AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Israel Canada (T.R) Ltd.

Investor Presentation Sep 15, 2025

6861_rns_2025-09-15_928fc5e5-32b5-4e3f-b0cb-8858d00447f5.pdf

Investor Presentation

Open in Viewer

Opens in native device viewer

Forward-Looking Intormation

It should be emphasized that the data provided for the projects detailed in this presentation (sides 3-8, 10-14, 16-23, 25-33, 35-36, 42-56) including the Company's estimates in relation to the projected revenue figures, unrecognized gross profit, projected management fees, projected and representative EBITDA, proceeds from sales, marketing commissions, project simulations and estimated start and end dates of the projects, estimate of construction costs, projected loan balance, projected cash withdrawal dates, as well as all the assumptions included in this presentation with the Company's intention regarding the relevant projects, including the assumptions contained in the slides which include the concentration of data in relation to a certain sector, are forward-looking in the Securities Law, 5728-1968, the realization of which is not certain and is not under the company and/or corporations under its exclusive control, and is based, inter alia, on the experience of the Company and its partners in the business plans of the companies holding the aforementioned projects, including the realization of the Group's inventory at the prices predicted by it.

These parameters depend to a great extent on external factors, such as the receipt of the execution of the projects, including the rezoning for the Company's lands (both actually receiving them at the time predicted by the Company and its project partners), the Company's compliance with the requirements of the various authorities and the granting of the relevant permits by them; in the cooperation between the partners, in the decisions that will be made by them during the construction of the provision of the required equity capital from them (including from the Company) according to the agreements signed; in the terms of the financing agreements signed in connection with the relevant provision of equity capital) and in avoiding the grounds for immediate repayment stipulated therein; entering agreements for projects whose implementation has not yet begun; in contractor and other suppliers to carry out the projects whose execution has not yet begun and at the costs predicted for this by the Company, which are based on the current market conditions; in the regulation that may apply to the organizers of purchase groups and/or the tightening of the regulation in the various areas of the Company's activity; in the actual construction and financing costs at the time of their formation (which may change compared to the costs predicted by the Company, including a substantial change), in maintaining the levels of sales prices that currently preval in the real estate market (which may experience a change, including a substantial change, among other things in the economic environment in which the Company operates, including the Iron Swords War and the Rising Lion War, including the impact on the hotel sector, and, among other things, in light of frequent changes in the taxation regulation), as well as in the authorities in connection with the approval of land zoning plans; in entering into lease agreements with third parties in the company's profitable projects in maintaining the current price level, including in the hotel sector - and there is no certainty that this will be the case in practice.

These factors may significantly change the Company's estimates detailed above.

ləq qalınmışdır. Bu qalında çıxır və qalınmışdır. Bu və bir və bir və bir və bir və bir və bir və bir və bir və bir və bir və bir və bir və bir və bir və qalında və bir və q Clarification

The purposed this resert station of the learning and incriations and increase the operations of the online on the online of measure of the said steer of the provision of information only.

The inframe in the resertain of propes of continue and consisted on the prestred decision and respective of increase information of increasing of increasion of opinion, and does not constitute a substitute for the independent judgment of each investor.

The peemator a dote in recomments of the excepts of the econsport to be photo de polise on projection and posted on portugularly portugularly reports.

Street the presentation is and the concerned to the encreation and the concert the concerns may cased confider in cased confider in categories in any cased confider in realin 2 | ISRAELCANADA this presentation in a conceant manner and dealer in the Company seriodic reports and or interim reports, the provisions of the aforead.

According to the Company's assessment, as of this date, the main factors that may prevent the realization of the forwardlooking information include: no change in the land use of the Company's lands according to the intentions of the Company and its partners; the inability to construct projects or delays in their construction due to various reasons, such as not meeting the authorities' requirements for obtaining permits and/or not receiving appropriate permits for the projects or receiving them later than anticipated by the Company; failure of the partners to comply with the financing agreements signed in connection with the relevant projects (including the provision of equity) or the occurrence of any grounds for immediate repayment stipulated in these agreements, which could lead to a request to immediately repay the loans provided; failure of the Company to enter into financing agreements for the relevant projects; financial difficulties encountered by the executing contractor or other suppliers involved in the projects; financial difficulties encountered by any of the investors and/or partners of the Company in the relevant projects that prevent them from continuing to finance their share in the projects; deviations from the expected project scope that may result from increased construction costs (including a shortage of manpower and increase in raw material costs), taxes, and/or levies imposed on land acquisition and development, etc.;

Deterioration in the economic environment, including the consequences of the Iron Swords War and the Rising Lion War, which will adversely aftect the price envronment in which the Company operates in a manner that will lead to a decrease in the sales volume forecast by the Company, a decrease in the gross profit indicated by the Company in this presentation, and that will also affect the hotel sector, including occupancy rates and accommodation prices, which will adversely affect the forecasted and representative EBITDA;

Failure to enter into rental agreements in the relevant projects and/or a decrease in rental prices and/or commerce, which may affect the Company's forecasts. Thus, there is no certainty that the above information will materialize and it may even be significantly different from the above.

time.

It should be emphasized that the information mentioned in the presentation below may not materialize, in whole or in part, or materialize in a materially different way than that predicted by the company's forecasts regarding the macro factors and in relation to the rest of the data stated therein.

It should be noted that slides 20 and 42 include new information published by the Company in this presentation for the first

(see tables later

in the presentation on pp. 44-

47).

woduieЯ {|no uoitertsulli างใ puipem|

sector

* Approximately NIS 2.6 billion excluding minority rights ** Of the approximately 2,794 apartments in projects where there are less than 67% signatures, the Comote th

expected at the Israel, is estimated at approx. NIS 6 billion (see tables later in the 49-54)

Company and its subsidiaries are involved in the execution and active planning of over 19,000 apartments (including apartments that are subject to changes in city building plans and signatures of

the owners of the apartments in evacuation and reconstruction projects)**

1 1 2 8 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

BETTER & OFFERENT

THE GROUP,

Scope of activity from the beginning of 2025

Approx. 97

million NIS

March 25

Approx. 67

million NIS

March 25

Sale of Salame (ICR)

Acquisition of additional office space in a project in Herzliya

Approx. By :3

million NIS

March 25

Winning a tender on Kremenetski Street, Tel Aviv, together with Check Point

100 1000 11

「三月十年」「十年十月十日、『日本日

华夏日日

TER T FETT A THE

* Including VAT and including subscription agreements

January 25 Issue of shares

January 25 — August 25

Scope of sales of apartments, offices and land (*)

Progress on projects from start of 2025

Planning and marketing

February 25

Receiving a full building permit for the residential towers in the Midtown Jerusalem project and contracting with Tidhar Construction for general contractor work (in April 25, a full permit was received for the office tower and the mixed tower)

February 25

Signing of an agreement with Electra Construction Ltd. to carry out excavation, shoring and foundation work in the Vertical City project

July 25 Signing a financing agreement for the Rainbow Sde Dov Project

Obtaining a building permit for the Bavli Project

January 25

Beginning of SHE Project and land marketing Northern Quarter, Herzliya

March 25

Signing of an agreement to perform excavation and shoring contractor work with Solel Boneh, in the SHE project

Receiving approval from the local committee in the Tel Aviv Municipality for the deposit of a plan that includes additional rights in the Beit America project

May 25

July 25

Publication of the new Ramat Hasharon plan to give force in the Official Gazette

July 25 Completion of the Kremeneski deal

A Look at 2025 - Major Expected Events

Looking ahead...

