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


                                   FORM 10-Q

    [Mark One]
(X)  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934

                  For the quarterly period ended March 31, 2003

(_)  TRANSITION REPORT PURSUANT TO 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
     1934

     For the transition period from               to
                                    -------------    ----------------------

                         Commission file number 0-21855


                        Stewardship Financial Corporation
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


         New   Jersey                                         22-3351447
- --------------------------------------------------------------------------------
(State or other jurisdiction of                          (I.R.S. Employer
 incorporation or organization)                           Identification No.)


630 Godwin Avenue, Midland Park,  NJ                                  07432
- --------------------------------------------------------------------------------
(Address of principal executive offices)                            (Zip Code)


                                 (201) 444-7100
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


- --------------------------------------------------------------------------------
(Former name, former address and former fiscal year, if changed since last
report)

     Check  whether  the issuer (1) filed all  reports  required  to be filed by
Section 13 or 15(d) of the Securities  Exchange Act of 1934 during the preceding
12 months (or for such shorter  period that the  registrant was required to file
such  reports),  and (2) has been  subject to such filing  requirements  for the
past 90 days.
 Yes [X] No [_]


Indicate by check mark whether the registrant is an accelerated Filer (as
defined in Rule 12b-2 of the Exchange Act).
 Yes [_]      No [X]

The number of shares outstanding of the Issuer's  Common Stock, no par value, as
of May 5, 2003 was 1,991,674.






                        Stewardship Financial Corporation

                                      INDEX



                                                                         PAGE
                                                                        NUMBER
                                                                        ------
PART I  -  CONSOLIDATED FINANCIAL INFORMATION
- ---------------------------------------------

ITEM 1  -  CONSOLIDATED FINANCIAL STATEMENTS

         Consolidated Statements of Financial Condition
         at March 31, 2003 (Unaudited) and December 31, 2002.............1

         Consolidated Statements of Income for the Three
         Months ended March 31, 2003 and 2002 (Unaudited)................2

         Consolidated Statements of Cash Flows for the Three
         Months ended March 31, 2003 and 2002 (Unaudited)................3

         Consolidated Statement of Changes in Stockholders'
         Equity for the Three Months ended
         March 31, 2003 and 2002 (Unaudited).............................4

         Notes to Consolidated Financial Statements (Unaudited)..........5-10


ITEM 2   -   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF
                  OPERATIONS.............................................11-18

ITEM 3   -  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK....16

ITEM 4   -  CONTROLS AND PROCEDURES......................................18

PART II  -  OTHER INFORMATION
- -----------------------------

ITEM 6 EXHIBITS AND REPORTS ON FORM 8-K..................................19

SIGNATURES...............................................................20-24
- ----------



PART I- CONSOLIDATED FINANCIAL INFORMATION
ITEM 1. Consolidated Financial Statements

                Stewardship Financial Corporation and Subsidiary
                 Consolidated Statements of Financial Condition





                                                                 March 31,       December 31,
                                                                   2003              2002
                                                             ----------------------------------
                                                               (Unaudited)
Assets

                                                                         
Cash and due from banks                                      $     6,465,000   $    14,039,000
Other interest-earning assets                                     11,068,000         9,854,000
Federal funds sold                                                12,025,000         9,525,000
                                                             ----------------------------------
       Cash and cash equivalents                                  29,558,000        33,418,000


Securities available for sale                                      8,586,000        12,812,000
Securities held to maturity; estimated fair value
    of $ 61,827,000 (2003) and $62,273,000 (2002)                 60,439,000        60,887,000
FHLB-NY stock, at cost                                             1,059,000         1,059,000
Loans, net of allowance for loan losses of
    of $ 2,788,000 (2003) and $2,689,000 (2002)                  228,470,000       213,579,000
Mortgage loans held for sale                                       2,773,000         2,099,000
Premises and equipment, net                                        3,479,000         3,733,000
Accrued interest receivable                                        1,655,000         1,640,000
Intangible assets, net of accumulated amortization of
    $497,000 (2003) and $486,000 (2002)                              253,000           264,000
Other assets                                                       1,713,000         1,596,000
                                                             ----------------------------------

       Total assets                                          $   337,985,000   $   331,087,000
                                                             ==================================

Liabilities and stockholders' equity

Liabilities
Deposits:
    Noninterest-bearing                                      $    62,636,000   $    69,344,000
    Interest-bearing                                             244,652,000       233,391,000
                                                             ----------------------------------

        Total deposits                                           307,288,000       302,735,000

Securities sold under agreements to repurchase                     4,045,000         2,435,000
Accrued expenses and other liabilities                             2,014,000         2,100,000
                                                             ----------------------------------

        Total liabilities                                        313,347,000       307,270,000
                                                             ----------------------------------

Commitments and contingencies                                              -                 -

Stockholders' equity
Common stock, no par value; 5,000,000 shares authorized;
     1,983,531 and 1,975,437 shares issued outstanding at
     March 31, 2003 and December 31, 2002, respectively           15,283,000        15,058,000
Retained earnings                                                  9,256,000         8,600,000
Accumulated other comprehensive income                                99,000           159,000
                                                             ----------------------------------

        Total stockholders' equity                                24,638,000        23,817,000
                                                             ----------------------------------

        Total liabilities and stockholders' equity           $   337,985,000   $   331,087,000
                                                             ==================================



See notes to unaudited consolidated financial statements.



                                       1


                       Stewardship Financial Corporation and Subsidiary
                        Consolidated Statements of Income
                                   (Unaudited)




                                                                   Three Months Ended
                                                                        March 31,
                                                             ----------------------------------
                                                                   2003              2002
                                                             ----------------------------------
Interest income:
                                                                         
     Loans                                                   $     3,882,000   $     3,555,000
     Securities held to maturity
       Taxable                                                       395,000           301,000
       Non-taxable                                                   178,000           169,000
     Securities available for sale                                   103,000           172,000
     Other interest-earning assets                                    46,000            69,000
                                                             ----------------------------------
          Total interest income                                    4,604,000         4,266,000
                                                             ----------------------------------

Interest expense:
     Deposits                                                      1,167,000         1,312,000
     Borrowed money                                                   13,000             6,000
                                                             ----------------------------------
          Total interest expense                                   1,180,000         1,318,000
                                                             ----------------------------------

Net interest income before provision for loan losses               3,424,000         2,948,000
Provision for loan losses                                            115,000            40,000
                                                             ----------------------------------
Net interest income after provision for loan losses                3,309,000         2,908,000
                                                             ----------------------------------

Noninterest income:
     Fees and service charges                                        485,000           432,000
     Gain on sales of mortgage loans                                  96,000            72,000
     Miscellaneous                                                   115,000            26,000
                                                             ----------------------------------
           Total noninterest income                                  696,000           530,000
                                                             ----------------------------------

