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

                                    FORM 10-Q


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

                  For the quarterly period ended March 31, 2006

(  )     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 Identification No.)
   incorporation or organization)

  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)

         Indicate  by a  checkmark  whether  the  registrant  (1) has  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 a large  accelerated
filer,  an accelerated  filer,  or a  non-accelerated  filer.  See definition of
"accelerated  filer and large  accelerated  filer" in Rule 12b-2 of the Exchange
Act. (Check one):

Large accelerated filer[_]    Accelerated filer [_]    Non-accelerated filer [X]



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

         The  number  of  shares  outstanding,  net of  treasury  stock,  of the
Issuer's Common Stock, no par value, as of May 5, 2006 was 4,759,295.




                        Stewardship Financial Corporation

                                      INDEX

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

ITEM 1  -   CONSOLIDATED FINANCIAL STATEMENTS

         Consolidated Statements of Financial Condition
         at March 31, 2006 (Unaudited) and December 31, 2005 ...............1

         Consolidated Statements of Income for the Three
         Months ended March 31, 2006 and 2005 (Unaudited) ..................2

         Consolidated Statements of Cash Flows for the Three
         Months ended March 31, 2006 and 2005 (Unaudited) ..................3

         Consolidated Statement of Changes in Stockholders'
         Equity for the Three Months ended  March 31, 2006 and
         2005 (Unaudited) ..................................................4

         Notes to Consolidated Financial Statements (Unaudited) .......5 - 11

ITEM 2  -   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF
                  OPERATIONS .........................................12 - 20

ITEM 3 -   QUANTITATIVE AND QUALITATIVE DISCLOSURE
                   ABOUT MARKET RISK ......................................20

ITEM 4 -    CONTROLS AND PROCEDURES .......................................20

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

ITEM 1A.  RISK FACTORS ....................................................21

ITEM 6 - EXHIBITS .........................................................21

SIGNATURES ................................................................22
- ---------

EXHIBIT INDEX .........................................................23 -26
- -------------


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



                                                                     March 31,       December 31,
                                                                       2006              2005
                                                                   -------------------------------
                                                                                  
Assets

Cash and due from banks                                            $   10,907,000   $   13,158,000
Other interest-earning assets                                             239,000          870,000
                                                                   -------------------------------
       Cash and cash equivalents                                       11,146,000       14,028,000


Securities available for sale                                          63,124,000       64,167,000
Securities held to maturity; estimated fair value
    of $35,708,000 (2006) and $37,475,000 (2005)                       36,117,000       37,817,000
FHLB--NY stock, at cost                                                 1,678,000        1,939,000
Loans, net of allowance for loan losses of
    of $ 3,920,000 (2006) and $3,847,000 (2005)                       341,841,000      341,976,000
Mortgage loans held for sale                                              521,000        2,041,000
Premises and equipment, net                                             6,656,000        6,464,000
Accrued interest receivable                                             2,422,000        2,432,000
Intangible assets, net of accumulated amortization of
    $620,000 (2006) and $610,000 (2005)                                   130,000          140,000
Bank owned life insurance                                               8,290,000        8,210,000
Other assets                                                            4,640,000        3,513,000
                                                                   -------------------------------

       Total assets                                                $  476,565,000   $  482,727,000
                                                                   ===============================

Liabilities and stockholders' equity

Liabilities
Deposits:
    Noninterest-bearing                                            $   90,786,000   $   93,924,000
    Interest-bearing                                                  309,771,000      310,204,000
                                                                   -------------------------------

        Total deposits                                                400,557,000      404,128,000

Other borrowings                                                       24,693,000       30,486,000
Subordinated debentures                                                 7,217,000        7,217,000
Securities sold under agreements to repurchase                          6,106,000        4,731,000
Accrued expenses and other liabilities                                  3,841,000        2,781,000
                                                                   -------------------------------

        Total liabilities                                             442,414,000      449,343,000
                                                                   ---------------------------------


Stockholders' equity
Common stock, no par value; 10,000,000 shares authorized;
     4,787,889  shares issued and outstanding at March 31, 2006
    and December 31, 2005.                                             28,228,000       28,211,000
Treasury stock, 28,981 and 39,581 shares outstanding at
    March 31, 2006 and December 31, 2005, respectively                   (411,000)        (556,000)
Retained earnings                                                       7,377,000        6,647,000
Accumulated other comprehensive loss                                   (1,043,000)        (918,000)
                                                                   -------------------------------

        Total stockholders' equity                                     34,151,000       33,384,000
                                                                   -------------------------------

        Total liabilities and stockholders' equity                 $  476,565,000   $  482,727,000
                                                                   ===============================


See notes to unaudited consolidated financial statements.

                                       1


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



                                                                        Three Months Ended
                                                                             March 31,
                                                                 -------------------------------
                                                                      2006             2005
                                                                 -------------------------------
                                                                                   
Interest income:
     Loans                                                       $    5,974,000   $    4,787,000
     Securities held to maturity
       Taxable                                                          241,000          224,000
       Non-taxable                                                      118,000          144,000
     Securities available for sale
       Taxable                                                          637,000          500,000
       Non-taxable                                                        7,000            8,000
     Other interest-earning assets                                        7,000           26,000
                                                                 -------------------------------
          Total interest income                                       6,984,000        5,689,000
                                                                 -------------------------------

Interest expense:
     Deposits                                                         1,777,000          975,000
     Borrowed money                                                     530,000          312,000
                                                                 -------------------------------
          Total interest expense                                      2,307,000        1,287,000
                                                                 -------------------------------

Net interest income before provision for loan losses                  4,677,000        4,402,000
Provision for loan losses                                                50,000          150,000
                                                                 -------------------------------
Net interest income after provision for loan losses                   4,627,000        4,252,000
                                                                 -------------------------------

