's  shareholders,  including  unaffiliated
shareholders,   and  in  the  best   interests  of  United   Tennessee  and  its
shareholders.

Determination  of Fairness of Merger  Corp.  and the  Directors  and Officers of
United Tennessee and Merger Corp.

     Merger Corp.  and its directors  and officers and United  Tennessee and its
directors and officers, including Richard G. Harwood, J. William Myers, Tommy C.
Bible,  William B. Henry,  Ben W. Hooper,  III, Robert L. Overholt and Robert D.
Self are affiliates and are also considered  filing persons for purposes of this
transaction. Merger Corp. was organized for the sole purpose of facilitating the
merger. See "Proposal 2 -- Election of Directors" and "Stock Ownership of United
Tennessee" for more information regarding these persons.

     Each of these filing persons  believes that the terms and conditions of the
merger and the  purchase of shares from  shareholders  who hold fewer than 2,500
shares of United Tennessee are advisable,  substantively  fair to, and otherwise
in the best interest of, the shareholders of United  Tennessee,  including those
unaffiliated  shareholders  who will be cashed out in the  transaction and those
unaffiliated  shareholders who will remain as United Tennessee shareholders.  In
reaching  this  conclusion,   these  filing  persons  relied  upon  the  factors
considered by and the analyses and  conclusions of United  Tennessee's  Board of
Directors and adopted these factors, analyses and conclusions as their own.

Opinion of Financial Advisor

     The  Board of  Directors  of United  Tennessee  retained  Triangle  Capital
Partners to act as its financial  advisor in  connection  with the Going Private
Merger.  As part of its  engagement,  Triangle  rendered  an  opinion  at United
Tennessee's  request with respect to the fairness of the $22.00  (which we refer
to in this  section as the "Cash  Price"),  from a financial  point of view,  to
United  Tennessee  shareholders.  On April 12, 2005,  Triangle  delivered to the
Board an oral report regarding its initial evaluation of and analysis concerning
United  Tennessee's  common  stock.  Triangle  subsequently  delivered a written
opinion dated April 12, 2005, to the Board that the Cash Price was fair,  from a
financial  point of view, as of the date of the opinion to all United  Tennessee
shareholders,  including  those  shareholders  who will  receive cash as well as
shareholders remaining after the Going Private Merger.

                                       26

     In  connection  with  providing  its  fairness  opinion and other  services
rendered in connection the Going Private Merger,  Triangle  received no specific
instructions  from United  Tennessee's  Board of Directors other than to provide
the Board with an opinion stating whether or not the Cash Price as determined by
the Board would be fair to all United  Tennessee  shareholders  from a financial
point of view. No  limitation  was imposed on Triangle with respect to the scope
of Triangle's investigation in rendering its services.

     A copy of Triangle's written opinion dated April 12, 2005, which sets forth
the assumptions made,  matters  considered and extent of review by Triangle,  is
attached  to this  proxy  statement  as Annex B. You  should  read the  fairness
opinion  carefully and in its entirety.  Triangle's  opinion is addressed to the
Board of Directors of United  Tennessee and does not constitute a recommendation
to any  shareholder  as to how the  shareholder  should vote at the meeting with
regard to the Going Private Merger.

     Triangle is a regional investment banking firm, and we selected Triangle as
an advisor based on the firm's reputation, its experience in investment banking,
its extensive  experience and knowledge of small  commercial  banking and thrift
institutions  generally  located in certain portions of the Southeastern  United
States,  its  recognized  expertise in the valuation of  commercial  banking and
thrift  institutions,  its experience in going private  transactions for similar
public companies, and its familiarity with United Tennessee;  however, there has
been no material  relationship  during the last two years  between  Triangle and
United  Tennessee.  Triangle,  through  its  investment  banking  business,  has
specialized in commercial banking institutions and has been regularly engaged in
the valuation of such  businesses in connection  with mergers and  acquisitions,
trust preferred security financings and other corporate  transactions  requiring
advisory services.

     United   Tennessee  has  agreed  to  pay  Triangle  a  fee  of  $35,000  as
compensation  for financial  advisory  services  rendered in connection with the
Going  Private  Merger,  including a portion of such fee that was  contingent on
receipt of Triangle's written opinion. In addition,  United Tennessee has agreed
to reimburse  Triangle  for all  reasonable  expenses,  incurred by it on United
Tennessee's  behalf,  and to indemnify  Triangle  against  certain  liabilities,
including any which may arise under the federal securities laws.

     Prior to rendering its opinion, Triangle reviewed and analyzed, among other
things,  (i) the terms of the Going Private Merger Proposal,  including the Cash
Price, as communicated to Triangle by United Tennessee,  (ii) United Tennessee's
annual report to  shareholders  and financial  statements  for each of the three
years ended December 31, 2002, 2003 and 2004, (iii) United Tennessee's quarterly
reports  and  financial  statements  for the three,  six and nine month  periods
ending  March 31, June 30 and  September  30, 2004,  respectively,  (iv) certain
information regarding the historical record of reported prices, trading activity
and dividend payments of United  Tennessee's common stock ending March 31, 2005,
(v)  certain   reported   financial  terms  of  selected  recent  going  private
transactions  which  Triangle  deemed to be relevant,  (vi)  publicly  available
business  financial  information  regarding  United  Tennessee,   (vii)  certain
dividend  forecasts and supporting  information  prepared by our management with
respect  to the Going  Private  Merger  Proposal,  (viii)  discussions  with our
management  regarding the background of the Going Private Merger and reasons and
basis for the Going Private Merger and  management's  opinion of future business
prospects for United  Tennessee and (ix) certain  publicly  available  financial
information of selected peer groups of United Tennessee;  and (x) other studies,
analyses and  investigations,  particularly  of the banking  industry,  and such
other information as Triangle deemed appropriate.

     In  connection  with  rendering  its opinion to United  Tennessee's  Board,
Triangle performed a variety of financial and comparative  methodologies,  which
are summarized  briefly below.  Moreover,  Triangle believes that these analyses
must be  considered  as a whole  and  that  selecting  portions  of them and the
factors  considered by Triangle,  without  considering all of those analyses and
factors, could create an incomplete  understanding of the process underlying the
analyses and, more  importantly,  a misleading or incomplete  view of Triangle's
written opinion as to fairness, from a financial point of view, that is based on
those analyses.  The preparation of a financial  advisor's  opinion is a complex
process  involving  subjective  judgments and is not necessarily  susceptible to
partial  analyses  or a  summary  description  of  those  analyses.  In its full
analysis,  Triangle also included  assumptions with respect to general economic,
financial market and other financial conditions. Furthermore, Triangle drew from
its past  experience in similar  transactions,  as well as its experience in the
valuation of securities and its general  knowledge of the banking  industry as a
whole. Any estimates in Triangle's  analyses were not necessarily  indicative of
actual future results or values,  which may  significantly  diverge more or less
favorably from those estimates.  Estimates of company  valuations do not purport
to be appraisals nor do they  necessarily  reflect the prices at which a company
or its  respective  securities  may actually be sold. No  particular  individual
analysis  performed by Triangle was assigned a greater  significance by Triangle
than any other in forming its written opinion.

     The written  opinion dated April 12, 2005 provided by Triangle to the Board
was  necessarily  based  upon  economic,  monetary,  financial  market and other
relevant  conditions  as of the date of the  opinion.  Accordingly,  the opinion
states that although  subsequent  developments may affect the opinion,  Triangle
does not have any obligation to further update, revise or reaffirm its opinion.

                                       27


     In connection with its review and arriving at its opinion, with the consent
of the Board of United Tennessee,  Triangle assumed and relied upon the accuracy
and  completeness of the financial  information and other pertinent  information
provided by United  Tennessee to Triangle for purposes of rendering its opinion.
Triangle  did not  assume  any  obligation  to  independently  verify any of the
information  provided,  including without limitation  information from published
sources, as being complete and accurate in all material respects. With regard to
the financial  forecasts  prepared by United  Tennessee's  management,  Triangle
assumes  that  this  information  reflected  the best  available  estimates  and
judgments  of  United  Tennessee  as to the  future  performance  and  that  the
projections  provided a reasonable basis upon which Triangle could formulate its
opinions.  A summary of the financial  projections  used in Triangle's  analyses
which were provided by United Tennessee's management is as follows:


                                  Projections for the Year Ending December 31
                                  -------------------------------------------
                       2005        2006        2007         2008         2009
                       ----        ----        ----         ----         ----
Total Assets ($000s) 128,792     135,232    141,993       149,093      156,547
Growth (%)                5%          5%         5%            5%           5%
Equity ($000s)        19,162      19,568     20,035        20,551       21,126
Net Income ($000s)     1,900       1,600      1,700         1,800        1,900
EPS                    $1.59       $1.38      $1.51         $1.65        $1.79
Book value per share  $16.50      $17.37     $18.34        $19.39       $20.55
Dividends per share    $0.40       $0.40      $0.48         $0.52        $0.56
ROA                    1.51%       1.21%      1.23%         1.24%         1.24%
ROE                    10.1%        8.3%       8.6%          8.9%          9.1%


     United Tennessee  developed these assumptions based on its current and past
performance  and on a review  of  information  available  on  other  competitive
companies.  The growth rate is based on United  Tennessee's  growth rate. United
Tennessee does not expect its growth rate to increase  considering the amount of
competition  currently in its market area.  United  Tennessee  does not publicly
disclose its internal management projections of the type utilized by Triangle in
connection  with  Triangle's  role as  financial  advisor  to United  Tennessee.
Therefore, those projections and forward looking statements cannot be assumed to
have been prepared with the view towards public disclosure. The projections were
based upon numerous  variables and  assumptions  that are inherently  uncertain,
including,   among  otheres,  factors  relative  to  the  general  economic  and
competitive conditions facing United Tennessee. Accodingly, actual results could
vary significantly from those set forth in the respective projections.

     In  providing  its  opinion,  Triangle  assumed  and relied  upon,  without
independent  verification,  the accuracy  and  completeness  of all  accounting,
legal, tax and other information provided to them by the Company, as well as all
of the  materials  made  available  to Triangle  by the Company or other  public
sources.  Triangle  assumed  that no material  change in the  Company's  assets,
financial conditions, results of operations,  business or prospects had occurred
since December 31, 2004 and, if applicable, the most recent financial statements
made available to Triangle.

     Triangle  has stated to the Board that it does not  purport to be an expert
in the  evaluation  of loan  portfolios  or the  allowance  for loan losses with
respect to loan portfolios  and,  accordingly  assumes that those  allowances by
United  Tennessee are adequate to cover such losses.  In addition,  Triangle has
not reviewed and does not assume  responsibility for any individual credit files
and did not make an independent evaluation,  appraisal or physical inspection of
the  assets or  individual  properties  of United  Tennessee,  nor was  Triangle
provided  with those  types of  appraisals.  In  addition,  for the  purposes of
rendering  its written  opinion,  Triangle  assumed  that (i) the Going  Private
Merger  will be  consummated  in  accordance  with  the  terms  communicated  to
Triangle,  without  any waiver of its  material  terms or  conditions,  and that
obtaining the necessary  shareholder approvals for the Going Private Merger will
not have an adverse effect on United Tennessee and (ii) the Going Private Merger
is  consummated  in a manner that complies in all respects  with the  applicable
provisions  of the  Securities  Act, the  Exchange Act and all other  applicable
federal and state statutes,  rules and  regulations.  Triangle did not make, nor
was it provided  with,  any  independent  analysis or valuation of the rights of
shareholders, creditors, or any other holders of claims or rights against United
Tennessee or its  affiliates.  Triangle was not requested to and did not solicit
any  expressions  of interest from any other parties with respect to the actions
contemplated in connection with the Going Private Merger.  Triangle expressed no
opinion as to whether any alternative  transaction  might produce  consideration
for the  holders of United  Tennessee's  Common  stock in an amount in excess of
that contemplated in the Going Private Merger.

     Triangle's  analyses  included (i) a comparison of certain market multiples
between  United  Tennessee  and selected peer groups,  (ii) a dividend  discount
analysis,  and (iii) an  analysis  of  premiums  paid with  respect  to  similar
transactions. Triangle also considered the current and historic trading activity
and  prices of our common  stock.  Upon  reconciling  these  separate  analyses,
Triangle  presented a range of fair values with  respect to the price to be paid
to  shareholders  being cashed out.  Triangle  presented an oral report of these
analyses to the Board of Directors at its April 12, 2005 meeting.

     Triangle  first   considered   and  reported  the   performance  of  United
Tennessee's  common  stock  over the three year  period  ended  March 31,  2004.
Triangle  compared this  performance to the market  performances of the Standard
and Poor's 500 Index,  all publicly  traded  thrift  institutions  in the United
States with assets  below $250  million and Banks with assets below $500 million
(as identified by SNL Financial, L.C.). During this period, the Company's common
stock had increased 62%, while the Standard and Poor's Index, the indices of all
thrift  institutions  and the index of thrifts  with assets  below $250  million
increased  1%,  77% and  63%,  respectively.  The  data  indicated  that  United
Tennessee's  stock had increased at a faster rate than the national averages for
the three year period ending March 31, 2005.

     Triangle then listed the trading volume and closing prices of the Company's
common  stock on each day during the twelve  months  prior to March 31,  2005 on
which a trade had been  reported.  In analyzing this trading  history,  Triangle
reported that the weighted  average price per share equaled  $18.60,  $19.49 and
$19.36 for the prior twelve  months,  six month and ninety  days,  respectively,
ending March 31, 2005.  Triangle noted that during the same twelve month period,
the  Company's  common  stock was traded  only 75 of the  possible  250 days for
trading. The average daily volume of United Tennessee stock trading was 737, 727
and 909 shares during the twelve  month,  six month and ninety day period ending
March 31, 2005. The total number of shares traded during the twelve month period
was 55,280, with a total of 10,320,  11,935 and 17,541 shares traded in the last
5,  10  and 20  days  in  which  trading  occurred  prior  to  March  31,  2005,
respectively.
                                       28

     Comparable  Company  Analysis.  In order to establish a range of fair value
for United Tennessee's common stock in connection with the Going Private Merger,
Triangle  engaged in several  analyses which compared  certain  Company  pricing
ratios to  several  peer  groups  discussed  below.  It also  identified  a more
specific  peer group of 11 companies  deemed  relevant and looked at  historical
pricing and other ratios to consider the Company's common stock value.

     To the extent any  comparisons  were done with peer groups,  Triangle noted
that no peer group or member of a peer group was identical to United  Tennessee.
Likewise,  no reviewed transaction was identical to the Going Private Merger. As
a result,  Triangle's analyses with respect to the Going Private Merger were not
intended to be purely mathematical.  Rather, Triangle considered complex matters
concerning, and attempted to make reasonable judgments regarding, differences in
financial  market  and  operating  characteristics  of the  companies  and other
factors that could affect the public  trading  volume of the  companies to which
United  Tennessee is being  compared in the course of delivering  its report and
written opinion to the Board.

     First,  Triangle  selected seven  nationwide peer groups having one or more
common  characteristics  with United  Tennessee.  These peer groups were (i) all
publicly  traded thrift  institutions  in the United States as identified by SNL
Financial, L.C., (ii) all publicly traded thrifts in the geographic southeastern
United  States,  (iii) all thrifts in the United States with assets between $100
million  and  $200  million,   (iv)  all  United  States   thrifts  with  market
capitalizations  between $15 million and $35 million, (v) all thrifts nationwide
with returns on average assets between 1.40% and 1.80%,  (vi) all thrifts in the
United States with returns on average equity between 10.0% and 12.0%,  and (vii)
all United  States  thrifts  with ratios of tangible  equity to tangible  assets
being between 12% and 20%. In reviewing these peer groups, Triangle specifically
focused on the following pricing ratios:  (i) stock price/book value ratio, (ii)
stock  price/tangible  book value  ratio,  (iii) stock  price/reported  earnings
during the last twelve months ("LTM")for which public  information was available
and (iv)  stock  price/core  earnings  during the last  twelve  months for which
public  information was available.  The price/book value and the  price/tangible
book value ratios are intended to show the amount  investors value a stock based
on its book value per share and tangible  book value per share.  The  price/book
value and  prive/tangible  book value  ratios are often more  meaningful  when a
company has unpredictable  earnings.  The price/earnings and price/core earnings
multiples  show the value of a stock based on the multiple of number of years of
earnings  an  investor  is willing  to pay for a share of stock.  Price/earnings
ratios are often more  meaningful  when a company has  consistent or predictable
earnings.   Core   earnings  were  adjusted  to  eliminate  the  impact  of  any
non-recurring income or expense items and the associated tax impact.

     Triangle  reviewed the  financial  characteristics  of each of the selected
nationwide  peer groups and compared these financial  characteristics  to United
Tennessee.  Triangle  also  reviewed the median  trading  ratios of the selected
nationwide  peer groups to  establish a range of  comparable  trading  multiples
applicable to United  Tennessee.  The  following  table  summarizes  the pricing
ratios of the selected nationwide peer groups.



                                             Pricing Ratios of
                                        Selected Nationwide Peer Groups
- ------------------------------ -------------------- -------------------- ---------------------- ----------------------
                               Price/Book Value     Price/ Tangible      Price/ LTM Core        Price/ LTM
                                                    Book Value           Earnings(1)            Earnings(1)
- ------------------------------ -------------------- -------------------- ---------------------- ----------------------
                                                                                    
All Public US Thrifts          141%                 155%                 17.4x                  16.8x
- ------------------------------ -------------------- -------------------- ---------------------- ----------------------
All Public Southeast Thrifts   138%                 138%                 22.8x                  22.3x
- ------------------------------ -------------------- -------------------- ---------------------- ----------------------
All Thrifts $100MM-200MM in    113%                 116%                 18.9x                  18.1
Assets
- ------------------------------ -------------------- -------------------- ---------------------- ----------------------
Thrifts with Market Cap        119%                 123%                 19.5x                  18.9x
$15MM-$35MM
- ------------------------------ -------------------- -------------------- ---------------------- ----------------------
Thrifts with Return on         155%                 177%                 14.0x                  14.0x
Average Assets 1.40%-1.80%
- ------------------------------ -------------------- -------------------- ---------------------- ----------------------
Thrifts with Returns on        151%                 166%                 14.9x                  14.6x
Equity 10.0%-12.0%
- ------------------------------ -------------------- -------------------- ---------------------- ----------------------
Thrifts with Tangible          121%                 135%                 24.9x                  20.5x
Equity/Tangible Assets
12.0%-20.0%
- ------------------------------ -------------------- -------------------- ---------------------- ----------------------


(1) Financial  information is based on publicly  available  information  for the
twelve month period ending December 31, 2004. Stock pricing information is as of
March 31, 2005.

                                       29

     As a comparison,  the same information  with respect to United  Tennessee's
common stock price on March 31, 2005 compared to its December 31, 2004 financial
information is as follows:




                          Price/Book Value     Price/Tangible         Price/LTM          Price/LTM Earnings
                                                 Book Value         Core Earnings
- ------------------------  ----------------    -----------------     ---------------     --------------------
                                                                             
United Tennessee          121%                 126%                 11.88X               11.80X


     Triangle next conducted a similar  analysis with respect to a more tailored
peer group of 11 companies  (the  "Guideline  Companies")  deemed  comparable to
United Tennessee by Triangle. The thrifts identified met the following criteria:
(i) total assets  between $50 million and $500  million,  (ii) return on average
equity of greater than 8%, (iii) tangible  equity of tangible  assets of greater
than  8%,  and (iv)  non-performing  assets/total  assets  of less  than  1.50%.
Triangle excluded  companies that: (i) were mutual holding  companies,  (ii) did
not  have  available   pricing   ratios,   and  (iii)  were  targets  of  merger
transactions. Triangle calculated the median, first quartile, and third quartile
of previously  discussed pricing ratios to establish the range of trading values
for the Guideline  Companies.  The range of these four pricing  multiples within
the Guideline Companies as of March 31, 2005 were as follows:


- ------------------------- ---------------------- ----------------------- ---------------------- ----------------------
                          Price/Book Value       Price/ Tangible Book    Price/ LTM Core        Price/ LTM
                                                 Value                   Earnings(1)            Earnings(1)
- ------------------------- ---------------------- ----------------------- ---------------------- ----------------------
                                                                                    
High                      231%                   236%                    29.8                   29.8
- ------------------------- ---------------------- ----------------------- ---------------------- ----------------------
3rd Quartile              153%                   153%                    17.8                   17.3
- ------------------------- ---------------------- ----------------------- ---------------------- ----------------------
Median                    137%                   138%                    14.7                   14.0
- ------------------------- ---------------------- ----------------------- ---------------------- ----------------------
1st Quartile              124%                   127%                    12.8                   12.2
- ------------------------- ---------------------- ----------------------- ---------------------- ----------------------
Low                        97%                    97%                     9.9                    9.9
- ------------------------- ---------------------- ----------------------- ---------------------- ----------------------


(1) Financial  information is based on publicly  available  information  for the
twelve month period ending December 31, 2004. Stock price information is for the
period ending March 31, 2005.

     Based on the above  information,  and considering the pricing  multiples of
the seven peer groups previously described, Triangle selected a range of pricing
ratios  incorporating  these  standards  which were reflective of the Guiideline
Companies  to apply to United  Tennessee.  Triangle  noted  that the  Guildeline
Companies and nationwide peer groups of smaller thrifts (all thrifts with assets
$100-$200  million),  thrifts with smaller market  capitalizations  (all thrifts
with market  capitalizations  between $15-$35 million),  and thrifts with a high
level of equity (all thrifts with tangible equity between 12% and 20%) tended to
trade  below the  national  medians in terms of price to book value and prive to
tangible book value ratios. Triangle also noted that the Guideline Companies and
national  peer  groups  based on return on average  assets and return on average
equity  tended to trade  below  the  national  medians  in terms of price to LTM
earnings and price to LTM core  earnings.  Triangle  selected a range of 120% to
140% of book value and  tangible  book value and a range of 13 to 15 times price
to LTM  earnings  and price to LTM core  earnings  as ratios  reflective  of the
current  trading  level for thrifts with  financial  characteristics  similar to
United Tennessee and, thus,  representing  Triangle's estimate of trading levels
within which United  Tennessee  could be reasonably  expected to trade given its
financial characteristics. Triangle then calculated the implied trading price of
United  Tennessee  common  stock  based on these four  industry  standards.  The
following table reflects the indicated price range of United  Tennessee's common
stock based on those selected pricing ratios.

