Exhibit 99.2

                            TOWER SEMICONDUCTOR LTD.
                                 AND SUBSIDIARY
                        CONSOLIDATED FINANCIAL STATEMENTS
                             AS OF DECEMBER 31, 2005



                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS








                                                                           Page
                                                                           ----

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM                     1

BALANCE SHEETS                                                              2

STATEMENTS OF OPERATIONS                                                    3

STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY                               4

STATEMENTS OF CASH FLOWS                                                    5

NOTES TO FINANCIAL STATEMENTS                                              6-58



[DELOITTE LOGO]                                                Brightman Almagor
                                                                1 Azrieli Center
                                                                  Tel Aviv 67021
                                                    P.O.B. 16593, Tel Aviv 61164
                                                                          Israel

                                                          Tel: +972 (3) 608 5555
                                                          Fax: +972 (3) 609 4022
                                                             info@deloitte.co.il
                                                                www.deloitte.com

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

     TO THE SHAREHOLDERS OF
     TOWER SEMICONDUCTOR LTD.

We have audited the accompanying consolidated balance sheets of Tower
Semiconductor Ltd. and subsidiary ("the Company") as of December 31, 2005 and
2004, and the related consolidated statements of operations, changes in
shareholders' equity and cash flows for each of the three years in the period
ended December 31, 2005. These financial statements are the responsibility of
the Company's Board of Directors and management. Our responsibility is to
express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. The Company is not required to
have, nor were we engaged to perform, an audit of its internal control over
financial reporting. Our audit included consideration of internal control over
financial reporting as a basis for designing audit procedures that are
appropriate in the circumstances, but not for the purpose of expressing an
opinion on the effectiveness of the Company's internal control over financial
reporting. Accordingly, we express no such opinion. An audit also includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements, assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of the
Company and subsidiary as of December 31, 2005 and 2004, and the consolidated
results of their operations and their cash flows for each of the three years in
the period ended December 31, 2005, in accordance with accounting principles
generally accepted in Israel.

Accounting principles generally accepted in Israel vary in certain significant
respects from accounting principles generally accepted in the United States of
America. The effect of the application of the latter on the financial position,
results of operations and cash flows as of the dates and for the years presented
is summarized in Note 20.

BRIGHTMAN ALMAGOR & CO.
CERTIFIED PUBLIC ACCOUNTANTS
A MEMBER FIRM OF DELOITTE TOUCHE TOHMATSU

Tel Aviv, Israel
February 1, 2006


                                     - 1 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
          (dollars in thousands, except share data and per share data)




                                                                               AS OF DECEMBER 31,
                                                                             ----------------------

                                                                    Note        2005         2004
                                                                   -------   ---------    ---------
                                                                                 
A S S E T S

    CURRENT ASSETS
       CASH AND CASH EQUIVALENTS                                             $   7,337    $  27,664
       DESIGNATED CASH AND SHORT-TERM INTEREST-BEARING DEPOSITS                 31,661       53,793
       TRADE ACCOUNTS RECEIVABLE:                                     14
          RELATED PARTIES                                                        5,309        9,054
          OTHERS                                                                11,467       10,232
       OTHER RECEIVABLES                                              3          9,043       11,365
       INVENTORIES                                                    4         24,376       25,669
       OTHER CURRENT ASSETS                                                      1,048        1,818
                                                                             ---------    ---------
            TOTAL CURRENT ASSETS                                                90,241      139,595
                                                                             ---------    ---------

    LONG-TERM INVESTMENTS
        LONG-TERM INTEREST-BEARING DEPOSITS
          DESIGNATED FOR FAB 2 OPERATIONS                                           --        5,134
                                                                             ---------    ---------

    PROPERTY AND EQUIPMENT, NET                                       5        510,645      609,296
                                                                             ---------    ---------

    OTHER ASSETS, NET:                                                6
       TECHNOLOGY                                                               61,441       76,950
       OTHER                                                                    16,359       16,533
                                                                             ---------    ---------
                                                                                77,800       93,483
                                                                             =========    =========

            TOTAL ASSETS                                                     $ 678,686    $ 847,508
                                                                             =========    =========



LIABILITIES AND SHAREHOLDERS' EQUITY

    CURRENT LIABILITIES
       CURRENT MATURITIES OF LONG-TERM DEBT                           8      $  21,103    $      --
       CURRENT MATURITIES OF CONVERTIBLE DEBENTURES                   9          6,453           --
       TRADE ACCOUNTS PAYABLE                                                   59,741       65,326
       OTHER CURRENT LIABILITIES                                      7          8,972       10,678
                                                                             ---------    ---------
            TOTAL CURRENT LIABILITIES                                           96,269       76,004

    LONG-TERM DEBT                                                    8        497,000      497,000

    CONVERTIBLE DEBENTURES                                            9         19,358       26,651

    LONG-TERM LIABILITY IN RESPECT
        OF CUSTOMERS' ADVANCES                                       11A        59,621       64,428

    OTHER LONG-TERM LIABILITIES                                       10        11,012       15,445

    COMMITMENTS AND CONTINGENCIES                                     11
                                                                             ---------    ---------
            TOTAL LIABILITIES                                                  683,260      679,528
                                                                             ---------    ---------

    CONVERTIBLE DEBENTURES                                            12        25,493           --
                                                                             ---------    ---------

    SHAREHOLDERS' EQUITY (DEFICIT)
       ORDINARY SHARES, NIS 1.00 PAR VALUE - AUTHORIZED
          500,000,000 AND 250,000,000 SHARES, RESPECTIVELY;
           ISSUED 68,232,056 AND 66,999,796 SHARES, RESPECTIVELY   11A, 13      16,548       16,274
       ADDITIONAL PAID-IN CAPITAL                                    11A       522,237      517,476
       SHAREHOLDER RECEIVABLES                                                     (26)         (26)
       ACCUMULATED DEFICIT                                                    (559,754)    (356,672)
                                                                             ---------    ---------
                                                                               (20,995)     177,052
       TREASURY STOCK, AT COST - 1,300,000 SHARES                    13C        (9,072)      (9,072)
                                                                             ---------    ---------
            TOTAL SHAREHOLDERS' EQUITY (DEFICIT)                               (30,067)     167,980
                                                                             =========    =========

            TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                       $ 678,686    $ 847,508
                                                                             =========    =========


SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


                                     - 2 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
          (dollars in thousands, except share data and per share data)



                                                                       YEAR ENDED DECEMBER 31,
                                                                  -----------------------------------
                                                          NOTE       2005         2004         2003
                                                         ------   ---------    ---------    ---------
                                                                                
REVENUES                                                   14

     SALES                                                        $  93,991    $ 124,111    $  61,368
     REVENUES RELATED TO A JOINT DEVELOPMENT AGREEMENT   11B(3)       8,000        1,944           --
                                                                  ---------    ---------    ---------
                                                                    101,991      126,055       61,368

COST OF SALES                                            11A(1)     238,358      228,410      122,395
                                                                  ---------    ---------    ---------

        GROSS LOSS                                                 (136,367)    (102,355)     (61,027)
                                                                  ---------    ---------    ---------

OPERATING COSTS AND EXPENSES

     RESEARCH AND DEVELOPMENT                                        16,029       17,053       20,709
     MARKETING, GENERAL AND ADMINISTRATIVE                           17,418       21,297       22,615
                                                                  ---------    ---------    ---------

                                                                     33,447       38,350       43,324
                                                                  =========    =========    =========

        OPERATING LOSS                                             (169,814)    (140,705)    (104,351)

FINANCING EXPENSE, NET                                     15       (35,651)     (29,745)      (9,826)

OTHER INCOME (EXPENSE), NET                                16         2,383       32,682          (84)
                                                                  ---------    ---------    ---------

              LOSS FOR THE YEAR                                   $(203,082)   $(137,768)   $(114,261)
                                                                  =========    =========    =========



BASIC LOSS PER ORDINARY SHARE

     LOSS PER SHARE                                               $   (2.55)   $   (1.79)   $   (2.01)
                                                                  =========    =========    =========


     LOSS USED TO COMPUTE
         BASIC LOSS PER SHARE                                     $(203,082)   $(137,768)   $(114,114)
                                                                  =========    =========    =========

     WEIGHTED AVERAGE NUMBER OF ORDINARY
        SHARES OUTSTANDING - IN THOUSANDS                            79,675       77,071       56,696
                                                                  =========    =========    =========


SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


                                     - 3 -


                            TOWER SEMICONDUCTOR LTD.
            STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (DEFICIT)
          (dollars in thousands, except share data and per share data)



                                                                                         PROCEEDS
                                                        ORDINARY SHARES      ADDITIONAL     ON
                                                     ---------------------    PAID-IN   ACCOUNT OF
                                                       SHARES      AMOUNT     CAPITAL  SHARE CAPITAl
                                                     ----------   --------   ---------   --------
                                                                             
     BALANCE - JANUARY 1, 2003                       44,735,532   $ 11,294   $ 400,808   $     --

STOCK-BASED COMPENSATION RELATED TO
   THE FAB 2 CONSTRUCTOR                                                           145
STOCK-BASED COMPENSATION RELATED TO THE
   FACILITY AGREEMENT WITH THE BANKS, NOTE 13B(5)                                4,205
ISSUANCE OF SHARES, NET OF RELATED COSTS              8,260,565      1,856      22,723
PROCEEDS ON ACCOUNT OF SHARE CAPITAL                                                       16,428
AMORTIZATION OF UNEARNED COMPENSATION
LOSS FOR THE YEAR
                                                     ----------   --------   ---------   --------
     BALANCE - DECEMBER 31, 2003                     52,996,097   $ 13,150   $ 427,881   $ 16,428

ISSUANCE OF SHARES                                    2,463,949        553      16,414    (16,428)
ISSUANCE OF SHARES, NET OF RELATED COSTS -
   PUBLIC OFFERING                                   11,444,500      2,550      72,536
EXERCISE OF SHARE OPTIONS                                95,250         21         645
LOSS FOR THE YEAR
                                                     ----------   --------   ---------   --------
     BALANCE - DECEMBER 31, 2004                     66,999,796   $ 16,274   $ 517,476   $     --

ISSUANCE OF SHARES                                    1,232,260        274       1,520
STOCK-BASED COMPENSATION RELATED TO THE
   FACILITY AGREEMENT WITH THE BANKS, NOTE 13B(5)                                2,793
STOCK-BASED COMPENSATION RELATED TO RIGHTS OFFERED
   TO EMPLOYEES, NOTE 13H                                                          448
LOSS FOR THE YEAR
                                                     ----------   --------   ---------   --------
     BALANCE - DECEMBER 31, 2005                     68,232,056   $ 16,548   $ 522,237   $     --
                                                     ==========   ========   =========   ========





                                                 SHAREHOLDER
                                                 RECEIVABLES
                                                     AND
                                                   UNEARNED  ACCUMULATED   TREASURY
                                                COMPENSATION   DEFICIT       STOCK       TOTAL
                                                    -----    ----------    --------    ---------

                                                                            
     BALANCE - JANUARY 1, 2003                       $ (53)   $ (104,643)   $ (9,072)   $ 298,334

STOCK-BASED COMPENSATION RELATED TO
   THE FAB 2 CONSTRUCTOR                                                                      145
STOCK-BASED COMPENSATION RELATED TO THE
   FACILITY AGREEMENT WITH THE BANKS, NOTE 13B(5)                                           4,205
ISSUANCE OF SHARES, NET OF RELATED COSTS                                                   24,579
PROCEEDS ON ACCOUNT OF SHARE CAPITAL                                                       16,428
AMORTIZATION OF UNEARNED COMPENSATION                   27                                     27
LOSS FOR THE YEAR                                               (114,261)                (114,261)
                                                     -----    ----------    --------    ---------
     BALANCE - DECEMBER 31, 2003                     $ (26)   $ (218,904)   $ (9,072)   $ 229,457

ISSUANCE OF SHARES                                                                            539
ISSUANCE OF SHARES, NET OF RELATED COSTS -
   PUBLIC OFFERING                                                                         75,086
EXERCISE OF SHARE OPTIONS                                                                     666
LOSS FOR THE YEAR                                               (137,768)                (137,768)
                                                     -----    ----------    --------    ---------
     BALANCE - DECEMBER 31, 2004                     $ (26)   $ (356,672)   $ (9,072)   $ 167,980

ISSUANCE OF SHARES                                                                          1,794
STOCK-BASED COMPENSATION RELATED TO THE
   FACILITY AGREEMENT WITH THE BANKS, NOTE 13B(5)                                           2,793
STOCK-BASED COMPENSATION RELATED TO RIGHTS OFFERED
   TO EMPLOYEES, NOTE 13H                                                                     448
LOSS FOR THE YEAR                                               (203,082)                (203,082)
                                                     -----    ----------    --------    ---------
     BALANCE - DECEMBER 31, 2005                     $ (26)   $ (559,754)   $ (9,072)   $ (30,067)
                                                     =====    ==========    ========    =========


SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


                                     - 4 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
          (dollars in thousands, except share data and per share data)



                                                                                    YEAR ENDED DECEMBER 31,
                                                                             -----------------------------------
                                                                                2005         2004         2003
                                                                             ---------    ---------    ---------
                                                                                              
CASH FLOWS - OPERATING ACTIVITIES

   LOSS FOR THE YEAR                                                         $(203,082)   $(137,768)   $(114,261)
   ADJUSTMENTS TO RECONCILE LOSS FOR THE YEAR
     TO NET CASH USED IN OPERATING ACTIVITIES:
       INCOME AND EXPENSE ITEMS NOT INVOLVING CASH FLOWS:
         DEPRECIATION AND AMORTIZATION                                         144,852      121,067       54,611
         EFFECT OF INDEXATION AND TRANSLATION ON
              CONVERTIBLE DEBENTURES                                            (1,031)         676         (878)
         OTHER EXPENSE (INCOME), NET                                            (2,383)     (32,682)          84
       CHANGES IN ASSETS AND LIABILITIES:
         DECREASE (INCREASE) IN TRADE ACCOUNTS RECEIVABLE                        2,510       (7,655)      (4,175)
         DECREASE (INCREASE) IN OTHER RECEIVABLES AND OTHER CURRENT ASSETS       1,988         (413)       1,264
         DECREASE (INCREASE) IN INVENTORIES                                      1,293       (6,287)      (6,221)
         INCREASE IN TRADE ACCOUNTS PAYABLE                                      3,082          404          801
         INCREASE (DECREASE) IN OTHER CURRENT LIABILITIES                       (1,839)        (970)       1,467
         INCREASE (DECREASE) IN OTHER LONG-TERM LIABILITIES                     (5,368)       9,344          529
                                                                             ---------    ---------    ---------
                                                                               (59,978)     (54,284)     (66,779)
         INCREASE (DECREASE) IN LONG-TERM LIABILITY
           IN RESPECT OF CUSTOMERS' ADVANCES, NET                                 (760)      19,384         (899)
                                                                             ---------    ---------    ---------
           NET CASH USED IN OPERATING ACTIVITIES                               (60,738)     (34,900)     (67,678)
                                                                             ---------    ---------    ---------

CASH FLOWS - INVESTING ACTIVITIES

   DECREASE (INCREASE) IN DESIGNATED CASH, SHORT-TERM AND LONG-TERM
      INTEREST-BEARING DEPOSITS, NET                                            27,266      (10,037)      14,341
   INVESTMENTS IN PROPERTY AND EQUIPMENT                                       (38,878)    (154,975)    (179,310)
   INVESTMENT GRANTS RECEIVED                                                    7,496       32,636       33,811
   PROCEEDS RELATED TO SALE AND DISPOSAL OF PROPERTY AND EQUIPMENT               2,179        2,626          222
   INVESTMENTS IN OTHER ASSETS                                                  (3,841)        (702)     (22,098)
   DECREASE IN DEPOSITS, NET                                                        --           --       10,500
   PROCEEDS FROM SALE OF LONG-TERM INVESTMENT                                       --       38,677           --
                                                                             ---------    ---------    ---------
           NET CASH USED IN INVESTING ACTIVITIES                                (5,778)     (91,775)    (142,534)
                                                                             ---------    ---------    ---------

CASH FLOWS - FINANCING ACTIVITIES

   PROCEEDS FROM ISSUANCE OF CONVERTIBLE DEBENTURES, NET                        25,086           --           --
   PROCEEDS FROM LONG-TERM DEBT                                                 21,103       66,000           --
   PROCEEDS FROM ISSUANCE OF SHARES, NET                                            --       75,225       24,375
   PROCEEDS FROM EXERCISE OF SHARE OPTIONS                                          --          666           --
   PROCEEDS ON ACCOUNT OF SHARE CAPITAL                                             --           --       16,428
   REPAYMENT OF LONG-TERM DEBT                                                      --           --      (13,000)
   PROCEEDS FROM LONG-TERM DEBT, NET IN CONNECTION WITH
     RE-BORROWING, NOTE 11A(6)                                                      --           --      187,000
                                                                             ---------    ---------    ---------
           NET CASH PROVIDED BY FINANCING ACTIVITIES                            46,189      141,891      214,803
                                                                             =========    =========    =========

       INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                        (20,327)      15,216        4,591
CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR                                   27,664       12,448        7,857
                                                                             ---------    ---------    ---------

       CASH AND CASH EQUIVALENTS - END OF YEAR                               $   7,337    $  27,664    $  12,448
                                                                             =========    =========    =========

NON-CASH ACTIVITIES

   INVESTMENTS IN PROPERTY AND EQUIPMENT                                     $  12,999    $  47,675    $  17,160
                                                                             =========    =========    =========
   STOCK-BASED COMPENSATION RELATED TO
     THE FACILITY AGREEMENT WITH THE BANKS                                   $   2,793    $      --    $   4,205
                                                                             =========    =========    =========
   STOCK-BASED COMPENSATION RELATED TO RIGHTS OFFERED
     TO EMPLOYEES, NOTE 13H                                                  $     448    $      --    $      --
                                                                             =========    =========    =========
   INVESTMENTS IN OTHER ASSETS                                               $     442    $      --    $   3,153
                                                                             =========    =========    =========
   CONVERSION OF LONG-TERM LIABILITY IN RESPECT OF CUSTOMERS' ADVANCES
     TO SHARE CAPITAL                                                        $   1,794    $     539    $      --
                                                                             =========    =========    =========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

   CASH PAID DURING THE YEAR FOR CAPITALIZED AND EXPENSED INTEREST           $  32,805    $  25,205    $  15,674
                                                                             =========    =========    =========
   CASH PAID DURING THE YEAR FOR INCOME TAXES                                $      86    $     130    $     239
                                                                             =========    =========    =========


SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


                                     - 5 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 1 - DESCRIPTION OF BUSINESS AND GENERAL

     A.   DESCRIPTION OF BUSINESS

          Tower Semiconductor Ltd. ("the Company"), incorporated in Israel,
          commenced operations in March 1993. The Company is an independent
          wafer foundry dedicated to the manufacture of semiconductor integrated
          circuits on silicon wafers. The Company manufactures integrated
          circuits in geometries from 1.0 to 0.35 microns at its 150-millimeter
          fabrication facility ("Fab 1"), and in 0.18 microns and below at its
          200-millimeter fabrication facility ("Fab 2"). As a foundry, the
          Company manufactures wafers using its advanced technological
          capabilities and the proprietary integrated circuit designs of its
          customers.

          The industry in which the Company operates is characterized by wide
          fluctuations in supply and demand. Such industry is also characterized
          by the complexity and sensitivity of the manufacturing process, by
          high levels of fixed costs, and by the need for constant improvements
          in production technology.

          The Company's Ordinary Shares are traded on the Nasdaq National Market
          and on the Tel-Aviv Stock Exchange.

     B.   ESTABLISHMENT AND OPERATIONS OF NEW FABRICATION FACILITY (FAB 2)

          In January 2001, the Company's Board of Directors approved the
          establishment of a new wafer fabrication facility in Israel ("Fab 2"),
          at an expected cost of approximately $1,500,000. Fab 2 is designed to
          manufacture semiconductor integrated circuits on silicon wafers in
          geometries of 0.18 micron and below on 200-millimeter wafers. The
          Company has entered into several related agreements and other
          arrangements and has completed public and private financing deals,
          which, as of the approval date of the financial statements, have
          provided an aggregate of approximately $1,260,000 of financing for Fab
          2.