Noninterest expenses:
     Salaries and employee benefits                                1,287,000         1,135,000
     Occupancy, net                                                  183,000           165,000
     Equipment                                                       179,000           151,000
     Data processing                                                 210,000           160,000
     Advertising                                                      54,000            63,000
     FDIC insurance premium                                           12,000            11,000
     Amortization of intangible assets                                11,000            11,000
     Charitable contributions                                        117,000            95,000
     Stationery and supplies                                          43,000            58,000
     Miscellaneous                                                   598,000           527,000
                                                             ----------------------------------
          Total noninterest expenses                               2,694,000         2,376,000
                                                             ----------------------------------

Income before income tax expense                                   1,311,000         1,062,000
Income tax expense                                                   458,000           357,000
                                                             ----------------------------------
Net income                                                   $       853,000   $       705,000
                                                             ==================================

Basic earnings per share                                               $0.43             $0.36
                                                             ==================================
Diluted earnings per share                                             $0.43             $0.36
                                                             ==================================

Weighted average number of common shares outstanding               1,980,497         1,930,055
                                                             ==================================
Weighted average number of diluted common
     shares outstanding                                            1,998,807         1,953,847
                                                             ==================================



Share data has been restated to reflect a 5% stock dividend paid November,
2002.

See notes to unaudited consolidated financial statements.

                                       2







                Stewardship Financial Corporation and Subsidiary
                      Consolidated Statements of Cash Flows
                                   (Unaudited)
                                                                           Three Months Ended
                                                                               March 31,
                                                                      ----------------------------
                                                                           2003          2002
                                                                      ----------------------------
Cash flows from operating activities:
                                                                                
     Net income                                                       $    853,000    $    705,000
     Adjustments to reconcile net income to
        net cash provided by operating activities:
         Depreciation and amortization of premises and equipment           166,000         139,000
         Amortization of premiums and accretion of discounts, net          197,000          42,000
         Accretion of deferred loan fees                                   (20,000)        (11,000)
         Provision for loan losses                                         115,000          40,000
         Originations of mortgage loans held for sale                   (8,941,000)     (5,613,000)
         Proceeds from sale of mortgage loans                            8,363,000       7,326,000
         Gain on sale of mortgage loans held for sale                      (96,000)        (72,000)
         Gain on sale of fixed assets                                      (54,000)           --
         Gain on sale of securities available for sale                     (27,000)           --
         Deferred income tax benefit                                       (77,000)       (115,000)
         Amortization of intangibles                                        11,000          11,000
         Increase in accrued interest receivable                           (16,000)        (49,000)
         Decrease (increase) in other assets                                82,000         (47,000)
        (Decrease)increase in other liabilities                            (85,000)        253,000
                                                                      ----------------------------
             Net cash provided by operating activities                     471,000       2,609,000
                                                                      ----------------------------

Cash flows from investing activities:
     Purchase of securities available for sale                                --          (754,000)
     Proceeds from maturities and principal repayments
        on securities available for sale                                 1,369,000         507,000
     Proceeds from calls and sales of securities available for sale      2,756,000            --
     Purchase of securities held to maturity                            (9,857,000)     (3,597,000)
     Proceeds from maturities and principal repayments
        on securities held to maturity                                   4,313,000       1,142,000
     Proceeds from call on securities held to maturity                   5,825,000         500,000
     Purchase of FHLB-NY stock                                                --          (173,000)
     Net increase in loans                                             (14,986,000)     (6,818,000)
     Sales of premises and equipment                                       227,000          19,000
     Additions to premises and equipment                                   (86,000)        (94,000)
                                                                      ----------------------------
         Net cash used in investing activities                         (10,439,000)     (9,268,000)
                                                                      ----------------------------

Cash flows from financing activities:
     Net increase in noninterest-bearing deposits                       (6,708,000)     (1,662,000)
     Net increase in interest-bearing deposits                          11,260,000       3,620,000
     Net increase in securities sold under agreements
           to repurchase                                                 1,609,000            --
     Cash dividends paid on common stock                                  (197,000)       (165,000)
     Options exercised                                                        --            55,000
     Common stock issued under stock plans                                 144,000         130,000
                                                                      ----------------------------
         Net cash provided by financing activities                       6,108,000       1,978,000
                                                                      ----------------------------

Net decrease in cash and cash equivalents                               (3,860,000)     (4,681,000)
Cash and cash equivalents - beginning                                   33,418,000      34,074,000
                                                                      ----------------------------
Cash and cash equivalents - ending                                    $ 29,558,000    $ 29,393,000
                                                                      ============================

Supplemental disclosures of cash flow information:
     Cash paid during the year for interest                           $  1,243,000    $  1,490,000
     Cash paid during the year for income taxes                                 --          25,000



See notes to unaudited consolidated financial statements

                                       3




                Stewardship Financial Corporation and Subsidiary
           Consolidated Statement of Changes in Stockholders' Equity
                                  (unaudited)

                                                                        For the Period Ended March 31, 2002
                                                    --------------------------------------------------------------------------------

                                                                                                     Accumulated
                                                                                                       Other
                                                                                                    Comprehensive
                                                          Common Stock                Retained         Income/(Loss),
                                                      Shares          Amount          Earnings           Net            Total
                                                    --------------------------------------------------------------------------------

                                                                                                        
Balance -- December 31, 2001                        1,920,693      $ 12,638,000      $  7,886,000      $     29,000    $ 20,553,000
Dividends Paid                                           --                --            (165,000)             --          (165,000)
Common stock issued under stock plans                   7,736           130,000              --                --           130,000
Exercise of stock options                               5,404            56,000            56,000
Comprehensive income:
   Net income for the three months
       ended March 31, 2002                              --                --             705,000              --           705,000
   Unrealized holding losses on securities
    available for sale arising during the period
    (net tax benefit of $44,000)                         --                --                --             (67,000)        (67,000)
                                                                                                                        ------------
Total comprehensive income, net of tax                                                                                      638,000

                                                    --------------------------------------------------------------------------------
Balance -- March 31, 2002                           1,933,833      $ 12,824,000      $  8,426,000      $    (38,000)   $ 21,212,000
                                                    ================================================================================








                                                                        For the Period Ended March 31, 2003
                                                    -----------------------------------------------------------------------------

                                                                                                     Accumulated
                                                                                                       Other
                                                                                                    Comprehensive
                                                           Common Stock               Retained         Income,
                                                      Shares          Amount          Earnings           Net            Total
                                                    -----------------------------------------------------------------------------

                                                                                                      
Balance -- December 31, 2002                         1,975,437      $15,058,000     $ 8,600,000       $159,000       $23,817,000
Dividends paid                                               -                -        (197,000)             -          (197,000)
Treasury stock                                                                                                                 -
Common stock issued under stock plans                    8,094          144,000               -              -           144,000
Tax benefit - exercise of stock options                      -           81,000               -              -            81,000
Comprehensive income:
   Net income for the three months
       ended March 31, 2003                                  -                -         853,000              -           853,000
   Unrealized holding loss on securities
    available for sale arising during the period
    (net tax benefit of $38,000)                             -                -               -        (60,000)          (60,000)
                                                                                                                  --------------
Total comprehensive income, net of tax                                                                                   793,000

                                                    ----------------------------------------------------------------------------
Balance -- March 31, 2003                            1,983,531      $15,283,000     $ 9,256,000       $ 99,000       $24,638,000
                                                    ============================================================================







See notes to unaudited consolidated financial statements.