Beginning of marketing Beit Haneara, Dubnov and Kremenetski

Obtaining a full permit and signing a general contractor agreement Rainbow Project

Obtaining a permit Vertical City Project

Construction work Vertical City Project

Work begins on the Bavli Project, Tel Aviv

. Developments and strengthening of equity

2,459

4 5

18

程和

18

国际

CART PERFERENCE

TOHIL

The Sales

Assets

Total assets on the balance sheet are approx. NIS 12 billion

11%3%
11% aller

Real property

Initiating and establishing projects

Construction and development of projects in Israel*

Approx. 5 billion NIS projected surplus balance upon completion of projects after tax (Company share)

Housing units in planning, construction and marketing**

Approx. 28

billion NIS projected revenue balance (Company share)

Approx. 6

billion NIS gross profit balance not yet recognized (Company share)

* As of June 30, 2025, including Company's share in ICR (42.5%).

** Includes housing units in respect of ICR, held by the Company at a rate of 42.5%.

Projects

Construction and development of projects in Israel

VERTICAL CITY

Rainbow Sde Dov

Kremenetski Tel Aviv

124, 115 1400 THE HOWE

Beit Haneara Hod Hasharon

Bavli Tel Aviv

SHE Herzl, corner of Yehuda Halevi, Tel Aviv

Midtown Jerusalem

Jerusalem

RAINBOW TEL AVIV

Project data

As of August 26, 2025, 265 apartments were sold for total consideration of approx. NIS 2.3 billion*.

Marketing

A plot with an area of approx. 8.6 dunam, zoned for construction of 459 residential units and 1,600 sq.m of commercial spaces.

Status

A project including a 39-story tower, alongside 6 buildings of textured construction, commercial areas, green areas, swimming pools and areas for the residents' well-being. In March 2024, an excavation and shoring permit was received and the Company began performing the excavation and foundation works. In August 2025, a licensing authority decision was made for a full construction permit. A project financing agreement has been signed. A full permit is expected to be received by the end of 2025.

Company share

Gross profit not yet recognized (company share)

Approx.

Projected revenue (100% projected)

Approx.

3.9 billion
Control Nis

(Approx. NIS 3.3 billion excluding VAT)

Initiation and development of projects in Israe

RAINBOW TEL AVIV

Lot 306 Sde Dov complex

Project data*

4-5 dunam Land area

5,400 sq.m Logistic areas

18,150 sq.m Employment areas

2,500 sq.m Commercial spaces

Rationale and acquisition strategy

The purchase of the lot significantly expands the "Rainbow" project, serves as a force multiplier, creates planning, execution, and operational synergy between the lots, and completes the project as a vibrant, mixed-use urban block with maximum control over the entire complex. The project is in the planning and preparation stages of a design plan. Project architect - Moshe Tzur.

Initiation and development of projects in Israel

MIDTOWN JERUSALEM

Project data

The "Shaarei Tzedek" complex in Jerusalem, spanning approx. 17 dunams, on which there is a mixed-use project comprising approx. 895 residential units across four towers, including about 200 long-term rental units in two 40-story residential towers. The project will also include commercial, office, and hotel spaces with a total gross area of approx. 75,000 sq.m, as well as approx. 12,000 sq.m of public buildings, utilizing the full building rights under the zoning plan.

Status Marketing A full building permit was received. The excavation and shoring work As of August 25, 2025, 260 apartments was completed, an agreement was were sold, for total consideration of signed with Tidhar as the general contractor, and construction work approx. NIS 1,009 million* 5,733 sq.m on the project began. A project of offices for approx. NIS 171 million**. financing agreement was signed. Projected revenue Gross profit not yet (100% projected) recognized (company share) Approx. Approx. 6-4 billion

One Nis 720 million
Nis (Approx. NIS 5.4 billion excluding VAT)

Company share

73%

Initiation and development of projects in Israe

SHE

TEL AVIV

Project data

A 40-story tower with a total area of approx. 38,000 sq.m, including: 102 apartments covering approx. 10,000 sq.m, office and commercial spaces covering approx. 25,000 sq.m, and public buildings covering approx. 3,000 sq.m (in accordance with the existing zoning plan)

Marketing

The Company began marketing in March 2025, and as of June 30, 2025, 3 apartments were sold for a total of approx. NIS 57 million*.

. The

197 27 200

24

Initiation and development of projects in Israel

Project data

In May 2024, the Company won an Israel Land Authority (ILA) tender for the purchase of land located at 4–6 Dubnov Street in Tel Aviv, with a total area of approx. 2.4 dunams. The land is zoned for the construction of a tower of up to 42 stories, comprising 133 residential units, approx. 17,500 gross sq.m of commercial and office space above ground, and approx. 1,500 net sq.m of public areas. During August 2024, the Company and the partner completed the acquisition of the rights.

Status

The Company began detailed planning of the project and is advancing the design plan of the complex. The Company intends to begin marketing.

Gross profit not yet recognized (company share)

Approx. 480 million
Association Nis Projected revenue (100% projected)

80%

billion

(Approx. NIS 1.7 billion excluding VAT)

Company share

Initiation and development of projects in Israel

A BE E E BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE BE A REGION

학학협회 학교 학교 1

11 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

国 国 国 图 阅 第11

E SEE THE EXT BENTLE

Project data

In February 2021, the Company, together with BSR, entered into an agreement to purchase 100% of the shares of Urban Babylon Tel Aviv, which owns approx. 83% of the urban renewal project in the Bavli neighborhood of Tel Aviv, for the construction of 299 apartments in 9 residential buildings of 9 floors, including surface construction areas of approx. 37,200 sq.m and approx. 14,500 underground construction areas. The share of Israel Canada and BSR in apartments for marketing is approx. 134 apartments.

Marketing

As of June 30, 2025, 15 apartments were sold, for total consideration of approx. NIS 80 million*.

Status
On January 6, 2025, a building permit
was received and an agreement was
signed with a contractor to carry out
the project. A project financing
Projected revenue (100% projected)
Approx.
ST (0) million
agreement was signed. (Approx. NIS 825 million, excluding VAT)
Gross profit not yet
recognized (100%)
Company share
Approx. 50%
1 60 million

Initiation and development of projects in Israel

המענה מענה מ הוד-השרון

Project data

Land including seven lots in the Beit Hanehaara complex in Hod Hasharon, with a total area of approx. 39 dunam. The land is located in the Kfar Hadar neighborhood in the western part of Hod Hasharon, in the complex known as Beit Hanehaara.

status

The land has a zoning plan that allows for the construction of 530 apartments. In a discussion held in August 2025, the district committee decided to approve the addition of residential units and commercial space so that the project will include a total of 633 residential units and 2,500 sq.m of commercial space. The Company intends to begin marketing during the year.

Price of the land

Approx. 664 million .
664 Nis

Gross profit not yet recognized (company share)

Approx. 420 million
120 Nis

Projected revenue (100% projected) Approx.

3.4 billion
Back Nis

(Approx. NIS 2.9 billion, excluding VAT)

Company share

50%

Initiation and development of projects in Israel

Kremenetski Tel Aviv

Project data

The Company, together with Check Point, won a tender for the purchase of capitalized leasehold rights in the land known as the Israel Electric Corporation's Technical Center, located on Kremenetski Street in Tel Aviv, with an area of approx. 13.5 dunams. The land parcel allows for the construction of 302 residential units, approx. 2,000 sq.m of commercial space to be attached to the residential buildings, as well as approx. 60,000 sq.m of office space, including commercial areas on the ground floor. Pursuant to the agreements between the Company and Check Point, the residential rights will be owned by the Company, while the office rights will be owned by Check Point.

