1
                     U.S. 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 June 30, 2001

                                       OR

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

           For the transition period from __________ to ____________.

                        Commission File Number: 33-2262-A

                          ADVANCED VIRAL RESEARCH CORP.
             ------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

                DELAWARE                                   59-2646820
                --------                                   ----------
     (State or other jurisdiction of                    (I.R.S. Employer
     incorporation or organization)                  Identification Number)


             200 CORPORATE BOULEVARD SOUTH, YONKERS, NEW YORK 10701
             ------------------------------------------------------
                    (Address of principal executive offices)

                                 (914) 376-7383
             ------------------------------------------------------
              (Registrant's telephone number, including area code)



              (Former name, former address and former fiscal year,
                         if changed since last report)

     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 [  ]

     The number of shares outstanding of the issuer's common stock, par value
$.00001 per share as of August 10, 2001 was 384,787,118.

   2

                          ADVANCED VIRAL RESEARCH CORP.

                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2001

                                TABLE OF CONTENTS


                                                                                                              
PART I.   FINANCIAL INFORMATION (UNAUDITED).......................................................................1
   ITEM 1.    FINANCIAL STATEMENTS (UNAUDITED)....................................................................1
   ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS..............35
   ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.........................................47

PART II.  OTHER INFORMATION......................................................................................47
   ITEM 1.    LEGAL PROCEEDINGS..................................................................................47
   ITEM 2.    CHANGES IN SECURITIES AND USE OF PROCEEDS..........................................................48
   ITEM 3.    DEFAULTS UPON SENIOR SECURITIES....................................................................48
   ITEM 4.    SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS..................................................48
   ITEM 5.    OTHER INFORMATION..................................................................................49
   ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K...................................................................49
   SIGNATURES....................................................................................................50


   3

                   PART I. FINANCIAL INFORMATION (UNAUDITED)


ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)


                                       1
   4

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                      CONSOLIDATED CONDENSED BALANCE SHEETS





                                                                                                CONDENSED
                                                                                                  FROM
                                                                                                 AUDITED
                                                                                                FINANCIAL
                                                                                               STATEMENTS
                                                                         JUNE 30,             DECEMBER 31,
                                                                          2001                     2000
                                                                      -------------            ------------
                                                                       (Unaudited)
                                                                                          
                                 ASSETS

Current Assets:
   Cash and cash equivalents                                          $   1,274,342             $  5,962,633
   Inventory                                                                 19,729                   19,729
   Other current assets                                                     118,223                   34,804
                                                                      -------------             ------------
         Total current assets                                             1,412,294                6,017,166

Property and Equipment, Net                                               2,619,005                1,944,199

Other Assets                                                                865,473                  847,349
                                                                      -------------             ------------
         Total assets                                                 $   4,896,772             $  8,808,714
                                                                      =============             ============

                  LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
   Accounts payable and accrued liabilities                           $   1,072,444             $    902,961
   Current portion of capital lease obligation                               61,380                   58,690
   Current portion of note payable                                           22,840                   21,517
                                                                      -------------             ------------
         Total current liabilities                                        1,156,664                  983,168
                                                                      -------------             ------------

Long-Term Liabilities:
   Capital lease obligation                                                  75,189                  106,567
   Note payable                                                              44,685                   56,446
                                                                      -------------             ------------
        Total long-term liabilities                                         119,874                  163,013
                                                                      -------------             ------------

Commitments, Contingencies and Subsequent Events                                 --                       --

Stockholders' Equity:
   Common stock; 1,000,000,000 shares of $.00001 par value
      authorized, 380,437,118 and 380,214,618
      shares issued and outstanding                                           3,806                    3,802
   Additional paid-in capital                                            41,453,459               39,969,373
   Deficit accumulated during the development stage                     (34,020,599)             (29,079,902)
   Discount on warrants                                                  (3,816,432)              (3,230,740)
                                                                      -------------             ------------
         Total stockholders' equity                                       3,620,234                7,662,533
                                                                      -------------             ------------
         Total liabilities and stockholders' equity                   $   4,896,772             $  8,808,714
                                                                      =============             ============



            See notes to consolidated condensed financial statements.


                                       2
   5

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)




                                                                                                          INCEPTION
                                                                                                        (FEBRUARY 20,
                                       THREE MONTHS ENDED                  SIX MONTHS ENDED               1984) TO
                                            JUNE 30,                          JUNE 30,                     JUNE 30,
                                 -------------------------------     -------------------------------     ------------
                                      2001              2000              2001              2000             2001
                                 -------------     -------------     -------------     -------------     ------------
                                                                                          
Revenues                         $       9,118     $       1,933     $      11,483     $       4,961     $    225,774
                                 -------------     -------------     -------------     -------------     ------------
Costs and Expenses:
   Research and development            903,764           588,027         2,142,872         1,283,102       10,867,827
   General and administrative          956,315           610,402         1,840,145         1,365,825       13,607,995
   Compensation expense                     --                --           357,975                --        2,470,046
   Depreciation                        103,818            76,209           229,092           143,969        1,137,707
                                 -------------     -------------     -------------     -------------     ------------
                                     1,963,897         1,274,638         4,570,084         2,792,896       28,083,575
                                 -------------     -------------     -------------     -------------     ------------
Loss from Operations                (1,954,779)       (1,272,705)       (4,558,601)       (2,787,935)     (27,857,801)
                                 -------------     -------------     -------------     -------------     ------------
Other Income (Expense):
   Interest income                      28,324            49,628            96,955            74,591          861,073
   Other income                             --                --                --                --          120,093
   Interest expense                   (272,495)         (113,351)         (479,051)         (677,504)      (7,143,964)
                                 -------------     -------------     -------------     -------------     ------------
                                      (244,171)          (63,723)         (382,096)         (602,913)      (6,162,798)
                                 -------------     -------------     -------------     -------------     ------------
Net Loss                         $  (2,198,950)    $  (1,336,428)    $  (4,940,697)    $  (3,390,848)    $(34,020,599)
                                 =============     =============     =============     =============     ============
Net Loss Per Share of Common
   Stock - Basic and Diluted     $       (0.01)    $       (0.00)    $       (0.01)    $       (0.01)
                                 =============     =============     =============     =============
Weighted Average Number of
   Common Shares Outstanding       375,730,988       328,713,278       375,730,988       328,713,278
                                 =============     =============     =============     =============



            See notes to consolidated condensed financial statements.