          The Fab 2 project is a complex undertaking, which entails substantial
          risks and uncertainties. For further details concerning the Fab 2
          project and related agreements, some of which were amended several
          times, see Note 11A.

          During the third quarter of 2003, in which Fab 2's construction was
          substantially completed, the Company began commercial production and
          shipment of wafers to its customers utilizing the 0.18 micron process
          technology. With the commencement of Fab 2 operations, the Company
          began to depreciate and amortize Fab 2 assets, and to expense most of
          the ongoing direct costs related to the construction and equipping of
          Fab 2 and to the transfer of the Fab 2 technology that had been
          previously capitalized. For further details concerning the
          depreciation and amortization of Fab 2 assets, see Note 11A.


                                     - 6 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 1 - DESCRIPTION OF BUSINESS AND GENERAL (cont.)

     C.   FINANCING OF THE COMPANY'S ONGOING OPERATIONS

          In the year ended December 31, 2005 and in recent years, the Company
          has experienced significant recurring losses from operations,
          recurring negative cash flows from operating activities, an increasing
          accumulated deficit and a deficit in shareholders equity. According to
          the Company's approved short-term working plan, based on the current
          prevailing semiconductor market conditions, the Company needs to raise
          funds in order to finance its short-term activities and liabilities in
          2006, including repayment of long-term loans to the extent to be
          required (see the following paragraph). In addition, according to the
          Facility Agreement with the Banks, in the fourth quarter of 2006 and
          in 2007, the Company is to repay on account of long-term loans $21,103
          and $160,257, respectively. For details concerning an amendment to the
          Company's financial ratios and covenants through the third quarter of
          2006 under the amended Facility Agreement with the Banks, which was
          obtained subsequent to a waiver letter agreement signed between the
          Company and the Banks in January 2005 following non-compliance of the
          Company with certain of the financial ratios and covenants that were
          applicable as of December 31, 2004, see Note 11A(6).

          In light of the described above, the Company has been taking
          comprehensive measures to obtain the needed funds for its near-term
          ongoing operations, as well as to reduce its short-term liabilities.
          The Company has also implemented cost reduction measures, including
          measures to reduce expenses, cost structure and cash burn, and in
          March 2005, the Company completed a workforce cutback, as part of an
          across-the-board savings plan focused on operational efficiencies. In
          this regard, the Company has held discussions with its Equity
          Investors, Wafer Partners and its Banks to provide additional funding
          for the Company of an aggregate amount of approximately $60,000.
          Following an amendment to the Facility Agreement signed between the
          Company and its Banks in July 2005, and the completion of a rights
          offering in which in December 2005 and January 2006 the Company raised
          $48,169 (of which $27,811 was received from certain of the Company's
          Equity Investors and Wafer Partners), the Company was provided with
          additional $29,693 from the Banks.

          Further, the Company is currently examining alternatives for
          additional funding sources, including raising funds in the capital
          markets, private placements and other sources. In addition, as
          provided in the July 2005 amendment, subsequent to the balance sheet
          date the Company and the Banks commenced and are holding discussions
          for rescheduling of the repayment dates of the $29,693 provided by the
          Banks under this amendment, currently to be repaid through March 31,
          2007 ($21,103 of which in the fourth quarter of 2006 and the reminder
          in March 31, 2007). Management also intends to discuss with the Banks
          the rescheduling of the repayment dates of all the remaining loans
          obtained from the Banks.

          The Company's management estimates that it is probable that additional
          funds the Company will need in 2006 from the additional funding
          sources the Company is currently examining, as described above, will
          be achieved. Management also estimates, based on the discussions held
          with the Banks subsequent to the balance sheet date, that reaching
          satisfactory agreement with the Banks regarding the rescheduling of
          the repayment dates of the $29,693 obtained under the July 2005
          amendment is probable. Management further estimates that obtaining
          satisfactory agreement with the Banks regarding the rescheduling of
          all the remaining loans obtained from them is achievable, subject that
          the discussions management intends to hold with the Banks are
          concluded.


                                     - 7 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 1 - DESCRIPTION OF BUSINESS AND GENERAL (cont.)

     D.   USE OF ESTIMATES IN PREPARATION OF FINANCIAL STATEMENTS

          The preparation of financial statements in conformity with generally
          accepted accounting principles requires management to make estimates
          and assumptions that affect the reported amounts of assets and
          liabilities and disclosure of contingent assets and liabilities as of
          the date of the financial statements, and the reported amounts of
          revenues and expenses during the reporting periods. Actual results
          could differ from those estimates.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The Company's consolidated financial statements are presented in accordance
     with generally accepted accounting principles ("GAAP") in Israel. See Note
     20 for the reconciliation of material differences between GAAP in Israel
     and in the United States of America.

     A.   PRINCIPLES OF CONSOLIDATION

          The Company's consolidated financial statements include the financial
          statements of the Company and its wholly-owned marketing subsidiary in
          the United States, after elimination of material inter-company
          transactions and balances. The effect of the subsidiary's operations
          on the Company's revenues, net loss and total assets was immaterial
          for the dates and periods presented.

     B.   CASH AND CASH EQUIVALENTS

          Cash and cash equivalents consist of deposits in banks and short-term
          investments (primarily time deposits and certificates of deposit) with
          original maturities of three months or less.

     C.   ALLOWANCE FOR DOUBTFUL ACCOUNTS

          The allowance for doubtful accounts is computed on the specific
          identification basis for accounts whose collectibility, in
          management's estimation, is uncertain.

     D.   INVENTORIES

          Inventories are stated at the lower of cost or market. Cost is
          determined for raw materials, spare parts and supplies on the basis of
          the weighted moving average cost per unit. Cost is determined for work
          in process and finished goods on the basis of actual production costs.

     E.   PROPERTY AND EQUIPMENT

          (1)  Property and equipment are presented at cost, including interest
               and other capitalizable costs. Capitalizable costs include only
               incremental direct costs that are identifiable with, and related
               to, the property and equipment and are incurred prior to its
               initial operation. Identifiable incremental direct costs include
               costs associated with acquiring, constructing, establishing and
               installing property and equipment (whether performed by others or
               by the Company), and costs directly related to preproduction test
               runs of property and equipment that are necessary to get it ready
               for its intended use. Those costs include payroll and
               payroll-related costs of employees who devote time and are
               dedicated solely to the acquiring, constructing, establishing and
               installing property and equipment. Allocation, when appropriate,
               of capitalizable incremental direct costs is based on
               management's estimates and methodologies including time sheet
               inputs.


                                     - 8 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)

     E.   PROPERTY AND EQUIPMENT (cont.)

          (1)  (cont.)

               Cost is presented net of investment grants received or
               receivable, and less accumulated depreciation and amortization.
               The accrual for grants receivable is determined based on
               qualified investments made during the reporting period, provided
               that the primary criteria for entitlement have been met.

               Depreciation is calculated based on the straight-line method over
               the estimated economic lives of the assets or terms of the
               related leases, as follows:

                    Prepaid long-term land lease and buildings
                    (including facility infrastructure)              14-25 years
                    Machinery and equipment                          5 years
                    Transportation vehicles                          7 years

          (2)  Impairment examinations and recognition are performed and
               determined based on the accounting policy outlined in O below.

     F.   OTHER ASSETS

          (1)  TECHNOLOGY

               The cost of Fab 2 technologies includes the technology process
               cost, internal incremental direct costs, mainly payroll-related
               costs of employees designated for integrating the technologies in
               the Company's facilities, and incremental direct costs associated
               with implementing the technologies until the technologies are
               ready for their intended use. The costs in relation to Fab 2
               technologies are amortized over the expected estimated economic
               life of the technologies. Amortization phases in commencing on
               the dates on which each of the Fab 2 manufacturing lines is ready
               for its intended use, and is based on the straight-line method
               over a four-year period.

               Impairment examinations and recognition are performed and
               determined based on the accounting policy outlined in O below.

          (2)  DEFERRED FINANCING CHARGES

               Deferred financing charges included in other assets in relation
               to funding the establishment of Fab 2 are being amortized over
               the lives of the borrowings based on the repayment schedule of
               such funding (in general, 6 years). During the establishment
               period of Fab 2, amortized deferred financing charges were
               capitalized to property and equipment. Commencing the third
               quarter of 2003, in which the building and infrastructures of Fab
               2 were substantially completed and became ready for their
               intended use, and in which the initial ramp-up commenced, the
               deferred financing charges are being amortized to financing
               expenses, net.


                                     - 9 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)

     G.   CONVERTIBLE DEBENTURES

          Convertible debentures the future conversion of which is not probable
          as of the balance-sheet date are presented as long-term liabilities
          and current liabilities (with respect to the current maturities) based
          on their terms as of such date, net of discount.

          Convertible debentures denominated in dollar the future conversion of
          which is probable as of the balance-sheet date, are presented as a
          separate line-item between total liabilities and shareholders equity.

          See P(1) below for the effect of the initial adoption of Standard No.
          22 of the Israeli Accounting Standards Board "FINANCIAL INSTRUMENTS:
          DISCLOSURE AND Presentation". See Notes 20F and 20G for presentation
          of convertible debentures in accordance with U.S. GAAP.

     H.   INCOME TAXES

          The Company records deferred income taxes in accordance with Standard
          No. 19 "INCOME TAXES" of the Israeli Accounting Standards Board, to
          reflect the net tax effects of temporary differences between the
          carrying amounts of assets and liabilities for financial reporting
          purposes and for tax purposes. Deferred taxes are computed based on
          the tax rates anticipated (under applicable law as of the balance
          sheet date) to be in effect when the deferred taxes are expected to be
          paid or realized.

          Deferred tax liabilities and assets are classified as current or
          noncurrent based on the classification of the related asset or
          liability for financial reporting, or according to the expected
          reversal dates of the specific temporary differences, if not related
          to an asset or liability for financial reporting. Deferred tax
          liabilities are recognized for temporary differences that will result
          in taxable amounts in future years. Deferred tax assets are recognized
          for temporary differences, which will result in deductible amounts in
          future years and for carryforwards. An allowance against such deferred
          tax asset is recognized if it is probable that some portion or all of
          the deferred tax assets will not be realized. Due to the material loss
          carryforward of the Company as of December 31, 2005 and uncertainties
          with regard to its utilization in the future, no deferred taxes were
          recorded in the Company's results of operations.

     I.   REVENUE RECOGNITION

          Revenues are recognized upon shipment or as services are rendered when
          title has been transferred, collectibility is reasonably assured and
          acceptance provisions criteria are satisfied, based on performing
          electronic, functional and quality tests on the products prior to
          shipment and customer on-site testing. Such testing reliably
          demonstrates that the products meet all of the specified criteria
          prior to formal customer acceptance, and that product performance upon
          customer on-site testing can reasonably be expected to conform to the
          specified acceptance provisions. An accrual for estimated returns,
          computed primarily on the basis of historical experience, is recorded
          at the time when revenues are recognized.


                                     - 10 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)

     J.   RESEARCH AND DEVELOPMENT

          Research and development costs are charged to operations as incurred.
          Amounts received or receivable from the government of Israel and
          others, as participation in research and development programs, are
          offset against research and development costs. The accrual for grants
          receivable is determined based on the terms of the programs, provided
          that the criteria for entitlement have been met.

     K.   LOSS PER ORDINARY SHARE

          Basic loss per ordinary share is calculated based on the weighted
          average number of ordinary shares outstanding during each year
          presented, adjusted retroactively to include the beneficial feature
          contemplated in a rights offering. The calculation includes
          retroactive effect from the beginning of each year (or the issuance
          date, which is the earlier) of shares issued upon exercise of options
          and warrants and upon conversion of convertible debentures outstanding
          at the beginning of each year (or that were issued during the year).
          The calculation further includes shares issuable from probable
          exercise and from probable conversion. Basic loss per ordinary share
          is calculated based on loss for the period with the inclusion of
          imputed interest income on the exercise price of options and warrants
          exercised or whose exercise is probable, and of financing expenses in
          relation to conversion of convertible debentures or probable
          conversion, as required under Israeli GAAP. See Note 20K for
          disclosure of loss per share data in accordance with U.S. GAAP.

     L.   DERIVATIVE FINANCIAL INSTRUMENTS

          The Company, from time to time, enters into foreign exchange
          agreements (primarily forward contracts and options) to hedge
          non-dollar equipment purchase and other firm commitments. Gains and
          losses on such agreements through the date that the equipment is
          received or the commitment is realized are deferred and capitalized to
          the cost of equipment or the commitment, while gains and losses
          subsequent thereto, through the date of expiration of the foreign
          exchange agreement, are included in financing expense, net.

          In addition, the Company, from time to time, enters into agreements to
          hedge interest rate exposure on long-term loans. Gains and losses on
          such agreements are recognized on a current basis in accordance with
          the terms of these agreements, and expensed or capitalized in the same
          manner as the corresponding interest costs.

          See Note 20D for disclosure of the derivative financial instruments in
          accordance with U.S. GAAP.

     M.   FUNCTIONAL CURRENCY AND TRANSACTION GAINS AND LOSSES

          The currency of the primary economic environment in which the Company
          conducts its operations is the U.S. dollar ("dollar"). Accordingly,
          the Company uses the dollar as its functional and reporting currency.
          Financing expenses, net in 2005 include net foreign currency
          transaction gains of $1,398. Financing expenses, net in 2004 and 2003
          include net foreign currency transaction losses of $760 and $232,
          respectively.


                                     - 11 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)

     N.   STOCK-BASED COMPENSATION

          The Company accounts for employee and director stock-based
          compensation in accordance with Accounting Principles Board Opinion
          No. 25, "ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES" ("APB 25") and
          authoritative interpretations thereof. Accordingly, the Company
          accounts for share options granted to employees and directors based on
          the intrinsic value of the options on the measurement date. The
          compensation cost of options without a fixed measurement date is
          remeasured at each balance sheet date. Deferred compensation in
          respect of awards with graded vesting terms is amortized to
          compensation expense over the relevant vesting periods. In a manner
          consistent with FIN 28, the vesting period over which compensation is
          expensed is determined, based on the straight-line method, separately
          for each portion of the award as if the grant were a series of awards.
          See P(2) below for the effect of the initial adoption of Standard No.
          24 of the Israeli Accounting Standards Board "SHARE-BASED PAYMENTS".
          See Note 13B(6) for pro forma disclosures required by SFAS 123 and
          SFAS 148.

          The Company accounts for stock-based compensation of non-employees
          using the fair value method in accordance with Financial Accounting
          Standards Board Statement No. 123, "ACCOUNTING FOR STOCK-BASED
          COMPENSATION" ("SFAS 123") and EITF 96-18: Accounting for Equity
          Instruments That are Issued to Other Than Employees for Acquiring, or
          in Conjunction with Selling, Goods or Services. The award cost of
          warrants granted in connection with bank financing is amortized as
          deferred financing charges over the terms of the loans, in a manner
          described in paragraph F(2) above. The award cost of warrants granted
          in connection with the construction of Fab 2, is recorded as
          depreciation expense over the life of the prepaid perpetual land lease
          and buildings. The award cost of warrants granted to consultants and a
          related party in connection with equity transactions is offset against
          paid-in-capital.

     O.   IMPAIRMENT OF LONG-LIVED ASSETS

          Management reviews long-lived assets on a periodic basis, as well as
          when such a review is required based upon relevant circumstances, to
          determine whether events or changes in circumstances indicate that the
          carrying amount of such assets may not be recoverable. According to
          the Israeli Accounting Standards Board No.15, "IMPAIRMENT OF ASSETS",
          an asset's recoverable value is the higher of the asset's net selling
          price and the asset's value in use, the latter being equal to the
          asset's discounted expected cash flows. Prior to issuing Standard No.
          15 in January 2003, the Company tested the recoverability of its
          assets based on undiscounted expected cash flows, as applicable by
          U.S. GAAP, a method that under Standard No. 15 is no longer
          acceptable.


                                     - 12 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)

     P.   RECENT ACCOUNTING PRONOUNCEMENTS BY THE ISRAELI ACCOUNTING STANDARDS
          BOARD

          (1)  ACCOUNTING STANDARD NO. 22 "FINANCIAL INSTRUMENTS: DISCLOSURE AND
               PRESENTATION" - In July 2005, the Israeli Accounting Standards
               Board approved for publication Accounting Standard No. 22
               "FINANCIAL INSTRUMENTS: DISCLOSURE AND PRESENTATION" (the
               "Standard"). A FINANCIAL INSTRUMENT under this Standard is
               defined, in general, as any contract that establishes a financial
               asset of an entity, or a financial liability or equity instrument
               of another entity. This Standard establishes the requirements for
               presentation of financial instruments in the financial statements
               and indicates the information that should be disclosed in
               relation thereto, and, in certain cases, the method to measure
               their impact on the entity's financial statements. The
               presentation requirements relate to the classification of
               financial instruments as financial assets, financial liabilities
               or equity instruments. It also deals with the classification of
               related interest, dividends, losses and gains and to the
               circumstances under which financial assets and financial
               liabilities derived from financial instruments are to be offset.
               The Standard establishes requirements for disclosure of
               information relating to factors affecting the amount, timing and
               certainty of the entity's future cash flows relating to financial
               instruments and accounting policy implemented in respect of these
               instruments. The Standard also establishes requirements for
               disclosure of information about the nature and the extent of an
               entity's use of financial instruments, the business purposes they
               serve, the risks associated with them and management's policies
               for the oversight of those risks.

               The Standard is effective for financial statements for periods
               commencing January 1, 2006 or thereafter. The initial adoption of
               the Standard will be accounted for by the "prospective method",
               i.e. financial instruments issued before the effective date of
               the Standard will be classified and presented in accordance with
               its provisions commencing from the effective date. Comparative
               financial statements for prior periods are not to be adjusted.
               The new Standard supersedes Opinion No.53 "ACCOUNTING FOR
               CONVERTIBLE LIABILITIES" and Opinion No.48 "ACCOUNTING FOR
               OPTIONS".

               The initial adoption of the Standard is expected to affect
               primarily the presentation of the Company's convertible
               debentures (the bifurcation of the convertible debentures into
               debt component and equity component, as these terms are defined
               by the Standard). Consequently, on January 1, 2006, the Company's
               shareholders equity will be recorded with a one-time increase of
               approximately $17,000, while its total convertible debentures
               will be decreased by same amount. Commencing from that date, said
               amount will be amortized as financing expenses through 2011.

          (2)  ACCOUNTING STANDARD NO. 24 "SHARE-BASED PAYMENTS" - In September
               2005, the Israeli Accounting Standards Board published Accounting
               Standard No. 24 "SHARE-BASED COMPENSATION" (the "Standard"),
               which calls for the recognition in the financial statements of
               share-based payments, including transactions with employees,
               which are to be settled by the payment of cash, by other assets,
               or by equity instruments. Under Standard No. 24, amongst other
               matters, costs associated with grants of shares and options to
               employees will be expensed over the vesting period of each grant.
               Said costs will be determined based on the fair value of the
               grants at each grant date. The Standard establishes guidelines
               for measuring the fair value of each grant based on the
               settlement terms (either by cash or equity instrument), and
               disclosure provisions.


                                     - 13 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)

     P.   RECENT ACCOUNTING PRONOUNCEMENTS BY THE ISRAELI ACCOUNTING STANDARDS
          BOARD (cont.)

          (2)  ACCOUNTING STANDARD NO. 24 "SHARE-BASED PAYMENTS" (cont.)

               The Standard is effective for financial statements for periods
               commencing January 1, 2006 or thereafter. The Standard provides
               that with respect to Share-based payments to be settled by equity
               instruments, its provisions should be applied to all grants made
               after March 15, 2005, that are unvested as of December 31, 2005.
               The Standard further provides that its provisions should be
               applied to modifications that were made after March 15, 2005,
               even if the underlying grants are not in the scope of the
               Standard.

               As of December 31, 2005, the award cost with respect to
               outstanding employee and director options on which the Standard
               will be applied amounts to approximately $2,000, to be amortized
               over 2006-2009.

     Q.   RECLASSIFICATION

          Certain amounts in prior years financial statements have been
          reclassified in order to conform to the 2005 presentation.


