---

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 July 1, 2006



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

For the transition period from  to

Commission file number 333-113658



---



|                                                       |  |                                                       
|------------------------------------------------------ |  | ------------------------------------------------------
|Sensus Metering Systems (Bermuda 2) Ltd.               |  | Sensus Metering Systems Inc.                          
|(Exact name of registrant as specified in its charter) |  | (Exact name of registrant as specified in its charter)



---



|                                                               |  |                                      |  |                                                                |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------ |  | -------------------------------------------------------------- |  | ------------------------------------
|Bermuda                                                        |  | 98-0413362                           |  | Delaware                                                       |  | 51-0338883                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.) |  | (State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

8601 Six Forks Road, Suite 300, Raleigh, North Carolina 27615

(Address of principal executive offices) (Zip Code)

(919) 845-4017

(Registrants 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 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.



|                                                                  
|------------------------------------------------------------------
|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

As of July 28, 2006, Sensus Metering Systems (Bermuda 2) Ltd. had 12,000 common shares outstanding, all of which were owned by Sensus Metering
Systems (Bermuda 1) Ltd. and Sensus Metering Systems Inc. had 283.603994 shares of common stock outstanding, all of which were owned by Sensus Metering Systems (Bermuda 2) Ltd.



---



---

|         |  |                                                                                                                          |  |     
|-------- |  | ------------------------------------------------------------------------------------------------------------------------ |  | ----
|         |  | Part IFinancial Information                                                                                             |  |     
|         |  |                                                                                                                          |  | Page
|Item 1.  |  | Financial Statements                                                                                                     |  |     
|         |  |                                                                                                                         
|         |  | Consolidated Balance Sheets as of July 1, 2006 (unaudited) and March 31, 2006                                            |  | 3   
|         |  |                                                                                                                         
|         |  | Consolidated Statements of Operations for the fiscal quarter ended July 1, 2006 (unaudited) and July 2, 2005 (unaudited) |  | 4   
|         |  |                                                                                                                         
|         |  | Consolidated Statements of Cash Flows for the fiscal quarter ended July 1, 2006 (unaudited) and July 2, 2005 (unaudited) |  | 5   
|         |  |                                                                                                                         
|         |  | Notes to Unaudited Consolidated Financial Statements                                                                     |  | 6   
|         |  |                                                                                                                         
|Item 2.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                    |  | 20  
|         |  |                                                                                                                         
|Item 3.  |  | Quantitative and Qualitative Disclosures About Market Risk                                                               |  | 25  
|         |  |                                                                                                                         
|Item 4.  |  | Controls and Procedures                                                                                                  |  | 26  
|         |  |                                                                                                                         
|         |  | Part IIOther Information                                                                                                |  |     
|         |  |                                                                                                                         
|Item 1.  |  | Legal Proceedings                                                                                                        |  | 26  
|         |  |                                                                                                                         
|Item 1A. |  | Risk Factors                                                                                                             |  | 27  
|         |  |                                                                                                                         
|Item 2.  |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                              |  | 27  
|         |  |                                                                                                                         
|Item 3.  |  | Defaults Upon Senior Securities                                                                                          |  | 27  
|         |  |                                                                                                                         
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                                      |  | 27  
|         |  |                                                                                                                         
|Item 5.  |  | Other Information                                                                                                        |  | 27  
|         |  |                                                                                                                         
|Item 6.  |  | Exhibits                                                                                                                 |  | 27  



2



---

PART IFINANCIAL INFORMATION

Item 1. Financial Statements

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

CONSOLIDATED BALANCE SHEETS

(in millions, except per share and share data)



|                                                                                                                |  |             |       |   |               |   |       |  
|--------------------------------------------------------------------------------------------------------------- |  | ----------- | ----- | - | ------------- | - | ----- | -
|                                                                                                                |  | July 1,2006 |       |   | March 31,2006 |  
|                                                                                                                |  | (unaudited) |       |   |               |  
|ASSETS                                                                                                          |  |             |       |   |               |   |       |  
|CURRENT ASSETS:                                                                                                 |  |             |       |   |               |   |       |  
|Cash and cash equivalents                                                                                       |  | $           | 30.7  |   |               | $ | 52.6  |  
|Accounts receivable:                                                                                            |  |             |       |   |               |   |       |  
|Trade, net of allowance for doubtful accounts of $1.5 and $1.4 at July 1, 2006 and March 31, 2006, respectively |  |             | 80.4  |   |               |   | 88.5  |  
|Other                                                                                                           |  |             | 1.4   |   |               |   | 1.8   |  
|Inventories, net                                                                                                |  |             | 63.3  |   |               |   | 56.2  |  
|Prepayments and other current assets                                                                            |  |             | 11.8  |   |               |   | 9.9   |  
|Deferred income taxes                                                                                           |  |             | 5.2   |   |               |   | 5.2   |  
|                                                                                                                |  |             |       |   |               |   |       |  
|Total current assets                                                                                            |  |             | 192.8 |   |               |   | 214.2 |  
|                                                                                                                |  |            
|Property, plant and equipment, net                                                                              |  |             | 136.1 |   |               |   | 136.8 |  
|Intangible assets, net                                                                                          |  |             | 210.6 |   |               |   | 215.9 |  
|Goodwill                                                                                                        |  |             | 330.5 |   |               |   | 330.5 |  
|Deferred income taxes                                                                                           |  |             | 12.5  |   |               |   | 12.5  |  
|Other long-term assets                                                                                          |  |             | 29.0  |   |               |   | 25.2  |  
|                                                                                                                |  |             |       |   |               |   |       |  
|Total assets                                                                                                    |  | $           | 911.5 |   |               | $ | 935.1 |  
|                                                                                                                |  |             |       |   |               |   |       |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                            |  |             |       |   |               |   |       |  
|CURRENT LIABILITIES:                                                                                            |  |             |       |   |               |   |       |  
|Accounts payable                                                                                                |  | $           | 48.0  |   |               | $ | 60.5  |  
|Current portion of long-term debt                                                                               |  |             | 1.0   |   |               |   | 0.6   |  
|Short-term borrowings                                                                                           |  |             | 4.1   |   |               |   | 4.0   |  
|Income taxes payable                                                                                            |  |             | 3.3   |   |               |   | 2.7   |  
|Restructuring accruals                                                                                          |  |             | 3.6   |   |               |   | 3.0   |  
|Accruals and other current liabilities                                                                          |  |             | 48.1  |   |               |   | 57.6  |  
|                                                                                                                |  |             |       |   |               |   |       |  
|Total current liabilities                                                                                       |  |             | 108.1 |   |               |   | 128.4 |  
|                                                                                                                |  |            
|Long-term debt, less current portion                                                                            |  |             | 480.5 |   |               |   | 481.0 |  
|Pensions                                                                                                        |  |             | 47.2  |   |               |   | 44.8  |  
|Deferred income taxes                                                                                           |  |             | 77.7  |   |               |   | 77.3  |  
|Other long-term liabilities                                                                                     |  |             | 10.0  |   |               |   | 9.8   |  
|Minority interest                                                                                               |  |             | 7.5   |   |               |   | 7.4   |  
|                                                                                                                |  |             |       |   |               |   |       |  
|Total liabilities                                                                                               |  |             | 731.0 |   |               |   | 748.7 |  
|                                                                                                                |  |            
|Commitments and Contingencies (Note 11)                                                                         |  |             |       |   |               |   |       |  
|STOCKHOLDERS EQUITY:                                                                                           |  |             |       |   |               |   |       |  
|Common stock, par value $1.00 per share, 12,000 shares authorized, issued and outstanding                       |  |             |      |   |               |   |      |  
|Paid-in capital                                                                                                 |  |             | 200.0 |   |               |   | 200.0 |  
|Accumulated deficit                                                                                             |  |             | (16.7 | ) |               |   | (10.1 | )
|Accumulated other comprehensive loss                                                                            |  |             | (2.8  | ) |               |   | (3.5  | )
|                                                                                                                |  |             |       |   |               |   |       |  
|Total stockholders equity                                                                                      |  |             | 180.5 |   |               |   | 186.4 |  
|                                                                                                                |  |             |       |   |               |   |       |  
|Total liabilities and stockholders equity                                                                      |  | $           | 911.5 |   |               | $ | 935.1 |  
|                                                                                                                |  |             |       |   |               |   |       |  

The accompanying notes are an integral part of these consolidated financial statements.



3



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions)

(unaudited)



|                                               |  |                                  |       |   |                                  |   |       |  
|---------------------------------------------- |  | -------------------------------- | ----- | - | -------------------------------- | - | ----- | -
|                                               |  | Fiscal QuarterEnded July 1, 2006 |       |   | Fiscal QuarterEnded July 2, 2005 |  
|NET SALES                                      |  | $                                | 146.6 |   |                                  | $ | 146.8 |  
|COST OF SALES                                  |  |                                  | 106.0 |   |                                  |   | 102.5 |  
|                                               |  |                                  |       |   |                                  |   |       |  
|GROSS PROFIT                                   |  |                                  | 40.6  |   |                                  |   | 44.3  |  
|OPERATING EXPENSES:                            |  |                                  |       |   |                                  |   |       |  
|Selling, general and administrative expenses   |  |                                  | 28.8  |   |                                  |   | 27.0  |  
|Restructuring costs                            |  |                                  | 1.9   |   |                                  |   | 1.4   |  
|Amortization of intangible assets              |  |                                  | 5.6   |   |                                  |   | 5.7   |  
|Other operating expense, net                   |  |                                  | 0.7   |   |                                  |   | 0.8   |  
|                                               |  |                                  |       |   |                                  |   |       |  
|OPERATING INCOME                               |  |                                  | 3.6   |   |                                  |   | 9.4   |  
|NON-OPERATING (EXPENSE) INCOME:                |  |                                  |       |   |                                  |   |       |  
|Interest expense, net                          |  |                                  | (10.3 | ) |                                  |   | (9.1  | )
|Other income (expense), net                    |  |                                  | 2.1   |   |                                  |   | (2.0  | )
|                                               |  |                                  |       |   |                                  |   |       |  
|LOSS BEFORE INCOME TAXES AND MINORITY INTEREST |  |                                  | (4.6  | ) |                                  |   | (1.7  | )
|PROVISION FOR INCOME TAXES                     |  |                                  | 1.9   |   |                                  |   | 2.4   |  
|                                               |  |                                  |       |   |                                  |   |       |  
|LOSS BEFORE MINORITY INTEREST                  |  |                                  | (6.5  | ) |                                  |   | (4.1  | )
|MINORITY INTEREST                              |  |                                  | (0.1  | ) |                                  |   | (0.1  | )
|                                               |  |                                  |       |   |                                  |   |       |  
|NET LOSS                                       |  | $                                | (6.6  | ) |                                  | $ | (4.2  | )
|                                               |  |                                  |       |   |                                  |   |       |  

The accompanying notes are an integral part of these consolidated financial statements.



4



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)

(unaudited)



|                                                                            |  |                                  |       |   |                                  |   |       |  
|--------------------------------------------------------------------------- |  | -------------------------------- | ----- | - | -------------------------------- | - | ----- | -
|                                                                            |  | Fiscal QuarterEnded July 1, 2006 |       |   | Fiscal QuarterEnded July 2, 2005 |  
|OPERATING ACTIVITIES:                                                       |  |                                  |       |   |                                  |   |       |  
|Net loss                                                                    |  | $                                | (6.6  | ) |                                  | $ | (4.2  | )
|Adjustments to reconcile net loss to net cash used in operating activities: |  |                                  |       |   |                                  |   |       |  
|Depreciation                                                                |  |                                  | 5.6   |   |                                  |   | 4.5   |  
|Amortization of intangible assets                                           |  |                                  | 5.6   |   |                                  |   | 5.7   |  
|Amortization of deferred financing costs                                    |  |                                  | 0.6   |   |                                  |   | 0.3   |  
|Deferred income taxes                                                       |  |                                  |      |   |                                  |   | (0.1  | )
|Net (gain) loss on sale of assets                                           |  |                                  | (1.7  | ) |                                  |   | 0.1   |  
|Net (gain) loss on foreign currency transactions                            |  |                                  | (0.5  | ) |                                  |   | 1.7   |  
|Minority interest                                                           |  |                                  | 0.1   |   |                                  |   | 0.1   |  
|Changes in operating assets and liabilities, net of effects of acquisition: |  |                                  |       |   |                                  |   |       |  
|Accounts receivable                                                         |  |                                  | 9.1   |   |                                  |   | 7.8   |  
|Inventories                                                                 |  |                                  | (6.5  | ) |                                  |   | (4.6  | )
|Accounts payable, accruals and other current liabilities                    |  |                                  | (22.6 | ) |                                  |   | (16.8 | )
|Other current assets                                                        |  |                                  | (1.2  | ) |                                  |   | (0.3  | )
|Other long-term assets                                                      |  |                                  | (3.0  | ) |                                  |   | 0.1   |  
|Other long-term liabilities                                                 |  |                                  |      |   |                                  |   | 0.1   |  
|Income taxes                                                                |  |                                  | 0.6   |   |                                  |   | 2.2   |  
|Pensions                                                                    |  |                                  | 0.4   |   |                                  |   | 0.3   |  
|                                                                            |  |                                  |       |   |                                  |   |       |  
|Net cash used in operating activities                                       |  |                                  | (20.1 | ) |                                  |   | (3.1  | )
|                                                                            |  |                                 
|INVESTING ACTIVITIES:                                                       |  |                                  |       |   |                                  |   |       |  
|Expenditures for property, plant and equipment                              |  |                                  | (3.1  | ) |                                  |   | (3.8  | )
|Purchases of intangible assets                                              |  |                                  | (0.2  | ) |                                  |   | (0.7  | )
|DuPenn acquisition                                                          |  |                                  | (0.4  | ) |                                  |   |      |  
|Proceeds from sale of assets                                                |  |                                  | 1.7   |   |                                  |   |      |  
|Other                                                                       |  |                                  |      |   |                                  |   | 0.3   |  
|                                                                            |  |                                  |       |   |                                  |   |       |  
|Net cash used in investing activities                                       |  |                                  | (2.0  | ) |                                  |   | (4.2  | )
|                                                                            |  |                                 
|FINANCING ACTIVITIES:                                                       |  |                                  |       |   |                                  |   |       |  
|Principal payments on debt                                                  |  |                                  |      |   |                                  |   | (0.6  | )
|                                                                            |  |                                  |       |   |                                  |   |       |  
|Net cash used in financing activities                                       |  |                                  |      |   |                                  |   | (0.6  | )
|                                                                            |  |                                 
|Effect of exchange rate changes on cash                                     |  |                                  | 0.2   |   |                                  |   | (0.4  | )
|                                                                            |  |                                  |       |   |                                  |   |       |  
|DECREASE IN CASH AND CASH EQUIVALENTS                                       |  |                                  | (21.9 | ) |                                  |   | (8.3  | )
|CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                              |  | $                                | 52.6  |   |                                  | $ | 54.9  |  
|                                                                            |  |                                  |       |   |                                  |   |       |  
|CASH AND CASH EQUIVALENTS AT END OF PERIOD                                  |  | $                                | 30.7  |   |                                  | $ | 46.6  |  
|                                                                            |  |                                  |       |   |                                  |   |       |  
|SUPPLEMENTAL DISCLOSURES OF CASH FLOW:                                      |  |                                  |       |   |                                  |   |       |  
|                                                                            |  |                                 
|Cash paid during the period for:                                            |  |                                  |       |   |                                  |   |       |  
|Interest                                                                    |  | $                                | 15.8  |   |                                  | $ | 15.0  |  
|                                                                            |  |                                  |       |   |                                  |   |       |  
|Income taxes, net of refunds                                                |  | $                                | 1.3   |   |                                  | $ | 0.4   |  
|                                                                            |  |                                  |       |   |                                  |   |       |  