Noninterest income:
     Fees and service charges                                           695,000          585,000
     Bank owned life insurance                                           80,000               --
     Gain on sales of mortgage loans                                     50,000           18,000
     Miscellaneous                                                       45,000           46,000
                                                                 -------------------------------
           Total noninterest income                                     870,000          649,000
                                                                 -------------------------------

Noninterest expenses:
     Salaries and employee benefits                                   1,621,000        1,438,000
     Occupancy, net                                                     314,000          251,000
     Equipment                                                          242,000          193,000
     Data processing                                                    294,000          271,000
     Advertising                                                         87,000          131,000
     FDIC insurance premium                                              13,000           12,000
     Amortization of intangible assets                                   10,000           10,000
     Charitable contributions                                           181,000          165,000
     Stationery and supplies                                             76,000           70,000
     Merchant processing                                                242,000          170,000
     Bank-card related services                                         121,000          105,000
     Miscellaneous                                                      577,000          499,000
                                                                 -------------------------------
          Total noninterest expenses                                  3,778,000        3,315,000
                                                                 -------------------------------

Income before income tax expense                                      1,719,000        1,586,000
Income tax expense                                                      610,000          582,000
                                                                 -------------------------------
Net income                                                       $    1,109,000   $    1,004,000
                                                                 ===============================

Basic earnings per share                                                  $0.23            $0.21
                                                                 ===============================
Diluted earnings per share                                                $0.23            $0.21
                                                                 ===============================

Weighted average number of common shares outstanding                  4,754,856        4,722,439
                                                                 ===============================
Weighted average number of diluted common
     shares outstanding                                               4,809,776        4,783,456
                                                                 ================================


Share  data has been  restated  to reflect a 4 for 3 stock  split that  occurred
July, 2005 and a 5% stock dividend paid November 15, 2005.

See notes to unaudited consolidated financial statements.

                                       2


                Stewardship Financial Corporation and Subsidiary
                      Consolidated Statements of Cash Flows
                                   (Unaudited)



                                                                           Three Months Ended
                                                                                March 31,
                                                                       ----------------------------
                                                                          2006             2005
                                                                       ----------------------------
                                                                                      
Cash flows from operating activities:
Net income                                                             $  1,109,000    $  1,004,000
Adjustments to reconcile net income to
    net cash provided by operating activities:
        Depreciation and amortization of premises and equipment             178,000         168,000
        Amortization of premiums and accretion of discounts, net             79,000         117,000
        Accretion of deferred loan fees                                     (29,000)        (45,000)
        Provision for loan losses                                            50,000         150,000
        Originations of mortgage loans held for sale                     (3,419,000)     (2,366,000)
        Proceeds from sale of mortgage loans                              4,989,000       1,722,000
        Gain on sale of loans                                               (50,000)        (18,000)
        Deferred income tax benefit                                         (10,000)        (60,000)
        Amortization of intangible assets                                    10,000           9,000
        Nonqualified stock option expense                                    17,000              --
        Increase in bank owned life insurance                               (80,000)             --
        Decrease (increase) in accrued interest receivable                   10,000         (42,000)
        Increase in other assets                                         (1,039,000)         (7,000)
        Increase in other liabilities                                     1,060,000         146,000
                                                                       ------------    ------------
                 Net cash provided by operating activities                2,875,000         778,000
                                                                       ------------    ------------

Cash flows from investing activities:
    Purchase of securities available for sale                            (2,093,000)       (962,000)
    Proceeds from maturities and principal repayments
          on securities available for sale                                2,902,000       1,768,000
    Purchase of securities held to maturity                                (679,000)       (617,000)
    Proceeds from maturities and principal repayments on
          securities held to maturity                                     2,331,000       1,422,000
    Purchase of FHLB-NY stock                                               261,000
    Net decrease (increase) in loans                                        114,000      (7,020,000)
    Additions to premises and equipment                                    (370,000)       (102,000)
                                                                       ------------    ------------
                 Net cash provided by (used in) investing activities      2,466,000      (5,511,000)
                                                                       ------------    ------------

Cash flows from financing activities:
     Net decrease in noninterest-bearing deposits                        (3,138,000)     (7,733,000)
     Net (decrease) increase in interest-bearing deposits                  (433,000)     11,781,000
     Net increase (decrease) in securities sold under agreements
         to repurchase                                                    1,375,000        (192,000)
     Net decrease in short term borrowings                               (5,400,000)     (7,500,000)
     Payments on long term borrowings                                      (393,000)       (381,000)
     Cash dividends paid on common stock                                   (379,000)       (303,000)
     Purchase of treasury stock                                            (103,000)             --
     Exercise of stock options                                                   --          10,000
     Issuance of common stock                                               248,000         194,000
                                                                       ------------    ------------
             Net cash used in financing activities                       (8,223,000)     (4,124,000)
                                                                       ------------    ------------

     Net decrease in cash and cash equivalents                           (2,882,000)     (8,857,000)
     Cash and cash equivalents - beginning                               14,028,000      24,792,000
                                                                       ------------    ------------
     Cash and cash equivalents - ending                                $ 11,146,000    $ 15,935,000
                                                                       ============    ============

Supplemental disclosures of cash flow information:
     Cash paid during the year for interest                               1,980,000       1,323,000
     Cash paid during the year for income taxes                             200,000              --


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, 2006
                                     ---------------------------------------------------------------------------------------------

                                                                                                       Accumulated
                                                                                                          Other
                                                                                                      Comprehensive
                                           Common Stock            Treasury Stock          Retained        Loss,
                                      Shares         Amount     Shares        Amount       Earnings         Net          Total
                                     ---------------------------------------------------------------------------------------------
                                                                                               