NOTE 3 - OTHER RECEIVABLES

     Other receivables consist of the following:

                                                      As of December 31,
                                                      -----------------
                                                        2005      2004
                                                      -------   -------
Government of Israel - investment grants receivable   $ 7,276   $ 8,400
Other government agencies                               1,706     2,382
Others                                                     61       583
                                                      -------   -------
                                                      $ 9,043   $11,365
                                                      =======   =======

NOTE 4 - INVENTORIES

     Inventories consist of the following (*):

                           As of December 31,
                           -----------------
                             2005      2004
                           -------   -------
Raw materials              $ 6,777   $ 9,260
Spare parts and supplies     3,738     3,950
Work in process             11,502    10,085
Finished goods               2,359     2,374
                           -------   -------
                           $24,376   $25,669
                           =======   =======

     (*)  Net of aggregate write-downs to net realizable value of $3,259 and
          $2,665 as of December 31, 2005 and 2004, respectively.


                                     - 14 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 5 - PROPERTY AND EQUIPMENT, NET

     A.   COMPOSITION


                                                    As of December 31,
                                                 -----------------------
                                                   2005           2004
                                                 --------       --------

COST:
Prepaid perpetual land lease and buildings
(including facility infrastructure)              $237,401       $235,632
Machinery and equipment                           709,862        688,691
Transportation vehicles                               425          2,989
                                                 --------       --------
                                                  947,688        927,312
                                                 --------       --------
ACCUMULATED DEPRECIATION AND AMORTIZATION:
Prepaid perpetual land lease and buildings
(including facility infrastructure)                47,841         33,960
Machinery and equipment                           388,867        282,092
Transportation vehicles                               335          1,964
                                                 --------       --------
                                                  437,043        318,016
                                                 ========       ========
                                                 $510,645       $609,296
                                                 ========       ========


          SUPPLEMENTAL DISCLOSURE RELATING TO COST OF PROPERTY AND EQUIPMENT:

          (1)  As of December 31, 2005 and 2004, the cost of property and
               equipment included costs relating to Fab 2 in the amount of
               $713,837 and $701,982, respectively. Said amounts are net of
               investment grants of $165,222 and $158,830, respectively.

          (2)  As of December 31, 2005, the cost of buildings, machinery and
               equipment was reflected net of investment grants in the aggregate
               of $268,688 (as of December 31, 2004 - $262,320).

          (3)  Cost of property and equipment as of December 31, 2005 and 2004
               includes capitalized interest costs in the aggregate of $18,480.

          (4)  Following the commencement of Fab 2 operations in the third
               quarter of 2003, in which the building and infrastructures of Fab
               2 were substantially completed and became ready for their
               intended use, the Company began to depreciate Fab 2 property and
               equipment, resulting in depreciation expenses of $109,283,
               $93,457 and $35,582 in 2005, 2004 and 2003, respectively.


                                     - 15 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)


NOTE 5 - PROPERTY AND EQUIPMENT, NET (cont.)

     B.   INVESTMENT GRANTS

          In connection with the formation of the Company, the Investment Center
          of the Ministry of Industry and Trade of the State of Israel
          ("Investment Center"), under its "approved enterprise" program,
          approved an investment program for expenditures on buildings and
          equipment in Fab 1 in the aggregate amount (as amended) of
          approximately $96,850. The Company completed its investments under
          this program, and received final approval from the Investment Center
          in November 1997.

          In January 1996, an investment program ("1996 program") for expansion
          of Fab 1 in the aggregate amount (as amended in December 1999 and
          2001) of $228,680, entitling the Company to investment grants, was
          approved by the Investment Center. The Company completed its
          investments under the 1996 program in December 2001 and invested
          through such date approximately $207,000. In May 2002, the Company
          submitted the final report in relation to the 1996 program. As of
          December 31, 2005, the report has not yet received final approval from
          the Investment Center.

          See Note 11A(8) with respect to the Fab 2 program approved by the
          Investment Center in December 2000.

          Entitlement to the above grants and other tax benefits is subject to
          various conditions stipulated by the Israeli Law for the Encouragement
          of Capital Investments - 1959 ("Investments Law") and the regulations
          promulgated thereunder, as well as the criteria set forth in the
          certificates of approval. In the event the Company fails to comply
          with such conditions, the Company may be required to repay all or a
          portion of the grants received plus interest and certain inflation
          adjustments. In order to secure fulfillment of the conditions related
          to the receipt of investment grants, floating liens were registered in
          favor of the State of Israel on substantially all of the Company's
          assets. See also Note 17A.

     C.   For liens see Note 11A(6).

NOTE 6 - OTHER ASSETS, NET

     Other assets, net consist of the following:


                                                          As of December 31,
                                                        ---------------------
                                                         2005           2004
                                                        -------       -------
TECHNOLOGIES (in relation to Fab 2) - Note 11A(2)
    Cost                                                $94,247       $90,747
    Accumulated amortization (*)                         32,806        13,797
                                                        -------       -------
                                                        $61,441       $76,950
                                                        =======       =======
OTHER ASSETS (in relation to Fab 2)
    COST - Deferred financing charges                   $24,049       $20,915
           Other                                          4,448         3,217
                                                        -------       -------
                                                         28,497        24,132
                                                        -------       -------
    ACCUMULATED AMORTIZATION (**):
           Deferred financing charges                    10,812         6,606
           Other                                          1,326           993
                                                        -------       -------
                                                         12,138         7,599
                                                        =======       =======
                                                        $16,359       $16,533
                                                        =======       =======

     (*)  For amortization policy, see Note 2F(1).
     (**) For amortization policy, see Note 2F(2).


                                     - 16 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)


NOTE 7 - OTHER CURRENT LIABILITIES

     Other current liabilities consist of the following:



                                                                          As of December 31,
                                                                         ---------------------
                                                                          2005           2004
                                                                         -------       -------
                                                                                 
Accrued salaries                                                         $ 3,162       $ 3,902
Vacation accrual                                                           2,322         3,509
Interest payable (primarily in relation to convertible debentures)         1,263         1,208
Other                                                                      2,225         2,059
                                                                         -------       -------
                                                                         $ 8,972       $10,678
                                                                         =======       =======


NOTE 8 - LONG-TERM DEBT

     A.   COMPOSITION:



                                                            As of December 31,
                          Effective interest rate as of   -----------------------
                                December 31, 2005           2005           2004
                          -----------------------------   --------       --------
                                                                
In U.S. Dollar                        7.06%               $438,103       $417,000
In U.S. Dollar                         6.5%                 80,000         80,000
                                                          --------       --------
Total long-term debt                                       518,103        497,000
Less - current maturities             7.06%                 21,103             --
                                                          --------       --------
                                                          $497,000       $497,000
                                                          ========       ========


     B.   All loans received under the Facility Agreement bear interest based on
          the three-month USD Libor rate plus 2.5%, as revised under the
          amendment to the Facility Agreement described in detail in Note
          11A(6). Prior to the closing of this amendment in December 2003, the
          loans bore interest based on the three-month USD Libor rate plus
          1.55%. The effective interest rate as of December 31, 2005 of loans,
          the amount of which as of such date was $292,000, includes the terms
          of collar agreements with knock-out and knock-in features described in
          Note 18A. Interest is payable at the end of each quarter.

     C.   For additional information regarding the Facility Agreement, as
          amended, between the Company and the Banks for financing the
          construction and equipping of Fab 2, including re-borrowing terms and
          including loans withdrawn under the July 2005 amendment to the
          Facility Agreement, see Note 11A(6).

     D.   REPAYMENT SCHEDULE

          The balance of the long-term debt as of December 31, 2005 is repayable
          as follows:

          2006 - current maturities                             $ 21,103
          2007                                                   151,667
          2008                                                   165,667
          2009                                                   165,666
          2010                                                    14,000
                                                                --------
                                                                $518,103
                                                                ========

                                     - 17 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 8 - LONG-TERM DEBT (cont.)

     E.   The agreement with the Company's Banks restricts the Company's ability
          to place liens on its assets (other than to the State of Israel in
          respect of investment grants - see Note 11A(8), and to Siliconix - see
          Note 11E(3)) without the prior consent of the Banks. Furthermore, the
          agreements contain certain restrictive financial covenants (see also
          Note 11A(6)). For further details concerning amendments to the
          Facility Agreement for revised financial ratios and covenants for 2005
          and 2006, see Note 11A(6).


NOTE 9 - CONVERTIBLE DEBENTURES

     A.   COMPOSITION:

                                                     As of December 31,
                         Interest rate as of       ---------------------
                          December 31, 2005         2005          2004
                         -------------------       -------       -------
Convertible debentures          4.7%               $25,811       $26,651
Less - current maturities                            6,453            --
                                                   -------       -------
                                                   $19,358       $26,651
                                                   =======       =======

     B.   In January 2002, the Company issued on the Tel-Aviv Stock Exchange,
          NIS 110,579,800 principal amount of convertible debentures, linked to
          the Israeli Consumer Price Index ("CPI") (adjusted to the CPI as of
          December 31, 2005 - NIS 119,960,426, $26,061). The debentures were
          issued at 96% of their par value, and bear annual interest at the rate
          of 4.7%, payable in January of each year commencing in January 2003.
          The principal amount is payable in four equal installments in January
          of each year between 2006 and 2009. The debentures may be converted
          until December 31, 2008 into Ordinary Shares, at a conversion rate of
          one Ordinary Share per each NIS 41.00 principal amount of the
          debentures, linked to the CPI (subject to customary adjustments)
          (adjusted to the CPI as of December 31, 2005 - NIS 44.48, $9.66). The
          effective rate of interest on the convertible debentures, taking into
          account the initial proceeds, net of the discount and the related
          costs of issuance, is 7.26%. For U.S. GAAP purposes, which require
          taking into account, in addition to the discount and the related
          issuance costs, amounts attributed to the options described in Note
          13E, the effective rate of interest on the convertible debentures is
          9.88%.

          Subject to certain conditions and the Company's Facility Agreement,
          the Company may announce the early redemption of the debentures or
          part thereof, provided that the sum of the last payment on account of
          the principal shall be no less than approximately $700.

          If on a payment date of the principal or interest on the debentures
          there exists an infringement of certain covenants and conditions under
          the Facility Agreement, the dates for payment of interest and
          principal on the debentures may be postponed, depending on various
          scenarios under the Facility Agreement until such covenant or
          condition is settled.

          The debentures and interest thereon are unsecured and rank behind the
          Company's existing and future secured indebtedness, including
          indebtedness to the Banks under the Facility Agreement, as well as to
          the government of Israel in connection with grants the Company
          received under its approved enterprise programs and to Siliconix.

          See Note 20F for disclosure of the accounting treatment of the
          convertible debentures in accordance with U.S. GAAP.


                                     - 18 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)


NOTE 9 - CONVERTIBLE DEBENTURES (cont.)

     C.   Following the initial adoption of Accounting Standard No. 22
          "FINANCIAL INSTRUMENTS: DISCLOSURE AND PRESENTATION" of the Israeli
          Accounting Standards Board (see Note 2P(1)) in the first quarter of
          2006, the Company's convertible debentures would be bifurcated in a
          manner by which the Company's shareholders' equity would increase by
          approximately $500 and the convertible debentures will be reduced by
          the same amount. Said amount will be expensed as financing expenses
          through 2009.


NOTE 10 - OTHER LONG-TERM LIABILITIES

     A.   COMPOSITION



                                                                 As of December 31,
                                                              ------------------------
                                                                2005            2004
                                                              --------        --------
                                                                        
Net liability for employee
   termination benefits (see B below):
     Gross obligation                                         $ 18,445        $ 20,938
     Amounts funded through deposits to severance
         pay funds and purchase of insurance policies          (13,658)        (16,350)
                                                              --------        --------
                                                                 4,787           4,588
 Long-term advances (see Note 11B(3))                                -           5,500
 Long-term liabilities in respect of license agreements          5,123           5,191
 Other                                                           1,102             166
                                                              --------        --------
                                                              $ 11,012        $ 15,445
                                                              ========        ========


     B.   EMPLOYEE TERMINATION BENEFITS

          Israeli law and labor agreements determine the obligations of the
          Company to make severance payments to dismissed employees and to
          employees leaving employment under certain other circumstances. The
          liability for severance pay benefits, as determined by Israeli Law, is
          generally based upon length of service and the employee's monthly
          salary. This liability is primarily covered by regular deposits made
          each month by the Company into recognized severance and pension funds
          and by insurance policies purchased by the Company, based on the
          employee's salary for the relevant month. The amounts so funded are
          not reflected separately on the balance sheets, since they are
          controlled by the fund trustees and insurance companies and are not
          under the control and management of the Company. For presentation of
          employee termination benefits in accordance with U.S GAAP, see Note
          20C.

          Costs relating to employee termination benefits were approximately
          $2,631, $3,836 and $2,828 for 2005, 2004 and 2003, respectively.


                                     - 19 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 11 - COMMITMENTS AND CONTINGENCIES

     A.   COMMITMENTS AND CONTINGENCIES RELATING TO FAB 2

          (1)  OVERVIEW

               In January 2001, the Company's Board of Directors approved the
               establishment of a new wafer fabrication facility in Israel ("Fab
               2"), at an expected cost of approximately $1,500,000. Fab 2 is
               designed to manufacture semiconductor integrated circuits on
               silicon wafers in geometries of 0.18 micron and below on
               200-millimeter wafers. The Company has entered into several
               related agreements and other arrangements, and has completed
               public and private financing transactions, to provide an
               aggregate, as of the approval date of the financial statements,
               of approximately $1,260,000 of financing for Fab 2. The
               agreements and arrangements include those with technology
               partners, Wafer Partners, Equity Investors, the Company's Banks,
               the Government of Israel through the Investment Center and
               others. The agreements with the Banks and the Investment Center
               are subject to certain conditions, including the achievement of
               performance and financing milestones, and the securing of
               additional required financing. The Company has also entered into
               agreements for the design and construction of Fab 2, for
               equipping Fab 2 and for the transfer to the Company of process
               technologies to produce wafers in Fab 2.

               As of December 31, 2005, the Company had incurred costs
               associated with the establishment of Fab 2 project of an
               aggregate of approximately $1,000,000. As of the approval date of
               the financial statements, the major shareholders of the Company
               have invested an aggregate of $323,730; the Banks have made
               long-term loans in the aggregate of $526,693; the Investment
               Center grants at an aggregate of $165,419; the Company has raised
               $243,370 from other financial sources.

               During the third quarter of 2003, in which Fab 2's construction
               was substantially completed, the Company began commercial
               production and shipment of wafers to its customers utilizing the
               0.18 micron process technology. With the commencement of Fab 2
               operations, the majority of the ongoing direct costs related to
               the construction and equipping of Fab 2 and to the transfer of
               the Fab 2 technologies that previously had been capitalized, are
               no longer capitalizable. Depreciation and amortization of Fab 2
               assets in 2005, 2004 and 2003 amounted to $133,021, $108,542 and
               $39,625, respectively (see also Note 5A), the majority of which
               is included in cost of goods sold.

               The construction and equipping of Fab 2 is a substantial project,
               which requires extensive management involvement as well as timely
               coordination of the activities of many participants. In addition,
               this project is a complex undertaking which entails substantial
               risks and uncertainties, including but not limited to those
               associated with the following: obtaining additional commitments
               to finance the construction and equipping of Fab 2 and its
               ongoing operations (see also Note 1C); achieving certain
               operational milestones and complying with various significant
               conditions and financial ratios and covenants provided by the
               Facility Agreement with the Banks; compliance with the conditions
               under the Approval Certificate for Fab 2 provided by the
               Investment Center; and completing the complex processes of
               transferring from Freescale the manufacturing technologies to be
               used at Fab 2 and development of new technologies.


                                     - 20 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)


NOTE 11 - COMMITMENTS AND CONTINGENCIES (cont.)

     A.   COMMITMENTS AND CONTINGENCIES RELATING TO FAB 2 (cont.)

          (1)  OVERVIEW (cont.)

               According to the Facility Agreement with the Banks, raising
               certain required additional funding by the dates specified,
               achieving the milestones as scheduled, as well as complying with
               all the conditions and financial ratios and covenants stipulated
               in that agreement and in the Approval Certificate from the
               Investment Center, are material provisions for financing provided
               and to be further obtained. For details concerning revising
               certain of the financial ratios and covenants under the Facility
               Agreement for 2005 and 2006, as were amended in the July 2005
               amendment to the Facility Agreement, see paragraph A(6) below.

          (2)  TECHNOLOGY TRANSFER AGREEMENTS

               TOSHIBA - In April 2000, the Company entered into a technology
               transfer agreement with Toshiba Corporation ("Toshiba"), a
               Japanese corporation. This agreement provided for the transfer by
               Toshiba to the Company of advanced semiconductor manufacturing
               process technologies installed in Fab 2 including related
               technology transfer assistance in exchange for certain fees for
               patent licenses, technology transfer and technical assistance.
               The transfer of the technology was substantially completed during
               the first half of 2003. The Company's commitment under the
               Toshiba agreement to reserve for Toshiba a certain portion of Fab
               2 wafer manufacturing capacity expired in December 2005.

               FREESCALE - In September 2002, the Company entered into a
               non-exclusive technology transfer, development and licensing
               agreement with Freescale. This agreement provides for the
               transfer by Freescale to the Company of existing and newly
               developed versions of advanced semiconductor manufacturing
               process technologies to be installed in Fab 2, and for the
               provision by Freescale of related technology transfer assistance,
               in exchange for certain fees for patent and other intellectual
               property licenses, technology transfer and development, technical
               assistance and ongoing royalties based on sales of products to be
               manufactured in Fab 2 with the transferred technology. Subject to
               prior termination for cause by Freescale, the licenses under the
               agreement are perpetual.

          (3)  WAFER PARTNER AGREEMENTS

               During 2000, the Company entered into various share purchase
               agreements ("Wafer Partner Agreements") with SanDisk Corporation,
               Alliance Semiconductor Corporation, Macronix International Co.,
               Ltd. and QuickLogic Corporation (collectively, the "Wafer
               Partners"; excluding QuickLogic, the "primary Wafer Partners") to
               partially finance the construction and equipping of Fab 2.
               Pursuant to the Wafer Partner Agreements, the Wafer Partners
               agreed to invest an aggregate of $250,000 to purchase Ordinary
               Shares of the Company. According to the Wafer Partner Agreements,
               the Company agreed, subject to certain conditions, to reserve for
               each Wafer Partner a certain portion, and collectively
               approximately 50%, of Fab 2 wafer manufacturing capacity for a
               period of 10 years ending January 2011.


                                     - 21 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)


NOTE 11 - COMMITMENTS AND CONTINGENCIES (cont.)

     A.   COMMITMENTS AND CONTINGENCIES RELATING TO FAB 2 (cont.)

          (3)  WAFER PARTNER AGREEMENTS (cont.)

               Through December 31, 2005, the Wafer Partners invested in the
               Company, based on the Wafer Partner Agreements, an aggregate of
               $246,823, of which as of such date $201,909, was credited as paid
               in capital and $44,914, was established as long-term customers'
               advances which may be, subject to the terms and conditions
               stipulated in the Wafer Partner Agreements utilized as credit
               against purchases to be made by the Wafer Partners, or converted
               into paid-in-capital. Through December 31, 2005, the Wafer
               Partners were issued an aggregate of 27,475,135 Ordinary Shares
               at an average price per share of $7.35, which was determined
               based on the average closing sale price of the Company's Ordinary
               Shares for the 15-30 trading days prior to making any investment.

               For additional investments made by the primary Wafer Partners in
               the aggregate amount of $19,089 in connection with the 2002 and
               2005 rights offerings, see Notes 13F and 13H, respectively, and
               paragraph (6) below.

          (4)  EQUITY INVESTOR AGREEMENTS

               Through December 31, 2005, The Israel Corporation ("TIC"), the
               principal shareholder of the Company, and Challenge Fund-Edgar II
               LP, a Delaware limited partnership ("Challenge") (together,
               "Equity Investors") invested in the Company, an aggregate of
               $55,000 for the purchase of an aggregate of 7,419,835 Ordinary
               Shares of the Company at an average price per share of $7.41,
               which was determined based on the average closing sale price of
               the Company's Ordinary Shares for the 15-30 trading days prior to
               making any investment. The investments of TIC and Challenge were
               made in accordance with share purchase agreements the Company
               entered into with them in December 2000 and February 2001,
               respectively.