                                       3

   6

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

     CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2001




                                                                           COMMON STOCK                            DEFICIT
                                                                   -----------------------------                  ACCUMULATED
                                                                   AMOUNT                           ADDITIONAL    DURING THE
                                                                    PER                              PAID-IN      DEVELOPMENT
                                                                   SHARE      SHARES      AMOUNT     CAPITAL         STAGE
                                                                   -----      ------      ------    ----------     ------------
                                                                                                     
Balance, inception (February 20, 1984) as previously reported                       --    $ 1,000     $      --     $  (1,000)

Adjustment for pooling of interests                                                 --     (1,000)        1,000            --
                                                                           -----------    -------     ---------     ---------

Balance, inception, as restated                                                     --         --         1,000        (1,000)

   Net loss, period ended December 31, 1984                                         --         --            --       (17,809)
                                                                           -----------    -------     ---------     ---------

Balance, December 31, 1984                                                          --         --         1,000       (18,809)

   Issuance of common stock for cash                             $ 0.00    113,846,154      1,138           170            --
   Net loss, year ended December 31, 1985                                           --         --            --       (25,459)
                                                                           -----------    -------     ---------     ---------

Balance, December 31, 1985                                                 113,846,154      1,138         1,170       (44,268)

   Issuance of common stock - public offering                      0.01     40,000,000        400       399,600            --
   Issuance of underwriter's warrants                                               --         --           100            --
   Expenses of public offering                                                      --         --      (117,923)           --
   Issuance of common stock, exercise of "A" warrants              0.03        819,860          9        24,587            --
   Net loss, year ended December 31, 1986                                           --         --            --      (159,674)
                                                                           -----------    -------     ---------     ---------

Balance, December 31, 1986                                                 154,666,014      1,547       307,534      (203,942)
                                                                           -----------    -------     ---------     ---------



            See notes to consolidated condensed financial statements.


                                       4
   7

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

     CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2001






                                                                     COMMON STOCK                                 DEFICIT
                                                         ----------------------------------                     ACCUMULATED
                                                         AMOUNT                               ADDITIONAL         DURING THE
                                                          PER                                  PAID-IN          DEVELOPMENT
                                                         SHARE        SHARES        AMOUNT     CAPITAL             STAGE
                                                         -----        ------        ------    ----------        ------------
                                                                                                  
Balance, December 31, 1986                                          154,666,014    $    1,547    $   307,534     $  (203,942)
   Issuance of common stock, exercise of "A" warrants      $0.03      38,622,61           386      1,158,321              --
   Expenses of stock issuance                                                --            --        (11,357)             --
   Acquisition of subsidiary for cash                                        --            --        (46,000)             --
   Cancellation of debt due to stockholders                                  --            --         86,565              --
   Net loss, period ended December 31, 1987                                  --            --             --        (258,663)
                                                                    -----------    ----------    -----------     -----------

Balance, December 31, 1987                                          193,288,632         1,933      1,495,063        (462,605)
   Net loss, year ended December 31, 1988                                    --            --             --        (199,690)
                                                                    -----------    ----------    -----------     -----------

Balance, December 31, 1988                                          193,288,632         1,933      1,495,063        (662,295)
   Net loss, year ended December 31, 1989                                    --            --             --        (270,753)
                                                                    -----------    ----------    -----------     -----------

Balance, December 31, 1989                                          193,288,632         1,933      1,495,063        (933,048)
   Issuance of common stock, expiration of redemption
      offer on "B" warrants                                 0.05      6,729,850            67        336,475              --
   Issuance of common stock, exercise of "B" warrants       0.05        268,500             3         13,422              --
   Issuance of common stock, exercise of "C" warrants       0.08         12,900            --          1,032              --
   Net loss, year ended December 31, 1990                                    --            --             --        (267,867)
                                                                    -----------    ----------    -----------     -----------

Balance, December 31, 1990                                          200,299,882         2,003      1,845,992      (1,200,915)
                                                                    -----------    ----------    -----------     -----------


            See notes to consolidated condensed financial statements.



                                       5
   8

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

     CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2001




                                                                                 COMMON STOCK                          DEFICIT
                                                                        ----------------------------                  ACCUMULATED
                                                                        AMOUNT                          ADDITIONAL    DURING THE
                                                                         PER                             PAID-IN      DEVELOPMENT
                                                                        SHARE     SHARES      AMOUNT     CAPITAL         STAGE
                                                                        -----     ------      ------    ----------     ------------
                                                                                                        
Balance, December 31, 1990                                                      200,299,882    $2,003    $1,845,992    $(1,200,915)
   Issuance of common stock, exercise of "B" warrants             $    0.05          11,400        --           420             --
   Issuance of common stock, exercise of "C" warrants                  0.08           2,500        --           200             --
   Issuance of common stock, exercise of underwriters warrants         0.01       3,760,000        38        45,083             --
   Net loss, year ended December 31, 1991                                                --        --            --       (249,871)
                                                                                -----------    ------    ----------    -----------

Balance, December 31, 1991                                                      204,073,782     2,041     1,891,695     (1,450,786)
   Issuance of common stock, for testing                               0.04      10,000,000       100       404,900             --
   Issuance of common stock, for consulting services                   0.06         500,000         5        27,495             --
   Issuance of common stock, exercise of "B" warrants                  0.05       7,458,989        75       372,875             --
   Issuance of common stock, exercise of "C" warrants                  0.08       5,244,220        52       419,487             --
   Expenses of stock issuance                                                                                               (7,792)
   Net loss, year ended December 31, 1992                                                --        --            --       (839,981)
                                                                                -----------    ------    ----------    -----------

Balance, December 31, 1992                                                      227,276,991     2,273     3,108,660     (2,290,767)
   Issuance of common stock, for consulting services                   0.06         500,000         5        27,495             --
   Issuance of common stock, for consulting services                   0.03       3,500,000        35       104,965             --
   Issuance of common stock, for testing                               0.04       5,000,000        50       174,950             --
   Net loss, year ended December 31, 1993                                                --        --            --       (563,309)
                                                                                -----------    ------    ----------    -----------
Balance, December 31, 1993                                                      236,276,991     2,363     3,416,070     (2,854,076)
                                                                                -----------    ------    ----------    -----------




            See notes to consolidated condensed financial statements.