                                       4








                Stewardship Financial Corporation and Subsidiary
                   Notes to Consolidated Financial Statements
                                   (Unaudited)



Note 1.   Summary of Significant Accounting Polices

Certain information and footnote  disclosures normally included in the unaudited
consolidated   financial  statements  prepared  in  accordance  with  accounting
principles  generally  accepted  in the  United  States  of  America  have  been
condensed or omitted  pursuant to the rules and  regulations  of the  Securities
Exchange Commission. These unaudited condensed consolidated financial statements
should be read in conjunction  with the  consolidated  financial  statements and
notes thereto included in the December 31, 2002 Annual Report on Form 10-KSB.

Principles of consolidation

The  consolidated  financial  statements  include the  accounts  of  Stewardship
Financial  Corporation,  ("the  Corporation")  and its wholly owned  subsidiary,
Atlantic  Stewardship Bank ("the Bank").  Atlantic Stewardship Bank includes its
wholly  owned   subsidiary,   Stewardship   Investment   Corp.  All  significant
intercompany  accounts and transactions have been eliminated in the consolidated
financial  statements.  Certain prior period amounts have been  reclassified  to
conform to the current  presentation.  The consolidated  financial statements of
the  Corporation  have been prepared in conformity  with  accounting  principles
generally  accepted in the United States of America.  In preparing the financial
statements, management is required to make estimates and assumptions that affect
the reported amounts of assets and liabilities as of the dates of the statements
of financial  condition and revenues and expenses during the reporting  periods.
Actual results could differ significantly from those estimates.

Material  estimates that are  particularly  susceptible  to significant  changes
relate  to the  determination  of the  allowance  for  loan  losses.  Management
believes that the allowance for loan losses is adequate.  While  management uses
available  information  to recognize  losses on loans,  future  additions to the
allowance  for loan  losses  may be  necessary  based  on  changes  in  economic
conditions in the market area.

Stock-Based Compensation

The Corporation has two stock-based employee compensation plans and two director
compensation  plans.  The  Corporation   accounts  for  those  plans  under  the
recognition  and  measurement  principles of APB Opinion No. 25,  Accounting for
Stock Issued to Employees, and related Interpretations.  No stock-based employee
compensation cost is reflected in net income, as all options granted under those
plans had an exercise price equal to the market value of the  underlying  common
stock on the date of grant.  The following  table  illustrates the effect on net
income and  earnings  per share if the  Corporation  had  applied the fair value
recognition  provisions of FASB Statement No. 123,  Accounting  for  Stock-Based
Compensation, to stock-based employee compensation.




                                                                       2003          2002
                                                                  -------------------------
Net Income:
                                                                             
      Net income as reported                                        $853,000       $705,000
      Total stock-based compensation expense determined
         under fair value based method for all awards,
        net of related tax effects                                   (14,000)        (4,000)
                                                                  -----------     ---------
      Pro forma net income                                           839,000        701,000
                                                                  ===========     =========







                                       5






Earnings per share:
      As reported Basic earnings per share                     $ 0.43  $ 0.36
      As reported Diluted earnings per share                     0.43    0.36
      Pro forma Basic earnings per share                         0.42    0.36
      Pro forma Diluted earnings per share                       0.42    0.36





Note 2.   Basis of presentation


The interim unaudited  consolidated  financial  statements  included herein have
been prepared in accordance  with  instructions  for Form 10-Q and the rules and
regulations of the Securities and Exchange Commission ("SEC") and, therefore, do
not include  information or footnotes  necessary for a complete  presentation of
consolidated  financial  condition,  results  of  operations,  and cash flows in
conformity with accounting principles generally accepted in the United States of
America.   However,  all  adjustments,   consisting  only  of  normal  recurring
adjustments,  which  in the  opinion  of  management  are  necessary  for a fair
presentation of the consolidated  financial statements,  have been included. The
results of operations for three months ended March 31, 2003 are not  necessarily
indicative of the results which may be expected for the entire year.






                                       6







                Stewardship Financial Corporation and Subsidiary
                           Notes to Consolidated Financial Statements Continued
                                   (Unaudited)

Note 3.   Securities Available for Sale

     The following table sets forth the amortized cost and carrying value of the
Corporation's securities available for sale as of March 31, 2003 and December
31, 2002. In accordance with Statement of Financial Accounting Standards No.
115, "Accounting for Certain Investments in Debt and Equity Securities",
securities available for sale are carried at estimated fair value.




                                                                      March 31, 2003
                                           -----------------------------------------------------------------
                                                                 Gross            Gross
                                             Amortized         Unrealized      Unrealized         Carrying
                                                Cost             Gains           Losses             Value
                                           -----------------------------------------------------------------

                                                                                    
    U.S. Government agencies                 $ 1,005,000        $  14,000             $ -       $ 1,019,000
    Obligations of state and political
         subdivisions                            596,000           21,000               -           617,000
    Mortgage-backed securities                 6,824,000          126,000               -         6,950,000
                                           -----------------------------------------------------------------
                                             $ 8,425,000        $ 161,000             $ -       $ 8,586,000
                                           =================================================================


                                                                 December 31, 2002
                                           -----------------------------------------------------------------
                                                                 Gross            Gross
                                             Amortized         Unrealized      Unrealized       Carrying
                                                Cost             Gains           Losses          Value
                                           -----------------------------------------------------------------

    U.S. Government agencies                   2,706,000           27,000               -         2,733,000
    Obligations of state and political
         subdivisions                            797,000           24,000               -           821,000
    Mortgage-backed securities                 9,050,000          208,000               -         9,258,000
                                           -----------------------------------------------------------------
                                             $12,553,000        $ 259,000             $ -       $ 2,812,000
                                           =================================================================



Note 4.   Securities Held to Maturity

     The following  table sets forth the carrying value and estimated fair value
of the  Corporation's  securities  held to  maturity  as of March  31,  2003 and
December 31, 2002.  Securities held to maturity are stated at cost, adjusted for
amortization of premiums and accretion of discounts.