Status

The Company began detailed planning of the project. On July 2, 2025, the purchase price was paid and the transaction was completed.

Initiation and development of projects in Israel

20 ISRAELCANADA

thousand sq.m of residential, commercial, office space

OUR PROJECTS

parking spaces

Projects

Income-generating real estate

VERTICAL CITY

ഗ്വന്തവുമാനിച്ച് 107 ഇവിടെയ

Lot 306 Sde Dov

SHE Tel Aviv

Midtown Jerusalem

Da Vinci Tel Aviv

Dubnov Tel Aviv

L

Project data

Land of approx. 11 dunams for the development of a project comprising office, residential, and commercial towers. It includes: 400 high-density residential units for long-term rental, 350 student dormitory units, public buildings and institutions, and low-rise construction for office and commercial use.

Marketing

As of June 30, 2025, approx. 27 thousand sq.m of offices were sold for approx. NIS 847 million*.

Status

An existing zoning plan allows for 176 thousand sq.m of construction, of which 75,000 sq.m are zoned for sale. On December 1, 2024, an excavation and shoring permit was received. The local committee recommended producing a plan to increase the building rights in the project to approx. 350 thousand sq.m (FAR of 30). During February 2025, an agreement was signed with an excavation and shoring contractor, and the Company began the works. A construction permit is expected to be received by the end of 2025.

Incomegenerating assets

Project data

50 floors

337 apartments - all sold Approx. 75 thousand sq.m office space

. 2011 - 2

CANADA

Approx. 16 thousand

sq.m of commercial space

Company share

Approx. 100% Occupancy rate in commercial

Incomegenerating assets

24 | ISRAELCANADA

our LANDS

Real estate in Israel*

Approx. 6

billion NIS revenue balance (100% projected)

Approx. 1.6

billion NIS gross profit balance not yet recognized (Company share)

Approx. 1.5

billion NIS projected surplus balance upon completion of projects after tax (Company share)

TEL AVIV

Elko Ramat Hasharon project RAMAT HASHARON

Projects

Real estate in Israel

Uptown Pi Glilot

Four&Five Ramat Hasharon Vally Netanya

Hod Hasharon West

Hod Hasharon

Shvil Hatapuzim

Hod Hasharon

Lapid Tel Aviv

Northern Quarter

Herzliya

Lapid Complex, Eilat Street, Tel Aviv

Project data

The Company owns land with an area of 7,557 sq.m in the Lapid Compound on Eilat Street in Tel Aviv.

Status

In April 2021, the Tel Aviv Local Committee recommended to the District Committee the deposit of a plan that includes 123,000 sq.m. The Project Company's share in the above rights amounts to approx. 33,000 sq.m, divided into 55% residential and 45% hotel use (approx. 18,000 sq.m for residential and approx. 15,000 sq.m for hotel use).

Purchase cost
Approx.
212 million 212 Nis
Project company's share
of the expected rights
Approx.
thousand sq.m
Company share
GO%
Gross profit not yet
recognized (company share)
Approx.
560 million
Projected revenue
(100% projected)
Approx.
2 0 billion 2 19 Nis
(Approx. NIS 2.5 billion, excluding VAT)

Real estate in Israel

Project data

Land with an area of approx. 62 dunams, known as the Elko complex and located in the eastern part of Ramat Hasharon, was purchased in March 2015.

Marketing

As of June 30, 2025 584 residential units* and approx. 56 thousand sq.m of offices** were sold.

Status

The land was rezoned and the plan now includes 600 apartments (of which 120 are apartments for lease) and approx. 150,000 sq.m of employment and commercial space.

In August 2025, the plan was published for validation.

Total gross profit not yet recognized (Company share) Approx. 406 million

Nis

Land price

* Land rights for an average residential unit

**Land rights that reflect rights to an area of approximately 53 thousand square meters of office space.

Real estate in lsrael

Herzliya Harova Hatzfoni

Project data

Purchase of real estate with an area of approx. 25 dunams in plot 18 in block 6663 in Herzliya.

Marketing

As of June 30, 2025, approx. 7 dunam has been sold.

Status

The land is zoned agricultural within the scope of the 3006 National Development Plan. In January 2025, the Company began marketing the land.

Cost of land

Approx. 146 million
146 mis

* Including VAT

Real estate in lsrael

Projects ICR

JASMIN

Idmit, Givatayim

Ocean Park Amnon Lipkin Shahak, Netanya

EVE Neve Gan, Ramat Hasharon

SERENITY Tel Hashomer, Ramat Gan

PASTORAL Hantaka, Jerusalem

YAM Sokolov, Bat Yam

งในง แม่เรียนรู้เลี้ยมไม้ 107 ถึงแม่ถูกทาง

Hagefen Bar-Kochva Street, Herzliya

North Park Neve Gan, Ramat Hasharon

AIR Histadrut, Givatayim

Hamesila Hamesila, Herzliya

ICR NUMBERS

15.6 thousand residential units

In progress or marketing

Approx. 2,900 In advanced licensing/ planning processes

Approx. 9,900

In planning and signing resident stages

Approx. 2,800

OR Assets

Demolition and reconstruction*

* Select projects with a signature rate of over 67%. ICR's share in the Rothschild, Bat Yam project is 50%.

** Israel Canada holds 42.5% of ICR

** The sope of makeling is corected of publication of the legistration letters that have not yet been converted into on track phaling and million including an **** An agreement was signed for the sale of the land. For further details, see Slide 55.

In Planning and Lands

200 Apartments

OUR HOTELS

Hotels

ISLA BROWN

CORINTHIA

GALEI KINNERET Tiberias

LAKE HOUSE Tiberias

WEST Tel Aviv

BROWN BEACH

EVIA ISLAND

PLAY LEVONTIN Tel Aviv

H O T E L S

Israel-Canada activity in the fields of environment, society and corporate governance

The Company published an ESG report for 2024

Data Summary

ISRAT THE CONSTITUTION


THE LE BE IN I KE a Re C 7 1 Ter

T Marke Transla First Research Resort

For Freed & " The Ford Callery

A 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2007 1000

12.00

125 288 11.2

APE IS NE !

PES In acks.

A The Book AN

12 120 12 Press or

vivA leT uwotbiM

38 | ISRAELCANADA

Consolidated balance sheet

Assets (NIS thousands)

June 30, 2025 December 31, 2024
Cash and cash equivalents 233,618 410,276
Cash and deposits used in financing accounts 17,212 566,068
Current Financial assets at fair value through profit and loss 109,244 129,192
assets Real estate inventory 440,612 320,758
Inventory of buildings under planning and
construction
3,065,926 2,625,023
Current other assets 303,537 240,694
4,170,149 4,292,011
Investments and loans in investee companies 1,350,378 1,305,859
Real estate for investment 3,114,318 2,893,000
Non-current
assets
Long-term real estate inventory 1,121,583 1,145,810
Other non-current assets 2,033,270 1,319,620
7,619,549 6,664,289

Consolidated balance sheet

Liabilities and equity (NIS thousands)

June 30, 2025 December 31, 2024
Short term credit from bank corporations and
current maturities of long-term loans
2,917,602 2,866,946
Current maturities of bonds 291,731 269,101
Current liabilities Advances for the sale of real estate inventory and
building inventory under planning and construction
614,145 421,240
Loans from others 2,526 2,502
Other current liabilities 369,893 242,524
4,195,897 3,802,313
Loans from others 9,681 10,175
Loans from bank corporations 1, 902,295 2,001,362
Long-term liabilities Bonds 986,343 1,055,667
Other long-term liabilities 1,175,864 624,395
4,074,183 3,691,599
Equity 2,555,207 2,485,995
Minority rights 964,411 976,393
Total equity 3,519,618 3,462,388
Total liabilities and equity 11,789,698 10,956,300