                                       6
   9

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

     CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2001





                                                                COMMON STOCK                             DEFICIT
                                                       ----------------------------                    ACCUMULATED
                                                       AMOUNT                          ADDITIONAL      DURING THE         DEFERRED
                                                        PER                             PAID-IN        DEVELOPMENT     COMPENSATION
                                                       SHARE     SHARES      AMOUNT     CAPITAL           STAGE            COST
                                                       -----     ------      ------    ----------    ---------------   -----------
                                                                                                     
Balance, December 31, 1993                                     236,276,991   $2,363   $3,416,070   $  --   $(2,854,076)   $  --
   Issuance of common stock, for consulting services   $0.05     4,750,000       47      237,453      --            --       --
   Issuance of common stock, exercise of options        0.08       400,000        4       31,996      --            --       --
   Issuance of common stock, exercise of options        0.10       190,000        2       18,998      --            --       --
   Net loss, year ended December 31, 1994                               --       --           --      --      (440,837)      --
                                                               -----------   ------   ----------   -----   -----------    -----
Balance, December 31, 1994                                     241,616,991    2,416    3,704,517      --    (3,294,913)      --
   Issuance of common stock, exercise of options        0.05     3,333,333       33      166,633      --            --       --
   Issuance of common stock, exercise of options        0.08     2,092,850       21      167,407      --            --       --
   Issuance of common stock, exercise of options        0.10     2,688,600       27      268,833      --            --       --
   Issuance of common stock, for consulting services    0.11     1,150,000       12      126,488      --            --       --
   Issuance of common stock, for consulting services    0.14       300,000        3       41,997      --            --       --
   Net loss, year ended December 31, 1995                               --       --           --      --      (401,884)      --
                                                               -----------   ------   ----------   -----   -----------    -----
Balance, December 31, 1995                                     251,181,774    2,512    4,475,875      --    (3,696,797)      --
                                                               -----------   ------   ----------   -----   -----------    -----




            See notes to consolidated condensed financial statements.

                                       7
   10

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

     CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2001




                                                              COMMON STOCK                               DEFICIT
                                                       ----------------------                          ACCUMULATED
                                                       AMOUNT                  ADDITIONAL               DURING THE    DEFERRED
                                                        PER                     PAID-IN    SUBSCRIPTION DEVELOPMENT  COMPENSATION
                                                       SHARE   SHARES   AMOUNT  CAPITAL     RECEIVABLE    STAGE         COST
                                                       -----   ------   ------ ----------   ---------  ------------  -----------
                                                                                                
Balance, December 31, 1995                                 251,181,774  $2,512  $4,475,875  $     --   $(3,696,797)  $      --
   Issuance of common stock, exercise of options    $0.05    3,333,334      33     166,634        --            --          --
   Issuance of common stock, exercise of options     0.08    1,158,850      12      92,696        --            --          --
   Issuance of common stock, exercise of options     0.10    7,163,600      72     716,288        --            --          --
   Issuance of common stock, exercise of options     0.11      170,000       2      18,698        --            --          --
   Issuance of common stock, exercise of options     0.12    1,300,000      13     155,987        --            --          --
   Issuance of common stock, exercise of options     0.18    1,400,000      14     251,986        --            --          --
   Issuance of common stock, exercise of options     0.19      500,000       5      94,995        --            --          --
   Issuance of common stock, exercise of options     0.20      473,500       5      94,695        --            --          --
   Issuance of common stock, for services rendered   0.50      350,000       3     174,997        --            --          --
   Options granted                                                  --      --     760,500        --            --    (473,159)
   Subscription receivable                                          --      --          --   (19,000)           --          --
   Net loss, year ended December 31, 1996                           --      --          --        --    (1,154,740)         --
                                                           -----------  ------  ----------  --------   -----------   ---------

Balance, December 31, 1996                                 267,031,058   2,671   7,003,351   (19,000)   (4,851,537)   (473,159)
                                                           -----------  ------  ----------  --------   -----------   ---------

            See notes to consolidated condensed financial statements.


                                       8
   11

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

     CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2001




                                                             COMMON STOCK                                DEFICIT
                                                       -----------------------                         ACCUMULATED
                                                       AMOUNT                  ADDITIONAL               DURING THE    DEFERRED
                                                        PER                     PAID-IN    SUBSCRIPTION DEVELOPMENT  COMPENSATION
                                                       SHARE   SHARES   AMOUNT  CAPITAL     RECEIVABLE    STAGE         COST
                                                       -----   ------   ------ ----------   ---------  ------------  -----------
                                                                                                   
Balance, December 31, 1996                                    267,031,058 $2,671 $ 7,003,351  $(19,000)  $(4,851,537)  $(473,159)

   Issuance of common stock, exercise of options      $ 0.08    3,333,333     33     247,633        --            --          --
   Issuance of common stock, conversion of debt         0.20    1,648,352     16     329,984        --            --          --
   Issuance of common stock, conversion of debt         0.15      894,526      9     133,991        --            --          --
   Issuance of common stock, conversion of debt         0.12    2,323,580     23     269,977        --            --          --
   Issuance of common stock, conversion of debt         0.15    1,809,524     18     265,982        --            --          --
   Issuance of common stock, conversion of debt         0.16      772,201      8     119,992        --            --          --
   Issuance of common stock, for services rendered      0.41       50,000     --      20,500        --            --          --
   Issuance of common stock, for services rendered      0.24      100,000      1      23,999        --            --          --
   Beneficial conversion feature, February debenture                   --     --     413,793        --            --          --
   Beneficial conversion feature, October debenture                    --     --   1,350,000        --            --          --
   Warrant costs, February debenture                                   --     --      37,242        --            --          --
   Warrant costs, October debenture                                    --     --     291,555        --            --          --
   Amortization of deferred compensation cost                          --     --          --        --            --     399,322
   Imputed interest on convertible debenture                           --     --       4,768        --            --          --
   Net loss, year ended December 31, 1997                              --     --          --        --    (4,141,729)         --
                                                              ----------- ------ -----------  --------   -----------   ---------

Balance, December 31, 1997                                    277,962,574  2,779  10,512,767   (19,000)   (8,993,266)    (73,837)
                                                              ----------- ------ -----------  --------   -----------   ---------




            See notes to consolidated condensed financial statements.


