SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

                             --------------------
                                        
                                   FORM 10-Q

         [X]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
               For the quarterly period ended  September 30, 1995
                                       OR
         [_]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                         Commission File Number 0-18311


                              NEUROGEN CORPORATION
             (Exact name of registrant as specified in its charter)

                    Delaware                       22-2845714
        (State or other jurisdiction of           (I.R.S. Employer
         incorporation or organization)          Identification No.)

        35 Northeast Industrial Road
        Branford, Connecticut                           06405
       (Address of principal executive offices)      (Zip Code)

                                 (203) 488-8201
              (Registrant's telephone number, including area code)

          Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.


                    Yes  X          No
                         -          ---


  As of November 13, 1995, the registrant had 13,077,491 shares of Common Stock
outstanding.

 
                              NEUROGEN CORPORATION
                                     INDEX

                                                                         Page
                                                                         Number
                                                                         ------


                         Part I - Financial Information
                                                                      
Item 1.    Financial Statements...........................................     1
 
           Balance Sheets at September 30, 1995 and
           December 31, 1994..............................................   1,2
           Statements of Operations and Accumulated Deficit for the three-
           month periods ended September 30, 1995 and 1994 and for the
           nine-month periods ended  September 30, 1995 and 1994..........     3
           Statements of Cash Flows for the nine-month periods ended
           September 30, 1995 and 1994....................................     4
           Notes to Financial Statements..................................   5-6
 
Item 2.    Management's Discussion and Analysis of Financial Condition and
           Results of Operations..........................................  7-11

 



                          Part II - Other Information
                                                                      
Item 1.      Legal Proceedings............................................  11
 
Item 2.      Changes in Securities........................................  11
                                                            
Item 3.      Defaults upon Senior Securities..............................  11
 
Item 4.      Submission of Matters to a Vote of Security Holders..........  11
 
Item 5.      Other Information............................................  12
                                                              
Item 6.      Exhibits and Reports on Form 8-K.............................  12
 
Signature    .............................................................  13
 

 
                Part I - Financial Information        9/95 10 - Q Balance Sheet

                                                
Item 1 - Financial Statements                                   
                                                

                             NEUROGEN CORPORATION
                                BALANCE SHEETS
 
 
                                         SEPTEMBER 30,       DECEMBER 31,
                                             1995                1994
                                         (UNAUDITED)          (AUDITED)
                                         -----------          ---------
             ASSETS
                                                      
Current assets:                                 
  Cash and cash equivalents               $65,957,934        $ 9,439,727  
  Marketable securities                     6,374,723          6,040,434     
  Other current assets                        699,863            398,542       
                                          -----------        ----------- 
    Total current assets                   73,032,520         15,878,703    
                                                             
Property, plant & equipment:                                 
  Land                                        425,000            425,000       
  Building                                  8,406,633          8,379,703     
  Equipment                                 3,382,666          2,297,728     
  Furniture                                   143,377            110,668       
  Equipment and furniture under                              
    capital lease                                  -           1,200,000     
                                          -----------        ----------- 
                                           12,357,676         12,413,099    
  Less accumulated depreciation             1,918,312          2,588,476     
                                          -----------        ----------- 
    Net property, plant and equipment      10,439,364          9,824,623     
Other assets, net                             359,339            185,752       
                                          -----------        ----------- 
                                          $83,831,223        $25,889,078   
                                          ===========        ===========
 
                                                
        See accompanying notes to financial statements.
                                                
                                       1
                                                

 
Item 1 - Financial Statements

                             Neurogen Corporation
                                Balance Sheets

 
 
                                                    September 30,  December 31,
                                                        1995           1994
                                                     (Unaudited)     (Audited)
                                                    -------------  ------------
                                                              
        Liabilities & Stockholders' Equity
Current Liabilities:                                 
  Accrued expenses                                  $  1,710,283   $    949,717
  Unearned revenue from collaborative partner          4,494,667             -
  Current portion of mortgage payable                    154,920        141,125
  Current portion of capital lease obligation                  -         30,863
                                                    ------------   ------------
     Total current liabilities                         6,359,870      1,121,705

Mortgage payable, excluding current portion              501,909        619,887
Other compensation                                        62,587         62,587
Deferred gain on sale of assets                                -          4,375
                                                    ------------   ------------
     Total liabilities                                 6,924,366      1,808,554