                                       30




- --------------------- -------------------- ------------------------------------ --------------------------------------
                                                 Selected Pricing Ratio                 Indicated Price Range
- --------------------- -------------------- ------------------------------------ --------------------------------------
                       United Tennessee          Low               High                Low                High
- --------------------- -------------------- ----------------- ------------------ ------------------- ------------------
                                                                                          
Price/ Book Value           $15.39               120%              140%               $18.47             $21.54
- --------------------- -------------------- ----------------- ------------------ ------------------- ------------------
Price/ Tangible             $14.79               120%              140%               $17.75             $20.71
Book Value
- --------------------- -------------------- ----------------- ------------------ ------------------- ------------------
Price/ LTM                   $1.58              13.0x              15.0x              $20.54             $23.70
Earnings(1)
- --------------------- -------------------- ----------------- ------------------ ------------------- ------------------
Price/ LTM Core              $1.57              13.0x              15.0x              $20.36             $23.49
Earnings(1)
- --------------------- -------------------- ----------------- ------------------ ------------------- ------------------


(1) Financial  information is based on publicly  available  information  for the
twelve month period ending December 31, 2004. Stock price information is for the
period ending March 31, 2005.

     Triangle  reviewed  the  implied  trading  price  of  United  Tennessee  as
indicated by the selected pricing ratios. Triangle noted that the lowest implied
price was $17.75 based on tangible book value and the highest  implied price was
$23.70 based on price to LTM earnings.  Giving  consideration  to these high and
low values, the trading  characteristics of the Guideline Companies,  as well as
the trading market for thrifts with similar  financial  characteristics  and the
pricing  ratios  resulting  from the  selected  range of fair  values,  Triangle
estimated  that a range of fair values for the common stock of United  Tennessee
was $17.75 to $23.50 per share.

     Dividend  Discount  Analysis.  Triangle also performed a dividend  discount
analysis to determine a range of fair value of United  Tennessee's  common stock
based on the present value of expected future  dividends to be received.  United
Tennessee's  management  (for purposes of this exercise only)  estimated  United
Tennessee's dividends per share for each of the fiscal years ending December 31,
2005,  2006,  2007,  2008 and 2009.  In  estimating  United  Tennessee's  future
dividend  payments,  United  Tennessee  assumed annual asset grouwth of 5%. As a
result, United Tennessee's  management estimated (for purposes of this exercise)
that the dividends per share would total $0.40,  $0.44,  $0.48,  $0.52 and $0.56
for the fiscal  years  ending  December  31,  2005,  2006,  2007,  2008 and 2009
respectively.

     Triangle  capitalized  these estimated future dividends and discounted that
value to a  present  value at a  discount  rate  between  11% and 13%.  Triangle
estimated that this was an appropriate  range of discount rates based on average
long-term required rates of return for companies identified as similar to United
Tennessee. Triangle took into consideration commonly perceived expected rates of
return  for  equity  investors  in  financial  institutions  generally  and  for
financial institutions believed to be similar to United Tennessee in determining
a  reasonably  appropriate  range  of  discount  rates.  In  addition,  Triangle
considered  methodologies  generally utilitized by equity analysts,  independent
consultants who develop valuation reports and other financial advisors,  as well
as its understanding of valuation approaches used by institutional  investors in
making its  subjective  determination.  Triangle then  calculated  the estimated
trading price of United  Tennessee's  common stock in the year 2009 based on the
2009 earnings per share  projected by management and  multiplying  this earnings
per share by a 13x to 15x trading multiple.  Triangle estimated that this was an
appropriate  trading  multiple to determine the possible trading price of United
Tennessee  common stock based on United  Tennessee's  trading history as well as
industry averages for companies identified as similar to United Tennessee.

     Triangle added the sums of the estimated  discounted  future  dividends and
discounted  estimated stock price.  The resulting range of values  determined by
this approach was intended to reflect a range of prices an investor with similar
expectations  and given the same financial  information  might be willing to pay
for a share of common stock of United  Tennessee.  Using a discount  rate of 13%
and a terminal  multiple of 13 times  resulted in an implied  price per share of
$18.24.  Using a  discount  rate  of 11% and a  terminal  multiple  of 15  times
resulted in an implied price per share of $21.81. This range encompassed values
derived  from  combining  the  highest  discount  rate with the lowest  terminal
multiple  (which  generated  the lowest  implied  price) to values  derived from
combining the lowest  discount rate with the highest  terminal  multiple  (which
generated  the  highest  implied  price),  and  based  on this  range,  Triangle
determined  that a range of fair  value  for our  common  stock  implied  by the
dividend discount analysis was between $18.25 and $22.00 per share.

                                       31

     Going Private Merger Premium  Analysis.  In addition to the other financial
analyses  performed by Triangle,  Triangle  also looked at  transactions  deemed
similar to the Going Private Merger to determine what premium,  if any, has been
paid in some  other  transactions  deemed  similar.  In its  analysis,  Triangle
selected  nineteen  transactions  deemed  comparable  during  the past two years
engaged to ultimately  deregister that company's  common stock from Exchange Act
reporting requirements. The nineteen selected transactions included only reverse
stock splits and cash out mergers  conducted by bank or thrift  institutions  or
their holding companies.  None of the comparable  transactions selected resulted
in a  change  of  control  of  the  entity.  Triangle  relied  on  the  reported
acquisition  price paid by these  companies in  connection  with the  comparable
transactions and compared that price to the recently reported trading prices for
the same shares to determine an average premium paid. By observing premiums paid
in other similar  transactions  of publicly  traded banks,  Triangle was able to
estimate a range of  premiums  comparable  for the price to be paid in the Going
Private  Merger.  Triangle did not consider the trading  history of the nineteen
subject  companies  other  than the  recent  trading  price as  compared  to the
acquisition price paid pursuant to the comparable transactions.

The following is a listing of the 19 transactions  considered by Triangle in its
Going Private Merger premium analysis:



Company      Announce Date   Assets ($000's)           Transaction Value         % Shares   Premium
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
                                                                                            

ASB Financial Corp.           3/3/05                172,961               1,985,659            5.0%         11.4%
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
First Manitowoc               2/25/05               606,753               1,844,700            1.4%         27.9%
Bancorp, Inc.
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
Benchmark Bankshares,        12/23/04               284,623              11,796,169           20.9%         11.8%
Inc.
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
KS Bancorp Inc.              12/22/04               223,208               1,418,040            4.9%         23.1%
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
Commercial National          11/18/04               243,859               8,750,000           17.1%         13.6%
Financial Corp.
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
Fidelity Federal             11/11/04               201,842               2,000,000           10.0%          6.3%
Bancorp
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
Central Federal              10/22/04               128,953               1,940,811            6.1%         14.2%
Corporation
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
Blackhawk Bancorp,           10/22/04               415,911                 995,566            2.6%         27.1%
Inc.
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
Sturgis Bancorp, Inc.         9/29/04               312,431                 588,832            1.3%         18.1%
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
Southern Michigan             9/03/04               310,815               1,213,215            5.1%         20.3%
Bancorp Inc.
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
First Banking Center,         8/20/04               565,408              21,660,000           24.2%         17.6%
Inc.
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
Coddle Creek                  3/30/04               137,652                 500,000            2.0%          4.1%
Financial Corp.
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
Eaton Bancorp Inc.            1/02/04               101,837               3,013,650           24.3%         (6.9%)
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
IBW Financial Corp.          12/31/03               302,720                 470,230            1.9%         65.9%
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
HFB Financial                10/28/03               256,689                 468,400            1.6%          3.4%
Corporation
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
Valley Ridge                  9/19/03               193,008                1,660,000           4.9%         11.1%
Financial Corp.
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
BankPlus, FSB                 7/15/03               313,234                 200,000            0.8%          6.7%
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
Capital Directions,           6/25/03               129,839                 551,450            1.7%         (3.8)%
Inc.
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------
Chesapeake Financial          9/03/02               332,424                1,979,073           6.5%         18.7%
Shares, Inc.
- ----------------------- -------------------- ----------------------- ----------------------- ------------ ------------


     As a comparison,  the following is the comparable information applicable to
United  Tennessee and the Going Private Merger if it had been completed on March
31, 2005.
                    Announce      Assets
 Company             Date        (1000's)     Transaction Value  %Shares Premium
- ----------------  -----------  -----------  --------------------   -----   -----
United Tennessee   4/14/2005     122,659     3,554,870 (estimated)  13.6%    18%
- ----------------  -----------  -----------  --------------------   -----   -----

     The premiums  paid with respect to the above  selected  transactions  had a
median premium paid of 13.6%, and first quartile and third quartile premium paid
of 6.5% and 19.5%,  respectively.  Triangle  reviewed  the 19  transactions  and
concluded that a reasonable premium to be paid based on the inter-quartile range
between the first  quartile and the third  quartile would be between 5% and 20%.
Triangle used the inter-quartile  range as an indication of ranges being paid in
similar  transactions  because it  represents  the range of premiums paid in the
middle 50% of the 19 selected  transactions and excludes the  transactions  with
the highest and lowest  premiiums.  Triangle  then  calculated  a range of stock
prices reflecting a 5% to 20% premium based on the closing price as of March 31,
2005,  the average of the last 5,10,  and 20 closing prices on days during which
shares of United  Tennessee'  stock were  traded and the  average of the closing
prices during the last twelve months.  As the shares of United  Tennessee traded
in a realtively narrow range during the last twelve months,  the resulting range
of premium value was  relatively  consistent  with the lowest value being $19.53
and the  hlighest  value being  $23.17.  Based on these  calculations,  Triangle
determined  that a range of fair value for our common stock implied by the going
private merger premium analysis was between $19.50 and $23.00 per share.

Reconciliation of valuation  methodologies.  Triangle considered three different
methodologies  to establish a valuation range for United  Tennessee's  shares in
the  reorganization.  The comparable company analysis suggested the widest range
of value ($17.75 to $23.50 per share).  The dividend discount analysis suggested
a range of value of $18.25 to $22.00 per share,  and the going  private  premium
analysis  suggested  a range  of  value  of  $19.50  to  $23.00  per  share.  In
reconciling  the three analyses  Triangle did not apply specific  weights to the
three approaches.  Instead, Triangle considered a number of factors and used its
best judgment to estimate a possible  range of values which would be fair from a
financial  point of view to be paid for shares in this type of  transaction.  At
the high end of the range, the three approaches  suggested values from $22.00 to
$23.50 per  share.  The simple  average of the three  approaches  was $22.83 per
share.  Rounding  up to the  nearest 25 cents  would  produce an upper  limit of
$23.00  per  share.  At the low end of the  range  there was  greated  disparity
between  the three  approaches  (from  $17.75 to $19.50  per  share).  Since the
comparable  company  analysis  suggested  a low end value that was less than the
current   trading  price  for  the  stock,   Triangle   discounted   this  value
considerably.  Averaging the low end valuation of the dividend discount analysis
and the going  private  premium  analysis  generates an average low end value of
$18.88 per share.  After  rounding  to the  nearest 25 cents,  the low end value
would be $19.00 per share. After giving to consideration to the  above-mentioned
facts,  Triangle  concluded  that the overall range of fair value for the United
Tennessee's shares in the reorganization was $19.00 to $23.00 per share.

Triangle  Fairness  Opinion.  Based upon these  analyses,  Triangle  delivered a
written  opinion dated April 12, 2005 to United  Tennessee's  Board of Directors
that the Cash Price of $22.00  established  by the Board of Directors  was fair,
from a  financial  point of view,  as of the date of the  opinion  to all United
Tennessee shareholders.

                                       32


     Triangle's  opinion does not address the  underlying  business  decision to
engage in the Going  Private  Merger.  Triangle is not  expressing an opinion or
recommendation as to how shareholders  should vote with respect to the Amendment
or the Going Private  Merger.  The full text of Triangle's  opinion,  which sets
forth many of the assumptions made,  matters considered and limits on the review
undertaken,  is  attached  as Annex B to this proxy  statement  with  Triangle's
consent.  Triangle has disclaimed any obligation to revise or update its opinion
as a result of subsequent developments or otherwise.

     As noted above,  the  discussion in this section is merely a summary of the
analyses  and  examinations  that  Triangle  considered  to be  material  to its
opinion. It is not a comprehensive  description of all analyses and examinations
actually  conducted  by Triangle.  The fact that any specific  analysis has been
referenced  in the summary  above is not meant to indicate that the analysis was
given  greater  weight  than any  other  analysis.  Accordingly,  the  ranges of
valuations  resulting from any particular analysis described above should not be
taken to be Triangle's view of the actual value of United Tennessee.

     In performing its analysis, Triangle made numerous assumptions with respect
industry  performance,  general  business  and  economic  conditions  and  other
matters, many of which are beyond the control of United Tennessee.  The analyses
performed by Triangle are not necessarily  indicative of actual values or actual
future  results,  which may be  significantly  more or less favorable than those
suggested by those analyses.  The analyses do not purport to be appraisals or to
reflect the prices at which any securities  have traded or may trade at any time
in the future. Accordingly,  those analyses and estimates are inherently subject
to uncertainty,  being based upon numerous  factors or events beyond the control
of the parties or their  respective  advisors,  and Triangle does not assume any
responsibility if future results are materially different from those projected.

                             The Merger Transaction

Fees and Expenses of the Going Private Merger

     United Tennessee estimates that Going Private Merger and other related fees
and  expenses,  consisting  primarily of SEC filing  fees,  fees and expenses of
investment  bankers,  attorneys and accountants and other related charges,  will
total  approximately  $100,000,  assuming the transactions  are completed.  This
amount consists of the following estimated fees:


Description                                                        Amount

Advisory fees and expenses                                       $ 35,000
Legal fees and expenses                                            35,000
Accounting fees and expenses                                       20,000
SEC filing fee                                                      2,500
Printing, solicitation and mailing costs                            5,000
Transfer Agent fee                                                  2,500
                                                                  -------
Total                                                            $100,000
                                                                  =======

Material U.S. Federal Income Tax Consequences of the Going Private Merger

     Summarized below are the material federal income tax consequences to United
Tennessee and its  shareholders  resulting from the Going Private  Merger.  This
summary is based on existing U.S. federal income tax law, which may change, even
retroactively.  This  summary  does not discuss  all  aspects of federal  income
taxation,   which  may  be  important  to  you  in  light  of  your   individual
circumstances.  Many  shareholders  (such as financial  institutions,  insurance
companies, broker-dealers, tax-exempt organizations, and foreign persons) may be
subject to special tax rules.  Other shareholders may also be subject to special
tax  rules,  including  but not  limited to  shareholders  who  received  United
Tennessee  common stock as compensation for services or pursuant to the exercise
of an employee stock option,  or shareholders who have held, or will hold, stock
as part of a straddle, hedging, or conversion transaction for federal income tax
purposes. In addition,  this summary does not discuss any state, local, foreign,
or other tax considerations.

     This summary assumes that you are one of the following:
     (1)  a citizen or resident of the United States;
     (2)  a  corporation  or other entity  taxable as a  corporation  created or
          organized under U.S. law (federal or state);
     (3)  an  estate  the  income of which is  subject  to U.S.  federal  income
          taxation regardless of its sources;
     (4)  a trust if a U.S. court is able to exercise  primary  supervision over
          administration  of  the  trust  and  one or  more  U.S.  persons  have
          authority to control all substantial decisions of the trust; or
     (5)  any other person whose worldwide income and gain is otherwise  subject
          to U.S. federal income taxation on a net basis.

                                       33

     This summary also assumes that you have held and will continue to hold your
shares as capital assets for investment purposes under the Internal Revenue Code
of 1986,  as amended.  We  recommend  that  shareholders  consult  their own tax
advisor as to the particular federal, sate, local and other tax consequences, in
light of their specific circumstances.

     Baker,  Donelson,  Bearman,  Caldwell & Berkowitz,  legal counsel to United
Tennessee has delivered an opinion  addressing  the material  federal income tax
consequences of the Going Private Merger.  A copy of this opinion has been filed
as Exhibit (e)(1) to Schedule 13E-3. A summary of the opinion follows:

     o    Neither United  Tennessee nor Merger Corp. will recognize gain or loss
          for  federal  income  tax  purposes  as a result of the Going  Private
          Merger.

     o    You will not  recognize  gain or loss if you do not receive  cash as a
          result  of the  Going  Private  Merger  and  continue  to hold  United
          Tennessee  common stock after the merger.  Your adjusted tax basis and
          holding period in the United  Tennessee  common stock will be the same
          as before the Going Private Merger.

     o    Cash you receive in exchange  for your United  Tennessee  common stock
          will be treated as having been  received by you as a  distribution  in
          redemption  of your United  Tennessee  common  stock,  subject to the
          provisions  and  limitations of Section 302 of the Code. If, after the
          Going  Private  Merger,  you do not own any  actual  United  Tennessee
          common  stock and are not  deemed  to  constructively  own any  United
          Tennessee common stock through attribution,  the cash received will be
          taxed as a sale or exchange of the redeemed shares,  in which case you
          will recognize gain or loss equal to the differrence  between the cash
          received  and  your  adjusted  tax  basis  in  the  redeemed   shares.
          Otherwise, depending on your situation, including, but not limited to,
          the effect of attribution, the cash received will be taxed as either:

               (a) a sale or exchange of the redeemed shares,  in which case you
               will recognize  gain or loss equal to the difference  between the
               cash received and your adjusted tax basis in the redeemed shares;
               or

               (b) a cash  distribution  that is  treated  as a  dividend  under
               Section  301 of the Code,  which will treat the cash  received by
               you

                    (i)  as  a  taxable   dividend   to  the  extent  of  United
                    Tennessee's current and accumulated earnings and profits;

                    (ii) then, if the amount of cash received by all  cashed-out
                    shareholders   exceeds  United   Tennessee's   earnings  and
                    profits,  as a  tax-free  return of capital to the extent of
                    your adjusted tax basis in the redeemed shares; and

                    (iii) then, if the amount of cash  received  (not  including
                    the amount treated as a dividend)  exceeds your adjusted tax
                    basis  int he  redeemed  shares,  as gain  from  the sale or
                    exchange of the redeemed shares.

     o    We  recommend  that you  consult  with your own tax  advisor as to the
          effects of attribution on you and whether the attribution, if any, may
          be waived by you.

     o    If the  cash  received  by you is  treated  solely  as a  dividend  as
          described in (b)(i)  above,  a proper  adjustment  will be made to the
          adjusted basis of United  Tennessee stock that you actually own or are
          deemed to own through attribution  immediately after the Going Private
          Merger,  to reflect your  adjusted  tax basis in the United  Tennessee
          common  stock  cancelled  pursuant to the Going  Private  Merger.  The
          precise  manner of making the  adjustment  will be dependent upon your
          individual circumstances,  and we recommend that you consult with your
          own tax advisor on the manner of the adjustment.

     In some  instances you may be entitled to receive cash in the Going Private
Merger for shares you hold in one  capacity but continue to hold shares you hold
in another capacity.  For instance,  if you own shares in your own name and hold
other shares  jointly  with  another  person,  the joint  holdings  would not be
combined with your individual holdings for purposes of the Going Private Merger.
As a result,  in some  instances  the shares you hold in one  capacity  might be
cashed  out in the Going  Private  Merger  while the  shares you hold in another
capacity remain outstanding.  However, in that situation you would be deemed for
federal  income tax purposes  both to have  received  cash in the Going  Private
Merger and to continue to hold shares after the Going Private Merger.

                                       34


     If you are related to a person or entity who holds United  Tennessee common
stock  immediately after the Going Private Merger (as determined by the Internal
Revenue  Code) you will be treated as owning shares  actually or  constructively
owned by such individuals or entities.  If you are related to a person or entity
who holds United  Tennessee  common stock  immediately  after the Going  Private
Merger,  a waiver of the family  attribution  rules is available  under  Section
302(c)(2)  of  the  Internal  Revenue  Code.  The  waiver  is  permitted  if the
shareholder

     (1)  retains no interest in United Tennessee after the Going Private Merger
          (including  any  proprietary  interest as well as interest as officer,
          director or employee of United Tennessee), other than an interest as a
          creditor,

     (2)  does not  acquire  any such  interest  (other  than stock  acquired by
          bequest  or  inheritance)  within  10  years  from  the  date  of  the
          distribution; and

     (3)  agrees to notify the Internal  Revenue  Service of the  acquisition of
          any such interest within the 10 year period.

There are additional restrictions that apply to such waiver.

     If you or a person  or  entity  related  to you  continues  to hold  United
Tennessee common stock  immediately after the Going Private Merger, we recommend
that you consult your tax advisor as to the particular  federal,  state,  local,
foreign,  and  other  tax  consequences  of the  transaction,  in  light of your
specific circumstances.

Capital Gain and Loss

     For individuals,  net capital gain (defined generally as your total capital
gains in excess of  capital  losses  for the year)  recognized  upon the sale of
capital  assets  that have been held for more than 12 months  generally  will be
subject to tax at a rate not to exceed 15%. Net capital gain recognized from the
sale of capital  assets that have been held for 12 months or less will  continue
to be subject to tax at ordinary  income tax rates.  In  addition,  capital gain
recognized  by a corporate  taxpayer  will  continue to be subject to tax at the
ordinary income tax rates applicable to corporations.

     There are limitations on the  deductibility of capital losses.  In general,
the  capital  losses of  individuals  may only be  deducted to the extent of the
individual's  capital  gains plus  $3,000  each  year.  Any  capital  loss of an
individual which is not deductible by reason of the foregoing  limitation may be
carried forward to subsequent years. In the case of corporations, capital losses
may only be  deducted  to the extent of capital  gains.  Any  capital  loss of a
corporation which is not deductible by reason of the foregoing limitation may be
carried back three years and carried forward five years.

Backup Withholding

     Shareholders  will be required to provide  their  social  security or other
taxpayer identification numbers (or, in some instances,  additional information)
in  connection  with  the  Going  Private  Merger  to avoid  backup  withholding
requirements  that might otherwise apply. The letter of transmittal will require
each shareholder to deliver such information when the common stock  certificates
are  surrendered  following  the  effective  date of the Going  Private  Merger.
Failure to provide such information may result in backup withholding.

As explained  above,  the amounts  paid to you as a result of the Going  Private
Merger may result in dividend income,  capital gain income,  some combination of
dividend  and capital  gain  income,  or capital  loss to you  depending on your
individual circumstances. The U.S. federal income tax discussion set forth above
is based upon present law, which is subject to change possibly with  retroactive
effect.  We  recommend  that you consult  your tax advisor as to the  particular
federal, state, local and other tax consequences of the transaction, in light of
your specific circumstances.

Source and Amount of Funds for the Going Private Merger


     United  Tennessee  will fund the Going  Private  Merger  with an up to $6.0
million  dividend  from its wholly  owned  subsidiary,  Newport  Federal Bank to
United  Tennessee.  The payment of this dividend has been approved by the Office
of Thrift Supervision.