                                       9
   12


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

     CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2001





                                                            COMMON STOCK                                   DEFICIT
                                                       -----------------------                           ACCUMULATED
                                                       AMOUNT                  ADDITIONAL                 DURING THE    DEFERRED
                                                        PER                     PAID-IN    SUBSCRIPTION   DEVELOPMENT  COMPENSATION
                                                       SHARE   SHARES   AMOUNT  CAPITAL     RECEIVABLE      STAGE        COST
                                                       -----   ------   ------ ----------   ---------    ------------  ----------
                                                                                                    
Balance, December 31, 1997                                  277,962,574  $2,779  $ 10,512,767   $(19,000) $ (8,993,266)  $ (73,837)

   Issuance of common stock, exercise of options     $0.12      295,000       3        35,397         --            --          --
   Issuance of common stock, exercise of options      0.14      500,000       5        69,995         --            --          --
   Issuance of common stock, exercise of options      0.16      450,000       5        71,995         --            --          --
   Issuance of common stock, exercise of options      0.20       10,000      --         2,000         --            --          --
   Issuance of common stock, exercise of options      0.26      300,000       3        77,997         --            --          --
   Issuance of common stock, conversion of debt       0.13    1,017,011      10       132,990         --            --          --
   Issuance of common stock, conversion of debt       0.14    2,512,887      25       341,225         --            --          --
   Issuance of common stock, conversion of debt       0.15    5,114,218      51       749,949         --            --          --
   Issuance of common stock, conversion of debt       0.18    1,491,485      15       274,985         --            --          --
   Issuance of common stock, conversion of debt       0.19    3,299,979      33       619,967         --            --          --
   Issuance of common stock, conversion of debt       0.22    1,498,884      15       335,735         --            --          --
   Issuance of common stock, conversion of debt       0.23    1,870,869      19       424,981         --            --          --
   Issuance of common stock, for services rendered    0.21      100,000       1        20,999         --            --          --
   Beneficial conversion feature, November debenture                                                                       625,000
   Warrant costs, November debenture                                                                                        48,094
   Amortization of deferred compensation cost                        --      --            --         --            --      59,068
   Write off of subscription receivable                              --      --       (19,000)    19,000            --          --
   Net loss, year ended December 31, 1998                            --      --            --         --    (4,557,710)         --
                                                            -----------  ------  ------------   --------  ------------   ---------
Balance, December 31, 1998                                  296,422,907   2,964    14,325,076         --   (13,550,976)    (14,769)
                                                            -----------  ------  ------------   --------  ------------   ---------


            See notes to consolidated condensed financial statements.



                                       10
   13

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

     CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2001




                                                             COMMON STOCK                                  DEFICIT
                                                       -----------------------                           ACCUMULATED
                                                       AMOUNT                  ADDITIONAL                 DURING THE    DEFERRED
                                                        PER                     PAID-IN    SUBSCRIPTION   DEVELOPMENT  COMPENSATION
                                                       SHARE   SHARES   AMOUNT  CAPITAL     RECEIVABLE      STAGE        COST
                                                       -----   ------   ------ ----------   ---------    ------------  ----------
                                                                                                    
Balance, December 31, 1998                                    296,422,907  $  2,964  $14,325,076  $(13,550,976)  $(14,769)$    --
   Issuance of common stock, securities
     purchase agreement                            $    0.16    4,917,276        49      802,451            --       --        --
   Issuance of common stock, securities
     purchase agreement                                 0.27    1,851,852        18      499,982            --       --        --
   Issuance of common stock, for services
     rendered                                           0.22      100,000         1       21,999            --       --        --
   Issuance of common stock, for services
     rendered                                           0.25      180,000         2       44,998            --       --        --
   Beneficial conversion feature, August
     debenture                                                         --        --      687,500            --       --        --
   Beneficial conversion feature, December
     debenture                                                         --        --      357,143            --       --        --
   Warrant costs, securities purchase agreement                        --        --      494,138            --       --  (494,138)
   Warrant costs, securities purchase agreement                        --        --       37,025            --       --   (37,025)
   Warrant costs, August debenture                                     --        --       52,592            --       --        --
   Warrant costs, December debenture                                   --        --        4,285            --       --        --
   Amortization of warrant costs, securities
     purchase agreement                                                --        --           --            --       --   102,674
   Amortization of deferred compensation cost                          --        --           --            --   14,769        --
   Compensation expense related to modification
     of existing options                                               --        --      210,144            --       --        --
   Net loss, year ended December 31, 1999                              --        --           --    (6,174,262)      --        --
                                                              -----------  --------  -----------  ------------   ------  --------
Balance, December 31, 1999                                    303,472,035     3,034   17,537,333   (19,725,238)      --  (428,489)
                                                              -----------  --------  -----------  ------------   ------  --------



            See notes to consolidated condensed financial statements.




                                       11
   14



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

     CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2001






                                                        COMMON STOCK                                     DEFICIT
                                                 ------------------------                              ACCUMULATED
                                                 AMOUNT                      ADDITIONAL                 DURING THE    DEFERRED
                                                  PER                         PAID-IN    SUBSCRIPTION   DEVELOPMENT  COMPENSATION
                                                 SHARE   SHARES   AMOUNT      CAPITAL     RECEIVABLE      STAGE        COST
                                                 -----   ------   ------     ----------   ---------    ------------  ----------
                                                                                              
Balance, December 31, 1999                             303,472,035  $3,034  $ 17,537,333   $(19,725,238)  $  --    $(428,489)

Issuance of common stock, exercise of options   $0.14      600,000       6        83,994             --      --           --
Issuance of common stock, exercise of options    0.15    1,600,000      16       239,984             --      --           --
Issuance of common stock, exercise of options    0.16      650,000       7       103,994             --      --           --
Issuance of common stock, exercise of options    0.17      100,000       1        16,999             --      --           --
Issuance of common stock, exercise of options    0.21      792,500       8       166,417             --      --           --
Issuance of common stock, exercise of options    0.25    1,000,000      10       246,090             --      --           --
Issuance of common stock, exercise of options    0.27      281,000       3        75,867             --      --           --
Issuance of common stock, exercise of options    0.36      135,000       1        48,599             --      --           --
Issuance of common stock, exercise of warrants   0.20      220,589       2        44,998             --      --           --
Issuance of common stock, exercise of warrants   0.24      220,589       2        53,998             --      --           --
Issuance of common stock, exercise of warrants   0.28       90,909       1        24,999             --      --           --
Issuance of common stock, exercise of warrants   0.33       90,909       1        29,999             --      --           --
Issuance of common stock, conversion of debt     0.14   35,072,571     351     4,907,146             --      --           --
Issuance of common stock, conversion of debt     0.19    1,431,785      14       275,535             --      --           --
Issuance of common stock, conversion of debt     0.20    1,887,500      19       377,481             --      --           --
Issuance of common stock, conversion of debt     0.36       43,960      --        15,667             --      --           --
Issuance of common stock, cashless exercise
  of warrants                                              563,597       6       326,153             --      --           --
Issuance of common stock, services rendered      0.47      100,000       1        46,499             --      --           --
Private placement of common stock                0.22   13,636,357     136     2,999,864             --      --           --
Private placement of common stock                0.30    4,960,317      50     1,499,950             --      --           --
Private placement of common stock                0.40   13,265,000     133     5,305,867             --      --           --
Cashless exercise of warrants                                   --      --      (326,159)            --      --           --
Beneficial conversion feature, January
  Debenture                                                     --      --       386,909             --      --           --
Warrant costs, consulting agreement                             --      --       200,249             --      --           --
Warrant costs, January Debenture                                --      --        13,600             --      --           --
Warrant costs, private placement                                --      --     3,346,414             --      --   (3,346,414)
Recovery of subscription receivable
  previously written off                                        --      --        19,000             --      --           --
Amortization of warrant costs, securities
  purchase agreements                                           --      --            --             --      --      544,163
Compensation expense related to modification
  of existing options                                           --      --     1,901,927             --      --           --
Net loss, year ended December 31, 2000                          --      --            --     (9,354,664)     --           --
                                                       -----------  ------  ------------   ------------   -----  -----------
Balance, December 31, 2000                             380,214,618   3,802    39,969,373    (29,079,902)     --   (3,230,740)
                                                       -----------  ------  ------------   ------------   -----  -----------