Balance -- January 1, 2006           4,787,889    $ 28,211,000    (39,581)    $ (556,000) $ 6,647,000   $ (918,000)  $ 33,384,000
Dividends Paid                              --              --         --             --     (379,000)          --       (379,000)
Common stock issued under Dividend
 Reinvestment Plan                                                 15,396        211,000                                  211,000
Common stock issued under stock plans                               2,574         37,000                                   37,000
Repurchase common stock                     --              --     (7,370)      (103,000)          --           --       (103,000)
Stock options earned                                    17,000                                                             17,000
Comprehensive income:
   Net income for the three months
       ended March 31, 2006                 --              --         --             --    1,109,000           --      1,109,000
   Unrealized holding losses on
    securities available for sale
    arising during the period
    (net tax benefit of $78,000)            --              --         --             --           --     (125,000)      (125,000)
                                                                                                                     -------------
Total comprehensive income, net of tax                                                                                    984,000

                                     ---------------------------------------------------------------------------------------------
Balance -- March 31, 2006            4,787,889    $ 28,228,000    (28,981)    $ (411,000) $ 7,377,000  $ (1,043,000) $ 34,151,000
                                     =============================================================================================




                                                         For the Period Ended March 31, 2005
                                     -------------------------------------------------------------------------

                                                                                  Accumulated
                                                                                     Other
                                                                                 Comprehensive
                                           Common Stock           Retained           Loss,
                                      Shares          Amount       Earnings           Net            Total
                                     -------------------------------------------------------------------------
                                                                                 
Balance -- January 1, 2005           3,365,983    $ 23,893,000   $ 6,746,000     $    (17,900)   $ 30,460,000
Dividends Paid                              --              --      (303,000)              --        (303,000)
Common stock issued uner Dividend
 Reinvestment Plan                       8,705         171,000                                        171,000
Common stock issued under stock plans    1,147          23,000            --               --          23,000
Exercise of stock options                1,104          10,000            --               --          10,000
Comprehensive income:
   Net income for the three months
       ended March 31, 2005                 --              --     1,004,000               --       1,004,000
   Unrealized holding losses on
    securities available for sale
    arising during the period
    (net tax benefit of $332,000)           --              --            --         (532,000)       (532,000)
                                                                                                 -------------
Total comprehensive income, net of tax                                                                472,000

                                     -------------------------------------------------------------------------
Balance -- March 31, 2005            3,376,939    $ 24,097,000   $ 7,447,000       $ (711,000)   $ 30,833,000
                                     =========================================================================


See notes to unaudited consolidated financial statements.


                                       4


                Stewardship Financial Corporation and Subsidiary
                   Notes to Consolidated Financial Statements
                                 March 31, 2006
                                   (Unaudited)

Note 1.  Summary of Significant Accounting Policies

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 and
Exchange Commission. These unaudited condensed consolidated financial statements
should be read in conjunction  with the  consolidated  financial  statements and
notes  thereto  included  in the Annual  Report on Form 10-K for the fiscal year
ended December 31, 2005.

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").  The 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.


Share-based Payment Cost

On January 1, 2006, the Corporation  adopted  Statement of Financial  Accounting
Standards No. 123 (revised 2004) "Share-Based Payment" ("SFAS No. 123(R)") under
the applied  modified  perspective  method.  With limited  exceptions,  SFAS No.
123(R)  requires  public  companies  to measure  the cost of  employee  services
received in exchange for an award of equity  instruments based on the grant date
fair value of the award and to recognize  such cost over the period during which
an employee is required to provide  service in exchange  for the award  (usually
the vesting period).

Prior to the adoption of SFAS No. 123(R),  and in accordance with the provisions
of  Statement  of  Financial   Accounting  Standards  No.  123  "Accounting  for
Stock-Based  Compensation"  ("SFAS No.  123"),  the  Corporation  accounted  for
share-based  payments  under  the  recognition  and  measurement  principles  of
Accounting  Principle  Board  Opinion  No. 25  "Accounting  for Stock  Issued to
Employees" ("APB Opinion No. 25") and related interpretations.

At March 31,  2006,  the  Corporation  had four  types of stock  award  programs
referred to as the  Employee  Stock Bonus Plan,  the  Director  Stock Plan,  and
Employee Stock Option Plan and a Stock Option Plan for  Non-Employee  Directors.
The  Employee  Stock  Bonus Plan is intended  to provide  incentives  which will
retain  highly  competent key  management by providing  them with a bonus in the
form of shares of common stock of the Corporation. The Corporation did not grant
shares during the first quarter of 2005 or 2006.

                                       5


The Director Stock Plan permits members of the Board of Directors of the Bank to
receive  any monthly  Board of  Directors'  fees in shares of the  Corporation's
common stock,  rather than in cash. The Corporation  recorded $16,000 and $5,000
in  directors   expense  for  the  quarter   ended  March  31,  2006  and  2005,
respectively.

The Employee Stock Option Plan provides for options to purchase shares of Common
Stock to be issued to  employees of the  Corporation  at the  discretion  of the
Compensation Committee of the Board of Directors.  There were no options granted
during the quarters  ended March 31, 2006 and 2005.  Options  outstanding  as of
March 31, 2006 were  72,370  shares with a weighted  average  exercise  price of
$6.33,  a  weighted  average  remaining  contractual  life of 2.74  years and an
aggregate  intrinsic  value of  $165,000.  All options  were fully  vested as of
December 31, 2005.  There were no options  exercised during the first quarter of
2006 and 1,545 shares exercised during the first quarter of 2005.