Stockholders' Equity:
  Preferred stock, par value $.025 per share.
    Authorized 2,000,000 shares; none issued                   -              -
  Common stock, par value $.025 per share.
    Authorized 30,000,000 shares; issued and
    outstanding 13,033,233 shares at September
    30, 1995 and 10,082,763 shares at December
    31, 1994                                             325,831        252,069
  Additional paid-in capital                          88,777,100     45,607,590
  Accumulated deficit                                (12,272,079)   (21,766,182)
  Unrealized gain (loss) on marketable securities         76,005        (12,953)
                                                    ------------   ------------
    Total stockholders' equity                        76,906,857     24,080,524

                                                    $ 83,831,223   $ 25,889,078
                                                    ============   ============
 

See accompanying notes to financial statements.

                                       2

 
                             Neurogen Corporation
               Statements of Operations and Accumulated Deficit

 
 
                                   Three Months    Three Months     Nine Months     Nine Months
                                      Ended           Ended           Ended           Ended
                                  Sept. 30, 1995  Sept. 30, 1994  Sept. 30, 1995  Sept. 30, 1994
                                   (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)
                                  --------------  --------------  --------------  --------------
                                                                       
Operating revenues:
  License fees                    $          -    $          -    $ 14,000,000    $          -
  Research revenue                   2,644,667       1,744,667       6,384,000       4,044,667
                                  ------------    ------------    ------------    ------------
    Total operating revenues         2,644,667       1,744,667      20,384,000       4,044,667
 
Operating Expenses:
  Research & development             3,660,341       3,024,952       9,550,032       7,368,601
  General & administrative             654,453         546,764       2,160,755       2,172,915
                                  ------------    ------------    ------------    ------------
    Total operating expenses         4,314,794       3,571,716      11,710,787       9,541,516

Other income (expense):
  Investment income                    647,436         179,957       1,100,906         332,546
  Interest expense                     (17,020)        (21,885)        (53,016)        (69,942)
                                  ------------    ------------    ------------    ------------
    Total other income, net            630,416         158,072       1,047,890         262,604

Net income (loss) before                                                                        
 provision for income taxes       $ (1,039,711)   $ (1,668,977)   $  9,721,103    $ (5,234,245) 
Provision for income taxes                   -               -    $    227,000               -
                                  ------------    ------------    ------------    ------------
Net income (loss)                 $ (1,039,711)   $ (1,668,977)   $  9,494,103    $ (5,234,245)
                                  ------------    ------------    ------------    ------------
Earnings (loss) per share:
  Primary                         $      (0.09)   $      (0.17)   $       0.82    $      (0.56)
                                  ============    ============    ============    ============
  Fully diluted                   $          -    $          -    $       0.79    $          -
                                  ============    ============    ============    ============
Shares used in calculation
 of earnings (loss) per 
 share:
  Primary                           11,359,000      10,080,000      11,600,000       9,346,000
                                  ============    ============    ============    ============
  Fully diluted                              -               -      12,056,000               -
                                  ============    ============    ============    ============
Accumulated deficit:
  Beginning of period             $(11,232,368)   $(18,680,255)   $(21,766,182)   $(15,114,987)
                                  ------------    ------------    ------------    ------------
  End of period                   $(12,272,079)   $(20,349,232)   $(12,272,079)   $(20,349,232)
                                  ============    ============    ============    ============
 

See accompanying notes to financial statements.

                                       3

 
                             Neurogen Corporation      9/95 10 - Q Cash Flow
                           Statements of Cash Flows
                                
 

                                
                                                                   Nine Months             Nine Months     
                                                                 Ended Sept. 30,         Ended Sept. 30,
                                                                      1995                    1994    
                                                                   (Unaudited)             (Unaudited)     
                                                                 ---------------         --------------- 
                                                                                    