                                       35

Accounting Treatment

     United Tennessee will record a reduction in its asset investment in Newport
Federal Bank equal to the proposed  $6,000,000  dividend  received  from Newport
Federal Bank and an increase Cash. United Tennessee will also record a reduction
in Cash and in Common Stock equal to the amounts paid to  shareholders  of fewer
than 2,500 shares of United Tennessee stock at $22.00 per share (total estimated
to be $5.8 million).  Costs of the proposed  transaction  estimbated at $100,000
will be expensed.  Newport  Federal Bank will record a reduction in its Cash and
Retained  Earnings of $6,000,000 for the proposed  dividend to be paid to United
Tennessee.  United  Tennessee  Merger  Corp.  will not exist after the  proposed
reorganization transaction.

Conduct of United Tennessee's Business after the Going Private Merger

     United  Tennessee  expects its business and  operations to continue as they
are currently being  conducted  after the Going Private  Merger,  and, except as
disclosed  below, the Going Private Merger is not anticipated to have any effect
upon the conduct of such business.  United Tennessee  believes the going private
transaction  is consistent  with United  Tennessee's  vision of  maintaining  an
independent  banking  strategy.  If the Going  Private  Merger  is  consummated,
persons  owning fewer than 2,500 shares of common stock at the effective time of
the Going  Private  Merger will no longer have any equity  interest in, and will
not be shareholders  of, United  Tennessee and therefore will not participate in
its future potential for earnings and growth, if any.  Instead,  each such owner
of United Tennessee common stock will have the right to receive $22.00 per share
in cash, without interest.

     If the Going Private Merger Proposal is effected, United Tennessee believes
that,  based  on  United  Tennessee's  shareholder  records,   approximately  96
shareholders of record will remain. In addition,  as of May 31, 2005 individuals
who are currently  members of the Board of Directors and of management of United
Tennessee  beneficially  own  approximately  29.83% of the common stock and will
beneficially  own  approximately  38.17%  of the  common  stock  after the Going
Private  Merger.  See  "United  Tennessee  Ownership."  As a result of the Going
Private Merger,  United  Tennessee plans to become a  privately-held  company by
deregistering  its shares of common stock under the Exchange Act. Some of United
Tennessee's  reporting  obligations will continue until 90 days after the filing
of a Form 15. For example,  United  Tennessee  will  continue to be obligated to
comply with the proxy rules of  Regulation  14A under Section 14 of the Exchange
Act, and its officers and directors and shareholders owning more than 10% of the
common stock will continue to have reporting obligations under the Exchange Act.
You should read the discussion under "--The Effects of the Going Private Merger"
for more  discussion  regarding  the  effects  of United  Tennessee  becoming  a
privately  held company.  United  Tennessee  estimates that becoming a privately
held  company  will save United  Tennessee  approximately  $150,000  per year in
legal,  accounting  and  other  expenses.  This  amount  also  includes  various
internally-allocated  resources,  principally salaries of employees  responsible
for performing the necessary work to comply with the regulatory guidelines.

     Management  does not presently have an intent to enter into any transaction
involving a merger or sale of United  Tennessee nor is  management  currently in
negotiations  with respect to any such  transaction.  Management  believes  that
United  Tennessee  can continue to be an effective  community  bank in its local
market  area,  and  management  and the Board are  committed  to  pursuing  that
strategy.

     Other than as described in this proxy  statement,  neither United Tennessee
nor  its   management   has  any  current  plans  or  proposals  to  effect  any
extraordinary  corporate  transaction,  such  as  a  merger,  reorganization  or
liquidation;  to sell or transfer any material  amount of its assets;  to change
its Board of Directors or management;  to change  materially its indebtedness or
capitalization;  or  otherwise to effect any  material  change in its  corporate
structure or business.

     Although  United  Tennessee  cannot  guarantee the  continual  payment of a
dividend,  it does not intend to change its current  dividend policy or practice
at this time. The shares of United  Tennessee  common stock acquired will, after
the Going  Private  Merger,  be included in United  Tennessee's  authorized  but
unissued shares and will be available for issuance in the future.

Directors and Executive Officers of United Tennessee and Merger Corp.

     The directors and executive  officers of United  Tennessee and Merger Corp.
are the same individuals.  Information  regarding these individuals can be found
below in the section entitled "Proposal 2 -- Election of Directors."

     All of these individuals are citizens of the United States. During the past
five years, none of the above individuals was convicted in a criminal proceeding
or was a party to any judicial or administrative  proceeding  (excluding traffic
violations or similar misdemeanors) that resulted in a judgment, decree or final
order enjoining him from future violations of,

                                      36


or  prohibiting  activities  subject to, federal or state  securities  laws or a
finding of any violation of federal or state securities laws.

Dissenters Rights

     Any shareholder of United  Tennessee  entitled to vote on the Going Private
Merger  has the right to  receive  payment  of the fair  value of his  shares of
United  Tennessee  common stock upon  compliance  with  Sections  48-23-202  and
48-23-204 of the TBCA. A shareholder  may not dissent as to less than all of the
shares that he  beneficially  owns.  A nominee or  fiduciary  may not dissent on
behalf  of any  beneficial  owner  as to less  than  all of the  shares  of such
beneficial owner held of record by such nominee or fiduciary. A beneficial owner
asserting  dissenters' rights to shares held on his behalf must submit to United
Tennessee the record shareholder's written consent to the dissent not later than
the time the  beneficial  shareholder  asserts  dissenters'  rights.  Any United
Tennessee  shareholder intending to enforce this right must not vote in favor of
the Going Private Merger and must file as written notice of his intent to demand
payment for his shares (the  Objection  Notice) with the Corporate  Secretary of
United Tennessee  either before the United Tennessee  meeting or before the vote
is taken at the meeting.  The Objection  Notice must state that the  shareholder
intends to demand payment for his shares of United Tennessee common stock if the
Going Private Merger is effected.  A vote against  approval of the Going Private
Merger will not, in and of itself, constitute an Objection Notice satisfying the
requirements  of  Section  48-23-202  of the TBCA.  A  failure  to vote will not
constitute  a  waiver  of  dissenters'  rights  as long as the  requirements  of
Sections 48-23-101 through 48-23-302 of the TBCA are complied with. However, any
shareholder  who executes a proxy card and who desires to effect his dissenters'
rights must mark the proxy card  "Against"  the  proposal  relating to the Going
Private Merger  because if the proxy card is left blank,  it will be voted "For"
the proposal relating to the Going Private Merger.

     If the Going Private Merger is approved by United Tennessee's  shareholders
at the  meeting,  each  shareholder  who has filed an  Objection  Notice will be
notified by United Tennessee of such approval within 10 days of the meeting (the
Dissenters' Notice). The Dissenters' Notice will

     (i) state where  dissenting  shareholders  must (a) send the Payment Demand
(as  defined  below)  and  where and when they  must (b)  deposit  their  United
Tennessee common stock certificates ,

     (ii) inform holders of uncertified  shares of United Tennessee common stock
of the extent of any restrictions on the transferability of such shares,

     (iii) be accompanied by a form for demanding payment that includes the date
of the first  announcement  to the news media or to shareholders of the terms of
the proposed Going Private Merger,

     (iv) set a date by which United  Tennessee must receive the Payment Demand,
which  may  not be  fewer  than 1 or more  than 2  months  after  the  date  the
Dissenters' Notice is delivered, and

     (v) be accompanied by a copy of Sections 48-23-101 through 48-23-302 of the
TBCA.

     Within  the  time  prescribed  in the  Dissenters'  Notice,  a  shareholder
electing to dissent must make a demand for payment (the Payment Demand), certify
whether he  acquired  beneficial  ownership  of the  shares of United  Tennessee
common  stock  before  _____________,  2005,  (the  date  of  the  first  public
announcement  of the principal terms of the Going Private  Merger),  and deposit
his  certificates in accordance with the terms of the Dissenters'  Notice.  Upon
filing the Payment Demand and depositing the certificates,  the shareholder will
retain all other rights of a  shareholder  until these  rights are  cancelled or
modified by  consummation  of the Merger.  A Payment Demand may not be withdrawn
unless United Tennessee consents.

     Failure to comply with these  procedures will cause the shareholder to lose
his  dissenters'  rights to payment  for the  shares.  Consequently,  any United
Tennessee  shareholder  who  desires to  exercise  his rights to payment for his
shares is urged to consult his legal adviser before  attempting to exercise such
rights.

     As soon as the Going Private  Merger is  consummated,  or upon receipt of a
Payment Demand,  United Tennessee shall,  pursuant to Section 48-23-206,  pay to
each dissenting  shareholder  who has complied with the  requirements of

                                       37


Section  48-23-204 of the TBCA the amount that United Tennessee  estimates to be
the fair value of the shares of United  Tennessee  common  stock,  plus  accrued
interest.  Section  48-23-206 of the TBCA requires the payment to be accompanied
by

     (i) certain of United Tennessee's financial statements,

     (ii) a statement of United Tennessee's estimate of fair value of the shares
and explanation of how the interest was calculated,

     (iii) notification of rights to demand payment, and

     (iv) a copy of Sections 48-23-101 through 48-23-302 of the TBCA.

As  authorized  by  Section  48-23-208,  United  Tennessee  intends to delay any
payments  with  respect  to any shares  (the  after-acquired  shares)  held by a
dissenting shareholder which were not held by such shareholder on April 7, 2005,
the date of the first  public  announcement  of the  terms of the Going  Private
Merger.  When payments are so withheld,  Sections  48-23208(b) and  48-23-209(a)
will require United  Tennessee,  after the Merger,  to send to the holder of the
after-acquired  shares  an offer to pay the  holder  an  amount  equal to United
Tennessee's estimate of their fair value plus accrued interest, together with an
explanation of the calculation of interest and a statement of the holder's right
to demand payment under Section 48-23-209.

     If the Going Private Merger is not consummated  within two months after the
date set for demanding  payment and depositing  certificates,  United  Tennessee
shall return the deposited  certificates  and release the transfer  restrictions
imposed on uncertificated shares. If, after returning deposited certificates and
releasing transfer restrictions, the Going Private Merger is consummated, United
Tennessee  must send a new  Dissenters'  Notice and repeat  the  payment  demand
procedure.

     If the  dissenting  shareholder  believes  that the  amount  paid by United
Tennessee  pursuant to Section  48-23-206 or offered under Section  48-23-208 is
less than the fair value of his shares or that the  interest  due is  calculated
incorrectly, or if United Tennessee fails to make payment (or, if the Merger has
not consummated,  United Tennessee does not return the deposited Certificates or
release the transfer  restrictions imposed on uncertificated  shares) within two
months  after  the  date set in the  Dissenters'  Notice,  then  the  dissenting
shareholder  may,  within one month after (i) United  Tennessee  made or offered
payment for the shares or failed to pay for the shares or (ii) United  Tennessee
failed  to  return   deposited   certificates   or   release   restrictions   on
uncertificated  shares  timely,  notify  United  Tennessee in writing of his own
estimate of the fair value of such shares  (including  interest  due) and demand
payment of such  estimate  (less any payment  previously  received).  Failure to
notify  United  Tennessee  in writing of a demand for  payment  within one month
after United Tennessee made or offered payment for such shares will constitute a
waiver of the right to demand payment.

     If United Tennessee and the dissenting  shareholder  cannot agree on a fair
price two months after United Tennessee receives such a demand for payment,  the
statute provides that United Tennessee will institute judicial  proceedings in a
court of record with equity jurisdiction in Cocke County, Tennessee, (the Court)
to fix (i) the fair value of the shares immediately  before  consummation of the
Going Private Merger, excluding any appreciation or depreciation in anticipation
of the Going Private Merger, and (ii) the accrued interest.  The "fair value" of
the United  Tennessee common stock could be more than, the same as, or less than
$22.00 per share. United Tennessee must make all dissenters whose demands remain
unsettled  parties to the  proceeding and all such parties must be served with a
copy of the petition. The Court may, in its discretion,  appoint an appraiser to
receive  evidence and  recommend a decision on the  question of fair value.  The
Court is required to issue a judgment for the amount,  if any, by which the fair
value of the shares,  as determined  by the Court,  plus  interest,  exceeds the
amount paid by United Tennessee or for the fair value, plus accrued interest, of
his  after-acquired  shares  for which  United  Tennessee  elected  to  withhold
payment.  If United Tennessee does not institute such proceeding within such two
month period,  United  Tennessee  shall pay each  dissenting  shareholder  whose
demand remains unsettled the respective amount demanded by each shareholder.

     The Court will assess the costs and expenses of such proceeding  (including
reasonable  compensation for and the expenses of the appraiser by excluding fees
and expenses of counsel and experts) against United  Tennessee,  except that the
Court may assess such costs and expenses as it deems appropriate  against any or
all of the dissenting  shareholders if it finds that their demand for additional
payment was arbitrary,  vexatious or otherwise not in good faith.  The Court may
assess  fees and  expenses  of counsel  and  experts in amounts  the Court finds
equitable: (1) against United Tennessee if the Court finds that

                                       38


United Tennessee did not substantially comply with the relevant  requirements of
the TBCA or (ii) against either United Tennessee or any dissenting  shareholder,
if the  Court  finds  that the  party  against  whom the fees and  expenses  are
assessed acted arbitrarily, vexatiously or not in good faith. If the Court finds
that the services of counsel for any dissenter  were of  substantial  benefit to
other  dissenters and that the fees of such counsel  should be assessed  against
United Tennessee, the Court may award reasonable fees to such counsel to be paid
out of amounts awarded to benefited dissenters.

The foregoing summary of the applicable provisions of Sections 48-23-101 through
48-23-302  of the  TBCA  is not  intended  to be a  complete  statement  of such
provisions,  and is qualified  in its  entirety by  reference to such  sections,
which are included as Annex "C" hereof.

Interests of Officers and Directors in the Going Private Merger

     We refer you to the information  under the heading "United  Tennessee Stock
Ownership" for information  regarding our officers and directors and their stock
ownership in United Tennessee.  As a result of the Going Private Merger,  United
Tennessee expects that

(a) the percentage of beneficial  ownership of common stock of United  Tennessee
(including the effect of fully vested and exercisable  common stock warrants and
stock  options)  held by current  officers  and  directors of as a group will be
38.17% compared to 29.83% before the effective time of the Going Private Merger,
based on their equity holdings as of May 31, 2005,

(b) the book value as of December  31, 2004,  of the shares of United  Tennessee
common  stock held by United  Tennessee's  officers  and  directors,  as a group
(including  the effect of fully vested and  exercisable  stock  options),  would
decrease  from $15.39 on a  historical  basis to  approximately  $13.40 on a pro
forma basis, and

(c) the pro rata interest of United  Tennessee's  officers and  directors,  as a
group,  in the net income of United  Tennessee  for the year ended  December 31,
2004,  would increase from  approximately  $1.58 per share on a historical basis
(based on the number of shares beneficially owned by such officers and directors
including  the effect of fully vested and  exercisable  stock  options as of the
record date) to a pro rata  interest of  approximately  $1.75 per share on a pro
forma basis (based on the number of shares  United  Tennessee  anticipates  such
officers and directors to beneficially  own including the effect of fully vested
and exercisable stock options immediately after the Going Private Merger). For a
description of the assumptions  United Tennessee used in determining the numbers
of shares and related  percentages that United  Tennessee  expects to be held by
current  officers and  directors  immediately  after the Going  Private  Merger,
please see footnotes under "United Tennessee Stock Ownership."

     The following table sets forth the interests of the directors and executive
officers in United  Tennessee's  net book value and net  earnings in both dollar
amounts and  percentages  before and after the Going Private Merger  (dollars in
thousands).




                                           Net Book Value        Net Book Value        Net Income Before      Net Income After
                                             Before Going          After Going            Going Private         Going Private
                                          Private Merger(1)      Private Merger(2)          Merger(3)             Merger (4)
                                          ----------------       -----------------     -----------------      ----------------
                                                                                               
                                          $          %            $         %            $          %          $       %
        Richard G. Harwood.........        1,862     10.11        1,610     12.82        194     10.11         214     12.82
        Tom W. Inman................          20      0.11           19      0.15          2      0.11           3      0.15
        William B. Henry...........          646      3.51          558      4.45         67      3.51          74      4.45
        J. William Myers...........          596      3.24          516      4.11         62      3.24          69      4.11
        Tommy C. Bible.............          357      1.94          309      2.46         37      1.94          41      2.46
        Robert L. Overholt.........          442      2.40          381      3.04         46      2.40          51      3.04
        Ben W. Hooper, III.........           31      0.17           26      0.21          3      0.17           4      0.21
        Robert D. Self.............          252      1.37          219      1.74         26      1.37          29      1.74

        Directors and executive
        officers as a group (12
        persons)...................        5,494     29.83        4,794     38.17        571     29.83         636     38.17
- -------------------





                                       39


(1)  Based upon the book value of United Tennessee of $18,418,727 as of December
     31, 2004.

(2)  Based  upon the book value of United  Tennessee,  which is  anticipated  to
     reduce to  approximately  $12,559,221  on a pro forma basis  following  the
     Going Private Merger.

(3)  Based  upon  the  diluted  net  income  of  United   Tennessee   (including
     non-recurring  income  and  expenses)  of  $1,914,802  for the  year  ended
     December 31, 2004.

(4)  Based  upon  the  diluted  net  income  of  United   Tennessee   (including
     non-recurring  income and  expenses)  which is  anticipated  to decrease to
     $1,667,413.

Regulatory Requirements for the Going Private Merger

     In connection  with the Going Private Merger and  deregistration  of United
Tennessee's  common  stock under the  Exchange  Act,  United  Tennessee  will be
required to make a number of filings with and obtain a number of approvals  from
various federal and state governmental agencies, including:

     o    a director  who will own more than 10% of the voting  shares of United
          Tennessee  as a  result  of the  Going  Private  Merger  must  receive
          approval from the Office of Thrift  Supervision  as a condition to the
          effectuation of the Going Private Merger;

     o    filing of articles of merger with the  Secretary of State of the State
          of Tennessee in accordance with the Tennessee Business Corporation Act
          after the  approval  of the  merger  agreement  by United  Tennessee's
          shareholders;

     o    complying with federal and state  securities  laws,  including  United
          Tennessee's filing, before the date of this proxy statement, of a Rule
          13e-3 Transaction  Statement on Schedule 13E-3 with the Securities and
          Exchange Commission; and

o        filing a Form 15 with the Securities and Exchange Commission to
         deregister the shares of common stock of United Tennessee after the
         effective time of the Going Private Merger.


                              The Merger Agreement

     Summary

     United Tennessee and Merger Corp. entered into the merger agreement on June
17, 2005. A copy of the merger  agreement is attached to this proxy statement as
Annex A. If the merger agreement is approved by United Tennessee's shareholders,
a holder,  along with his or her spouse or minor children who  beneficially  own
fewer than 2,500  shares of United  Tennessee  common  stock will receive a cash
payment of $22.00 per share and other  holders of common stock will  continue to
hold their  shares of United  Tennessee  common  stock  after the Going  Private
Merger.  The merger agreement requires the approval of the holders of at least a
majority of the shares of United  Tennessee's  common stock  entitled to vote at
the Annual meeting.

     Exchange and Payment Procedures

     Soon after the Going Private Merger  becomes  effective,  United  Tennessee
will mail to each  shareholder who may be entitled to a cash payment pursuant to
the Going Private Merger a letter of transmittal and instructions explaining how
to exchange their stock certificates for cash, as applicable.  Upon surrender to
United Tennessee of valid share  certificates and properly  completed letters of
transmittal,  along with such other documents as United Tennessee may reasonably
require,  cashed-out  holders of common stock will be entitled to receive $22.00
in cash per share.  Until  surrendered  in this manner,  each stock  certificate
representing cashed-out shares will represent only the right to receive the cash
consideration  payable in the Going Private  Merger.  No service charges will be
payable by  shareholders  in connection with the exchange of certificates or the
payment of cash pursuant to the merger agreement,  all expenses of which will be
borne by  United


                                      40


Tennessee.  Service charges payable in the event of a lost  certificate  will be
borne by the shareholder.

     If you will continue to hold your shares of United  Tennessee  common stock
after the Going Private  Merger,  you should not surrender  your shares upon the
consummation of the Going Private Merger.

You should not send your stock certificate now. You should send them only after
you receive a letter of transmittal from United Tennessee. Letters of
transmittal will be mailed soon after the Going Private Merger is completed.

     Conversion of Shares in the Going Private Merger

     The merger  agreement  provides  that, at the  effective  time of the Going
Private Merger (the  Effective  Time) and subject to the exercise of dissenters'
rights:  (a) all outstanding  shares of United Tennessee  stock,  whether Record
Shares (as defined below) or Street Shares (as defined below), held of record by
a Holder (as defined  below)  beneficially  owning (as defined below) fewer than
2,500 shares of United  Tennessee  stock  immediately  before the Effective Time
shall,  without any action on the part of the holder  thereof,  be canceled  and
converted  into the right to receive  cash equal to $22.00 per share;  provided,
however,  that United  Tennessee  may presume that all Street Shares are held by
Holders  holding fewer than 2,500 shares  immediately  before the Effective Time
unless  United  Tennessee  or a  beneficial  owner of  Street  Shares is able to
demonstrate  to  United  Tennessee's  satisfaction  that  such  shares  are held
beneficially  by a Holder  holding 2,500 or more shares  immediately  before the
Effective  Time,  in which event such Shares shall remain  outstanding  with all
rights,  privileges,  and powers existing immediately before the Effective Time;
(b) all  outstanding  shares of United  Tennessee  common stock other than those
described in (a), shall remain outstanding and held by the same holders; and (c)
the outstanding shares of Merger Corp. shall,  without any action on the part of
the holder thereof, be canceled.

For purposes of the merger agreement:

     o    the term "Record Shares" means shares of United  Tennessee stock other
          than Street Shares, and any Record Share shall be deemed to be held by
          the  registered  holder  thereof as  reflected  on the books of United
          Tennessee;

     o    the term "Street  Shares" means shares of United  Tennessee stock held
          of record in street  name,  and any Street Share shall be deemed to be
          held by the beneficial  owner thereof as reflected on the books of the
          nominee holder thereof;

     o    the term  "Holder"  means a) any  record  holder or  holders of Record
          Shares who would be deemed,  under Rule 12g5-1  under the Exchange Act
          as  described   below,  to  be  a  single  "person"  for  purposes  of
          determining the number of record shareholders of United Tennessee, and
          b) any other  person or  persons  who would be deemed to be a "Holder"
          under the above clause if the shares it holds  beneficially  in street
          name were held of record by such person or persons.

     o    The term  "beneficially  owned" means (i)  beneficially  owned as that
          term is defined in the Securities Exchange Act of 1934, as amended and
          (ii) shares owned by one of more family members, specifically, spouses
          and dependent children, which shall be aggregated in calculating total
          beneficial ownership.

