BALCHEM CORPORATION (AMEX: BCP)
                         -------------------------------
      Reported as follows (unaudited) for the quarter ended March 31, 2006
                ($000 Omitted Except for Net Earnings Per Share)

 All per share information has been adjusted to reflect the three for two stock
               split effected in the form of a 50% stock dividend
                         declared on December 15, 2005.

                      For the Three Months Ended March 31,
                      ------------------------------------


                                                     2006        2005
                                                     ----        ----

          Net sales                               $ 24,597    $ 19,340
          Gross profit                               8,222       7,182
          Operating expenses                         3,753       3,151
                                                  --------    --------
          Earnings from operations                   4,469       4,031
          Other income (expense)                       (24)         38
                                                  --------    --------
          Earnings before income tax expense         4,445       4,069
          Income tax expense                         1,587       1,501
                                                  --------    --------
          Net earnings                            $  2,858    $  2,568
                                                  ========    ========

          Basic net earnings per common share     $   0.25    $   0.23
          Diluted net earnings per common share   $   0.24    $   0.21


      Record net sales of $24.6  million  were  achieved  for the quarter  ended
March 31, 2006.  This is an increase of 27.2% above the $19.3 million  result of
the prior year comparable quarter.  Net earnings for the first quarter were $2.9
million,  an increase of $0.3 million, or 11.3% as compared with the same period
last year, and includes a $0.25 million  expense  recognizing the impact of SFAS
123R  (equity  based  compensation)  for the first time.  This $2.9  million net
earnings  resulted in an increase in diluted net  earnings of 14.3% to $0.24 per
share for the first  quarter of 2006 versus  $0.21 per share for the  comparable
quarter of the prior year.

      In the  first  quarter  of  2006,  sales  of the  Encapsulated/Nutritional
Products  segment  were $9.8  million,  an increase of 24.8% from the prior year
comparable quarter. This includes $1.0 million of sales from the Loders Croklaan
acquisition  and $.88  million of sales from the Chelated  Minerals  Corporation
(CMC)  acquisition  completed in February,  2006.  Additional  growth was driven
principally by strength in sales of food ingredients and human choline products.
Earnings from operations for this segment improved 18.5% to $1.04 million in the
current  period as compared to $0.88  million in the  comparable  quarter of the
prior  year.  The  ARC  Specialty   Products  segment  generated  earnings  from
operations of $2.8 million on record quarterly sales of



BALCHEM CORPORATION (AMEX: BCP)                                                2

$8.0  million.  Net sales  were  11.5%  higher  than the prior  year  comparable
quarter,  principally  a  result  of  increased  sales of 100%  ethylene  oxide,
ethylene oxide canisters and propylene oxide.  Earnings from operations for this
segment  were 6.4%  higher  than the prior  year  quarter.  The BCP  Ingredients
segment realized another record sales quarter of $6.9 million,  increasing 57.1%
over the prior year comparable  quarter,  with continued strong sales volumes in
dry and aqueous choline products for the poultry and swine industries.  Earnings
from operations for this segment  improved 19.9% to $0.66 million as compared to
$0.55 million in the prior year comparable quarter.  Earnings from this segment,
while increasing, were unfavorably impacted by a scheduled plant turnaround that
idled  production of liquid choline for one week, but this action also increased
our production capacity by approximately 15% going forward.

      Consolidated  gross  profit for the quarter  ended March 31, 2006 was $8.2
million,  an  increase  of 14.5%  compared  to $7.2  million  for the prior year
comparable period,  due largely to the above noted increase in sales.  Operating
(Selling, R&D, and Administrative)  expenses increased 19.1% to $3.8 million, as
compared to $3.2 million for the prior year comparable  quarter,  equaling 15.3%
of net sales, a reduction from the 16.3% of the prior year.

      Balance sheet ratios and our cash flow continue to be strong. Early in the
quarter,  we borrowed $10  million,  the proceeds of which were used to fund the
previously noted acquisition of CMC, in part. The remaining balance of the $17.4
million  purchase price of the acquisition was funded through  Balchem's cash on
hand. Our March 31, 2006 balance sheet  reflects total net cash and  investments
of $6.3 million after  recognition  of the  aforementioned  acquisition  and the
re-payment of $2.8 million of the previously noted borrowings.