                                                                   March 31, 2003
                                           -----------------------------------------------------------------
                                                                  Gross            Gross         Estimated
                                               Carrying         Unrealized       Unrealized        Fair
                                                Value             Gains           Losses           Value
                                           -----------------------------------------------------------------

                                                                                    
    U.S. Treasury securities                 $ 1,013,000         $ 61,000             $ -       $ 1,074,000
    U.S. Government agencies                  14,196,000          146,000               -        14,342,000
    Obligations of state and political
         subdivisions                         19,304,000          838,000           1,000        20,141,000
    Mortgage-backed securities                25,926,000          387,000          43,000        26,270,000
                                           -----------------------------------------------------------------
                                            $ 60,439,000      $ 1,432,000        $ 44,000       $61,827,000
                                           =================================================================


                                                                    December 31, 2002
                                           -----------------------------------------------------------------
                                                                    Gross           Gross         Estimated
                                               Carrying          Unrealized       Unrealized        Fair
                                                Value               Gains           Losses         Value
                                           -----------------------------------------------------------------

    U.S. Treasury securities                 $ 1,514,000         $ 70,000             $ -       $ 1,584,000
    U.S. Government agencies                  13,125,000          182,000                        13,307,000
    Obligations of state and political
         subdivisions                         20,060,000          712,000               -        20,772,000
    Mortgage-backed securities                26,188,000          462,000          40,000        26,610,000
                                           -----------------------------------------------------------------
                                            $ 60,887,000      $ 1,426,000        $ 40,000       $62,273,000
                                           =================================================================







                                        7



                Stewardship Financial Corporation and Subsidiary
              Notes to Consolidated Financial Statements Continued
                                   (Unaudited)

Note 5. Loans

     The Corporation's primary market area for lending is the small and medium
sized business and professional community as well as the individuals residing,
working and shopping in the Bergen, Passaic and Morris counties, New Jersey
area. The following table sets forth the composition of loans as of the periods
indicated.





                                                  March 31,                 December 31,
                                                     2003                       2002
                                             -----------------------------------------------


Mortgage
                                                                
     Residential                             $      41,857,000        $           39,705,000
     Commercial                                     93,646,000                    88,593,000
Commercial                                          41,569,000                    38,228,000
Equity                                              13,484,000                    12,471,000
Installment                                         40,380,000                    37,293,000
Other                                                  614,000                       241,000
                                             -----------------------------------------------
        Total loans                                231,550,000                   216,531,000
                                             -----------------------------------------------

Less:  Deferred loan fees                              292,000                       263,000
          Allowance for loan losses                  2,788,000                     2,689,000
                                             -----------------------------------------------
                                                     3,080,000                     2,952,000
                                             -----------------------------------------------

        Loans, net                           $     228,470,000        $          213,579,000
                                             ===============================================





Note 6.   Allowance for loan losses




                                                      Three Months Ended March 31,
                                                     2003                       2002
                                                ---------------------------------------------

                                                                
Balance, beginning of period                 $       2,689,000        $            2,602,000
Provision charged to operations                        115,000                        40,000
Recoveries of loans charged off                              -                         9,000
Loans charged off                                      (16,000)                      (11,000)
                                             -----------------------------------------------

Balance, end of period                       $       2,788,000        $            2,640,000
                                             ===============================================






                                       8



                Stewardship Financial Corporation and Subsidiary
              Notes to Consolidated Financial Statements Continued
                                   (Unaudited)


Note 7. Loan Impairment

The Corporation has defined the population of impaired loans to include all
nonaccrual loans, loans more than 90 days past due, and restructured loans. The
following table sets forth information regarding the impaired loans as of the
periods indicated.






                                                           March 31,                 December 31,
                                                              2003                       2002
                                                      ------------------------------------------------

Impaired loans
                                                                         
    With related allowance for loan losses            $       1,081,000        $              499,000
    Without related allowance for loan losses                   223,000                       848,000
                                                      ------------------       -----------------------
Total impaired loans                                  $       1,304,000        $            1,347,000
                                                      ==================       =======================

Related allowance for loan losses                     $         209,000        $              189,000
                                                      ==================       =======================







                                       9






                Stewardship Financial Corporation and Subsidiary
              Notes to Consolidated Financial Statements Continued
                                   (Unaudited)


Note 8. Earnings Per Share

Basic  earnings  per share is  calculated  by dividing net income by the average
daily  number of common  shares  outstanding  during the  period.  Common  stock
equivalents are not included in the calculation.

Diluted  earnings  per share is computed  similar to that of basic  earnings per
share  except  that the  denominator  is  increased  to  include  the  number of
additional  common  shares  that would have been  outstanding  if all  potential
dilutive common shares were issued. Potential dilutive securities totaled 18,310
and  23,792  shares  for the  three  months  ended  March  31,  2003  and  2002,
respectively.

All  share and per  share  amounts  have  been  restated  to  reflect a 5% stock
dividend paid November 15, 2002.

Note 9. Comprehensive Income

Total comprehensive  income includes net income and other  comprehensive  income
which is  comprised  of  unrealized  holding  gains  and  losses  on  securities
available for sale, net of taxes. The Corporation's total  comprehensive  income
for the three  months  ended March 31, 2003 and 2002 was  $793,000  and $638,000
respectively.  The  difference  between the  Corporation's  net income and total
comprehensive  income  for  these  periods  relates  to the  change  in the  net
unrealized holding gains on securities  available for sale during the applicable
period of time.

Note 10. Recent Accounting Pronouncements

FASB Interpretation No. 45
In  November  2002,  the FASB issued FASB  Interpretation  No. 45,  "Guarantor's
Accounting  and  Disclosure  Requirements  for  Guarantees,  Including  Indirect
Guarantees of Indebtedness of Others" (FIN 45). FIN 45 addresses  disclosures to
be made by a guarantor in its financial  statements about its obligations  under
guarantees.  The Corporation met the disclosure  requirements as required by FIN
45. The interpretation  also requires the recognition,  at estimated fair value,
of a liability by the guarantor at the inception of certain guarantees issued or
modified after December 31, 2002.  This  recognition  requirement did not have a
material impact on the Corporation's consolidated financial statements.

FASB Interpretation No. 46
FASB  Interpretation No. 46,  "Consolidation of Variable Interest Entities," was
issued  in  January,   2003.  The   Interpretation   provides  guidance  on  the
identification  of entities  controlled  through means other than voting rights.
The  Interpretation  specifies  how a business  enterprise  should  evaluate its
interests in a variable interest entity to determine whether to consolidate that
entity.  A  variable  interest  entity  must  be  consolidated  by  its  primary
beneficiary if the entity does not effectively  disperse risks among the parties
involved.  The adoption of the  interpretation did not have a significant effect
on the Corporation's consolidated financial statements.