Consolidated profit and loss

NIS thousands

June 30, 2025 For period ending on For period ending on
June 30, 2024
For year ending on
December 31, 2024
Total revenue 399,344 344,200 774,236
Operating profit 34,618 99,824 260,252
Net financing income (expenses) (74,273) (60,995) (42,255)
Profit (loss) after financing (39,655) 38,829 217,997
Net profit (loss) (30,888) 43,986 231,678

Summary of Data Estimate in Main Projects in Israel

Construction and development of projects in Israel (Table 1)

Project name (3) Company share
in the project
Status Marketing scope
as of June 30, 2025
Marketing scope
as of
publication of
the latest
financial report
Estimated date
for cash
withdrawal
from the project(15
Balance of
inventory in
books
as of June 30, 2025
in NIS thousands
Projected revenue
balance (100%)
as of June 30, 2025
in NIS thousands
Projected revenue
balance
(Company's share) per sq.m in NIS
as of June 30, 2025
in NIS thousands
Average sale price
thousands (16)
Gross profit
balance
not yet
recognized
(Company share)
(2)
in NIS thousands
Projected
gross profit
rate
Projected surplus
balance at the
completion of the
project after tax
(Company's share) in
NIS thousands (17)
13 Ehad Ha'am
Street, Tel Aviv
95% Occupied 96% 99% 2025 12,077 23,853 22,660 Residential - 88
(calculated based on
sales in 2025)
10,625 47% 20,268
SHE, Tel Aviv 6) 81% City building plan
in force
3% 4% 2031 456,932 2,195,607 1,778,441 Residential - 130, Office
shell - 40, Commercial
- 50
600,979 34% 419,908
Midtown Jerusalem 73% City building plan
in force
34% 35.54% 2030 1,024,331 5,381,846 3,928,747 Residential - 72, Office
- 22, Commercial - 40,
Residential for rent -
57
715,910 18% 534,382
Beit Haneaara
Complex, Hod
Hasharon ®
50% City building plan
in force
l TBD 438,345 2,944,734 1,472,367 Residential - 42 421,299 29% 246,822
Rainbow, Tel Aviv (9) 100% City building plan
in force
51% 57.7% 2030 1,636,916 3,291,510 3,291,510 Residential - 85,
Commercial - 45
730,810 22% 898,078
o Vertical City,
Ramat Gan(11)
55.9% City building plan
ın force
35% 35% 2030 381,253 2,050,515 1,146,238 Offices - 28 280,811 24% 345,991
Dubnov, Tel Aviv ₪2) 80% City building plan
ın force
TBD 389,182 1,693,304 1,354,643 Residential 90,
Offices - 35
483,567 36% 347,958
Lev Bavli, Tel Aviv 50% City building plan
in force
11% 12% 2030 75,326 822,852 411,426 Residential - 65 79,301 19% 66,749
O Kremenetski, Tel
Aviv (18)
100% In planning TBD l 1,366,768 1,366,768 Residential -50,
Offices - 45
271,718 20% 249,214
Total 4,414,362 19,770,989 14,772,800 3,595,020 3,129,370

Purchase groups (Table 2)

Turquoise 16,583 20,079
Total 16,583 21,060 - - 4,477 20,079
Management fees (Table 3)
Blue Beach,
Herzliya
0% 177 i 14,000 N/A 14,000 10,812
Total 177 14,000 14,000 14,000 10,812

Summary of Data Estimate in Main Projects in Israel

Investment in land (Table 4)

Project name (3) Company share
in the project
Status Marketing
scope
as of June
30, 2025
Marketing scope
as of
latest financial
report
Estimated date
publication of the for cash withdrawal As of June 30,
from the project(15)
Balance of
inventory in
books
2025
in NIS
thousands
Projected income
balance (100%)
as of June 30, 2025,
in NIS thousands
Projected income
balance
(Company's share)
as of June 30, 2025,
in NIS thousands
Average sale price
per sq.m in NIS
thousands (16)
Gross profit
balance
not yet recognized gross profit
(Company share)")
in NIS thousands
Projected
rate
Projected surplus
balance at the
completion of the
project after tax
(Company's share) in
NIS thousands (17)
Lapid complex,
Tel Aviv (5)
60% in plannıng - l TBD 188,642 2,509,832 1,505,899 Residential - 115,
Hotel - 56
659,474 44% 433,214
New Ramat
Hasharon,
residential rights
81% In planning 97% 97% TBD 500,887 N/A 405,719 100%
New Ramat
Hasharon, office
rights(4)
81% In plannıng 38% 38% TBD 7,466 405,719 306,654
m Tzamarot, Hod
Hasharon
Shvil Hatapuzim
80% lm plannıng/
rezoning
96% 96% On the plan
approval date
3,749 14,091 11,273 N/A 7,524 67% 9,542
Hatzuk Hazfoni 100% In plannıng l l TBD 63,514 140,800 140,800 N/A 80,494 57% 122,610
Glilot Complex and
Uptown shares
64% lm plannıng 61% 61% TBD 54,403 242,924 155,471 N/A 101,069 65% 132,554
ଚି Hod Hasharon
West
100% In planning 94% 94% TBD 1,888 5,015 5,015 N/A 3,127 62% 4,296
SUNSET
North Tel Aviv
100% In plannıng 44% 44% TBD 72,971 118,800 118,800 N/A 45,828 39% 109,415
Israel Canada
Business Village
Netanya
60% In plannıng 37% 37% TBD 55,319 256,275 153,765 N/A 98,446 64% 131,476
0 Beit Mars,
Tel Aviv(10)
38% In plannıng l l TBD 317,271 2,295,884 872,436 Residential - 68,
Commercial - 40,
Employment - 23
238,893 27% 215,025
Total 765,223 6,084,508 3,369,178 1,640,574 1,464,786
Total tables 1-4 25,890,557 18,177,038 5,254,071 4,625,047

43 | ISRAELCANADA

Summary of Data Estimate in Main Projects in Israel Footnotes

    1. Assuming full realization of the inventory. Insofar as there are no actual sales, the Company relies on subscriptions.
    1. Goss profit is salculated in accounting principles and includes francing experses until a building permit s received and any expenses, an includes both the income from the sale of inventory (as defined in Accounting Staff Position 5-11 of the Irael Securities Authority),
    1. Belt Mars and Vertical City are projects presented in the Company's financial statement in affiliated companies section.
    1. Ramat Hasharon, for details see Section B of the Board of Director's report.
  • 5 Lapid, Tel Avi, the above table in the project. The news updated according to the pimenteest ate known at the report. It shuld be noted that the selling price per sq.m for the hotel room to a high standard in a leading hotel brand.
    1. Yehda Haley; Leuri Bulding, Tel Avi. The expected rights of the project. The interest rate increan rather me driver of polication of the reports. It should be noted that the office are presented in the investment real estate section of the Company's financial statements.
  • 7 . be roted that the residential retal space, a proxime in the mail space rights are presented in the investment real estate section of the Company Snarcal statements. Revenues do not include significant financing vehicles totaling approx. NIS 44 million. To be recorded in the other income section.
  • 8 Beit Hanéara, Hod Hasharon The interest rate was updated according to the time of publication of the reports.
    1. Ste Doy, Te Avir The bable above includes in the project. The carying cost creat capitalization of the bards. It structure of the barbare of the commercial rights are presented in the companys financial statements. The revenues do not include a sparitary from the annum of approx. No 30 million with will be recorded in the other revenues section. The changed from 480 to 459 apartments, while the marketing area remained the same.
    1. Beit Mars, Tel Ave The above table includes the expect according to Urban Plan 5. The plan is under the authority of the local committee
    1. Yerical Ch, Ramat Galle acove includes rights on 7,000 som of offices that the proct company decided to sell as officant finacing component m the amount of approx. NIS 43 million, which will be recorded in the other revenue section.
    1. Dubnov, Tel Aviv The table above includes all the expected rights of the project.
    1. Regarding ICR's main projects, see the following tables.
    1. The table does not include the land plots in North Quarter, Tel Aviv, and Emek Bracha Tel Aviv.
    1. The data presented does not include future management fees expected in the projects.
    1. The residential sales price includes VAT and the remaining components do not include VAT.
    1. Projected surplus balance does not include equity invested.
    1. Information displayed for the first time. The transaction was completed after the balance sheet date, on July 2, 2025.

