For Immediate Release
                                     Date: July 27, 2005


                                     Contact: Ellie King, Assistant Secretary
                                                          630 Godwin Avenue
                                                          Midland Park, NJ 07432
                                                          201-444-7100


                                  PRESS RELEASE

                   Stewardship Financial Corporation Announces
                  Record Earnings for the Second Quarter, 2005

Midland Park, NJ - July 27 2005- Stewardship Financial  Corporation  (OTC:SSFN),
parent of Atlantic  Stewardship  Bank,  announced today net income for the three
(3)  months  ended June 30,  2005 of $1.1  million  or $0.25  basic and  diluted
earnings per share, an increase of 21.6% and 19.0% respectively,  as compared to
net income of  $937,000,  or $0.21 basic and diluted  earnings per share for the
same three (3) month period in 2004.

For the six (6) months ended June 30, 2005,  Stewardship  Financial  Corporation
reported  net  income of $2.1  million or $0.48  basic  earnings  per share,  an
increase  of  18.8%  and  17.1% in net  income  and  basic  earnings  per  share
respectively,  as compared to net income of $1.8  million or $0.41 per share for
the same six (6) month period in 2004. Diluted earnings per share were $0.47 for
the six (6) months  ended June 30,  2005,  an increase of 17.5% over the diluted
earnings  per share of $0.40 for the six (6)  months  ended June 30,  2004.  Per
share  calculations  have been adjusted for a 5% stock dividend paid in November
2004 and a 4 for 3 stock split issued on July 1, 2005.



Stewardship Financial  Corporation's  President and Chief Executive Officer Paul
Van Ostenbridge  stated, "We are pleased to report the earnings increase for the
period ending June 30, 2005. This increase was due to the substantial  growth in
the bank's  average  earning  assets,  the quality of the loan  portfolio  and a
strong increase in deposits."

Stewardship Financial  Corporation's total assets reached $461.0 million at June
30, 2005,  compared to $405.9  million at June 30, 2004,  resulting in growth of
13.6%.  Total deposits were $400.9 million at June 30, 2005,  compared to $348.7
million a year ago,  resulting in growth of 15.0%.  Total  stockholders'  equity
increased  16.7% to $32.5 million at June 30, 2005,  compared to $27.8 million a
year ago.

Stewardship Financial Corporation's  subsidiary,  the Atlantic Stewardship Bank,
has banking  offices in Midland  Park,  Hawthorne  (2),  Pequannock,  Ridgewood,
Waldwick,  and Wayne (3), New Jersey.  The Waldwick  Office will  relocate to 64
Franklin Turnpike,  Waldwick,  NJ in the Fall of 2005, and a 10th branch is also
expected to open in Montville, NJ later this year. The bank is known for tithing
10% of its pre-tax  profits to Christian and local  charities.  We invite you to
visit our website at www.asbnow.com for additional information. Page 2 of 3

                                  Page 2 of 3



                        Stewardship Financial Corporation
                              Financial Highlights
                                   (unaudited)
                     (In thousands, except per share data)




                                         Six Months Ended     Three Months Ended
                                             June 30,              June 30,

                                          2005       2004        2005      2004
                                        -------------------   -------------------
                                                             
Selected Operating Data:
Total interest income                  $ 11,715   $ 10,335    $  6,026   $  5,167
Total interest expense                    2,834      2,441       1,547      1,182
                                       --------------------   -------------------
Net interest income before provision
     for loan loss                        8,881      7,894       4,479      3,985
Provision for loan loss                     300        240         150        120
                                       --------------------   -------------------
Net interest income after provision
     for loan loss                        8,581      7,654       4,329      3,865

Losses on sales of securities                --         (4)         --         --
Other noninterest income                  1,545      1,358         896        760
                                       --------------------   -------------------
                                          1,545      1,354         896        760

Noninterest expense                       6,766      6,186       3,451      3,153
                                       --------------------   -------------------
Income before income tax expense          3,360      2,822       1,774      1,472
Income tax expense                        1,217      1,018         635        535
Net income                             $  2,143   $  1,804    $  1,139   $    937
                                       ===================    ===================

Basic earnings per share               $   0.48   $   0.41    $   0.25   $   0.21
Diluted earnings per share             $   0.47   $   0.40    $   0.25   $   0.21




                                             At June 30,
                                           2005       2004
                                        ---------- ----------

Selected Financial Data:
Total assets                             $460,953   $405,926
Total loans, net of deferred loan fees    314,786    275,358
Allowance for loan losses                   3,570      3,023
Total deposits                            400,923    348,657
Stockholders' equity                       32,454     27,804


                                    At or for the six month period ended
                                                June 30,
                                             2005       2004
                                            -------   --------

Selected Financial Ratios:
Annualized return on average assets (ROA)     1.00%     0.91%
Annualized return on average equity (ROE)    13.75%    13.10%
Tier 1 equity to total assets                 8.56%     8.57%
Book value per share                        $ 7.16    $ 6.24






All share data has been  restated to include  the effect of a 5% stock  dividend
paid in November, 2004 and a 4 for 3 stock split issued July 1, 2005.


                                  Page 3 of 3