            See notes to consolidated condensed financial statements.



                                       12
   15

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

     CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2001







                                                      COMMON STOCK                                       DEFICIT
                                                 -----------------------                               ACCUMULATED
                                                 AMOUNT                      ADDITIONAL                 DURING THE    DEFERRED
                                                  PER                         PAID-IN    SUBSCRIPTION   DEVELOPMENT  COMPENSATION
                                                 SHARE   SHARES   AMOUNT      CAPITAL     RECEIVABLE      STAGE        COST
                                                 -----   ------   ------     ----------   ---------    ------------  ----------
                                                                                                 
Balance, December 31, 2000                               380,214,618   $3,802   $39,969,373   $(29,079,902)   $--   $(3,230,740)

Issuance of common stock, exercise of options   $ 0.27        40,000        1        10,799             --     --            --
Issuance of common stock, exercise of options     0.36        20,000        1         7,199             --     --            --
Private placement shares issued                   0.40       162,500        2        64,998             --     --            --
Warrant costs, private placement                                  --       --        23,962             --     --       (23,962)
Warrant costs, private equity line of credit                      --       --     1,019,153             --     --    (1,019,153)
Amortization of warrants costs, securities
  purchase agreements                                             --       --            --             --     --       457,423
Compensation expense related to modification
  of existing options                                             --       --       357,975             --     --            --
Net loss, six months ended June 30, 2001                          --       --            --     (4,940,697)    --            --
                                                         -----------   ------   -----------   ------------    ---   -----------

Balance, June 30, 2001 (Unaudited)                       380,437,118   $3,806   $41,453,459   $(34,020,599)   $--   $(3,816,432)
                                                         ===========   ======   ===========   ============    ===   ===========



            See notes to consolidated condensed financial statements.

                                       13
   16

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS



                                                                                                               INCEPTION
                                                                                     SIX MONTHS ENDED         (FEBRUARY 20,
                                                                                         JUNE 30,                1984) TO
                                                                               ---------------------------       JUNE 30,
                                                                                   2001            2000            2001
                                                                               -----------     -----------     ------------
                                                                                                      
Cash Flows from Operating Activities:
   Net loss                                                                    $(4,940,697)    $(3,390,848)    $(34,020,599)
                                                                               -----------     -----------     ------------
   Adjustments to reconcile net loss to
      net cash used by operating activities:
         Depreciation                                                              229,092         143,969        1,137,617
         Amortization of debt issue costs                                            6,974         106,030          786,189
         Amortization of deferred interest cost on beneficial
            conversion feature of convertible debenture                                 --         386,909        3,820,270
         Amortization of discount on warrants                                      457,423         225,602        1,507,116
         Amortization of discount on warrants - consulting services                     --         156,113          230,249
         Amortization of deferred compensation cost                                     --              --          760,500
         Issuance of common stock for debenture interest                                --              --           76,212
         Issuance of common stock for services                                          --              --        1,551,000
         Expenses related to modification of existing options                      357,975              --        2,470,046
         Other                                                                          --              --           (1,607)
         Changes in operating assets and liabilities:
            Increase in inventory                                                       --              --          (19,729)
            Increase in other current assets                                       (83,419)        (15,788)        (148,217)
            Increase in other assets                                               (25,098)        (25,050)      (1,520,093)
            Increase (decrease) in accounts payable and accrued liabilities        169,483        (181,394)       1,078,644
                                                                               -----------     -----------     ------------
                  Total adjustments                                              1,112,430         796,391       11,728,197
                                                                               -----------     -----------     ------------
                  Net cash used by operating activities                         (3,828,267)     (2,594,457)     (22,292,402)
                                                                               -----------     -----------     ------------

Cash Flows from Investing Activities:
   Purchase of investments                                                              --              --       (6,292,979)
   Proceeds from sale of investments                                                    --              --        6,292,979
   Expenditures for property and equipment                                        (903,898)       (472,968)      (3,372,119)
   Proceeds from sale of property and equipment                                         --              --            1,200
                                                                               -----------     -----------     ------------
                  Net cash used by investing activities                           (903,898)       (472,968)      (3,370,919)
                                                                               -----------     -----------     ------------

Cash Flows from Financing Activities:
   Proceeds from issuance of convertible debt                                           --       1,000,000        9,500,000
   Proceeds from sale of securities, net of issuance costs                          83,000       3,814,910       17,600,058
   Payments under capital lease                                                    (28,688)        (24,573)        (137,600)
   Payments on note payable                                                        (10,438)         (7,780)         (43,795)
   Recovery of subscription receivable written off                                      --          19,000           19,000
                                                                               -----------     -----------     ------------
                  Net cash provided by financing activities                         43,874       4,801,557       26,937,663
                                                                               -----------     -----------     ------------

Net Increase (Decrease) in Cash and Cash Equivalents                            (4,688,291)      1,734,132        1,274,342

Cash and Cash Equivalents, Beginning                                             5,962,633         836,876               --
                                                                               -----------     -----------     ------------

Cash and Cash Equivalents, Ending                                              $ 1,274,342     $ 2,571,008     $  1,274,342
                                                                               ===========     ===========     ============



            See notes to consolidated condensed financial statements.