The accompanying notes are an integral part of these consolidated financial statements.



5



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS



1. General

Description of Business

Sensus Metering Systems (Bermuda 2) Ltd., a wholly owned subsidiary of Sensus Metering Systems
(Bermuda 1) Ltd., together with its subsidiaries, referred to herein as the Company, is a leading provider of advanced metering and related communications solutions to the worldwide utility industry. The Company is a global manufacturer of water,
gas, heat and electric meters and automatic meter reading (AMR) devices. In addition, the Company produces pipe joining and repair products for water and natural gas utilities and is a supplier of precision-manufactured aluminum
die-castings.

The Acquisition

The
Company was formed on December 17, 2003 through the acquisition (the Acquisition) of the metering systems and certain other businesses of Invensys plc (Invensys). Prior to the Acquisition, the Company had no active
business operations. The metering systems businesses operated by Invensys prior to the Acquisition are referred to herein as Invensys Metering Systems. The Acquisition was financed through a combination of borrowings under a $230.0
million term loan facility that is part of the Companys senior credit facilities, the issuance of $275.0 million of 8 5/8% senior subordinated notes due 2013 (the Notes), and equity contributions from the principal investors in the
Company and certain officers and directors of the Company.

Presentation

The accompanying consolidated financial statements are unaudited and have been prepared by the Companys management in accordance with the rules and
regulations of the Securities and Exchange Commission (the SEC). Certain information related to the Companys organization, significant accounting policies and footnote disclosures normally included in financial statements prepared
in accordance with U.S. generally accepted accounting principles (GAAP) have been condensed or omitted. In the opinion of management, all adjustments, consisting of normal recurring adjustments considered necessary for the fair
presentation of the unaudited consolidated financial statements have been included, and the unaudited consolidated financial statements present fairly the financial position and results of operations for the interim periods presented. These
unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements for the year ended March 31, 2006 and related notes thereto included in the Companys Annual Report on Form 10-K
as filed with the SEC.

The accompanying consolidated financial statements present results of the Company for the fiscal quarters ended
July 1, 2006 and July 2, 2005, respectively. The Company operates on a 4 week, 4 week, 5 week financial and business closing schedule for all periods, except year end, which is March 31, and the fiscal half, which is
September 30. Operating results for interim periods are not necessarily indicative of the results that may be achieved for the full year.

Reclassifications

Certain reclassifications have been made to the financial statements for the fiscal quarter ended
July 2, 2005 to conform to the fiscal quarter ended July 1, 2006 presentation. The reclassifications had no material impact on our previously reported consolidated results of operations.



6



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



Recent Accounting Pronouncement

In June 2006, the Financial Accounting Standards Board (FASB) issued FASB Interpretation No. 48 Accounting for Uncertainty in Income Taxes  an interpretation of FASB Statement No. 109(FIN 48).FIN 48 prescribes a comprehensive model for how a company should recognize, measure, present and disclose in its financial statements uncertain tax positions that the company has taken or expects to take on a tax
return (including a decision whether or not to file a return in a particular jurisdiction). Under FIN 48, the financial statements will reflect expected future tax consequences of such positions presuming the taxing authorities full knowledge
of the position and all relevant facts, but without considering time values. FIN 48 revises disclosure requirements and introduces a prescriptive, annual, tabular rollforward of the unrecognized tax benefits. FIN 48 is effective for fiscal years
beginning after December 15, 2006. The Company is currently assessing the impact of adopting FIN 48 on its results of operations and overall financial position.

Use of Estimates

The preparation of financial statements in accordance with GAAP requires management
to make estimates and assumptions that affect the financial statements. Due to various factors affecting future costs and operations, actual results could differ from those estimates.

2. Goodwill and Identifiable Intangible Assets

Intangible assets consist of tradenames, patents,
non-competition agreements and customer and distributor relationships. Goodwill at July 1, 2006 represents the excess of the purchase price paid by the Company for Invensys Metering Systems and NexusData, Inc. over the fair value of the
respective net assets acquired. The purchase price allocation for these acquisitions resulted in $330.5 million of goodwill being recorded. The goodwill can be attributed to the value placed on the Company being an industry leader with
market-leading positions in the North American and European water metering markets and the North American clamps and couplings and precision die-casting markets.

Intangible assets are summarized as follows (in millions):



|                                               |  |              |       |                          |                |       |      |  |                          |       |  |   |       |  
|---------------------------------------------- |  | ------------ | ----- | ------------------------ | -------------- | ----- | ---- |  | ------------------------ | ----- |  | - | ----- | -
|                                               |  | July 1, 2006 |       |                          | March 31, 2006 |      
|                                               |  | Cost         |       | Accumulated Amortization |                |       | Cost |  | Accumulated Amortization |      
|Intangible assets not subject to amortization: |  |              |       |                          |                |       |      |  |                          |       |  |   |       |  
|Goodwill                                       |  | $            | 330.5 |                          | $              |      |      |  | $                        | 330.5 |  | $ |      |  
|Tradenames (indefinite lived)                  |  |              | 27.3  |                          |                |      |      |  |                          | 27.3  |  |   |      |  
|                                               |  |              |       |                          |                |       |      |  |                          |       |  |   |       |  
|                                               |  |              | 357.8 |                          |                |      |      |  |                          | 357.8 |  |   |      |  
|Intangible assets subject to amortization:     |  |              |       |                          |                |       |      |  |                          |       |  |   |       |  
|Distributor and marketing relationships        |  |              | 193.2 |                          |                | (29.3 | )    |  |                          | 193.0 |  |   | (26.4 | )
|Non-competition agreements                     |  |              | 30.5  |                          |                | (19.2 | )    |  |                          | 30.5  |  |   | (17.3 | )
|Patents                                        |  |              | 15.2  |                          |                | (7.1  | )    |  |                          | 15.1  |  |   | (6.3  | )
|                                               |  |              |       |                          |                |       |      |  |                          |       |  |   |       |  
|                                               |  |              | 238.9 |                          |                | (55.6 | )    |  |                          | 238.6 |  |   | (50.0 | )
|                                               |  |              |       |                          |                |       |      |  |                          |       |  |   |       |  
|Total intangible assets                        |  | $            | 596.7 |                          | $              | (55.6 | )    |  | $                        | 596.4 |  | $ | (50.0 | )
|                                               |  |              |       |                          |                |       |      |  |                          |       |  |   |       |  

3. Inventories

Inventories are stated at the lower of cost or market using the first-in, first-out (FIFO) method. Cost is determined based on standard cost with appropriate adjustments to approximate FIFO cost. Market is
determined on the basis of estimated realizable values.



7



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



Inventories consist of the following (in millions):



|                                      |  |              |      |   |                |   |      |  
|------------------------------------- |  | ------------ | ---- | - | -------------- | - | ---- | -
|                                      |  | July 1, 2006 |      |   | March 31, 2006 |  
|Raw materials, parts and supplies     |  | $            | 36.6 |   |                | $ | 31.7 |  
|Work in process                       |  |              | 13.3 |   |                |   | 13.4 |  
|Finished goods                        |  |              | 15.2 |   |                |   | 13.3 |  
|                                      |  |              |      |   |                |   |      |  
|Allowance for shrink and obsolescence |  |              | (1.8 | ) |                |   | (2.2 | )
|                                      |  |              |      |   |                |   |      |  
|Inventories, net                      |  | $            | 63.3 |   |                | $ | 56.2 |  
|                                      |  |              |      |   |                |   |      |  

4. Financial Instruments

The Company utilizes derivative instruments, specifically forward contracts and interest rate swap agreements, to manage our exposure to market risks such as foreign currency exchange and interest rate risks. The
Company records derivative instruments as assets or liabilities on the consolidated balance sheet, measured at fair value.

As of
July 1, 2006, the Company had various foreign currency forward contracts outstanding to purchase approximately 9.1 million net U.S. dollars by selling approximately GBP 1.4 million and SKK 253.6 million and buying EUR
1.5 million, with expiration dates ranging from July 2, 2006 through December 15, 2006. These contracts are arranged to manage the exposure to foreign currency risks related to certain intercompany receivable and payable balances
denominated in those currencies. Gains and losses on these contracts, as well as gains and losses on the items being hedged, are included as a component of other non-operating income and expense in our consolidated statements of operations. The
Company does not utilize hedge accounting treatment for its forward contracts. The Company recorded a net loss of $0.2 million on the forward contracts for the fiscal quarter ended July 1, 2006, which includes a $0.3 million realized loss upon
settlement of certain contracts. For the fiscal quarter ended July 2, 2005, the Company recorded a $0.2 million unrealized gain.

The
Company utilizes interest rate swap agreements to mitigate our exposure to fluctuations in interest rates on variable-rate debt by converting variable-rate debt to fixed-rate debt. On December 9, 2005 and March 24, 2006 (the trade
dates), the Company entered into interest rate swap agreements, each with a notional amount of $50.0 million, in which it receives or will receive periodic variable interest payments at the three-month LIBOR and makes or will make periodic
payments at a fixed rate of 4.927% and 5.121%, respectively. The first swap agreement was effective on January 20, 2006 and terminates on September 30, 2010, and the second swap agreement will be effective on August 22, 2006 and
terminates on June 30, 2010. These interest rate swaps have been designated as cash flow hedges, and changes in the Companys cash flows attributable to the risk being hedged are expected to be completely offset by the hedging derivatives.
To the extent the swaps provide an effective hedge, changes in the fair value of the interest rate swaps are reflected in other comprehensive income (loss), net of tax. Any ineffectiveness related to the interest rate swaps will be recorded through
earnings. Other comprehensive income of $0.8 million, net of tax of $0.4 million, recorded for the current fiscal quarter reflects the increase in fair value of the interest rate swaps at July 1, 2006 due to changes in interest rates since the
trade dates.



8



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



5. Restructuring Costs

The following table reflects activity associated with costs related to the Companys restructuring initiatives (in millions):



|                                           |  |                                  |     |                                  |   |    
|------------------------------------------ |  | -------------------------------- | --- | -------------------------------- | - | ---
|                                           |  | Fiscal QuarterEnded July 1, 2006 |     | Fiscal QuarterEnded July 2, 2005
|Severance and other related costs:         |  |                                  |     |                                  |   |    
|Related to headcount reduction initiatives |  | $                                | 1.9 |                                  | $ | 1.2
|Related to outsourcing                     |  |                                  |    |                                  |   | 0.2
|                                           |  |                                  |     |                                  |   |    
|Restructuring costs charged to operations  |  | $                                | 1.9 |                                  | $ | 1.4
|                                           |  |                                  |     |                                  |   |    

For the fiscal quarter ended July 1, 2006, the Company incurred $1.9 million of restructuring
costs related to ongoing activities to rationalize its water meter product lines in Europe and to relocate selected North American pipe joining manufacturing lines. These activities affect both direct and indirect personnel and will result in a net
headcount reduction of 56 employees primarily in the Companys German water meter production facilities.

