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

                                    FORM 10-Q

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

                  For the quarterly period ended April 1, 2006

                                       OR

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

                          Commission File Number 0-6994

                        NEW BRUNSWICK SCIENTIFIC CO., INC.
                        ----------------------------------
             (Exact name of registrant as specified in its charter)




                                                             
  New Jersey                                                                              22-1630072
- --------------------------------------------------------------  ------------------------------------
(State or other jurisdiction of incorporation or organization)  (I.R.S. Employer Identification No.)

   44 Talmadge Road
  Edison, New Jersey                                                                           08817
- --------------------------------------------------------------  ------------------------------------
(Address of principal executive offices)                                                  (Zip Code)




                                   (732) 287-1200
                                  ---------------
              (Registrant's telephone number, including area code)

Indicate by check mark 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 twelve (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  ninety  (90)  days.  Yes  [X]  No  [  ]

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

There are 9,126,514 Common shares outstanding as of April 12, 2006.

                                        1


                       NEW BRUNSWICK SCIENTIFIC CO., INC.

                                      Index




                                                                          
PART I - FINANCIAL STATEMENTS

        Item 1.  Financial Statements (unaudited)

        Consolidated Balance Sheets - April 1, 2006 and December 31, 2005     4

        Consolidated Statements of Operations - Three Months Ended
          April 1, 2006 and April 2, 2005                                     5

        Consolidated Statements of Cash Flows -
          Three Months Ended April 1, 2006 and April 2, 2005                  6

       Consolidated Statements of Comprehensive Income (Loss) -
         Three Months Ended April 1, 2006 and April 2, 2005                   8

       Notes to Unaudited Consolidated Financial Statements                   9

       Item 2.  Management's Discussion and Analysis of Results
                      of Operations and Financial Condition                  15

       Item 3.  Qualitative and Quantitative Disclosures about Market Risk   20

       Item 4.  Controls and Procedures                                      20

PART II
 Item 1.   Legal Proceedings                                                 21

 Item 1A. Risk Factors                                                       21

 Item 6.   Exhibits                                                          21

 Signatures                                                                  22





FORWARD-LOOKING STATEMENTS
This  document  contains  "forward-looking statements" within the meaning of the
Private  Securities  Litigation  Reform Act of 1995.  Forward-looking statements
may be identified by words such as "expects," "anticipates," "intends," "plans,"
"believes,"  "seeks,"  "estimates,"  "will"  or  words  of  similar  meaning and
include,  but  are not limited to, statements about the expected future business
and  financial  performance  of  New  Brunswick  Scientific  Co.,  Inc.  and its
subsidiaries.  The  forward-looking  statements  involve  a  number of risks and
uncertainties,  including  but  not  limited to, changes in economic conditions,
demand  for  our  products,  pricing  pressures,  intense  competition  in  the
industries  in which we operate, the need for us to keep pace with technological
developments and timely respond to changes in our customer needs, our dependence
on  third party suppliers, the effect on foreign sales of currency fluctuations,
acceptance  of  new  products,  our  labor relations and our customers and other
factors  identified  in  our  Securities  and  Exchange  Commission  filings.
Forward-looking  statements  are  based on management's current expectations and
assumptions, which are inherently subject to uncertainties, risks and changes in
circumstances  that  are  difficult to predict.  Actual outcomes and results may
differ  materially  from  these  expectations  and assumptions due to changes in
global  political, economic, business, competitive, market, regulatory and other
factors.  We  undertakes  no  obligation  to  publicly  update  or  review  any
forward-looking  information,  whether  as  a  result of new information, future
developments or otherwise.  Unless the context requires otherwise, references in
this  quarterly report on Form 10-Q to "Company", "we," "us," and "our" refer to
New  Brunswick  Scientific  Co.,  Inc.  and  its  subsidiaries.

                                        2



PART I - FINANCIAL STATEMENTS.


               NEW BRUNSWICK SCIENTIFIC CO., INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                (Dollars in thousands, except per share amounts)
                                   (Unaudited)
                                     ASSETS
                                     ------


                                                                                                           April 1,     December 31,

                                                                                                                  
                                                                                                              2006       2005
                                                                                                           ---------  ---------

Current assets:
 Cash and cash equivalents                                                                                 $  8,859   $ 11,351
 Accounts receivable, net                                                                                    11,867     11,989
 Inventories:
   Raw materials and sub-assemblies                                                                           7,880      7,123
   Work-in-process                                                                                            2,745      2,120
   Finished goods                                                                                             4,107      3,912
                                                                                                           ---------  ---------
     Total inventories                                                                                       14,732     13,155
 Deferred income taxes                                                                                          548        543
 Prepaid expenses and other current assets                                                                    1,653      1,211
                                                                                                           ---------  ---------
     Total current assets                                                                                    37,659     38,249
                                                                                                           ---------  ---------

Property, plant and equipment, net                                                                            6,723      6,595
Goodwill                                                                                                      7,938      7,864
Deferred income taxes                                                                                           326        326
Other assets                                                                                                  1,927      1,932
                                                                                                           ---------  ---------
     Total assets                                                                                          $ 54,573   $ 54,966
                                                                                                           =========  =========


                        LIABILITIES AND SHAREHOLDERS' EQUITY
                        ------------------------------------

Current liabilities:
 Current installments of long-term debt                                                                    $  4,526   $  4,597
 Accounts payable and accrued expenses                                                                        8,834     10,782
                                                                                                           ---------  ---------
     Total current liabilities                                                                               13,360     15,379
                                                                                                           ---------  ---------

Long-term debt, net of current installments                                                                   1,280      1,389

Other liabilities                                                                                             1,325      1,480
                                                                                                           ---------  ---------
     Total liabilities                                                                                       15,965     18,248

Commitments and contingencies

Shareholders' equity:

 Common stock, $0.0625 par; authorized 25,000,000 shares;issued and outstanding:
 2006 - 9,121,738 shares; 2005 - 9,006,922 shares                                                               570        563
 Capital in excess of par                                                                                    54,080     53,423
 Accumulated deficit                                                                                        (14,186)   (14,769)
 Accumulated other comprehensive loss                                                                        (1,846)    (2,489)
 Notes receivable from exercise of stock options                                                                (10)       (10)
                                                                                                           ---------  ---------
   Total shareholders' equity                                                                                38,608     36,718
                                                                                                           ---------  ---------
     Total liabilities and shareholders' equity                                                            $ 54,573   $$54,966
                                                                                                           =========  =========


See notes to unaudited consolidated financial statements.