                                       10


ITEM 2. Management's  Discussion and Analysis of Financial Condition and Results
     of Operations


This Form 10-Q contains certain "forward looking  statements" within the meaning
of the Private  Securities  Litigation Reform Act of 1995, and may be identified
by the  use of  such  words  as  "believe,"  "expect,"  "anticipate,"  "should,"
"planned,"  "estimated," and "potential." Examples of forward looking statements
include,  but are not  limited  to,  estimates  with  respect  to the  financial
condition,  results of  operations  and  business  of the  Corporation  that are
subject to various factors which could cause actual results to differ materially
from these estimates.  These factors include: changes in general,  economic, and
market conditions,  legislative and regulatory conditions, or the development of
an interest rate environment that adversely affects the  Corporation's  interest
rate spread or other income anticipated from operations and investments. As used
in this  Form  10-Q,  "we" and "us" and  "our"  refer to  Stewardship  Financial
Corporation(the "Corporation")  and  its  consolidated   subsidiary,    Atlantic
Stewardship Bank, (the "bank"), depending on the context.


Critical Accounting Policies and Estimates
- ------------------------------------------

"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operation," as well as disclosures  found elsewhere in this Form 10-Q, are based
upon the  Corporation's  consolidated  financial  statements,  which  have  been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America. The preparation of these financial statements requires
the Corporation to make estimates and judgments that affect the reported amounts
of assets,  liabilities,  revenues  and  expenses.  Note 1 to the  Corporation's
Audited  Consolidated  Financial Statements for the year ended December 31, 2002
included  in our Annual  Report on Form 10-KSB for the year ended  December  31,
2002, as  supplemented by this report,  contains a summary of the  Corporation's
significant  accounting  policies.  Management believes the Corporation's policy
with respect to the methodology for the  determination of the allowance for loan
losses  involves a higher degree of complexity  and requires  management to make
difficult and subjective  judgments which often require assumptions or estimates
about highly  uncertain  matters.  Changes in these  judgments,  assumptions  or
estimates could  materially  impact results of operations.  This critical policy
and its  application is  periodically  reviewed with the Audit Committee and the
Board of Directors.

The  allowance  for loan  losses is based upon  management's  evaluation  of the
adequacy of the  allowance,  including an assessment of known and inherent risks
in the portfolio,  giving  consideration to the size and composition of the loan
portfolio,  actual  loan  loss  experience,  level  of  delinquencies,  detailed
analysis of individual loans for which full  collectibility  may not be assured,
the existence and estimated net realizable  value of any  underlying  collateral
and guarantees  securing the loans, and current economic and market  conditions.
Although  management  uses  the best  information  available,  the  level of the
allowance for loan losses  remains an estimate  which is subject to  significant
judgment and short-term change. Various regulatory agencies, as an integral part
of their examination  process,  periodically review the Corporation's  allowance
for loan losses.  Such agencies may require the  Corporation to make  additional
provisions for loan losses based upon information  available to them at the time
of their



                                       11


examination. Furthermore, the majority of the Corporation's loans are secured by
real estate in the State of New Jersey.  Accordingly,  the  collectibility  of a
substantial portion of the carrying value of the Corporation's loan portfolio is
susceptible to changes in local market conditions and may be adversely  affected
should real estate values decline or the Northern New Jersey area  experience an
adverse economic shock.  Future adjustments to the allowance for loan losses may
be necessary due to economic, operating,  regulatory and other conditions beyond
the Corporation's control.

Financial Condition
- -------------------

Total assets increased by $6.9 million, or 2.1%, from $331.1 million at December
31, 2002 to $338.0 million at March 31, 2003. Net loans increased $14.9 million.
The increase  was  partially  offset by decreases of $4.2 million in  securities
available  for  sale  and  $3.9  million  in  cash  and  cash  equivalents.  The
composition of the loan portfolio is basically  unchanged at March 31, 2003 when
compared with the portfolio at December 31, 2002.

Total deposits amounted to $307.3 million at March 31, 2003, an increase of $4.6
million,  or 1.5% from $302.7  million at December  31,  2002.  Interest-bearing
deposits increased $11.3 million,  or 4.8%, to $244.7 million at March 31, 2003.
The  increase  in  interest-bearing  deposits   was  offset  by  a  decrease  in
noninterest-bearing deposits of $6.7 million, or 9.7%, to $62.6 million at March
31, 2003. The net increase in deposits can be attributed to the continued return
of customers to banking products from stock related products.

The  Corporation's  main focus during the first three months of fiscal year 2003
was to  redeploy  principal  repayments,  maturities,  and  calls on  securities
available for sale. The Corporation continues to enhance the product line of the
bank.  Management  has developed an escrow  product  during the first quarter of
2003 which provides for tracking and accounting for transactions on a subaccount
basis.  Management  has also  commenced a conversion to a check  imaging  system
which will  provide  customers  with images of paid checks  instead of returning
original checks. It is anticipated that this conversion will be completed during
the second  quarter of 2003.  In  addition to  creating  an  efficient  research
system,  the imaging  system will be integrated  into the Bank's Online  Banking
system. The Corporation  anticipates that this integration will occur during the
third  quarter of 2003.  This will allow  customers  to have access to images of
paid checks. Management believes that these new products continue to enhance the
delivery channels and products being offered to existing and new customers.







                                       12





Results of Operations
- ---------------------
Three Months Ended March 31, 2003 and 2002
- ------------------------------------------

General
- -------

The  Corporation  reported net income of $853,000,  or $0.43 basic  earnings per
share, for the three months ended March 31, 2003, compared to $705,000, or $0.36
basic earnings per share, for the same period in 2002. The $148,000 increase was
primarily caused by increases in net interest income and noninterest income. The
growth in revenues was partially offset by increases in noninterest  expense and
an increase in the provision for loan loss.

Net interest income
- -------------------

Net interest income  increased  $476,000,  or 16.1%,  for the three months ended
March 31, 2003 as compared with the  corresponding  period in 2002. The increase
was primarily  due to an increase in average net  interest-earning  assets.  The
increase in net interest  income was  partially  offset by a decrease in the net
interest margin.

Total interest  income on a tax equivalent  basis increased  $344,000,  or 7.9%,
primarily due to a decrease in the yields on interest-earning assets. The growth
in total  interest  income  was offset by an  increase  in the  average  earning
assets.  Due to the low interest rate environment  experienced  since the fourth
quarter of 2001, tax equivalent  yields on interest earning assets fell 75 basis
points  from 6.71% for the three  months  ended  March 31, 2002 to 5.96% for the
same period in 2003. The average balance on  interest-earning  assets  increased
$56.2  million,  or 21.5%,  from $261.4 million for the three months ended March
31, 2002 to $317.6 million for the same period in 2003,  primarily  being funded
by an  increase to the  Corporation's  average  deposit  base.  The  Corporation
continued  to  experience  an  increase in loan demand  which  allowed  loans on
average to increase  $35.3  million to an average  $226.9  million for the three
months ended March 31, 2003,  from an average  $191.5 million for the comparable
period in 2002. The Corporation also increased its investment portfolio by $20.6
million to an average $72.9 million at March 31, 2003.