Outlook
      Commenting on 2006, Dino A. Rossi,  President and CEO of Balchem, said "We
are very  pleased  with the  growth of all  segments  of the  business,  and are
especially  pleased with the integration  and the accretive  results of both the
acquired Loders Croklaan assets and the CMC business.  In the first quarter,  we
recognized a 4% sequential  gross margin  improvement from the fourth quarter of
2005, due to the previously  discussed price increases,  which were put in place
to offset raw material  cost  increases.  We also realized  improvement  at this
level due to successful  integration  of the noted  acquisitions.  Our operating
expenses  increased by approximately $0.6 million from the prior year comparable
quarter,  of which $0.2  million was from SFAS 123R,  additional  technical  and
sales  personnel from the  acquisition  of CMC, and we also spent  approximately
$0.2 million toward our targeted efforts into the  pharmaceutical  market.  With
these  increases,  we still  reduced  operating  expenses from 16% to 15% of net
sales.  We expect to continue  building on our larger business and human capital
base throughout  2006,  achieving double digit growth in sales and earnings over
2005".

Non-GAAP Disclosures
      Certain  disclosures  prepared in accordance with U.S.  Generally Accepted
Accounting  Principles  (GAAP)  included  in this  release  are  accompanied  by
disclosures  that are not  prepared  in  conformity  with GAAP.  Management  has
determined that inclusion of these disclosures  provides  investors a meaningful
presentation  of the  company's  operating  results  in  addition  to  the  GAAP
disclosure.  This  non-GAAP  condensed  consolidated  statement of operations is
provided to enhance overall  understanding of our current financial  performance
and how management  views operating  results.  The presentation of this non-GAAP
information is not intended to be considered in isolation or as a substitute for
results  prepared in accordance with GAAP and is not



BALCHEM CORPORATION (AMEX: BCP)                                                3

necessarily  comparable to non-GAAP results  published by other companies.  This
non-GAAP disclosure and management's rationale for providing it is as follows:

      The  reported  net income for the quarter  ended  March 31, 2006  includes
expenses  related to the expensing of stock options and restricted  stock awards
in accordance with Statement of Financial  Accounting  Standards (SFAS) No. 123R
"Share Based  Payments," which the Company adopted on January 1, 2006. Given the
significance  and  non-cash  nature of this  expense  relative to the  operating
results for the periods  presented,  this  expense  has been  excluded  from the
following first quarter non-GAAP presentation.  Excluding the impact of the SFAS
123R charges,  net earnings increased 21.2%  year-over-year to $3.1 million,  or
$0.26 per diluted  share.  These results  equally  compare to net income of $2.6
million,  or $0.21 per diluted share, for the previously  reported first quarter
of 2005, which did not require recognition of SFAS 123R charges.

   Reconciliation of non-GAAP Earnings
   (in 000's, except per share data)
                                              Quarter Ended March 31, 2006

                                             GAAP      FAS 123R    Non-GAAP
                                             ----      --------    --------
                                             Basis                 Pro-Forma
                                             -----                 ---------

   Net sales                               $ 24,597    $     --    $ 24,597
   Gross profit                               8,222          27       8,249
   Operating expenses                         3,753        (235)      3,518
                                           --------    --------    --------
   Earnings from operations                   4,469         262       4,731
   Other income (expense)                       (24)         --         (24)
                                           --------    --------    --------
   Earnings before income tax expense         4,445         262       4,707
   Income tax expense                         1,587           8       1,595
                                           --------    --------    --------
   Net earnings                            $  2,858    $    254    $  3,112
                                           ========    ========    ========

   Basic net earnings per common share     $   0.25    $   0.02    $   0.27
   Diluted net earnings per common share   $   0.24    $   0.02    $   0.26