Properties that are actually rented and/or available for rent (Table 1)

Description Carrying
balance as
of June 30,
2025, NIS
thousands(3)
Projected NOI in Debt for the asset (NIS thousands)
Project name (1) Location Asset
purchase
date
Company
share
(Indirectly)
Total
office/commercial
spaces to be
constructed
Projected NOI
in an annual
calculation
(assuming full
occupancy)
(100%) in NIS
thousands (4)
an annual
calculation
(assuming full
occupancy) (the
effective
Company share)
in NIS
thousands
Debt balance
as of June 30,
2025 (3)
Annual
interest rate
on the debt
Final
repayment
date of the
debt
LTV as of
June 30,
2025
Occupancy rate
/ rate of
property areas
for which
binding leases
were signed as
of June 30, 2025
Midtown Tel Aviv
(commercial and
parking) (5) (11)
Tel Aviv 2011 81% Commercial
spaces in the
Midtown project
(established by
the Company
and partners)
509,488 Approx. 16,000 sq.m
and parking including
approx. 702 parking
spaces
30,497 24,702 337,053 Approx. 73%
of the loan
amount:
index + 4.09%
Approx. 27%
of the loan
amount:
index + 3.8%
March 14,
2030
66% 97%
Sea Tower (Microsoft) Herzlıya 2016 24.13% An office and
commercial
structure in
Herzliya Pituach
that was
constructed by
the Company
and partners,
and is fully
leased to
Microsoft
1,315,170 Approx. 44,000 sq.m
of office space,
approx. 3,000 sq.m of
commercial space and
land with construction
rights of approx. 7,000
sq.m for commercial
and office space
66,920 16,148 823,397 Approx. 90%
of the loan
amount:
index + 1.29%
Approx. 10%:
Bank of Israel
interest + 1.75
Sept. 10,
2035
63% 100%
Two office floors in
the Midtown project
ot
Tel Aviv
Tel Aviv 2011 100% Two office
floors in a
project
established
by the Company
83,600 Approx. 3,100 sq.m
and 44 parking spaces
4,300 4,300 37,420 3.3% shekel March 26,
2026
45% 100%
Beit Israel Canada
(formerly: Beit
America) (2)
Tel Aviv 2019 36% A 13-story
building above
the ground
floor for offices
and commercial
space
276,632 7,800 offices and
approx. 600 sq.m of
commercial space
11,449 4,122 115,000 Prime + 1% Apr. 22, 2032 42% 99%
5 Office floor in the
Elifelet Project
Tel Aviv 2010 100% Office floor in a
project
established
by the
Company
28,550 1,675 sq.m and 10
parking spaces
2,069 2,069 13,395 Index-linked
+ 2.55% -
0.94%
Jul. 26, 2025 47% 100%

Properties that are actually rented and/or available for rent (Table 1) (cont.)

Company
share
(Indirectly)
Description Carrying
balance as
of June 30,
2025, NIS
thousands(3)
Total
office/commercial
spaces to be
constructed
Projected NOI Projected NOI in
an annual
Debt for the asset (NIS thousands) Occupancy rate
Project name (1) Location Asset
purchase
date
in an annual
calculation
(assuming full
occupancy)
(100%) in NIS
thousands (4)
calculation
(assuming full
occupancy) (the
effective
Company share)
in Nis
thousands
Debt
balance as
of June 30,
2025 (3)
Annual interest
rate on the
debt
Final
repayment
date of the
debt
LTV as of
June 30,
2025
/ rate of
property areas
for which
binding leases
were signed as
of June 30, 2025
Office floor in the
Haholshim Project
Herzliya Varıous
dates
59% Office floor in a
project
established
by the
Company
85,327 4,950 sq.m and
approx.
89 parking spaces
5,624 3,326 45,011 Index linked +
1%-3.6%
Dec. 29, 2035
Jul. 15, 2025
53% 100%
7 LIVE TLV Tel Aviv 2010 100% Commercial
spaces in a
project
established by
the Company
3,189 125 sq.m. commercial 252 252 i i 100%
8 Office,
commercial, and
parking spaces
in the Da Vinci project
Tel Aviv 2016 50% A residential and
commercial
project
established by
the Company
and partners by
way of a
purchase group
455,846 Approx. 9,000 sq.m of
office space, approx.
1,200 sq.m
commercial space,
and approx. 270
parking spaces
32,904 16,452 281,923 Index
linked+3.73%
August 6, 2027 62% 97%
9 Office spaces
in the
Da Vinci project (6)
Tel Aviv Varıous
dates
100% A residential and
commercial
project
established by
the Company
and partners by
way of a
purchase group
76,150 Approx. 2,340 sq.m 5,556 5,556 40,844 Index linked +
4.22%
Jul. 5, 2026 54% 83%
10 Ehad Ha'am Street,
Commercial
Tel Aviv 2015 95% A residential and
commercial
project
established by
the Company
9,523 277 sq.m. commercial 840 798 i i ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ i 76%
Total 160,411 77,725 1,694,043

Properties under construction (Table 2)

Projected NOI Debt for the asset (NIS thousands)
Project name(1) Location Asset
purcha
se date
Company
share
(Indirectly
Description Carrying
balance as
of June 30,
2025, NIS
thousands
3)
Estimated
costs to
complete the
project (100%)
in NIS
thousands
Total
office/commercial
spaces to be
constructed
Estimate

conclusio
n date of
the
construct
ion
Projected NOI
in an annual
calculation
(assuming full
occupancy)
(100%) in NIS
thousands (4)
in an annual
calculation
(assuming full
occupancy)
(the effective
Company
share) in NIS
thousands
Debt balance
as of June 30,
2025 (3)
Annual
interest
rate on the
debt
Final
repayment
date of the
debt
LTV as of
June 30,
2025
Occupancy rate
/ rate of
property areas
for which
binding leases
were signed as
of June 30, 2025
Midtown Jerusalem
project (offices,
apartments for rent,
hotels and
commerce)
Jerusale
m
2020 73% An integrated project for
residences, offices, hotels
and commerce (excluding
the residential rights and
approx. 44,600 sq.m of
offices classified in the
inventory section in the
Company's financial
statements).
515,059 922,994 Approx. 21,000 sq.m
of office, approx.
13,743 sq.m of
residential for
lease, approx. 4,525
sq.m of commercial,
approx. 10,810 sq.m
of hotel and
building for
preservation
of approx. 4,425
ട്ടു.m
2030 97,605 71,252 298,917 Prime +
+0.84%
Sept. 30,
2025
58% l
Employment areas
in the SHE Project
Tel Aviv 2018-
2020
81% Integrated residential,
office, and commercial
project
161,745 656,896 25,054 sq.m 2030 59,407 48,120 100,678 Prime + 1% Dec. 31,
2025
62% l
m HQ
(Lot 4006)
Herzliya i 17.7% Office and commercial
project
401,160 69,000 Approx. 23,000 sq.m
above ground office
and commercial
space
Fourth
quarter
2025
TBD TBD 152,000 Prime +
1.25%
October
30, 2026
38% i
Lot 4001 Herzliya --- 17% Office and commercial
project
242,660 ==== Approx. 24,000
sq.m offices and
2,000 sq.m
commercial
i TBD TBD i i i i -----
Vertical City
Project (Stock
Exchange Triangle
Complex) (2), (7)
Ramat
Gan
2021 55.9% A project intended for the
construction of
employment, residential
and commercial towers:
400 residential units for
saturated construction
for long-term rental
purposes, 350 units for
student dorms, public
buildings and
institutions, and
structural construction
for employment and
commerce
1,032,914 2,040,461 117,429 2031 206,923 115,670 479,375 Prime +
0.4%
November
15, 2025
46% ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Total 2,353,538 3,689,351 363,935 235,042 1,030,970