Interest paid on deposits and borrowed  money  decreased by $138,000,  or 10.5%,
when  compared to the same period in 2002.  This decrease was due primarily to a
decrease in cost of funds related to the general low interest rate  environment.
The  average  balance of total  interest-bearing  deposits  increased  to $242.1
million for the three  months  ended March 31, 2003 from $199.6  million for the
comparable period in 2002, primarily as a result of the Corporation's  expanding
customer  base and the movement of funds by  customers  from the stock market to
banking products. Yields on deposits and borrowed money decreased from 2.68% for
the three month period ended March 31, 2002 to 1.98% for the  comparable  period
in 2003.



                                       13






                                                                      Analysis of Net Interest Income (Unaudited)

                                                                          For the Three Months Ended March 31,

                                                                2003                                          2002
                                                --------------------------------------        --------------------------------------
                                                                              Average                                       Average
                                                                Interest       Rates                          Interest       Rates
                                                 Average        Income/       Earned/           Average        Income/      Earned/
                                                 Balance        Expense        Paid             Balance        Expense       Paid
                                                 -------        -------        ----             -------        -------       ----
                                                                                (Dollars in thousands)

Assets

Interest-earning assets:
                                                                                                        
Loans (1)                                       $  226,857     $    3,882      6.92 %         $   191,539     $   3,555      7.51 %
Taxable investment securities (1)                   52,495            491      3.76                34,022           461      5.46
Tax-exempt investment securities (1) (2)            20,428            266      5.22                18,320           256      5.59
Other interest-earning assets                       17,777             46      1.05                17,496            69      1.59
                                                -----------    -----------                    ------------    ----------
Total interest-earning assets                      317,557          4,685      5.96               261,377         4,341      6.71
                                                               -----------                                    ----------

Non-interest-earning assets:
Allowance for loan losses                           (2,732)                                        (2,621)
Other assets                                        20,605                                         18,712
                                                -----------                                   ------------
Total assets                                    $  335,430                                    $   277,468
                                                ===========                                   ============


Liabilities and Stockholders' Equity

Interest-bearing liabilities:
Interest-bearing demand deposits                $  106,190     $      294      1.12 %         $    92,165     $     308      1.36 %
Savings deposits                                    38,185             79      0.83                27,347            69      1.02
Time deposits                                       94,760            794      3.40                79,451           935      4.77
Borrowing                                            2,981             13      1.84                   678             6      3.86
                                                -----------    -----------                    ------------    ----------
Total interest-bearing liabilities                 242,116          1,180      1.98               199,641         1,318      2.68
                                                               -----------                                    ----------
Non-interest-bearing liabilities:
Demand deposits                                     66,684                                         55,080
Other liabilities                                    2,223                                          1,781
Stockholders' equity                                24,407                                         20,966
                                                -----------                                   ------------
Total liabilities and stockholders' equity      $  335,430                                    $   277,468
                                                ===========                                   ============

Net interest income (taxable equivalent basis)                $    3,505                                     $   3,023
                                                               ===========                                    ==========

Net interest spread (taxable equivalent basis)                                 3.98 %                                        4.03 %
                                                                              ======                                        ======

Net yield on interest-earning
  assets (taxable equivalent basis) (3)                                        4.45 %                                        4.66 %
                                                                              ======                                        ======



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

(1)  For purpose of these  calculations,  nonaccruing  loans are included in the
     average  balance.  Fees are  included  in loan  interest.  Loans  and total
     interest-earning assets are net of unearned income. Securities are included
     at amortized cost.
(2)  The tax equivalent  adjustments are based on a marginal tax rate of 34% and
     the provisions of Section 291 of the Internal Revenue Code.
(3)  Net  interest  income  (taxable   equivalent   basis)  divided  by  average
     interest-earning assets.

                                          2003       2002
                                          ----       ----
Reconciliation of net interest         (Dollars in thousands)
income( tax equivalent basis):

Net interest income                      3,424      2,948
Tax equivalent basis adjustment             81         75

Net interest income (tax equivalent      -----      -----
 basis)                                  3,505      3,023
                                         =====      =====





                                       14




Provision for loan losses
- -------------------------

The Corporation  maintains an allowance for loan losses at a level considered by
management to be adequate to cover the inherent risks  associated  with its loan
portfolio,  after giving  consideration to changes in general market  conditions
and in the nature and volume of the Corporation's  loan activity.  The allowance
for loan  losses is based on  estimates,  and  ultimate  losses  are  charged to
operations during the period in which such additions are deemed necessary.

The provision  charged to  operations  totaled  $115,000 and $40,000  during the
three  months ended March 31, 2003 and 2002,  respectively.  The increase in the
provision  was caused  primarily  by the strong  growth in loan  demand  and the
monitoring  of the loan loss  reserve  as a percent of total  loans.  See "Asset
Quality"  section for  summary of  allowance  for loan losses and  nonperforming
assets.  The Corporation  monitors its loan portfolio and intends to continue to
provide for loan loss reserves based on its ongoing  periodic review of the loan
portfolio and general market conditions.


Noninterest income
- ------------------

Noninterest income increased $166,000, or 31.3% to $696,000 for the three months
ended March 31, 2003 from $530,000 for the  comparable  period in 2002.  Deposit
related fees increased $53,000 due to an increase in the deposit base and income
derived  from the  merchant  credit  card  processing  and debit card  programs.
Increases in mortgage  activity and the volume of mortgage loans sold attributed
to an  increase of $24,000 in the gain on sales of  mortgage  loans.  During the
first quarter of 2003, the Corporation sold a property located in Hawthorne, New
Jersey and  realized a profit of  $54,000.  This  property  had been  originally
purchased  in  December  2000 as a strategy  to improve  our branch  facility on
Lafayette  Avenue,  in  Hawthorne,  New Jersey.  The  corporation  altered  this
strategy. The Bank opened a branch on Goffle Road in Hawthorne,  New Jersey, and
management found it could not utilize the additional property.

Noninterest expense
- -------------------

Noninterest  expense  increased by  approximately  $318,000,  or 13.4%,  to $2.7
million for the three months ended March 31, 2003,  compared to $2.4 million for
the same  period in 2002. Salaries and employee benefits, the major component of
noninterest expense, increased $152,000, or 13.3%, during the three months ended
March 31,  2003.  This  increase was due to  additional  staffing in the lending
department  and deposit and branch  operations  areas and general  increases for
merit and performance.  Occupancy and equipment  expenses increased $46,000,  or
14.6%,  primarily  due  to the  increased  number  of  branch  facilities.  Data
processing  expense  increased  $50,000,  or 31.3%,  due to the  increase in our
deposit base, the enhancements to our online banking and bill payment  functions
and the  implementation  of the check imaging  upgrade.  Miscellaneous  expenses
increased $71,000,  or 13.5%, due to increased costs associated with the general
growth of the Corporation.