Cash flows from operating activities:                                        
  Net income (loss)                                               $   9,494,103          $ (5,234,245) 
  Adjustments to reconcile net income (loss)                                         
    to net cash provided by (used in) operating                                      
    activities:                                           
    Depreciation and amortization expense                               547,615               651,596 
    Unrealized loss on marketable securities                                  -                76,209
    Net loss (gain) on sale of assets                                     3,053               (16,652)
  Changes in operating assets and liabilities:                                       
    Increase in accrued expenses                                        760,561               189,856
    Increase in unearned revenue from collaborative partner           4,494,667               594,667       
    Increase in other current assets                                   (301,322)             (251,733)
    Increase in other assets, net                                      (185,795)              (64,164)
                                                                  -------------          ------------ 
       Net cash provided by (used in) operating                                       
         activities                                                  14,812,882           (4,054,466)   
                                                                  -------------          ------------ 
Cash flows from investing activities:                                 
    Purchase of plant and equipment                                  (1,157,576)             (461,938)     
    Purchases of marketable securities                              (16,647,511)          (11,732,864)  
    Sales of marketable securities                                   16,402,180            11,560,469    
                                                                  -------------          ------------ 
      Net cash used in investing activities                          (1,402,907)             (634,333)
                                                                  -------------          ------------ 
Cash flows from financing activities:                                 
  Exercise of employee stock options                                    354,677                    -
  Exercise of warrants                                                        -                90,000        
  Proceeds from sale of common stock, net                            42,888,595             9,864,000     
  Principal payments under mortgage payable                            (104,182)              (91,999)      
  Principal payments under capital lease obligations                    (30,858)             (257,891)     
                                                                  -------------          ------------ 
    Net cash provided by financing                                    
      activities                                                     43,108,232             9,604,110 
                                                                  -------------          ------------ 
     Net increase in cash and cash equivalents                                
       equivalents                                                   56,518,207             4,915,311     
                                                            
Cash and cash equivalents at beginning of period                      9,439,727             6,403,987     
                                                                  -------------          ------------ 
Cash and cash equivalents at end of period                        $  65,957,934          $ 11,319,298   
                                                                  =============          ============ 
 
                                
See accompanying notes to financial statements.                         
                                
                                       4
                                

 
                              NEUROGEN CORPORATION
                         NOTES TO FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1995
                                  (UNAUDITED)



(1)  Basis of Presentation and Summary of Significant Accounting Policies
     --------------------------------------------------------------------

        The unaudited financial statements have been prepared from the books and
     records of Neurogen Corporation (the "Company") in accordance with
     generally accepted accounting principles for interim financial information
     pursuant to Rule 10-01 of Regulation S-X. Accordingly, they do not include
     all of the information and footnotes required by generally accepted
     accounting principles for complete financial statements. In the opinion of
     management, all adjustments (consisting of normal recurring accruals)
     considered necessary for a fair presentation have been included. Interim
     results are not necessarily indicative of the results that may be expected
     for the fiscal year.

(2)  Public Offering
     ---------------

        In August 1995, the Company completed the issuance of an additional
     2,875,000 shares of common stock through an underwritten public offering
     which resulted in net proceeds of $42,888,595.

(3)  Lease of Additional Facilities
     ------------------------------

        In the third quarter, the Company entered into a ten year lease
     agreement to lease 24,000 square feet of space in a building adjacent to
     the Company's existing research facility. The Company has a renewal option
     to extend the lease for an additional ten year period and an additional
     option to purchase the building after the sixth year of the lease. The
     Company anticipates that the renovation of the leased facility into
     laboratory and office space will be completed by or near the end of 1996.
     Future minimum rental lease payments for the five years subsequent to
     September 30, 1995 are:
                                                   
                                                             
          1996                             $  126,000               
          1997                             $  126,000                 
          1998                             $  126,000                 
          1999                             $  126,000                 
          2000                             $  126,000                 
          Thereafter                       $  756,000                 
                                           ----------                 
          Total minimum lease payments     $1,386,000               


(4)  Subsequent Event
     ----------------

               On November 6, 1995,  the Company announced that it had reached
     an agreement in principle with Pfizer Inc ("Pfizer") on a new collaboration
     to develop and commercialize drugs for the treatment of obesity and eating
     disorders.  Under the terms of the proposed agreement, Pfizer will purchase
     750,000 shares of common stock for $16,500,000 at a price of $22.00 per
     share and pay Neurogen $3.5 million as a license fee.  In addition Pfizer
     will fund a three year research program with an option to   

                                       5

 
     extend for two additional years at the rate of $2.4 million per year and
     will also pay milestones of up to approximately $28 million on
     collaboration drugs as they proceed through clinical development.