Charges for restructuring
costs comprise the following (in millions):



|                                          |  |                                  |     |                                  |   |    
|----------------------------------------- |  | -------------------------------- | --- | -------------------------------- | - | ---
|                                          |  | Fiscal QuarterEnded July 1, 2006 |     | Fiscal QuarterEnded July 2, 2005
|Employee severance and exit costs accrued |  | $                                | 1.7 |                                  | $ | 0.9
|Expensed as incurred                      |  |                                  | 0.2 |                                  |   | 0.5
|                                          |  |                                  |     |                                  |   |    
|Total                                     |  | $                                | 1.9 |                                  | $ | 1.4
|                                          |  |                                  |     |                                  |   |    

Restructuring accruals are summarized as follows (in millions):



|                                            |  |                                  |      |   |                                   |   |      |  
|------------------------------------------- |  | -------------------------------- | ---- | - | --------------------------------- | - | ---- | -
|                                            |  | Fiscal QuarterEnded July 1, 2006 |      |   | Fiscal Quarter Ended July 2, 2005 |  
|Balance at beginning of year                |  | $                                | 5.7  |   |                                   | $ | 7.0  |  
|Cash payments                               |  |                                  | (1.3 | ) |                                   |   | (1.5 | )
|Accrue for new committed/announced programs |  |                                  | 1.9  |   |                                   |   | 0.9  |  
|Foreign currency translation adjustment     |  |                                  | 0.2  |   |                                   |   | (0.5 | )
|                                            |  |                                  |      |   |                                   |   |      |  
|Balance at end of period                    |  | $                                | 6.5  |   |                                   | $ | 5.9  |  
|                                            |  |                                  |      |   |                                   |   |      |  
|Current portion                             |  | $                                | 3.6  |   |                                   | $ | 3.2  |  
|Non-current portion                         |  |                                  | 2.9  |   |                                   |   | 2.7  |  
|                                            |  |                                  |      |   |                                   |   |      |  
|Total                                       |  | $                                | 6.5  |   |                                   | $ | 5.9  |  
|                                            |  |                                  |      |   |                                   |   |      |  

Restructuring accruals are reflected within current liabilities and other long-term liabilities on
the Companys consolidated balance sheets. At July 1, 2006, $0.7 million of restricted cash, classified as other long-term assets, was set aside during fiscal 2006 to fund the Companys early retirement contracts for certain of its
German employees.

6. Warranty Obligations

Product warranty reserves are established in the same period that revenue from the sale of the related products is recognized. The amounts of those reserves are based on established terms and the Companys estimate of the amounts
necessary to settle future and existing claims on products sold as of the balance sheet date. Warranty reserves are reflected within accruals and other current liabilities and other long-term liabilities in the accompanying consolidated financial
statements.



9



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



The following represents a reconciliation of the changes in product warranty reserves (in millions):



|                                        |  |                                  |      |   |                                  |   |      |  
|--------------------------------------- |  | -------------------------------- | ---- | - | -------------------------------- | - | ---- | -
|                                        |  | Fiscal QuarterEnded July 1, 2006 |      |   | Fiscal QuarterEnded July 2, 2005 |  
|Balance at beginning of year            |  | $                                | 7.8  |   |                                  | $ | 7.8  |  
|Warranties issued                       |  |                                  | 1.0  |   |                                  |   | 1.2  |  
|Settlements made                        |  |                                  | (1.3 | ) |                                  |   | (1.3 | )
|Foreign currency translation adjustment |  |                                  | 0.1  |   |                                  |   | (0.1 | )
|                                        |  |                                  |      |   |                                  |   |      |  
|Balance at end of period                |  | $                                | 7.6  |   |                                  | $ | 7.6  |  
|                                        |  |                                  |      |   |                                  |   |      |  
|Current portion                         |  | $                                | 4.2  |   |                                  | $ | 3.9  |  
|Non-current portion                     |  |                                  | 3.4  |   |                                  |   | 3.7  |  
|                                        |  |                                  |      |   |                                  |   |      |  
|Total                                   |  | $                                | 7.6  |   |                                  | $ | 7.6  |  
|                                        |  |                                  |      |   |                                  |   |      |  

7. Retirement Benefits

The Company has defined benefit plans in Germany and the United States. The U.S. defined benefit plan consists of only unionized hourly employees. Pension benefits in Germany for salaried employees generally are based
on years of credited service and average earnings. Pension benefits for hourly employees generally are based on specified benefit amounts and years of service. The Companys policy is to fund its pension obligations in conformity with the
funding requirements of the laws and governmental regulations applicable in the respective country.

Net periodic benefit cost for the
German retirement benefit plan consists of the following (in millions):



|                                   |  |                                  |     |                                  |   |    
|---------------------------------- |  | -------------------------------- | --- | -------------------------------- | - | ---
|                                   |  | Fiscal QuarterEnded July 1, 2006 |     | Fiscal QuarterEnded July 2, 2005
|Service cost                       |  | $                                | 0.2 |                                  | $ | 0.2
|Interest cost                      |  |                                  | 0.5 |                                  |   | 0.5
|Amortization of prior service cost |  |                                  | 0.1 |                                  |   |   
|Recognized net actuarial loss      |  |                                  | 0.1 |                                  |   |   
|                                   |  |                                  |     |                                  |   |    
|Net periodic benefit cost          |  | $                                | 0.9 |                                  | $ | 0.7
|                                   |  |                                  |     |                                  |   |    

Net periodic benefit cost for the U.S. retirement benefit plan consists primarily of service cost
and was $0.3 million for the fiscal quarter ended July 1, 2006 and $0.2 million for the fiscal quarter ended July 2, 2005. The Company expects to continue to make contributions sufficient to fund benefits paid under its U.S. retirement
benefit plan. The Company contributed approximately $0.2 million in the current fiscal quarter to its U.S. plan and expects to contribute approximately $1.1 million during the remainder of the current fiscal year.



10



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



8. Business Segment Information

Reporting Segments. The Company has two principal product groups: metering systems products and support products. Metering systems products include metering, and/or AMR, communications systems and four
principal metering product categories: water, gas, heat and electricity. Support products include pipe joining and repair products and die-casting products. The two product groups, plus corporate operations, are organized into two reporting
segments: Metering and Related Communication Systems and All Other. The segment information is based on the Companys current segment reporting structure and historical information has been conformed to the current structure.

Metering and Related Communication Systems revenues consist solely of third-party sales, and All Other revenues consist of third-party and inter-segment
sales.

Inter-segment sales are generally made at cost. Cost of sales is based on standard cost, which includes materials, direct labor,
warranty expense, overhead allocation, as well as variances from standard costs. Operating expenses directly associated with the reporting group may include sales, marketing, product development and administrative expenses and amortization of
intangible assets.

Corporate operating expenses, interest expense, amortization of deferred financing costs and management fees are not
allocated to the product lines, and are incorporated in the All Other operating segment.

Reporting Segment Products



|                                           |  |                                                                                                                                                                                                                                                                                                                                                                                    
|------------------------------------------ |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Reporting Segment                          |  | Major Products                                                                                                                                                                                                                                                                                                                                                                     
|Metering and Related Communication Systems |  | Commercial and residential water, gas, electric and heat meters and AMR systems used by utilities. AMR systems include handheld computers related to installation services and implementation
support.                                                                                                                                                                             
|                                           | 
|All Other                                  |  | Pipe joining, tapping and repair products that consist principally of pipe couplings, tapping sleeves and saddles, and repair clamps that are used by utilities in pipe joining and pipe repair
applications. Die casting products that consist of high quality thin-wall, low porosity aluminum die-castings, generally targeting the automotive industry and gas utility markets.

The following table provides changes in trends or components of revenue, operating income (loss)
and pre-tax profit (loss) before minority interest for each segment (in millions):



|                                                        |  |                      |       |   |              |   |       |  
|------------------------------------------------------- |  | -------------------- | ----- | - | ------------ | - | ----- | -
|                                                        |  | Fiscal Quarter Ended |      
|                                                        |  | July 1, 2006         |       |   | July 2, 2005 |  
|Segment revenues                                        |  |                      |       |   |              |   |       |  
|Metering and related communication systems              |  | $                    | 116.2 |   |              | $ | 121.8 |  
|All other                                               |  |                      | 34.8  |   |              |   | 29.1  |  
|Eliminations of inter-segment sales                     |  |                      | (4.4  | ) |              |   | (4.1  | )
|                                                        |  |                      |       |   |              |   |       |  
|Total                                                   |  | $                    | 146.6 |   |              | $ | 146.8 |  
|                                                        |  |                      |       |   |              |   |       |  
|Operating income (loss)                                 |  |                      |       |   |              |   |       |  
|Metering and related communication systems              |  | $                    | 4.1   |   |              | $ | 9.4   |  
|All other                                               |  |                      | (0.5  | ) |              |   |      |  
|                                                        |  |                      |       |   |              |   |       |  
|Total                                                   |  | $                    | 3.6   |   |              | $ | 9.4   |  
|                                                        |  |                      |       |   |              |   |       |  
|Profit (loss) before income taxes and minority interest |  |                      |       |   |              |   |       |  
|Metering and related communication systems              |  | $                    | 5.7   |   |              | $ | 7.1   |  
|All other                                               |  |                      | (10.3 | ) |              |   | (8.8  | )
|                                                        |  |                      |       |   |              |   |       |  
|Total                                                   |  | $                    | (4.6  | ) |              | $ | (1.7  | )
|                                                        |  |                      |       |   |              |   |       |  



11



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



Geographic Segments.Net sales to third parties and long-lived assets by geographic region are
as follows (in millions):



|                            |  |                                  |       |                                  |   |              |  |                |       |  |   |      
|--------------------------- |  | -------------------------------- | ----- | -------------------------------- | - | ------------ |  | -------------- | ----- |  | - | -----
|                            |  | Net Sales                        |       | Long-Lived Assets               
|                            |  | Fiscal QuarterEnded July 1, 2006 |       | Fiscal QuarterEnded July 2, 2005 |   | July 1, 2006 |  | March 31, 2006
|North America               |  | $                                | 97.8  |                                  | $ | 102.3        |  | $              | 545.8 |  | $ | 552.3
|Europe, Middle East, Africa |  |                                  | 42.9  |                                  |   | 41.5         |  |                | 107.8 |  |   | 107.1
|South America               |  |                                  | 2.7   |                                  |   | 2.3          |  |                | 1.4   |  |   | 1.4  
|Asia                        |  |                                  | 3.2   |                                  |   | 0.7          |  |                | 22.2  |  |   | 22.4 
|                            |  |                                  |       |                                  |   |              |  |                |       |  |   |      
|Total                       |  | $                                | 146.6 |                                  | $ | 146.8        |  | $              | 677.2 |  | $ | 683.2
|                            |  |                                  |       |                                  |   |              |  |                |       |  |   |      

Net sales are attributed to the geographic regions based on the country in which the shipment
originates. Amounts attributed to the geographic regions for long-lived assets are based on the location of the entity that holds such assets.

9.
Comprehensive Loss

Comprehensive loss consists of the following (in millions):



|                                                                   |  |                                  |      |   |                                  |   |      |  
|------------------------------------------------------------------ |  | -------------------------------- | ---- | - | -------------------------------- | - | ---- | -
|                                                                   |  | Fiscal QuarterEnded July 1, 2006 |      |   | Fiscal QuarterEnded July 2, 2005 |  
|Net loss                                                           |  | $                                | (6.6 | ) |                                  | $ | (4.2 | )
|Other comprehensive (loss) income:                                 |  |                                  |      |   |                                  |   |      |  
|Foreign currency translation adjustment                            |  |                                  | (0.1 | ) |                                  |   | 0.6  |  
|Unrealized gain on interest rate swaps, net of tax of $0.4 million |  |                                  | 0.8  |   |                                  |   |     |  
|                                                                   |  |                                  |      |   |                                  |   |      |  
|Comprehensive loss                                                 |  | $                                | (5.9 | ) |                                  | $ | (3.6 | )
|                                                                   |  |                                  |      |   |                                  |   |      |  

10. Income Taxes

The current fiscal period effective tax rates were the result of income taxes being incurred on the taxable income of the Companys global operations while no income tax benefit was recorded on the operating
losses incurred in certain foreign jurisdictions where the realization of related deferred tax assets is considered uncertain.

11. Commitments and
Contingencies

The Company is involved in various unresolved legal actions, administrative proceedings and claims in the ordinary course
of its business involving product liability, product warranty, property damage, insurance coverage, patents and environmental matters. Although it is not possible to predict with certainty the outcome of these unresolved legal actions or the range
of possible loss or recovery, based upon current information, management believes these unresolved legal actions, administrative proceedings and claims will not have a material effect on the financial position or results of operations of the
Company.

The Company, as well as many other third parties, has been named as a defendant in several lawsuits filed related to illnesses
from exposure to asbestos or asbestos-containing products. The complaints fail to specify which plaintiffs allegedly were involved with the Companys products, and because the cases are in initial stages, it is uncertain whether any plaintiffs
have asbestos-related illnesses or dealt with the Companys products, much less whether any plaintiffs were exposed to an asbestos-containing component part of the Companys product or whether



12



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



such part could have been a substantial contributing factor to the alleged illness. The Company is unable to estimate
the amount of its exposure, if any, related to these claims at this time. The Company does not believe the ultimate resolution of these issues will have a material adverse effect on the Companys net earnings or financial position.

The Company entered into contracts that contain guarantees that could require performance or payment under certain conditions. The Company has entered
into various agreements that require letters of credit for financial assurance purposes. These letters of credit are available to fund the payment of such obligations. At July 1, 2006, the Company had $5.2 million of letters of credit
outstanding with varying expiration dates.