                                        3

               NEW BRUNSWICK SCIENTIFIC CO., INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (In thousands, except per share amounts)
                                   (Unaudited)






                                                 Three Months Ended
                                                        
                                                  April 1,    April 2,
                                                       2006        2005
                                                  ----------  ----------

Net sales                                         $  16,967   $  16,108

Operating costs and expenses:
  Cost of sales                                      10,060       9,806
  Selling, general and administrative expenses        4,626       4,522
  Research, development and engineering expenses      1,286       1,137
                                                  ----------  ----------

    Total operating costs and expenses               15,972      15,465
                                                  ----------  ----------

Income from operations                                  995         643

Other income (expense):
  Interest income                                        88          53
  Interest expense                                      (90)        (36)
  Other, net                                            (30)         19
                                                  ----------  ----------
                                                        (32)         36
                                                  ----------  ----------

Income before income tax expense                        963         679
Income tax expense                                      380         272
                                                  ----------  ----------
Net income                                        $     583   $     407
                                                  ==========  ==========

Basic income per share                            $    0.06   $    0.05
                                                  ==========  ==========
Diluted income per share                          $    0.06   $    0.05
                                                  ==========  ==========
Basic weighted average number of shares
   outstanding                                        9,050       8,896
                                                  ==========  ==========
Diluted weighted average number of shares
   outstanding                                        9,117       8,990
                                                  ==========  ==========



See notes to unaudited consolidated financial statements.





                                        4


               NEW BRUNSWICK SCIENTIFIC CO., INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)





                                                                                   Three Months Ended
                                                                                         
                                                                                   April 1,    April 2,
                                                                                        2006        2005
                                                                                   ----------  ----------
Cash flows from operating activities:
Net income                                                                         $     583   $     407
Adjustments to reconcile net income to net cash provided by operating activities:
       Depreciation and amortization                                                     362         308
       Share-based compensation                                                           73           -
       Deferred income taxes                                                              (5)         47
       Change in fair value of interest rate swaps                                       (24)       (117)
Change in related balance sheet accounts:
      Accounts and notes receivable                                                      330      (1,270)
      Inventories                                                                     (1,438)       (950)
      Prepaid expenses and other current assets                                         (416)       (589)
      Other assets                                                                       279        (154)
      Accounts payable and accrued expenses                                           (2,291)      1,262
      Advance payments from customers                                                    252         150
      Other liabilities                                                                 (149)       (108)
                                                                                   ----------  ----------
Net cash used in operating activities                                                 (2,444)     (1,014)
                                                                                   ----------  ----------

Cash flows used in investing activities:
      Additions to property, plant and equipment                                        (465)       (188)
      Proceeds from sale of equipment                                                      6           -
                                                                                   ----------  ----------
Net cash used in investing activities                                                   (459)       (188)
                                                                                   ----------  ----------

Cash flows from financing activities:
      Tax benefits from share-based compensation                                         181           -
      Repayments of long-term debt                                                      (196)       (207)
      Proceeds from issue of shares under stock purchase and option plans                410         240
      Payments on notes receivable related to exercised stock options                      -          11
                                                                                   ----------  ----------
Net cash provided by financing activities                                                395          44
                                                                                   ----------  ----------

Net effect of exchange rate changes on cash                                               16         (16)
                                                                                   ----------  ----------
Net decrease in cash and cash equivalents                                             (2,492)     (1,174)
Cash and cash equivalents at beginning of period                                      11,351      10,846
                                                                                   ----------  ----------
Cash and cash equivalents at end of period                                         $   8,859   $   9,672
                                                                                   ==========  ==========



See notes to unaudited consolidated financial statements.






                                        5


               NEW BRUNSWICK SCIENTIFIC CO., INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED
                                 (In thousands)
                                   (Unaudited)







                                                 Three Months Ended
                                                        
                                                   April 1,   April 2,
                                                        2006       2005
                                                   ---------  ---------
Supplemental disclosure of cash flow information:
Cash paid during the period for:
      Interest                                     $     147  $     157
      Income taxes                                 $     535  $     218




Supplemental Schedule of Non-Cash Financing Activates:
During the three months ended April 1, 2006, we retired 37,591 shares of Common
Stock that were tendered to us upon the exercise of certain employee stock
options.  The market price of these shares aggregated $298,000.















See notes to unaudited consolidated financial statements.



                                        6


               NEW BRUNSWICK SCIENTIFIC CO., INC. AND SUBSIDIARIES
             CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
                                 (In thousands)
                                   (Unaudited)






                                         Three Months Ended
                                           April 1,     April 2,
                                                 
                                                 2006   2005
                                               ------  ------
Net income                                     $  583  $ 407
Other comprehensive income (loss):
 Foreign currency translation adjustment          637   (561)
 Change in fair value of interest rate swaps        6      -
                                               ------  ------
Comprehensive income (loss)                    $1,226  $(154)
                                               ======  ------



See notes to unaudited consolidated financial statements.



                                        7


               NEW BRUNSWICK SCIENTIFIC CO., INC. AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS



Note  1  -  Interim  results:

In  the opinion of management, the accompanying unaudited consolidated financial
statements  contain  all  adjustments  (consisting  only  of  normal  recurring
adjustments)  necessary to present fairly, the financial position of the Company
as of April 1, 2006 and the results of its operations for the three months ended
April  1,  2006  and April 2, 2005 and its cash flows for the three months ended
April  1,  2006 and April 2, 2005.  Interim results may not be indicative of the
results  that  may  be  expected  for  the  year.