     The merger  agreement  provides that United Tennessee (along with any other
person or entity to which it may delegate or assign any  responsibility  or task
with  respect  thereto)  shall  have full  discretion  and  exclusive  authority
(subject to its right and power to so delegate or assign such authority) to:

     o    make such inquiries, whether of any shareholder(s) or otherwise, as it
          may deem appropriate for purposes of the above provisions, and

     o    resolve  and  determine,  in its  sole  discretion,  all  ambiguities,
          questions of fact and  interpretive and other matters relating to such
          provisions,  including,  without  limitation,  any questions as to the
          number of Shares held by any Holder  immediately  before the effective
          time of the Going Private Merger.  All such  determinations  by United
          Tennessee shall be final and binding on all parties,  and no person or
          entity shall have any recourse  against United  Tennessee or any other
          person or entity with respect to such determinations.

                                       41



For  purposes  of the  above  provisions,  United  Tennessee  may  in  its  sole
discretion, but shall not have any obligation to do so,

     o    presume  that any shares of United  Tennessee  common  stock held in a
          discrete  account  (whether record or beneficial) are held by a person
          distinct from any other person, notwithstanding that the registered or
          beneficial  holder of a separate  discrete  account  has the same or a
          similar name as the holder of a separate discrete account; and

     o    aggregate the shares held (whether of record or  beneficially)  by any
          person or persons that United  Tennessee  determines  to  constitute a
          single Holder for purposes of determining the number of shares held by
          such Holder.

Rule 12g5-1 under the Exchange Act provides that, for the purpose of determining
whether an issuer is subject to the registration provisions of the Exchange Act,
securities  shall be  deemed  to be  "held  of  record"  by each  person  who is
identified  as the owner of such  securities  on  records  of  security  holders
maintained by or on behalf of the issuer, subject to the following:

     o    In any case  where  the  records  of  security  holders  have not been
          maintained in accordance with accepted practice, any additional person
          who would be  identified  as such an owner on such records if they had
          been maintained in accordance with accepted practice shall be included
          as a holder of record.

     o    Securities   identified  as  held  of  record  by  a  corporation,   a
          partnership,  a trust whether or not the trustees are named,  or other
          organization shall be included as so held by one person.

     o    Securities  identified  as held of  record by one or more  persons  as
          trustees,  executors,  guardians, and custodians or in other fiduciary
          capacities with respect to a single trust,  estate or account shall be
          included as held of record by one person.

     o    Securities  held by two or more persons as co-owners shall be included
          as held by one person.

     o    Each outstanding  unregistered or bearer certificate shall be included
          as held of record by a separate person,  except to the extent that the
          issuer can establish that, if such securities  were  registered,  they
          would be held of  record,  under the  provisions  of this  rule,  by a
          lesser number of persons.

     o    Securities  registered in substantially similar names where the issuer
          has reason to believe because of the address or other indications that
          such names  represent  the same  person,  may be  included  as held of
          record by one person.

Rule  12g5-1  further  provides  in  pertinent  part that,  notwithstanding  the
foregoing provisions:

     o    Securities  held, to the knowledge of the issuer,  subject to a voting
          trust,  deposit agreement or similar  arrangement shall be included as
          held of record by the record holders of the voting trust certificates,
          certificates of deposit,  receipts or similar evidences of interest in
          such securities;  provided  however,  that the issuer may rely in good
          faith on such  information  as is  received in response to its request
          from a  non-affiliated  issuer of the  certificates  or  evidences  of
          interest.

     o    If the  issuer  knows or has  reason to know that the form of  holding
          securities of record is used primarily to circumvent the provisions of
          Section 12(g) or 15(d) of the Exchange Act, the  beneficial  owners of
          such  securities  shall be  deemed  to be the  record  owners  of such
          securities.

     Exchange of Certificates

     The merger agreement provides that promptly after the effective time of the
Going  Private  Merger,  United  Tennessee  will mail to each  holder of a stock
certificate for United Tennessee shares  immediately  before the effective time,
other than shares as to which dissenters'  rights have been perfected,  a letter
of transmittal.  The letter of transmittal  shall contain a certification  as to
the  number of shares of common  stock  held and such  other  matters  as United
Tennessee may determine.  It shall specify that delivery shall be effected,  and
risk of loss and title to the stock  certificates shall pass, only

                                       42



upon delivery of the stock  certificates to United Tennessee and instructions to
effect the surrender of the stock  certificates  in exchange for the  applicable
merger consideration, if any, payable with respect to such stock certificates.

     Upon surrender of a common stock  certificate  for  cancellation  to United
Tennessee,  together with the duly completed  letter of transmittal,  certifying
that the holder of the stock certificate holds fewer than 2,500 shares of common
stock, and other customary documents as may be required by United Tennessee, the
holder of a stock  certificate  shall be entitled  to receive a cash  payment of
$22.00 per share payable in exchange for the shares formerly  represented by the
common stock  certificate.  The common  stock  certificate  surrendered  will be
canceled.

     Shareholders  who will  continue to hold  shares of common  stock of United
Tennessee after the effective time of the Going Private Merger, will continue to
hold their  certificates.  Subsequently,  United Tennessee will send a letter of
transmittal to its shareholders with instructions to exchange their certificates
for shares of common stock of United  Tennessee for restricted  shares of United
Tennessee,  which shall bear an  appropriate  legend to indicate that the shares
are not registered under the Securities Act.

     Timing of Closing

     If the merger agreement is approved by the United  Tennessee  shareholders,
the Going Private Merger  closing will take place as soon as  practicable  after
the annual meeting,  provided that all other conditions to the closing have been
satisfied or waived.  On the date the Going Private Merger  closes,  articles of
merger will be filed with the Secretary of State of the State of Tennessee.  The
Going Private Merger will become  effective  when the  certificate of merger has
been duly filed with the Secretary of State of the State of Tennessee.

     Directors and Officers

     The merger  agreement  provides  that the  directors and officers of United
Tennessee,  immediately  before the effective time of the Going Private  Merger,
shall be the  directors  and  officers  of United  Tennessee,  as the  surviving
corporation, immediately after the Going Private Merger.

     Charter and Bylaws

     The  merger  agreement  provides  that the  Charter  and  Bylaws  of United
Tennessee in effect  immediately  before the effective time of the Going Private
Merger  shall be the Charter  and Bylaws of United  Tennessee  as the  surviving
corporation, immediately after the Going Private Merger.

     Representations and Warranties

     The merger agreement contains customary representations and warranties made
by United  Tennessee  and Merger  Corp.  regarding  various  matters,  including
representations as to the enforceability of the merger agreement.

     Conditions to the Completion of the Going Private Merger

     The obligations of United  Tennessee and Merger Corp. to complete the Going
Private Merger are subject to the satisfaction or waiver of all of the following
conditions, among others:

     o    approval of the merger  agreement  by the holders of a majority of the
          outstanding shares of United Tennessee common stock; and

     o    no litigation is pending regarding the Going Private Merger.

     Termination of Merger Agreement

     The merger  agreement may be terminated by the Board of Directors of either
United  Tennessee or Merger Corp. at any time before the  effective  time of the
Going Private Merger.

     The Board of Directors  believes  that the Going  Private  Merger is in the
best interests of United  Tennessee and its  shareholders  and recommends a vote
"FOR" approval of the Going Private Merger.

                                       43

               Information about United Tennessee and Merger Corp.

United Tennessee

     United Tennessee was incorporated  under the laws of the State of Tennessee
in  August  1997 to  serve as the  holding  company  for  Newport  Federal  Bank
following its conversion from mutual to stock form.  United  Tennessee's  assets
currently  consist of its investment in Newport Federal Bank, a $180,000 loan to
the United Tennessee employee stock ownership plan and approximately $274,000 in
liquid assets.

     United  Tennessee's  executive  offices  are  located  at 344 W.  Broadway,
Newport, Tennessee 37821-0249 and its telephone number is (423) 623-6088.

     Newport Federal Bank was organized in 1934 as a federally  chartered mutual
savings institution under the name Newport Federal Savings and Loan Association.
Effective January 1, 1998,  Newport Federal Bank became a stock savings bank and
changed  its name to  Newport  Federal  Bank.  Newport  Federal  Bank  currently
operates  through  three  full  service  banking  offices  located  in  Newport,
Tennessee.  At December  31,  2004,  Newport  Federal had total assets of $122.7
million,  deposits of $100.9 million and stockholders'  equity of $18.4 million,
or 15.0% of total assets.

     Newport Federal Bank attracts  deposits from the general public and invests
those funds in loans secured by first mortgages on owner-occupied  single-family
residences in its market area and, to a lesser  extent,  commercial  real estate
loans and consumer  loans.  Newport  Federal Bank also  maintains a  substantial
investment  portfolio,  primarily of  mortgage-backed  securities  issued by the
Federal  National  Mortgage  Association  ("FNMA"),  Federal Home Loan  Mortgage
Corporation  ("FHLMC") and Government  National Mortgage  Association  ("GNMA"),
obligations  of  the  federal  government  and  agencies  and   investment-grade
obligations of states and political subdivisions.

     Newport Federal Bank derives its income principally from interest earned on
loans, investment securities and other interest-earning  assets. Newport Federal
Bank's  principal  expenses  are interest  expense on deposits  and  noninterest
expenses such as employee  compensation,  deposit  insurance  and  miscellaneous
other expenses.  Funds for these activities are provided  principally by deposit
growth,  repayments of outstanding  loans and investment  securities,  and other
operating  revenues and, from time to time,  advances from the Federal Home Loan
Bank ("FHLB") of Cincinnati and other borrowings.

     As a federally  chartered  savings  institution,  Newport  Federal  Bank is
subject to extensive  regulation  by the Office of Thrift  Supervision  ("OTS").
Newport Federal Bank's lending activities and other investments must comply with
various federal regulatory  requirements,  and the OTS periodically examines the
Bank for compliance with various regulatory  requirements.  Newport Federal Bank
must also file reports with the OTS  describing  its  activities  and  financial
condition.  Newport Federal Bank's deposits are insured to applicable  limits by
the Savings Association Insurance Fund ("SAIF") of the Federal Deposit Insurance
Corporation  ("FDIC").  Newport Federal Bank is also subject to certain monetary
reserve  requirements  promulgated  by the  Board of  Governors  of the  Federal
Reserve System (the "Federal Reserve Board").

     United Tennessee has not been convicted in a criminal proceeding, excluding
traffic violations and similar misdemeanors, during the past five years, nor has
it been a party to any  judicial or  administrative  proceeding  during the past
five years that resulted in a judgment,  decree or final order enjoining it from
future  violations  of, or prohibiting  activities  subject to, federal or state
securities  laws or a finding of any  violation  of federal or state  securities
laws.

Merger Corp.

     Merger Corp. is a newly-formed  Tennessee corporation and is a wholly-owned
subsidiary  of United  Tennessee.  Merger  Corp.  was  organized  solely for the
purpose of  facilitating  the Going Private  Merger.  It is controlled by United
Tennessee.  It expressly  adopts the  disclosures,  conclusions  and analyses of
United  Tennessee and its Board.  Merger Corp. will merge into United  Tennessee
and will cease to exist after the Going  Private  Merger.  Merger Corp.  has not
conducted  any  activities  other  than those  incident  to its  formation,  its
execution  of the merger  agreement  and its  assistance  in  preparing  various
filings  in  connection  with the Going  Private  Merger.  Merger  Corp.  has no
significant  assets,  liabilities  or  shareholders'  equity.  The  address  and
telephone number of Merger Corp.'s business and principal  executive offices are
the same as those of United Tennessee.
                                       44


     Merger Corp.  has not been  convicted in a criminal  proceeding,  excluding
traffic violations and similar misdemeanors, during the past five years, nor has
it been a party to any  judicial or  administrative  proceeding  during the past
five years that resulted in a judgment,  decree or final order enjoining it from
future  violations  of, or prohibiting  activities  subject to, federal or state
securities  laws or a finding of any  violation  of federal or state  securities
laws.

Directors and Executive Officers of United Tennessee and Merger Corp.

     The directors and executive  officers of United  Tennessee and Merger Corp.
are the same individuals.  Information  regarding these individuals can be found
below in the section entitled "Proposal 2 -- Election of Directors."

     All of these individuals are citizens of the United States. During the past
five years, none of the above individuals was convicted in a criminal proceeding
or was a party to any judicial or administrative  proceeding  (excluding traffic
violations or similar misdemeanors) that resulted in a judgment, decree or final
order enjoining him from future violations of, or prohibiting activities subject
to, federal or state securities laws or a finding of any violation of federal or
state securities laws.

Past Contacts, Transactions, Negotiations and Agreements

     Except as described below in the section entitled  "Certain  Transactions,"
during the past two years, neither United Tennessee nor Merger Corp. has engaged
in significant transactions with any of their affiliates,  executive officers or
directors, nor has either entity engaged in negotiations regarding such types of
transactions.  Except  with  respect to stock  option  agreements,  there are no
agreements between United Tennessee,  Merger Corp. or their respective executive
officers  and  directors  and any other  persons  with  respect to any shares of
common  stock.  No director or  executive  officer has pledged  shares of common
stock.

Use of Securities Acquired and Plans or Proposals

     United  Tennessee  will cancel  shares of common  stock  acquired  for cash
pursuant  to the  merger  agreement.  These  cancelled  shares  will  constitute
authorized but unissued common stock.

     The Going  Private  Merger,  if  completed,  is expected  to enable  United
Tennessee to suspend its  obligation  to file  reports  (such as the Form 10-QSB
quarterly  and Form 10-KSB  annual  reports)  under the  Securities  Act and the
Exchange Act.

     Presently,  neither  United  Tennessee  nor  Merger  Corp.  has any  plans,
proposals or negotiations that relate to or would result in: any purchase,  sale
or transfer  of a material  amount of assets of United  Tennessee  or any of its
subsidiaries;  any material  change in the present  dividend rate or policy,  or
indebtedness or capitalization  of United  Tennessee,  any change in the present
Board or  management  of United  Tennessee,  including any plans or proposals to
change the number or term of directors or to fill any existing  vacancies on the
Board or to enter into any employment  contract with any executive  officer;  or
any other material change in United Tennessee's corporate structure or business.

     United  Tennessee  is not  aware of any  arrangement  that may  result in a
change in control of United Tennessee.


                                       45


     PROPOSAL 2 -- Election of Directors

General

     United Tennessee's Board of Directors  currently consists of seven members.
United  Tennessee's  Charter  requires  that  directors  be  divided  into three
classes, as nearly equal in number as possible,  with approximately one-third of
the directors  elected each year.  The Board has nominated  director  Richard G.
Harwood for  reelection  and Tom W. Inman for election to serve as directors for
three-year  terms.  Because  our  bylaws  contain a  mandatory  retirement  age,
Director  Robert D. Self is not being  nominated for election to the Board,  but
will remain as Director Emeritus.  Under Tennessee law, directors are elected by
a plurality of all votes cast at a meeting at which a quorum is present.  If any
of the nominees are unable to serve, the shares represented by all valid proxies
will be voted for the election of such  substitute as the Board may recommend or
the size of the Board may be reduced to eliminate the vacancy. At this time, the
Board knows of no reason why the nominees might be unavailable to serve.

     The Board of  Directors  recommends  that you vote  "FOR" the  election  of
Richard  G.  Harwood  and Tom W.  Inman to serve on the Board of  Directors  for
three-year terms.

     The  following  table sets forth the names of the  nominees for election as
directors and the directors  whose terms expire in future years.  Also set forth
is certain  other  information  with respect to each  person's  age, the year he
first became a director of United Tennessee, and the expiration of his term as a
director.


Name                                         Age       Year First Elected as Director   Current Term to Expire
- ----                                         ---       ------------------------------   ----------------------
                                                                                         
BOARD NOMINEES FOR TERMS TO EXPIRE IN 2008
Richard G. Harwood..........................  58                    1997                          2005
Tom W. Inman (1)............................  49

DIRECTORS CONTINUING IN OFFICE
William B. Henry............................  75                    1997                          2006
J. William Myers............................  63                    1997                          2006
Tommy C. Bible..............................  51                    1998                          2006
Robert L. Overholt..........................  62                    1997                          2007
Ben W. Hooper, III..........................  40                    1998                          2007
Robert  D. Self.............................  75                    1997                          2005



(1)  Mr.  Inman is  currently  a member of the  board of  directors  of  Newport
     Federal  Bank but is not  currently a member of the Board of  Directors  of
     United Tennessee.

     Set forth below is information concerning the Board's nominees for election
as director and continuing  directors.  Unless otherwise  stated,  all directors
have held the positions indicated for at least the past five years.

     Tommy C. Bible is the  General  Manager of the  Jefferson-Cocke  County Gas
Utility District that serves natural and propane gas to the Jefferson County and
Cocke  County  areas.  Mr.  Bible  is a  member  of the  Cocke  County  Election
Commission and is the Chairman for the Newport/Cocke County Economic Development
Commission.

     Richard G. Harwood serves as President and Chief  Executive  Officer of the
Company and the Bank.  Mr.  Harwood  joined the Bank as Senior Vice President in
1984.  He is currently the Vice Chairman of the  Newport/Cocke  County  Economic
Development Commission.  He serves as Vice Chairman of the Board of Directors of
the Newport Housing Authority. Mr. Harwood also is a member of the Newport Lions
Club.

     William B. Henry retired in 2001 after having been a practicing optometrist
in Newport, Tennessee since 1961.

                                       46

     Ben W.  Hooper,  III is an attorney  in general  practice  with  Campbell &
Hooper in Newport,  Tennessee.  Mr.  Hooper also serves as legal  counsel to the
Cocke County Amvets and the Cocke County  Education  Foundation.  He is the past
President of the Cocke County Bar Association.

     Tom W.  Inman is the  agency  manager  for the Cocke  County  office of the
Tennessee Farmers Insurance  Companies.  He has been an Insurance agent with the
company since 1990. Mr. Inman is a member of the Gideon's and the  Newport/Cocke
County Chamber of Commerce.

     J.  William  Myers is a partner in the law firm of Myers & Bell in Newport,
Tennessee.  He has practiced  law in Newport,  Tennessee  since 1966.  Mr. Myers
serves as the  Chairman of the Board for the Company and the Bank.  He is active
with the Habitat for Humanity.

     Robert L. Overholt  retired in 1999 after having been the  owner/manager of
Home Supply of Newport, Tennessee, Inc., a building supply establishment,  since
1966. Mr. Overholt is active with the Shriners.  Mr. Overholt is also a director
of the Jefferson-Cocke County Gas Utility District.

     Robert D. Self retired in 1999 after having been the owner of Bob Self Auto
Parts,  an auto parts supplier  located in Newport,  Tennessee,  since 1969. Mr.
Self is a member of the Newport Lions Club.

Meetings and Committees of the Board of Directors

     United  Tennessee's  Board of Directors holds regular  meetings and special
meetings as needed.  During the year ended  December 31, 2004,  the Board met 13
times. No director  attended fewer than 75% in the aggregate of the total number
of Board  meetings held while he was a member during the year ended December 31,
2004 and the total  number of  meetings  held by  committees  on which he served
during such fiscal year.

Board Committees

     The Board of Directors has standing Audit and Executive Committees.

     The Board of Directors has appointed Directors Hooper, Overholt and Self as
the standing Audit Committee. The Audit Committee, which oversees the accounting
and  financial  reporting  process  of United  Tennessee  and the  audits of the
financial  statements,  met four times in this capacity in  connection  with the
independent audit for fiscal 2004. All of the members of the Audit Committee are
"independent,"  as  "independent" is defined in Rule 4200(a)(15) of the National
Association of Securities  Dealers' listing standards.  The Audit Committee does
not have a  financial  expert  because of its small  company  size and because a
majority  of the Board is  independent;  however,  the  Committee  may appoint a
financial  expert in the future.  The Company's Board of Directors has adopted a
written charter for the Audit  Committee,  a copy of is attached hereto as Annex
"D". See the "Report of the Audit Committee" section below.

     The  Board  of  Directors  has a  standing  Compensation  Committee,  which
consists of Chairman Myers and Directors Bible and Henry. This committee reviews
the performance of the United  Tennessee's  officers and met 12 times for fiscal
2004.

     The Board of  Directors  does not have a standing  nominating  committee or
nominating  committee  charter.  Under  United  Tennessee's  Bylaws,  the Board,
excluding  Mr.  Harwood,  acts as a  nominating  committee  and met once in this
capacity to select the nominees for  election at the Annual  Meeting.  The Board
does not believe that United Tennessee would benefit from a separate  nominating
committee  because  of its size and  because  all of the  members  of the Board,
except Mr. Harwood, are independent,  as defined in Rule 4200(a)(15) of the NASD
Standards.  The  Board of  Directors  has no set  procedures  or  policy  on the
selection of nominees or evaluation of  shareholder  recommendations,  as it has
historically  made such  determinations  on a case-by-case  basis.  The Board of
Directors will consider  shareholder  recommendations for director nominees that
are  properly  received in  accordance  with United  Tennessee's  Bylaws and the
applicable rules and regulations of the Securities and Exchange Commission.

                                       47


     United  Tennessee's  Bylaws  provide  that  for a  shareholder  to make any
nominations  and/or proposals,  he must give notice thereof in writing delivered
the  secretary of United  Tennessee,  in most cases,  not fewer than 30 days nor
more than 60 days prior to any such meeting. The notice must contain information
about the person being nominated, such as principal occupation, number of shares
of United  Tennessee  owned by the  nominee  and other  information  as would be
required to be included in a proxy statement soliciting proxies for the election
of the proposed  nominee  pursuant to  Regulation  14A of the Exchange  Act. The
shareholder  who is making the  nomination  must provide his name and address as
they appear on the United Tennessee  corporate  records and the number of shares
of United Tennessee beneficially owned by the shareholder.

Director Attendance at Annual Meeting

     All directors are encouraged to attend the annual meeting of  shareholders.
All Board members attended the 2004 annual meeting.

Shareholder Communications with Directors

     Shareholder  or other  interested  party  communications  with the Board of
Directors may be addressed directly to the individual  director at P.O. Box 458,
Newport, Tennessee, 37822-0458.

Director Compensation

     Fees. Except for earnings attributable to each director under the Long-Term
Incentive Plan  described  below,  directors of United  Tennessee do not receive
fees for service as directors of the holding company. All of the current members
of the Board of Directors  also serve as directors of Newport  Federal  Bank. In
that  capacity  they  currently  receive fees of $6,000 per year,  plus $500 per
regular  board  meeting  attended  and  $200  per  executive  committee  meeting
attended.  Directors  serving on the Audit Committee  receive an additional $200
for each meeting of the committee.  In addition,  the Chairman  receives $12,000
per year for  serving as such.  For fiscal  2004,  directors'  fees for  Newport
Federal Bank totaled $119,350.