The 2001 Stock Option Plan for  Non-Employee  Directors  provided for options to
purchase shares of common stock to be issued to Directors of the Corporation. In
accordance  with the provisions of SFAS No.  123(R),  the  Corporation  recorded
$17,000 of director's compensation expense for share-based payments in the first
quarter of 2006,  with a related  income tax  benefit  of $7,000.  This  expense
relates to non-qualified  stock options that were outstanding but not yet vested
as of  January 1,  2006.  Due to the  relatively  small  amount of  compensation
expense, basic and diluted earnings per share, income before income tax expense,
net income,  cash flow from  operations and cash flow from financing  activities
were not significantly impacted.

There was no activity in the  Corporation's  director  stock option plan for the
quarters ended March 31, 2006 and 2005. Options outstanding as of March 31, 2006
were 43,398 shares with a weighted  average  exercise price of $7.47, a weighted
average  remaining  contractual  life of 0.62 years and an  aggregate  intrinsic
value of $136,000. As of March 31, 2006, there was approximately $7,000 of total
unrecognized  compensation costs related to nonvested stock options. These costs
are expected to be recognized over the next quarter.

The  following  table sets forth the pro forma net income and earnings per share
for the first  quarter  of 2005 as if the fair value  based  method set forth in
SFAS No. 123(R) had been applied to all share-based arrangements.

                                                            Three Months Ended
                                                              March 31, 2005
                                                              --------------

Net Income:
         Net income as reported                               $   1,004,000
         Stock-based compensation expense included in net
              Income, net of related tax effects                      5,000
         Total stock-based compensation expense determined
              Under fair value based method for all awards,
              Net of related tax effects                            (21,000)
                                                              -------------
         Pro forma net income                                 $     988,000
                                                              =============

Earnings per share:
         As reported basic earnings per share                 $        0.21
         As reported diluted earnings per share                        0.20
         Pro forma basic earnings per share                            0.20
         Pro form diluted earnings per share                           0.20

Share data has been  restated to reflect a 4 for 3 stock  dividend  issued July,
2005 and a 5% stock dividend paid in November 15, 2005.

There were no stock options  awarded  during the first quarter of 2006 and 2005.
The fair value of options  granted for Directors is estimated on the date of the
grant  using  the   Black-Scholes   option  pricing  model  with  the  following
assumptions used:

                                      Director             Director
                                    Stock Options       Stock Options
                                        2001                2005
                                        ----                ----

Dividend yield                           1.62%              1.79%
Expected volatility                     39.76%             33.19%
Risk-free interest rate                  6.65%              4.34%
Expected life                          7 years            5 years
Fair value at grant date               $ 2.94             $ 4.50



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 the  three  months  ended  March  31,  2006 are not
necessarily indicative of the results which may be expected for the entire year.
All share and per share  amounts  have been  restated for stock splits and stock
dividends.

                                       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  market  value of the
Corporation's  securities  available  for sale as of March 31, 2006 and December
31, 2005. 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, 2006
                                          -------------------------------------------------------
                                                             Gross         Gross
                                            Amortized     Unrealized    Unrealized      Market
                                               Cost          Gains        Losses        Value
                                          -------------------------------------------------------
                                                                           
    U.S. Treasury securities              $    500,000     $    --     $    2,000    $    498,000
    U.S. government-sponsored agencies      33,196,000          --         729,000     32,467,000
    Obligations of state and political
         subdivisions                        1,367,000          --          35,000      1,332,000
    Mortgage-backed securities              28,673,000       6,000         899,000     27,780,000
    Community Reinvestment Act Fund          1,083,000          --          36,000      1,047,000
                                          -------------------------------------------------------
                                          $ 64,819,000     $ 6,000     $ 1,701,000   $ 63,124,000
                                          =======================================================

                                                             December 31, 2005
                                          -------------------------------------------------------
                                                             Gross         Gross
                                            Amortized     Unrealized    Unrealized     Carrying
                                               Cost          Gains        Losses        Value
                                          -------------------------------------------------------
                                                                           
    U.S. Treasury securities              $    501,000     $    --      $    5,000   $    496,000
    U.S. government-sponsored agencies      33,140,000          --          662,000    32,478,000
    Obligations of state and political
         subdivisions                        2,068,000          --           37,000     2,031,000
    Mortgage-backed securities              28,880,000       8,000          777,000    28,111,000
    Community Reinvestment Act Fund          1,071,000          --           20,000     1,051,000
                                          -------------------------------------------------------
                                          $ 65,660,000     $ 8,000      $ 1,501,000  $ 64,167,000
                                          =======================================================


On a quarterly basis, the Corporation  makes an assessment to determine  whether
there have been any events or economic circumstances to indicate that a security
is impaired on an  other-than-temporary  basis.  The Corporation  considers many
factors  including  the length of time the  security has had a market value less
than the cost  basis;  the intent and  ability  of the  Corporation  to hold the
security  for a period of time  sufficient  for a recovery in value;  and recent
events specific to the issuer or industry.  Management  considers the impairment
of these securities to be temporary.

Mortgage-backed  securities are comprised  primarily of government agencies such
as   the    Government    National    Mortgage    Association    ("GNMA")    and
government-sponsored  agencies such as the Federal National Mortgage Association
("FNMA") and the Federal Home Loan Mortgage Corporation ("FHLMC").

Note 4.   Securities Held to Maturity

The following table sets forth the carrying value and estimated  market value of
the Corporation's securities held to maturity as March 31, 2006 and December 31,
2005.  Securities held to maturity are stated at cost, adjusted for amortization
of premiums and accretion of discounts.