                                       14
   17

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

NOTE 1.  BASIS OF PRESENTATION

             The accompanying unaudited consolidated condensed financial
             statements at June 30, 2001 have been prepared in accordance with
             generally accepted accounting principles for interim financial
             information and with the instructions to Form 10-Q and reflect all
             adjustments which, in the opinion of management, are necessary for
             a fair presentation of financial position as of June 30, 2001 and
             results of operations for the three and six months ended June 30,
             2001 and 2000 and cash flows for the six months ended June 30, 2001
             and 2000. All such adjustments are of a normal recurring nature.
             The results of operations for interim periods are not necessarily
             indicative of the results to be expected for a full year. Certain
             amounts in the 2000 financial statements have been reclassified to
             conform to 2001 presentation. The statements should be read in
             conjunction with the consolidated financial statements and
             footnotes thereto included in the Company's Annual Report on Form
             10-K for the year ended December 31, 2000.

NOTE 2.  COMMITMENTS AND CONTINGENCIES

         LIQUIDITY

             The Company has suffered accumulated net losses of approximately
             $34,000,000 during its history. The Company is dependent upon
             registration of Product R for sale before it can begin commercial
             operations. As used in this report, the term Product R refers to
             the current formulation as well as the former formulation, which is
             known by the trade name Reticulose(R). The Company's cash position
             may be inadequate to pay all the costs associated with the full
             range of testing and clinical trials required by the FDA. Unless
             and until Product R is approved for sale in the United States or
             another industrially developed country, the Company will be
             dependent upon the continued sale of its securities, debt or equity
             financing for funds to meet its cash requirements.

             During November and December 2000, the Company completed several
             private placements of its securities under securities purchase
             agreements in which it has received cash proceeds of $6,871,000. In
             February 2001, the Company entered into a private equity line of
             credit agreement to sell up to $50,000,000 of common stock, which
             it anticipates realizing during 2001 (see Note 3 - Private Equity
             Line of Credit). Additionally, during July 2001, the Company
             completed additional private placements of securities in which it
             received cash proceeds of $1,490,000 (see Note 3 - Subsequent
             Events).

             Management believes that cash flows from sales of securities and
             from current financing arrangements will be sufficient to fund
             operations for the next year. Management intends to continue to
             sell the Company's securities in an attempt to meet its cash flow
             requirements; however, no assurance can be given that equity or
             debt financing, if and when required, will be available.



                                       15
   18


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         POTENTIAL CLAIM FOR ROYALTIES

             The Company may be subject to claims from certain third parties for
             royalties due on sale of the Company's product. The Company has not
             as yet received any notice of claim from such parties.

         PRODUCT LIABILITY

             The Company is unaware of any claims or threatened claims since
             Product R was initially marketed in the 1940's; however, one study
             noted adverse reactions from highly concentrated doses in guinea
             pigs. Therefore, the Company could be subjected to claims for
             adverse reactions resulting from the use of Product R. In the event
             any claims for substantial amounts were successful, they could have
             a material adverse effect on the Company's financial condition and
             on the marketability of Product R. As of the date hereof, the
             Company does not have product liability insurance for Product R.
             There can be no assurance that the Company will be able to secure
             such insurance in adequate amounts or at reasonable premiums if it
             determined to do so. Should the Company be unable to secure such
             product liability insurance, the risk of loss to the Company in the
             event of claims would be greatly increased and could have a
             material adverse effect on the Company.

         LACK OF PATENT PROTECTION

             The Company has four issued U.S. patents, one allowed U.S. patent
             and one issued Australian patent for the use of Product R. The
             Company currently has 15 patent applications pending with the U.S.
             Patent Office and 18 foreign patent applications. The Company can
             give no assurance that other companies, having greater economic
             resources, will not be successful in developing a similar product.
             There can be no assurance that such patents, if obtained, will be
             enforceable.

         TESTING AGREEMENTS

         PLATA PARTNERS LIMITED PARTNERSHIP

             On March 20, 1992, the Company entered into an agreement with Plata
             Partners Limited Partnership ("Plata") pursuant to which Plata
             agreed to perform a demonstration in the Dominican Republic in
             accordance with a certain agreed upon protocol (the "Protocol") to
             assess the efficacy of a treatment using Product R incorporated in
             the Protocol against AIDS (the "Plata Agreement"). Plata covered
             all costs and expenses associated with the demonstration.



                                       16
   19


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         TESTING AGREEMENTS

         PLATA PARTNERS LIMITED PARTNERSHIP

             Pursuant to the Plata Agreement, the Company authorized the
             issuance to Plata of 5,000,000 shares of common stock and options
             to purchase an additional 5,000,000 shares at $0.08 per share
             through July 9, 1994 (the "Plata Options") and 5,000,000 shares at
             $0.10 per share through July 9, 1994 (the "Additional Plata
             Options"). Pursuant to several amendments, the Plata Options and
             the Additional Plata Options were exercisable through June 30, 2000
             at an exercise price of $0.15 and $0.17, respectively. The fair
             value of these options was estimated to be $32,925 ($0.0348 per
             option share) based upon a financial analysis of the terms of the
             options using the Black-Scholes Pricing Model with the following
             assumptions: expected volatility of 20%; risk free interest rate of
             6%. This amount was charged to compensation expense at December 31,
             1999 as it related to services previously provided. Through June
             30, 2001, the Company has received approximately $1,422,000
             pursuant to the issuance of approximately 9.8 million shares in
             connection with the exercise of the Plata Options and the
             Additional Plata Options.

         ARGENTINE AGREEMENTS

             In April 1996, the Company entered into an agreement (the
             "Argentine Agreement") with DCT SRL, an Argentine corporation
             unaffiliated with the Company ("DCT") pursuant to which DCT was to
             cause a clinical trial to be conducted in two separate hospitals
             located in Buenos Aires, Argentina (the "Clinical Trials").
             Pursuant to the Argentine Agreement, the Clinical Trials were to be
             conducted pursuant to a protocol developed by Juan Carlos Flichman,
             M.D. and the purpose of the Clinical Trials was to assess the
             efficacy of the Company's drug Product R on the Human Papilloma
             Virus (HPV). The protocol calls for, among other things, a study to
             be performed with clinical and laboratory follow-up on 12 male and
             female human patients between the ages of 18 and 50.