               For additional investments made by TIC in the aggregate amount of
               $29,152 in connection with the 2002 and 2005 rights offerings,
               see Notes 13F and 13H, respectively, and paragraph (6) below.

               In 2002, a Canadian pension fund invested in the Company's equity
               $15,000 in consideration for 3,000,000 Ordinary Shares of the
               Company for $5.00 per share, and a warrant to purchase an
               additional 1,350,000 Ordinary Shares of the Company. The warrant
               is exercisable for a four-year period ending in October 2006, at
               an exercise price of $7.50 per share (subject to customary
               adjustments).

          (5)  AMENDMENTS TO THE PRIMARY WAFER PARTNER AND EQUITY INVESTOR
               AGREEMENTS

               Pursuant to the primary Wafer Partner Agreements, as amended, the
               primary Wafer Partners were entitled to convert an aggregate of
               up to $7,507 of the unutilized long-term customers' advances,
               which they had as of December 31, 2005, into fully-paid Ordinary
               Shares of the Company. In January 2006, one of the primary Wafer
               Partners notified the Company of its election to convert $3,880
               of its advances into paid-in equity entitling it for 2,455,905
               Ordinary Shares of the Company, constituting approximately 3.67%
               of the Company's outstanding Ordinary Shares as of December 31,
               2005. The number of shares was determined based on $1.58 per
               share, which was the average closing sale price of the Company's
               Ordinary Shares for the 15 trading days prior to December 31,
               2005.


                                     - 22 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 11 - COMMITMENTS AND CONTINGENCIES (cont.)

     A.   COMMITMENTS AND CONTINGENCIES RELATING TO FAB 2 (cont.)

          (5)  AMENDMENTS TO THE PRIMARY WAFER PARTNER AND EQUITY INVESTOR
               AGREEMENTS (cont.)

               Pursuant to the primary Wafer Partner Agreements, as amended,
               each of the primary Wafer Partners has an option to convert, at
               the end of each calendar quarter in 2004-2006, that portion of
               the long-term customers' advances which it is entitled to
               utilize, based upon payments made by such primary Wafer Partner
               during that quarter, into fully-paid Ordinary Shares of the
               Company. The number of shares is to be determined based on the
               average closing sale price of the Company's Ordinary Shares for
               the 15 trading days preceding the end of each quarter.
               Accordingly, through December 31, 2005, two of the primary Wafer
               Partners had converted an aggregate of $2,332 of long-term
               customer advances into 1,349,423 fully paid Ordinary Shares of
               the Company, at an average share price of $1.73 per share.

               Any quarterly amount, which the primary Wafer Partners have
               elected not to so convert, will not be utilizable against
               purchases made subsequent to that quarter, and shall bear
               interest, payable at the end of each quarter, at an annual rate
               equal to three-month LIBOR plus 2.5% through December 31, 2007.
               The aggregate principal of the unconverted long-term customers'
               advances, which could have been utilized against purchases and
               which the primary Wafer Partners elected not to convert into
               fully-paid Ordinary Shares of the Company (as of December 31,
               2005 - $1,102), shall be fully repaid on December 31, 2007. Other
               than as described above in this paragraph and the preceding
               paragraph, each of the primary Wafer Partners agreed that
               long-term customer's advances could not be utilized before
               December 31, 2006. Following December 31, 2006, the remaining
               long-term customer advances may be utilized as credits against
               purchases to be made.

          (6)  FACILITY AGREEMENT

               OVERVIEW - In January 2001, the Company entered into a credit
               facility agreement with two leading Israeli banks ("Banks")
               entitling the Company to borrow an aggregate, as amended in
               January 2002, of $500,000 to finance the construction and
               equipping of Fab 2 ("Facility Agreement"). Of that amount, as of
               December 31, 2005, the Company withdrew an aggregate of $497,000.
               These loans bear interest at a rate of Libor plus 2.5% per annum
               payable at the end of each quarter (prior to the November 2003
               amendment, described below, the loans bore interest at a rate of
               Libor plus 1.55% per annum). The loans are subject to certain
               prepayment provisions. Unused amounts under the Facility
               Agreement were subject to a quarterly commitment fee of 0.25% per
               annum.

               In July 2005, the Company and its Banks entered into a definitive
               amendment to the Facility Agreement. The amendment provides,
               among other things, for Bank financing of up to approximately
               $30,000, subject to the Company raising a similar amount by March
               31, 2006. Through the approval date of the financial statements,
               the Banks provided the Company with the entire amount it was
               entitled to borrow under the July 2005 amendment following the
               consummation of a rights offering in January 2006 by the Company
               (for additional details, see below).


                                     - 23 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 11 - COMMITMENTS AND CONTINGENCIES (cont.)

     A.   COMMITMENTS AND CONTINGENCIES RELATING TO FAB 2 (cont.)

          (6)  FACILITY AGREEMENT (cont.)

               REPAYMENT SCHEDULE - Loans in the amount of $431,000 received by
               the Company through December 31, 2003, were repaid on December
               31, 2003 and, concurrently, an equivalent amount was drawn down
               on such date to be repaid in 12 equal consecutive quarterly
               installments commencing March 31, 2007 (the net amount of
               long-term loans the Company received in 2003 in connection with
               the abovementioned re-borrowing was $187,000). Loans in the
               amount of $66,000 drawn down during 2004 are repayable in 12
               equal consecutive quarterly installments, commencing three years
               from the draw down date of each loan, which in no case shall be
               after the maturity date of the Facility Agreement. Loans drawn
               down under the July 2005 amendment are repayable in a period
               between twelve to fifteen months from each date any amount is
               received by the Company.

               The July 2005 amendment further provides that a rescheduling of
               the repayment dates of the loans drawn down under it shall be
               discussed following the closing date of the amendment. Subsequent
               to the balance sheet date, the Company and the Banks commenced
               and are holding discussions for rescheduling of the repayment
               dates of the $29,693 provided by the Banks under this amendment.
               For further details regarding loans drawn down under the Facility
               Agreement see Note 8.

               NOVEMBER 2003 AMENDMENT - In November 2003, the Company and its
               Banks entered into an amendment to the Facility Agreement. The
               amendment was based, among other things, on an updated plan for
               the construction and equipping Fab 2 submitted to the Banks, and
               was approved by the Company's shareholders' meeting held in
               December 2003. Pursuant to the amendment, the Banks waived all
               noncompliance or breach of covenants by the Company prior to the
               date of amendment. The amendment further revised and updated the
               covenants under the Facility Agreement according to which the
               Company is obligated to comply with certain operational and
               financial ratios, primarily total shareholders' equity to total
               assets, quarterly and annual EBITDA, sales and production
               capacity milestones.

               During 2005, the Company and the Banks entered into the following
               amendments to the Facility Agreement:

               o    JANUARY 2005 AMENDMENT - In January 2005, the Company and
                    its Banks signed a waiver letter agreement according to
                    which the Banks waived the Company's non-compliance with
                    certain financial ratios and covenants for the fourth
                    quarter of 2004. The agreement also amended certain of the
                    financial ratios and covenants with which the Company was to
                    comply with during 2005, and which were further revised in
                    the framework of the July 2005 amendment to the Facility
                    Agreement described below.


                                     - 24 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 11 - COMMITMENTS AND CONTINGENCIES (cont.)

     A.   COMMITMENTS AND CONTINGENCIES RELATING TO FAB 2 (cont.)

          (6)  FACILITY AGREEMENT (cont.)

               o    JULY 2005 AMENDMENT - In July 2005, the Company and its
                    Banks entered into a definitive amendment to the Facility
                    Agreement, which closed in August 2005. The amendment
                    provides, among other things, for the Banks to provide
                    additional financing of up to approximately $30,000, subject
                    to the Company raising through the issuance of shares or
                    convertible debentures $23,500 by October 31, 2005 (which
                    was subsequently extended to December 31, 2005) and an
                    additional $6,500 by March 31, 2006. In connection with the
                    amendment, certain of the Company's Equity Investors, Wafer
                    Partners and other investors committed to invest an
                    aggregate of $23,500 towards such funding in the context of
                    a rights offering. Following the closing of the amendment to
                    the Facility Agreement described above and complying with
                    the above commitments, the Banks provided the Company with
                    the full amount of loans to which it was entitled to borrow
                    under the July 2005 amendment.

                    Under the July 2005 amendment, the $29,693 provided by the
                    Banks through January 2006 bear annual interest based on the
                    three-month LIBOR plus 2.5% and are repayable in a period
                    between twelve to fifteen months from each date any amount
                    was received by the Company. The amendment further provides
                    that a rescheduling of said repayment dates shall be
                    discussed following the closing date of the amendment. Such
                    discussions have been commenced subsequent to the balance
                    sheet date.

                    The July 2005 amendment further provides that: (i) The
                    Israel Corp. ("TIC") undertaking, as detailed below, shall
                    be extended from June 30, 2006 to December 31, 2006; (ii)
                    such undertaking will be deemed to have been fulfilled if
                    TIC invests at least $14,000 in the context of a rights
                    offering; (iii) any amounts raised in equity or in
                    convertible debentures through March 31, 2006, up to
                    $30,000, shall not constitute financing from other sources
                    towards the $152,000 fundraising milestone, as detailed
                    below; and (iv) the last date in which the Company is to
                    comply with the $152,000 fundraising milestone is postponed
                    from December 31, 2005 to June 30, 2006.

                    The amendment also revised certain of the financial ratios
                    and covenants through the third quarter of 2006 (primarily
                    quarterly EBITDA and sales).

                    As described in Note 13H, the Company raised $48,169 in the
                    form of a rights offering, thereby satisfying its
                    obligations to raise $23,500 and $6,500 by December 31, 2005
                    and March 31, 2006, respectively. In the context of such
                    rights offering, TIC invested $20,000, thereby terminating
                    its undertaking detailed below. In addition, the commitment
                    by one of the Company's Wafer Partners to invest an
                    aggregate of $3,500 in the rights offering was fulfilled.

                    Following the satisfaction of all the Company's commitments
                    under the July 2005 amendment, as of December 31, 2005,
                    $21,103 was drawn down in two installments and in January
                    2006, an additional $8,590 was drawn down.


                                     - 25 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 11 - COMMITMENTS AND CONTINGENCIES (cont.)

     A.   COMMITMENTS AND CONTINGENCIES RELATING TO FAB 2 (cont.)

          (6)  FACILITY AGREEMENT (cont.)

               FUNDRAISING MILESTONE - According to the amended Facility
               Agreement with the Banks, the Company is to raise from specified
               financial sources an aggregate of $152,000 by June 30, 2006. As
               of the approval date of the financial statements, the Company had
               raised $144,124 towards said amount. Accordingly, the Company's
               remaining obligation to raise financings from specified financial
               sources is $7,876 to be raised by June 30, 2006.

               The Facility Agreement provided that should the Company fail to
               meet its fundraising obligation towards the aggregate of $152,000
               by June 30, 2006, the Banks will have the option to demand that
               the Company consummate within three months from the failing
               raising date a rights offering of convertible debentures and
               warrants to purchase the Company's Ordinary Shares to raise the
               missing amount towards the required funding, all in accordance
               with the terms prescribed in the Facility Agreement.

               TIC'S UNDERTAKING - In connection with the November 2003
               amendment to the Facility Agreement, TIC undertook to the Banks
               to exercise all of the rights it received in the above mentioned
               rights offering. In addition, as part of TIC's undertaking, it
               agreed to purchase from the Company additional securities in a
               private placement on the same terms as the rights offering, in an
               amount equal to 50/93 of the difference between the amount the
               Company was to raise in the rights offering and the amount raised
               from shareholders other than TIC, less any amounts actually
               invested in the rights offering by TIC in connection with the
               exercise of its own rights. Following TIC's investment in the
               Company of $20,000 in the context of the 2005 rights offering
               (see Note 13H), according to the July 2005 amendment, TIC's
               undertaking has been fulfilled.

               For further details regarding 58,906 warrants issued to TIC in
               connection with its undertaking described above, see Note
               13B(5)(b).

               The Company has agreed to indemnify TIC for any liabilities it
               incurs with respect to these arrangements, up to a maximum of
               $100,000 as follows: up to $25,000 in cash and any amount
               exceeding such $25,000 limit will earn interest at LIBOR plus
               2.5% and will be paid on the same terms that the Company repays
               its loans to the Banks.

               WARRANTS ISSUED TO THE BANKS - For further details regarding
               9,561,060 warrants issued to the Banks in connection with the
               Facility Agreement, see Note 13B(5)(a).

               COMPLIANCE WITH FINANCIAL RATIOS AND COVENANTS - As of the
               balance sheet date, the Company was in full compliance with all
               of the financial ratios and covenants under the amended Facility
               Agreement. As of the approval date of the financial statements,
               the Company anticipates that it will not be in compliance with
               all of the financial ratios and covenants under the amended
               Facility Agreement applicable for the fourth quarter of 2006.
               According to the Facility Agreement, satisfying the financial
               ratios and covenants is a material provision.


                                     - 26 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 11 - COMMITMENTS AND CONTINGENCIES (cont.)

     A.   COMMITMENTS AND CONTINGENCIES RELATING TO FAB 2 (cont.)

          (6)  FACILITY AGREEMENT (cont.)

               LIENS - Under the Facility Agreement, the Company agreed to
               register liens in favor of the Banks on substantially all its
               present and future assets. If, as a result of any default under
               the Facility Agreement, the Banks were to accelerate the
               Company's obligations, the Company would be obligated to
               immediately repay all loans made by the Banks (which as of the
               approval date of the financial statements amounted to $526,693),
               plus penalties, and the Banks would be entitled to exercise the
               remedies available to them under the Facility Agreement,
               including enforcement of the liens against the Company's assets.

               OFFEROR BY THE BANKS - If one or more certain bankruptcy related
               events occur, the Banks are entitled to bring a firm offer made
               by a potential investor to purchase the Company's ordinary shares
               ("the Offer") at a price provided in the Offer. In such case, the
               Company shall be required thereafter to procure a rights offering
               to invest up to 60% of the amount of the Offer on the same terms.
               If the offeror offers a majority of the Company's outstanding
               share capital, the rights offering will be limited to allow for
               this, unless TIC and the primary Wafer Partners agree to exercise
               in a rights offering rights applicable to their shareholdings and
               agree to purchase in a private placement enough shares to ensure
               that the full amount of the Offer is invested.

          (7)  FAB 2 CONSTRUCTION AGREEMENT

               In August 2000, the Company entered into a fixed price turn-key
               agreement with a contractor for the design and construction of
               Fab 2 in consideration of approximately $200,000 to be paid
               according to certain performance milestones stipulated in the
               agreement. As of December 31, 2005, approximately $192,000 of
               that amount had already been paid by the Company.

          (8)  APPROVED ENTERPRISE STATUS

               In December 2000, the Investment Center approved an investment
               program in connection with Fab 2 for expansion of the Company's
               plant. The approval certificate for the program provided for a
               benefit track entitling the Company to investment grants at a
               rate of 20% of qualified investments of up to $1,250,000, or an
               aggregate of up to $250,000, of which as of the balance sheet
               date, an aggregate of $158,143 has been received from the
               Investment Center. Since the Company's eligibility to receive
               grants is with respect to investments in Fab 2 plant and
               equipment made by December 31, 2005, five years from the date the
               approval certificate was obtained, the Company is not to receive
               grants under this program for investments made after that date.

               Due to the later than planned commencement of construction of Fab
               2, prevailing market conditions and slower than planned ramp-up,
               as of December 31, 2005, the Company did not complete the program
               and made investments constituting approximately 72% of the
               eligible investments under the approved enterprise program.


                                     - 27 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 11 - COMMITMENTS AND CONTINGENCIES (cont.)

     A.   COMMITMENTS AND CONTINGENCIES RELATING TO FAB 2 (cont.)

          (8)  APPROVED ENTERPRISE STATUS (cont.)

               As a result of the Company's actual investments lagging behind
               the original terms of the program, the Company notified the
               Investment Center of its revised investment schedule contemplated
               in an updated plan for the construction and equipping Fab 2. Such
               plan includes, among other matters, a reduced rate of annual
               investments and lower than projected expectations for Fab 2
               sales. In July 2004, the Company received from the Investment
               Center an approval to the revised investment schedule.

               Since the approved investment period of five years ended on
               December 31, 2005, the Company has been holding discussions with
               the Investment Center to achieve satisfactory arrangements to
               approve a new expansion program to commence on January 1, 2006.
               During the first half of 2005, the Company received letters from
               the Israeli Minister of Industry, Trade and Employment and from
               the General Manager of the Investment Center stating that they
               will act under Israeli law to support such expansion. In April
               2005, at the Investment Center's request, the Company submitted a
               revised business plan to the Investment Center for the period
               commencing on January 1, 2006. As of the approval date of the
               financial statements, although the Investment Center has
               concluded its review of the revised business plan, the Company
               has not received, and the Company's management cannot estimate
               when the Company will receive, a formal response to its request
               for a new expansion program to commence on January 1, 2006, or if
               the Investment Center will approve the Company's request.

               Any failure by the Company to meet the conditions of the 2000
               approval certificate may result in the cancellation of all or a
               portion of the grants to be received and tax benefits and in the
               Investment Center requiring the Company to repay all or a portion
               of grants already received. Under Israeli law, the Company's
               non-completion of investments in an amount of $1,250,000 by
               December 31, 2005 may permit the Investment Center to require the
               Company to repay all or a portion of grants already received.
               Management believes that it is improbable that the Investment
               Center would demand the Company to repay all or a portion of
               grants already received, or deny investment grants receivable as
               of December 31, 2005, due to its non-completion of investments in
               the amount of $1,250,000 by December 31, 2005 - see also Note
               17A.

          (9)  AGREEMENT WITH THE ILA

               In November 2000, the Company entered into a development
               agreement with the Israel Land Administration ("ILA") with
               respect to a parcel of land on which Fab 2 was constructed.
               Following the completion of the construction of Fab 2 on the
               land, in June 2003, the Company entered into a long-term lease
               agreement with the ILA for a period ending in 2049. The lease
               payments through 2049 relating to this lease have been paid in
               advance.

          (10) HEDGING ACTIVITIES

               For hedging transactions and agreements the Company has entered
               into, see Note 18C.

                                     - 28 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 11 - COMMITMENTS AND CONTINGENCIES (cont.)

     A.   COMMITMENTS AND CONTINGENCIES RELATING TO FAB 2 (cont.)

          (11) OTHER AGREEMENTS

               Through December 31, 2005, the Company had entered into several
               additional agreements related mainly to the construction,
               equipping and transfer of technology for Fab 2. The Company's
               aggregate commitment in connection with these agreements which
               were not supplied or rendered as of such date, including the Fab
               2 construction agreement described in paragraph (7) above,
               amounted to $14,715.

     B.   LICENSE AGREEMENTS

          (1)  In June 2000, the Company entered into a cross license agreement
               with a major technology company. According to the agreement, each
               party acquired a non-exclusive license to certain of the other's
               patents. The Company agreed to pay an annual royalty through July
               2005. Though the licenses terminated on December 31, 2005, the
               parties are currently negotiating the renewal of said agreement.

          (2)  In December 2001, the Company and DSP Group Ltd. ("DSPG") entered
               into a license agreement, pursuant to which DSPG granted the
               Company a personal, non-exclusive, nontransferable license to use
               certain technology in the Company's products, in exchange for
               license fee and ongoing royalties to be paid by either the
               Company or its customers based on sales of products manufactured
               in Fab 2 based on the technology. In addition, the agreement
               provides for technical support by DSPG in connection with using
               the technology. The license terminates on December 31, 2007.