                                                              March 31, 2006
                                          -------------------------------------------------------
                                                             Gross         Gross      Estimated
                                             Carrying     Unrecognized  Unrecognized    Market
                                              Value          Gains        Losses        Value
                                          -------------------------------------------------------
                                                                           
    U.S. Treasury securities              $  1,003,000     $      --      $   3,000  $  1,000,000
    U.S. government-sponsored agencies      12,004,000            --        185,000    11,819,000
    Obligations of state and political
         subdivisions                       14,743,000        16,000        133,000    14,626,000
    Mortgage-backed securities               8,367,000        42,000        146,000     8,263,000
                                          -------------------------------------------------------
                                          $ 36,117,000     $  58,000      $ 467,000  $ 35,708,000
                                          =======================================================



                                                             December 31, 2005
                                          -------------------------------------------------------
                                                             Gross         Gross
                                             Carrying     Unrecognized  Unrecognized    Market
                                              Value          Gains        Losses        Value
                                          -------------------------------------------------------
                                                                           
    U.S. Treasury securities              $  1,004,000     $  2,000      $   1,000   $  1,005,000
    U.S. government-sponsored agencies      12,113,000        1,000        180,000     11,934,000
    Obligations of state and political
         subdivisions                       15,747,000       27,000        128,000     15,646,000
    Mortgage-backed securities               8,953,000       60,000        123,000      8,890,000
                                          -------------------------------------------------------
                                          $ 37,817,000     $ 90,000      $ 432,000   $ 37,475,000
                                          =======================================================


On a quarterly basis, the Corporation  makes an assessment to determine  whether
there have been any events or economic circumstances to indicate that a security
is impaired on an  other-than-temporary  basis.  The Corporation  considers many
factors  including  the length of time the  security has had a market value less
than the cost  basis;  the intent and  ability  of the  Corporation  to hold the
security  for a period of time  sufficient  for a recovery in value;  and recent
events specific to the issuer or industry.  Management  considers the impairment
of these securities to be temporary.

Mortgage-backed  securities are comprised  primarily of government agencies such
as   the    Government    National    Mortgage    Association    ("GNMA")    and
government-sponsored  agencies such as the Federal National Mortgage Association
("FNMA") and the Federal Home Loan Mortgage Corporation ("FHLMC").

                                       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 Bergen,  Passaic  and Morris  counties,  New
Jersey.  The  following  table  sets  forth the  composition  of loans as of the
periods indicated.

                                                 March 31,       December 31,
                                                   2006              2005
                                               --------------------------------

Mortgage
     Residential                             $    45,650,000   $    45,604,000
     Commercial                                  159,068,000       163,309,000
Commercial                                        68,592,000        65,011,000
Equity                                            19,270,000        20,271,000
Installment                                       53,157,000        51,540,000
Other                                                449,000           506,000
                                             ----------------------------------
        Total loans                              347,183,000       346,241,000
                                             ----------------------------------

Less:  Deferred loan fees                            425,000           418,000
       Allowance for loan losses                   3,920,000         3,847,000
                                             ----------------------------------
                                                   4,345,000         4,265,000
                                             ----------------------------------

        Loans, net                           $   341,841,000   $   341,976,000
                                             ==================================

Note 6.   Allowance for loan losses

                                               Three Months Ended March 31,
                                                 2006                2005
                                           -----------------------------------

Balance, beginning of period               $   3,847,000       $    3,299,000
Provision charged to operations                   50,000              150,000
Recoveries of loans charged off                   23,000                2,000
Loans charged off                                      -              (13,000)
                                           -----------------------------------

Balance, end of period                     $   3,920,000       $    3,438,000
                                           ===================================

                                       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,
                                                    2006                2005
                                                --------------------------------

Impaired loans
    With related allowance for loan losses      $      7,000       $    152,000
    Without related allowance for loan losses        177,000            320,000
                                                -------------      -------------
Total impaired loans                            $    184,000       $    472,000
                                                =============      =============

Related allowance for loan losses               $      7,000       $     29,000
                                                =============      =============



                                       9


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

Note 8.  Recent Accounting Pronouncements

In March  2006,  the FASB  issued SFAS No. 156,  "Accounting  for  Servicing  of
Financial Assets - an amendment of FASB Statement No. 140." (SFAS No. 156). SFAS
No. 156 requires the  recognition of servicing  assets or servicing  liabilities
each time an entity  undertakes  an  obligation  to service a  financial  asset;
requires all separately recognized servicing assets and servicing liabilities to
be initially  measured at fair value, if practicable;  and, permits an entity to
choose  either to (1)  amortize  servicing  assets or servicing  liabilities  in
proportion  to and over the  period of  estimated  net  servicing  income or net
servicing  loss  and  assess  servicing  assets  or  servicing  liabilities  for
impairment or increased  obligation  based on fair value at each reporting date;
or, (2) measure servicing assets or servicing  liabilities at fair value at each
reporting  date and report  changes in fair value in  earnings  in the period in
which the  changes  occur.  At its  initial  adoption,  SFAS No.  156  permits a
one-time reclassification of available for sale securities to trading securities
provided that the available for sale securities are identified in some manner as
offsetting  exposure to changes in fair value of  servicing  assets or servicing
liabilities  subsequently  being  measured at fair value.  SFAS No. 156 requires
separate  financial  statement  presentation  of servicing  assets and servicing
liablities   subsequently   measured  at  fair  value  and  requires  additional
disclosures  for  all  separately  recognized  servicing  assets  and  servicing
liablilities.  SFAS No. 156 is effective for the Corporation on January 1, 2007.
The  Corporation  does  not  expect  the  adoption  of  SFAS  No.  156 to have a
significant  impact  on  the  consolidated  financial  statements,   results  of
operation or liquidity of the Corporation.


Note 9.   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.

The  following  is a  reconciliation  of the  calculation  of basic and  diluted
earnings per share.