12. Stock Compensation

On April 1, 2006, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 123(R), Share-Based Payment, which requires that the compensation cost related to share-based
payment transactions be recognized in the financial statements based on estimated fair values. The Companys parent, Sensus Metering Systems (Bermuda 1) Ltd., maintains a Restricted Share Plan (the Plan) that provides for the award
of restricted common shares to officers, directors and consultants of the Company. The restricted shares issued pursuant to the Plan are service time vested over five years from the date of grant, provided that no vesting occurs prior to the second
anniversary of the date of grant. In addition, the vesting of the restricted shares may accelerate upon the occurrence of certain stated liquidity events. Common shares awarded under the Plan are subject to restrictions on transfer rights,
repurchase rights and other limitations as set forth in the management subscription and shareholders agreement. As of July 1, 2006, there were 2,000,000 restricted shares of Sensus Metering Systems (Bermuda 1) Ltd. authorized and
1,037,000 shares issued and outstanding. The outstanding restricted shares were purchased for $0.01 of cash consideration. No compensation expense related to the Plan was recognized for the fiscal quarter ended July 1, 2006 or any previously
reported periods as the Company concluded that the fair value of such shares was not material to the consolidated statement of operations.

13.
Subsequent Event

On July 6, 2006, the Company completed its acquisition of substantially all of the assets and assumption of
certain identified liabilities of Advanced Metering Data Systems, L.L.C. (AMDS) for $45.0 million in cash. Additional cash consideration will be paid if the acquired business achieves certain performance targets through March 2011. In
addition, pursuant to a Subscription Agreement with AMDS, Sensus Metering Systems (Bermuda 1) Ltd. issued certain preference shares to AMDS, which are subject to the performance of the acquired business over a five-year period following closing. The
Company financed the transaction with equity contributions from the current principal investors in the Company and cash on hand. The transaction will be accounted for in accordance with SFAS No. 141, Business Combinations, and will be
included in the Companys consolidated financial statements for the period from the date of acquisition.

14. Guarantor Subsidiaries

The following tables present the condensed consolidating unaudited balance sheet of the Company at July 1, 2006 and the audited
balance sheet of the Company at March 31, 2006 and the unaudited statements of operations and cash flows of the Company for the fiscal quarters ended July 1, 2006 and July 2, 2005, as applicable, for: (a) Sensus Metering Systems
(Bermuda 2) Ltd. (referred to as Parent), (b) Sensus Metering Systems Inc., the issuer of the Notes (referred to as Issuer), (c) on a combined basis, the subsidiaries of Sensus Metering Systems (Bermuda 2) Ltd. that are guaranteeing the
Notes, which include all of the wholly-owned U.S. domestic subsidiaries of Sensus Metering Systems (Bermuda 2) Ltd. (Guarantor Subsidiaries), and (d) on a combined basis, the subsidiaries of Sensus Metering Systems (Bermuda 2) Ltd.
that are not guaranteeing the Notes (Non-Guarantor Subsidiaries). Separate financial statements for the Issuer and the Guarantor Subsidiaries are not presented because their guarantees are full and unconditional and joint and several,
and the Company believes separate financial statements and other disclosures are not material to investors.



13



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



Condensed Consolidating Balance Sheets (unaudited)

July 1, 2006



|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|--------------------------------------------- |  | ------------- | ----- | - | ------ | - | ------- | --------------------- |  | - | ------------------------- | - |  | ------------ | ----- | - | ------------ | - | -------- | - |  | - | -----
|                                              |  | Parent        |       |   | Issuer |   |         | GuarantorSubsidiaries |  |   | Non-GuarantorSubsidiaries |   |  | Eliminations |       |   | Consolidated
|                                              |  | (in millions)
|Assets                                        |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Current assets:                               |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Cash and cash equivalents                     |  | $             |      |   |        | $ |        |                       |  | $ | 9.9                       |   |  | $            | 20.8  |   |              | $ |         |   |  | $ | 30.7 
|Accounts receivable:                          |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Trade, net of allowance for doubtful accounts |  |               |      |   |        |   |        |                       |  |   | 41.0                      |   |  |              | 39.4  |   |              |   |         |   |  |   | 80.4 
|From affiliates                               |  |               | (2.0  | ) |        |   | 45.9    |                       |  |   | (17.3                     | ) |  |              | (26.6 | ) |              |   |         |   |  |   |     
|Other                                         |  |               |      |   |        |   |        |                       |  |   | 1.1                       |   |  |              | 0.3   |   |              |   |         |   |  |   | 1.4  
|Inventories, net                              |  |               |      |   |        |   |        |                       |  |   | 36.7                      |   |  |              | 26.6  |   |              |   |         |   |  |   | 63.3 
|Prepayments and other current assets          |  |               |      |   |        |   | 0.2     |                       |  |   | 5.0                       |   |  |              | 6.6   |   |              |   |         |   |  |   | 11.8 
|Deferred income taxes                         |  |               |      |   |        |   |        |                       |  |   | 4.6                       |   |  |              | 0.6   |   |              |   |         |   |  |   | 5.2  
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Total current assets                          |  |               | (2.0  | ) |        |   | 46.1    |                       |  |   | 81.0                      |   |  |              | 67.7  |   |              |   |         |   |  |   | 192.8
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Notes receivable from affiliates              |  |               |      |   |        |   | 433.2   |                       |  |   |                          |   |  |              | 29.1  |   |              |   | (462.3   | ) |  |   |     
|Property, plant and equipment, net            |  |               |      |   |        |   |        |                       |  |   | 72.1                      |   |  |              | 64.0  |   |              |   |         |   |  |   | 136.1
|Intangible assets, net                        |  |               |      |   |        |   | 11.0    |                       |  |   | 160.6                     |   |  |              | 39.0  |   |              |   |         |   |  |   | 210.6
|Goodwill                                      |  |               |      |   |        |   |        |                       |  |   | 299.6                     |   |  |              | 30.9  |   |              |   |         |   |  |   | 330.5
|Investment in subsidiaries                    |  |               | 644.6 |   |        |   | 510.6   |                       |  |   | 8.5                       |   |  |              |      |   |              |   | (1,163.7 | ) |  |   |     
|Deferred income taxes                         |  |               |      |   |        |   |        |                       |  |   | 10.9                      |   |  |              | 1.6   |   |              |   |         |   |  |   | 12.5 
|Other long-term assets                        |  |               | 0.2   |   |        |   | 20.5    |                       |  |   | 5.9                       |   |  |              | 2.4   |   |              |   |         |   |  |   | 29.0 
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Total assets                                  |  | $             | 642.8 |   |        | $ | 1,021.4 |                       |  | $ | 638.6                     |   |  | $            | 234.7 |   |              | $ | (1,626.0 | ) |  | $ | 911.5
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Liabilities and stockholders equity          |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Current liabilities:                          |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Accounts payable                              |  | $             |      |   |        | $ |        |                       |  | $ | 26.6                      |   |  | $            | 21.4  |   |              | $ |         |   |  | $ | 48.0 
|Current portion of long-term debt             |  |               |      |   |        |   | 0.9     |                       |  |   |                          |   |  |              | 0.1   |   |              |   |         |   |  |   | 1.0  
|Short-term borrowings                         |  |               |      |   |        |   |        |                       |  |   |                          |   |  |              | 4.1   |   |              |   |         |   |  |   | 4.1  
|Income taxes payable                          |  |               |      |   |        |   | (18.4   | )                     |  |   | 20.6                      |   |  |              | 1.1   |   |              |   |         |   |  |   | 3.3  
|Restructuring accruals                        |  |               |      |   |        |   |        |                       |  |   |                          |   |  |              | 3.6   |   |              |   |         |   |  |   | 3.6  
|Accruals and other current liabilities        |  |               |      |   |        |   | 3.0     |                       |  |   | 19.0                      |   |  |              | 26.1  |   |              |   |         |   |  |   | 48.1 
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Total current liabilities                     |  |               |      |   |        |   | (14.5   | )                     |  |   | 66.2                      |   |  |              | 56.4  |   |              |   |         |   |  |   | 108.1
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Notes payable to affiliates                   |  |               | 462.3 |   |        |   | (2.5    | )                     |  |   |                          |   |  |              | 2.5   |   |              |   | (462.3   | ) |  |   |     
|Long-term debt, less current portion          |  |               |      |   |        |   | 456.1   |                       |  |   |                          |   |  |              | 24.4  |   |              |   |         |   |  |   | 480.5
|Pensions                                      |  |               |      |   |        |   |        |                       |  |   | 1.3                       |   |  |              | 45.9  |   |              |   |         |   |  |   | 47.2 
|Deferred income taxes                         |  |               |      |   |        |   | 0.7     |                       |  |   | 55.1                      |   |  |              | 21.9  |   |              |   |         |   |  |   | 77.7 
|Other long-term liabilities                   |  |               |      |   |        |   |        |                       |  |   | 5.4                       |   |  |              | 4.6   |   |              |   |         |   |  |   | 10.0 
|Minority interest                             |  |               |      |   |        |   |        |                       |  |   |                          |   |  |              | 7.5   |   |              |   |         |   |  |   | 7.5  
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Total liabilities                             |  |               | 462.3 |   |        |   | 439.8   |                       |  |   | 128.0                     |   |  |              | 163.2 |   |              |   | (462.3   | ) |  |   | 731.0
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Stockholders equity                          |  |               | 180.5 |   |        |   | 581.6   |                       |  |   | 510.6                     |   |  |              | 71.5  |   |              |   | (1,163.7 | ) |  |   | 180.5
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Total liabilities and stockholders equity    |  | $             | 642.8 |   |        | $ | 1,021.4 |                       |  | $ | 638.6                     |   |  | $            | 234.7 |   |              | $ | (1,626.0 | ) |  | $ | 911.5
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      



14



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



Condensed Consolidating Balance Sheets

March 31, 2006



|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|--------------------------------------------- |  | ------------- | ----- | - | ------ | - | ------- | --------------------- |  | - | ------------------------- | - |  | ------------ | ----- | - | ------------ | - | -------- | - |  | - | -----
|                                              |  | Parent        |       |   | Issuer |   |         | GuarantorSubsidiaries |  |   | Non-GuarantorSubsidiaries |   |  | Eliminations |       |   | Consolidated
|                                              |  | (in millions)
|Assets                                        |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Current assets:                               |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Cash and cash equivalents                     |  | $             |      |   |        | $ |        |                       |  | $ | 27.4                      |   |  | $            | 25.2  |   |              | $ |         |   |  | $ | 52.6 
|Accounts receivable:                          |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Trade, net of allowance for doubtful accounts |  |               |      |   |        |   |        |                       |  |   | 49.1                      |   |  |              | 39.4  |   |              |   |         |   |  |   | 88.5 
|From affiliates                               |  |               | (2.0  | ) |        |   | 62.0    |                       |  |   | (30.8                     | ) |  |              | (29.2 | ) |              |   |         |   |  |   |     
|Other                                         |  |               |      |   |        |   |        |                       |  |   | 1.5                       |   |  |              | 0.3   |   |              |   |         |   |  |   | 1.8  
|Inventories, net                              |  |               |      |   |        |   |        |                       |  |   | 31.3                      |   |  |              | 24.9  |   |              |   |         |   |  |   | 56.2 
|Prepayments and other current assets          |  |               |      |   |        |   | 0.2     |                       |  |   | 4.8                       |   |  |              | 4.9   |   |              |   |         |   |  |   | 9.9  
|Deferred income taxes                         |  |               |      |   |        |   |        |                       |  |   | 4.6                       |   |  |              | 0.6   |   |              |   |         |   |  |   | 5.2  
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Total current assets                          |  |               | (2.0  | ) |        |   | 62.2    |                       |  |   | 87.9                      |   |  |              | 66.1  |   |              |   |         |   |  |   | 214.2
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Notes receivable from affiliates              |  |               |      |   |        |   | 433.2   |                       |  |   |                          |   |  |              | 29.1  |   |              |   | (462.3   | ) |  |   |     
|Property, plant and equipment, net            |  |               |      |   |        |   |        |                       |  |   | 73.7                      |   |  |              | 63.1  |   |              |   |         |   |  |   | 136.8
|Intangible assets, net                        |  |               |      |   |        |   | 12.8    |                       |  |   | 163.4                     |   |  |              | 39.7  |   |              |   |         |   |  |   | 215.9
|Goodwill                                      |  |               |      |   |        |   |        |                       |  |   | 299.6                     |   |  |              | 30.9  |   |              |   |         |   |  |   | 330.5
|Investment in subsidiaries                    |  |               | 650.5 |   |        |   | 502.5   |                       |  |   | 8.5                       |   |  |              |      |   |              |   | (1,161.5 | ) |  |   |     
|Deferred income taxes                         |  |               |      |   |        |   |        |                       |  |   | 10.9                      |   |  |              | 1.6   |   |              |   |         |   |  |   | 12.5 
|Other long-term assets                        |  |               | 0.2   |   |        |   | 19.6    |                       |  |   | 3.0                       |   |  |              | 2.4   |   |              |   |         |   |  |   | 25.2 
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Total assets                                  |  | $             | 648.7 |   |        | $ | 1,030.3 |                       |  | $ | 647.0                     |   |  | $            | 232.9 |   |              | $ | (1,623.8 | ) |  | $ | 935.1
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Liabilities and stockholders equity          |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Current liabilities:                          |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Accounts payable                              |  | $             |      |   |        | $ |        |                       |  | $ | 38.9                      |   |  | $            | 21.6  |   |              | $ |         |   |  | $ | 60.5 
|Current portion of long-term debt             |  |               |      |   |        |   | 0.5     |                       |  |   |                          |   |  |              | 0.1   |   |              |   |         |   |  |   | 0.6  
|Short-term borrowings                         |  |               |      |   |        |   |        |                       |  |   |                          |   |  |              | 4.0   |   |              |   |         |   |  |   | 4.0  
|Income taxes payable                          |  |               |      |   |        |   | (19.3   | )                     |  |   | 20.8                      |   |  |              | 1.2   |   |              |   |         |   |  |   | 2.7  
|Restructuring accruals                        |  |               |      |   |        |   |        |                       |  |   | 0.1                       |   |  |              | 2.9   |   |              |   |         |   |  |   | 3.0  
|Accruals and other current liabilities        |  |               |      |   |        |   | 9.1     |                       |  |   | 22.9                      |   |  |              | 25.6  |   |              |   |         |   |  |   | 57.6 
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Total current liabilities                     |  |               |      |   |        |   | (9.7    | )                     |  |   | 82.7                      |   |  |              | 55.4  |   |              |   |         |   |  |   | 128.4
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Notes payable to affiliates                   |  |               | 462.3 |   |        |   | (2.4    | )                     |  |   |                          |   |  |              | 2.4   |   |              |   | (462.3   | ) |  |   |     
|Long-term debt, less current portion          |  |               |      |   |        |   | 456.5   |                       |  |   |                          |   |  |              | 24.5  |   |              |   |         |   |  |   | 481.0
|Pensions                                      |  |               |      |   |        |   |        |                       |  |   | 1.2                       |   |  |              | 43.6  |   |              |   |         |   |  |   | 44.8 
|Deferred income taxes                         |  |               |      |   |        |   | 0.2     |                       |  |   | 55.2                      |   |  |              | 21.9  |   |              |   |         |   |  |   | 77.3 
|Other long-term liabilities                   |  |               |      |   |        |   |        |                       |  |   | 5.4                       |   |  |              | 4.4   |   |              |   |         |   |  |   | 9.8  
|Minority interest                             |  |               |      |   |        |   |        |                       |  |   |                          |   |  |              | 7.4   |   |              |   |         |   |  |   | 7.4  
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Total liabilities                             |  |               | 462.3 |   |        |   | 444.6   |                       |  |   | 144.5                     |   |  |              | 159.6 |   |              |   | (462.3   | ) |  |   | 748.7
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Stockholders equity                          |  |               | 186.4 |   |        |   | 585.7   |                       |  |   | 502.5                     |   |  |              | 73.3  |   |              |   | (1,161.5 | ) |  |   | 186.4
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      
|Total liabilities and stockholders equity    |  | $             | 648.7 |   |        | $ | 1,030.3 |                       |  | $ | 647.0                     |   |  | $            | 232.9 |   |              | $ | (1,623.8 | ) |  | $ | 935.1
|                                              |  |               |       |   |        |   |         |                       |  |   |                           |   |  |              |       |   |              |   |          |   |  |   |      