             Pursuant to the Argentine Agreement, the Company delivered $34,000
             to DCT to cover out-of-pocket expenses associated with the Clinical
             Trials. The Argentine Agreement further provides that at the
             conclusion of the Clinical Trials, DCT shall cause Dr. Flichman to
             prepare and deliver a written report to the Company regarding the
             methodology and results of the Clinical Trials (the "Written
             Report"). In September 1996, Dr. Flichman delivered the Written
             Report to the Company. Upon delivery of the Written Report to the
             Company, the Company delivered to the principals of DCT options to
             acquire 2,000,000 shares of the Company's common stock for a period
             of one year from the date of the delivery of the Written Report, at
             a purchase price of $0.20 per share. Pursuant to several
             amendments, the DCT options were exercisable through June 30, 2000
             at an exercise price of $0.21 per share. The fair value of these
             options was estimated to be $1,788 ($0.0012 per option share) based
             upon a financial analysis of the terms of the options using the
             Black-Scholes Pricing Model



                                       17
   20
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         TESTING AGREEMENTS (Continued)

         ARGENTINE AGREEMENTS (Continued)

             with the following assumptions: expected volatility of 20%; risk
             free interest rate of 6%. This amount was charged to compensation
             expense at December 31, 1999 as it related to services previously
             provided. Effective July 1, 2000, these options were extended to
             December 31, 2000 at an exercise price of $0.22 per share. As a
             result of the modification of the option terms, the fair value of
             these options was estimated to be $166,860 ($0.2273 per option
             share) based on a financial analysis of the terms of the options
             using the Black-Scholes Pricing Model with the following
             assumptions: expected volatility of 50%; risk free interest rate of
             6%. This amount was charged to expense related to modification of
             existing option terms during the year ended December 31, 2000.
             Effective December 31, 2000, these options were extended to
             December 31, 2001 at an exercise price of $0.24 per share. As a
             result of the modification of the option terms, the fair value of
             these options was estimated to be $108,429 ($0.1457 per option
             share) based on a financial analysis of the terms of the options
             using the Black-Scholes Pricing Model with the following
             assumptions: expected volatility of 80%; risk free interest rate of
             6%. This amount was charged to expense related to modification of
             existing option terms during the year ended December 31, 2000. As
             of June 30, 2001, 1,256,000 shares of common stock were issued
             pursuant to the exercise of these options for an aggregate exercise
             price of approximately $261,500.

             In June 1994, DCT SRL and the Company entered into an exclusive
             distribution agreement whereby the Company granted to DCT, subject
             to certain conditions, the exclusive right to market and sell
             Product R in Argentina, Bolivia, Paraguay, Uruguay, Brazil, and
             Chile (the "DCT Exclusive Distribution Agreement").

             In April 1996, the Company entered into an agreement with DCT (the
             HIV-HPV Agreement") whereby the Company agreed to provide to DCT or
             its assignees, up to $600,000 to cover the costs of a double blind
             placebo controlled study in approximately 150 patients to assess
             the efficacy of Product R for the treatment of persons diagnosed
             with the HIV virus (AIDS) and HPV (the "HIV-HPV Study").
             Subsequently, the Company has agreed to advance additional funds
             towards such study. In connection with the HIV-HPV Agreement, the
             Company advanced approximately $665,000, which was accounted for as
             research and development expense. The amounts have been used to
             cover expenses associated with clinical activities of the HIV-HPV
             Study. The HIV-HPV Agreement provides that (i) in the event the
             data from the HIV-HPV Study is used in connection with Product R
             being approved for commercial sale anywhere within the territory
             granted under the DCT Exclusive Distribution Agreement or (ii) DCT
             receives financing to cover the costs of the HIV-HPV Study, then
             DCT is obligated to reimburse the Company for all amounts expended
             in connection with the HIV-HPV Study.



                                       18
   21
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         TESTING AGREEMENTS (Continued)

         ARGENTINE AGREEMENTS (Continued)

             In October 1997, the Company entered into two agreements with DCT,
             whereby the Company agreed to provide DCT or its assignees, up to
             $220,000 and $341,000 to cover the costs of double blind placebo
             controlled studies in approximately 360 and 240 patients,
             respectively, to assess the efficacy of the topical application of
             Product R for the treatment of persons diagnosed with Herpes
             Labialis/Genital Infections (the "Herpes Study") and HPV (the "HPV
             Topical Study").

             In connection with the Herpes Study and the HPV Topical Study
             (collectively, the "Studies"), the Company advanced approximately
             $58,000 and $132,000, respectively. Such expenses were accounted
             for as research and development expense. The amounts expended have
             been used to cover expenses associated with pre-clinical
             activities. Neither the Herpes Study nor the HPV Topical Study has
             commenced. Both Agreements with DCT provide that (i) in the event
             the data from the Studies are used in connection with Product R
             being approved for commercial sale anywhere within the territory
             granted under the DCT Exclusive Distribution Agreement or (ii), DCT
             receives financing to cover the costs of the Studies, then DCT is
             obligated to reimburse the Company for all amounts expended in
             connection with the Studies.

             In February 1998, the Company entered into an agreement with DCT
             (the "Concurrent Agreement") whereby the Company agreed to provide
             DCT or its assignees, up to $413,000 to cover the costs of a study
             in 65 patients to compare the results of treatment of patients with
             AIDS taking a three drug cocktail and Product R with those taking a
             three drug cocktail and a placebo. As of June 30, 2001, the Company
             advanced approximately $50,000 for such study, which has been
             accounted for as research and development expense.

             In May 1998, the Company entered into an agreement with DCT (the
             "Rheumatoid Arthritis Agreement") whereby the Company agreed to
             provide DCT or its assignees, up to $95,000 to cover the costs of a
             controlled study in 30 patients to determine the efficacy of
             Product R for the treatment of rheumatoid arthritis in humans. In
             connection with this study, the Company advanced approximately
             $95,000, which has been accounted for as research and development
             expense.

             In July 1998, the Company authorized expenditures of up to $90,000
             to study the effects of Product R in inhibiting the mutation of the
             AIDS virus. As of June 30, 2001, the Company advanced approximately
             $70,000 for such study, which has been accounted for as research
             and development expense.

             As of June 30, 2001, the Company advanced approximately $442,000
             for expenses in connection with the drug approval process in
             Argentina.



                                       19
   22
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         TESTING AGREEMENTS (Continued)

         BARBADOS STUDY

             A double blind study assessing the efficacy of the Company's drug
             Product R in 43 human patients diagnosed with HIV (AIDS) has been
             conducted at the Queen Elizabeth Hospital, Bridgetown, Barbados
             (the "Barbados Study"). As of June 30, 2001, the Company expended
             approximately $390,000 to cover the costs of the Barbados Study.