Properties in the planning stages (Table 3)

Estimate
d costs to
complete
the
project
(100%) in
NIS
thousand
Total
office/comme
rcial spaces to
be
constructed
Approx.
Projected Debt for the asset (NIS thousands)
Project name (1) Locatio
Asset
purchas
e date
Compan
y share
(Indirec
tly)
Description Carryıng
balance
as of
June 30,
2025
ખાર
thousand
ട്ട്ര)
Estimated
conclusion
date of
the
constructi
on
Projected NOI
in an annual
calculation
(assuming
tull
occupancy)
(100%) in NIS
thousands (4)
annual
calculation
(assuming
full
occupancy)
(the
effective
Company
share) in
માટિ
thousands
Debt
balance as
of June 30,
2025 (3)
Annual
interest
rate
on the
debt
Final
repayment date
of the debt
LTV as
of June
30, 2025
Occupancy
rate / rate of
property
areas for
which
binding
leases were
signed as of
June 30, 2025
Beit Israel Canada
(formerly: Beit
Eurocom) (12)
Ramat
Gan
2018
-
2020
43.4% Office and commercial
tower construction project
200,900 1,131,078 70,000 sq.m
ot
employment,
hotel and
commercial
areas.
TBD 105,097 45,649 57,926 Prime +
0.55%
Nov. 23, 2026 29% -
2 Dubnov Tel Aviv 2024 80% Project intended for the
construction of
employment, residential
and commercial towers
112,085 233,759 17,500 sq.m of
commercial
and
employment
spaces
TBD 36,348 29,078 81,984 Prime +
0.15%
August 21, 2027 73% i
m Lot 306,
in the Sde Dov complex
Tel Aviv 2024 100% Project intended
for construction of
commercial, logistics, and
employment space
129,520 349,462 18,150 sq.m of
employment
space, 5,400
sq.m of
logistics space
and 2,500
sq.m of
commercial
space.
TBD 49,116 49,116 95,066 Prime +
0.3%
October 25, 2026 73% ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Rainbow,
Sde Dov complex
Tel Aviv 2021 100% A residential project that
includes 1,610 sq.m of
commercial space
44,755 13,535 1,610 sq.m 2030 4,830 4,830 i l i i i
Office and commercial
spaces in the Lemed
Project (9)
Tel Aviv Decemb
er 2016
90% 6-story office and
commercial building
19,000 45,039 3,100 sq.m TBD 6,022 5,420 i i i ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Total Table 3 506,260 1,772,873 201,413 134,093 234,976
Total Tables 1-3 5,703,273 5,462,224 725,759
------------------ -- ----------------------- -- -- --------- -- -- -- -- -- --

Footnotes

    1. The table does not include the Company's share of land in Kadima Zoran, Emek Bracha and Kfar Shmaryahu (assisted living).
    1. In the financial report, the projects are included in the investment in affiliated companies section.
    1. The data is 100% inclusive of data from affiliated companies.
    1. The NOI is calculated assuming full occupancy.
    1. The table does not include hotel spaces that are included in the fixed assets section of the Company's financial statements.
    1. The Company (through a wholly owned and controlled subsidiary) purchased office space from third parties.
    1. The data is presented in accordance with FAR 18.
    1. In mixed-use projects, the areas in the table do not include the residential areas.
    1. On December 19, 2021, the district committee approved by the Company which authorizes the construction of a s-story office and commercial building (including the ground floor) in a pross area of approx. 8,675 sq.m (surface and underground). The Corporal share of the botal rights is approx. 4,970 sq.m.
    1. In light of signing the sales contracts in significal scopes and rates (3%), the associated company decided that office areas in a scope of approx. 75,000 sq.m from all o investment real estate in the project will be redassified in the estate inventory in lieu of investment real estate of the land. The data in the table below refers solely to the reports in the reports in the investment real estate section.
    1. Includes 75 parking spaces. At this stage, the parking spaces have not yet been rented.
    1. The value shown is excluding the residential component.

Summary of Data Estimate in Main Projects ICR

Projects under construction/marketing (Table 1) (4) (5)

Project name ICR Share
in the project
Status Marketing scope near the date of
as of June 30, 2025
(**)
Marketing scope
publication of
the latest
financial report
(***)
Estimated date
for cash withdrawal
from the project
Balance of
inventory in
books
as of June 30,
2025
(ICR Share)
in NIS thousands
Projected revenue
balance as of June
30, 2025, in NIS
thousands
Projected gross
profit balance
not yet recognized
in NIS thousands
Projected
gross profit rate from
balance of gross profit
not yet recognized
Projected surplus balance
Upon project completion after
tax in NIS thousands (5)
1 Yam, Bat Yam 100% In stages of
occupancy
98% 99% 2025 9,968 12,744 2,623 21% 13,709
2 Jerusalem Blvd.
Jaffa
100% In stages of
occupancy
100% 100% 2025 l 2,343 302 13% 17,553
m Hagefen, Bar Kochba
Herzliya (Stage A) (6), (7)
100% Occupied 100% 100% 2025 l 2,112
Hagefen, Bar Kochba
Herzliya (Stage B) (6), (7)
100% In progress 98% 98% 2025 21,561 8,897 41% 58,858
5 1 ÖCEAN PARK, Netanya 100% Occupied 100% 100% 2025 l 890 ਰੇ ਰ 11%
2 OCEAN PARK, Netanya 100% In stages of
occupancy
100% 100% 2025 3,162 19,384 5,536 29% 47,194
7 Hamesila, Herzliya 100% In progress 89% 89% 2025 10,294 38,234 5,645 15% 10,784
8 Hahistadrut (Air),
Givatayim (8)
100% In progress 70% 71% 2029 323,718 982,774 293,514 30% 173,756
ರಿ Tel Hashomer (Serenity),
Ramat Gan (12)
100% In Marketing 27% 36% 2029 3,348 125,041 20,522 16% 13,539
10 Idmit (Jasmin), Givatayim
(12)
100% In Marketing 12% 14% 2029 14,644 367,807 65,028 18% 44,991
11 Hanatka (Pastoral),
Jerusalem
100% In Marketing 38% 40% 2029 72,825 995,095 186,353 19% 122,441
12 North Park, Neve Gan
Stage A - Residential, lots
28-30 (9),(10)
50% In progress 71% 71% 2028 658,536 1,213,344 210,888 17% 304,232
North Park, Neve Gan
Stage A - Residential, lot 27
75%
13 North Park, Neve Gan
Stage B (12), (11) (Eve)
50% In progress 34% 36% 2028 614,133 1,045,085 133,544 13% 213,496
1,710,628 4,824,302 932,951 1,022,665

* Israel Canada holds 42.5% of ICR.