                                                                Three Months
                                                               Ended March 31,
                                                             2006          2005
                                                             ----          ----

Net income                                                  $1,109        $1,004

Weighted average common shares                               4,755         4,722
Effect of dilutive stock options                                55            61
                                                            ------        ------
Total weighted average common dilutive shares                4,810         4,783
Basic earnings per share                                    $ 0.23        $ 0.21
Diluted earnings per share                                  $ 0.23        $ 0.21

All share and per share  amounts  have been  restated to reflect a 4 for 3 stock
split issued July, 2005 and a 5% stock dividend paid November 15, 2005.


                                       10


Note 10.  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, 2006 and 2005 was  $984,000 and  $472,000,
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 and losses on securities  available for sale during the
applicable period of time.


                                       11


                        Stewardship Financial Corporation
                     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  and  its  consolidated   subsidiary,   Atlantic  Stewardship  Bank,
depending on the context.

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

"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations," 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
management 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, 2005 included
in our  Annual  Report on Form 10-K for the year ended  December  31,  2005,  as
supplemented by this report, contains a summary of the Corporation's significant
accounting  policies.  Management  also 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. The Audit Committee and
the  Board  of  Directors  periodically  review  this  critical  policy  and its
application.

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  that is subject to  significant
judgment and short-term change. Various regulatory agencies, as an integral part
of their examination  process,  periodically review the

                                       12


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 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 decreased by $6.2 million, or 1.3%, from $482.7 million at December
31,  2005 to  $476.6  million  at March  31,  2006.  Cash  and cash  equivalents
decreased $2.9 million,  securities held to maturity  decreased $1.7 million and
securities  available  for sale  decreased  $1.0  million.  Net loans  decreased
$135,000,  as a  result  of  the  Corporation  selling  participations  totaling
approximately $7.1 million of commercial mortgages. The proceeds from these loan
participations and the principal payments in the investment  portfolio were used
to lower the Corporation's dependence on Federal Home Loan Bank borrowings.  The
composition of the loan portfolio is basically  unchanged at March 31, 2006 when
compared with the portfolio at December 31, 2005.

Deposits  totaled  $400.6 million at March 31, 2006, a decrease of $3.6 million,
or 0.9%, from $404.1 million at December 31, 2005.  Noninterest-bearing deposits
decreased  $3.1  million,  or 3.3%,  to $90.8  million  at  March  31,  2006 and
interest-bearing  deposits  decreased  $433,000,  or 0.1%, to $309.8  million at
March 31, 2006. The  Corporation  experienced a normal  cyclical  decline in the
business  checking  products during the first quarter of 2006 and operated in an
extremely competitive market for attracting deposits. The Corporation opened its
tenth branch in Montville,  Morris County,  New Jersey in February 2006 and this
new market is helping obtain a strong core deposit base.

The Corporation has received  approvals to begin the building of our new Wyckoff
branch,  which  is  anticipated  to open in the  second  quarter  of  2007.  The
Corporation is also looking at several new deposit  products for introduction in
the second  quarter to help  provide  attractive  services to  existing  and new
customers  that will fund the loan growth  anticipated  in the second quarter of
2006.  The  challenges of the rising  interest rate  environment  and the strong
competitive market for deposits is expected to continue for the remainder of the
year and will  require  the  Corporation  to  continue to look at a blend of new
deposit products and borrowings in order to fund the balance sheet.


                                       13


Results of Operations
- ---------------------
Three Months Ended March 31, 2006 and 2005
- ------------------------------------------

General
- -------

The Corporation  reported net income of $1.1 million,  or $0.23 diluted earnings
per share for the three months ended March 31, 2006,  compared to $1.0  million,
or $0.21  diluted  earnings per share for the same period in 2005.  The $105,000
increase  was  primarily   caused  by  increases  in  net  interest  income  and
noninterest  income and a decrease  in the  provision  for loan loss,  partially
offset by an increase in noninterest expense.

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

Net interest  income  increased  $275,000,  or 6.2%,  for the three months ended
March 31, 2006 as compared with the  corresponding  period in 2005. The increase
was  primarily due to an increase in average net  interest-earning  assets and a
decrease in the net interest margin.

Total interest  income on a tax  equivalent  basis  increased  $1.3 million,  or
22.2%,  primarily  due to an  increase  in the  average  earning  assets  and an
increase in yields on  interest-earning  assets. Due to an increase in yields in
the  loan and  investment  portfolio  and a shift  in  assets  into  loans,  tax
equivalent  yields on interest  earning  assets  increased  44 basis points from
5.87% for the three  months ended March 31, 2005 to 6.31% for the same period in
2006. The average balance of interest-earning assets increased $54.3 million, or
13.6%,  from $398.3  million for the three months ended March 31, 2005 to $452.6
million for the same period in 2006,  primarily caused by strong loan demand and
an increase in taxable  investment  securities.  The  Corporation  continued  to
experience  an increase in loan demand which caused loans on average to increase
$51.9  million to an average of $348.7  million for the three months ended March
31, 2006,  from an average of $296.8 million for the comparable  period in 2005.
Taxable  investment  securities  increased  $8.6  million to an average of $86.6
million as the Corporation deployed short-term assets into securities.

Interest  paid on deposits and borrowed  money  increased  by $1.0  million,  or
79.3%, due to an increase in deposits as compared to the same period in 2005 and
an  increase  in  rates  paid  on  deposits.   The  average   balance  of  total
interest-bearing deposits and borrowed money increased to $355.0 million for the
three months ended March 31, 2006 from $303.2  million for the  comparable  2005
period,  primarily as a result of the Corporation's  expanding customer base and
new product  offerings.  Yields on deposits and borrowed  money  increased  from
1.70%  for the  three  month  period  ended  March  31,  2005 to  2.64%  for the
comparable  period in 2006.  Rising  short-term  interest rates and an extremely
competitive  market has caused the  Corporation  to raise  yields on deposits in
order to fund the asset base.