15



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



Condensed Consolidating Statements of Operations (unaudited)

Fiscal Quarter Ended July 1, 2006



|                                                        |  |               |      |   |        |   |      |                        |  |                            |      |  |              |      |   |              |   |      |   |  |   |       |  
|------------------------------------------------------- |  | ------------- | ---- | - | ------ | - | ---- | ---------------------- |  | -------------------------- | ---- |  | ------------ | ---- | - | ------------ | - | ---- | - |  | - | ----- | -
|                                                        |  | Parent        |      |   | Issuer |   |      | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |      |  | Eliminations |      |   | Consolidated |  
|                                                        |  | (in millions) |     
|Net sales                                               |  | $             |     |   |        | $ |     |                        |  | $                          | 97.7 |  | $            | 53.8 |   |              | $ | (4.9 | ) |  | $ | 146.6 |  
|Cost of sales                                           |  |               |     |   |        |   |     |                        |  |                            | 70.6 |  |              | 40.3 |   |              |   | (4.9 | ) |  |   | 106.0 |  
|                                                        |  |               |      |   |        |   |      |                        |  |                            |      |  |              |      |   |              |   |      |   |  |   |       |  
|Gross profit                                            |  |               |     |   |        |   |     |                        |  |                            | 27.1 |  |              | 13.5 |   |              |   |     |   |  |   | 40.6  |  
|                                                        |  |               |      |   |        |   |      |                        |  |                            |      |  |              |      |   |              |   |      |   |  |   |       |  
|Selling, general and administrative expenses            |  |               |     |   |        |   | 0.3  |                        |  |                            | 15.4 |  |              | 13.1 |   |              |   |     |   |  |   | 28.8  |  
|Restructuring costs                                     |  |               |     |   |        |   |     |                        |  |                            |     |  |              | 1.9  |   |              |   |     |   |  |   | 1.9   |  
|Amortization of intangible assets                       |  |               |     |   |        |   | 1.9  |                        |  |                            | 2.9  |  |              | 0.8  |   |              |   |     |   |  |   | 5.6   |  
|Other operating expense, net                            |  |               |     |   |        |   |     |                        |  |                            | 0.7  |  |              |     |   |              |   |     |   |  |   | 0.7   |  
|                                                        |  |               |      |   |        |   |      |                        |  |                            |      |  |              |      |   |              |   |      |   |  |   |       |  
|Operating (loss) income                                 |  |               |     |   |        |   | (2.2 | )                      |  |                            | 8.1  |  |              | (2.3 | ) |              |   |     |   |  |   | 3.6   |  
|                                                        |  |               |      |   |        |   |      |                        |  |                            |      |  |              |      |   |              |   |      |   |  |   |       |  
|Non-operating (expense) income:                         |  |               |      |   |        |   |      |                        |  |                            |      |  |              |      |   |              |   |      |   |  |   |       |  
|Interest (expense) income, net                          |  |               |     |   |        |   | (9.3 | )                      |  |                            | 0.1  |  |              | (1.1 | ) |              |   |     |   |  |   | (10.3 | )
|Equity in (loss) earnings of subsidiaries               |  |               | (6.6 | ) |        |   | 8.3  |                        |  |                            | 0.1  |  |              |     |   |              |   | (1.8 | ) |  |   |      |  
|Other income, net                                       |  |               |     |   |        |   |     |                        |  |                            | 0.1  |  |              | 2.0  |   |              |   |     |   |  |   | 2.1   |  
|                                                        |  |               |      |   |        |   |      |                        |  |                            |      |  |              |      |   |              |   |      |   |  |   |       |  
|(Loss) income before income taxes and minority interest |  |               | (6.6 | ) |        |   | (3.2 | )                      |  |                            | 8.4  |  |              | (1.4 | ) |              |   | (1.8 | ) |  |   | (4.6  | )
|                                                        |  |               |      |   |        |   |      |                        |  |                            |      |  |              |      |   |              |   |      |   |  |   |       |  
|Provision for income taxes                              |  |               |     |   |        |   | 1.5  |                        |  |                            | 0.1  |  |              | 0.3  |   |              |   |     |   |  |   | 1.9   |  
|                                                        |  |               |      |   |        |   |      |                        |  |                            |      |  |              |      |   |              |   |      |   |  |   |       |  
|(Loss) income before minority interest                  |  |               | (6.6 | ) |        |   | (4.7 | )                      |  |                            | 8.3  |  |              | (1.7 | ) |              |   | (1.8 | ) |  |   | (6.5  | )
|                                                        |  |               |      |   |        |   |      |                        |  |                            |      |  |              |      |   |              |   |      |   |  |   |       |  
|Minority interest                                       |  |               |     |   |        |   |     |                        |  |                            |     |  |              | (0.1 | ) |              |   |     |   |  |   | (0.1  | )
|                                                        |  |               |      |   |        |   |      |                        |  |                            |      |  |              |      |   |              |   |      |   |  |   |       |  
|Net (loss) income                                       |  | $             | (6.6 | ) |        | $ | (4.7 | )                      |  | $                          | 8.3  |  | $            | (1.8 | ) |              | $ | (1.8 | ) |  | $ | (6.6  | )
|                                                        |  |               |      |   |        |   |      |                        |  |                            |      |  |              |      |   |              |   |      |   |  |   |       |  



16



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



Condensed Consolidating Statements of Operations (unaudited)

Fiscal Quarter Ended July 2, 2005



|                                                        |  |               |      |   |        |   |      |                        |  |                            |       |  |              |      |   |              |   |      |   |  |   |       |  
|------------------------------------------------------- |  | ------------- | ---- | - | ------ | - | ---- | ---------------------- |  | -------------------------- | ----- |  | ------------ | ---- | - | ------------ | - | ---- | - |  | - | ----- | -
|                                                        |  | Parent        |      |   | Issuer |   |      | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |       |  | Eliminations |      |   | Consolidated |  
|                                                        |  | (in millions) |     
|Net sales                                               |  | $             |     |   |        | $ |     |                        |  | $                          | 102.5 |  | $            | 45.9 |   |              | $ | (1.6 | ) |  | $ | 146.8 |  
|Cost of sales                                           |  |               |     |   |        |   |     |                        |  |                            | 71.1  |  |              | 33.0 |   |              |   | (1.6 | ) |  |   | 102.5 |  
|                                                        |  |               |      |   |        |   |      |                        |  |                            |       |  |              |      |   |              |   |      |   |  |   |       |  
|Gross profit                                            |  |               |     |   |        |   |     |                        |  |                            | 31.4  |  |              | 12.9 |   |              |   |     |   |  |   | 44.3  |  
|                                                        |  |               |      |   |        |   |      |                        |  |                            |       |  |              |      |   |              |   |      |   |  |   |       |  
|Selling, general and administrative expenses            |  |               |     |   |        |   | 0.1  |                        |  |                            | 14.0  |  |              | 12.9 |   |              |   |     |   |  |   | 27.0  |  
|Restructuring costs                                     |  |               |     |   |        |   |     |                        |  |                            | 0.3   |  |              | 1.1  |   |              |   |     |   |  |   | 1.4   |  
|Amortization of intangible assets                       |  |               |     |   |        |   | 1.8  |                        |  |                            | 3.1   |  |              | 0.8  |   |              |   |     |   |  |   | 5.7   |  
|Other operating expense, net                            |  |               |     |   |        |   |     |                        |  |                            | 0.8   |  |              |     |   |              |   |     |   |  |   | 0.8   |  
|                                                        |  |               |      |   |        |   |      |                        |  |                            |       |  |              |      |   |              |   |      |   |  |   |       |  
|Operating (loss) income                                 |  |               |     |   |        |   | (1.9 | )                      |  |                            | 13.2  |  |              | (1.9 | ) |              |   |     |   |  |   | 9.4   |  
|                                                        |  |               |      |   |        |   |      |                        |  |                            |       |  |              |      |   |              |   |      |   |  |   |       |  
|Non-operating (expense) income:                         |  |               |      |   |        |   |      |                        |  |                            |       |  |              |      |   |              |   |      |   |  |   |       |  
|Interest (expense) income, net                          |  |               |     |   |        |   | (8.9 | )                      |  |                            | 0.5   |  |              | (0.7 | ) |              |   |     |   |  |   | (9.1  | )
|Equity in (loss) earnings of subsidiaries               |  |               | (4.2 | ) |        |   | 12.3 |                        |  |                            | 0.3   |  |              |     |   |              |   | (8.4 | ) |  |   |      |  
|Other income (expense), net                             |  |               |     |   |        |   |     |                        |  |                            | 0.1   |  |              | (2.1 | ) |              |   |     |   |  |   | (2.0  | )
|                                                        |  |               |      |   |        |   |      |                        |  |                            |       |  |              |      |   |              |   |      |   |  |   |       |  
|(Loss) income before income taxes and minority interest |  |               | (4.2 | ) |        |   | 1.5  |                        |  |                            | 14.1  |  |              | (4.7 | ) |              |   | (8.4 | ) |  |   | (1.7  | )
|                                                        |  |               |      |   |        |   |      |                        |  |                            |       |  |              |      |   |              |   |      |   |  |   |       |  
|Provision for income taxes                              |  |               |     |   |        |   | 0.3  |                        |  |                            | 1.8   |  |              | 0.3  |   |              |   |     |   |  |   | 2.4   |  
|                                                        |  |               |      |   |        |   |      |                        |  |                            |       |  |              |      |   |              |   |      |   |  |   |       |  
|(Loss) income before minority interest                  |  |               | (4.2 | ) |        |   | 1.2  |                        |  |                            | 12.3  |  |              | (5.0 | ) |              |   | (8.4 | ) |  |   | (4.1  | )
|                                                        |  |               |      |   |        |   |      |                        |  |                            |       |  |              |      |   |              |   |      |   |  |   |       |  
|Minority interest                                       |  |               |     |   |        |   |     |                        |  |                            |      |  |              | (0.1 | ) |              |   |     |   |  |   | (0.1  | )
|                                                        |  |               |      |   |        |   |      |                        |  |                            |       |  |              |      |   |              |   |      |   |  |   |       |  
|Net (loss) income                                       |  | $             | (4.2 | ) |        | $ | 1.2  |                        |  | $                          | 12.3  |  | $            | (5.1 | ) |              | $ | (8.4 | ) |  | $ | (4.2  | )
|                                                        |  |               |      |   |        |   |      |                        |  |                            |       |  |              |      |   |              |   |      |   |  |   |       |  



17



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



Condensed Consolidating Statements of Cash Flows (unaudited)