               Neurogen can earn a portion of the profit, if any, generated by
     sales of collaboration drugs in the North American Free Trade Agreement
     (NAFTA) countries by funding a portion of the cost of clinical trials and
     marketing in these countries.  If Neurogen chooses not to exercise the
     profit-sharing option, Pfizer will pay Neurogen royalties on any marketed
     drugs in NAFTA countries.  Pfizer will pay royalties on any marketed drugs
     in non-NAFTA countries under either scenario.

                                       6

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

            Since its inception in September 1987, Neurogen has been engaged in
     the discovery and development of proprietary therapeutic products for the
     treatment of psychiatric and neurological disorders. The Company has not
     derived any revenue from product sales and, excluding the effect of $14
     million in one-time license fees received from Schering-Plough Corporation
     ("Schering-Plough") in 1995, expects to incur significant losses over at
     least the next several years. Its revenues to date have come from two
     collaborative agreements with Pfizer Inc. ("Pfizer"), one collaboration
     with Schering-Plough and from investment income. The Company and Pfizer
     entered into certain agreements dated as of January 1, 1992 (the "1992
     Pfizer Agreement") to develop drugs for anxiety and cognition disorders.
     Neurogen and Pfizer entered into additional agreements dated as of July 1,
     1994 (the "1994 Pfizer Agreement" and together with the 1992 Pfizer
     Agreement, the "Pfizer Agreements") to develop drugs to treat sleep
     disorders. In June 1995, Neurogen and Schering-Plough entered into
     agreements to develop drugs for the treatment of schizophrenia and other
     disorders which act through the dopamine family of receptors and to allow
     Schering-Plough to screen certain libraries of compounds from Neurogen's
     combinatorial chemistry program (the "Schering-Plough Agreement").

     RESULTS OF OPERATIONS

            Results of operations may vary from period to period depending on
     numerous factors, including the timing of income earned under existing or
     future strategic alliances, joint ventures or financings, if any, the
     progress of the Company's research and development projects, technological
     advances and determinations as to the commercial potential of proposed
     products.  Neurogen expects research and development costs to increase
     significantly over the next several years as its drug development programs
     progress.  In addition, general and administrative expenses necessary to
     support the expanded research and development activities are expected to
     increase for the foreseeable future.

     THREE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

            The Company's operating revenues were $2.64 million for the three
     months ended September 30, 1995 compared to $1.74 million for the same
     period in 1994.  This increase is due to the commencement of the research
     program under the Schering-Plough Agreement in the third quarter of 1995.
     Research funding pursuant to the Pfizer Agreements and Schering-Plough
     Agreement  constituted all of the Company's research revenues and increased
     52% for the three-month period ended September 30, 1995 compared to the
     same period in 1994.

            Research and development costs have increased $635,000 or 21%, to
     $3.66 million for the three-month period ended September 30, 1995 as
     compared to the same period in 1994.  This increase is due primarily to
     expansion of preclinical and clinical testing on the Company's lead eating
     disorders compound and increased staffing levels.  Research and development
     costs represented 85% of total operating expenses in the third quarters of
     both 1995 and 1994.

                                       7

 
            General and administrative expenses increased $108,000 or 20%, for
     the three-month period ended September 30, 1995 as compared to the same
     period in 1994.  This increase is primarily attributable to a refinement in
     the Company's allocation of expenses between general and administrative and
     research and development.

            Other income (net), consisting primarily of interest income and net
     gains  from U.S. government securities, increased 299% for the third
     quarter of 1995 compared to the same period in 1994 due primarily to a
     higher level of invested funds.

            The Company incurred a net loss of $1.04 million for the three
     months ended September 30, 1995, as compared with a net loss of $1.67
     million for the same period in 1994.  The decrease in the net loss in 1995
     is primarily due to the commencement of the research program under the
     Schering-Plough Agreement in July 1995 and the increase in interest
     earnings noted above, offset in part by the increase in operating expenses
     noted above.

     NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

            In June 1995, the Company received, and recognized as revenue, $14
     million in one-time license fees from Schering-Plough in connection with
     entering into the Schering-Plough Agreement.  The Company's operating
     revenues were $20.38 million for the nine months ended September 30, 1995,
     compared to $4.04 million for the same period in 1994.  This increase is
     due primarily to the above-referenced $14.0 million in one-time license
     fees.  In addition, research revenues increased from $4.04 million to $6.38
     million for the nine-month period ended September 30, 1995, an increase of
     58%, due to the commencement of the 1994 Pfizer Agreement in the third
     quarter of 1994 and the Schering-Plough Agreement in the third quarter of
     1995.