     Long-Term  Incentive Plan. The Bank has adopted a long-term  incentive plan
for  directors  in order  to  provide  competitive  compensation  to  directors,
attract,  retain and motivate directors and to encourage the long-term financial
success of the Bank.  The  long-term  incentive  plan was  designed to provide a
means by which directors may accrue additional  retirement benefits based on the
Bank's  performance.  Pursuant  to the  plan,  a  bookkeeping  account  has been
established  in the name of each director.  In recognition of past service,  the
account of each director  serving on the effective date of the plan was credited
with an amount equal to the product of (i) $1,291 and (ii) the  director's  full
years of service as a director, up to 20 years. On each December 31, the account
of each  participant who is then a director and has 20 or fewer years of service
is  credited  with an  amount  equal  to the  product  of  $1,291  and the  safe
performance  factor,  which is determined based on the Bank's actual performance
as  compared  to  budgeted  goals for return on average  equity,  non-performing
assets and composite  regulatory  rating.  The safe  performance  factor may not
exceed 1.2. All amounts credited to  participants'  accounts are fully vested at
all times.  Until  distributed  in accordance  with the terms of the plan,  each
participant's account will be credited with a rate of return equal to either the
Bank's highest rate of interest paid on certificates of deposit having a term of
one year or the dividend-adjusted  rate of return on the common stock as elected
by the  participant.  Beginning with the fiscal year  following a  participant's
termination  of service,  the  participant's  account  will be credited  with an
investment  return  measured  by the  participant's  election  between up to two
different  mutual  funds  (or  other  investments)  selected  by  the  Board  of
Directors.

     Each participant may elect to receive plan benefits in a lump sum or
over a period shorter than ten years, and in the absence of an election will
receive payments in five substantially equal installments. In the event of a
participant's death, the balance of his plan account will be paid in a lump sum
(unless the participant elects a distribution period up to ten years) to his
designated beneficiary or, if none, his estate.

     Any benefits  accrued  under the plan will be paid from the Bank's  general
assets. To provide a funding mechanism, the Bank has established a grantor trust
in order to hold  assets  with  which to pay  benefits.  Trust  assets  would be
subject to
                                       48


claims of the Bank's general creditors. In the event of a change in control, the
Bank will  contribute  to the  grantor  trust an amount  sufficient  to fund the
aggregate account balances in the plan.

     At December 31, 2004, the accounts of Messrs.  Bible,  Harwood,  and Hooper
were  credited  with  $1,549.20,  respectively,   including  earnings  on  their
accounts.

     Deferred  Compensation  Plan. Under the Bank's deferred  compensation plan,
each non-employee director may elect to defer receipt of all or part of his fees
for the year, and any other  participant may elect to defer receipt of up to 25%
of his or her  compensation  for the year.  Deferred amounts are credited at the
end of the calendar  year to a  bookkeeping  account in the  participant's  name
along with the  investment  return  which would have  resulted if such  deferred
amounts had been  invested,  based upon the  participant's  choice,  between the
dividend-adjusted  rate of return on the common stock and Bank's  highest annual
rate of  interest  on  certificates  of  deposit  having a one-year  term.  Each
participant may make an election to receive  distributions  either in a lump sum
or in annual installments over a period up to ten years.

     The Bank  expects  (but is under no  legal  obligation)  to make  quarterly
contributions  to a grantor  trust in an  amount  equal to the  accrued  expense
associated  with the  deferred  compensation  plan.  In the event of a change in
control (as defined in the employment  agreement described below), the Bank will
contribute  to the trust an amount  sufficient  to provide the trust with assets
having an overall value equal to the aggregate  account balances under the plan.
The trust's  assets  would  remain  subject to the claims of the Bank's  general
creditors and be available for eventual payments to participants.

                             Executive Compensation

     Summary.  The following table sets forth  compensation for the fiscal years
ended  December  31,  2004,  2003  and  2002  awarded  to or  earned  by  United
Tennessee's Chief Executive Officer for services rendered in all capacities.  No
other executive  officer  received salary and bonus in excess of $100,000 during
the fiscal years 2004, 2003 or 2002.



                                                                            All other
                                        Annual Compensation 1             Compensation
                                        ---------------------             ------------
                                                               
Name and
Principal Position          Year        Salary          Bonus

Richard G. Harwood          2004        $104,205        $20,464            $  76,026  (2)
President and Chief         2003          96,540        19,482                72,566  (3)
Executive Officer           2002          91,005        12,257                57,859  (4)
- ----------


1    Excludes indirect compensation in the form of certain perquisites and other
     personal benefits which did not exceed 10% of salary and bonus.

2    Consists of director fees ($14,900),  allocation to ESOP account ($20,980),
     Company  contribution  to  long-term  incentive  plan  ($1,549) and gain on
     accounts in long-term  incentive and deferred  compensation plans ($38,597)
     for fiscal 2004;  excludes  appraisal fees for services to borrowers in the
     amount of $23,701 for 2004.

3    Consists of director fees ($13,400),  allocation to ESOP account ($22,020),
     Company  contribution  to  long-term  incentive  plan  ($1,549) and gain on
     accounts in long-term  incentive and deferred  compensation plans ($35,597)
     for fiscal 2003;  excludes  appraisal fees for services to borrowers in the
     amount of $24,887 for 2003.

4    Consists of director fees ($12,100),  allocation to ESOP account ($22,988),
     Company  contribution  to  long-term  incentive  plan  ($1,549) and gain on
     accounts in long-term  incentive and deferred  compensation plans ($21,222)
     for fiscal 2002;  excludes  appraisal fees for services to borrowers in the
     amount of $27,573 for 2002.

                                       49


Equity Compensation Plan Information

The following table provides information about our 1999 Stock Option Plan


                               Number of securities
                                 to be issued upon     Weighted-average        Number of securities
                                  exercise of          exercise price of      remaining available for
                               outstanding options,   outstanding options,     future issuance under
      Plan Category            warrants and rights    warrants and rights    equity compensation plans
      -------------
                                                                             

Equity compensation plans
approved by shareholders
                                    45,388                  $8.59                     1,655
Equity compensation plans
not approved by
shareholders                            -0-                  n/a                        -0-
                                    ------                   ---                       -----
          Total                     45,388                                            1,655
                                    ======                                            =====


     Option  Year-End Value Table.  The following  table sets forth  information
concerning the value of options held by the Chief  Executive  Officer at the end
of fiscal year 2004.



                                                          Number of Securities            Value of Unexercised
                                                          Underlying Unexercised           In-the-Money Options
                                                           Options at Year End                  At Year End (2)
                                                           -------------------                  ---------------
                       Shares
                     Acquired on    Value Realized
      Name          Exercise (1)                      Exercisable     Unexercisable     Exercisable     Unexercisable
      ----          ------------                      -----------     -------------     -----------     -------------
                                                                                           
Richard G.
Harwood                32,600           $80,525          7,911             --             $94,141            --
- ----------------------


(1)  An option to purchase 24,000 shares was exercised on March 12, 2004, and an
     option to purchase 700 shares was  exercised  on November 16, 2004,  at the
     exercise  price of $8.60.  An option to purchase  and sell 4,000 shares was
     exercised on April 16, 2004, and the underlying shares were sold at $19.00;
     an option to purchase and sell 3,000 shares was  exercised on May 10, 2004,
     and the  underlying  shares were sold at $18.38;  and an option to purchase
     and sell 900 shares was exercised on November 16, 2004,  and the underlying
     shares were sold at $19.25. All shares were sold in the open market.

(2)  Based on the difference between the closing sale price for the common stock
     on December 31, 2004 as reported on the Nasdaq  SmallCap  Market SM ($20.50
     per share) and the exercise price per share ($8.60 per share) multiplied by
     the  number  of  shares  subject  to the  option.  Options  are  considered
     in-the-money if the fair market value of the underlying  securities exceeds
     the exercise price.

Employment Agreement

     The Bank has entered into an employment agreement pursuant to which Richard
G. Harwood serves as the Bank's President and Chief Executive  Officer.  In such
capacities,  Mr. Harwood is responsible for overseeing all of its operations and
for implementing the policies adopted by the Board of Directors. The Company has
entered into a guarantee  agreement  with Mr.  Harwood  pursuant to which it has
agreed to be jointly and  severally  liable for the payment of amounts due under
the employment agreement.

     The employment  agreement  became effective on January 1, 1998 and provided
for an initial  term of three  years  with an annual  base  salary  equal to Mr.
Harwood's  existing  base salary rate in effect on the  effective  date. On each
anniversary  date of the commencement of the employment  agreement,  the term of
Mr.  Harwood's  employment  may be extended for an

                                      50

additional  one-year period beyond the  then-effective  expiration  date, upon a
determination  by the Board of Directors that the performance of Mr. Harwood has
met the required performance standards and that such employment agreement should
be extended.  Mr. Harwood's  employment  agreement has accordingly been extended
through August 19, 2008. The  employment  agreement  provides Mr. Harwood with a
salary review by the Board of Directors not less often than annually, as well as
with inclusion in any discretionary  bonus plans,  retirement and medical plans,
customary  fringe benefits,  vacation and sick leave.  The employment  agreement
shall  terminate upon Mr.  Harwood's  death,  may terminate  upon Mr.  Harwood's
disability  and is terminable by the Company for "just cause" (as defined in the
employment agreement).  In the event of termination for just cause, no severance
payment is available.  If the Company terminates Mr. Harwood without just cause,
Mr. Harwood will be entitled to a continuation of his compensation from the date
of  termination  through the  remaining  term of the  employment  agreement.  In
addition,  Mr.  Harwood  is  entitled,  at his  election,  to  either  continued
participation  in  compensation  plans  which he would  have  been  eligible  to
participate in through his employment  agreement's  expiration  date or the cash
equivalent  thereof.  If Mr.  Harwood's  employment is terminated for any reason
other than just cause, he shall be entitled to purchase from the Company, at his
own expense which shall not exceed  applicable  statutory rates,  family medical
insurance  under  any  group  health  plan that the  Company  maintains  for its
employees.  This right  shall be in  addition  to, and not in lieu of, any other
rights that Mr.  Harwood has under the  employment  agreement and shall continue
until he first becomes eligible for participation in Medicare. If the employment
agreement is terminated  due to Mr.  Harwood's  "disability"  (as defined in the
employment  agreement),  Mr. Harwood will be entitled to a  continuation  of his
compensation through the date of such termination, including any period prior to
the  establishment  of Mr. Harwood's  disability.  In the event of Mr. Harwood's
death during the term of the employment agreement,  Mr. Harwood's estate will be
entitled to receive his salary  through  the last day of the  calendar  month in
which Mr. Harwood's death occurred. Mr. Harwood is able to voluntarily terminate
the employment agreement by providing 90 days' written notice to the Company, in
which case Mr.  Harwood  would be  entitled  to receive  only his  compensation,
vested rights and benefits up to the date of termination.

     In the event of (i) Mr.  Harwood's  involuntary  termination  of employment
other than for "just  cause"  during the 12-month  period  following a change in
control  or (ii)  Mr.  Harwood's  voluntary  termination  within  90 days of the
occurrence of certain specified events occurring during that period, Mr. Harwood
will be paid  within 10 days of such  termination  (or the date of the change in
control,  whichever is later) an amount equal to the difference between (a) 2.99
times his base amount, as defined in Section  280G(b)(3) of the Internal Revenue
Code of 1986,  as amended  (the  Code),  and (b) the sum of any other  parachute
payments,  as defined under Section  280G(b)(2) of the Code, that he receives on
account  of the change in  control.  "Change  in  control"  means any one of the
following  events:  (i) the  acquisition of ownership,  holding or power to vote
more than 25% of our  voting  stock,  (ii) the  acquisition  of the  ability  to
control  the  election  of a  majority  of the  Company's  directors,  (iii) the
acquisition of a controlling influence over the Company's management or policies
by any person or by persons  acting as a "group"  (within the meaning of Section
13(d) of the Exchange Act), or (iv) during any period of two consecutive  years,
individuals   (continuing  directors)  who  at  the  beginning  of  such  period
constituted  the Company's Board of Directors (the existing board) cease for any
reason to constitute at least two-thirds  thereof,  provided that any individual
whose  election or nomination for election as a member of the existing board was
approved by a vote of at least  two-thirds of the  continuing  directors then in
office shall be considered a continuing director. For purposes of this paragraph
only, the term "person"  refers to an individual or a corporation,  partnership,
trust,  association,   joint  venture,  pool,  syndicate,  sole  proprietorship,
unincorporated  organization or any other form of entity not specifically listed
herein.  The payments that would be made to Mr. Harwood assuming his termination
of employment under the foregoing circumstances at December 31, 2004, would have
been approximately  $372,760.  These provisions may have an anti-takeover effect
by making it more  expensive for a potential  acquirer to obtain  control of the
Company.  If Mr.  Harwood were to prevail over the Company,  or obtain a written
settlement,  in a legal  dispute  as to the  employment  agreement,  he would be
entitled to be reimbursed for his legal and other expenses.


                                       51



                       Stock Ownership of United Tennessee

     Set forth below is the number and  percentage of shares of the common stock
beneficially  owned by the officers and directors and owners of 5% or greater of
the  outstanding  shares of United  Tennessee as of May 31, 2005, as well as the
percentage of shares they will own after the Going Private Merger.


                                                Shares of Common Stock         Percent         Percent of Class After
Name                                              Beneficially Owned          of Class 2        Going Private Merger
- ----                                              ------------------          --------          --------------------
                                                                                              

Richard G. Harwood...................................    119,868                10.11                  12.82
Tom W. Inman.........................................      1,405                 0.11                   0.15
William B. Henry.....................................     41,630                 3.51                   4.45
J. William Myers.....................................     38,470                 3.24                   4.11
Tommy C. Bible.......................................     23,000                 1.94                   2.46
Robert L. Overholt...................................     28,438                 2.40                   3.04
Ben W. Hooper, III...................................      1,400                 0.17                   0.21
Robert  D. Self......................................     18,308                 1.37                   1.74
Directors and executive officers as a group              353,834                29.83                  38.17
( 12 persons)..........................................................
- ------------------------


1.   Based on 1,185,999 shares issued and outstanding at May 31, 2005.

2.   Reflects shares over which the named individuals have sole or shared voting
     and/or dispositive power;  excludes unallocated shares held by the ESOP and
     certain shares held by the Company's defined  contribution  thrift plan and
     its  directors'  retirement  plan (see "Voting  Securities  and  Beneficial
     Ownership")  above.  Unless  otherwise   indicated,   beneficial  ownership
     consists of sole voting and investing  power based on 926,999 shares issued
     and  outstanding  on May 31, 2005.  Options to purchase  25,661  shares are
     exercisable  or become  exercisable  within 60 days of May 31, 2005.  These
     shares  issuable under options are deemed to be outstanding for the purpose
     of computing the percentage of  outstanding  shares owned by each person to
     whom a portion of these options relate but are not deemed to be outstanding
     for the purpose of  computing  the  percentage  owned by any other  person.
     Includes shares issuable pursuant to options  exercisable within 60 days of
     the Record Date as follows:  10,000 held by Mr.  Myers;  11,500 held by Mr.
     Henry; and 4,161 held by Mr. Self.

                              Certain Transactions

     The Bank makes loans to directors,  officers and employees. These loans are
made in the ordinary course of business with the same collateral, interest rates
and underwriting criteria as those of comparable  transactions prevailing at the
time and do not involve more than the normal risk of  collectibility  or present
other  unfavorable  features,  except each  director,  officer and  employee may
obtain one mortgage loan and one consumer loan with waived  origination fees and
a 1% discount on the interest rate (on  adjustable-rate  loans,  the  discounted
rate  applies  only until the rate  adjusts).  At December  31,  2004,  loans to
directors and executive  officers  totaled  approximately  $1,053,658 or 5.7% of
shareholders'  equity and .86% of total assets at that date. Except as disclosed
below,  no director or  executive  officer had more than  $60,000 of loans as of
December  31, 2004.

     J. William  Myers is a principal in the law firm of Myers & Bell,  Newport,
Tennessee,  which performs  routine legal services on behalf of United Tennessee
and its borrowers, principally in connection with the closing of mortgage loans.
In fiscal 2004, the law firm's fees for such services totaled $73,296.

                                   Audit Fees

     Pugh & Company,  P.C. (Pugh & Company) was United  Tennessee's  independent
auditor for the 2004 fiscal year and has been retained by the Board of Directors
to be its auditor for the 2005 fiscal year. A  representative  of Pugh & Company
is  expected  to be present at the  Annual  Meeting to respond to  shareholders'
questions  and will have the  opportunity  to make a  statement  if he or she so
desires.

                                       52




     All  services  provided by Pugh & Company  during the fiscal year 2004 were
pre-approved by the Audit  Committee.  The aggregate fees billed by Pugh in 2003
and 2004 for various services were:


Type of Fees                                          2003               2004
                                                      ----               ----

Audit Fees........................................ $49,975             $51,755

Audit-Related Fees................................   3,025               1,535

Tax Fees..........................................  11,725               8,965

All Other Fees....................................   2,950               2,340
                                                     -----            -----

       Total...................................... $67,675             $64,595
                                                   =======              ======

In the above table, in accordance  with SEC definitions and rules,  "audit fees"
are fees billed to United Tennessee for  professional  services for the audit of
United Tennessee's consolidated financial statements included in Form 10-KSB and
review of financial  statements  included in Forms 10-QSB,  or for services that
are  normally  provided by the  accountant  in  connection  with  statutory  and
regulatory  filings or  engagements;  "audit-related  fees" are fees  billed for
assurance and related services that are reasonably related to the performance of
the audit or review of United Tennessee's financial  statements;  "tax fees" are
fees  billed for tax  compliance,  tax advice and tax  planning;  and "all other
fees"  are  fees  billed  for any  services  not  included  in the  first  three
categories.

                          Report of the Audit Committee

     The Audit Committee of the Board of Directors has:

1.   Reviewed and discussed the audited financial statements for the fiscal year
     ended December 31, 2004 with the management of United Tennessee.

2.   Discussed with United Tennessee's independent auditors the matters required
     to be discussed by Statement of Auditing  Standards No. 61, as the same was
     in effect on the date of United Tennessee's financial statements; and

3.   Received  the written  disclosures  and the letter from United  Tennessee's
     independent auditors required by Independence  Standards Board Standard No.
     1  (Independence  Discussions  with Audit  Committees),  as the same was in
     effect on the date of United Tennessee's financial statements and discussed
     with the independent auditors their independence.

     Based on the  foregoing  materials  and  discussions,  the Audit  Committee
recommended to the Board of Directors that the audited financial  statements for
the fiscal year ended December 31, 2004 be included in United Tennessee's Annual
Report on Form 10-KSB for the year ended December 31, 2004.

                         MEMBERS OF THE AUDIT COMMITTEE

                          Ben W. Hooper, III - Chairman
                          Robert D. Self

                                  Other Matters

     The Board of  Directors  is not aware of any  business  to come  before the
annual meeting other than those matters described above in this proxy statement.
However, if any other matters should properly come before the annual meeting, it
is  intended  that  proxies  in the  accompanying  form will be voted in respect
thereof in  accordance  with the  determination  of a  majority  of the Board of
Directors.

                                       53

                  Section 16(a) Beneficial Ownership Reporting

     Pursuant to regulations  promulgated  under the Securities  Exchange Act of
1934, as amended,  United  Tennessee's  officers,  directors and persons who own
more than 10% of the  outstanding  common  stock are  required  to file  reports
detailing their ownership and changes of ownership in such common stock,  and to
furnish  United  Tennessee  with  copies  of all such  reports.  Based on United
Tennessee's  review of such reports which United  Tennessee  received during the
last fiscal year,  or written  representations  from such persons that no annual
report of change in beneficial ownership was required, United Tennessee believes
that,  during the last  fiscal  year,  all  persons  subject  to such  reporting
requirements have complied with the reporting requirements.

                              Cost of Solicitation

     The cost of soliciting  proxies will be borne by United  Tennessee.  United
Tennessee  will reimburse  brokerage  firms and other  custodians,  nominees and
fiduciaries for reasonable  expenses incurred by them in sending proxy materials
to beneficial owners of shares of the common stock. In addition to solicitations
by mail,  our  directors,  officers and regular  employees  may solicit  proxies
personally or telephone without additional compensation.

                              Shareholder Proposals

     In order to be eligible for inclusion in United Tennessee's proxy materials
for next year's annual meeting of shareholders, any shareholder proposal to take
action at such meeting must be received at United Tennessee's main office at 344
W. Broadway,  Newport,  Tennessee 37821-0249, no later than ____________,  2005.
Any such  proposal  shall be  subject  to the  requirements  of the proxy  rules
adopted  under  the  Exchange  Act.  Shareholder  proposals  not  submitted  for
inclusion in the board of director's  proxy  statement  which are received after
___________,  2006 will be  considered  untimely.  Accordingly,  the proxies may
exercise  their  discretion and vote on these matters in a manner they determine
to be appropriate.

     Shareholder  proposals to be considered at the annual  meeting,  other than
those  submitted  pursuant to the  Securities  Exchange Act of 1934, as amended,
must be stated in writing,  delivered or mailed to United Tennessee's Secretary,
not  less  than 30 days nor more  than 60 days  prior to the date of the  Annual
Meeting.  If less than 40 days'  notice is given to  shareholders,  such  notice
shall be  delivered  or mailed  to the  Secretary  not  later  than the close of
business on the 10th day  following  the day on which  notice of the meeting was
mailed to shareholders.

     Please  note,  however,  should the Going  Private  Merger be approved  and
completed  prior to next  year's  annual  meeting,  the  requirements  regarding
submission of proposals in compliance  with the Exchange Act as described  above
will no longer be applicable.

                       Where You Can Find More Information

     We file reports,  proxy statements and other information with the SEC under
the  Exchange  Act.  Copies  of  these  reports,   proxy  statements  and  other
information  can be  obtained  by mail  at  prescribed  rates  from  the  Public
Reference Section of the SEC located at 450 Fifth Street, N.W., Washington, D.C.
20549,  or by  calling  the SEC at  1-800-SEC-0330.  The SEC  also  maintains  a
website,  located at www.sec.gov,  which contains reports, proxy and information
statements  and other  information  regarding  United  Tennessee,  including the
reports, proxy statements and other information incorporated by reference herein
as more fully described below.

     United Tennessee and Merger Corp. and the members of the Board of Directors
of each have jointly filed a Schedule 13E-3 under the Exchange Act in connection
with the Going Private  Merger.  You may inspect and copy the Schedule  13E-3 at
the SEC as  described  above or may  obtain  it  electronically  from the  SEC's
website at  www.sec.gov.  This document does not contain all of the  information
contained  in the  Schedule  13E-3  because  certain  parts have been omitted in
accordance with the rules and regulations of the SEC.