                                       15


Income taxes
- ------------

Income tax expense  increased  $101,000,  or 28.3%,  to $458,000 for the three
months ended March 31, 2003 from $357,000 for three months ended March 31, 2002.
Income tax expense as a  percentage  of pretax  income was 34.9% for the three
months ended March 31, 2003 as compared to 33.6% for the same period in 2002.

Asset Quality
- -------------

The  Corporation's  principal  earning  assets are its loans to  businesses  and
individuals located in northern New Jersey.  Inherent in the lending function is
the risk of deterioration in the borrower's ability to repay its loans under its
existing loan agreements.  Risk elements include  nonaccrual loans, past due and
restructured loans,  potential problem loans, loan concentrations and other real
estate owned. The following table shows the composition of nonperforming  assets
at the end of the last four quarters:




                                             03/31/03     12/31/02     09/30/02     06/30/02
                                             --------     --------     --------     --------
                                                          (Dollars in Thousands)
                                                                         
Nonaccrual loans: (1)                         $  409       $  495       $  231       $  165
Loans past due 90 days or more: (2)               41            4           20            8
Restructured loans:                              854          848          769          765
                                              ------       ------       ------       ------

     Total nonperforming loans                $1,304       $1,347       $1,020       $  938
                                              ======       ======       ======       ======

Allowance for loan losses                     $2,788       $2,689       $2,693       $2,663
                                              ======       ======       ======       ======


Nonaccrual loans to total loans                 0.18%        0.23%        0.11%        0.08%
Nonperforming loans to total loans              0.56%        0.62%        0.50%        0.48%
Nonperforming loans to total assets             0.39%        0.41%        0.32%        0.31%
Allowance for loan losses to total loans        1.19%        1.24%        1.32%        1.37%


(1)  Generally  represents  loans to which the payments of interest or principal
are in arrears for a period of more than 90 days. Interest previously accrued on
these loans and not yet paid is reversed and charged  against  income during the
current  period.  Interest  earned  thereafter is only included in income to the
extent that it is received in cash.

(2)   Represents   loans  to  which   payments  of  interest  or  principal  are
contractually  past due 90 days or more but which are currently  accruing income
at the contractually  stated rates. A determination is made to continue accruing
income  on  those  loans  which  are  sufficiently  collateralized  and on which
management believes all interest and principal owed will be collected.

There were no loans at March 31,  2003,  other than those  included in the above
table, where the Corporation was aware of any credit conditions of any borrowers
that would indicate a strong possibility of the borrowers not complying with the
present  terms and  conditions  of repayment  and which may result in such loans
being included as non-accrual, past due or restructured at a future date.

The Corporation's  lending  activities are concentrated in loans secured by real
estate  located in northern New Jersey.  Accordingly,  the  collectibility  of a
substantial  portion of the  Corporation's  loan  portfolio  is  susceptible  to
changes in real estate market conditions.


                                       16





Market Risk

     The  Corporation's  primary  exposure to market risk arises from changes in
market interest rates ("interest rate risk"). The Corporation's profitability is
largely  dependent upon its ability to manage interest rate risk.  Interest rate
risk can be defined as the exposure of the  Corporation's net interest income to
adverse  movements in interest  rates.  Although the  Corporation  manages other
risks,  as in credit and  liquidity  risk, in the normal course of its business,
management  considers  interest rate risk to be its most significant market risk
and could  potentially  have the largest  material  effect on the  Corporation's
financial condition. The Corporation manages its interest rate risk by utilizing
an  asset/liability  simulation model and by measuring and managing its interest
sensitivity  gap.  Interest  sensitivity  gap is  determined  by  analyzing  the
difference between the amount of  interest-earning  assets maturing or repricing
within a specific  time  period and the amount of  interest-bearing  liabilities
maturing  or  repricing  within  the same  period of time.  The Asset  Liability
Committee of the Board of Directors reviews and discusses these  measurements on
a monthly basis.

     The  Corporation  does not have any material  exposure to foreign  currency
exchange rate risk or commodity  price risk. The  Corporation did not enter into
any market rate sensitive  instruments for trading purposes nor did it engage in
any hedging transactions  utilizing derivative financial  instruments during the
three months ended March 31, 2003.

     The  Corporation  is,  however,  a  party  to  financial  instruments  with
off-balance  sheet risk in the normal  course of business to meet the  financing
needs of its customers.  These instruments,  which include commitments to extend
credit and standby letters of credit,  involve, to varying degrees,  elements of
credit  and  interest  rate  risk in  excess  of the  amount  recognized  in the
consolidated statement of condition. Commitments to extend credit are agreements
to lend  to a  customer  as  long as  there  is no  violation  of any  condition
established in the contract.  Commitments  generally have fixed expiration dates
and may  require  collateral  from  the  borrower  if  deemed  necessary  by the
Corporation. Standby letters of credit are conditional commitments issued by the
Corporation to guarantee the  performance of a customer to a third party up to a
stipulated amount and with specified terms and conditions. Commitments to extend
credit  and  standby  letters of credit are not  recorded  on the  Corporation's
consolidated balance sheet until the instrument is exercised.

Capital Adequacy

     The Corporation is subject to capital  adequacy  guidelines  promulgated by
the Board of  Governors  of the  Federal  Reserve  System  ("FRB").  The Bank is
subject to similar capital adequacy  requirements imposed by the Federal Deposit
Insurance Corporation.  The FRB has issued regulations to define the adequacy of
capital based upon the sensitivity of assets and off-balance  sheet exposures to
risk  factors.  Four  categories  of risk weights  (0%,  20%, 50% and 100%) were
established  to be  applied  to  different  types of  balance  sheet  assets and
off-balance   sheet  exposures.   The  aggregate  of  the  risk  weighted  items
(risk-based assets) is the denominator of the ratio, the numerator is risk-based
capital. Under the regulations,  risk-based capital has been classified into two
categories.  Tier 1 capital includes common and qualifying  perpetual  preferred
stockholders'   equity  less  goodwill.   Tier  2  capital  includes   mandatory
convertible debt, allowance for loan losses, subject to certain limitations, and
certain subordinated and term debt securities. Total qualifying capital consists
of Tier 1 capital and Tier 2 capital;  however; the amount of Tier 2 capital may
not  exceed  the  amount of Tier 1  capital.  At March  31,  2003,  the  minimum
risk-based capital requirements to be considered adequately  capitalized were 4%
for Tier 1 capital and 8% for total capital.



                                       17



Federal banking  regulators  have also adopted  leverage  capital  guidelines to
supplement the risk-based measures. The leverage ratio is determined by dividing
Tier 1 capital as  defined  under the  risk-based  guidelines  by average  total
assets (non  risk-adjusted)  for the preceding  quarter.  At March 31, 2003, the
minimum leverage ratio  requirement to be considered  weall  capitalized was 4%.
The following table reflects the Corporation's capital ratios at March 31, 2003.