            Research and development costs have increased $2.18 million, or 30%,
     to $9.55 million for the nine-month period ended September 30, 1995 as
     compared to the same period in 1994.  This increase is due primarily to
     expansion of preclinical and clinical testing on the Company's lead
     schizophrenia and eating disorders compounds and increased staffing levels.
     Research and development costs represented 82% of total operating expenses
     for the first nine months of 1995 as compared to 77% for the same period in
     1994.

            General and administrative expenses during the nine month period
     ended September 30, 1995 were unchanged as compared to the same period in
     1994.

            Other income (net), consisting primarily of interest income, and net
     gains from U.S. government securities, increased $785,000 or 299% for the
     first nine months of 1995 compared to the same period in 1994 due primarily
     to a higher level of invested funds.

                                       8

 
            The Company recognized net income of $9.49 million for the nine-
     month period ended September 30, 1995 as compared with a net loss of $5.23
     million for the same period in 1994.  The change in earnings is primarily
     due to the one-time license fees of $14 million from Schering-Plough and
     the above noted increases in research revenue and interest income offset in
     part by increases in operating expenses.

            In 1994, the Company adopted Financial Accounting Standards Board
     Statement No. 115, "Accounting for Certain Investments in Debt and Equity
     Securities" ("SFAS 115").  Adoption of SFAS 115 did not have a significant
     impact on the Company's financial statements.

     LIQUIDITY AND CAPITAL RESOURCES

            At September 30, 1995 and December 31, 1994, cash, cash equivalents
     and marketable securities were in the aggregate $72.33 million and $15.48
     million, respectively.  The increase in 1995 was primarily due to net
     proceeds of $42.89 million received from the sale of 2,875,000 of common
     stock to the public and $17 million (including $3 million of unearned
     revenue) received from Schering-Plough in connection with entering into the
     Schering-Plough Agreement.   The Company's aggregate level of cash, cash
     equivalents and marketable securities have fluctuated in the past and are
     expected to fluctuate in the future as a result of the factors described
     below.

            Neurogen's cash requirements to date have been met by the proceeds
     of its financing activities, amounts received pursuant to the Pfizer
     Agreements and the Schering-Plough Agreement and interest earned on
     invested funds.  The Company's financing activities include three private
     placement offerings of the Company's common stock during 1988 and 1989, a
     public offering of the Company's common stock in each of 1989, 1991 and
     1995, and the private sale of common stock to Pfizer in connection with
     entering into the Pfizer Agreements.  Total funding received from these
     financing activities was approximately $88.3 million. The Company's
     expenditures have been primarily to fund research and development and
     general and administrative expenses.

            In the first quarter of 1992, the Company entered into the 1992
     Pfizer Agreement pursuant to which Pfizer made a $13.8 million equity
     investment in the Company. Under such agreement, the Company has received
     or is scheduled to receive $4.6 million in each of 1992, 1993, 1994 and
     1995 to fund Neurogen's research in its anxiolytic (anxiety-reducing drugs)
     and cognitive enhancer programs. In addition, Neurogen and Pfizer agreed in
     October 1995 to extend this research collaboration through 1996. Under the
     terms of this extension, Neurogen will receive another $4.6 million during
     1996 and the parties expect to focus the resources of this collaborative
     effort primarily on Neurogen's sleep disorder program. Neurogen could also
     receive milestone payments of up to $12.5 million during the development
     and regulatory approval of its anxiolytic and cognition enhancement
     products. In return, Pfizer received the exclusive rights to manufacture
     and market anxiolytics and cognition enhancers that act through the family
     of receptors which interact with the neuro-transmitter gama-aminobutyric
     acid, or GABA, and for which it will pay Neurogen royalties based upon net
     sales levels, if any, for such products. As of September 30, 1995, Pfizer
     had provided $17.3 million of research

                                       9

 
     funding to the Company pursuant to the 1992 Pfizer Agreement, in addition
     to its equity investment in 1992.