                                      54



      Additional Documents and Other Information Incorporated by Reference

     The SEC allows United  Tennessee to  incorporate  by reference  information
into this document. This means that we can disclose important information to you
by  referring  you to  another  document  filed  separately  with the  SEC.  The
information  incorporated  by  reference  is  considered  to be a part  of  this
document.

     As required by the  Exchange  Act, we currently  file annual and  quarterly
reports  with the SEC.  Our  annual  report on Form  10-KSB  for the year  ended
December  31,  2004,   includes  financial   statements  and  schedules  and  is
incorporated  herein by  reference.  Our most  recent  quarterly  report on Form
10-QSB  for the three  months  ended  March 31,  2005  also  includes  financial
statements  and schedules  that are  incorporated  herein by  reference.  We are
delivering  copies of these  documents  that are  incorporated  by  reference to
shareholders in connection  with this proxy  statement.  They contain  important
information about United Tennessee and its financial condition.


                                       55




                          Index to Financial Statements

Unaudited Pro Forma Consolidated Financial Statements                        F-2

Pro Forma Consolidated Balance Sheet (Unaudited)                             F-3

Pro Form Consolidated Income Statement (Unaudited)                           F-4














                                      F-1




Unaudited Pro Forma Consolidated Financial Statements

     The following  unaudited pro forma  consolidated  balance sheets as of June
30,  2005 and as of  December  31, 2004 and 2003,  and the  unaudited  pro forma
consolidated  income statements for the six month period ended June 03, 2005 and
the years ended December 31, 2004 and 2003, give effect to the following:

o    We have assumed that the Going Private Merger occurred as of June 30, 2005,
     December 31, 2004 and 2003, for purposes of the consolidated balance sheets
     as of June 30, 2005, December 31, 2004 and 2003, and as of January 1, 2005,
     January 1, 2004 and January 1, 2003, for the consolidated income statements
     for the six month period  ended June 30, 2005 and the years ended  December
     31, 2004 and 2003, respectively.

o    We have  assumed  that a total  of  259,700  shares  of  common  stock  are
     cashed-out in the Going Private Merger at a price of $22.00 per share for a
     total of $5.7 million.  Additionally, we have assumed that we have incurred
     or will  incur  $100,000  in  expenses  related  to the  transactions.  The
     adjustment for the June 30, 2005 expenses  related to the  transactions  is
     only $10,000  since $90,000 has already been accrued or incurred as of that
     date.

o    We have  assumed  that we would  have sold  approximately  $4.0  million in
     investment  securities  and  incurred  approximately  $2.0  million in FHLB
     advances to fund the  transaction.  We have also  assumed  that the rate of
     interest  on  each  instrument  would  have  been  approximately  4.0%.  In
     addition,  we have assumed that our  effective tax rate for each year would
     be the same as historically reported.

     The unaudited pro forma financial  statements should be read in conjunction
with the historical  financial  statements and accompanying  footnotes of United
Tennessee  included in our Quarterly Report on Form 10-QSB for the quarter ended
June 30, 2005 and our 2004 Annual Report to Shareholders.


















                                       F-2



                Pro Forma Consolidated Balance Sheets (Unaudited)



                                                              June 30,                December 31,        December 31,
                                                              2005 - Unaudited    2004 - Unaudited    2003 - Unaudited
                                                             -----------------    -----------------   ----------------
                                                                                              
                              ASSETS
 Cash and amounts due from depository institutions         $   3,607,288         $   3,584,768         $    5,335,038
 Investment securities available for sale, at fair value      24,466,302            31,579,028             25,756,283
 Loans receivable, net                                        80,398,504            78,829,531             77,952,692
 Premises and equipment, net                                   3,006,018             1,713,961                996,014
 Accrued interest receivable                                     590,138               573,146                559,217
 Real estate acquired through foreclosure                              0               128,085                 48,368
 Intangible assets, net                                          673,262               713,258                793,250
 Cash surrender value of life insurance                        1,633,064             1,597,352              1,529,270
 Prepaid expenses and other assets                                28,083                80,277                151,296
                                                           -------------         -------------         --------------
          Total Assets                                     $ 114,402,659         $ 118,799,406         $  113,121,428
                                                           =============         =============         ==============

                      LIABILITIES AND EQUITY

 Liabilities:

 Deposits:
     Demand                                                  34,611,983         $   39,077,645         $   40,912,082
      Term                                                   62,536,442             61,841,807             57,195,215
                                                           ------------             -----------          ------------
           Total Deposits                                    97,148,425             100,919,452            98,107,297

 Advances from Federal Home Loan Bank                         2,000,000               3,000,000             2,000,000
 Accrued interest payable                                       111,786                 135,322                79,290
 Deferred income taxes                                          454,915                 560,974               652,623
 Accrued benefit plan liabilities                             1,479,041               1,530,740             1,182,688
 Other liabilities                                              209,672                  93,697                67,282
                                                           ------------             -----------           -----------
        Total Liabilities                                   101,394,839             106,240,185           102,089,180
                                                           ============             ===========           ===========
 Shareholders' Equity:

 Common Stock, No Par Value, authorized 20,000,000 shares;
    issued and outstanding 937,299 shares
    in 2004 (970,679 shares in 2003)                          5,049,034               5,384,938             5,951,290
 Unearned compensation -- Employee Stock Ownership Plan               0                (179,990)             (350,526)
 Shares in Grantor Trust - Contra Account                      (223,661)               (223,661)             (216,281)
 Shares in Stock Option Plan Trusts - Contra Account           (507,751)               (749,754)           (1,122,198)
 Retained earnings                                            7,646,840               7,111,288             5,638,219
 Accumulated other comprehensive income                       1,043,358               1,216,400             1,131,744
                                                           ------------            ------------           -----------
        Total Shareholders' Equity                           13,007,280              12,559,221            11,032,248
                                                           ------------            ------------            -----------

        Total Liabilities and Equity                       $114,402,659            $118,799,406        $  113,121,428
                                                           ============            ============           ===========



                                      F-3




                     Pro Forma Consolidated Income Statement



                                                          For the Six Months
                                                               Ended                       For the Years Ended
                                                              June 30,            December 31,            December 31,
                                                          2005 - Unaudited      2004 - Unaudited        2003 - Unaudited
                                                        --------------------    ----------------        ----------------
                                                                                                     

Interest Income:

Loans                                                      $  2,710,836          $5,432,343                 $5,741,974
Investment securities                                           596,192           1,259,250                    992,917
Other interest-earning assets                                    21,892              12,837                     31,770
                                                           ------------          ----------                 ----------
   Total Interest Income                                      3,328,920           6,704,430                  6,766,661

Interest Expense:
Deposits                                                      1,014,219           1,644,581                    1,677,877
Advances from Federal Home Loan Bank                             45,628              85,405                       81,949

   Total Interest Expense                                     1,059,847           1,729,986                    1,759,826
                                                            -----------          ----------                   ----------
Net Interest Income                                           2,269,073           4,974,444                    5,006,835
Provision for Loan Losses                                        36,000             100,000                      144,000
                                                            -----------          ----------                   ----------
Net Interest Income After Provision for Loan Loss             2,233,073           4,874,444                    4,862,835
                                                            -----------          ----------                   ----------
Noninterest Income:

Deposit account service charges                                 144,111             300,681                      200,269
Loan service charges and fees                                    53,380              74,170                       73,760
Net gain on sales of investment securities available for sale   484,379              25,549                      105,025
Increase in cash surrender value of life insurance               35,712              68,082                       29,270
Other                                                            43,208              53,011                       53,253
                                                            -----------          ----------                   ----------
Total Noninterest Income                                        760,790             521,493                      560,577
                                                            -----------          ----------                   ----------
Noninterest Expense:
Compensation and benefits                                       836,360           1,693,093                    1,535,181
Occupancy and equipment                                         107,761             258,596                      259,484
Federal Deposit Insurance premiums                               26,700              54,000                       60,000
Data processing fees                                            170,620             348,535                      296,592
Advertising and promotion                                        37,338              75,228                       83,207
Amortization                                                     39,996              79,992                       79,992
Other                                                           410,718             594,880                      616,291
                                                            -----------          ----------                   ----------

       Total Noninterest Expense                              1,629,493           3,104,324                    2,930,747
                                                            -----------          ----------                   ----------
       Income Before Income Tax                               1,364,370           2,291,613                    2,492,665
       Income Taxes                                             458,298             624,200                      727,272
                                                            -----------          ----------                   ----------
       Net Income                                           $   906,072          $1,667,413                   $1,765,393
                                                            ===========          ==========                   ==========



                                      F-4





PER SHARE INFORMATION:
                                                                                                   

Basic Income per Common Share                                     $0.97               $1.75                     $1.75
                                                                  =====               =====                     =====
Diluted Income per Common Share                                   $0.97               $1.75                     $1.75
                                                                  =====               =====                     =====
Weighted Average Basic Shares Outstanding                       930,412             953,882                 1,011,532
                                                                =======             =======                 =========
Weighted Average Diluted Shares
Outstanding                                                     930,412             953,882                 1,011,532
                                                                =======             =======                 =========


















                                      F-5


                                     ANNEX A

                          AGREEMENT AND PLAN OF MERGER

     This  Agreement  and Plan of Merger  effective  as of June 17,  2005  (this
"Agreement"),  is entered into by and between United Tennessee Bankshares, Inc.,
a Tennessee  corporation (the  "Company"),  and United Tennessee Merger Corp., a
Tennessee corporation (the "Merger Corp.").

                                   WITNESSETH

     WHEREAS,  the  Company  is a  corporation  duly  incorporated  and  validly
existing under the laws of the State of Tennessee having its principal office at
344 W. Broadway,  Newport,  Tennessee 37821-0249,  with authorized capital stock
consisting  of 20,000,000  shares of common  stock,  no par value per share (the
"Common  Stock"),  of which  1,185,999  shares are issued and  outstanding,  and
5,000,000  shares of  preferred  stock,  no par value per share (the  "Preferred
Stock"), of which no shares are issued and outstanding.

     WHEREAS,  there are issued  and  outstanding  options to acquire  _________
shares of Common  Stock  granted  under the  Company's  Stock  Option  Plan (the
"Options");

     WHEREAS,  Merger Corp. is a corporation duly organized and validly existing
under the laws of the State of Tennessee  having its principal  office at 344 W.
Broadway,   Newport,   Tennessee  37821-0249,   with  authorized  capital  stock
consisting of 1,000 shares of common stock,  no par value per share (the "Merger
Corp. Stock"), of which 100 shares are issued and outstanding; and

     WHEREAS,  the boards of  directors  of the  Company and Merger  Corp.  have
approved the terms and  conditions  of this  Agreement  pursuant to which Merger
Corp.  will be merged with and into the Company (the  "Merger") with the Company
surviving the Merger.

     NOW,  THEREFORE,  in  consideration  of the  foregoing  premises and of the
mutual covenants and undertakings  contained herein, and for such other good and
valuable   consideration  the  receipt  and  sufficiency  of  which  are  hereby
acknowledged, the parties to this Agreement hereby agree as follows:

                                    ARTICLE I

                                     MERGER

1.01.  General.  At the Effective Time (as defined in Article VIII below) of the
Merger and pursuant to the provisions of this Agreement, the corporate existence
of Merger Corp. will be merged with and into the Company  (hereinafter  referred
to as the  "Surviving  Corporation"  whenever  reference is made to it as of the
Effective Time or thereafter)  and continued in the Surviving  Corporation,  and
the Surviving  Corporation  shall be deemed to be a continuation of the entities
and identities of Merger Corp. and the Company.

1.02. Name and Organization.  The name of the Surviving Corporation shall remain
and thereafter be "United Tennessee Bankshares,  Inc." The Charter and Bylaws of
the  Company in effect at the  Effective  Time shall  remain as the  Charter and
Bylaws of the Surviving Corporation until changed as provided therein or by law.
The  established  offices  and  facilities  of  the  Company  shall  remain  the
established offices and facilities of the Surviving Corporation.  The registered
office and registered  agent of the Company shall remain the  registered  office
and registered agent of the Surviving Corporation.

1.03. Rights and Interests. At the Effective Time, all rights,  franchises,  and
interests of the Company and Merger Corp., respectively, in and to every type of
property  shall be  transferred  to and vested in the Surviving  Corporation  by
virtue of the Merger without any deed or other transfer.  At the Effective Time,
the Surviving Corporation,  without any order or other action on the part of any
court or otherwise, shall hold and enjoy all rights of property, franchises, and
interests,  including appointments,  powers, designations,  and nominations, and
all other  rights and  interests  as trustee,  executor,  administrator,  agent,
transfer  agent,  registrar  of stocks  and  bonds,  administrator  of  estates,
assignee,  and receiver, and in every other fiduciary and agency capacity in the
same manner and to the same extent as such  rights,  franchises,  and  interests
were held or enjoyed by the Company and Merger Corp., respectively,  immediately
before the Effective Time.

                                      A-1

1.04.  Liabilities and Obligations.  Except as otherwise  provided  herein,  the
Surviving  Corporation  shall be liable for all  liabilities  of the Company and
Merger Corp. All debts, liabilities,  obligations,  and contracts of the Company
and Merger Corp., matured or unmatured,  whether accrued, absolute,  contingent,
or otherwise,  and whether or not  reflected or reserved  against on the balance
sheets, books of account, or records of the Company or Merger Corp., as the case
may be, shall be those of, and are hereby  expressly  assumed by, the  Surviving
Corporation  and shall not be released or impaired by the Merger.  All rights of
creditors and other  obligees and all liens on property of either the Company or
Merger Corp. shall be preserved unimpaired.

1.05.  Directors  and  Officers.  The  directors  and officers of the  Surviving
Corporation  at the Effective Time shall be those persons who were directors and
officers,  respectively,  of the Company  immediately before the Effective Time.
The  committees  of the Board of Directors of the Surviving  Corporation  at the
Effective  Time shall be the same as, and shall be composed of the same  persons
who were serving on, the  committees  appointed by the Board of Directors of the
Company as they existed immediately before the Effective Time.

1.06.  Adoption.  Unless  contrary to the laws of the State of  Tennessee or the
United States of America or other  applicable  laws, all corporate acts,  plans,
policies, applications,  agreements, orders, registrations, licenses, approvals,
and   authorizations   of  the  Company  and  Merger  Corp.,   their  respective
shareholders,  boards of  directors,  committees  elected or  appointed by their
boards of  directors  or  officers,  and agents  that were  valid and  effective
immediately  before the  Effective  Time shall be taken for all  purposes at and
after the Effective Time as the acts, plans, policies, applications, agreements,
orders, registrations,  licenses, approvals, and authorizations of the Surviving
Corporation  and shall be  effective  and binding  thereon as the same were with
respect to the Company and Merger Corp. immediately before the Effective Time.

                                   ARTICLE II

                               TERMS OF THE MERGER

2.01.  General.   The  manner  of  exchanging  and  converting  the  issued  and
outstanding  shares of Common Stock and Merger  Corp.  Stock and of treating the
Options shall be as hereinafter provided in this Article II.

2.02. Conversion and Cancellation of Common Stock;  Treatment of Options. At the
Effective Time,

(a) all  outstanding  shares of Common Stock (other than shares of Common Stock,
the holders of which  exercise  and perfect  dissenters'  rights as set forth in
Section 2.04), whether Record Shares (as hereinafter  defined), or Street Shares
(as hereinafter defined), held by a Holder (as hereinafter defined) beneficially
owning  (as  hereinafter  defined)  fewer  than  2,500  shares of  Common  Stock
immediately  before the Effective Time shall,  without any action on the part of
the holder  thereof,  be canceled and  converted  into the right to receive cash
equal  to  $22.00  per  share  of  Common  Stock  (the   "Common   Stock  Merger
Consideration"); provided, however, that the Company may presume that all Street
Shares are held by Holders  holding  fewer  than  2,500  shares of Common  Stock
immediately  before the Effective Time unless either the Company or a beneficial
owner of Street Shares are able to  demonstrate  to the  Company's  satisfaction
that such shares are held  beneficially by a Holder holding 2,500 or more shares
of Common  Stock  immediately  before the  Effective  Time,  in which event such
shares shall remain outstanding with all rights, privileges, and powers existing
immediately before the Effective Time;

(b) all  outstanding  shares of Common  Stock  other  than  those  described  in
paragraph  (a) as being  converted  into the right to receive  the Common  Stock
Merger Consideration shall remain outstanding with all rights,  privileges,  and
powers existing immediately before the Effective Time;

(c) the outstanding  shares of Merger Corp.  Stock shall,  without any action on
the part of the holder thereof, be canceled; and

(d) the outstanding Options shall, without any action on the part of the holders
thereof, remain outstanding without any change in their terms and conditions.

                                      A-2


In no event shall any Holder  holding,  of record or  beneficially,  immediately
before the Effective  Time 2,500 or more shares of Common Stock  (including  any
combination  of Record Shares and Street Shares) in the aggregate be entitled to
receive any Common  Stock  Merger  Consideration  with  respect to the shares of
Common  Stock so held.  It shall be a  condition  precedent  to the right of any
Holder to receive the Common Stock Merger  Consideration,  if any,  payable with
respect  to the  shares of Common  Stock held by such  Holder  that such  Holder
certify to the Company in the letter of transmittal  delivered by the Company as
described  in Section  2.03 that such Holder  held,  of record or  beneficially,
immediately  before the  Effective  Time fewer than 2,500 shares of Common Stock
(including any combination of Record Shares and Street Shares) in the aggregate.

For purposes hereof:

(1) the term "Record Shares" shall mean shares of Common Stock other than Street
Shares, and any Record Share shall be deemed to be held by the registered holder
thereof as reflected on the books of the Company;

(2) the term "Street Shares" shall mean shares of Common Stock held of record in
street name,  and any Street Share shall be deemed to be held by the  beneficial
owner thereof as reflected on the books of the nominee holder thereof;

(3) the term  "Holder"  shall  mean (i) any  record  holder or holders of Record
Shares who would be deemed,  under Rule 12g5-1  promulgated under the Securities
Exchange  Act of 1934,  as  amended,  to be a single  "person"  for  purposes of
determining the number of record shareholders of the Company, and (ii) any other
person or persons who would be deemed to be a "Holder" under clause (i) above if
the shares of Common  Stock such person holds  beneficially  in street name were
held of record by such person or persons; and

(4) the term  "Cash-Out  Shares"  shall mean any shares of Common Stock that are
converted  into the right to  receive  the  Common  Stock  Merger  Consideration
pursuant to this Section 2.02.

(5) The term  "beneficially  owned" means (i) beneficially owned as that term is
defined in the Securities Exchange Act of 1934, as amended and (ii) shares owned
by one of more family  members,  specifically,  spouses and dependent  children,
which shall be aggregated in calculating total beneficial ownership.

The Company  (along with any other  person or entity to which it may delegate or
assign  any  responsibility  or task  with  respect  thereto)  shall  have  full
discretion  and  exclusive  authority  (subject  to its  right  and  power to so
delegate or assign such  authority) to (i) make such  inquiries,  whether of any
shareholder(s)  or otherwise,  as it may deem  appropriate  for purposes of this
Section  2.02 and (ii)  resolve  and  determine,  in its  sole  discretion,  all
ambiguities,  questions of fact and  interpretive  and other matters relating to
this Section 2.02, including, without limitation, any questions as to the number
of shares of Common Stock held by any Holder  immediately  before the  Effective
Time. All  determinations  by the Company under this Section 2.02 shall be final
and  binding on all  parties,  and no person or entity  shall have any  recourse
against the Company or any other person or entity with respect thereto.

For purposes of this Section 2.02, the Company may in its sole  discretion,  but
shall not have any  obligation  to do so, (i) presume  that any shares of Common
Stock held in a discrete  account  (whether  record or beneficial) are held by a
person  distinct from any other person,  notwithstanding  that the registered or
beneficial  holder of a separate discrete account has the same or a similar name
as the holder of a separate discrete  account;  and (ii) aggregate the shares of
Common Stock held (whether of record or  beneficially)  by any person or persons
that the  Company  determines  to  constitute  a single  Holder for  purposes of
determining the number of shares of Common Stock held by such Holder.

2.03. Exchange of Certificates.

(a)  Payment  Procedure.  Promptly  after  the  Effective  Time,  the  Surviving
Corporation  will mail to each holder of a  certificate  or  certificates  which
immediately  before the Effective  Time evidenced  outstanding  shares of Common
Stock that appear, based on information  available to the Company, may have been
converted into the right to receive the Common Stock Merger Consideration (other
than shares as to which  rights of dissent  have been  perfected  as provided in
Section 2.04) ("Certificates"), a letter of transmittal (which shall contain the
certification  described in Section 2.02 and such other matters as the Surviving
Corporation may determine and shall specify that delivery shall be effected, and
risk of loss and title to the Certificates shall pass, only upon delivery of the
Certificates  to the

                                      A-3


Surviving   Corporation)  and  instructions  to  effect  the  surrender  of  the
Certificates in exchange for the Common Stock Merger Consideration  payable with
respect to such  Certificates.  Upon surrender of a Certificate for cancellation
to the Surviving  Corporation,  together with such letter of  transmittal,  duly
completed and executed and containing the certification  contemplated by Section
2.02,  and such other  customary  documents as may be required  pursuant to such
instructions, the holder of such Certificate shall, subject to the provisions of
Section  2.02,  be  entitled to receive in exchange  therefor  the Common  Stock
Merger Consideration  payable with respect to the shares formerly represented by
such Certificate and the Certificate so surrendered shall forthwith be canceled.
If there is a  transfer  of  ownership  of shares of Common  Stock  which is not
registered in the share transfer records of the Company, the Common Stock Merger
Consideration payable in respect thereof may be paid or issued to the transferee
if the  Certificate  representing  such  shares is  presented  to the  Surviving
Corporation,  accompanied by all documents  required to evidence and effect such
transfer and by evidence  that any  applicable  stock  transfer  taxes have been
paid.

(b) Abandoned  Property Laws. The Surviving  Corporation  shall not be liable to
any holder of a Certificate for any cash properly delivered to a public official
pursuant to any applicable abandoned property, escheat or similar law.

2.04.  Dissenters'  Rights of  Shareholders.  Shareholders  may dissent from the
Merger and  exercise  their  dissenters'  rights  pursuant to and subject to the
provisions of Sections  48-23-101  through  48-23-302 of the Tennessee  Business
Corporation Act.