          (3)  In May 2002, the Company entered into a joint development and
               royalty-free, non-exclusive cross-license agreement with a
               Japanese semiconductor manufacturer corporation, for the joint
               development of certain technology to be used by the Company in
               its Fab 2 and by the Japanese manufacturer in its facilities. In
               April 2005, the Japanese semiconductor manufacturer corporation
               elected, and the Company agreed, to cease the joint development
               of certain technology and to terminate the agreement. However,
               the license rights granted to the parties continue pursuant to
               the terms of the May 2002 original agreement. According to the
               terms of the termination agreement, the Japanese manufacturer
               paid the Company an amount of $2,500 in April 2005. In addition,
               each party expressly released the other party from any
               obligations or liabilities of any nature in connection with the
               original agreement. Revenues for 2005 and 2004 include $8,000 and
               $1,944, respectively, in relation to this agreement, with the
               $8,000 of 2005 received subsequent to the termination of the
               agreement, and as a result of its termination. See also Note 10A.

          (4)  The Company from time to time enters into intellectual property
               and licensing agreements with third parties, the effect of each
               of them on the Company's total assets and results of operations
               is immaterial. Certain of these agreements call for royalties to
               be paid by the Company to these third parties. See also Note 10A
               and paragraph E(2) below.


                                     - 29 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 11 - COMMITMENTS AND CONTINGENCIES (cont.)

     C.   LEASES

          (1)  The Company's offices and engineering and manufacturing
               operations are located in a building complex situated in an
               industrial park in Migdal Ha'emek, in the northern part of
               Israel. These premises are currently occupied under a long-term
               lease from the Israel Lands Authority, which expires in 2032. The
               Company has no obligation for lease payments related to this
               lease through the year 2032.

          (2)  With respect to a long-term lease agreement of land on which Fab
               2 was constructed, see paragraph A(9) above.

          (3)  The Company occupies certain other premises under various
               operating leases. The obligations under such leases were not
               material as of December 31, 2005.

     D.   PROFIT SHARING PLAN

          The Company maintains an employee profit sharing plan. No amounts were
          provided for under this plan for periods presented in these financial
          statements, since the Company did not record profits for these
          periods.

     E.   OTHER PRINCIPAL AGREEMENTS

          (1)  MACRONIX - In December 2000, the Company and Macronix entered
               into an agreement according to which the Company waived in favor
               of Macronix certain exclusive semiconductor manufacturing rights
               it received from Saifun.

          (2)  SAIFUN - Pursuant to an agreement between the Company and Saifun
               signed in October 1997, the Company has certain exclusive
               semiconductor manufacturing rights for certain licensed
               technology. The agreement also sets certain limitations on Saifun
               regarding future licensing of such technology (see (1) above).
               Pursuant to certain provisions of the agreement, the Company and
               Saifun are obligated, under certain circumstances, to pay each
               other royalties. For royalty amounts received and payable by the
               Company under the agreement, see Note 19B. The agreement
               terminates in October 2007, unless terminated earlier for cause.

          (3)  SILICONIX - In May 2004, the Company and chip maker Siliconix
               incorporated ("Siliconix"), a wholly-owned subsidiary of Vishay
               Intertechnology Inc., entered into a definitive long-term foundry
               agreement for semiconductor manufacturing. Pursuant to the
               agreement, Siliconix will place with the Company orders valued at
               approximately $200,000 for the purchase of wafers to be
               manufactured in the Company's Fab 1 over a seven to ten year
               period. Approximately $53,000 of that amount will be delivered
               over an initial three-year period commencing the second quarter
               of 2005 (the date in which the transfer of Siliconix's technology
               to Fab 1 was completed). According to the agreement, in August
               2004 Siliconix advanced the Company $20,000 to be used primarily
               for the purchase of additional equipment required to satisfy
               Siliconix's orders. The advanced amount is credited towards the
               purchase price of wafers. The unused remaining balance of the
               $20,000 ($9,631 as of December 31, 2005) is included in
               designated cash and short-term interest-bearing deposits in the
               balance sheet. The Company registered liens in favor of Siliconix
               on the bank account in which the $20,000 was deposited and over
               the equipment purchased in connection with the transaction.


                                     - 30 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 11 - COMMITMENTS AND CONTINGENCIES (cont.)

     E.   OTHER PRINCIPAL AGREEMENTS (cont.)

          (4)  OTHER - The Company, from time to time in the ordinary course of
               business, enters into long-term agreements with various entities
               for the joint development of products and processes utilizing
               technologies owned by both the other entities and the Company.

     F.   ENVIRONMENTAL AFFAIRS

          The Company's operations are subject to a variety of laws and
          governmental regulations in Israel relating to the use, discharge and
          disposal of toxic or otherwise hazardous materials used in the
          production processes. Operating permits and licenses are required for
          the operations of the Company's facilities and these permits and
          licenses are subject to revocation, modification and renewal.
          Government authorities have the power to enforce compliance with these
          regulations, permits and licenses. As of the approval date of the
          financial statements, the Company was in compliance with the terms of
          the permits and licenses.

     G.   CLASS ACTION

          In August 2004, the United States District Court dismissed the class
          action filed in July 2003 by certain of the Company's shareholders in
          the United States against the Company and certain of its directors,
          Wafer Partners and Equity Investors ("the Defendants"). The plaintiffs
          had asserted claims arising under the Securities Exchange Act of 1934,
          alleging misstatements and omissions made by the Defendants in
          materials sent to the Company's shareholders in April 2002 with
          respect to the approval of an amendment to the Company's investment
          agreements with its Fab 2 investors. In December 2004, one of the lead
          plaintiffs filed an appeal of the decision dismissing the complaint.
          The Company believes that the complaint is without merit and is
          vigorously contesting it.

     H.   AMENDMENT TO ISRAELI BANKING REGULATIONS

          Pursuant to an amendment to a directive published by the Israel
          Supervisor of Banks, effective March 31, 2004, the Company may be
          deemed part of a group of borrowers comprised of the Ofer Brothers
          Group, Israel Corp., and other companies which are also included in
          such group of borrowers pursuant to the directive, including companies
          under the control or deemed control of these entities. The directive
          provides for limits on amounts that banks may lend to borrowers or
          groups of borrowers. Should the Company's Banks exceed these
          limitations, they may limit the Company's ability to borrow other
          money in the future and may require the Company to return some or all
          of the outstanding borrowings (which were $526,693 as of the approval
          date of the financial statements). As of the approval date of the
          financial statements, the Company had received no such request.

     I.   OTHER COMMITMENTS

          Receipt of certain research and development grants from the government
          of Israel is subject to various conditions. In the event the Company
          fails to comply with such conditions, the Company may be required to
          repay all or a portion of the grants received. In management's
          opinion, the Company has been in full compliance with the conditions
          through December 31, 2005.


                                     - 31 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 12 - CONVERTIBLE DEBENTURE

     A.   In connection with the rights offering described in Note 13H, the
          Company issued $48,169 principal amount of convertible debentures of
          which $25,493 was fully paid as of December 31, 2005. The rights were
          distributed to the Company's shareholders and eligible employees
          holding options to purchase Ordinary Shares of the Company under share
          option plans that entitle option holders to participate in a rights
          offering. The debentures are listed for trade on the Tel-Aviv Stock
          Exchange and on the NASDAQ Capital Market. The debentures bear annual
          interest at the rate of 5% and are convertible into up to 43,790,272
          of the Company's Ordinary Shares. The principal of the debentures,
          together with accrued interest, will be payable in one installment on
          January 12, 2012. The effective interest rate on the convertible
          debentures, taking into account the proceeds and related costs of
          issuance of approximately $1,300, is 5.48%.

          The debentures are convertible into the Company's Ordinary Shares at a
          conversion price of $1.10 per share. The conversion price is subject
          to downward adjustment under certain circumstances in which the
          Company sells securities in future financings at a price per share
          which is lower than the conversion price, provided that such
          financings close through December 2006 (or under certain conditions,
          through June 2007).

          Subject to the Facility Agreement, the Company may at its option
          announce the early redemption of the debentures, provided that the
          outstanding aggregate balance of principal on account of the
          debentures is equal to or less than $500.

          Certain of the Company's Equity Investors and Wafer Partners invested
          $27,811 in the framework of the rights offering.

          The debentures and interest thereon are unsecured and rank behind the
          Company's existing and future secured indebtedness, including
          indebtedness to the Banks under the Facility Agreement, as well as to
          the government of Israel in connection with grants the Company
          received under its approved enterprise programs and to Siliconix.

     B.   Subsequent to the balance sheet date and through the approval date of
          the financial statements the nominee company acting on behalf of the
          Tel Aviv Stock Exchange Clearing House has requested to convert,
          3,351,854 of the convertible debentures, issued in connection with the
          Company's recent rights offering, into 3,047,140 Ordinary Shares of
          the Company.

     C.   The beneficial feature according to the provisions of Opinion No. 55
          "EARNINGS PER SHARE" of the Institute of Certified Public Accountants
          in Israel, determined based on the theoretical ex-price derived from
          the Company's share price immediately prior to the issuance date of
          the rights, was 19 %. According to Opinion No. 55, the number of
          shares used in the computation of loss per share for the periods
          presented has been adjusted retroactively according to that beneficial
          feature.

     D.   Following the initial adoption of Accounting Standard No. 22
          "FINANCIAL INSTRUMENTS: DISCLOSURE AND PRESENTATION" of the Israeli
          Accounting Standards Board (see Note 2P(1)) in the first quarter of
          2006, the Company's convertible debentures would be bifurcated in a
          manner by which the Company's shareholders' equity would increase by
          approximately $16,500 and the convertible debentures will be reduced
          by the same amount. Said amount will be expensed as financing expenses
          through 2011.


                                     - 32 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 13 - SHAREHOLDERS' EQUITY

     A.   DESCRIPTION OF ORDINARY SHARES

          As of December 31, 2005 and 2004, the Company had 500,000,000 and
          250,000,000 authorized Ordinary Shares, respectively, par value NIS
          1.00 each, of which 66,932,056 and 65,699,796, respectively, were
          issued and outstanding (net of 1,300,000 Ordinary Shares held by the
          Company as of such dates). As of the approval date of the financial
          statements, there were 67,189,547 Ordinary Shares issued and
          outstanding and 58,627,109 Ordinary Shares of the Company contingently
          issuable. This amount includes Ordinary Shares to be issued under
          various agreements according to their provisions related to Fab 2
          Wafer Partners and Equity Investors warrants, the exercise of all
          options granted and issued to non-employees and the conversion of all
          convertible debentures. Subsequent to the balance sheet date and
          through the approval date of the financial statements, the nominee
          company acting on behalf of the Tel Aviv Stock Exchange Clearing House
          has requested to convert 3,351,854 of convertible debentures, issued
          in connection with the Company's recent rights offering, into
          3,047,140 Ordinary Shares of the Company, which as of the approval
          date of the financial statements have not yet been issued. Holders of
          Ordinary Shares are entitled to participate equally in the payment of
          cash dividends and bonus share (stock dividend) distributions and, in
          the event of the liquidation of the Company, in the distribution of
          assets after satisfaction of liabilities to creditors. Each ordinary
          share is entitled to one vote on all matters to be voted on by
          shareholders.

     B.   SHARE OPTION PLANS

          (1)  EMPLOYEE, CHIEF EXECUTIVE OFFICER AND DIRECTOR SHARE OPTIONS

               (A)  GENERAL - The Company has granted to its employees options
                    to purchase its Ordinary Shares under several option plans
                    adopted by the Company since 1995. The particular provisions
                    of each plan and grant vary as to vesting period, exercise
                    price, exercise period and other terms. Generally, the
                    options are granted at an exercise price which equals to not
                    less than 85% of the market value of the Ordinary Shares at
                    the date of grant (in mostly all cases, at an exercise price
                    equal to the market value of the underlying shares at the
                    date of grant); vest over a three to four-year period
                    according to various vesting schedules; and are not
                    exercisable beyond ten years from the grant date under each
                    plan.

               (B)  OPTIONS TO THE COMPANY'S NEW CHIEF EXECUTIVE OFFICER AND
                    DIRECTOR - In April 2005, the Company's Board of Directors
                    approved the grant of options to purchase up to 1,325,724
                    Ordinary Shares to the Company's new appointed Chief
                    Executive Officer ("CEO"), who was also appointed as a
                    director, which was further approved by the Company's
                    shareholders in October 2005. These options are exercisable
                    at an exercise price of $1.56, which was the closing market
                    price of the Company's shares on the last trading day prior
                    to the board approval of the grant. These options will vest
                    over a four-year period, with 25% vesting over each year of
                    employment. The options granted are exercisable for a period
                    of ten years from the date of grant.


                                     - 33 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 13 - SHAREHOLDERS' EQUITY (cont.)

     B.   SHARE OPTION PLANS (cont.)

          (1)  EMPLOYEE, CHIEF EXECUTIVE OFFICER AND DIRECTOR SHARE OPTIONS
               (cont.)

               (B)  OPTIONS TO THE COMPANY'S NEW CHIEF EXECUTIVE OFFICER AND
                    DIRECTOR (CONT.)

                    If as a result of equity financings consummated after April
                    30, 2005 (excluding the exercise or conversion of warrants,
                    options, convertible debentures or other rights to acquire
                    the Company's securities outstanding on such date), the
                    CEO's total number of options granted to him through April
                    30, 2007 would represent less than 1.2% of the total number
                    of issued and outstanding shares of the Company as of April
                    30, 2007, additional options will be granted to the CEO to
                    result in a 1.2% holding of the total number of issued and
                    outstanding shares of the Company as of April 30, 2007.

               (C)  OPTIONS GRANTED TO DIRECTORS - During 2001, the Audit
                    Committee, the Board of Directors of the Company and the
                    general meeting of the Company's shareholders approved a
                    stock option plan pursuant to which the Company's directors
                    will be granted options to purchase up to 400,000 Ordinary
                    Shares of the Company (40,000 to each eligible director
                    appointed to the Board of Directors) at an exercise price
                    equal to the market price of the Company's shares on the
                    grant dates. In accordance with this option plan, 120,000
                    options were granted in 2005 to three directors who were
                    appointed in 2005 (40,000 options each) at exercise prices
                    of $1.87, $1.87 and $1.26, which equal the market price of
                    the Company's shares on the grant dates. As of December 31,
                    2005 and 2004, 280,000 and 240,000 options were outstanding
                    under the plan, respectively, with a weighted average
                    exercise price of $5.39 and $8.41, respectively.

                    Options granted under the plan vest over a four-year period
                    according to various vesting schedules, and generally may
                    not be exercised beyond five years from the date they first
                    become exercisable.

                    In addition, during 2000 and 2001, the Audit Committee, the
                    Board of Directors of the Company and the general meeting of
                    the Company's shareholders approved the grant to a director
                    of the Company options to purchase up to 50,000 and 21,500
                    Ordinary Shares, respectively, of the Company at an exercise
                    price of $20.00 and $10.75, respectively, per share, the
                    market price of the Company's shares on the dates of grant.
                    The options may be exercised for a period of three years
                    from the date on which they have become vested. As of
                    December 31, 2005, 16,666 and 14,334 options, respectively,
                    were expired.


                                     - 34 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 13 - SHAREHOLDERS' EQUITY (cont.)

     B.   SHARE OPTION PLANS (cont.)

          (1)  EMPLOYEE, CHIEF EXECUTIVE OFFICER AND DIRECTOR SHARE OPTIONS
               (cont.)

               (D)  EXPIRATION OF OPTIONS GRANTED TO THE COMPANY'S FORMER
                    CHAIRMAN OF THE BOARD OF DIRECTORS AND CHIEF EXECUTIVE
                    OFFICER - In March 2003, the Board of Directors of the
                    Company approved a share option plan, which was approved by
                    the Company's shareholders in May 2003, pursuant to which
                    the Company's former Chairman of the Board of Directors and
                    CEO was granted options to purchase up to 1,043,000 Ordinary
                    Shares of the Company at an exercise price of $2.983, an
                    exercise price which is higher than the Company's share
                    price at the date of the approval by the Board of Directors,
                    and is equivalent to the average closing trading price for
                    the Company's Ordinary Shares during the 30 consecutive
                    trading days preceding the date of board approval of an
                    amendment to the Fab 2 investment agreements. Options
                    granted under the plan vest over a five-year period
                    according to various vesting schedules. Due to the
                    resignation of the Company's former Chairman of the Board of
                    Directors and Chief Executive Officer in May 2005, 625,800
                    options granted to him were fully forfeited and 417,200
                    options were exercisable until May 2006.

               (E)  OPTIONS GRANTED TO FORMER CO-CEOS IN OCTOBER 1998 AND MAY
                    2001 - In October 1998 and May 2001, the Board of Directors
                    of the Company approved share option plans pursuant to which
                    each of the Company's two former Co-Chief Executive Officers
                    was granted options to purchase up to 300,000 and 100,000
                    Ordinary Shares of the Company, respectively, at an exercise
                    price of $7.00 and $11.81, respectively, the market price of
                    the Company's shares on the dates of grant. In the framework
                    of the retirement of the former Co-Chief Executive Officers
                    in May 2003, based on their retirement provisions as
                    stipulated in the agreements, the 300,000 options are
                    available for exercise through April 2007. As of December
                    31, 2005, there were 705,000 options exercisable by the
                    former Co-Chief Executive Officers.

               (F)  OPTIONS AVAILABLE FOR GRANT - Under a provision approved in
                    September 2000, as amended in December 2003, by the
                    Company's Board of Directors, on January 1 of each year
                    commencing 2001 and ending 2003 and on each year commencing
                    November 1, 2003 and November 1, 2004, the total number of
                    options available for grant under all the Company's employee
                    share option plans is to be increased by an amount equal to
                    a certain percentage of the outstanding Ordinary Shares of
                    the Company on each such dates, provided that the maximum
                    number of options available for grant at any time shall not
                    exceed 12% of the outstanding Ordinary Shares of the
                    Company, and that additional options may not be granted if
                    the total number of unvested options outstanding under all
                    the Company's share option plans exceeds 12% of the
                    outstanding Ordinary Shares of the Company. The percentage
                    of the outstanding Ordinary Shares of the Company added for
                    the years 2001, 2002 and 2003 was 4%, and for the years 2004
                    and 2005 - 3.6%. As of December 31, 2005, an aggregate of
                    1,973,025 options had not yet been granted, and are
                    accordingly available for grant under the general terms
                    described in paragraph (a) above.


                                     - 35 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 13 - SHAREHOLDERS' EQUITY (cont.)

     B.   SHARE OPTION PLANS (cont.)

          (2)  SUMMARY OF THE STATUS OF ALL THE COMPANY'S EMPLOYEE AND DIRECTOR
               SHARE OPTIONS

               A summary of the status of all the Company's employee and
               director share option plans as of December 31, 2005, 2004 and
               2003, as well as changes during each of the years then ended, is
               presented below (for options granted to the Banks, a related
               party and a consultant, see paragraph B(5) below):



                                      2005                             2004                           2003
                            --------------------------      --------------------------      --------------------------
                                              Weighted                       Weighted                        Weighted
                                              average          Number        average          Number         average
                              Number of       exercise        of share       exercise        of share        exercise
                            share options      price           options         price          options          price
                            -----------     -----------     -----------    -----------      -----------     -----------
                                                                                             
Outstanding as of
    beginning of year        10,212,920        $ 5.71         6,842,442        $ 7.93         4,247,898        $10.79
Granted                       5,000,224          1.54         4,364,954          2.69         3,118,742          4.10
Exercised                            --                         (95,250)         7.00                --
Terminated                      (77,214)        12.45                --                              --
Forfeited                    (2,124,355)         4.99          (899,226)         7.89          (524,199)         8.25
                            -----------                     -----------                     -----------
Outstanding as of
end of year                  13,011,575          4.19        10,212,920          5.71         6,842,441          7.93
                            ===========                     ===========                     ===========

Options exercisable
   as of end of year          4,602,447          7.77         3,010,870         10.78         2,008,674         11.60
                            ===========                     ===========                     ===========



                                     - 36 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)


NOTE 13 - SHAREHOLDERS' EQUITY (cont.)