The  accompanying  unaudited consolidated financial statements should be read in
conjunction  with  the  consolidated  financial  statements  and  notes  thereto
included  in  our  annual  report  on  Form 10-K for the year ended December 31,
2005.


Note  2  -  Interest  rate  swaps:

We  account  for our derivative and hedging transactions in accordance with SFAS
No.  133, "Accounting for Derivative Instruments and Certain Hedging Activities"
and  SFAS  No.  138,  "Accounting for Certain Derivative Instruments and Certain
Hedging  Activities".  SFAS No. 133 and SFAS No. 138 require that all derivative
instruments  be  recorded  on the balance sheet at their respective fair values.

On  April  1,  2005  we put in place the required documentation as prescribed by
SFAS  No.  133  and designated three interest rate swaps as cash flow hedges and
will  therefore  avail ourselves to the hedge accounting rules for the remainder
of  the lives of the swaps. As such, the negative fair values of the swaps as of
the  designation  date, which aggregated $146,000, will ultimately be recognized
into  income  over  the  remaining  lives  of  the  interest  rate  swaps  as
ineffectiveness.  Since  April  1,  2005,  hedge  ineffectiveness  measured each
quarter  will  be  recognized  in  operations. The effective changes in the fair
value  of  the  swaps  subsequent  to  April 1, 2005 are shown as an increase or
decrease  in  other comprehensive income on our balance sheet in accordance with
the  requirements  of  SFAS  No.  133.

At  April  1,  2006  the  remaining negative fair values of the swaps aggregated
$1,000.  During  the  three  months  ended  April 1, 2006 and April 2, 2005, the
change  in  the  fair  value  of  the  swap agreements recorded as a decrease to
interest  expense  amounted  to  $24,000  and  $117,000,  respectively.

Note  3  -  Income  per  share:

Basic  income  per  share  is  calculated by dividing net income by the weighted
average number of shares outstanding.  Diluted income per share is calculated by
dividing  net  income  by  the  sum  of  the  weighted  average number of shares
outstanding  plus the dilutive effect of stock options which have been issued by

                                        8


us  using  the  treasury  stock method.  Antidilutive stock options are excluded
from  the  calculation of diluted income per share.  For the three month periods
ended  April  1,  2006  and  April 2, 2005 there were no stock options that were
antidilutive.  The  dilutive effect of stock options for the three month periods
ended  April  1,  2006  and  April  2,  2005  are  67,000  and  94,000  shares,
respectively.

Note  4  -  Long-term  debt  and  credit  agreement:

We  are  parties  to  an agreement with Wachovia Bank, National Association (the
"Bank"),  which has had a number of amendments (the "Bank Agreement"), which has
been  extended to May 31, 2008, and which provides us with a credit facility for
acquisitions, equipment loans, working capital and letters of credit and foreign
exchange transactions.  The maturity of the outstanding debt incurred related to
the  acquisition  portion  of  the  credit  facility  with  respect  to  a  1999
acquisition  is  December  1,  2006,  and  with respect to a 2003 acquisition is
November 1, 2008.  The maturity date of the outstanding debt incurred related to
the  equipment  loan  portion of the credit facility is November 1, 2008.  There
are  no  compensating  balance  requirements  and  any borrowings under the Bank
Agreement  bear interest at the Bank's prime rate less 125 basis points or LIBOR
plus  125  basis  points, at our discretion.  At April 1, 2006, the Bank's prime
rate  was  7.75%  and  LIBOR  was  4.83%.

All  of  our domestic assets, which are not otherwise subject to lien, have been
pledged  as  security  for  any  borrowings  under the Bank Agreement.  The Bank
Agreement  contains  various  business  and  financial covenants including among
other  things,  a  debt service ratio, a net worth covenant and a ratio of total
liabilities  to  tangible  net  worth.  We  are in compliance with our covenants
pursuant  to  the  Bank  Agreement  at  April  1,  2006.

                                        9


The  following  amounts  were outstanding and available under the Bank Agreement
(in  thousands):





               
                                                         April 1, 2006  December 31, 2005
                                                       ----------------  -----------------
                                       Total
                                                               
                                       Line     Available   Outstanding    Outstanding
                                       -------  ----------  -------------  -------------
Acquisitions                           $10,000  $    4,997  $    5,003(a)  $    5,133(a)
Equipment loans                          2,500       2,060         440(b)         481(b)

Working capital and letters of credit    5,000       4,971          29(c)          29(c)

Foreign exchange transactions           10,000      10,000              -              -
                                       -------  ----------  -------------  -------------
                                       $27,500  $   22,028  $       5,472  $       5,643
                                       =======  ==========  =============  =============









     _____________________
(a)     $4,003,000  in  2006  and $4,079,000 in 2005 at fixed interest of 8% per
annum  and  $1,000,000 in 2006 and $1,054,000 in 2005 at fixed interest of 4.46%
per  annum  through  the  use  of  interest  rate  swap  agreements.
(b)     Interest fixed at 4.14% per annum through the use of an interest rate
swap agreement.
(c)     Letters of credit.




At  April  1,  2006  and  December 31, 2005, the interest rate swaps referred to
above  had  aggregate  negative fair values of $1,000 and $36,000, respectively,
and  are  included in Other Liabilities in the accompanying consolidated balance
sheets.  The  interest  rate  swaps have the same notional values as the related
debt  and  expire  on  the  same  dates  as  the  related  debt.

In  November  1999,  we  issued notes in the amount of  250,000 ($392,500 at the
date  of  acquisition)  in  connection with the acquisition of DJM Cryo-Research
Group.  The  notes  bear interest at 6% which are payable annually and principal
is  payable  in five equal annual installments which commenced in November 2003.
At  April  1,  2006  and  December  31,  2005,  the balance due on the notes was
100,000  ($174,000)  and  100,000  ($172,000),  respectively.