                                   ARTICLE III

            REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE COMPANY

The Company hereby represents,  warrants, and covenants to and with Merger Corp.
as of the date of this  Agreement  and as of the  Closing  Date (as  defined  in
Article VIII below) as follows:

3.01.  Organization.  The Company is a corporation  duly  incorporated,  validly
existing,  and in good standing  under the laws of the State of  Tennessee.  The
Company has the corporate  power to carry on its business as is presently  being
conducted  and is  qualified to do business in every  jurisdiction  in which the
character  and  location of the assets owned by it or the nature of the business
transacted by it requires qualification.

3.02. Governmental Authorizations.  The Company is in compliance in all material
respects with all applicable federal, state, and local laws, rules, regulations,
and orders, including,  without limitation,  those imposing taxes. The approval,
execution,  delivery, and performance of this Agreement, and the consummation of
the transactions contemplated hereby, subject to the receipt of the consents and
approvals  described  in Section  6.03 below,  will not violate in any  material
respect any provision of, or constitute a default  under,  any  applicable  law,
rule,  or  regulation  of any  governmental  agency or  instrumentality,  either
domestic or foreign, applicable to the Company.

3.03.  No Conflict with Other  Instruments.  The  consummation  of the Merger in
accordance with the terms, conditions, and provisions of this Agreement will not
conflict with, or result in a breach of, any term,  condition,  or provision of,
or constitute a default under, any indenture,  mortgage, deed of trust, or other
material  agreement or instrument to which the Company is a party,  and will not
conflict  with any  provisions of the Charter or Bylaws of the Company or any of
its  subsidiaries,  and will not constitute an event that with the lapse of time
or  action  by a third  party  could  result  in any  default  under  any of the
foregoing,  or result in the creation of any lien,  charge,  or encumbrance upon
any of the assets or properties of the Company or upon the Common Stock.

3.04. No Conflict with Judgments or Decrees.  The  consummation of the Merger in
accordance with the terms, conditions, and provisions of this Agreement will not
conflict  with, or result in a breach of, any term,  condition,  or provision of
any  judgment,  order,  injunction,  decree,  writ,  or  ruling  of any court or
tribunal,  either  domestic  or  foreign,  to which the Company is a party or is
subject.

3.05. Approval of Agreement.  The board of directors of the Company has approved
this Agreement and the transactions  contemplated  hereby and has authorized the
execution  and delivery of this  Agreement by the Company.  The Company has full
corporate power, authority, and legal right to enter into this Agreement.

                                      A-4



3.06. Capital Stock. The authorized capital stock of the Company consists solely
of Common Stock and Preferred Stock. All of the issued and outstanding shares of
Common Stock are validly issued,  fully paid,  non-assessable  and not issued in
violation  of the  preemptive  rights  of any  shareholder.  There are no shares
Preferred Stock issued and outstanding. In addition, the outstanding Options are
validly issued.

                                   ARTICLE IV

            REPRESENTATIONS, WARRANTIES AND COVENANTS OF MERGER CORP.

Merger Corp. hereby represents,  warrants, and covenants to and with the Company
as of the date of this  Agreement  and as of the  Closing  Date (as  defined  in
Article VIII below) as follows:

4.01. Organization. Merger Corp. is duly incorporated,  validly existing, and in
good  standing  under the laws of the State of Tennessee.  Merger Corp.  has the
corporate  power and  authority to carry on its  business as is presently  being
conducted  and is  qualified to do business in every  jurisdiction  in which the
character and location of the assets owned by it or the nature of the businesses
conducted by it requires qualification.

4.02.  Capital  Stock.  The  authorized  capital stock of Merger Corp.  consists
solely of the Merger Corp.  Stock, of which 100 shares are currently  issued and
held by the Company. There are no outstanding subscriptions,  warrants, options,
or rights of any kind to acquire  from Merger  Corp.  any shares of Merger Corp.
Stock, other equity securities, or debt securities.

4.03.  Subsidiaries  or  Affiliates.  Merger  Corp.  does not own of  record  or
beneficially,  and is not obligated to acquire any capital  stock,  other equity
securities,  debt  securities,  or  other  interest  of or in  any  corporation,
government,  or other entity.  Between the date hereof and the  Effective  Time,
Merger  Corp.  will not create or acquire  any  subsidiaries  without  the prior
written consent of the Company.

4.04. Approval of Agreement. The Board of Directors of Merger Corp. has approved
this Agreement and the transactions  contemplated  hereby and has authorized the
execution and delivery by Merger Corp. of this Agreement.  Merger Corp. has full
corporate  power,  authority,  and legal right to enter into this Agreement and,
upon  appropriate  vote of the  shareholders  of Merger  Corp.,  to approve this
Agreement and consummate the transactions contemplated hereby.

                                    ARTICLE V

                    CONDITIONS TO OBLIGATIONS OF MERGER CORP.

The obligations of Merger Corp. to consummate the Merger shall be subject to the
satisfaction  on or before the Closing Date of all of the following  conditions,
except as Merger Corp. may waive such conditions in writing:

5.01. Litigation.  On the Closing Date, there shall not be pending or threatened
litigation in any court or any proceeding by any governmental commission, board,
or agency  with a view to  seeking,  or in which it is sought,  to  restrain  or
prohibit  consummation  of the  Merger,  or in  which  it is  sought  to  obtain
divestiture,  rescission,  or  damages  in  connection  with the  Merger  or the
consummation  of the Merger,  and to the knowledge of any of the parties hereto,
no investigation by any governmental  agency shall be pending or threatened that
might result in any such suit, action, or other proceeding.

5.02.  Representations and Warranties. All representations and warranties of the
Company  contained  in  this  Agreement,  other  than  any  representations  and
warranties as to future events, shall be true in all material respects on and as
of the Closing Date as if such  representations  and warranties were made on and
as of the Closing Date,  and the Company shall have performed all agreements and
covenants  required by this  Agreement  to be  performed  by it on or before the
Closing Date.


                                      A-5


                                   ARTICLE VI

                    CONDITIONS TO OBLIGATIONS OF THE COMPANY

The  obligations of the Company to consummate the Merger shall be subject to the
satisfaction  on or before the  Closing  Date of all the  following  conditions,
except as the Company may waive such conditions in writing:

6.01. Litigation.  On the Closing Date, there shall not be pending or threatened
litigation in any court or any proceeding by any governmental commission, board,
or agency  with a view to  seeking,  or in which it is sought,  to  restrain  or
prohibit  consummation  of the  Merger,  or in  which  it is  sought  to  obtain
divestiture,  rescission,  or  damages  in  connection  with the  Merger  or the
consummation  of the Merger,  and to the knowledge of any of the parties hereto,
no investigation by any governmental  agency shall be pending or threatened that
might result in any such suit, action, or other proceeding.

6.02.  Representations and Warranties. All representations and warranties of the
Merger Corp.  contained in this Agreement,  other than any  representations  and
warranties as to future events, shall be true in all material respects on and as
of the Closing Date as if such  representations  and warranties were made on and
as of the Closing Date,  and the Company shall have performed all agreements and
covenants  required by this  Agreement  to be  performed  by it on or before the
Closing Date.

6.03. Shareholder Approval. This Agreement shall have been approved by a vote of
the  holders of not less than a  majority  of the  outstanding  shares of Common
Stock and by the holders of not less than a majority of the  outstanding  shares
of Merger Corp. Stock.

                                   ARTICLE VII

                                    EXPENSES

Costs and expenses  relating to the  negotiation  and drafting of this Agreement
and the transactions contemplated hereby shall be borne and paid by the Company.

                                  ARTICLE VIII

                          CLOSING DATE; EFFECTIVE TIME

The closing of this Agreement and the transactions  contemplated hereby shall be
held on the  Closing  Date (as  defined in this  Article  VIII) at such time and
place as the parties hereto may mutually agree upon. The "Closing Date" shall be
such date as the Presidents of the Company and Merger Corp.,  respectively,  may
agree upon.  Subject to the terms and upon satisfaction on or before the Closing
Date of all requirements of law and conditions specified in this Agreement,  the
Company and Merger Corp. shall, at the Closing Date, execute,  acknowledge,  and
deliver such other documents and instruments and take such further action as may
be necessary or appropriate to consummate  the Merger.  The "Effective  Time" is
the date on which the Merger is effective,  which shall be on the date specified
in the certificate of merger to be issued by the Secretary of State of the State
of  Tennessee,  and if no  date  is  specified  in such  certificate,  then  the
Effective  Time  shall be the time of the  opening of  business  on the date the
certificate  of merger is  recorded  by the  Secretary  of State of the State of
Tennessee.

                                   ARTICLE IX

                                   AMENDMENTS

This Agreement may be amended only by written agreement duly authorized by the
boards of directors of the parties hereto before the Closing Date.

                                      A-6


                                    ARTICLE X

                                   TERMINATION

This  Agreement  may be  terminated by either the Company or Merger Corp. at any
time before the Effective Time. If this Agreement is terminated,  this Agreement
shall  become void and shall have no effect and create no  liability on the part
of any of the  parties  hereto  or  their  respective  directors,  officers,  or
shareholders.

                                   ARTICLE XI

                                     NOTICES

All notices,  requests,  demands,  and other communications under this Agreement
shall be in  writing  and shall be  deemed  to have been duly  given at the time
either  personally  delivered or sent by registered or certified  mail,  postage
prepaid, as follows:

If to the Company or Merger Corp., at:

344 W. Broadway
Newport, Tennessee 37821-0249
Attention: Richard G. Harwood, President

                                   ARTICLE XII

                                  MISCELLANEOUS

12.01. Further Assurances.  Each party hereto agrees to perform any further acts
and to  execute  and  deliver  any  further  documents  that  may be  reasonably
necessary to carry out the provisions of this Agreement.

12.02.  Severability.  If any of the provisions,  or portions  thereof,  of this
Agreement  are held to be  illegal,  unenforceable,  or  invalid by any court of
competent  jurisdiction,  the  legality,  enforceability,  and  validity  of the
remaining provisions,  or portions thereof,  shall not be affected thereby, and,
in lieu of the illegal, unenforceable, or invalid provision, or portion thereof,
there shall be added a new legal, enforceable, and valid provision as similar in
scope and effect as is  necessary  to  effectuate  the  results  intended by the
deleted provision or portion.

12.03. Construction. Whenever used herein, the singular number shall include the
plural, and the plural number shall include the singular.

12.04.  Gender.  Any  references  herein  to  the  masculine  gender,  or to the
masculine  form of any noun,  adjective,  or  possessive,  shall be construed to
include the feminine or neuter gender and form, and vice versa.

12.05.  Headings.  The headings  contained in this Agreement are for purposes of
reference only and shall not limit or otherwise affect the meaning of any of the
provisions contained herein.

12.06.  Counterparts.  This Agreement may be executed in  counterparts,  each of
which  shall  be  deemed  to be an  original  but all of  which  together  shall
constitute one and the same instrument.

12.07.  Governing  Law. This  Agreement has shall be governed by the laws of the
State of Tennessee,  without giving effect to the conflict of laws rules thereof
or of any other state.

12.08.  Court  Costs and  Attorneys'  Fees.  If any  action at law or in equity,
including an action for declaratory  relief,  is brought to enforce or interpret
the  provisions of this  Agreement,  the  prevailing  party shall be entitled to
recover costs of court and  reasonable  attorneys'  fees from the other party or
parties to such action,  which fees may be set by the court in the trial of such
action or may be enforced in a separate  action  brought for that  purpose,  and
which fees shall be in addition to any other relief that may be awarded.

                                      A-7


12.09. Inurement.  Subject to any restrictions against transfer or assignment as
may be contained  herein,  the provisions of this  Agreement  shall inure to the
benefit of, and shall be binding on, the assigns and  successors  in interest of
each of the parties hereto.

12.10.  Waivers. No waiver of any provision or condition of this Agreement shall
be valid unless executed in writing and signed by the party to be bound thereby,
and then only to the extent specified in such waiver. No waiver of any provision
or  condition  of this  Agreement  shall be  construed  as a waiver of any other
provision or condition of this Agreement, and no present waiver of any provision
or condition  of this  Agreement  shall be construed as a future  waiver of such
provision or condition.

12.11.  Entire  Agreement.  This  Agreement  contains  the entire  understanding
between the parties hereto concerning the subject matter contained herein. There
are no representations,  agreements,  arrangements,  or understandings,  oral or
written,  between or among the parties hereto  relating to the subject matter of
this Agreement that are not fully expressed herein.

IN WITNESS WHEREOF,  the parties have caused this Agreement to be executed by as
of the date first written above.


                                    UNITED TENNESSEE BANKSHARES, INC.

                                    By:  /s/ Richard G. Harwood
                                    Title:  President

                                    UNITED TENNESSEE MERGER CORP.

                                    (In organization)

                                    By:  /s/ Richard G. Harwood
                                    Title:  President


                                      A-8


                                     ANNEX B
                                                 3600 Glenwood Avenue, Suite 104
                                                 Raleigh, North Carolina 27612
                                                 919.7194770
                                                 Fax: 919.7194777
TRIANGLE CAPITAL PARTNERS                        www.trianglecapiwlpanners.com
- -------- ------- --------                        -----------------------------
Investment Bankers
                                 April 12, 2005

Board of Directors
United Tennessee Bankshares, Inc.
344 West Broadway
Newport, TN 37821 0249

Gentlemen:

     You have asked us to render our opinion  relating to the  fairness,  from a
financial  point of view,  to holders of the  common  stock of United  Tennessee
Bankshares,  Inc. ("UTBI") of the cash  consideration to be paid to certain UTBI
shareholders  in  connection  with a proposed  reorganization  of UTBI's  common
stock.


     It is  our  understanding  that  UTBI  intends  to  form  a  new  Tennessee
corporation  ("Merger Corp.") for the sole purpose of effecting a merger whereby
Merger  Corp.  will be merged  with and into UTBI.  UTBI shall be the  surviving
corporation.  When the merger becomes  effective,  each shareholder  owning less
than  2,500  shares of UTBI's  common  stock  (excluding  shares  held by UTBI's
shareholders  who have perfected their  dissenters  rights of appraisal) will be
converted  into the right to receive cash in the amount of $22.00 per share (the
"Conversion  Price").  All other  shares not so  convened  will  continue  to be
outstanding after the merger. The foregoing merger and related  transactions are
hereinafter referred to as the "Reorganization."


     Specifically,  it is our understanding that if UTBI's stockholders  approve
the Reorganization, each stockholder:

o    Holding fewer than 2,500 shares of UTBI common stock at the effective  time
     of the  Reorganization  will receive the Conversion Price for each share of
     UTBI common stock owned by that stockholder; or

o    Holding  2,500 or more shares at the effective  time of the  Reorganization
     will continue to hold all of the shares they own.

Triangle Capital Partners,  LLC, as part of its investment banking business,  is
regularly engaged in performing financial analyses of financial institutions and
their  securities  in  connection  with  mergers  and  acquisitions,   corporate
transactions,  and for  other  purposes.  To date,  we have  acted as  financial
advisor  to UTBI in  connection  with the  Reorganization.  We expect to receive
compensation for our services in connection with the Reorganization, including a
fee that is deemed earned upon the rendering of this opinion and UTBI has agreed
to  reimburse  our  reasonable   expenses  and  indemnify  us  against   certain
liabilities  arising out of our engagement  including  liabilities under federal
securities laws. We have provided certain  financial  advisory  services to UTBI
from time to time, and we may also provide  financial  advisory services to UTBI
in the future.

                                      B-1


In the course of our engagement we have reviewed and analyzed:

i    UTBI's annual reports to stockholders and its financial statements for each
     of the three years ended December 31, 2002, December 31, 2003, and December
     31, 2004,

ii   UTBI's quarterly  reports filed on from 10-QSB for the quarters ended March
     31, 2004, June 30, 2004 and September 30, 2004,

iii  Information  regarding the historical  record of reported  prices,  trading
     activity and dividend payments of UTBI common stock,

iv   Certain reported  financial terms of selected recent  transactions which we
     deemed to be relevant,

v    The   consideration   proposed   to  be  paid   under   the  terms  of  the
     Reorganization,

vi   Financial  information and financial  forecasts prepared by UTBI management
     relating to the  business,  earnings,  cash flows,  assets and prospects of
     UTBI furnished to us by UTBI, and

vii  Other studies,  analyses and  investigations,  particularly  of the banking
     industry, and such other information as we deemed appropriate.

In  addition  we held  discussions  with  members of senior  management  of UTBI
including without  limitation its legal advisors,  auditors and others about the
background of the Reorganization,  reasons and basis for the Reorganization, the
past  and  current  results  of  operations  and the  business  of UTBI and UTBI
management s opinion of its future prospects.

For purposes of this opinion we have assumed and relied on, without  independent
verification,  the  accuracy  and  completeness  of the  financial,  accounting,
business, legal, tax, and other information discussed with or furnished to us by
UTBI and materials  otherwise made available to us,  including  information from
published  sources,  and we have not independently  verified any such data. With
respect to the  financial  information,  including  financial  forecasts of UTBI
management  and  information  relating  to  certain  strategic,   financial  and
operational  benefits  anticipated by UTBI management  from the  Reorganization,
which we received  from UTBI, we have assumed (with your consent) that they have
been reasonably  prepared  reflecting the best currently available estimates and
good faith  judgment of the  management  of UTBI.  We express no view as to such
forecasts or projected  information.  We have also assumed that all  government,
regulatory, shareholder and other consents necessary for the consummation of the
Reorganization  will be  obtained  without  any  adverse  effect  on UTBI or the
benefits of the  Reorganization  expected by UTBI management which is in any way
material  to our  analysis.  We  express  no  opinion  on  matters  of a  legal,
regulatory,  tax or accounting nature or the ability of the Reorganization to be
consummated.

We have not made, obtained, or been provided with (i) any independent appraisals
or valuations of the assets or  liabilities,  and  potential  and/or  contingent
liabilities of, UTBI or (ii) any independent analysis or valuation of the rights
of  stockholders,  creditors,  or any other holders of claims or rights  against
UTBI or any of its  affiliates.  We have further relied on the assurances of the
management  of UTBI that they are not aware of any  facts  that  would  make any
information reviewed by us inaccurate or misleading.  No opinion is expressed as
to whether any  alternative  transaction  might be more  favorable  to UTBI.  We
express no opinion as to UTBI's future business, assets, liabilities, operations
or prospects.  We were not requested to, and we did not, solicit any expressions
of interest from any other parties with respect to the actions  contemplated  in
connection with the Reorganization.

                                      B-2



Our opinion is based on the market,  economic and other relevant  considerations
as they exist and have been evaluated by us on the date hereof.  We have assumed
that there has been no material  change in UTBI's assets,  financial  condition,
results of operations,  business or prospects  since the date of the most recent
financial  statements  made  available to us. In rendering our opinion,  we have
assumed  that the  Reorganization  will be  consummated  according  to the terms
described in this letter,  and to the extent not specifically  addressed in this
letter, our prior  correspondence and communications  with UTBI's management and
Board of  Directors,  and the  Reorganization  will not  differ in any  material
respect therefrom.

This opinion does not address the underlying business decision of UTBI to engage
in the Reorganization.  It should be understood that subsequent developments may
affect this  opinion,  and we do not have any  obligation  to revise or reaffirm
this opinion. In addition, we express no opinion or recommendation as to how the
stockholders  or  creditors  of or  any  claimants  against  UTBI  or any of its
affiliates should view or regard the  Reorganization.  We render no opinion with
respect to the  relative  rights and  benefits or  detriments  of  stockholders,
creditors,  or any other holders of claims or rights  against UTBI or any of its
affiliates in connection  with the  Reorganization.  No opinion is rendered with
respect to UTBI or any of its  affiliates.  Our opinion is rendered in regard to
the  Conversion  Price  and does not take  into  account  or give  effect to any
adjustment or increase to the Conversion  Price that may occur subsequent to the
date hereof. This opinion does not specifically  address the prices at which the
capital stock of UTBI or any of its respective affiliates has traded in the past
or at which such stock of UTBI or any of its affiliates may trade after the date
hereof or after the consummation of the Reorganization. The opinion set forth in
this letter  represents our  professional  judgment as to the matters  described
herein  and  does  not  represent  any  guaranty  of any  particular  result  or
circumstances.

This  opinion  may not be  disclosed,  communicated,  reproduced,  disseminated,
quoted or referred  to at any time (in whole or part),  to any third party or in
any manner or for any  purpose  whatsoever  without our prior  written  consent,
which consent shall not be unreasonably withheld, based upon review by us of the
content of any such public  reference,  which shall be satisfactory to us in our
reasonable  judgment,  and  which  review  shall be  completed  by us as soon as
practicable,  although this opinion may be included in its entirety in the proxy
statement of UTBI used to solicit stockholder  approval of the Reorganization so
long as any  description  of or  reference to us or this opinion and the related
analysis in such filing is in a form  acceptable  to us and our  counsel.  It is
understood that this letter is directed to the Board of Directors of UTBI in its
consideration  of the  Reorganization  and is not  intended  to be and  does not
constitute a recommendation to any stockholder as to how such stockholder should
vote with respect to the Reorganization.

The opinion is limited to the matters  expressly  stated herein,  and no opinion
may be inferred or implied beyond matters expressly stated.

Based upon and subject to the foregoing,  including the various  assumptions and
limitations  set forth herein,  and based on such other matters as we considered
relevant,  it is our opinion that as of the date hereof the Conversion  Price to
be paid in the  Reorganization  is fair,  from a financial point of view, to the
holders of UTBI common stock.

Very truly yours,


TRIANGLE CAPITAL PARTNERS, LLC



                                      B-3


                                     ANNEX C

                           DISSENTERS' RIGHTS STATUTE

                              WEST'S TENNESSEE CODE
                     TITLE 48. CORPORATIONS AND ASSOCIATIONS
              CHAPTER 23. BUSINESS CORPORATIONS--DISSENTERS' RIGHTS
             PART 1--RIGHT TO DISSENT AND OBTAIN PAYMENT FOR SHARES


48-23-101. Definitions. -- As used in this chapter, unless the context otherwise
requires:

     (1) "Beneficial  shareholder" means the person who is a beneficial owner of
shares held by a nominee as the record shareholder;

     (2) "Corporation" means the issuer of the shares held by a dissenter before
the corporate  action,  or the surviving or acquiring  corporation  by merger or
share exchange of that issuer;

     (3)  "Dissenter"  means a  shareholder  who is  entitled  to  dissent  from
corporate  action under ss.  48-23-102 and who exercises  that right when and in
the manner required by part 2 of this chapter;

     (4) "Fair value", with respect to a dissenter's shares,  means the value of
the shares  immediately before the effectuation of the corporate action to which
the  dissenter   objects,   excluding  any   appreciation   or  depreciation  in
anticipation of the corporate action;

     (5)  "Interest"  means  interest from the  effective  date of the corporate
action that gave rise to the  shareholder's  right to dissent  until the date of
payment, at the average auction rate paid on United States treasury bills with a
maturity of six (6) months (or the closest  maturity  thereto) as of the auction
date for such treasury bills closest to such effective date;

     (6)  "Record  shareholder"  means  the  person  in whose  name  shares  are
registered in the records of a corporation or the beneficial  owner of shares to
the  extent  of the  rights  granted  by a  nominee  certificate  on file with a
corporation; and

     (7)   "Shareholder"   means  the  record   shareholder  or  the  beneficial
shareholder.