     B.   SHARE OPTION PLANS (cont.)

          (3)  SUMMARY OF INFORMATION ABOUT EMPLOYEE SHARE OPTIONS OUTSTANDING

               The following table summarizes information about employee share
               options outstanding as of December 31, 2005:



                                                                                   Exercisable as of
                      Outstanding as of December 31, 2005                          December 31, 2005
      ------------------------------------------------------------------    ------------------------------
     Range of                         Weighted average       Weighted
     exercise           Number           remaining           average           Number       Weighted average
      prices         outstanding      contractual life    exercise price    exercisable      exercise price
      ------         -----------      ----------------    --------------    -----------      --------------
                                         (in years)
                                                                                 
     1.00-1.99        4,860,017             9.29               1.54                 --           0.00
     2.00-2.99        2,723,059             7.64               2.33            991,621           2.54
     3.00-3.99        1,317,600             8.59               3.26            344,220           3.26
     4.42-4.92        1,051,350             7.55               4.43            530,396           4.43
     5.00-5.96          118,000             7.11               5.23             72,412           5.35
     6.00-6.99          714,889             6.50               6.13            437,138           6.09
     7.00-7.99          579,750             1.17               7.01            579,750           7.01
     8.00-8.99          344,887             2.36               8.51            344,887           8.51
    9.063-9.812           8,250             1.09               9.37              8,250           9.37
    10.00-10.89         612,109             5.23              10.41            612,109          10.41
    11.81-11.81         200,000             5.41              11.81            200,000          11.81
    12.00-13.00          38,350             4.67              12.40             38,350          12.40
   14.25-17.1875         18,500             4.85              16.16             18,500          16.16
    18.75-18.75          44,500             4.26              18.75             44,500          18.75
    20.00-25.00         380,314             4.30              24.48            380,314          24.48
                     ----------                                              ---------
                     13,011,575                                              4,602,447
                     ==========                                              =========



          (4)  WEIGHTED AVERAGE GRANT-DATE FAIR VALUE OF OPTIONS GRANTED TO
               EMPLOYEES

               The weighted average grant-date fair value of the options granted
               during 2005, 2004 and 2003 to employees and directors amounted to
               $0.83, $1.53 and $2.18 per option, respectively. The Company
               utilized the Black-Scholes option-pricing model to estimate fair
               value, utilizing the following assumptions for the years 2005,
               2004 and 2003 (all in weighted averages):



                                      2005            2004           2003
                                      ----            ----           ----
Risk-free interest rate           3.69%-4.34%      2.84%-3.88%    2.88%-3.22%
Expected life of options           4.49 years       4.5 years     4.75 years
Expected annual volatility          54%-69%          65%-82%        55%-74%
Expected dividend yield               None            None           None


                                     - 37 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 13 - SHAREHOLDERS' EQUITY (cont.)

     B.   SHARE OPTION PLANS (cont.)

          (5)  NON-EMPLOYEE WARRANTS

               (A)  BANKS - As of December 31, 2005, the Company had granted the
                    Banks an aggregate of 9,561,060 warrants to purchase
                    Ordinary Shares of the Company, at an average exercise price
                    of $1.88 per share, at terms described below, of which
                    9,161,060 were outstanding and 5,028,828 were exercisable as
                    of the approval date of the financial statements.

                    WARRANTS ISSUED IN JANUARY 2001 - In January 2001, as part
                    of the Facility Agreement described in Note 11A(6), the
                    Banks received an aggregate of 400,000 warrants to purchase
                    Ordinary Shares of the Company (200,000 each) at an exercise
                    price, as amended in December 2001, of $6.20 per share. As
                    of December 31, 2005, all of these warrants were fully
                    vested. The warrants expired in January 2006.

                    The cost of the warrants issued to the Banks, determined
                    based on the fair value at the grant and amendment dates in
                    accordance with SFAS 123, amounted to a total of $5,466.
                    Such amount is amortized as deferred financing charges over
                    the terms of the loans under the Facility Agreement.

                    WARRANTS GRANTED IN DECEMBER 2003 - In December 2003, as
                    part of an amendment to the Facility Agreement, the Banks
                    received an aggregate of 896,596 warrants to purchase
                    Ordinary Shares of the Company (448,298 each) at an exercise
                    price of $6.17 per share, the 15 day average closing price
                    of the Company's Ordinary Shares prior to the date the
                    amendment with the Banks was signed. As of December 31,
                    2005, all of the warrants are fully vested. The warrants are
                    exercisable for a five-year period ending December 2008.

                    The cost of the warrants issued to the Banks, determined
                    based on the fair value at the grant and amendment dates in
                    accordance with SFAS 123, amounted to a total of $3,946.
                    Such amount is amortized as deferred financing charges over
                    the terms of the loans under the Facility Agreement.

                    WARRANTS ISSUED IN JULY 2005 - In connection with the July
                    2005 amendment to the Facility Agreement detailed in Note
                    11A(6) above, the Company agreed to issue warrants to the
                    Banks exercisable into an aggregate of 8,264,464 ordinary
                    shares of the Company, with an exercise price of $1.21.
                    One-half, or 4,132,232, of the warrants are exercisable for
                    five years ending in August 2010, and one-half, or
                    4,132,232, of the warrants shall be exercisable for a
                    five-year period commencing on the date on which the Company
                    and its Banks will agree, if at all, upon the rescheduled
                    repayment dates of the new loans of $29,693, as described in
                    Note 11A(6) above.

                    The cost of the currently exercisable 4,132,232 warrants,
                    determined based on the fair value at the grant date in
                    accordance with SFAS 123, amounted to a total of $2,793.
                    Such amount is amortized as deferred financing charges over
                    the term of the new loans of $29,693.


                                     - 38 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 13 - SHAREHOLDERS' EQUITY (cont.)

     B.   SHARE OPTION PLANS (cont.)

          (5)  NON-EMPLOYEE WARRANTS (cont.)

               (A)  BANKS (cont.)

                    In lieu of paying the exercise price in cash, the Banks are
                    entitled to exercise all their warrants on a "cashless"
                    basis, i.e. by forfeiting part of the warrants in exchange
                    for ordinary shares equal to the aggregate fair market value
                    of the shares underlying the warrants forfeited less the
                    aggregate exercise price.

               (B)  WARRANTS GRANTED TO A RELATED PARTY - In consideration for
                    TIC's undertaking described in Note 11A(6), the Company
                    issued TIC warrants for the purchase of 58,906 of the
                    Company's Ordinary Shares. The exercise price for the
                    warrants is $6.17 per share, the 15-day average closing
                    price of the Company's Ordinary Shares prior to the date the
                    November 2003 amendment with the Banks described in Note
                    11A(6) was signed. As of December 31, 2005, all of the
                    warrants are fully vested and none of them was exercised.
                    The warrants are exercisable for a five-year period ending
                    December 2008.

                    The cost of the warrants award granted to TIC, determined
                    based on the fair value at the grant date in accordance with
                    SFAS 123, amounted to a total of $259. Such amount was
                    allocated to other assets as deferred financing charges and
                    is amortized as financing expense over the terms of the
                    loans under the Facility Agreement with the Banks.

               (C)  WARRANTS ISSUED TO A CANADIAN PENSION FUND - See Note
                    11A(4).

               The Company utilized the Black-Scholes option pricing model to
               estimate fair values of options and warrants granted to
               non-employees, utilizing the assumptions similar to those
               presented in paragraph B(4) above.

          (6)  PRO FORMA LOSS PER SHARE ACCORDING TO SFAS 123 AND SFAS 148

               Had compensation cost for the Company's share option plans been
               determined based on the fair value at the grant dates for all
               awards made through December 31, 2005 in accordance with SFAS
               123, as amended by SFAS 148, the Company's pro forma loss per
               share would have been as follows:


                                        For the year ended December 31,
                                    ---------------------------------------
                                      2005            2004           2003
                                    ---------      ---------      ---------
PRO FORMA LOSS
Loss for the year, as reported      $(203,082)     $(137,768)     $(114,261)
Less - stock-based compensation
      determined under APB 25              --             --             27
Add - stock-based compensation
      determined under SFAS 123        (4,229)        (3,980)        (8,437)
                                    ---------      ---------      ---------
 Pro forma loss                     $(207,311)     $(141,748)     $(122,671)
                                    =========      =========      =========

BASIC LOSS PER SHARE
As reported                         $   (2.55)     $   (1.79)     $   (2.01)
                                    =========      =========      =========
Pro forma                           $   (2.60)     $   (1.84)     $   (2.16)
                                    =========      =========      =========


                                     - 39 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 13 - SHAREHOLDERS' EQUITY (cont.)

     C.   TREASURY STOCK

          During 1998, the Board of Directors of the Company authorized, subject
          to certain conditions, the purchase of up to 1,400,000 Ordinary Shares
          of the Company to facilitate the exercise of employee stock options
          under the Company's share option plans. During 1999 and 1998, the
          Company funded the purchase by a trustee of 142,500 and 1,157,500,
          respectively, of the Company's Ordinary Shares.

     D.   DIVIDEND DISTRIBUTIONS

          According to the Facility Agreement, as amended (Note 11A(6)), the
          Company undertook not to distribute any dividends prior to January 1,
          2008. Any dividend distributions after that date shall be subject to
          provisions stipulated in such agreement, mainly the prior approval of
          the Banks.

     E.   SALE OF SECURITIES - JANUARY 2002

          In January 2002, the Company issued on the Tel Aviv Stock Exchange,
          Israel NIS 110,579,800 principal amount of convertible debentures,
          under terms described in Note 9. Together with the convertible
          debentures the Company issued for no consideration an aggregate of
          552,899 options and 2,211,596 Options (Series 1). As of the approval
          date of the financial statements, all said options were expired and
          none were exercised.

          The total initial proceeds raised were $23,200, and costs related to
          the issuance of the securities and the prospectus were approximately
          $1,750. See Note 20F for the presentation and the accounting treatment
          of the sale of these securities under U.S. GAAP.

     F.   RIGHTS OFFERING - OCTOBER 2002

          In October 2002, the Company issued in connection with a rights
          offering done on the Nasdaq and on the Tel-Aviv Stock Exchange in
          Israel 4,097,964 Ordinary Shares of the Company and 1,844,070
          warrants, all of which were outstanding as of December 31, 2005, to
          purchase Ordinary Shares of the Company, in consideration for
          aggregate gross proceeds of $20,490. Of these amounts, 4,086,037
          Ordinary Shares and 1,838,715 warrants were issued to Wafer Partners
          and Equity Investors in consideration for an aggregate of $20,430.
          Each warrant may be exercised for the purchase of one Ordinary Share
          at an exercise price of $7.50 for a period ending on October 31, 2006.
          Costs in relation to the prospectus and the issuance of the securities
          were approximately $800.

     G.   PUBLIC OFFERING - JANUARY 2004

          In January 2004, the Company completed a public offering of its
          Ordinary Shares at a price of $7.00 per share. Following the offering,
          and including the partial exercise in February 2004 of an
          over-allotment option the Company granted the underwriters, the
          Company issued 11,444,500 of its Ordinary Shares, in consideration for
          gross proceeds of $80,112 (net of related costs - $75,086).


                                     - 40 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 13 - SHAREHOLDERS' EQUITY (cont.)

     H.   RIGHTS OFFERING - DECEMBER 2005

          In December 2005, the Company filed in Israel and the U.S. a
          prospectus for the distribution of transferable rights to purchase up
          to $50,000 U.S. dollar denominated debentures that are convertible
          into up to 45,454,545 of the Company's Ordinary Shares. The rights
          were distributed to the shareholders of record of the Company on
          December 20, 2005 (the record date), and to certain employees who on
          the record date held options to purchase the Company's Ordinary Shares
          under share option plans that entitle the option holders to
          participate in a rights offering. Each 138.98 Ordinary Shares and/or
          eligible employee options held on the record date entitled their
          holder to one right. The rights were exercisable until January 12,
          2006. Each right entitled its holder to purchase, at a subscription
          price of $100.00, 100 U.S. dollar denominated convertible debentures.

          In connection with the exercise of the rights, the Company issued
          48,169,300 convertible debentures, with each debenture of $1.00 in
          principal amount, or total of $48,169 principal amount of debentures,
          which bear annual interest at the rate of 5%. The principal of the
          debentures, together with accrued interest, is payable in one
          installment on January 12, 2012.

          The debentures are convertible into the Company's Ordinary Shares at a
          rate of one ordinary share per $1.10 aggregate principal amount of
          debentures. The conversion price is subject to downward adjustment
          under certain circumstances in which the Company sells securities in
          future financings at a price per share which is lower than the
          conversion price, provided that such financings close through December
          2006 (or under certain conditions, through June 2007).

          Subject to the Facility Agreement, the Company may at its option
          announce the early redemption of the debentures, provided that the
          outstanding aggregate balance of principal on account of the
          debentures is equal to or less than $500.

          The debentures are listed and quoted on the NASDAQ Capital Market and
          the Tel Aviv Stock Exchange.

          Certain of the Company's Equity Investors and Wafer Partners invested
          $27,811 in the framework of the rights offering.

          The debentures and interest thereon are unsecured and rank behind the
          Company's existing and future secured indebtedness, including
          indebtedness to the Banks under the Facility Agreement, as well as to
          the government of Israel in connection with grants the Company
          received under its approved enterprise programs and to Siliconix.

          If on the payment date of the principal and interest on the
          debentures, there exists an infringement of certain covenants and
          conditions under the Facility Agreement, the date for payment of the
          interest and principal on the debentures may be postponed, depending
          on various scenarios under the Facility Agreement until such covenant
          or condition is settled. See Note 20G for the presentation of the
          rights offering in accordance with U.S. GAAP.


                                     - 41 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 14 - INFORMATION ON GEOGRAPHIC AREAS AND MAJOR CUSTOMERS

     A.   REVENUES BY GEOGRAPHIC AREA (as percentage of total sales)

                                             Year ended December 31,
                                           --------------------------
                                           2005       2004       2003
                                           ----       ----       ----
United States                               64%        60%        73%
Israel                                       7         20          2
Asia Pacific - in 2005 and 2004 -
    primarily Taiwan; in 2003 - only
    Taiwan                                  20         11         10
Europe                                       9          9         15
                                           ---        ---        ---
    Total                                  100%       100%       100%
                                           ===        ===        ===


     B.   LONG-LIVED ASSETS BY GEOGRAPHIC AREA - Substantially all of the
          Company's long-lived assets are located in Israel.

     C.   MAJOR CUSTOMERS (as percentage of total sales)


                          Year ended December 31,
                         -------------------------
                         2005      2004       2003
                         ----      ----       ----
Customer A                22%       24%       20%
Customer B                14         5         1
Customer C                 2        17         1
Customer D                 4         8        24
Customer E                 3         6        11
Other customers (*)       27        17        20


          (*)  Represent sales to six different customers each of whom accounted
               for between 1% and 8% of sales during 2005; to four customers (1%
               -8%) of sales during 2004; and to six customers (0%-9%) during
               2003.


          As of December 31, 2005 and 2004, the above major customers
          constituted the majority of the trade accounts receivable reflected on
          the balance sheets.


                                     - 42 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 15 - FINANCING EXPENSES, NET

     Financing expenses, net consist of the following:



                                                                 Year ended December 31,
                                                         ----------------------------------------
                                                           2005            2004            2003
                                                         --------        --------        --------
                                                                                
Financial expenses (primarily bank loan interest)        $(35,595)       $(29,709)       $(16,073)
Interest expenses in relation
     to convertible debentures                             (1,249)         (1,233)         (1,198)
Less capitalized interest - Note 5A(3)                         --              --           6,892
                                                         --------        --------        --------
                                                          (36,844)        (30,942)        (10,379)
Financing income (primarily bank deposit interest)          1,193           1,197             553
                                                         --------        --------        --------
Financing expense, net                                   $(35,651)       $(29,745)       $ (9,826)
                                                         ========        ========        ========



NOTE 16 - OTHER INCOME

     In December 2004, the Company entered into a definitive agreement to sell
     all of its holdings in Saifun Semiconductors Ltd. ("Saifun"), an Israeli
     company which designs and develops memory designs, to a U.S. based private
     equity investor in consideration for $38,677. In December 2004,
     shareholders of Saifun exercised their right of first refusal, and
     accordingly purchased the shares from the Company for said amount. The net
     gain from the sale of Saifun's shares amounted to $32,377.

NOTE 17 - INCOME TAXES

     A.   APPROVED ENTERPRISE STATUS

          Substantially all of the Company's existing facilities as of December
          31, 2005 have been granted approved enterprise status, as provided by
          the Israeli Law for the Encouragement of Capital Investments - 1959
          ("Investments Law") (see Note 5B).

          The tax benefits derived from approved enterprise status relate only
          to taxable income attributable to each approved enterprise investments
          programs. Pursuant to the Investments Law and the approval
          certificates, the Company's income attributable to its various
          approved enterprise investments is taxed at a rate of up to 25%
          through 2012. Taxable income attributable to Fab 2 approved program
          shall be tax-exempt for the first two years it arises. The portion of
          the Company's taxable income that is not attributable to approved
          enterprise investments is taxed at a rate of 34% in 2005 (regular
          "Company Tax"). The regular Company Tax rate is to be gradually
          reduced to 25% until 2010.

          The tax benefits are also conditioned upon fulfillment of the
          requirements stipulated by the Investments Law and the regulations
          promulgated thereunder, as well as the criteria set forth in the
          certificates of approval. In the event of a failure by the Company to
          comply with these conditions, the tax benefits could be canceled, in
          whole or in part, and the Company would be required to refund the
          amount of the canceled benefits, plus interest and certain inflation
          adjustments. In management's opinion, the Company has been in
          compliance with the conditions through the approval date of the
          financial statements. See also Notes 5B and 11A(8).


                                     - 43 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 17 - INCOME TAXES (cont.)

     B.   COMPONENTS OF DEFERRED TAX ASSET/LIABILITY

          The following is a summary of the components of the deferred tax
          benefit and liability reflected on the balance sheets as of the
          respective dates:



                                                                 As of December 31,
                                                             --------------------------
                                                               2005             2004
                                                             ---------        ---------
                                                                        
DEFERRED TAX BENEFIT - CURRENT
Accrued vacation pay                                         $     464        $     702
Other                                                              109               68
                                                             ---------        ---------
                                                                   573              770
Valuation allowance                                               (573)            (770)
                                                             ---------        ---------
    Total current deferred tax benefit                       $      --        $      --
                                                             =========        =========

NET DEFERRED TAX BENEFIT - LONG-TERM
Deferred tax assets -
    Net operating loss carryforwards                         $ 165,000        $ 112,147
    Research and development                                     2,427            3,213
    Liability for employee rights upon severance                   957              918
                                                             ---------        ---------
                                                               168,384          116,278
    Valuation allowance                                       (118,321)         (75,613)
                                                             ---------        ---------
                                                                50,063           40,665
Deferred tax liability - depreciation and amortization         (50,063)         (40,665)
                                                             ---------        ---------
       Total net long-term deferred tax benefit              $      --        $      --
                                                             =========        =========



     C.   EFFECTIVE INCOME TAX RATES

          The reconciliation of the statutory tax rate to the Company's
          effective tax rate is as follows:

                                                 Year ended December 31,
                                            ----------------------------------
                                             2005         2004           2003
                                            ------       ------         ------
Israeli statutory rate                         (34)%        (35)%          (36)%
Reduced tax rate for approved enterprise        14           15             16
Tax benefits for which deferred taxes
    were not recorded                           21           23             23
Permanent differences and other, net            (1)          (3)            (3)
                                            ------       ------         ------
                                                --%          --%            --%
                                            ======       ======         ======


     D.   NET OPERATING LOSS CARRYFORWARD

          As of December 31, 2005, the Company had net operating loss
          carryforwards for tax purposes of approximately $825,000, which may be
          carried forward for an unlimited period of time.

     E.   FINAL TAX ASSESSMENTS

          The Company possesses final tax assessments under agreement through
          the year 1998. In addition, the tax assessments for the years
          1999-2001 are deemed final.


                                     - 44 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 18 - FINANCIAL INSTRUMENTS

     A financial instrument is defined as cash, evidence of an ownership
     interest in an entity, or a contract that imposes on one entity a
     contractual obligation either to deliver or receive cash or another
     financial instrument to or from a second entity. Examples of financial
     instruments include cash and cash equivalents, trade accounts receivable,
     loans, investments, trade accounts payable, accrued expenses, options and
     forward contracts.

     The Company makes certain disclosures with regard to financial instruments,
     including derivatives. These disclosures include, among other matters, the
     nature and terms of derivative transactions, information about significant
     concentrations of credit risk, and the fair value of financial assets and
     liabilities.