We  are parties to first and second mortgages on the facility of our Netherlands
subsidiary,  which  bear  interest  of 5.50% and 5.45%, respectively, per annum.
During  the terms of the mortgages, we are obligated to make monthly payments of
interest  and  quarterly  payments  of principal.  At April 1, 2006, $76,000 and
$102,000 was outstanding under the first and second mortgages, respectively, and
at  December  31, 2005, $80,000 and $107,000 was outstanding under the first and
second  mortgages,  respectively.  Each  mortgage  requires  80  equal quarterly
payments  of  principal.

Note  5  -  Stock-Based  Compensation:

We  have  non-qualified  stock  option plans for Officers and Key Employees, 10%
Shareholder  Directors  and Nonemployee Directors.  These plans are administered

                                       10


by  the Compensation Committee of the Board of Directors. Options generally vest
over  five  years  from  the  date  of grant.  The exercise price of the options
granted  under  the  Nonemployee Directors plan must be at least 85% of the fair
value  of  our Common Stock at the time the options are granted, all other plans
require  the  exercise  price  of  the options granted be not less than the fair
market  value  of our Common Stock at the time the options are granted.  Options
may be exercised for a period of up to ten years from the date they are granted.

In  December  2004,  the  Financial  Accounting  Standards Board ("FASB") issued
Statement  of  Financial  Accounting  Standards ("SFAS") No. 123 (revised 2004),
"Share-Based  Payment" ("SFAS 123R"), which replaces "Accounting for Stock-Based
Compensation,"  ("SFAS  123") and supersedes Accounting Principles Board ("APB")
Opinion  No. 25, "Accounting for Stock Issued to Employees."  SFAS 123R requires
all  sharebased  payments  to  employees,  including  grants  of  employee stock
options, to be recognized in the financial statements based on their fair values
beginning  with  the  first  annual  reporting period that begins after June 15,
2005.  Under  SFAS  123R,  the  pro forma disclosures previously permitted under
SFAS  123  are  no  longer  an  alternative  to financial statement recognition.

We  adopted  the  new  standard  effective January 1, 2006 and have selected the
Black-Scholes method of valuation for share-based compensation.  We have adopted
the modified prospective transition method which requires that compensation cost
be  recorded,  as  earned,  for  all unvested stock options and restricted stock
outstanding at the beginning of the first quarter of adoption of SFAS 123R.  The
charge is being recognized in cost of sales, selling, general and administrative
expenses  and  research, development and engineering expenses over the remaining
service  period  after the adoption date based on the options' original estimate
of  fair  value.

The  following table summarizes option activity for the three months ended April
1,  2006:

TABLE>

                                                                                                        

                                                                                                           Weighted
                                                                                                            Average   Aggregate
                                                                                              Weighted     Remaining  Intrinsic
                                                                                               Average     Contract     Value
                                                                                     Stock     Exercise     Term     (in
                                                                                     Options    Price   (in years)  thousands)
                                                                                     ---------  ------  ----------  -----------
Outstanding at December 31, 2005                                                      591,920   $ 4.93
Granted at exercise prices which equaled the fair market value on the date of grant   107,000     7.14
Exercised                                                                            (147,792)    4.58
Forfeited                                                                                (375)    4.53
                                                                                     ---------
Outstanding at April 1, 2006                                                          550,753   $ 5.45        3.61  $     1,597
                                                                                     =========
Exercisable at April 1, 2006                                                          208,327   $ 4.46        2.01  $       588
                                                                                     =========




For  grants  during  the  three months ended April 1, 2006, our weighted average
assumptions  for  expected  volatility, dividends, expected term until exercise,
and  risk-free interest rate were 48.08%, 0%, 4.5 years and 4.53%, respectively.
Expected  volatility is based on historical volatility of our Common Stock.  The

                                       11


expected  term of options is estimated based on our historical exercise rate and
forfeiture  rates are estimated based on employment termination experience.  The
risk-free  rate is based on U.S. Treasury yields for securities in effect at the
time  of  grant with terms approximating the expected term until exercise of the
option.  We  granted options in the three months ended April 1, 2006 with a fair
value of $3.23 per option.  In the three months ended April 1, 2006, we recorded
pre-tax share-based compensation for options of $66,000 which is included in our
income before income tax for the period.  Had we not adopted SFAS 123R basic and
diluted  income  per share would have been $.07 for the three months ended April
1, 2006.  We capitalized $7,000 of compensation costs into inventory as of April
1,  2006.  As  of  April  1,  2006,  there  was  $877,000  of total unrecognized
compensation cost related to unvested options that we expect to recognize over a
weighted average period of 44 months.  We utilize newly issued shares to satisfy
the  exercise  of stock options.  Prior to the adoption of SFAS 123R, we applied
the intrinsic-value-based method of accounting prescribed by APB 25, "Accounting
for  Stock  Issued  to  Employees",  and related interpretations, to account for
stock  options  granted  to employees.  Under this method, compensation cost was
recorded  only if the market price of the underlying common stock on the date of
grant  exceeded  the  exercise  price.  SFAS  123,  "Accounting  for Stock-Based
Compensation",  established  accounting  and  disclosure  requirements  using  a
fair-value-based  method  of  accounting  for  stock-based employee compensation
plans.  As  permitted  by  SFAS  123,  we  elected  to  continue  to  apply  the
intrinsic-value-based method of accounting described above, and adopted only the
disclosure  requirements  of  SFAS  123,  as amended, which were similar in most
respects  to  SFAS  123R,  with  the  exception  of option forfeitures, which we
accounted  for  as  they  occurred.