Quarterly Conference Call
      A quarterly conference call will be held on Monday, May 1, 2006 at 2:00 PM
Eastern Daylight  Savings Time (EDT) to review first quarter 2006 results.  Dino
A. Rossi,  President and CEO, and Frank  Fitzpatrick,  Chief Financial  Officer,
will host the call.  We invite  you to listen to the call by  dialing  toll-free
(877)  407-8289,  or local (201)  689-8341,  five minutes prior to the scheduled
start time of the conference  call.  The  conference  call will be available for
digital  replay through May 5, 2006, by dialing  toll-free  (877)  660-6853,  or
local (201)  612-7415,  and using account #298 and  conference ID #191201.  This
press release, and its accompanying  financial exhibits,  will also be available
on the company website, www.balchem.com, prior to the conference call.
                        ---------------



BALCHEM CORPORATION (AMEX: BCP)                                                4

Segment Information
      Balchem  Corporation  consists of three business  segments:  ARC Specialty
Products,  Encapsulated/Nutritional  Products, and BCP Ingredients.  Through ARC
Specialty  Products,  Balchem provides  specialty-packaged  chemicals for use in
healthcare and other industries. The  Encapsulated/Nutritional  Products segment
provides proprietary microencapsulation and agglomeration solutions to a variety
of applications in the food,  pharmaceutical  and human nutrition  marketplaces.
BCP Ingredients  manufactures and supplies choline chloride and derivatives used
primarily in the poultry and swine industries.

Forward Looking Statements
      This release contains forward-looking statements,  which reflect Balchem's
expectation  or  belief   concerning   future  events  that  involve  risks  and
uncertainties.  Balchem can give no assurance that the expectations reflected in
forward  looking  statements  will prove correct and various factors could cause
results to differ  materially from Balchem's  expectations,  including risks and
factors  identified  in Balchem's  annual report on Form 10-K for the year ended
December 31, 2005. Forward-looking statements are qualified in their entirety by
the above cautionary statement. Balchem assumes no duty to update its outlook or
other forward-looking statements as of any future date.

Contact:  Karin McCaffery, Telephone:   845-326-5635

                             Selected Financial Data
                                  ($ in 000's)

               Business Segment Net Sales:
               ==================================================
                                                Three Months Ended
                                                    March 31,
                                                  2006      2005
               --------------------------------------------------
               Specialty Products               $ 7,951   $ 7,133
               Encap/Nutritional Products         9,789     7,841
               BCP Ingredients                    6,857     4,366
               --------------------------------------------------
               Total                            $24,597   $19,340
               ==================================================


               Business Segment Earnings (Loss):
               ==================================================
                                                Three Months Ended
                                                    March 31,
                                                  2006      2005
               --------------------------------------------------
               Specialty Products              $ 2,772    $ 2,605
               Encap/Nutritional Products        1,039        877
               BCP Ingredients                     658        549
               Other income (expense)              (24)        38
               --------------------------------------------------
               Earnings bef. income taxes      $ 4,445    $ 4,069
               ==================================================




BALCHEM CORPORATION (AMEX: BCP)                                                5

    Selected Balance Sheet Items
                                                   March 31,    December 31,
                                                     2006           2005
                                                     ----           ----
    Cash                                         $      6,346   $     12,996
    Accounts Receivable                                11,754         11,521
    Inventories                                         8,803          8,540
    Other Current Assets                                1,682          2,209
                                                 ------------   ------------
    Current Assets                                     28,585         35,266

    Property, Plant, & Equipment (net)                 25,905         24,400
    Other Assets                                       32,266         15,475
                                                 ------------   ------------
    Total Assets                                 $     86,756   $     75,141
                                                 ============   ============

    Current Liabilities                          $      9,607   $      9,150
    Long Term Debt                                      5,250             --
    Other Long-Term Obligations                         7,427          5,058
                                                 ------------   ------------
    Total Liabilities                                  22,284         14,208

    Stockholders' Equity                               64,472         60,933
                                                 ------------   ------------
    Total Liabilities and Stockholders' Equity   $     86,756   $     75,141
                                                 ============   ============