     See Note 20D for disclosure related to the Company's derivatives financial
     instruments in accordance with U.S. GAAP.

     A.   HEDGING ACTIVITIES

          The Company, from time to time, enters into foreign currency
          derivatives to hedge its foreign currency exposure to equipment
          purchase commitments and other firm commitments denominated in foreign
          currency (primarily Japanese Yen and Euro). In that regard, the
          Company generally uses foreign currency forward contracts and options
          (zero-cost cylinder) as hedging instruments for foreign currency
          exposure. Accordingly, if the hedge is determined to be effective all
          changes in value attributed to spot rate fluctuations as well as the
          premium of forward contracts and the time value of options at
          inception are deferred until the hedged item is recognized (i.e.,
          receipt of the equipment). The time value of options at inception is
          amortized on a straight-line basis.

          In addition, the Company, from time to time, enters into agreements to
          hedge variable interest rate exposure on long-term loans (see Note 8).
          In order to hedge the cash flow related to this exposure, the Company
          uses various types of derivative contracts, consisting primarily of
          interest rate caps, floors and collars. If the hedge is determined to
          be effective, the changes in the intrinsic value of the derivative
          contracts are deferred and recognized in results of operations as
          interest payments become due. The time value of options at inception
          is recognized in the results of operations on a straight-line basis.
          When the related debt is issued in connection with the acquisition of
          assets not yet placed into operations, interest costs and gains and
          losses on the derivative contracts are capitalized to the related
          asset.

          The Company does not hold or issue derivative financial instruments
          for non-hedging purposes.


                                     - 45 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 18 - FINANCIAL INSTRUMENTS (cont.)

     B.   CREDIT RISK OF FINANCIAL INSTRUMENTS, INCLUDING DERIVATIVES

          The face or contract amounts of derivatives do not represent amounts
          exchanged by the parties and, accordingly, are not a measure of the
          exposure of the Company through its use of derivatives.

          The Company is exposed to credit-related losses in respect of
          derivative financial instruments in a manner similar to the credit
          risk involved in the realization or collection of other types of
          assets. In management's estimation, due to the fact that derivative
          financial instrument transactions are entered into solely with
          financial institution counterparties, it is not expected that such
          counterparties will fail to meet their obligations. Substantially all
          remaining financial instruments held by the Company are due from
          governmental entities and, accordingly, the Company's credit risk in
          respect thereof is negligible.

     C.   PRESENTATION OF HEDGING ACTIVITIES IN THE FINANCIAL STATEMENTS

          (1)  As of December 31, 2005 and 2004, there were no outstanding
               foreign exchange agreements (options) to hedge exposure related
               to the purchase of machinery and equipment. During 2005, the
               Company did not enter into foreign exchange agreements (options)
               and accordingly there were no results of such agreements during
               that year. The loss resulted from these agreements in 2004 was
               immaterial. The agreements resulted in 2003 in a gain of $2,357
               of which $1,663 was capitalized to fixed assets.

          (2)  As of December 31, 2005 and 2004, the Company had outstanding
               agreements to hedge interest rate exposure on loans drawn down
               under the Facility Agreement, the aggregate amount of which was
               $292,000, all of which is attributable to Fab 2. These agreements
               resulted in 2005 and 2004 in a loss of $1,756 and $5,629,
               respectively, and in 2003 in a loss of $5,335, out of which
               $2,547 was capitalized to property and equipment.

     D.   FAIR VALUE OF FINANCIAL INSTRUMENTS

          The estimated fair values of the Company's financial instruments,
          excluding the Company's agreements to hedge interest rate exposure on
          long-term loans, did not materially differ from their respective
          carrying amounts as of December 31, 2005 and 2004. The fair value of
          the interest rate hedging transactions as of December 31, 2005 would
          have resulted in an unrealized capitalizable gain of $1,767 (as of
          December 31, 2004 - an unrealized capitalizable loss of $2,406).


                                     - 46 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 19 - RELATED PARTIES BALANCES AND TRANSACTIONS

     A.   BALANCES

                                                             As of December 31,
                                                            -------------------
                                                              2005        2004
                                                            -------     -------

Trade accounts receivable                                   $ 5,309     $ 9,054
                                                            =======     =======
Current liabilities                                         $   188     $    12
                                                            =======     =======
Convertible debenture                                       $25,493     $    --
                                                            =======     =======
Long-term liability in respect of customers' advances       $37,785     $40,514
                                                            =======     =======
Other long-term liabilities                                 $ 1,102     $   166
                                                            =======     =======




     B.   TRANSACTIONS



                                                       Year ended December 31,
                                               -------------------------------------
                                                 2005           2004           2003
                                               --------       --------       -------
                                                                    
Sales                                          $ 33,456       $ 37,521       $13,282
                                               ========       ========       =======
Management fees                                $    120       $    120       $   240
                                               ========       ========       =======
 Expenses paid                                 $     47       $     60       $    99
                                               ========       ========       =======
Royalties received - Note 11E(2)               $     --       $    875       $   225
                                               ========       ========       =======
Application of customer advances
   towards purchases                           $     --       $    445       $   870
                                               ========       ========       =======
Equity conversion of customer advances -
   Note 11A(5)                                 $  1,794       $    539       $    --
                                               ========       ========       =======
Expense reimbursements received                $     --       $     --       $   282
                                               ========       ========       =======
Conversion of customer advances into
   Long-term loans - Note 11A(5)               $    936       $    166       $    --
                                               ========       ========       =======


     C.   For commitments, contingencies and other transactions relating to Fab
          2 Wafer Partner and Equity Investor agreements - see Note 11A.


                                     - 47 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)


NOTE 20 - MATERIAL DIFFERENCES BETWEEN ISRAEL AND U.S. GAAP

     With regard to the Company's financial statements, the material differences
     between GAAP in Israel and in the U.S. relate to the following. See H below
     for the presentation of the Company's balance sheets as of December 31,
     2005 and 2004 in accordance with U.S. GAAP.

     A.   RECENT ACCOUNTING PRONOUNCEMENTS BY THE FASB

          (1)  SFAS NO. 151 - INVENTORY COSTS, AN AMENDMENT OF ARB NO. 43,
               CHAPTER 4 - In November 2004, the FASB issued SFAS No. 151,
               "INVENTORY COSTS, AN AMENDMENT OF ARB NO. 43, CHAPTER 4". SFAS
               No. 151 amends the guidance in ARB 43, Chapter 4, "Inventory
               Pricing", which provides guidance on the allocation of certain
               costs to inventory. SFAS 151 clarifies that abnormal amounts of
               idle facility expense, freight, handling costs, and wasted
               material (spoilage) should be recognized as current-period
               charges. In addition, SFAS 151 requires that allocation of fixed
               production overheads to the costs of conversion be based on the
               normal capacity of the production facilities. The provisions of
               this statement are effective for inventory costs incurred during
               fiscal years beginning after June 2005. The provisions of this
               statement shall be applied prospectively. This Standard is not
               expected to have a material effect on the Company's financial
               position or results of operations.

          (2)  SFAS NO. 123 (REVISED 2004) "SHARE BASED PAYMENTS" - In December
               2004, the FASB issued SFAS No. 123 (revised 2004) "SHARE BASED
               PAYMENTS" ("SFAS 123(R)"). This Statement is a revision of FASB
               Statement No. 123, "Accounting for Stock-Based Compensation",
               which supersedes APB Opinion No. 25, "Accounting for Stock Issued
               to Employees" and its authoritative interpretations.

               SFAS 123(R) establishes standards for the accounting for
               transactions in which an entity exchanges its equity instruments
               for goods or services; focuses primarily on accounting for
               transactions in which an entity obtains employee and directors
               services in share-based payment transactions; and does not change
               the accounting guidance for share-based payment transactions with
               parties other than employees.

               SFAS 123(R) eliminates the alternative to use APB 25's intrinsic
               value method of accounting that was provided in SFAS 123 as
               originally issued and requires to measure the cost of employee
               services received in exchange for an award of equity instruments
               based on the grant-date fair value of the award. The
               fair-value-based method in this Statement is similar to the
               fair-value-based method in SFAS 123 in most respects. The costs
               associated with the awards will be recognized over the period
               during which an employee is required to provide service in
               exchange for the award - the requisite service period (usually
               the vesting period).

               The grant-date fair value of employee share options and similar
               instruments will be estimated using option-pricing models
               adjusted for the unique characteristics of those instruments
               (unless observable market prices for the same or similar
               instruments are available). If an equity award is modified after
               the grant date, incremental compensation cost will be recognized
               in an amount equal to the excess of the fair value of the
               modified award over the fair value of the original award
               immediately before the modification.


                                     - 48 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 20 - MATERIAL DIFFERENCES BETWEEN ISRAEL AND U.S. GAAP (cont.)

     A.   RECENT ACCOUNTING PRONOUNCEMENTS BY THE FASB (cont.)

          (2)  SFAS NO. 123 (REVISED 2004) "SHARE BASED PAYMENTS" (cont.)

               In The provisions of SFAS 123(R) apply to all awards to be
               granted by the Company on or after January 1, 2006 and to awards
               modified, repurchased, or cancelled after that date. When
               initially applying the provisions of SFAS 123(R), in the first
               quarter of 2006, the Company will be required to elect between
               using either the "modified prospective method" or the "modified
               retrospective method". Under the modified prospective method, the
               Company is required to recognize compensation cost for all awards
               granted after the adoption of SFAS 123(R) and for the unvested
               portion of previously granted awards that are outstanding on that
               date. Under the modified retrospective method, the Company is
               required to restate its previously issued financial statements to
               recognize the amounts previously calculated and reported on a pro
               forma basis, as if the original provisions of SFAS 123(R) had
               been adopted. Under both methods, it is permitted to use either a
               straight line or an accelerated method to amortize the cost as an
               expense for awards with graded vesting.

               Management has commenced identifying the potential future impact
               of applying the provisions of SFAS 123(R), including each of its
               proposed transition methods. Based on the outstanding options as
               of December 31, 2005, the total compensation to be amortized in
               the years 2006-2009 is expected to be approximately $4,200.

          (3)  SFAS 153, EXCHANGE OF NON-MONETARY ASSETS - In December 2004, the
               FASB issued SFAS No. 153, "EXCHANGES OF NONMONETARY ASSETS AN
               AMENDMENT OF APB NO. 29". This Statement amends Opinion 29 to
               eliminate the exception for nonmonetary exchanges of similar
               productive assets and replaces it with a general exception for
               exchanges of nonmonetary assets that do not have commercial
               substance. The Statement specifies that a nonmonetary exchange
               has commercial substance if the future cash flows of the entity
               are expected to change significantly as a result of the exchange.
               This Statement is effective for nonmonetary asset exchanges
               occurring in fiscal periods beginning after June 15, 2005.
               Retroactive application is not permitted. The adoption of this
               Standard does not affect the Company's financial position or
               results of operations.

          (4)  SFAS NO. 154, ACCOUNTING CHANGES AND ERROR CORRECTIONS - This
               Statement, published in May 2005, replaces APB Opinion No. 20,
               Accounting Changes, and FASB Statement No. 3, Reporting
               Accounting Changes in Interim Financial Statements, and changes
               the requirements for the accounting for and reporting of a change
               in accounting principles. This Statement applies to all voluntary
               changes in accounting principles, and to changes required by an
               accounting pronouncement in the unusual instance that the
               pronouncement does not include specific transition provisions.


                                     - 49 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 20 - MATERIAL DIFFERENCES BETWEEN ISRAEL AND U.S. GAAP (cont.)

     A.   RECENT ACCOUNTING PRONOUNCEMENTS BY THE FASB (cont.)

          (4)  SFAS NO. 154, ACCOUNTING CHANGES AND ERROR CORRECTIONS (cont.)

               Opinion 20 previously required that most voluntary changes in
               accounting principles be recognized by including the cumulative
               effect of changing to the new accounting principles in the net
               income of the period of the change. This Statement requires
               retrospective application to prior periods' financial statements
               of changes in accounting principles, unless it is impracticable
               to determine the specific effects or the cumulative effect of the
               change. The Statement also provides guidance for cases in which
               it is impracticable to determine the period-specific effects of
               an accounting change on one or more individual prior periods
               presented, and/or for cases in which it is impracticable to
               determine the cumulative effect of applying a change in
               accounting principles to all prior periods.

               This Statement defines RETROSPECTIVE APPLICATION as (i) the
               application of a different accounting principle to prior
               accounting periods as if that principle had always been used, or
               (ii) as the adjustment of previously issued financial statements
               to reflect a change in the reporting entity. This Statement also
               redefines RESTATEMENT as the revisiting of previously issued
               financial statements to reflect the correction of an error.

               This Statement also requires that a change in depreciation,
               amortization, or depletion method for long-lived, non-financial
               assets, be accounted for as a change in accounting estimate
               effected by a change in accounting principles. This Statement
               carries forward without change the guidance in Opinion 20 for
               reporting the correction of an error in previously issued
               financial statements and a change in accounting estimate. This
               Statement also carries forward the guidance in Opinion 20
               requiring justification of a change in accounting principles on
               the basis of preferability.

               The provisions of this Statement are effective for accounting
               changes and corrections of errors made during fiscal years
               beginning after December 15, 2005. The adoption of this Standard
               is not expected to have a material effect on the Company's
               financial position or results of operations.

     B.   PRESENTATION OF DESIGNATED CASH AND SHORT-TERM AND LONG-TERM
          INTEREST-BEARING DEPOSITS

          In accordance with U.S. GAAP, the Company's designated cash,
          short-term and long-term interest-bearing deposits should be excluded
          from current assets and long-term investments and presented separately
          as a non-current asset. Accordingly, as of December 31, 2005, $31,661
          was reclassified from current assets to a long-term asset (as of
          December 31, 2004, $53,793 and $5,134 were reclassified, respectively,
          from current assets and long-term investments to a long-term asset).

     C.   PRESENTATION OF NET LONG-TERM LIABILITIES IN RESPECT OF EMPLOYEES

          Under U.S. GAAP, assets and liabilities relating to severance
          arrangements are to be presented separately and are not to be offset,
          while according to Israeli GAAP such an offset is required.
          Accordingly, as of December 31, 2005 an amount of $13,658 was
          reclassified from other long-term liabilities to long-term investments
          (as of December 31, 2004 - $16,350).


                                     - 50 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 20 - MATERIAL DIFFERENCES BETWEEN ISRAEL AND U.S. GAAP (cont.)

     D.   HEDGING ACTIVITIES IN ACCORDANCE WITH U.S. GAAP (SFAS 133)

          (1)  In 2001, the Company adopted SFAS No. 133, "Accounting for
               Derivative Instruments and Hedging Activities" and the related
               statements and interpretations thereon (collectively, "SFAS
               133"). A derivative is typically defined as an instrument whose
               value is derived from an underlying instrument, index or rate,
               has a notional amount, requires no or little initial investment
               and can be net settled.

               SFAS 133 requires that all derivatives be recorded in the
               financial statements at their fair value at the date of the
               financial statements. The changes in the fair value of the
               derivatives are charged to the statement of operations or to
               other comprehensive income, as appropriate in the circumstances.
               The Company's derivatives consist mainly of foreign currency
               forward transactions and options and interest rate instruments
               (collars).

          (2)  The Company uses foreign exchange agreements (forward contracts
               and options) to hedge its foreign currency exposure in
               anticipated equipment purchases denominated in foreign currency.
               All foreign exchange agreements are with underlying terms that
               match or approximate the hedged transactions and thus are highly
               effective. The Company measures the effectiveness of the forward
               contracts hedges based on forward rates. The Company assesses and
               measures the effectiveness of the options hedge, at inception and
               throughout the hedge, based on total changes in cash flows. All
               changes in fair value are reported in other comprehensive income.
               The amounts accumulated in other comprehensive income are
               expensed to results of operations concurrent with the recognition
               of depreciation expenses on the equipment. As of December 31,
               2005 and 2004, the Company had no outstanding foreign exchange
               agreements.

               The Company uses interest rate collars with a knock-out and
               knock-in features to hedge its Libor-based variable long-term
               debt cash flow exposure. The knock-out feature was set above the
               cap level and the knock-in feature was set below the floor level.
               The Company determined that the probability that the cap will be
               knocked-out is remote and thus expected that the hedge will be
               highly effective. The Company assessed and measured the
               effectiveness of the hedge, at inception and throughout the
               hedge, based on total changes in cash flows of the collar, and
               reported all changes in fair value in other comprehensive income.
               Amounts presented in other comprehensive income are reclassified
               to operations or capitalized to property and equipment, as
               applicable (see Note 2L), as interest payment become due. For
               outstanding contracts as of December 31, 2005 and 2004, see Note
               18C(2).

          (3)  Following the commencement of operations of Fab 2 during the
               third quarter of 2003, $6,641 of the aggregate comprehensive loss
               as of June 30, 2003, which is attributable to property and
               equipment, is amortized on a straight-line method over five
               years, in correspondence to the economic useful lives of the
               machinery and equipment.


                                     - 51 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 20 - MATERIAL DIFFERENCES BETWEEN ISRAEL AND U.S. GAAP (cont.)

     D.   HEDGING ACTIVITIES IN ACCORDANCE WITH U.S. GAAP (SFAS 133) (cont.)

          (4)  Complying with SFAS 133 with respect to the Company's hedging
               transactions as of December 31, 2005 would have resulted in: an
               increase in other long-term investments in the amount of $1,767;
               a decrease (for U.S. GAAP purposes only) in other comprehensive
               loss for the year ended December 31, 2005 in the net amount of
               $5,501; an accumulated other comprehensive loss component of
               equity balance as of such date in the amount of $1,554; and in a
               decrease of $3,291 in property and equipment, net as of December
               31, 2005.

     E.   IMPLEMENTATION OF SFAS 123 AND SFAS 148

          Had compensation cost for the Company's share option plans been
          determined based on fair value at the grant dates for awards made
          through December 31, 2005 in accordance with SFAS 123, as amended by
          SFAS 148, the Company's pro forma loss and loss per share would have
          been as follows (for further information with regard to the Company's
          share option plans and the assumptions for utilizing the Black-Scholes
          pricing model, see Note 13B(4)):



                                                             Year ended December 31,
                                                  -------------------------------------------
                                                     2005             2004             2003
                                                  ---------        ---------        ---------
                                                                           
PRO FORMA LOSS
Loss for the year, as reported according to
      U.S. GAAP (see I below)                     $(203,082)       $(137,768)       $(114,261)
Less - stock-based compensation determined
      under APB 25                                       --               --               27
Add - stock-based compensation
      determined under SFAS 123                      (4,229)          (3,980)          (8,437)
                                                  ---------        ---------        ---------
 Pro forma loss                                   $(207,311)       $(141,748)       $(122,671)
                                                  =========        =========        =========
BASIC LOSS PER SHARE
As reported according to U.S.
      GAAP (see K below)                          $   (3.06)       $   (2.13)       $   (2.45)
                                                  =========        =========        =========

Pro forma                                         $   (3.12)       $   (2.19)       $   (2.63)
                                                  =========        =========        =========




                                     - 52 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 20 - MATERIAL DIFFERENCES BETWEEN ISRAEL AND U.S. GAAP (cont.)

     F.   SALE OF SECURITIES

          Under Accounting Principles Board Opinion No. 14 ("APB 14"), the
          proceeds from the sale of the securities described in Note 9 are to be
          allocated to each of the securities issued based on their relative
          fair value, while according to Israeli GAAP such treatment is not
          required. Complying with APB 14, based on the average market value of
          each of the securities issued in the first three days following their
          issuance, would have resulted in an increase in shareholders' equity
          as of December 31, 2005 and 2004 in the amount of $2,363 (net of $196
          related issuance expenses), and a decrease in convertible debentures
          as of such dates in the amount of $2,559. The effect of amortization
          of the discount on the convertible debentures under U.S. GAAP for each
          of the years ended December 31, 2005, 2004 and 2003 would have been
          immaterial.