Fiscal Quarter Ended July 1, 2006



|                                                               |  |               |      |   |        |   |      |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|-------------------------------------------------------------- |  | ------------- | ---- | - | ------ | - | ---- | ---------------------- |  | - | -------------------------- | - |  | ------------ | ---- | - | ------------ | - | ---- | - |  | - | ----- | -
|                                                               |  | Parent        |      |   | Issuer |   |      | Guarantor Subsidiaries |  |   | Non-Guarantor Subsidiaries |   |  | Eliminations |      |   | Consolidated |  
|                                                               |  | (in millions) |     
|Operating activities                                           |  |               |      |   |        |   |      |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Net (loss) income                                              |  | $             | (6.6 | ) |        | $ | (4.7 | )                      |  | $ | 8.3                        |   |  | $            | (1.8 | ) |              | $ | (1.8 | ) |  | $ | (6.6  | )
|Non-cash adjustments                                           |  |               |     |   |        |   | 2.4  |                        |  |   | 6.3                        |   |  |              | 1.0  |   |              |   |     |   |  |   | 9.7   |  
|Undistributed equity in loss (earnings) of subsidiaries        |  |               | 6.6  |   |        |   | (8.3 | )                      |  |   | (0.1                       | ) |  |              |     |   |              |   | 1.8  |   |  |   |      |  
|Changes in operating assets and liabilities                    |  |               |     |   |        |   | 10.6 |                        |  |   | (29.7                      | ) |  |              | (4.1 | ) |              |   |     |   |  |   | (23.2 | )
|                                                               |  |               |      |   |        |   |      |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Net cash used in operating activities                          |  |               |     |   |        |   |     |                        |  |   | (15.2                      | ) |  |              | (4.9 | ) |              |   |     |   |  |   | (20.1 | )
|                                                               |  |               |      |   |        |   |      |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Investing activities                                           |  |               |      |   |        |   |      |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Expenditures for property, plant and equipment and intangibles |  |               |     |   |        |   |     |                        |  |   | (1.9                       | ) |  |              | (1.4 | ) |              |   |     |   |  |   | (3.3  | )
|DuPenn acquisition                                             |  |               |     |   |        |   |     |                        |  |   | (0.4                       | ) |  |              |     |   |              |   |     |   |  |   | (0.4  | )
|Proceeds from sale of assets                                   |  |               |     |   |        |   |     |                        |  |   |                           |   |  |              | 1.7  |   |              |   |     |   |  |   | 1.7   |  
|                                                               |  |               |      |   |        |   |      |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Net cash (used in) provided by investing activities            |  |               |     |   |        |   |     |                        |  |   | (2.3                       | ) |  |              | 0.3  |   |              |   |     |   |  |   | (2.0  | )
|                                                               |  |               |      |   |        |   |      |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Effect of exchange rate changes on cash                        |  |               |     |   |        |   |     |                        |  |   |                           |   |  |              | 0.2  |   |              |   |     |   |  |   | 0.2   |  
|Decrease in cash and cash equivalents                          |  |               |     |   |        |   |     |                        |  |   | (17.5                      | ) |  |              | (4.4 | ) |              |   |     |   |  |   | (21.9 | )
|                                                               |  |               |      |   |        |   |      |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Cash and cash equivalents at beginning of year                 |  | $             |     |   |        | $ |     |                        |  | $ | 27.4                       |   |  | $            | 25.2 |   |              | $ |     |   |  | $ | 52.6  |  
|                                                               |  |               |      |   |        |   |      |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Cash and cash equivalents at end of period                     |  | $             |     |   |        | $ |     |                        |  | $ | 9.9                        |   |  | $            | 20.8 |   |              | $ |     |   |  | $ | 30.7  |  
|                                                               |  |               |      |   |        |   |      |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  



18



---

SENSUS METERING SYSTEMS (BERMUDA 2) LTD.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)



Condensed Consolidating Statements of Cash Flows (unaudited)

Fiscal Quarter Ended July 2, 2005



|                                                               |  |               |      |   |        |   |       |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|-------------------------------------------------------------- |  | ------------- | ---- | - | ------ | - | ----- | ---------------------- |  | - | -------------------------- | - |  | ------------ | ---- | - | ------------ | - | ---- | - |  | - | ----- | -
|                                                               |  | Parent        |      |   | Issuer |   |       | Guarantor Subsidiaries |  |   | Non-Guarantor Subsidiaries |   |  | Eliminations |      |   | Consolidated |  
|                                                               |  | (in millions) |     
|Operating activities                                           |  |               |      |   |        |   |       |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Net (loss) income                                              |  | $             | (4.2 | ) |        | $ | 1.2   |                        |  | $ | 12.3                       |   |  | $            | (5.1 | ) |              | $ | (8.4 | ) |  | $ | (4.2  | )
|Non-cash adjustments                                           |  |               |     |   |        |   | 2.2   |                        |  |   | 6.8                        |   |  |              | 3.3  |   |              |   |     |   |  |   | 12.3  |  
|Undistributed equity in loss (earnings) of subsidiaries        |  |               | 4.2  |   |        |   | (12.3 | )                      |  |   | (0.3                       | ) |  |              |     |   |              |   | 8.4  |   |  |   |      |  
|Changes in operating assets and liabilities                    |  |               |     |   |        |   | 9.4   |                        |  |   | (23.1                      | ) |  |              | 2.5  |   |              |   |     |   |  |   | (11.2 | )
|                                                               |  |               |      |   |        |   |       |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Net cash provided by (used in) operating activities            |  |               |     |   |        |   | 0.5   |                        |  |   | (4.3                       | ) |  |              | 0.7  |   |              |   |     |   |  |   | (3.1  | )
|                                                               |  |               |      |   |        |   |       |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Investing activities                                           |  |               |      |   |        |   |       |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Expenditures for property, plant and equipment and intangibles |  |               |     |   |        |   |      |                        |  |   | (2.3                       | ) |  |              | (2.2 | ) |              |   |     |   |  |   | (4.5  | )
|Other investments                                              |  |               |     |   |        |   |      |                        |  |   |                           |   |  |              | 0.3  |   |              |   |     |   |  |   | 0.3   |  
|                                                               |  |               |      |   |        |   |       |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Net cash used in investing activities                          |  |               |     |   |        |   |      |                        |  |   | (2.3                       | ) |  |              | (1.9 | ) |              |   |     |   |  |   | (4.2  | )
|                                                               |  |               |      |   |        |   |       |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Financing activities                                           |  |               |      |   |        |   |       |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Principal payments on debt                                     |  |               |     |   |        |   | (0.5  | )                      |  |   |                           |   |  |              | (0.1 | ) |              |   |     |   |  |   | (0.6  | )
|                                                               |  |               |      |   |        |   |       |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Net cash used in financing activities                          |  |               |     |   |        |   | (0.5  | )                      |  |   |                           |   |  |              | (0.1 | ) |              |   |     |   |  |   | (0.6  | )
|                                                               |  |               |      |   |        |   |       |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Effect of exchange rate changes on cash                        |  |               |     |   |        |   |      |                        |  |   |                           |   |  |              | (0.4 | ) |              |   |     |   |  |   | (0.4  | )
|Decrease in cash and cash equivalents                          |  |               |     |   |        |   |      |                        |  |   | (6.6                       | ) |  |              | (1.7 | ) |              |   |     |   |  |   | (8.3  | )
|                                                               |  |               |      |   |        |   |       |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Cash and cash equivalents at beginning of year                 |  | $             |     |   |        | $ |      |                        |  | $ | 39.1                       |   |  | $            | 15.8 |   |              | $ |     |   |  | $ | 54.9  |  
|                                                               |  |               |      |   |        |   |       |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  
|Cash and cash equivalents at end of period                     |  | $             |     |   |        | $ |      |                        |  | $ | 32.5                       |   |  | $            | 14.1 |   |              | $ |     |   |  | $ | 46.6  |  
|                                                               |  |               |      |   |        |   |       |                        |  |   |                            |   |  |              |      |   |              |   |      |   |  |   |       |  



19



---

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

This
Quarterly Report on Form 10-Q includes certain statements that may be deemed to be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. When used in this report, the words
anticipate, believe, estimate, expect, intend, plan and similar expressions as they relate to us are intended to identify these forward-looking statements. All statements by us
regarding our expected financial position, sales, cash flow and other operating results, business strategy, financing plans, forecasted trends related to the markets in which we operate, legal proceedings and similar matters, other than those of
historical fact, are forward-looking statements. We cannot assure you that our expectations expressed or implied in these forward-looking statements will turn out to be correct. Our actual results could be materially different from our expectations
because of various risks. These risks include our dependence on new product development and intellectual property, and our dependence on independent distributors and third-party contract manufacturers, automotive vehicle production levels and
schedules, our substantial financial leverage, debt service and other cash requirements, liquidity constraints and risks related to future growth and expansion. Other important risk factors that could cause actual events or results to differ from
those contained or implied in the forward-looking statements include, without limitation, our ability to integrate acquired companies, general economic and business conditions, competition, adverse changes in the regulatory or legislative
environment in which we operate, and other factors beyond our control.

We operate on a 4 week, 4 week, 5 week financial and
business closing schedule for all periods, except year end, which is March 31, and the fiscal half, which is September 30. References herein to a fiscal quarter refer to the three-month period ended as of that date. The following
managements discussion and analysis should be read in conjunction with the unaudited consolidated financial statements for the fiscal quarter ended July 1, 2006 and the related notes thereto included in this report and the audited
consolidated financial statements for the year ended March 31, 2006 and related notes thereto included in our Annual Report on Form 10-K filed with the SEC.

Unless the context otherwise indicates or requires, the use in this Quarterly Report on Form 10-Q of the terms we, us or our refers to Sensus Metering Systems (Bermuda 2) Ltd.
and its consolidated subsidiaries. Unless we indicate otherwise, we have rounded dollar amounts to the nearest hundred thousand dollars.

General

We are a leading provider of advanced metering and related communications systems to the worldwide utility industry and have over a
century of experience in designing and manufacturing metering products. We are the largest global manufacturer of water meters and have a substantial share of the sales of automatic meter reading (AMR) devices to North American water
utilities. Additionally, we believe that we are a leading global developer and manufacturer of gas and heat metering systems and are an emerging participant in the North American electric metering market with iCon, our solid-state electric meter. We
are recognized throughout the metering industry for developing and manufacturing metering products with long-term accuracy and unique product features, as well as for providing comprehensive customer service for all of our products. In addition to
our metering business, we believe we are the leading North American producer of pipe joining and repair products for water and natural gas utilities and a premier supplier of precision-manufactured, thin-wall, low-porosity aluminum die-castings.

History and the Acquisition

The Company was formed on December 17, 2003 through the acquisition (the Acquisition) of the metering systems and certain other businesses of Invensys plc .We and our predecessors have been supplying
metering and related products for over a century. Our current business was created in early 1999 when BTR plc and Siebe plc merged to form Invensys plc.

Recent Event

On July 6, 2006, the Company completed its acquisition of substantially all
of the assets and assumption of certain identified liabilities of Advanced Metering Data Systems, L.L.C. (AMDS) for $45.0 million in cash. Additional cash consideration will be paid if the acquired business achieves certain performance
targets through March 2011. In addition, pursuant to a Subscription Agreement with AMDS, Sensus Metering Systems (Bermuda 1) Ltd. issued certain preference shares to AMDS, which are subject to the performance of the acquired business over a
five-year period following closing. The Company financed the transaction with equity contributions from the current principal investors in the Company and cash on hand. The transaction will be accounted for in accordance with Statement of Financial
Accounting Standards No. 141, Business Combinations, and will be included in the Companys consolidated financial statements for the period from the date of acquisition.



20



---

Other Information About Our Business

The following table presents, as of the dates indicated, additional information about our operations and business:



|                              |  |                      |       |                |   |                   |  |                    |       |             |   |               |  |   |       |  |   |      
|----------------------------- |  | -------------------- | ----- | -------------- | - | ----------------- |  | ------------------ | ----- | ----------- | - | ------------- |  | - | ----- |  | - | -----
|                              |  | Fiscal Quarter Ended
|                              |  | July 1, 2006         |       | March 31, 2006 |   | December 31, 2005 |  | September 30, 2005 |       | July 2,2005 |   | March 31,2005
|Orders (in millions)          |  | $                    | 150.6 |                | $ | 170.5             |  | $                  | 151.7 |             | $ | 153.9         |  | $ | 150.5 |  | $ | 168.6
|Total net sales (in millions) |  | $                    | 146.6 |                | $ | 178.1             |  | $                  | 146.9 |             | $ | 142.1         |  | $ | 146.8 |  | $ | 162.9
|Employees                     |  |                      | 3,835 |                |   | 3,859             |  |                    | 3,880 |             |   | 3,914         |  |   | 3,372 |  |   | 3,350

Backlog

The Companys total backlog at July 1, 2006 and July 2, 2005 was $55.6 million and $51.3 million, respectively. The Companys total backlog consists of unshipped orders relating to undelivered
contractual commitments and purchase orders.