The  following  table illustrates the pro forma effect on our net income and net
income  per share as if we had adopted the fair value-based method of accounting
for  stock-based compensation under SFAS 123 for the three months ended April 2,
2005  (in  thousands,  except  per  share  amounts):

                                         Three Months Ended


                                                 April 2,

                                               
                                                   2005
                                                  -----
Net income as reported                            $ 407

Deduct:  Total stock-based employee
  compensation expense determined under fair
  value based method, net of related tax effects     78
                                                  -----
Pro forma net income                              $ 329
                                                  =====

Income per share:
  Basic-as reported                               $0.05
                                                  =====
  Basic-pro forma                                 $0.04
                                                  =====

  Diluted-as reported                             $0.05
                                                  =====
  Diluted-pro forma                               $0.04
                                                  =====


                                       12



The  fair value for each stock option granted was estimated at the date of grant
using  a Black-Scholes option-pricing model.  For grants during the three months
ended  April  2, 2005, our weighted average assumptions for expected volatility,
dividends,  expected  life, and risk-free interest rate were 40.35%, 0%, 6 years
and  3.99%,  respectively.  Options  granted  in the three months ended April 2,
2005  had  a  fair  value  of  $2.79  per  option.

Expected  volatility  is based on historical volatility of our Common Stock; the
expected  life  represents  the  weighted  average  period  of time that options
granted are expected to be outstanding giving consideration to vesting schedules
and  our  historical  exercise  patterns; and the risk-free rate is based on the
U.S.  Treasury  yield  curve  in  effect  at  the  time  of  grant  for  periods
corresponding  with  the  expected  life  of  the  option.

Prior  to the adoption of SFAS 123R, we presented all tax benefits of deductions
resulting  from  the  exercise  of  stock options as operating cash flows in the
Statement  of Cash Flows.  SFAS 123R requires that the cash flows resulting from
tax  benefits  resulting  from tax deductions in excess of the compensation cost
recognized  for  those  options (excess tax benefits) be classified as financing
cash  flows.  Cash received and tax benefit realized from stock option exercised
for  the  three  months  ended  April  1,  2006  was  $410,000  and  $181,000,
respectively.

In  November  2005,  the  FASB  issued FASB Staff Position 123(R)-3, "Transition
Election  Related  to  Accounting  for  the  Tax  Effects of Share-based Payment
Awards"  ("FSP 123R-3").  FSP 123R-3 provides an elective alternative transition
method  of  calculating  the  additional  paid-in  capital pool ("APIC POOL") of
excess  tax  benefits available to absorb tax deficiencies recognized subsequent
to the adoption of SFAS 123R to the method otherwise required by paragraph 81 of
SFAS 123R.  We have concluded that we will use the alternative method allowed by
FSP  123R-3.

Note  6  -  Pension  plan:

Components of net periodic benefit cost for the three months ended April 1, 2006
and  April  2,  2005  are  as  follows  (in  thousands):






                                Three Months Ended
                                April 1,     April 2,

                                       
                                      2006    2005
                                     ------  ------
Service cost                         $ 109   $  88
Interest cost                          132     124
Expected return on plan assets        (136)   (132)
Amortization of net obligation           5       5
Amortization of prior service costs     (1)     (1)
Amortization of net loss                60      48
                                     ------  ------
Net periodic pension cost            $ 169   $ 132
                                     ======  ======




We  previously disclosed in our financial statements for the year ended December
31,  2005,  that  we  expect to contribute $800,000 to our pension plan in 2006.
Subsequently  during  our  annual Pension Trustee's meeting with our actuary, it

                                       13


was  decided  to  increase the contribution to $1,020,000.  As of April 1, 2006,
$255,000  of  contributions  have  been  made.

We  have  a  defined  contribution plan for our U.S. employees, with a specified
matching  employer  contribution.  The  employer's  expense  for the three month
period  ended  April  1,  2006  and  April  2,  2005  was  $49,000  and $41,000,
respectively.

Note  7  -  Subsequent  Event:

On  April  28,  2006,  through our wholly owned subsidiary RS Biotech Laboratory
Equipment  Limited  ("RS  Biotech"),  we  purchased land and building located in
Irvine,  Scotland in the United Kingdom for  640,000 ($1,147,000).  The purchase
price  was  paid  with  cash  on  hand.

We  will  be  moving  the  operations  of  RS Biotech into this new facility and
therewith  vacate  the former leased facility of RS Biotech.  We anticipate that
we will take a charge of approximately  15,000 in the second quarter of 2006 for
the  writeoff  of leasehold improvements and other costs related to vacating the
leased  facility.



                                       14


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

The  following  is  Management's  Discussion and Analysis of significant factors
that  have  affected  our  operating  results and financial condition during the
three  month  periods ended April 1, 2006 and April 2, 2005, respectively, which
should  be  read in conjunction with our Annual Report on Form 10-K for the year
ended  December  31,  2005.

We  previously  reported  on Form 8-K that on April 28, 2006, through our wholly
owned  subsidiary  RS  Biotech  Laboratory  Equipment Limited ("RS Biotech"), we
purchased  land  and  building located in Irvine, Scotland in the United Kingdom
for  640,000  ($1,147,000).  The  purchase  price  was  paid  with cash on hand.

We will be moving the operations of RS Biotech into this new facility and
therewith vacate the former leased facility of RS Biotech.  We anticipate that
we will take a charge of approximately  15,000 in the second quarter of 2006 for
the writeoff of leasehold improvements and other costs related to vacating the
leased facility.

We  are  in  the process of implementing our enterprise resource planning system
("ERP  System").  This  implementation is expected to be completed over the next
three  years  and includes changes that involve internal controls over financial
reporting.  Although  we  expect  this  implementation  to  proceed  without any
material  adverse  effects, the possibility exists that the migration to our ERP
System could adversely affect our internal controls, our disclosure controls and
procedures  or  our  results  of  operations  in  future  periods.


                              RESULTS OF OPERATIONS
                              ---------------------

EXECUTIVE  OVERVIEW
- -------------------

We are a leading provider of a wide variety of research equipment and scientific
instruments  for  the  life  sciences  used  to create, maintain and control the
physical  and  biochemical  conditions  required  for  the growth, detection and
storage  of  microorganisms.

Our  products  are  used  for  medical,  biological,  chemical and environmental
research  and for the commercial development of antibiotics, proteins, hormones,
enzymes, monoclonal antibodies, agricultural products, fuels, vitamins, vaccines
and  other  substances.