            Neurogen and Pfizer entered into their second collaborative
     agreement, the 1994 Pfizer Agreement, in July 1994, pursuant to which
     Pfizer provided $9.9 million in equity financing.  Under such agreement,
     the Company has received or is scheduled to receive approximately $7.4
     million during the three-year period which commenced July 1, 1994, to fund
     Neurogen's research in its sleep disorder program and may receive up to an
     additional $2.4 million for a fourth year should Pfizer exercise its option
     to extend the collaboration.  Neurogen could also receive milestone
     payments of up to $3.3 million during the development and regulatory
     approval of its sleep disorder compounds.  As part of this second
     collaboration, Pfizer received the exclusive rights to manufacture and
     market GABA-based sleep disorder products for which it will pay Neurogen
     royalties depending upon net sales levels, if any.  As of September 30,
     1995, Pfizer had provided $3.8 million of research funding to the Company
     pursuant to the 1994 Pfizer Agreement, in addition to its equity investment
     in 1994.

            Under both the 1992 Pfizer Agreement and the 1994 Pfizer Agreement,
     in addition to making the equity investments and  the research and
     milestone payments noted above, Pfizer is responsible for funding the cost
     of all clinical development and marketing, if any, of drugs developed from
     the collaboration.

            In June 1995, Neurogen and Schering-Plough entered into the
     Schering-Plough Agreement pursuant to which Neurogen and Schering-Plough
     are collaborating in the discovery and development of drugs for the
     treatment of schizophrenia and other disorders which act through the
     dopamine family of  receptors.  Pursuant to the Schering-Plough Agreement,
     the Company received one-time license fees of $14 million for the rights to
     Neurogen's dopamine compounds and $3 million for the right to test certain
     of Neurogen's combinatorial chemistry libraries in selected non-CNS assays.
     Schering-Plough also agreed to pay an additional $3 million in 1996 for the
     right to test additional libraries.  Neurogen expects to receive
     approximately $7.2 million during the two-year period which commenced June
     28, 1995, of which $1.8 million had been paid as of September 30, 1995, for
     research and development funding of the Company's schizophrenia program.
     The Company may receive additional research and development funding of up
     to $3.6 million per year for three additional one-year periods depending on
     whether and the extent to which Schering-Plough exercises its right to
     extend the collaboration.  Neurogen could also receive milestone payments
     of up to approximately $32 million if it achieves certain development and
     regulatory objectives regarding its  products subject to the collaboration.
     In return, Schering-Plough received the exclusive worldwide license to
     market products subject to the collaboration and   

                                       10

 
     Neurogen retained the rights to receive royalties based on net sales
     levels, if any.

            On November 6, 1995,  the Company announced that it had reached an
     agreement in principle with Pfizer Inc ("Pfizer") on a new collaboration to
     develop and commercialize drugs for the treatment of obesity and eating
     disorders.  Under the terms of the proposed agreement, Pfizer will purchase
     750,000 shares of common stock for $16,500,000 at a price of $22.00 per
     share and pay Neurogen $3.5 million as a license fee.  In addition Pfizer
     will fund a three year research program with an option to extend for two
     additional years at the rate of $2.4 million per year and will also pay
     milestones of up to approximately $28 million on collaboration drugs as
     they proceed through clinical development.  Neurogen can earn a portion of
     the profit, if any, generated by sales of collaboration drugs in the North
     American Free Trade Agreement (NAFTA) countries by funding a portion of the
     cost of clinical trials and marketing in these countries.  If Neurogen
     chooses not to exercise the profit-sharing option, Pfizer will pay Neurogen
     royalties on any marketed drugs in NAFTA countries.  Pfizer will pay
     royalties on any marketed drugs in non-NAFTA countries under either
     scenario.

            The Company plans to use its cash balance for its research and
     development activities, working capital and general corporate purposes.
     Neurogen anticipates that its current cash balance (excluding the
     anticipated proceeds and effect of the proposed eating disorders
     collaboration noted above), as supplemented by research funding pursuant to
     the Pfizer Agreements and the Schering-Plough Agreement, will be sufficient
     to fund its current and planned operations through 1998.  However,
     Neurogen's funding requirements may change and will depend upon numerous
     factors, including but not limited to, the progress of the Company's
     research and development programs, the timing and results of preclinical
     testing and clinical studies, the timing of regulatory approvals,
     technological advances, determinations as to the commercial potential of
     its proposed products, the status of competitive products and the ability
     of the Company to establish and maintain collaborative arrangements with
     others for the purpose of funding certain research and development
     programs, conducting clinical studies, obtaining regulatory approvals and,
     if such approvals are obtained, manufacturing and marketing products.  The
     Company anticipates that it may augment its cash balance through financing
     transactions, including the issuance of debt or equity securities and
     further corporate alliances.  No arrangements have been entered into for
     any future financing and no assurances can be given that adequate levels of
     additional funding can be obtained on favorable terms, if at all.