** Marketing scope as of June 30, 2025, includes vith a financial scope of approximately NIS3 million, which, as of the eater of the Report, have not jet become come come com «« The scope in makerio is cost of chicaling a registration letters with a france sope of apprairing W.S 30 million, which as of the samental intrantax. 50 | ISRAELCANADA

Summary of Data Estimate in Main Projects ICR

Land reserves (Table 2)

Project name ICR Share Project construction rights Estimated date
for cash
Carrying value
as of June 30, 2025
Projected revenue
balance (100%)
as of June 30, 2025
Projected gross
profit balance
not yet
Gross profit rate Projected surplus
balance at the
project end,
in the project Current planning
status
Requested planning
status
withdrawal
from the project
ICR Share
in NIS thousands
ICR Share
in NIS thousands
recognized
ICR Share
in NIS thousands
after tax,
in NIS
thousands (5)
Herbert Samuel,
Tel Aviv
33% Approx. 3,600 sq.m
for residential and
commercial
The proposed master plan
documents include 24,188
sq.m (residential - 8,811
sq.m, commercial and hotel -
15,377 sq.m).
The objection period to the
plan has ended. A hearing on
the objections is scheduled
for the fourth quarter of
this year.
84,006 TBD TBD TBD TBD
N Complex 12,
Netanya (13)
100% Approx. 200 residential units
and public spaces
TBD 244 339,426 62,167 18% 32,411
Haʻari,
Netanya (14)
100% 255 residential units
and approx. 575 sq.m
of commercial and
Agricultural
employment space, in
land
the process of
advancing a city
building plan
TBD i 412,906 76,488 19% 39,823
North Park, Neve Gan
Ramat Hasharon
(Stage C) (15)
100% 256 apartments and
943 sq.m. commercial space
TBD 698,252 1,259,439 166,144 13% 280,975
Total 782,502 2,011,771 304,799 353,209

Summary of Data Estimate in Main Projects ICR

Urban renewal over 67% signatures (Table 3)

Project Description Primary Projected Projected gross
profit
Projected surplus
balance at the
Project name s in the
projects
Apartment Apartments
tor
marketing
Sq.m
commercial
for marketing

to start the
project
dependencie Rate of tenants
who agreed
and signed
Planning status Average sale
price per sq.m,
excl. VAT
revenue
(ICR's Share)
in NIS
thousands
of apartments in
ınventory
(ICR Share)
in NIS thousands
completion of the
project after tax
in thousands of
(ICR Share)
NIS thousands (5)
Hatzofim Compound,
Lod
310 262 1,450 92% Approved urban building plan. The design plan was approved under
conditions that do not delay the initiation of the permit application.
Applications for an excavation and shoring permit have been opened for half
of the complex (southern part), in light of the fact that this is a
reconstruction project.
19,813 573,652 104,744 57,886
2 Dizengoff Hameyasdim,
Netanya
101 129 528 93% Approved urban building plan A design and construction plan is being
prepared. An information file has been obtained. An application for an
excavation and shoring permit has been submitted by ICR.
26,393 424,645 65,885 33,913
3 Gapnov Complex,
Ashdod
756 288 4,306 89% The local committee signed the plan documents and they were submitted to
the district committee, and passed the preconditions.
23,488 1,370,979 225,909 110,502
Rothschild,
Bat Yam (**)
560 395 1,650 100%
agreement
trom the
residents,
sığnıng
tınancıng
99% A plan for the unification and division of the complex was approved.
Additionally, the design plan for the complex was discussed by the local
committee and conditionally approved
32,096 741,390 154,096 99,830
5 Katamonım,
Jerusalem
440 295 800 agreements. 98% An excavation and disposal permit was approved by the local committee in
January 2025, and the planning team is working on fulfilling the conditions
for receiving the permit. At the same time, an amended city building plan for
additional floors and additional residential units (474 units instead of 440),
was approved for submission to the local committee and submitted for
public objections. A full permit application was received by the local
committee.
32,691 1,074,394 184,359
6 86 Bar-Kochva Street,
Herzliya
74 50 175 Approval of
new city
building
73% The city building plan is under the authority of a local committee which is
entrusted with its deposit. The planning team is currently
working on completing the conditions for submitting the plan.
33,985 170,759 39,282 22,817
7 33-39 Brodetsky Street,
Tel Aviv
166 70 l plan and
construction
permit
96% In October 2023, the design plan was approved, ICR
submitted an application for building permits, which was approved by the
committee.
50,383 413,770 79,922 49,004
8 Gordon (Rabbi Akiva),
Herzliya
170 114 l 86% A plan under the authority of a local committee. The city building plan was
deposited on April 21, 2023 and approved for validity. ICR is currently working
on a design and planning plan for a building permit.
33,861 349,542 68,996 38,083
9 Kukıs,
Bat Yam
171 114 2,348 98% The plan met the threshold conditions in the District Committee,
awaiting the plan's inclusion for discussion and submission.
30,902 410,880 81,223 44,724
10 Katznelson,
Yehud
923 651 450 89% The city building plan was approved and the planning process has
commenced for the approval of the complex design and construction plan.
At the same time, a request was submitted to receive an information file.
26,271 1,669,596 188,463 67,963
11 Abba Hillel Rashi,
Ramat Gan
200 128 370 85% The city building plan has been approved for validity and the planning
process has begun, together with the Ramat Gan Municipality to submit a
design plan.
35,905 475,719 62,492 28,140

* Israel Canada holds 42.5% of ICR

** Tre Conpany is working to fill the confions preeder tark, to the ancelation of ageements with the land inch hights ho be included spursuant of the and

Summary of Data Estimate in Main Projects ICR

Urban renewal over 67% signatures (Table 3) (cont.)

Project Description Primary
dependencies
to start the project
Rate of tenants Average sale
price per sq.m,
Projected
revenue
Projected gross
profit
of apartments in
Projected surplus
balance at the
completion of the
Project name in the
projects
Apartments Apartments
tor
marketing
ടവ.m
commercia
l for
marketing
who agreed and
signed
Planning status excl. VAT (ICR's Share)
in NIS thousands
inventory
(ICR Share)
in NIS thousands
project after tax
in thousands of
(ICR share)
NIS thousands (5)
12 Salomon, Netanya 317 213 367 88% The city building plan, under the authority of the Netanya
Local Committee, is in the stage of coordination with the local
authority.
26,863 675,240 105,514 50,518
13 Somken, Tel Aviv 454 292 400 73% ICR prepared city building documents and they were
submitted to the District Planning Bureau for a threshold
condition review, which is currently underway.
30,884 850,928 165,220 88,779
14 Frug,
Ramat Gan
385 237 l 78% The plan is under the authority of a local committee. A pre-
ruling
is taking place with the local and district committees in
preparation for selecting a preferred planning alternative.
36,443 782,020 134,937 68,819
15 Pininat Ayalon,
Tel Aviv
137 ୧୫ 44,410 100% agreement
from the
residents, signing
fınancıng
73% ICR submitted zoning plan documents to the District
Committee for the purpose of advancing the planning of the
site. In coordination with the Tel Aviv Municipality, the
submitted plan was continued and ICR is now working with
the planning teams of the Tel Aviv Municipality
44,372 798,533 217,560 133,849
16 Meonot Sarah, Herzliya (645) 401 1,078 agreements
Approval of new
city building plan
71% Plan documents were submitted to the local committee to
review threshold conditions.
36,185 1,337,632 251,289 133,651
Hara-Negba, Ramat Gan 258 159 191 and construction
permit
77% The plan is under the authority of a local committee. A pre-
rulıng
is taking place with the local and district committees
in preparation for selecting a preferred planning alternative.
32,822 519,237 78,820 36,210
18 Haifa Struma (Phase A) 826 622 500 76% 1,420,854 246,160 125,522
19 Haifa Struma (Phase B) 867 674 1,303 74% The plan was submitted and published for public objections. 20,320 1,485,793 257,932 129,421
20 Haifa Struma (Phase C) 715 રકાર ,400 69% 1,236,860 207,257 101,753
21 Hahagana Road,
Tel Aviv
346 218 500 67% The plan is in the pre-ruling stage.
Discussions are underway with the local authority on the
matter.
31,171 642,863 137,936 77,120
22 Havered A,
Or Yehuda
350 262 l 69% The shadow plan was discussed by the local committee.
ICR is working for the submission of the plan.
24,515 730,831 146,931 79,865
23 Mishmar Hayarden,
Givatayim
290 178 l 69% ICR began working to prepare a master plan under the
authority of the District Committee. At this point, a pre-ruling
vis-a-vis the local committee began.
42,060 688,940 132,293 70,291
Total 9,551 6,675 62,226 18,845,057 3,337,220 1,747,253