Well  sell  our equipment to pharmaceutical companies, agricultural and chemical
companies,  other  industrial customers engaged in biotechnology, and to medical
schools,  universities, research institutes, hospitals, private laboratories and
laboratories of federal, state and municipal government departments and agencies
in  the  United  States.  While  only  a  small percentage of our sales are made
directly  to  United  States  government  departments and agencies, our domestic
business  is  significantly  affected  by government expenditures and grants for
research to educational research institutions and to industry.  We also sell our

                                       15


equipment  both  directly (primarily in Europe) and through scientific equipment
dealers to foreign companies, institutions and governments. Foreign sales may be
affected  by U.S. export control regulations applicable to scientific equipment.

Fisher  Scientific,  our  largest customer, is the exclusive U.S. distributor of
our C-Line, E-Series and I-Series biological shakers and is the exclusive dealer
for  our  CO2  incubators  in  the U.S.  Fisher Scientific is also the exclusive
distributor  of  our  C-Line  shakers  in  certain  European countries and has a
broader  distribution  arrangement  with  us  in  Canada  and  in  France.

NET  SALES
- ----------

The  following  table  summarizes consolidated backlog, net orders and net sales
for  the  three  months  ended  April 1, 2006 and April 2, 2005 (in thousands of
dollars):






                        Three Months Ended
                      April 1,     April 2, Decrease)     %
                                          
                            2006     2005  Increase   Change
                         -------  -------  ---------  ------
Backlog -  beginning     $10,776  $ 8,376  $   2,400    28.7
Add net orders received   16,612   15,719        893     5.7
Less net sales            16,967   16,108        859     5.3
                         -------  -------  ---------
Backlog - ending         $10,421  $ 7,987  $   2,434    30.5
                         =======  =======  =========




Net  sales  increased  $859,000  or 5.3% to $16,967,000 in the 2006 quarter from
$16,108,000  in  the  2005  quarter.  International  sales increased 11.1% while
domestic  sales  decreased  3.4%.  Due to the strengthening of the dollar during
the  quarter, the effect of foreign currency translation negatively affected net
sales  during  the  2006  quarter by $592,000 or 3.7% of net sales when compared
with  the 2005 quarter.  The overall increase in net sales for the first quarter
of 2005 was due principally to higher shipments of fermentation equipment, ultra
low  temperature  freezers  and  CO2 incubators.  Orders during the 2006 quarter
increased  5.7%,  and  the  backlog increased 30.5%.  The increase in backlog is
attributable  to  an  increase in orders for our shakers, fermentation equipment
and  freezer  ultra  low  temperature  freezer products during the 2006 quarter.

                                       16


GROSS  MARGIN
- -------------

The  following  table  shows  gross profit and gross margin for the three months
ended  April  1,  2006  and  April  2,  2005  (in  thousands  of  dollars):






               Three Months Ended
              April 1,     April 2
                   
                  2006      2005
               --------  --------
Net sales      $16,967   $16,108
Cost of sales   10,060     9,806
               --------  --------
Gross profit   $ 6,907   $ 6,302
               ========  ========
Gross margin      40.7%     39.1%
               ========  ========




The  increase  in  gross  margin to 40.7% for the 2006 quarter from 39.1% in the
2005  quarter was due primarily to (i) greater absorption of overhead due to the
increased  production  at  our  factories (ii) a favorable product mix and (iii)
most  of the sales increase being direct sales to end-users for which we realize
greater  margins than on sales to distributors.  The 2005 quarter was negatively
impacted  by  effects  of  our  aggressive  pricing strategy, which was aimed at
gaining  market  share  for  certain  products  in  select markets.  In the 2006
quarter we capitalized $7,000 of compensation costs associated with the adoption
of  SFAS  123R  into  inventory  as  of  April  1,  2006.

SELLING,  GENERAL  AND  ADMINISTRATIVE
- --------------------------------------

Selling,  general  and  administrative  expenses  increased  $104,000 or 2.3% to
$4,626,000 during the 2006 quarter from $4,522,000 during the 2005 quarter.  The
increase  for  the 2006 quarter from the comparable period of 2005 was primarily
due  to  (i)  training  and  maintenance  costs  associated  with our enterprise
resource  planning  system; (ii) increased personnel and related cost associated
with our sales and service groups and (iii) a share-based compensation charge of
$61,000  associated  with the adoption of SFAS 123R.  Partially offsetting these
increases was a $146,000 benefit from the foreign currency translation effect of
the stronger US dollar.  The 2005 quarter was negatively impacted by $128,000 of
consulting  costs  related  to  Sarbanes-Oxley  Section  404  compliance.

RESEARCH,  DEVELOPMENT  AND  ENGINEERING
- ----------------------------------------

Research,  development  and  engineering expenses increased $149,000 or 13.1% to
$1,286,000  during  the  2006 quarter from $1,137,000 during the comparable 2005
quarter.  This increase is due to our new product development program, primarily
the  cost  of outsourcing of certain engineering efforts, the cost of prototypes
and  the  addition  of  personnel  in  order  to  meet an aggressive development
schedule.  The 2006 quarter included a share based compensation charge of $5,000
associated  with  the  adoption  of  SFAS  123R.

                                       17


INTEREST  INCOME
- ----------------

Interest income increased to $88,000 during the 2006 quarter from $53,000 during
the  2005  quarter  due  primarily  to  rising  interest rates on invested cash.

INTEREST  EXPENSE
- -----------------

Interest  expense  increased to $90,000 during the 2006 quarter from $36,000 for
the  2005 quarter due to the reduction of the favorable change in the fair value
of interest rate swaps of $117,000 in 2005 to $24,000 in the 2006 quarter.  Also
contributing  to the change was a lower level of average outstanding debt during
the  2006  quarter.