                                       14

The following  table reflects the components of the  Corporation's  net interest
income for the quarters  ended March 31,  2006 and 2005  including, (1)  average
assets,  liabilities,  and stockholders'  equity,  (2) interest income earned on
interest-earning   assets  and  interest   expense   paid  on   interest-bearing
liabilities,  (3) average yields earned on  interest-earning  assets and average
rates   paid  on   interest-bearing   liabilities,   and  (4)   net   yield   on
interest-earning assets.  Nontaxable income from investment securities and loans
is presented on a  tax-equivalent  basis  assuming a statutory  tax rate of 34%.
This  was  accomplished  by  adjusting  non-taxable  income  upward  to  make it
equivalent to the level of taxable income required to earn the same amount after
taxes.



                                    Analysis of Net Interest Income (Unaudited)

                                        For the Three Months Ended March 31,

                                                                2006                                  2005
                                                 ------------------------------------   -----------------------------------
                                                                            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)                                        $ 348,697    $   5,974          6.9%   $ 296,764    $   4,787         6.54%
Taxable investment securities (1)                   86,645          879         4.11       78,030          724         3.76
Tax-exempt investment securities (1) (2)            16,817          181         4.36       19,471          224         4.67
Other interest-earning assets                          483            7         5.88        4,058           26         2.60
                                                 ---------    ---------                 ---------    ---------
Total interest-earning assets                      452,642        7,041         6.31      398,323        5,761         5.87
                                                              ---------                              ---------

Non-interest-earning assets:
Allowance for loan losses                           (3,965)                                (3,392)
Other assets                                        31,972                                 26,651
                                                 ---------                              ---------
Total assets                                     $ 480,649                              $ 421,582
                                                 =========                              =========


Liabilities and Stockholders' Equity

Interest-bearing liabilities:
Interest-bearing demand deposits                 $ 118,775    $     407         1.39%   $ 131,792    $     320         0.98%
Savings deposits                                    44,674           64         0.58       50,127           74         0.60
Time deposits                                      144,849        1,306         3.66       90,455          581         2.60
Repurchase agreements                                5,635           55         3.96        3,404           18         2.14
FHLB borrowing                                      33,784          353         4.24       20,206          172         3.45
Subordinated debenture                               7,255          122         6.82        7,258          122         6.82
                                                 ---------    ---------                 ---------    ---------
Total interest-bearing liabilities                 354,972        2,307         2.64      303,242        1,287         1.70
                                                              ---------                              ---------
Non-interest-bearing liabilities:
Demand deposits                                     88,953                                 85,324
Other liabilities                                    2,717                                  1,924
Stockholders' equity                                34,007                                 31,092
                                                 ---------                              ---------
Total liabilities and stockholders' equity       $ 480,649                              $ 421,582
                                                 =========                              =========

Net interest income (taxable equivalent basis)                $   4,734                              $   4,474
Tax Equivalent adjustment                                           (57)                                   (72)
                                                              ---------                              ---------
Net interest income                                               4,677                                  4,402

Net interest spread (taxable equivalent basis)                                  3.67%                                  4.16%
                                                                           =========                              =========

Net yield on interest-earning
  assets (taxable equivalent basis) (3)                                         4.24%                                  4.56%
                                                                           =========                              =========

- -----------------
      (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%.
      (3)   Net interest  income (taxable  equivalent  basis) divided by average
            interest-earning assets.

                                       15


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 losses  associated with its loan
portfolio,  after giving  consideration to changes in general market conditions,
current charge-off  experience,  level of nonperforming loans and the nature and
volume of the  Corporation's  loan  activity.  The  allowance for loan losses is
based on estimates,  and provisions are charged to operations  during the period
in which such additions are deemed necessary.

The provision  charged to  operations  totaled  $50,000 and $150,000  during the
three  months ended March 31, 2006 and 2005,  respectively.  The decrease in the
provision  was  primarily  due to the  unchanged  balance in the loan  portfolio
caused by the loan  participations  completed  during the first  quarter and the
improved asset quality.  See "Asset Quality"  section for a 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  $221,000,  or 34.1%,  from $649,000 for the three
month period ended March 31, 2005 to $870,000 for the comparable period in 2006.
Income  derived  from the  merchant  credit card  processing  program  increased
$76,000 due to an expanding  merchant  base and deposit  related fees  increased
$32,000 for the three  month  period  ended March 31, 2006  compared to the same
period for 2005 due to the  implementation  of an overdraft  protection  program
which was offered to customers  beginning March 1, 2006.  This program  provides
eligible  customers  with an overdraft line available for check writing and ATM,
ACH, and Debit card  transactions.  The Bank purchased bank owned life insurance
in April, 2005 which contributed  $80,000 to noninterest income during the first
quarter of 2006.  In  addition,  the increase in mortgage  activity  allowed the
Corporation to improve the volume of loans held for sale and realize  additional
income of $32,000.

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

Noninterest  expense  increased by  approximately  $463,000,  or 14.0%,  to $3.8
million for the three months ended March 31, 2006,  compared to $3.3 million for
the same 2005 period.  Salaries and employee  benefits,  the major  component of
noninterest expense, increased $183,000, or 12.7%, during the three months ended
March  31,  2006.  This  increase  was due to  general  increases  for merit and
performance and increases in staffing to support the new Montville  branch,  the
lending  department  and the executive  administration.  Occupancy and equipment
expense  increased  $112,000,  or 25.2%,  primarily to support the new Montville
branch and the newly relocated Waldwick branch which opened in the fall of 2005.
Advertising  expense decreased $44,000 during the period ended March 31, 2006 as
the  Corporation had a strong  marketing  program in 2005 to support new product
offerings. The increase in the merchant card

                                       16


processing  business caused merchant  processing  expense to increase $72,000 in
the first quarter of 2006 as compared to the first quarter of 2005.