            As of December 31, 1994, for federal income tax purposes, the
     Company had generated net operating loss carryforwards of approximately
     $22.8 million, which are scheduled to expire in the years 2003 through
     2009.  A significant portion of these net operating loss carryforwards will
     be utilized in 1995 as a result, in part, of one-time payments received and
     corresponding revenues recognized pursuant to the Schering-Plough
     Agreement.  Future issuance of securities by the Company and/or sales of
     securities by the Company's principal shareholders could result in an
     ownership change as defined by Section 382 of the Internal Revenue Code of
     1986.  Such an ownership change could limit the Company's utilization of
     net operating loss carryforwards to offset future taxable income, if any.

                                       11

 
                          PART II - OTHER INFORMATION



ITEM 1.  LEGAL PROCEEDINGS

         Not applicable for the quarter ended September 30, 1995.

ITEM 2.  CHANGES IN SECURITIES

         Not applicable for the quarter ended September 30, 1995.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         Not applicable for the quarter ended September 30, 1995.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         Not applicable for the quarter ended September 30, 1995.

ITEM 5.  OTHER INFORMATION

         Not applicable for the quarter ended September 30, 1995.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         On July 28, 1995, the Company filed a copy of the Schering-Plough
         Agreement (with certain confidential portions deleted) on Form 8-K. On
         August 16, 1995, the Company refiled a copy of the Schering-Plough
         Agreement (with certain revised confidential portions deleted) on Form
         8-KA. The Company made no other filings on Form 8-K during the quarter
         ended September 30, 1995.


 
                                   Signature



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


                                    NEUROGEN CORPORATION



                                    By:/s/  STEPHEN R. DAVIS
                                            ----------------
                                             Stephen R. Davis
                                           Vice President-Finance and
                                             Chief Financial Officer


Date:  November 13, 1995

 
                                 Exhibit Index
                                 -------------

     Exhibit
     -------
     Number
     ------

     10.1 -    Neurogen Corporation Stock Option Plan, as amended (incorporated
               by reference to Exhibit 10.1 to the Company's Form 10-K for the
               fiscal year ended December 31, 1991).

     10.2 -    Form of Stock Option Agreement currently used in connection with
               the grant of options under Neurogen Corporation Stock Option Plan
               (incorporated by reference to Exhibit 10.2 to the Company's Form
               10-K for the fiscal year ended December 31, 1992).

     10.3 -    Neurogen Corporation 1993 Omnibus Incentive Plan, as amended
               (incorporated by reference to Exhibit 10.3 to the Company's Form
               10-K for the fiscal year ended December 31, 1993).

     10.4 -    Form of Stock Option Agreement currently used in connection with
               the grant of options under Neurogen Corporation 1993 Omnibus
               Incentive Plan (incorporated by reference of Exhibit 10.4 to the
               Company's Form 10-K for the fiscal year ended December 31, 1993).

     10.5 -    Neurogen Corporation 1993 Non-Employee Directors Stock Option
               Program (incorporated by reference to Exhibit 10.5 to the
               Company's Form 10-K for the fiscal year ended December 31, 1993).

     10.6 -    Form of Stock Option Agreement currently used in connection with
               the grant of options under Neurogen Corporation 1993 Non-Employee
               Directors Stock Option Program (incorporated by reference to
               Exhibit 10.6 to the Company's Form 10-K for the fiscal year ended
               December 31, 1993).

     10.7 -    Employment Contract between the Company and Harry H. Penner, Jr.,
               dated as of October 12, 1993 (incorporated by reference to
               Exhibit 10.7 to the Company's Form 10-K for the fiscal year ended
               December 31, 1993).

     10.8 -    Employment Contract between the Company and John F. Tallman,
               dated as of December 1, 1993 (incorporated by reference to
               Exhibit 10.25 the Company's Form 10-G for the quarterly period
               ended September 30, 1994).

     10.9 -    Open-End Mortgage Deed and Security Agreement between the Company
               and Orion Machinery & Engineering Corp., dated March 16, 1989
               (incorporated by reference to Exhibit 10.15 to Registration
               Statement  No. 33-29709 on Form S-1).