Results of Operations

The following table provides results of operations of the Company:



|                                               |  |                                  |       |   |   |     |    |                                  |   |       |   |  |     |   
|---------------------------------------------- |  | -------------------------------- | ----- | - | - | --- | -- | -------------------------------- | - | ----- | - |  | --- | --
|(in millions)                                  |  | Fiscal QuarterEnded July 1, 2006 |       |   | % |     |    | Fiscal QuarterEnded July 2, 2005 |   |       | % | 
|Net sales                                      |  | $                                | 146.6 |   |   | 100 | %  |                                  | $ | 146.8 |   |  | 100 | % 
|Gross profit                                   |  |                                  | 40.6  |   |   | 28  | %  |                                  |   | 44.3  |   |  | 30  | % 
|Selling, general and administrative expenses   |  |                                  | 28.8  |   |   | 20  | %  |                                  |   | 27.0  |   |  | 18  | % 
|Restructuring costs                            |  |                                  | 1.9   |   |   | 1   | %  |                                  |   | 1.4   |   |  | 1   | % 
|Amortization of intangible assets              |  |                                  | 5.6   |   |   | 4   | %  |                                  |   | 5.7   |   |  | 4   | % 
|Other operating expense, net                   |  |                                  | 0.7   |   |   | 1   | %  |                                  |   | 0.8   |   |  | 1   | % 
|                                               |  |                                  |       |   |   |     |    |                                  |   |       |   |  |     |   
|Operating income                               |  |                                  | 3.6   |   |   | 2   | %  |                                  |   | 9.4   |   |  | 6   | % 
|Interest expense, net                          |  |                                  | (10.3 | ) |   | (7  | )% |                                  |   | (9.1  | ) |  | (6  | )%
|Other non-operating income (expense), net      |  |                                  | 2.1   |   |   | 1   | %  |                                  |   | (2.0  | ) |  | (1  | )%
|                                               |  |                                  |       |   |   |     |    |                                  |   |       |   |  |     |   
|Loss before income taxes and minority interest |  |                                  | (4.6  | ) |   | (4  | )% |                                  |   | (1.7  | ) |  | (1  | )%
|Provision for income taxes                     |  |                                  | 1.9   |   |   | 1   | %  |                                  |   | 2.4   |   |  | 2   | % 
|                                               |  |                                  |       |   |   |     |    |                                  |   |       |   |  |     |   
|Loss before minority interest                  |  |                                  | (6.5  | ) |   | (5  | )% |                                  |   | (4.1  | ) |  | (3  | )%
|Minority interest                              |  |                                  | (0.1  | ) |   |    |    |                                  |   | (0.1  | ) |  |    |   
|                                               |  |                                  |       |   |   |     |    |                                  |   |       |   |  |     |   
|Net loss                                       |  | $                                | (6.6  | ) |   | (5  | )% |                                  | $ | (4.2  | ) |  | (3  | )%
|                                               |  |                                  |       |   |   |     |    |                                  |   |       |   |  |     |   

Fiscal Quarter Ended July 1, 2006 Compared with Fiscal Quarter Ended July 2, 2005

Net Sales.Net sales decreased by $0.2 million (including a $0.5 million favorable foreign currency impact) from $146.8
million in the fiscal quarter ended July 2, 2005 to $146.6 million in the fiscal quarter ended July 1, 2006. While we continue to experience strong demand for metering systems due to continued growth of AMR applications and products, sales
were negatively impacted by two fewer working days in the current fiscal quarter. North American sales of water meters decreased by $6.1 million, or 10%, from $59.7 million in the fiscal quarter ended July 2, 2005 to $53.6 million in the fiscal
quarter ended July 1, 2006. This decrease is primarily the result of fewer working days in the current fiscal quarter and customer consolidation. Gas meter sales for the fiscal quarter ended July 1, 2006 decreased by $1.3 million, or 9%,
as compared to the fiscal quarter ended July 2, 2005 due to lower



21



---

export sales of gas meters. Electric meter sales increased marginally for the fiscal quarter ended July 1, 2006 as compared to the fiscal quarter ended
July 2, 2005 due to continued growth in sales of our iCon electric meter products and expansion of our product line.

The
Europe/Middle East/Africa water meter market experienced an increase in sales of $1.4 million for the fiscal quarter ended July 1, 2006, net of foreign currency impact, as compared to the fiscal quarter ended July 2, 2005. This increase is
the result of growth in Eastern Europe and Africa and increased bulk meter sales and market acceptance of new AMR product offerings in Germany. South American sales increased $0.4 million, net of foreign currency impact, for the fiscal quarter ended
July 1, 2006 as compared to the fiscal quarter ended July 2, 2005 due to increased domestic water meter sales in Brazil and Chile.

Third-party sales from our precision die casting products increased $4.3 million, or 39%, to $15.2 million in the fiscal quarter ended July 1, 2006 from $10.9 million in the fiscal quarter ended July 2, 2005 due to expansion into
China and pass down of aluminum price increases to our customers. Pipe joining and repair products sales increased $1.1 million, or 8%, for the fiscal quarter ended July 1, 2006 as compared to the fiscal quarter ended July 2, 2005 as a
result of increased sales volumes and price increases.

Our top ten customers accounted for approximately 35% of net sales in the fiscal
quarter ended July 1, 2006. Sales to distributors affiliated with The Home Depot, Inc. constituted approximately 13% of net sales in the fiscal quarter ended July 1, 2006. No other individual customer accounted for more than 5% of net
sales.

We expect that net sales will be strong for the remainder of the fiscal year, with increases over the prior fiscal year due to
increased demand for AMR systems, new product offerings, expansion into new markets and favorable general economic trends.

Gross
Profit. Gross profit decreased by $3.7 million (including a $0.2 million favorable foreign currency impact), or 8%, from $44.3 million in the fiscal quarter ended July 2, 2005 to $40.6 million in the fiscal quarter ended July 1, 2006,
and decreased to 28% from 30%, as a percentage of net sales, in the current fiscal quarter. The decrease in gross profit percentage and dollars for the current fiscal quarter is the result of lower sales volumes, increased worldwide material prices
and higher depreciation expense relating to increased investment in meter manufacturing infrastructure and new business ventures.

Selling, General and Administrative Expenses.Selling, general and administrative expenses for the fiscal quarter ended July 1, 2006 increased by $1.8 million (including a $0.1 million unfavorable foreign currency impact), or
6%, to $28.8 million, from $27.0 million in the fiscal quarter ended July 2, 2005. Expenses, as a percentage of net sales, increased to 20% from 18% for the fiscal quarter ended July 1, 2006 as compared to the fiscal quarter ended
July 1, 2005 attributable to higher payroll costs associated with headcount increases in North America, expansion into China, franchise taxes, higher medical insurance charges and a $0.1 million receivable write-down relating to the bankruptcy
filing of Delphi Corporation.

Restructuring Costs.Restructuring costs increased by $0.5 million for the fiscal quarter ended July 1, 2006 to
$1.9 million from $1.4 million for the fiscal quarter ended July 2, 2005 attributed to the ongoing European manufacturing restructuring initiatives and actions to rationalize our pipe joining operations.

Amortization of Intangible Assets. Amortization of intangible assets decreased marginally from $5.7 million for the fiscal quarter ended
July 2, 2005 to $5.6 million for the fiscal quarter ended July 1, 2006. Amortization expense primarily relates to the intangible assets recorded at the time of the Acquisition for non-competition agreements, customer relationships and
patents.

Other Operating Expense, Net. Other operating expense, net of $0.7 million for the fiscal quarter ended July 1, 2006
decreased by $0.1 million compared to $0.8 million for the fiscal quarter ended July 2, 2005. For the fiscal quarter ended July 1, 2006, other operating expense, net consists of the quarterly management fee of $0.6 million paid to The
Jordan Company, L.P. and other fees and expenses of $0.1 million.

Interest Expense, Net. Interest expense, net increased $1.2
million for the fiscal quarter ended July 1, 2006 to $10.3 million from $9.1 million for the fiscal quarter ended July 2, 2005 as a result of rising interest rates on our variable-rate debt as compared to the fiscal quarter ended
July 2, 2005.



22



---

Other Non-Operating Income (Expense), Net. Other non-operating income, net of $2.1 million is
related to the gain on the sale of our idle manufacturing facility in France of $1.7 million and net transactional foreign currency gains.

Provision for Income Taxes. Income tax expense was $1.9 million for the fiscal quarter ended July 1, 2006 compared to $2.4 million for the fiscal quarter ended July 2, 2005. The current fiscal period effective tax rate was
the result of income taxes being incurred on the taxable income of our global operations while no income tax benefit was recorded on the operating losses incurred in certain foreign jurisdictions where the realization of related deferred tax assets
is considered uncertain.

Minority Interest. Minority interest expense remained unchanged at $0.1 million for the fiscal quarter
ended July 1, 2006 as compared to the fiscal quarter ended July 2, 2005 and is a result of our partners share of earnings of $0.2 million for our Algerian joint venture offset by losses of $0.1 million for our Chinese joint ventures.

Net Loss. Net loss of $6.6 million for the fiscal quarter ended July 1, 2006 increased by $2.4 million compared to a net loss
of $4.2 million for the fiscal quarter ended July 2, 2005 primarily as a result of lower gross margins, attributable to lower sales volumes and increased material costs.

Non-GAAP Measures

The discussion of EBITDA is being provided because management considers EBITDA to
be an important measure of financial performance. Management believes that EBITDA provides useful information for our investors for trending, analyzing and benchmarking the performance and value of our business. Management also believes that EBITDA
is useful in assessing performance because items within our consolidated statements of operations, such as depreciation, amortization and interest expense, are significantly impacted by the Acquisition. Internally, EBITDA is used as a financial
measure to assess the performance of our business and is an important measure in our incentive compensation plans. EBITDA should not be considered as an alternative to net income (determined in accordance with GAAP) as an indicator of our financial
performance, or as an alternative to cash flows from operating activities (determined in accordance with GAAP) as a measure of our liquidity.

The following table sets forth a quantitative reconciliation of the differences between EBITDA and net loss calculated in accordance with GAAP for the fiscal quarters ended July 1, 2006 and July 2, 2005 (in millions):



|                              |  |                                  |      |   |                                  |   |      |  
|----------------------------- |  | -------------------------------- | ---- | - | -------------------------------- | - | ---- | -
|                              |  | Fiscal QuarterEnded July 1, 2006 |      |   | Fiscal QuarterEnded July 2, 2005 |  
|Net loss                      |  | $                                | (6.6 | ) |                                  | $ | (4.2 | )
|Depreciation and amortization |  |                                  | 11.2 |   |                                  |   | 10.2 |  
|Interest expense, net         |  |                                  | 10.3 |   |                                  |   | 9.1  |  
|Income tax provision          |  |                                  | 1.9  |   |                                  |   | 2.4  |  
|Minority interest             |  |                                  | 0.1  |   |                                  |   | 0.1  |  
|                              |  |                                  |      |   |                                  |   |      |  
|EBITDA                        |  | $                                | 16.9 |   |                                  | $ | 17.6 |  
|                              |  |                                  |      |   |                                  |   |      |  

EBITDA. EBITDA decreased by $0.7 million from $17.6 million in the fiscal quarter ended
July 2, 2005 to $16.9 million in the fiscal quarter ended July 1, 2006 as a result of lower gross margins, attributable to lower sales volumes and increased material costs.

Liquidity and Capital Resources

During the fiscal quarter ended July 1, 2006, we funded our
operating, investing and capital requirements through cash on hand. We generally fund operating and capital requirements from a combination of cash on hand, cash flows from operating activities and borrowings under our senior credit facilities.

Net cash flow used in operating activities for the fiscal quarters ended July 1, 2006 and July 2, 2005 was $(20.1) million and
$(3.1) million, respectively. The $17.0 million increase in net cash used in operating activities for the current fiscal quarter was primarily the result of lower operating income, increased inventory purchases and reduction of accounts payable.



23



---

Working capital as a percentage of net sales decreased to 14% at July 1, 2006 as compared with 17%
at July 2, 2005. The decrease was primarily due to higher accounts payable and short-term debt assumed in connection with the Rongtai joint venture acquisition in the prior year second fiscal quarter.

Cash used for investing activities represents payments for capital expenditures, intangibles, business acquisitions and other investments, offset by
proceeds from the disposition of property, plant and equipment and business units. Capital expenditures were $3.1 million and $3.8 million for the fiscal quarters ended July 1, 2006 and July 2, 2005, respectively. Capital expenditure
requirements are comprised of equipment, molds and tooling for replacement and expenditures for cost reduction, maintenance, safety and expansion. For the full fiscal year 2007, we expect to make capital expenditures of approximately
$25.4 million reflecting our continuing emphasis on a growth-oriented capital expenditures program. Business acquisition expenditures of $0.4 million were attributable to progress payments for the net assets of DuPenn Inc., which was
consummated in fiscal 2006. Proceeds from sale of assets of $1.7 million is from the sale of our idle manufacturing facility in France.

Cash expenditures for restructuring for the fiscal quarters ended July 1, 2006 and July 2, 2005 totaled $1.5 million and $2.0 million, respectively, and is reflected within cash used in operations. As of July 1, 2006, we had
$6.5 million of restructuring accruals reflected on our consolidated balance sheet. Additional restructuring expenses of approximately $3.7 million are expected to be incurred in fiscal 2007 for current and new restructuring programs to rationalize
our water meter product lines in Europe.

Cash used in financing activities represents payments for indebtedness to third parties. As a
result of the Acquisition, we incurred substantial third-party indebtedness. Our senior credit facilities provide for senior secured financing of $276.2 million, consisting of (a) two term loan facilities in an aggregate amount of $206.2
million, including a $182.0 million U.S. term loan facility and a $24.2 million European term loan facility, and (b) two revolving credit facilities in an aggregate amount of $70.0 million, under one of which $40.0 million is
available in the form of U.S. dollar-denominated loans and under the other of which $30.0 million is available in the form of U.S. dollar-denominated loans, or in the form of euro- or U.K. sterling-denominated loans. The term loan facilities
mature on December 17, 2010. Borrowing costs under the term loan facility are based on variable rates tied to the London Interbank Offered Rate (LIBOR) plus a specified margin, or the greater of the Prime Rate and the Federal Funds
Effective Rate (Alternate Base Rate) plus a margin. Up to $30.0 million of the revolving credit facilities is available in the form of letters of credit, and amounts repaid under the revolving credit facilities may be re-borrowed
(subject to satisfaction of the applicable borrowing conditions) at any time prior to the maturity of the revolving credit facilities.