     G.   CONVERTIBLE DEBENTURES

          Under U.S. GAAP (SFAS No. 133), an embedded conversion option should
          be bifurcated and accounted for separately as a derivative instrument,
          unless the specific requirements for equity classification of the
          embedded conversion option, as stated in EITF 00-19, are met. EITF
          00-19 provides that an equity classification is appropriate if the
          settlement criteria set forth therein for such classification are met
          and that the additional conditions necessary for equity
          classification, set forth therein, are also met. EITF 00-19 also
          allows for the equity classification of the embedded conversion option
          in case the necessary additional conditions are not met, only if the
          contract is a conventional convertible debt instrument. In accordance
          with EITFs 00-19 and 05-2, a conventional convertible debt instrument
          is an instrument that provides the holder with an option to convert
          into a fixed number of shares or the equivalent amount of cash (at the
          discretion of the issuer), and the ability to exercise that option is
          based on the passage of time or a contingent event. Convertible debt
          is not considered conventional when the number of shares the holder
          converts into is not fixed and can vary based on a contingent future
          event (other than "standard" antidilution provisions).

          As detailed in Note 13H, the conversion price of the convertible
          debenture issued by the Company in December 2005 is subject to
          downward adjustment under certain circumstances; i.e. the number of
          shares to be issued is not fixed. In addition, the criteria set forth
          in EITF 00-19 for classification as equity are not met. Accordingly,
          for purposes of U.S. GAAP, these convertible debentures are to be
          accounted for under SFAS No. 133 and to be bifurcated with the
          embedded conversion option treated as a liability.

          Under Israeli GAAP, convertible debentures the future conversion of
          which is probable as of the balance-sheet date, are presented as a
          separate line-item between total liabilities and shareholders equity,
          while according to U.S. GAAP such presentation is not allowed as
          detailed above.

          Accordingly, as of December 31, 2005 an amount of $25,493 was
          reclassified from that separate line-item to convertible debentures
          (under total long-term liabilities).


                                     - 53 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)


NOTE 20 - MATERIAL DIFFERENCES BETWEEN ISRAEL AND U.S. GAAP (cont.)

     H.   Balance Sheets in Accordance with U.S. GAAP



                                                                              AS OF DECEMBER 31, 2005
                                                                       -----------------------------------
                                                                 U.S.   AS PER                     AS PER
                                                                 GAAP   ISRAELI      ADJUST-        U.S.
                                                                REMARK   GAAP         MENTS         GAAP
                                                                ------ ---------    ---------    ---------
                                                                                     
A S S E T S

   CURRENT ASSETS
     CASH AND CASH EQUIVALENTS                                         $   7,337    $            $   7,337
     DESIGNATED CASH AND SHORT-TERM INTEREST-BEARING DEPOSITS    B        31,661      (31,661)          --
     TRADE ACCOUNTS RECEIVABLE:
       RELATED PARTIES                                                     5,309                     5,309
       OTHERS                                                             11,467                    11,467
     OTHER RECEIVABLES                                                     9,043                     9,043
     INVENTORIES                                                          24,376                    24,376
     OTHER CURRENT ASSETS                                                  1,048                     1,048
                                                                       ---------    ---------    ---------
        TOTAL CURRENT ASSETS                                              90,241      (31,661)      58,580
                                                                       ---------    ---------    ---------

   LONG-TERM INVESTMENTS
      LONG-TERM INTEREST-BEARING DEPOSITS
       DESIGNATED FOR FAB 2 OPERATIONS                           B            --                        --
     OTHER LONG-TERM INVESTMENT                                 C, D          --       15,425       15,425
                                                                       ---------    ---------    ---------
                                                                              --       15,425       15,425
                                                                       ---------    ---------    ---------

   PROPERTY AND EQUIPMENT, NET                                   D       510,645       (3,291)     507,354
                                                                       ---------    ---------    ---------

   DESIGNATED CASH AND SHORT-TERM AND
     LONG-TERM INTEREST-BEARING DEPOSITS                         B            --       31,661       31,661
                                                                       ---------    ---------    ---------

   OTHER ASSETS, NET:
     TECHNOLOGY                                                           61,441                    61,441
     OTHER                                                       F        16,359         (196)      16,163
                                                                       ---------    ---------    ---------
                                                                          77,800         (196)      77,604
                                                                       =========    =========    =========
        TOTAL ASSETS                                                   $ 678,686    $  11,938    $ 690,624
                                                                       =========    =========    =========

LIABILITIES AND SHAREHOLDERS' EQUITY                                           0

   CURRENT LIABILITIES
     CURRENT MATURITIES OF LONG-TERM DEBT                              $  21,103    $            $  21,103
     CURRENT MATURITIES OF CONVERTIBLE DEBENTURES                F         6,453         (640)       5,813
     TRADE ACCOUNTS PAYABLE                                               59,741                    59,741
     OTHER CURRENT LIABILITIES                                             8,972                     8,972
                                                                       ---------    ---------    ---------
        TOTAL CURRENT LIABILITIES                                         96,269         (640)      95,629

   LONG-TERM DEBT                                                        497,000                   497,000

   CONVERTIBLE DEBENTURES                                       F, G      19,358       23,574       42,932

   LONG-TERM LIABILITY IN RESPECT
      OF CUSTOMERS' ADVANCES                                              59,621                    59,621

   OTHER LONG-TERM LIABILITIES                                  C, D      11,012       13,658       24,670
                                                                       ---------    ---------    ---------
        TOTAL LIABILITIES                                                683,260       36,592      719,852
                                                                       ---------    ---------    ---------

   CONVERTIBLE DEBENTURES                                        G        25,493      (25,493)          --
                                                                       ---------    ---------    ---------

   SHAREHOLDERS' EQUITY (DEFICIT)
     ORDINARY SHARES, NIS 1.00 PAR VALUE - AUTHORIZED
       500,000,000 AND 250,000,000 SHARES, RESPECTIVELY;
        ISSUED 68,232,056 AND 66,999,796 SHARES, RESPECTIVELY             16,548                    16,548
     ADDITIONAL PAID-IN CAPITAL                                  F       522,237        2,363      524,600
     SHAREHOLDER RECEIVABLES                                                 (26)                      (26)
     ACCUMULATED OTHER COMPREHENSIVE LOSS                        D            --       (1,554)      (1,554)
     ACCUMULATED DEFICIT                                                (559,754)          30     (559,724)
                                                                       ---------    ---------    ---------
                                                                         (20,995)         839      (20,156)
     TREASURY STOCK, AT COST - 1,300,000 SHARES                           (9,072)                   (9,072)
                                                                       ---------    ---------    ---------
        TOTAL SHAREHOLDERS' EQUITY (DEFICIT)                             (30,067)         839      (29,228)
                                                                       =========    =========    =========
        TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                     $ 678,686    $  11,938    $ 690,624
                                                                       =========    =========    =========





                                                                            AS OF DECEMBER 31, 2004
                                                                       -----------------------------------
                                                                 U.S.   AS PER                    AS PER
                                                                 GAAP   ISRAELI      ADJUST-        U.S.
                                                                REMARK   GAAP         MENTS         GAAP
                                                                ------ ---------    ---------    ---------
                                                                                     
A S S E T S

   CURRENT ASSETS
     CASH AND CASH EQUIVALENTS                                         $  27,664    $            $  27,664
     DESIGNATED CASH AND SHORT-TERM INTEREST-BEARING DEPOSITS    B        53,793      (53,793)          --
     TRADE ACCOUNTS RECEIVABLE:
       RELATED PARTIES                                                     9,054                     9,054
       OTHERS                                                             10,232                    10,232
     OTHER RECEIVABLES                                                    11,365                    11,365
     INVENTORIES                                                          25,669                    25,669
     OTHER CURRENT ASSETS                                                  1,818                     1,818
                                                                       ---------    ---------    ---------
        TOTAL CURRENT ASSETS                                             139,595      (53,793)      85,802
                                                                       ---------    ---------    ---------

   LONG-TERM INVESTMENTS
      LONG-TERM INTEREST-BEARING DEPOSITS
       DESIGNATED FOR FAB 2 OPERATIONS                           B         5,134       (5,134)          --
     OTHER LONG-TERM INVESTMENT                                 C, D          --       16,350       16,350
                                                                       ---------    ---------    ---------
                                                                           5,134       11,216       16,350
                                                                       ---------    ---------    ---------

   PROPERTY AND EQUIPMENT, NET                                   D       609,296       (4,619)     604,677
                                                                       ---------    ---------    ---------

   DESIGNATED CASH AND SHORT-TERM AND
     LONG-TERM INTEREST-BEARING DEPOSITS                         B            --       58,927       58,927
                                                                       ---------    ---------    ---------

   OTHER ASSETS, NET:
     TECHNOLOGY                                                           76,950                    76,950
     OTHER                                                       F        16,533         (196)      16,337
                                                                       ---------    ---------    ---------
                                                                          93,483         (196)      93,287
                                                                       =========    =========    =========
        TOTAL ASSETS                                                   $ 847,508    $  11,535    $ 859,043
                                                                       =========    =========    =========

LIABILITIES AND SHAREHOLDERS' EQUITY                                           0

   CURRENT LIABILITIES
     CURRENT MATURITIES OF LONG-TERM DEBT                              $      --    $            $      --
     CURRENT MATURITIES OF CONVERTIBLE DEBENTURES                F            --                        --
     TRADE ACCOUNTS PAYABLE                                               65,326                    65,326
     OTHER CURRENT LIABILITIES                                            10,678                    10,678
                                                                       ---------    ---------    ---------
        TOTAL CURRENT LIABILITIES                                         76,004           --       76,004

   LONG-TERM DEBT                                                        497,000                   497,000

   CONVERTIBLE DEBENTURES                                       F, G      26,651       (2,559)      24,092

   LONG-TERM LIABILITY IN RESPECT
      OF CUSTOMERS' ADVANCES                                              64,428                    64,428

   OTHER LONG-TERM LIABILITIES                                  C, D      15,445       18,756       34,201
                                                                       ---------    ---------    ---------
        TOTAL LIABILITIES                                                679,528       16,197      695,725
                                                                       ---------    ---------    ---------

   CONVERTIBLE DEBENTURES                                        G            --           --           --
                                                                       ---------    ---------    ---------

   SHAREHOLDERS' EQUITY (DEFICIT)
     ORDINARY SHARES, NIS 1.00 PAR VALUE - AUTHORIZED
       500,000,000 AND 250,000,000 SHARES, RESPECTIVELY;
        ISSUED 68,232,056 AND 66,999,796 SHARES, RESPECTIVELY             16,274                    16,274
     ADDITIONAL PAID-IN CAPITAL                                  F       517,476        2,363      519,839
     SHAREHOLDER RECEIVABLES                                                 (26)                      (26)
     ACCUMULATED OTHER COMPREHENSIVE LOSS                        D            --       (7,055)      (7,055)
     ACCUMULATED DEFICIT                                                (356,672)          30     (356,642)
                                                                       ---------    ---------    ---------
                                                                         177,052       (4,662)     172,390
     TREASURY STOCK, AT COST - 1,300,000 SHARES                           (9,072)                   (9,072)
                                                                       ---------    ---------    ---------
        TOTAL SHAREHOLDERS' EQUITY (DEFICIT)                             167,980       (4,662)     163,318
                                                                       =========    =========    =========
        TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                     $ 847,508    $  11,535    $ 859,043
                                                                       =========    =========    =========



                                     - 54 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 20 - MATERIAL DIFFERENCES BETWEEN ISRAEL AND U.S. GAAP (cont.)

     I.   STATEMENTS OF OPERATIONS IN ACCORDANCE WITH U.S. GAAP

          Complying with SFAS 133 and SFAS 138 (D above) and APB 14 (F above)
          would not have materially affected the results of operations for the
          years ended December 31, 2005, 2004 and 2003.

     J.   COMPREHENSIVE INCOME (LOSS) IN ACCORDANCE WITH U.S. GAAP (SFAS 130)

          Comprehensive income (loss) represents the change in shareholder's
          equity during a reporting period from transactions and other events
          and circumstances from non-owner sources. It includes all changes in
          equity during a reporting period except those resulting from
          investments by owners and distributions to owners. Other comprehensive
          income (loss) represents gains and losses that under U.S. GAAP are
          included in comprehensive income but excluded from net income.
          Following are statements of comprehensive loss in accordance with U.S.
          GAAP:



                                                         Year ended December 31,
                                               -------------------------------------------
                                                  2005            2004              2003
                                               ---------        ---------        ---------
                                                                        
Loss for the year according to U.S. GAAP       $(203,082)       $(137,768)       $(114,261)

Other comprehensive loss:
    Amortization of unrealized
       losses on derivatives                       1,328            1,328              664
    Unrealized gains on derivatives                4,173            7,514            1,276
                                               ---------        ---------        ---------
Net comprehensive loss for the year            $(197,581)       $(128,926)       $(112,321)
                                               =========        =========        =========



                                     - 55 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 20 - MATERIAL DIFFERENCES BETWEEN ISRAEL AND U.S. GAAP (cont.)

     K.   LOSS PER SHARE DATA IN ACCORDANCE WITH U.S. GAAP (SFAS 128)

          In accordance with U.S. GAAP (SFAS 128, including the implementation
          of SFAS 133 and SFAS 138, and APB 14 as described above), the basic
          and diluted loss per share would be:


                                  Year ended December 31,
                             --------------------------------
                              2005         2004         2003
                             ------       ------       ------

Basic loss per share         $(3.06)      $(2.13)      $(2.45)
                             ======       ======       ======

Diluted loss per share       $(3.06)      $(2.13)      $(2.45)
                             ======       ======       ======

          For the purpose of U.S. GAAP, the beneficial feature attributed to the
          rights offering that retroactively adjusted loss per share under
          Israeli GAAP, as described in Note 12C, was eliminated since such
          accounting treatment is not allowed by U.S. GAAP.

          The following tables provide a reconciliation of the numerators and
          denominators of the basic and diluted per share computations for 2005,
          2004 and 2003 in accordance with U.S. GAAP. The loss per share for
          each year presented according to U.S. GAAP may differ from the
          corresponding amount under Israeli GAAP due to different methods for
          determining the weighted average number of ordinary shares outstanding
          and the loss used to compute loss per share. According to Israeli
          GAAP, the weighted average number of ordinary shares outstanding for
          each year presented include retroactive effect from the beginning of
          each year of shares issued upon exercise of share options and warrants
          ("Exercise") and upon conversion of convertible debentures
          ("Conversion"), outstanding at the beginning of each year and giving
          effect to shares issuable from probable Exercise and from probable
          Conversion. Israeli GAAP further provide that loss per ordinary share
          is to be calculated based on loss for the year with the inclusion of
          imputed interest income on the exercise price of options and warrants
          exercised or of probable Exercise, and of financial expenses in
          relation to converted debentures or on probable Conversion. According
          to U.S. GAAP, the amount of shares underlying the options and warrants
          is accounted for according to the treasury method, regardless of the
          probability of the exercise of the options and warrants, and the
          amount of shares underlying convertible debentures is accounted for by
          application of the if-converted method. According to Israeli GAAP, the
          loss to compute basic loss per share should include imputed interest
          income on the exercise price of options and warrants exercised during
          the year and of probable Exercise and probable Conversion, an
          inclusion which is not allowed under U.S. GAAP.


                                     - 56 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 20 - MATERIAL DIFFERENCES BETWEEN ISRAEL AND U.S. GAAP (cont.)

     K.   LOSS PER SHARE DATA IN ACCORDANCE WITH U.S. GAAP (SFAS 128) (cont.)



Reconciliation for 2005:                              Year Ended December 31, 2005
                                               ----------------------------------------
                                                                  Shares
                                                   Loss        (in thousands)   Per-share
                                               (Numerator)     (Denominator)     amount
                                               -----------     -------------     ------
                                                                        
BASIC LOSS PER SHARE
Loss available to ordinary shareholders         $(203,082)          66,371       $(3.06)
                                                                                 ======
EFFECT OF DILUTIVE SECURITIES
Convertible debentures                                  -                -
Options and warrants                                    -                -
                                                ---------         --------

DILUTED LOSS PER SHARE
Loss available to ordinary
   shareholders after assumed conversions       $(203,082)          66,371       $(3.06)
                                                =========         ========       ======


          Options and warrants to purchase 28,437,207 Ordinary Shares at an
          average exercise price of $4.23 per share were outstanding as of
          December 31, 2005 but were not included in the computation of diluted
          loss per share because their effect was anti-dilutive. The options and
          warrants, which as of December 31, 2005 expire between January 2006
          and November 2015 (weighted average remaining contractual life of 5.02
          years), were still outstanding as of such date. Convertible
          debentures, convertible into 25,872,523 Ordinary Shares, were
          outstanding as of December 31, 2005 but were not included in the
          computation of diluted loss per share since their effect is
          anti-dilutive. Of that amount, 2,697,068 convertible debentures may be
          converted into Ordinary Shares until December 31, 2008, and the
          remaining 23,175,455 convertible debentures may be converted into
          Ordinary Shares until December 2011.



Reconciliation for 2004:                             Year Ended December 31, 2004
                                               ----------------------------------------
                                                                  Shares
                                                   Loss        (in thousands)   Per-share
                                               (Numerator)     (Denominator)     amount
                                               -----------    -------------      ------
                                                                        
BASIC LOSS PER SHARE
Loss available to ordinary shareholders         $(137,768)          64,633       $(2.13)
                                                                                 ======
EFFECT OF DILUTIVE SECURITIES
Convertible debentures                                 --               --
Options and warrants                                   --               --
                                                ---------        ---------
DILUTED LOSS PER SHARE
Loss available to ordinary
   shareholders after assumed conversions       $(137,768)          64,633       $(2.13)
                                                =========        =========       ======


          Options and warrants to purchase 17,374,088 Ordinary Shares at an
          average exercise price of $6.61 per share were outstanding as of
          December 31, 2004 but were not included in the computation of diluted
          loss per share because their effect was anti-dilutive. The options and
          warrants, which as of December 31, 2004 expire between January 2005
          and December 2014 (weighted average remaining contractual life of 5.26
          years), were still outstanding as of such date. Convertible
          debentures, convertible into 2,697,068 Ordinary Shares, were
          outstanding as of December 31, 2004 but were not included in the
          computation of diluted loss per share since their effect is
          anti-dilutive. The convertible debentures may be converted until
          December 31, 2008 into Ordinary Shares.


                                     - 57 -


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
          (dollars in thousands, except share data and per share data)

NOTE 20 - MATERIAL DIFFERENCES BETWEEN ISRAEL AND U.S. GAAP (cont.)

     K.   LOSS PER SHARE DATA IN ACCORDANCE WITH U.S. GAAP (SFAS 128) (cont.)




Reconciliation for 2003:                             Year Ended December 31, 2003
                                                ----------------------------------------
                                                                  Shares
                                                   Loss        (in thousands)   Per-share
                                               (Numerator)     (Denominator)     amount
                                                -----------    -------------      ------
                                                                        
BASIC LOSS PER SHARE
Loss available to ordinary shareholders         $(114,261)          46,710       $(2.45)
                                                                                 ======
EFFECT OF DILUTIVE SECURITIES
Convertible debentures                                 --               --
Options and warrants                                   --               --
                                                ---------        ---------

DILUTED LOSS PER SHARE
Loss available to ordinary
   shareholders after assumed conversions       $(114,261)          46,710       $(2.45)
                                                =========        =========       ======


          Options and warrants to purchase 14,003,621 Ordinary Shares at an
          average exercise price of $7.87 per share were outstanding as of
          December 31, 2003 but were not included in the computation of diluted
          loss per share because their effect was anti-dilutive. The options and
          warrants, which as of December 31, 2003 expire between April 2005 and
          December 2013 (weighted average remaining contractual life of 5.02
          years), were still outstanding as of such date. Convertible
          debentures, convertible into 2,697,068 Ordinary Shares, were
          outstanding as of December 31, 2003 but were not included in the
          computation of diluted loss per share since their effect is
          anti-dilutive. The convertible debentures may be converted until
          December 31, 2008 into Ordinary Shares.

     L.   STATEMENTS OF CASH FLOWS IN ACCORDANCE WITH U.S. GAAP (SFAS 95)

          Complying with SFAS 95 would not have materially affected the cash
          flows of the Company for each of the years ended December 31, 2005,
          2004 and 2003.



                                     - 58 -