OTHER  INCOME  (EXPENSE)
- ------------------------

The  following  table  details other income (expense) for the three months ended
April  1,  2006  and  April  2,  2005  (in  thousands):




                                               Three Months Ended
                                             April 1,     April 2,
                                                    
                                                   2006    2005
                                                  ------  ------
(Loss) gain on foreign currency transactions (a)  $ (18)  $  32
Bank fees                                           (10)     (8)
Other, net                                           (2)     (5)
                                                  ------  ------
    Total other income (expense)                  $ (30)  $  19
                                                  ======  ======



     _______________________
(a)      Foreign exchange gains and losses relate primarily to the settlement of
purchases  in  the  normal  course  of  business  between  our United States and
European  operating  companies.

INCOME  TAX  EXPENSE
- --------------------

For the 2006 quarter we used our expected effective tax rate for the year, based
on  projected  U.S.  and  foreign  results, which amounted to 39.5%.  The slight
decrease  in  our  effective  income tax rate from 40.1% for the 2005 quarter is
attributable  to a number of factors including: (i) the ratio of income from our
European  subsidiaries  to  our  total  income  and  the related effect of lower
foreign  income  tax  rates,  (ii)  deductibility of certain expenses, and (iii)
utilization  of  loss  carryforwards  from certain of our European subsidiaries.

                                       18


                               FINANCIAL CONDITION
                               -------------------

                         LIQUIDITY AND CAPITAL RESOURCES
                         -------------------------------
CONTRACTUAL  OBLIGATIONS

Our  contractual  obligations  and  commitments  principally include obligations
associated  with our outstanding indebtedness and future minimum operating lease
obligations  as  of  April  1,  2006  are  set  forth  in  the  following table:





                       
                                         Payments Due by Period
                                            (In thousands)
                                        -----------------------
Contractual obligations:

                                                    
                                        Less than  1-3     3-5     More than
                                 Total     1 Year  Years   Years    5 Years
                                 -------  -------  ------  ------  --------
Long-term debt,
  obligations (a)                $ 5,806  $ 4,613  $1,170  $   23  $      -
Operating lease obligations (b)    3,013      792   1,306     439       476
Purchase obligations(c)            8,634    8,309     325       -         -
Other long-term liabilities (d)       87       87       -       -         -
                                 -------  -------  ------  ------  --------
Total contractual cash
  Obligations                    $17,540  $13,801  $2,801  $  462  $    476
                                 =======  =======  ======  ======  ========



_____________________
(a)     Consists  primarily of debt incurred for acquisitions financed under our
Bank  Agreement  and  of  notes due to the sellers of businesses acquired by us.
(b)     Primarily  reflects  (on  a  gross  basis  before  sublet  income) lease
obligations  for  five  premises  in  the United Kingdom, two of which have been
sublet.  Both of the subleased premises have been sublet for the entire terms of
their  leases.  One  has a lease expiration date of 2014 and an annual rental of
99,750  ($173,000  at  April  1,  2006).  The second sublet premises has a lease
expiration  date  of September 28, 2009 and an annual rental of  45,000 ($78,000
at  April  1,  2006).
(c)     Primarily includes commitments for raw materials and services related to
production of equipment at our various manufacturing facilities.
(d)     Represents a contingent liability for an earnout related to the
acquisition of RS Biotech provided a minimum number of units of CO2 Incubators
are sold.  We believed at the date of the acquisition that the payment of such
additional consideration was determinable beyond a reasonable doubt and as such
recorded the amount as a liability and as additional purchase price.

OPERATING ACTIVITIES
- --------------------

Cash  and  cash  equivalents decreased $2,492,000 to $8,859,000 at April 1, 2006
from  $11,351,000  at  December 31, 2005.  Net cash used in operating activities
amounted  to  $2,444,000  for  the three months ended April 1, 2006. The overall
factors  primarily  affecting operating cash flows during the three months ended
April  1,  2006  were (i) an increase in inventory in order to maintain shipping
levels  on  our  current backlog, (ii) an increase in prepaid expenses and other
current assets, (iii) a decrease in accounts payable and accrued expenses due to

                                       19


the  timing  of  purchases and payments on those purchases and iv) a decrease in
other  liabilities.  Partially offsetting these uses of cash were (i) net income
of  $583,000,  which  gets  adjusted for non-cash items such as depreciation and
amortization,  share-based  compensation  and a change in fair value of interest
rate  swaps,  (ii) a decrease in accounts and notes receivable, (iii) a decrease
in  other  assets  and  (iv)  an  increase  in  advance payments from customers.

INVESTING ACTIVITIES
- --------------------

In  the  2006 period, net cash used in investing activities of $459,000 was as a
result  of  normal  additions  to  property, plant and equipment and capitalized
costs  related  to  our  new  enterprise  resource  planning  system.

On  April  28,  2006,  through our wholly owned subsidiary RS Biotech Laboratory
Equipment  Limited  ("RS  Biotech"),  we  purchased land and building located in
Irvine,  Scotland in the United Kingdom for  640,000 ($1,147,000).  The purchase
price  was  paid  for  with  cash  on  hand.

FINANCING  ACTIVITIES
- ---------------------

In the 2006 period, cash flows provided by financing activities totaled $395,000
and  primarily  consisted  of  proceeds  from  the  issue  of shares under stock
purchase  and  option plans that totaled $410,000, tax benefits from share-based
compensation  that totaled $181,000, which was partially offset by repayments of
long-term  debt  of  $196,000.

BANK  AGREEMENT
- ---------------

We  are  parties  to  an agreement with Wachovia Bank, National Association (the
"Bank"),  which has had a number of amendments (the "Bank Agreement"), which has
been  extended to May 31, 2008, and which provides us with a credit facility for
acquisitions, equipment loans, working capital and letters of credit and foreign
exchange transactions.  The maturity of the outstanding debt incurred related to
the  acquisition  portion  of  the  credit  facility  with  respect  to  a  1999
acquisition  is  December  1,  2006,  and  with respect to a 2003 acquisition is
November 1, 2008.  The maturity date of the outstanding debt incurred related to
the  equipment  loan  portion  of  the  credit facility is November 1, 2008.  We
expect  to  repay  the  $4.5  million due on December 1, 2006 with cash on hand.
There are no compensating balance requirements and any borrowings under the Bank
Agreement  bear interest at the Bank's prime rate less 125 basis points or LIBOR
plus  125  basis  points, at our discretion.  At April 1, 2006, the Bank's prime
rate  was  7.75%  and  LIBOR  was  4.83%.