                              Required           Actual           Excess
                              --------           ------           ------
Risk-based capital:
   Tier 1                       4.00%            10.61%            6.61%
   Total                        8.00%            11.82%            3.82%
Leverage Ratio                  4.00%             7.24%            3.24%

Liquidity

     The Corporation's  primary sources of funds are deposits,  amortization and
prepayments of loans and  mortgage-backed  securities,  maturities of investment
securities  and  funds  provided  by  operations.   While   scheduled  loan  and
mortgage-backed  securities amortization and maturities of investment securities
are a relatively  predictable  source of funds,  deposit flow and prepayments on
loan and  mortgage-backed  securities are greatly  influenced by market interest
rates,  economic  conditions,  and  competition.  The  Corporation's  liquidity,
represented  by cash  and  cash  equivalents,  is a  product  of its  operating,
investing and financing activities.

     The  primary  source  of cash  from  operating  activities  is net  income.
Liquidity  management  is  both a  daily  and  long-term  function  of  business
management.  Excess liquidity is generally  invested in short-term  investments,
such as  federal  funds  sold.  The  Corporation  anticipates  that it will have
sufficient  funds available to meet its current loan  commitments.  At March 31,
2003, the  Corporation  has  outstanding  loan  commitments of $23.9 million and
unused  lines and letters of credit  totaling  $53.4  million.  Certificates  of
deposit  scheduled  to mature in one year or less,  at March 31,  2003,  totaled
$54.2 million.  Management  believes that a significant portion of such deposits
will remain  with the  Corporation.  Cash and cash  equivalents  decreased  $3.9
million  during  the  first  three  months  of 2003.  Operating  activities  and
financing activities provided $0.5 million and $6.1 million respectively.  These
amounts were offset by investing activities amounting to $10.4 million.


ITEM 3 Quantitative and Qualitative Disclosures about Market Risk

Disclosure about quantitive and qualitative market risk is located in the Market
Risk section of Management's  Discussion and Analysis of Financial Condition and
Results of Operations.

ITEM 4 Controls and Procedures

(a) Evaluation of disclosure controls and procedures.
    -------------------------------------------------

Based on their evaluation as of a date within 90 days of the filing date of this
Quarterly  Report on Form 10-Q, the  Corporation's  chief executive  officer and
principal  accounting  officer have concluded that the Corporation's  disclosure
controls and procedures (as defined in Rules  13a-14(c) and 15d-14(c)  under the
Securities  Exchange Act of 1934 (the  "Exchange  Act")) are effective to ensure
that information  required to be disclosed by the Corporation in reports that it
files or submits under the Exchange Act is recorded,  processed,  summarized and
reported  within the time  periods  specified  in the  Securities  and  Exchange
Commission's rules and forms.

(b) Changes in internal controls.
    ----------------------------

There were no significant  changes in the Corporation's  internal controls or in
other factors that could  significantly  affect these controls subsequent to the
date of their  evaluation,  including  any  corrective  actions  with  regard to
significant deficiencies and material weaknesses.


                                       18




Part II -- OTHER INFORMATION


Item 6. Exhibits and Reports on Form 8-K
        --------------------------------
        (a)  Exhibits

Exhibit
Number         Description of Exhibits
3(i)           Certificate of Incorporation of the Corporation (1)
3(ii)          By-laws of the Corporation (1)
10(i)          1995 Incentive Stock Option Plan (1)
10(ii)         1995 Stock Option Plan for Non-Employee Directors (1)
10(iii)        1995 Employee Stock Purchase Plan (2)
10(iv)         Stock Bonus Plan (2)
10(v)          Stewardship Financial Corporation Dividend Reinvestment Plan (3)
10(vi)         Stewardship Financial Corporation Director Stock Plan (4)
10(vii)        Amended and Restated 1995 Stock Option Plan (5)
10(viii)       Amended and Restated Director Stock Plan (5)
10(ix)         Dividend Reinvestment Plan (6)
21             Subsidiaries (1)
99.1           Certification pursuant to Section 906 of the Sarbanes-Oxley Act
               of 2002
- -----------------------
(1) Incorporated by reference from Exhibits 5(B)(3)(i), 5(B)(3)(ii),
5(B)(3)(iii), 5(B)(10)(a), 5(B)(10)(b), 5(B)(21) from the Corporation's
Registration Statement on Form 8-B, Registration No. 0-21855, filed December 10,
1996.

(2) Incorporated by reference from Exhibits 4(c) to 23(d) from the Corporation's
Registration Statement on Form S-8, Registration No. 333-20793, filed January
31, 1997.

(3) Incorporated by reference from Exhibit 4(a) from the Corporation's
Registration Statement on Form S-3, Registration No. 333-20699, filed January
30, 1997.

(4) Incorporated by reference from Exhibit 4(a) from the Corporation's
Registration Statement on Form S-8, Registration No. 333-31245, filed July 11,
1997.

(5) Incorporated by reference from Exhibits 10(vii) and 10(viii) from the
Corporation's Annual Report on Form 10-KSB, filed March 31, 1999.

(6) Incorporated by reference from Exhibit 4(a) from the Corporation's
Registration Statement on Form S-3, Registration No. 333-54738, filed January
31, 2001.

       (b) Reports on Form 8-K

(1) On April 23, 2003, the Corporation  filed a current report on Form 8-K which
included a press release  announcing the  Corporation's  results for the quarter
ended March 31, 2003.






                                       19




                                   SIGNATURES
                                   ----------




Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.





                        Stewardship Financial Corporation





Date:    May 13, 2003                       By: /s/ Paul Van Ostenbridge
         -----------------------------          --------------------------------
                                                Paul Van Ostenbridge
                                                President and Chief Executive
                                                    Officer
                                                (Authorized officer
                                                 on behalf of registrant)



Date:    May 13, 2003                       By: /s/ Julie E. Holland
         --------------------------             --------------------------------
                                                Julie E. Holland
                                                Vice President and Treasurer
                                                (Principal accounting officer)



                                       20









                        Certification of Quarterly Report

     I, Paul Van Ostenbridge, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Stewardship Financial
Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the
period in which this quarterly report is being prepared;

     b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

     c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our evaluation
as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent
function):

     a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

     b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and




                                       21


6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.


Date:  May 13, 2003                /s/ Paul Van Ostenbridge
                                   ---------------------------------------------
                                   Name:  Paul Van Ostenbridge
                                   Title: President and Chief Executive Officer




                                       22



                        Certification of Quarterly Report

     I, Julie E. Holland, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Stewardship Financial
Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the
period in which this quarterly report is being prepared;

     b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

     c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our evaluation
as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent
function):

     a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

     b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and





                                       23





6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.


Date:  May 13, 2003                      /s/ Julie E. Holland
                                         --------------------------------------
                                         Name:  Julie E. Holland
                                         Title: Vice President and Treasurer






                                       24