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

Income tax expense  totaled  $610,000 for the three months ended March 31, 2006,
for an effective  tax rate of 35.5%.  For the three months ended March 31, 2005,
income tax expense  totaled  $582,000,  for an effective tax rate of 36.7%.  The
effective tax rate has decreased due to the effect of the tax deferred status of
the bank owned life insurance income.

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 borrowers'  ability to repay their loans under
their 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:



                                           03/31/06     12/31/05     09/30/05     06/30/05
                                           ---------    ---------    ---------    ---------
                                                                           
                                                        (Dollars in Thousands)
Nonaccrual loans: (1)                      $     184    $     472    $     316    $     202
Loans past due 90 days or more: (2)                5           55           26            7
Restructured loans:                               --           --           --           --
                                           ---------    ---------    ---------    ---------
     Total nonperforming loans             $     189    $     527    $     342    $     209
                                           =========    =========    =========    =========


Allowance for loan losses                  $   3,920    $   3,847    $   3,714    $   3,570
                                           =========    =========    =========    =========

Nonaccrual loans to total loans                 0.05%        0.14%        0.09%        0.06%
Nonperforming loans to total loans              0.06%        0.15%        0.10%        0.07%
Nonperforming loans to total assets             0.04%        0.11%        0.07%        0.05%
Allowance for loan losses to total loans        1.13%        1.11%        1.14%        1.13%



(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,  2006 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.

                                       17


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 in northern New Jersey.

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,  such as credit and liquidity risk, in the normal course of its business,
management  considers  interest rate risk to be its most significant market risk
and it 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 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
sensitive  instruments  for  trading  purposes  nor did it engage in any hedging
transactions  utilizing derivative financial instruments during the three months
ended March 31, 2006.

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-

                                       18


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,  2006,
the  minimum  risk-based  capital  requirements  to  be  considered   adequately
capitalized were 4% for Tier 1 capital and 8% for total capital.

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, 2006 the
minimum leverage ratio requirement to be considered well capitalized was 4%. The
following table reflects the Corporation's capital ratios at March 31, 2006.


                                                 Required     Actual      Excess
                                                 --------     ------      ------
Risk-based Capital
         Tier 1                                    4.00%      12.36%       8.36%
         Total                                     8.00%      13.47%       5.47%
         Leverage Ratio                            4.00%       9.01%       5.01%

Liquidity and Capital Resources
- -------------------------------

The Corporation's primary sources of funds are deposits, repayments of loans and
mortgage-backed  securities,  maturities  of  investment  securities  and  funds
provided from 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  loans  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, 2006, the  Corporation  has
outstanding  loan  commitments  of $28.1 million and unused lines and letters of
credit totaling $95.0 million.  Certificates  of deposit  scheduled to mature in
one year or less, at March 31, 2006, totaled $54.2 million.  Management believes
that a significant  portion of such  deposits will remain with the  Corporation.
Cash and cash  equivalents  decreased $2.9 million

                                       19


during the first three months of 2006.  Net operating  and investing  activities
provided $2.9 million and $2.5 million,  respectively,  and financing activities
used $8.2 million.

The Corporation had an available overnight line of credit with the FHLB-NY for a
maximum amount of $41.6 million at March 31, 2006.

ITEM 3.  Quantitative and Qualitative Disclosures about Market Risk

Disclosure  about  quantitative  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

The Corporation's management,  with the participation of the Corporation's chief
executive  officer  and  principal   accounting   officer,   has  evaluated  the
effectiveness  of the  Corporation's  disclosure  controls and  procedures as of
March 31, 2006.  Based on this  evaluation,  the  Corporation's  chief executive
officer  and  principal   accounting  officer  concluded  that  the  Corporation
disclosure  controls and  procedures  are effective for  recording,  processing,
summarizing  and  reporting  the  information  the  Corporation  is  required to
disclose  in the  reports it files under the  Securities  Exchange  Act of 1934,
within the time periods  specified in the SEC's rules and forms. Such evaluation
did not identify any change in the Corporation's internal control over financial
reporting  that  occurred  during  the  quarter  ended  March 31,  2006 that has
materially  affected,   or  is  reasonably  likely  to  materially  affect,  the
Corporation's internal control over financial reporting.


                                       20


                        Stewardship Financial Corporation
                          Part II -- Other Information


Item 1A.    Risk Factors
            ------------

         There have been no material  changes in risk  factors  described in the
Corporation's Annual Report on Form 10-K for the year ended December 31, 2005.


Item 6.     Exhibits
            -------

(a)      Exhibits
                    See Exhibit Index following this report.


                                       21


                                   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 15, 2006             By: /s/ Paul Van Ostenbridge
         --------------               -----------------------------------------
                                         Paul Van Ostenbridge
                                         President and Chief Executive
                                             Officer
                                         (authorized officer on behalf
                                           of registrant)



Date:    May 15, 2006             By: /s/ Julie E. Holland
         --------------               -----------------------------------------
                                         Julie E. Holland
                                         Senior Vice President and Treasurer
                                         (principal accounting officer)


                                       22



                                  EXHIBIT INDEX


EXHIBIT
NUMBER                             DESCRIPTION
- ------                             -----------

31.1        Certification of Paul Van Ostenbridge  required by Rule 13a-14(a) or
            Rule 15d-14(a)

31.2        Certification  of Julie Holland  required by Rule  13a-14(a) or Rule
            15d-14(a)

32.1        Certification  of Paul Van Ostenbridge and Julie Holland required by
            Rule   13a-14(b)   or  Rule   15d-14(b)   and  Section  906  of  the
            Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350


                                       23