Since  the  Bank  Agreement requires that all borrowings be at variable interest
rates, the Bank provides us with a mechanism to fix interest rates on borrowings
by  use  of  interest  rate  swaps.  At April 1, 2006 we had three interest rate
swaps  in  place  to  fix  the  interest  rates, primarily for debt incurred for
acquisitions  in  1999  and  2003.

All  of  our domestic assets, which are not otherwise subject to lien, have been
pledged  as  security  for  any  borrowings  under the Bank Agreement.  The Bank
Agreement  contains  various  business  and  financial covenants including among

                                       20


other  things,  a  debt service ratio, a net worth covenant and a ratio of total
liabilities  to  tangible  net  worth.  We were in compliance with its covenants
pursuant  to  the Bank Agreement at April 1, 2006 and currently anticipate being
in  compliance  with  such  covenants  during  the  next  12  months.

CRITICAL  ACCOUNTING  POLICIES
- ------------------------------

No  changes  have been made in our critical accounting policies during the three
months  ended  April  1, 2006 except for the adoption on January 1, 2006 of SFAS
No.  123R.  See  footnote  5  in  the consolidated financial statements for more
information.


                                       21


ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The  information  required  by Item 3 has been disclosed in Item 7 of our Annual
Report  on  Form  10-K  for the year ended December 31, 2005.  There has been no
material  change  in  the  disclosures  regarding  market  risk.

ITEM  4.     CONTROLS  AND  PROCEDURES.

Our  Chief  Executive  Officer  and  Chief  Financial  Officer  evaluated  the
effectiveness  of  our  disclosure  controls and procedures as of the end of the
period  covered  by  this  report. Based on that evaluation, the Chief Executive
Officer  and Chief Financial Officer have concluded that our disclosure controls
and  procedures  were  effective  as  of  the  end of the period covered by this
report.  There  has  been  no  change  in  our  internal  control over financial
reporting  that  occurred  during  the  quarter  covered by this report that has
materially  affected, or is reasonably likely to materially affect, our internal
control  over  financial  reporting.


                                       22


                           PART II - OTHER INFORMATION

ITEM  1.     LEGAL  PROCEEDINGS.

No material legal proceedings are currently pending.

From time to time, we are involved in litigation in the normal course of
business, which we believe, after consultation with counsel, the ultimate
disposition of which will not have a material adverse effect on our consolidated
results of operations or financial position.

ITEM 1A.     RISK FACTORS.

There  have been no material changes during the three months ended April 1, 2006
from  the  risk  factors reported in our Annual Report on Form 10-K for the year
ended  December  31,  2005.

ITEM  6.     EXHIBITS.

Exhibit
Number          Description
- ------------    ----------------------------------------------------------------

 3(a)          Restated Certificate of Incorporation, as amended is incorporated
herein by reference to Exhibit (4) to the Registrant's Registration Statement on
Form  S-8  on  file  with the commission (No. 33-15606), and with respect to two
amendments  to  said  Restated  Certificate of Incorporation, to Exhibit (4b) of
Registrant's  Registration  Statement  on  Form  S-8  (No.  33-16024).

 3(b)          Restated  By-Laws  of  the  Company,  as  amended and restated is
incorporated  herein  by  reference  to  Exhibit (3b) to the Registrant's Annual
Report  on  Form  10-K  for  the  year  ended  December  31,  2004.

 3(c)          Rights  Agreement  dated  as  of  October  31,  1999  between New
Brunswick  Scientific  Co., Inc. and American Stock Transfer & Trust Company, as
Rights  Agent, which includes the Form of Right Certificate as Exhibit A and the
Summary  of Terms of the Rights Agreement as Exhibit B is incorporated herein by
reference  to Registrant's Current Report on Form 8-K filed on October 29, 1999.

 3(d)          Amendment  to  the  Restated  Certificate of Incorporation of the
Company  is  incorporated  herein  by  reference to Item 2 of Registrant's Proxy
Statement  filed  with  the  Commission  on  or  about  April  13,  1999.

 4          See  the  provisions  relating  to capital structure in the Restated
Certificate  of  Incorporation,  amendment  thereto,  incorporated  herein  by
reference from the Exhibits to the Registration Statements identified in Exhibit
3  above.

                                       23


 10.1          New  Brunswick Scientific Co., Inc. Employee Stock Purchase Plan,
as  amended, is incorporated herein by reference to Item 2 of Registrant's Proxy
Statement  filed  with  the  Commission  on  April  17,  2005.

 10.2          Agreements  related  to  the  purchase  of land and building at 1
Drummond  Crescent,  Riverside  Business  Park,  Irvine,  Scotland in the United
Kingdom  are  incorporated  herein  by  reference to the exhibits to our Current
Report  on  Form  8-K  dated  April  28,  2006

 31.1          Section  302  Certification  -  Chief  Executive  Officer.

 31.2          Section  302  Certification  -  Chief  Financial  Officer.

 32            Section  906  Certifications.



                                   SIGNATURES
                                   ----------

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

                         NEW BRUNSWICK SCIENTIFIC CO., INC.
                         ----------------------------------
                                   (Registrant)


Date:     May 10, 2006          /s/ David Freedman
                                ------------------
                                    David Freedman
                                    Chairman and
                                    Chief Executive Officer


Date:     May 10, 2006          /s/ Thomas Bocchino
                                -------------------
                                    Thomas Bocchino
                                    Vice President, Finance,
                                    Chief Financial Officer and Treasurer
                                   (Chief Accounting Officer)

                                       24