We
also have $275.0 million of senior subordinated notes outstanding, which mature on December 15, 2013 and bear interest at the rate of 8 5/8% per annum. Interest on the senior subordinated notes is payable semi-annually in June and December
of each year. The senior subordinated notes are our unsecured senior subordinated obligations and rank equally in right of payment to all of our senior subordinated debt, subordinated in right of payment to all of our senior debt, including our
indebtedness under our senior credit facilities, and senior in right of payment to all of our subordinated debt. The senior subordinated notes are guaranteed on a senior subordinated, unsecured basis by certain of our subsidiaries.

At any time prior to December 15, 2008, we may redeem all, but not less than all, of the senior subordinated notes at our option at a redemption
price equal to 100% of the principal amount of the senior subordinated notes, plus a redemption premium and accrued and unpaid interest. On or after December 15, 2008, we may redeem the senior subordinated notes at the redemption prices
(expressed as a percentage of the principal amount) plus accrued and unpaid interest, if redeemed during the twelve-month period beginning on December 15 of each of the years indicated below:



|                    |  |                  |  
|------------------- |  | ---------------- | -
|Period              |  | Redemption Price |  
|2008                |  | 104.313          | %
|2009                |  | 102.875          | %
|2010                |  | 101.438          | %
|2011 and thereafter |  | 100.000          | %

Also, prior to December 15, 2006, we may redeem up to 35% of the aggregate principal amount
of the senior subordinated notes at a redemption price of 108.625% of the principal amount of the senior subordinated notes, plus accrued and unpaid interest, from the proceeds of one or more equity offerings. The senior subordinated notes are also
redeemable at the option of the holders of such notes at a repurchase price of 101% of the principal amount thereof, plus accrued and unpaid interest, in the event of certain change of control events related to us.



24



---

The indenture governing the senior subordinated notes contains certain covenants that limit, among other
things, our ability to: a) incur additional indebtedness (including by way of guarantee), subject to certain exceptions, unless we meet a consolidated coverage ratio of 2.0 to 1.0 or certain other conditions apply; b) pay dividends or distributions,
or make certain types of investments or other restricted payments, unless we meet certain specified conditions; c) create any encumbrance or restriction on our subsidiary guarantors ability to pay dividends or distributions, repay loans, make
loans or advances or transfer any property or assets to us; d) dispose of certain assets and capital stock of our subsidiary guarantors; e) enter into certain transactions with affiliates; f) engage in any new lines of business in which we were not
engaged at the time the senior subordinated notes were issued; or g) engage in certain mergers and consolidations.

As of July 1,
2006, we had $485.6 million of total indebtedness outstanding, consisting of $275.0 million under the senior secured facility, $182.0 million under the U.S. term loan facility, $24.2 million under the European term loan facility, $4.0 million
in short-term debt assumed in the Rongtai acquisition and a $0.4 million long-term loan from the Rongtai joint venture partner. Interest expense, net, including amortization of deferred financing costs, was $10.3 million for the fiscal quarter ended
July 1, 2006. There are no principal payments due on the term loan facilities until March 2007. There were no borrowings outstanding under the revolving credit facility at July 1, 2006; however, $5.2 million of the facility was utilized in
connection with outstanding letters of credit. We were in compliance with all credit facility covenants at July 1, 2006.

We believe
that cash on hand and expected cash flows from operations, together with available borrowings under the revolving credit facilities constituting part of our senior secured credit facilities, will provide sufficient funds to enable us to fund our
planned capital expenditures, make scheduled principal and interest payments and meet our other cash requirements for the foreseeable future; however, we offer no assurances.

Our ability to make scheduled payments of principal of, or to pay interest on, or to refinance, our indebtedness or to fund planned capital expenditures
will depend on our ability to generate cash in the future. Our ability to generate cash is subject to general economic, financial, competitive, legislative, regulatory and other factors that are beyond our control.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

The following discussion about our
market risk disclosures involves forward-looking statements. Actual results could differ materially from those projected in forward-looking statements. We are exposed to various market risk factors such as changes in foreign currency rates and
fluctuating interest rates.

Currency translation. The results of operations of our foreign subsidiaries are translated into U.S.
dollars at the average exchange rates for each period concerned. This translation has no impact on cash flow. The balance sheets of foreign subsidiaries are translated into U.S. dollars at the closing exchange rates. Any adjustments resulting from
the translation are recorded as other comprehensive income (loss). As of July 1, 2006, assets of foreign subsidiaries constituted approximately 35% of total assets. Foreign currency exchange rate exposure is most significant with respect to our
European and South American operations. For the fiscal quarter ended July 1, 2006, net sales were positively impacted by the valuation of foreign currencies, primarily the euro, versus the U.S. dollar by approximately $0.5 million.

Currency transaction exposure. Currency transaction exposure arises when a business or company has transactions denominated in foreign
currencies. We have entered into forward contracts that are denominated in foreign currencies, principally euros and Slovakian korunas, to offset the remeasurement impact of currency rate changes on intercompany receivables and payables. These
contracts are used to offset exchange losses and gains on underlying exposures. Changes in the fair value of these forward contracts are recorded immediately in earnings. We do not enter into derivative instrument transactions for trading or
speculative purposes. The purpose of our foreign currency management policy is to minimize the effect of exchange rate fluctuations on certain foreign denominated anticipated cash flows. Holding all other variables constant, a change in the
contracted forward rates of 1% on our forward contracts denominated in the present foreign currencies would result in a gain or loss of $0.1 million, which we believe would offset the impact of currency gains and losses related to certain
receivables and payables. We expect to continue to utilize forward contracts to manage foreign currency exchange risks in the future.



25



---

Interest rate risk. We have a significant amount of debt, with a large portion being at variable
rates. The Companys total indebtedness as of July 1, 2006 was $485.6 million, of which $206.2 million bears interest at variable rates. As of July 1, 2006, variable-rate borrowings under the senior credit facilities were,
at our option, at the adjusted LIBOR plus 2.0% or the Alternate Base Rate plus 1.0%. On May 12, 2006, the Company entered into a second amendment to the Credit Agreement to reduce the interest rates for the Companys borrowings under the
term loan facility. Pursuant to this amendment, the margin on rates linked to LIBOR decreased to 2.0% from 2.5%, and the margin on rates linked to the Alternate Base Rate decreased to 1.0% from 1.5%. At July 1, 2006, the weighted average
interest rate on our variable-rate term debt was approximately 6.9% (consisting of approximately 4.9% LIBOR plus 2.0%), all of which was outstanding under the senior credit facilities. Holding all other variables constant, a change in the interest
rate of 1% on our variable-rate debt would impact annual interest costs by $1.1 million, after giving effect to the interest rate swaps discussed below.

On December 9, 2005 and March 24, 2006, the Company entered into interest rate swap agreements, each with a notional amount of $50.0 million, to hedge exposure to variable interest rates. The purpose of the
swaps, designated as a cash flow hedge, is to effectively hedge the Companys interest payments on a portion of its variable-rate debt. Under the terms of the swap agreements, which are effective January 20, 2006 and August 22, 2006
and terminate on September 30, 2010 and June 30, 2010, respectively, the Company receives or will receive periodic variable interest payments at the three-month LIBOR and makes or will make periodic payments at a fixed rate of 4.927% and
5.121%, respectively. Changes in the Companys cash flows attributable to the risk being hedged are expected to be completely offset by the hedging derivatives, and therefore changes in the fair value of the swaps are reflected in other
comprehensive income (loss), net of tax. Any ineffectiveness of the swaps is required to be recognized in earnings. Other comprehensive income of $0.8 million, net of tax of $0.4 million, recorded during the current fiscal quarter reflects the
increase in the fair value of the swaps since inception. We expect to continue to utilize interest rate swap agreements to manage interest rate risk in the future.

Item 4. Controls and Procedures

Pursuant to Section 302 of the Sarbanes-Oxley Act and Rule 13a-15
under the Securities Exchange Act of 1934 (Exchange Act) promulgated thereunder, our management, including our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of disclosure controls and procedures as
of the end of the period covered by this report (the Evaluation Date). Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were effective, at a
reasonable assurance level, as of the Evaluation Date, to ensure that information required to be disclosed in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in
SEC rules and forms.

PART IIOTHER INFORMATION

ITEM 1. Legal Proceedings

Smith-Blair, Inc., our subsidiary, was named a defendant in an action
filed in the Supreme Court of New York County, New York on December 5, 2001 (James Trodden v. Consolidated Edison of New York, Felix Industries and Smith-Blair, Inc.) whereby the plaintiff seeks $10 million in damages for alleged personal
injuries arising from an underground gas explosion of a pipeline that included one of our products. An earlier stay resulting from the bankruptcy of a co-defendant has been lifted, and the lawsuit is presently in the discovery phase. Pursuant to the
terms of the Acquisition, we are entitled to full indemnification for this lawsuit from an affiliate of Invensys plc.

The Company, along
with as many as 200 or more other companies, is a defendant in several lawsuits filed in various state courts in Mississippi by groups of plaintiffs alleging illnesses from exposure to asbestos or asbestos-containing products and seeking unspecified
compensatory and punitive damages. Because the cases are in initial stages, it is uncertain whether any plaintiffs have dealt with any of the subsidiarys products, were exposed to an asbestos-containing component part of a product of the
subsidiary or whether such part could have been a contributing factor to the alleged illness. Although we are entitled to indemnification for legal and indemnity costs for asbestos claims related to these products from certain subsidiaries of
Invensys plc, such indemnities, when aggregated with all other indemnity claims, are limited to the purchase price paid by us in connection with the Acquisition.



26



---

In addition, we are, from time to time, party to legal proceedings arising out of the operations of our
business. We believe that an adverse outcome of our existing legal proceedings, including the proceedings described above, would not have a material adverse impact on our business, financial condition or results of operations. Nevertheless,
unexpected adverse future events, such as an unforeseen development in our existing proceedings, a significant increase in the number of new cases or changes in our current insurance arrangements could result in liabilities that have a material
adverse impact on our business, financial condition or results of operations.

ITEM 1A. Risk Factors

There were no material changes during the fiscal quarter ended July 1, 2006 from risk factors
previously disclosed in Item 1A in our Annual Report on Form 10-K for the fiscal year ended March 31, 2006, which was filed with the SEC on June 15, 2006.

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds

(a) None.

(b) None.

(c) None.

ITEM 3. Defaults Upon Senior Securities

(a) None.

(b) None.

ITEM 4. Submission of Matters to a Vote of Security Holders

No matters were submitted to a vote of our shareholders
during the fiscal quarter ended July 1, 2006.

ITEM 5. Other Information

(a) None.

(b) None.

ITEM 6. Exhibits

A list of exhibits filed herewith is contained on the Exhibit Index immediately preceding such exhibits
and is incorporated herein by reference.



27



---

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.



|                    |  |                                          |  |                                                                       
|------------------- |  | ---------------------------------------- |  | ----------------------------------------------------------------------
|                    |  | SENSUS METERING SYSTEMS (BERMUDA 2) LTD.
|                    |  |                                         
|Date: July 28, 2006 |  | By:                                      |  | /s/ DANIEL W. HARNESS                                                 
|                    |  |                                          |  | Daniel W. Harness Chief Executive Officer and President               
|                    |  |                                         
|Date: July 28, 2006 |  | By:                                      |  | /s/ PETER MAINZ                                                       
|                    |  |                                          |  | Peter Mainz Chief Financial Officer (Principal Financial Officer)     
|                    |  |                                         
|Date: July 28, 2006 |  | By:                                      |  | /s/ THOMAS DORAZIO                                                   
|                    |  |                                          |  | Thomas DOrazio Vice President, Finance (Principal Accounting Officer)
|                    | 
|                    |  | SENSUS METERING SYSTEMS INC.            
|                    |  |                                         
|Date: July 28, 2006 |  | By:                                      |  | /s/ DANIEL W. HARNESS                                                 
|                    |  |                                          |  | Daniel W. Harness Chief Executive Officer and President               
|                    |  |                                         
|Date: July 28, 2006 |  | By:                                      |  | /s/ PETER MAINZ                                                       
|                    |  |                                          |  | Peter Mainz Chief Financial Officer (Principal Financial Officer)     
|                    |  |                                         
|Date: July 28, 2006 |  | By:                                      |  | /s/ THOMAS DORAZIO                                                   
|                    |  |                                          |  | Thomas DOrazio Vice President, Finance (Principal Accounting Officer)



28



---

EXHIBIT INDEX



|            |  |                                                                                                                                                                                                                                                                                                                                                                        
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                                                            
|            | 
|10.1        |  | Amendment No. 2 and Agreement to the Credit Agreement, dated, May 12, 2006, among Sensus Metering Systems Inc., Sensus Metering Systems (Luxco 2) S.A.R.L., Sensus Metering Systems (Bermuda 2)
Ltd., the Lenders and Credit Suisse (incorporated by reference to Exhibit 10.1 to the Companys Current Report on Form 8-K dated May 12, 2006 (filed on May 17, 2006)).
|            | 
|10.2        |  | Asset Purchase Agreement, dated June 2, 2006, by and between Sensus Metering Systems Inc. and Advanced Metering Data Systems, L.L.C. (incorporated by reference to Exhibit 10.25 to the
Companys Annual Report on Form 10-K for the fiscal year ended March 31, 2006).                                                                                                
|            | 
|31.1        |  | Certificate of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a).                                                                                                                                                                                                                                                                                   
|            | 
|31.2        |  | Certificate of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a).                                                                                                                                                                                                                                                                                   
|            | 
|32.1        |  | Certificate of the Chief Executive Officer and the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.