* Israel Canada holds 42.5% of ICR

*** The Company is working to fulfill the conditions preceded and to the cancellation of ageements with the land rights holders pursuant to the provisions of the law.

Summary of Data Estimate in Main Projects ICR

Urban renewal under 67% signatures (Table 4)

Project name Project Description Projected surplus
Apartmen

in the
project
Apartmen
ાર
in
Marketing
Sq.m.
Commerc
al
in
Marketing
Primary dependencies
to start the project
% Signatures
Planning status
Average sale
price per sq.m
Excluding VAT
Projected
revenue
ICR Share
Projected gross
profit
ICR Share
in NIS thousands in NIS thousands
balance
After tax
upon completion of the
project
NIS thousands 37
Havered B,
Or Yehuda
350 262 l 100% agreement
from the residents,
signing financing
agreements
Approval of new city
building plan and
construction permit
50% The shadow plan was discussed by the
local committee. ICR is working for the
submission of the plan.
24,515 732,044 144,366 77,628
Enzo Sereni,
2
Givatayim*
736 424 12,137 12% A detailed city building plan has been
approved in the district. ICR intends to
promote a consolidation and
division plan in the local committee.
39,274 928,029 187,356 101,892
Rabbi Akiva, Rasko,
3
Holon
492 309 330 64% The plan was submitted and
published for public objections. The
objection period has ended and we are
awaiting a hearing.
29,494 938,412 171,688 88,784
De Haas,

Tel Aviv
29 19 288 61% ICR intends to submit an application
for a building permit according to the
Tel Aviv neighborhood plan. Early
planning to initiate a permit
application.
59,483 116,504 31,896 19,510
Pinkas,
5
Tel Aviv
61 33 l 50% ICR intends to submit building
permits according to the Tel Aviv
neighborhood plan. Early planning to
initiate a permit application.
56,987 155,983 30,787 16,562
Har Zion/Ha'amal,

Tel Aviv
117 50 35,100 29% ICR intends to promote a detailed plan
for the project in coordination with
the Tel Aviv Municipality.
47,215 593,358 68,503 32,844
Pirchei Aviv,
7
Tel Aviv
215 129 36 43% ICR intends to promote a detailed plan
for the project in coordination with
the Tel Aviv Municipality.
45,592 478,678 92,980 49,622
Hagibor Ha'almoni,

Tel Aviv
180 100 383 66% The plan is in the pre-ruling stage. 40,217 320,949 31,170 8,268
Sheshet Hayamim,

Netanya
301 207 550 65% The plan is in the pre-ruling stage
with the local committee in order to
select an agreed planning alternative.
26,959 599,699 103,291 51,583
Total 2,481 1,533 48,824 4,863,656 862,037 446,693

* ICR's share in the Enzo Sireni project in Givatayim – 50%.

* Israel Canada holds 42.5% of ICR

* The Company is working of the econdines preceived to the lancelation of ages met with the land ight he land ight holders pursuant of the law.

Summary of Data Estimate in Main Projects ICR

Footnotes

    1. ICR is held by the Company at a rate of 42.5% indirectly, and appears in the financial statements under investment in associates.
    1. On November 25, 204 / C. entered in a this party unleted to the Compay and on to sampling started on the real essee called "Ferch Hill ensexion" on onsideration fir a sun of NS 300 million plus V. Co. luxe 1, 2025, the conscion vere completed, therefor, the ennaining unpail or side on the prox. NY 250 million plus 1971 will be paid Company within 90 days from this date. For further details, see Note 5 (k) to the concents of Israel Canada Rem Projects Ltd, as of June 3, 2024.
    1. On February 10. 2225, an agencer vas signed between in the real estate lection in 1 Avivand and the may for the sale of the real entry of the sale of the real end all 50% real state, in a otal of N.S. 5.5 million pix V.T. Dang the booking present to de continue precept of therefixe, during the mort of its thalance of the annual of appos. NS 6 million plus VAT was paid. For further details, see Note 3,4 to to commercy financial statements of Iranel Canada Ren Priests Ltd, and
    1. The gross profit does not include the advertising and marketing costs of the project.
    1. The project surplus balance represents the expected profit before tas, net of amounts released and drawn from the financing acount.
  • 6 I shald e noved the Hein, Ber Ketharpied, Sales A and B vere plegat o a mistutional book of ann of the reasing be remains balance of the reach of the 20, 225 s ques. Nis 20 million. During bly 2025, after the balance of the balance of the loar and therefore the afformentioned pledges on the moved
    1. Haefer Project Stop + and B The data of include connection to be Stage + fair vale in a total annual of sports. N'S 7 million and June 30, 2025.
  • 8 In the Haudria Air Givannia and the essential proped portunant. The case on include commercial pass show aconding of for releving of for releving of for releving of for r million, as of June 30, 2025.
    1. Noth Pat Sage A CC S since on the project is 35% in the habitation of 75% in the additional of 27 periodnation 177 aprometti. The also des on include commends space shown acceding to fir whe in a notal annut of appers. NS 2 million 3, 2025 / CRs stare). P.O.2 - On August 1, 2025, the Company received and shoring promit for this pot
    1. It should be not that North Place I project is lieved to an machinanal both its the benefit of a loan receivel, whose balance as of June of June 30, 2025, is NSS 11 milli
  • 11 North Park Sange B CC S share in the 12-26, which include 40 1 apartments The data does not makes and more and speces. Nove and announce to the value in the mount of any million, as of June 30, 2025 (ICR's share).
    1. In the Semity, Inc., be sales contracts are conditional conditional coultions. «hish invide, anner and ining, obtaining a whilding permi. The sales contracts con be acces the conditions are not fulfilled in the period between 12 and 24 months from the sales agreement.
    1. 12 Compound Project, Netanya Combination transaction, while ICR's share is approx. 55%.
    1. Ha'ari Project, Netanya Combination transaction, while ICR's share is approx. 60%.
    1. Noth Pate 30ge C CR s share in the process 100% include 250 percents, si 10%. The data deser and more conding to for while in annual v approx. NIS 25 million, as of June 30, 2025 (ICR's share).

Thank you!

Talk to a Data Expert

Have a question? We'll get back to you promptly.