 
     10.10  -  Construction Agreement between the Company and Frank E. Downes
               Construction Company, Inc., dated August 25, 1992
               (incorporated by reference to Exhibit 10.17 to the Company's Form
               10-K for the fiscal year ended December 31, 1992).

     10.11  -  Letter Agreement between the Company and Biotechnology Venture
               Fund S.A., dated August 5, 1988 (incorporated by reference to
               Exhibit 10.26 to Registration Statement No. 33-29709 on Form S-
               1).

     10.12  -  Letter Agreement between the Company and Biotechnology Venture
               Fund S.A., dated February 5, 1989 (incorporated by reference to
               Exhibit 10.27 to Registration Statement No. 33-29709 on Form S-
               1).

     10.13  -  Letter Agreement between David Blech and Peter McPartland, dated
               February 17, 1989 (incorporated by reference to Exhibit 10.28 to
               Registration Statement No. 33-29709 on Form S-1).

     10.14  -  Letter Agreement between David Blech and Isaac Blech and Michael
               Drew, dated February 21, 1989 (incorporated by reference to
               Exhibit 10.29 to Registration Statement No. 33-29709 on Form S-
               1).

     10.15  -  Letter Agreement between the Company and Schroder International
               Trust Co., Ltd., dated February 24, 1989 (incorporated by
               reference to Exhibit 10.30 to Registration Statement No. 33-29709
               on Form S-1).

     10.16  -  Form of Proprietary Information and Inventions Agreement
               (incorporated by reference to Exhibit 10.31 to Registration
               Statement No. 33-29709 on Form S-1).

     10.17  -  Warrant to Purchase 47,058 Shares of Common Stock to MMC/GATX
               Partnership No. I, dated February 20, 1991 (incorporated by
               reference to Exhibit 10.34 to the Company's Form 10-K for the
               fiscal year ended December 31, 1990).

     10.18  -  Collaborative Research Agreement between the Company and Pfizer
               Inc, dated as of January 1, 1992 (incorporated by reference to
               Exhibit 10.35 to the Company's Form 10-K for the fiscal year
               ended December 31, 1991).

     10.19  -  License Agreement between the Company and the National Technical
               Information Service, dated as of January 1, 1992 (incorporated by
               reference to Exhibit 10.36 to the Company's Form 10-K for the
               fiscal year ended December 31, 1991).

 
     10.20  -  Cooperative Research and Development Agreement between the
               Company and the National Institutes of Health, dated as of
               January 21, 1992 (incorporated by reference to Exhibit 10.37 to
               the Company's Form 10-K for the fiscal year ended December 31,
               1991).

     10.21  -  Letter Agreement between the Company and Robert H. Roth dated
               April 14, 1994 (incorporated by reference to Exhibit 10.26 to the
               Company's Form 10-K for the fiscal year ended December 31, 1994).

     10.22  -  Letter Agreement between the Company and Barry M. Bloom, dated
               January 12, 1994 (incorporated by reference to Exhibit 10.25 to
               the Company's Form 10-K for the fiscal year ended December 31,
               1993).

     10.23  -  Collaborative Research Agreement between the Company and Pfizer
               Inc, dated as of July 1, 1994 (incorporated by reference of
               Exhibit 10.1 to the Company's Form 10-Q for the quarterly period
               ended June 30, 1994).

     10.24  -  Stock Purchase Agreement between the Company and Pfizer dated as
               of July 1, 1994 (incorporated by reference to Exhibit 10.2 to the
               Company's Form 10-Q for the quarterly period ended June 30,
               1994).

     10.25  -  Registration Rights and Standstill Agreement Among Neurogen
               Corporation and the Persons and Entities listed on Schedule I
               thereto, dated as of July 11, 1994 (incorporated by reference to
               Exhibit 10.29 to the Company's Form 10-Q for the quarterly period
               ended September 30, 1994).

     10.26  -  Collaborative Research Agreement between the Company and
               Schering-Plough Corporation (incorporated by reference to Exhibit
               10.1 to the Company's Form 8-K dated July 28, 1995.

     10.27     Lease Agreement between the Company and Commercial Building
               Associates dated as of July 26, 1995.
 
     11.1      Computation of Income (Loss) per Common Share.
 
     27.1      Financial Data Schedule.