48-23-102. Right to dissent. -- (a) A shareholder is entitled to dissent from,
and obtain payment of the fair value of the shareholder's shares in the event
of, any of the following corporate actions:

     (1)  Consummation of a plan of merger to which the corporation is a party:

          (A)  If  shareholder  approval  is  required  for  the  merger  by ss.
               48-21-104 or the charter and the  shareholder is entitled to vote
               on the merger; or

          (B)  If the corporation is a subsidiary that is merged with its parent
               under ss. 48-21-105;

     (2)  Consummation of a plan of share exchange to which the corporation is a
          party  as the  corporation  whose  shares  will  be  acquired,  if the
          shareholder is entitled to vote on the plan;

     (3)  Consummation  of a sale or exchange of all, or  substantially  all, of
          the  property of the  corporation  other than in the usual and regular
          course of business, if the shareholder is entitled to vote on the sale
          or exchange, including a sale in dissolution, but not including a sale
          pursuant to court order or a sale for cash pursuant to a plan by which
          all or  substantially  all of the net  proceeds  of the  sale  will be
          distributed to the shareholders  within one (1) year after the date of
          sale;

     (4)  An amendment  of the charter that  materially  and  adversely  affects
          rights in respect of a dissenter's shares because it:

                                      C-1


          (A)  Alters or abolishes a preferential right of the shares;

          (B)  Creates,  alters,  or abolishes a right in respect of redemption,
               including  a  provision   respecting   a  sinking  fund  for  the
               redemption or repurchase, of the shares;

          (C)  Alters  or  abolishes  a  preemptive  right of the  holder of the
               shares to acquire shares or other securities;

          (D)  Excludes or limits the right of the shares to vote on any matter,
               or to cumulate votes, other than a limitation by dilution through
               issuance  of  shares  or other  securities  with  similar  voting
               rights; or

          (E)  Reduces  the  number  of  shares  owned by the  shareholder  to a
               fraction of a share,  if the  fractional  share is to be acquired
               for cash under ss. 48-16-104; or

     (5)  Any  corporate  action  taken  pursuant to a  shareholder  vote to the
          extent the charter,  bylaws, or a resolution of the board of directors
          provides that voting or nonvoting shareholders are entitled to dissent
          and obtain payment for their shares.

     (b)  A  shareholder   entitled  to  dissent  and  obtain  payment  for  the
shareholder's  shares under this chapter may not challenge the corporate  action
creating  the  shareholder's  entitlement  unless  the  action  is  unlawful  or
fraudulent with respect to the shareholder or the corporation.

     (c)  Notwithstanding  the provisions of subsection  (a), no shareholder may
dissent as to any shares of a security which, as of the date of the effectuation
of the  transaction  which would otherwise give rise to dissenters'  rights,  is
listed on an exchange  registered under ss. 6 of the Securities  Exchange Act of
1934, as amended, or is a "national market system security," as defined in rules
promulgated pursuant to the Securities Exchange Act of 1934, as amended.

48-23-103.   Dissent  by  nominees  and  beneficial  owners.  --  (a)  A  record
shareholder  may  assert  dissenters'  rights  as to fewer  than all the  shares
registered  in the  record  shareholder's  name only if the  record  shareholder
dissents with respect to all shares beneficially owned by any one (1) person and
notifies  the  corporation  in writing of the name and address of each person on
whose behalf the record shareholder  asserts dissenters' rights. The rights of a
partial  dissenter  under this  subsection are determined as if the shares as to
which the partial  dissenter  dissents and the partial  dissenter's other shares
were registered in the names of different shareholders.

     (b) A beneficial  shareholder may assert dissenters' rights as to shares of
any one (1) or more classes held on the beneficial  shareholder's behalf only if
the beneficial shareholder:

     (1) Submits to the corporation the record shareholder's  written consent to
the  dissent  not  later  than  the  time  the  beneficial  shareholder  asserts
dissenters' rights; and

     (2) Does so with  respect  to all  shares  of the same  class of which  the
person is the  beneficial  shareholder  or over  which the  person  has power to
direct the vote.

              PART 2--PROCEDURE FOR EXERCISE OF DISSENTERS' RIGHTS

48-23-201.  Notice of dissenters'  rights.  -- (a) If proposed  corporate action
creating  dissenters'  rights  under ss.  48-23-102  is submitted to a vote at a
shareholders'  meeting,  the meeting notice must state that  shareholders are or
may  be  entitled  to  assert  dissenters'  rights  under  this  chapter  and be
accompanied by a copy of this chapter.

     (b) If corporate action creating  dissenters' rights under ss. 48-23-102 is
taken without a vote of  shareholders,  the corporation  shall notify in writing
all shareholders entitled to assert dissenters' rights that the action was taken
and send them the dissenters' notice described in ss. 48-23-203.

     (c) A  corporation's  failure to give notice  pursuant to this section will
not invalidate the corporate action.

                                      C-2


48-23-202.  Notice of intent to demand  payment.  -- (a) If  proposed  corporate
action creating dissenters' rights under ss. 48-23-102 is submitted to a vote at
a shareholders'  meeting,  a shareholder who wishes to assert dissenters' rights
must:

     (1) Deliver to the corporation, before the vote is taken, written notice of
the shareholder's  intent to demand payment for the shareholder's  shares if the
proposed action is effectuated; and

     (2) Not vote the  shareholder's  shares in favor of the proposed action. No
such written notice of intent to demand  payment is required of any  shareholder
to whom the corporation failed to provide the notice required by ss. 48-23-201.

     (b) A shareholder  who does not satisfy the  requirements of subsection (a)
is not entitled to payment for the shareholder's shares under this chapter.

48-23-203.  Dissenters'  notice.  -- (a) If proposed  corporate  action creating
dissenters' rights under ss. 48-23-102 is authorized at a shareholders' meeting,
the corporation shall deliver a written  dissenters'  notice to all shareholders
who satisfied the requirements of ss. 48-23-202.

     (b) The  dissenters'  notice must be sent no later than ten (10) days after
the  corporate  action  was  authorized  by  the  shareholders  or  effectuated,
whichever is the first to occur, and must:

     (1)  State  where  the  payment  demand  must be sent  and  where  and when
certificates for certificated shares must be deposited;

     (2) Inform holders of uncertificated  shares to what extent transfer of the
shares will be restricted after the payment demand is received;

     (3) Supply a form for demanding payment that includes the date of the first
announcement  to news media or to  shareholders  of the  principal  terms of the
proposed  corporate  action and requires that the person  asserting  dissenters'
rights certify whether or not the person asserting  dissenters'  rights acquired
beneficial ownership of the shares before that date;

     (4) Set a date by which the  corporation  must receive the payment  demand,
which date may not be fewer than one (1) nor more than two (2) months  after the
date the subsection (a) notice is delivered; and

     (5) Be  accompanied  by a copy of this chapter if the  corporation  has not
previously  sent a copy of  this  chapter  to the  shareholder  pursuant  to ss.
48-23-201.

48-23-204.  Duty to demand  payment.  -- (a) A  shareholder  sent a  dissenters'
notice  described in ss.  48-23-203  must demand  payment,  certify  whether the
shareholder acquired beneficial ownership of the shares before the date required
to be set forth in the dissenters' notice pursuant to ss.  48-23-203(b)(3),  and
deposit  the  shareholder's  certificates  in  accordance  with the terms of the
notice.

     (b) The  shareholder  who demands  payment and deposits  the  shareholder's
share   certificates  under  subsection  (a)  retains  all  other  rights  of  a
shareholder  until these rights are cancelled or modified by the effectuation of
the proposed corporate action.

     (c) A shareholder who does not demand payment or deposit the  shareholder's
share  certificates  where  required,  each by the date  set in the  dissenters'
notice,  is not  entitled to payment  for the  shareholder's  shares  under this
chapter.

     (d) A demand for payment filed by a shareholder may not be withdrawn unless
the corporation with which it was filed, or the surviving corporation,  consents
thereto.

                                      C-3


48-23-205. Share restrictions.  -- (a) The corporation may restrict the transfer
of uncertificated  shares from the date the demand for their payment is received
until the proposed corporate action is effectuated or the restrictions  released
under ss. 48-23-207.

     (b)  The  person  for  whom   dissenters'   rights  are   asserted   as  to
uncertificated  shares  retains all other  rights of a  shareholder  until these
rights are cancelled or modified by the  effectuation of the proposed  corporate
action.

48-23-206.  Payment. -- (a) Except as provided in ss. 48-23-208,  as soon as the
proposed  corporate action is effectuated,  or upon receipt of a payment demand,
whichever is later,  the corporation  shall pay each dissenter who complied with
ss. 48-23-204 the amount the corporation  estimates to be the fair value of each
dissenter's shares, plus accrued interest.

     (b) The payment must be accompanied by:

     (1) The  corporation's  balance sheet as of the end of a fiscal year ending
not more  than  sixteen  (16)  months  before  the date of  payment,  an  income
statement for that year, a statement of changes in shareholders' equity for that
year, and the latest available interim financial statements, if any;

      (2) A statement of the corporation's estimate of the fair value of the
shares;

      (3) An explanation of how the interest was calculated;

      (4) A statement of the dissenter's right to demand payment under ss.
48-23-209; and

      (5) A copy of this chapter if the corporation has not previously sent a
copy of this chapter to the shareholder pursuant to ss. 48-23-201 or ss.
48-23-203.

48-23-207. Failure to take action. -- (a) If the corporation does not effectuate
the  proposed  action that gave rise to the  dissenters'  rights  within two (2)
months  after  the  date  set  for  demanding   payment  and  depositing   share
certificates,  the  corporation  shall  return the  deposited  certificates  and
release the transfer restrictions imposed on uncertificated shares.

     (b) If, after  returning  deposited  certificates  and  releasing  transfer
restrictions,  the corporation  effectuates the proposed action,  it must send a
new  dissenters'  notice  under ss.  48-23-203  and  repeat the  payment  demand
procedure.

48-23-208.  After-acquired  shares.  -- (a) A corporation  may elect to withhold
payment  required by ss. 48-23-206 from a dissenter unless the dissenter was the
beneficial  owner of the  shares  before  the date set forth in the  dissenters'
notice as the date of the first announcement to news media or to shareholders of
the principal terms of the proposed corporate action.

     (b)  To the  extent  the  corporation  elects  to  withhold  payment  under
subsection  (a), after  effectuating  the proposed  corporate  action,  it shall
estimate the fair value of the shares, plus accrued interest, and shall pay this
amount to each  dissenter  who agrees to accept it in full  satisfaction  of the
dissenter's demand. The corporation shall send with its offer a statement of its
estimate of the fair value of the shares, an explanation of how the interest was
calculated, and a statement of the dissenter's right to demand payment under ss.
48-23-209.

48-23-209. Procedure if shareholder dissatisfied with payment or offer. -- (a) A
dissenter may notify the  corporation in writing of the dissenter's own estimate
of the fair value of the  dissenter's  shares and amount of  interest  due,  and
demand  payment  of  the  dissenter's  estimate  (less  any  payment  under  ss.
48-23-206),  or reject the  corporation's  offer under ss.  48-23-208 and demand
payment of the fair value of the dissenter's shares and interest due, if:

     (1) The  dissenter  believes  that the amount paid under ss.  48-23-206  or
offered  under  ss.  48-23-208  is less than the fair  value of the  dissenter's
shares or that the interest due is incorrectly calculated;

                                      C-4




     (2) The corporation  fails to make payment under ss.  48-23-206  within two
(2) months after the date set for demanding payment; or

     (3) The corporation,  having failed to effectuate the proposed action, does
not return the  deposited  certificates  or release  the  transfer  restrictions
imposed on  uncertificated  shares  within two (2) months after the date set for
demanding payment.

      (b) A dissenter waives the dissenter's right to demand payment under this
section unless the dissenter notifies the corporation of the dissenter's demand
in writing under subsection (a) within one (1) month after the corporation made
or offered payment for the dissenter's shares.

                      PART 3--JUDICIAL APPRAISAL OF SHARES


48-23-301.  Court  action.  -- (a) If a demand for payment  under ss.  48-23-209
remains  unsettled,  the corporation  shall commence a proceeding within two (2)
months after  receiving  the payment  demand and petition the court to determine
the fair value of the shares and accrued  interest.  If the corporation does not
commence the proceeding within the two-month period, it shall pay each dissenter
whose demand remains unsettled the amount demanded.

     (b) The  corporation  shall  commence the  proceeding  in a court of record
having  equity  jurisdiction  in the county  where the  corporation's  principal
office (or, if none in this state,  its  registered  office) is located.  If the
corporation is a foreign  corporation without a registered office in this state,
it  shall  commence  the  proceeding  in the  county  in this  state  where  the
registered office of the domestic  corporation  merged with or whose shares were
acquired by the foreign corporation was located.

     (c) The corporation shall make all dissenters  (whether or not residents of
this state) whose demands remain  unsettled,  parties to the proceeding as in an
action  against  their  shares and all parties must be served with a copy of the
petition.  Nonresidents  may be served by  registered  or  certified  mail or by
publication as provided by law.

     (d) The  jurisdiction  of the court in which the  proceeding  is  commenced
under subsection (b) is plenary and exclusive.  The court may appoint one (1) or
more persons as  appraisers to receive  evidence and  recommend  decision on the
question of fair value.  The appraisers  have the powers  described in the order
appointing  them, or in any amendment to it. The  dissenters are entitled to the
same discovery rights as parties in other civil proceedings.

     (e) Each dissenter made a party to the proceeding is entitled to judgment:

     (1) For the amount,  if any, by which the court finds the fair value of the
dissenter's  shares,  plus  accrued  interest,  exceeds  the amount  paid by the
corporation; or

     (2)  For  the  fair  value,  plus  accrued  interest,  of  the  dissenter's
after-acquired  shares for which the  corporation  elected to  withhold  payment
under ss. 48-23-208.

48-23-302.  Court  costs and  counsel  fees.  -- (a) The  court in an  appraisal
proceeding  commenced  under  ss.  48-23-301  shall  determine  all costs of the
proceeding,  including the  reasonable  compensation  and expenses of appraisers
appointed  by  the  court.   The  court  shall  assess  the  costs  against  the
corporation,  except that the court may assess costs  against all or some of the
dissenters,  in amounts the court finds equitable, to the extent the court finds
the dissenters acted arbitrarily, vexatiously, or not in good faith in demanding
payment under ss. 48-23-209.

     (b) The court may also assess the fees and  expenses of counsel and experts
for the respective parties, in amounts the court finds equitable against:

     (1) The  corporation  and in favor of any or all  dissenters  if the  court
finds the corporation did not substantially comply with the requirements of part
2 of this chapter; or

                                      C-5


      (2) Either the corporation or a dissenter, in favor of any other party, if
the court finds that the party against whom the fees and expenses are assessed
acted arbitrarily, vexatiously, or not in good faith with respect to the rights
provided by this chapter.

     (c) If the court finds that the services of counsel for any dissenter  were
of substantial benefit to other dissenters similarly situated, and that the fees
for those services should not be assessed against the corporation, the court may
award to these counsel  reasonable fees to be paid out of the amounts awarded to
the dissenters who were benefited.






























                                      C-6


                                     ANNEX D

                        UNITED TENNESSEE BANKSHARES, INC.

                             AUDIT COMMITTEE CHARTER

The Audit  Committee is appointed by the Board to assist the Board in monitoring
(1) the integrity of the financial statements of the Company, (2) the compliance
by the Company with legal and regulatory  requirements  and (3) the independence
and performance of the Company's external auditors.

As long as the Company  qualifies as a "Small  Business  Issuer" as such term is
defined in  Regulation  S-B, the Audit  Committee  shall consist of at least two
members,  a majority of which shall meet the  independence  requirements  of the
Nasdaq Stock Market,  Inc. The members of the Audit Committee shall be appointed
by the Board.

The Audit Committee shall have the authority to retain special legal, accounting
or other  consultants to advise the Committee.  The Audit  Committee may request
any  officer or  employee of the  Company or the  Company's  outside  counsel or
independent  auditor  to attend a meeting of the  Committee  or to meet with any
members of, or consultants to, the Committee.

The Audit Committee shall make regular reports to the Board.

The Audit Committee shall:

1. Review and reassess the adequacy of this Charter  annually and  recommend any
proposed changes to the Board for approval.

2. Review the annual audited  financial  statements with  management,  including
major issues regarding  accounting and auditing principles and practices as well
as the  adequacy  of  internal  controls  that  could  significantly  affect the
Company's financial statements.

3. Review an analysis  prepared by  management  and the  independent  auditor of
significant financial reporting issues and judgments made in connection with the
preparation of the Company's financial statements.

4. Meet  periodically  with  management  as  considered  necessary to review the
Company's major  financial risk exposures and the steps  management has taken to
monitor and control such exposures.

5. Review as considered  necessary  major changes to the Company's  auditing and
accounting  principles  and practices as suggested by the  independent  auditor,
internal auditors or management.

6. Recommend to the Board the appointment of the independent auditor, which firm
is ultimately accountable to the Audit Committee and the Board.

7. Approve the fees to be paid to the independent auditor.

8. Receive periodic reports from the independent auditor regarding the auditor's
independence  consistent with  Independence  Standards Board Standard 1, discuss
such reports with the auditor, and if so determined by the Audit Committee, take
or  recommend  that the full  Board  take  appropriate  action  to  oversee  the
independence of the auditor.

9. Evaluate  together with the Board the performance of the independent  auditor
and, if so determined by the Audit  Committee,  recommend that the Board replace
the independent auditor.

10. Meet with the independent auditor as considered necessary prior to the audit
to review the planning and staffing of the audit.


                                      D-1



11.  Obtain  from the  independent  auditor  assurance  that  Section 10A of the
Securities Exchange Act of 1934 has not been implicated.

12.  Obtain  reports  from  management  and the  independent  auditor  that  the
Company's subsidiaries are in conformity with applicable legal requirements.

13. Discuss with the independent auditor the matters required to be discussed by
Statement on Auditing Standards No. 61 relating to the conduct of the audit.

14. Review with the independent auditor any problems or difficulties the auditor
may have  encountered and any management  letter provided by the auditor and the
Company's  response to that letter.  Such review should include any difficulties
encountered in the course of the audit work,  including any  restrictions on the
scope of activities or access to required information.

15.  Prepare the report  required by the rules of the  Securities  and  Exchange
Commission to be included in the Company's annual proxy statement.

16.  Advise the Board with  respect to the  Company's  policies  and  procedures
regarding compliance with applicable laws and regulations.

17.  Review with the  Company's  counsel  legal matters that may have a material
impact on the financial  statements,  the Company's  compliance policies and any
material reports or inquiries received from regulators or governmental agencies.

18. Meet at least annually with the chief financial  officer and the independent
auditor in separate executive sessions.

While the Audit Committee has the  responsibilities and powers set forth in this
Charter,  it is not the duty of the Audit committee to plan or conduct audits or
to determine that the Company's  financial  statements are complete and accurate
and are in accordance with generally accepted accounting principles. This is the
responsibility of management and the independent  auditor. Nor is it the duty of
the Audit Committee to conduct investigations, to resolve disagreements, if any,
between management and the independent auditor or to assure compliance with laws
and regulations.




                                      D-2


                                  PRELIMINARY
                                      PROXY

                        United Tennessee Bankshares, Inc.
                                 344 W. Broadway
                            Newport, Tennessee 37821

           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS
                     FOR THE ANNUAL MEETING OF SHAREHOLDERS

     The undersigned  appoints each of Peggy G. Holston and William B. Henry and
each of them, with full power of  substitution  and revocation as Proxy, to vote
all  shares  of  stock  standing  in my name on the  books of  United  Tennessee
Bankshares,  Inc. (the "Company") at the close of business on ________ __, 2005,
which the  undersigned  would be entitled to vote if  personally  present at the
Annual Meeting of  Shareholders  of the Company to be held at our offices at 344
W.  Broadway,  Newport,  Tennessee,  on Tuesday,  August 16, 2005, at 5:00 p.m.,
Eastern Time, and at any and all adjournments, upon the matters set forth in the
Notice of the meeting.  The Proxy is further authorized to vote according to the
recommendation  of  management as to any other matters which may come before the
meeting.  At the  time of  preparation  of the  Proxy  Statement,  the  Board of
Directors  knows of no  business  to come  before  the  meeting  other than that
referred to in the Proxy Statement.

     THE  SHARES  COVERED BY THIS  PROXY  WILL BE VOTED IN  ACCORDANCE  WITH THE
INSTRUCTIONS  GIVEN BELOW AND WHEN NO  INSTRUCTIONS  ARE GIVEN WILL BE VOTED FOR
THE PROPOSALS  DESCRIBED IN THE ACCOMPANYING  NOTICE OF ANNUAL MEETING AND PROXY
STATEMENT AND ON THIS PROXY.


- --------------------------------------------------------------------------------

     (1) Approval of Going Private Transaction.

          [ ] For          [ ] Against       [ ] Abstain



          (2) Election of two  directors to serve until the 2008 annual  meeting
     of  shareholders  or until  their  successors  have been duly  elected  and
     qualified.

                 [ ] FOR all nominees listed below (except as indicated to the
contrary below).

                 [ ] WITHHOLD AUTHORITY to vote for all nominees listed below.

                     Richard G. Harwood                 Tom W. Inman


                     Instruction:  To withhold authority to vote for any
                     -----------   individual nominee, write such nominee's name
                                   in the space provided below.









          The  undersigned  hereby  acknowledges  receipt  of the  Notice of the
     Annual Meeting of Shareholders of United Tennessee  Bankshares Inc. and the
     related Proxy Statement.


Dated:        , 2005       Signed:
      --------                     -------------------------------------------


[Label to be placed here]  Signed:
                                   -------------------------------------------
                                   Shareholder should sign here exactly as shown
                                   on the label affixed hereto.  Administrator,
                                   Trustee, or Guardian, please give full title.
                                   If more than one Trustee, all should sign.
                                   All Joint Owners should sign.




Please indicate if you plan to attend the Annual Meeting of Shareholders.
                                                        [ ] Yes     [ ] No




                     PLEASE COMPLETE, SIGN, DATE AND RETURN
                THIS PROXY PROMPTLY IN THE ENCLOSED ENVELOPE TO:

                          Registrar & Transfer Company
                                10 Commerce Drive
                           Cranford, New Jersey 07016