             In July 1998, the Company authorized expenditures of up to $45,000
             to study the effects of Product R in inhibiting the mutation of the
             AIDS virus. As of June 30, 2001, the Company advanced approximately
             $20,000 for such study, which has been accounted for as research
             and development expense.

         ISRAEL STUDIES

             In January 2001, the Company entered into a 12 month agreement with
             the Weizmann Institute of Science, and Yeda, its developmental arm
             in Israel, to conduct research on the effects of Product R on the
             immune system, especially on T lymphocytes. In addition, scientists
             will explore the effects of Product R on adjuvant arthritis. The
             total cost to the Company of this research is expected to be
             approximately $120,000. As of June 30, 2001, the Company advanced
             $60,000 for such research, which has been accounted for as research
             and development expense.

             In April 2001, the Company formalized a 12 month agreement with
             Selikoff Center in Israel to develop clinical trials in Israel
             using Product R. It is anticipated that these trials will support
             future FDA application. The Center will begin with clinical trials
             using Product R to mitigate the toxic effect of chemotherapy in
             patients with advanced stage cancer and develop further clinical
             trials using Product R to treat other diseases as well. The cost of
             the first phase of this research is expected to be approximately
             $250,000. As of June 30, 2001, the Company advanced $57,000 for
             such research, which has been accounted for as research and
             development expense.

         CONSULTING AND EMPLOYMENT AGREEMENTS

         HIRSCHMAN AGREEMENT

             In May 1995, the Company entered into a consulting agreement with
             Shalom Hirschman, M.D., Professor of Medicine of Mt. Sinai School
             of Medicine, New York, New York and Director of Mt. Sinai's
             Division of Infectious Diseases, whereby Dr. Hirschman was to
             provide consulting services to the Company through May 1997. The
             consulting services included the development and location of
             pharmacological and biotechnology companies and assisting the
             Company in seeking joint ventures with and financing of companies
             in such industries. In connection with the consulting agreement,
             the Company issued to Dr.



                                       20
   23
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         HIRSCHMAN AGREEMENT (Continued)

             Hirschman 1,000,000 shares of the Company's common stock and the
             option to acquire 5,000,000 shares of the Company's common stock
             for a period of three years as per the vesting schedule as referred
             to in the agreement, at a purchase price of $0.18 per share. As of
             June 30, 2001, 900,000 shares have been issued upon exercise of
             these options for cash consideration of $162,000 under this
             Agreement.

             In March 1996, the Company entered into an addendum to the
             consulting agreement with Dr. Hirschman whereby Dr. Hirschman
             agreed to provide consulting services to the Company through May
             2000 (the "Addendum"). Pursuant to the Addendum, the Company
             granted to Dr. Hirschman and his designees options to purchase an
             aggregate of 15,000,000 shares of the Company's common stock for a
             three year period pursuant to the following schedule: (i) options
             to purchase 5,000,000 shares exercisable at any time and from time
             to time commencing March 24, 1996 and ending February 17, 2008 at
             an exercise price of $0.19 per share, of which options to acquire
             500,000 shares were assigned by Dr. Hirschman to Richard Rubin,
             consultant to Dr. Hirschman; (ii) options to purchase 5,000,000
             shares exercisable at any time and from time to time commencing
             March 24, 1997 and ending February 17, 2008 at an exercise price of
             $0.27 per share, of which options to acquire 500,000 shares were
             assigned by Dr. Hirschman to Richard Rubin, consultant to Dr.
             Hirschman; and (iii) options to purchase 5,000,000 shares
             exercisable at any time and from time to time commencing March 24,
             1998 and ending February 17, 2008 at an exercise price of $0.36 per
             share, of which options to acquire 500,000 shares were assigned by
             Dr. Hirschman to Richard Rubin, consultant to Dr. Hirschman. In
             addition, the Company has agreed to cause the shares underlying
             these options to be registered so long as there is no cost to the
             Company.

             As of June 30, 2001, 976,000 shares of common stock were issued
             pursuant to the exercise of stock options by Richard Rubin. Mr.
             Rubin has, from time to time in the past, advised the Company on
             matters unrelated to his consultation with Dr. Hirschman.

             In March 2000, Mr. Rubin transferred 75,000 of his $0.27 options
             and 75,000 of his $0.36 options to Elliot Bauer, an individual who
             also received and exercised shares and options as a result of the
             "Cohen Agreements".

             In November 1997, Dr. Hirschman assigned to Henry Kamioner, a
             consultant to Dr. Hirschman, options to acquire 1,500,000 shares
             (500,000 at $0.19, 500,000 at $0.27, and 500,000 at $0.36).

             Effective March 23, 2001, the remaining unexercised $0.19, $0.27
             and $0.36 options referred to above which were exercisable until
             March 23, 2001, were extended to December 31, 2001 at their same
             exercise prices. As a result of the modification of the option
             terms, the fair



                                       21
   24
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         HIRSCHMAN AGREEMENT (Continued)

             value of the options was estimated to be $357,975 based on a
             financial analysis of the terms of the options using the
             Black-Scholes Pricing Model with the following assumptions:
             expected volatility of 80%; risk free interest rate of 6%. This
             amount has been charged to compensation expense related to
             modification of existing option terms during the three months ended
             March 31, 2001.

             In May 2000, the Company and Dr. Hirschman entered into a second
             amended and restated employment agreement (the "Agreement") which
             supersedes in its entirety the July 1988 Employment Agreement.
             Pursuant to this Agreement, Dr. Hirschman was employed to serve as
             Chief Executive Officer and President of the Company until December
             31, 2002. The Agreement further provides that Bernard Friedland and
             William Bregman will vote all shares owned or voted by them in
             favor of Dr. Hirschman as a member of the Board of Directors of the
             Company. The Agreement provides for Dr. Hirschman to receive an
             annual base salary of $361,000 (effective January 1, 2000), use of
             an automobile, major medical, disability, dental and term life
             insurance benefits for the term of his employment and for the
             payment of $100,000 to Dr. Hirschman on the earlier to occur of (i)
             the date an IND number is obtained from and approved by the FDA so
             that human research may be conducted using Product R; or (ii) the
             execution of an agreement relating to co-marketing pursuant to
             which one or more third parties commit to make payments to us of at
             least $15 million. The Agreement also provides for previously
             issued options to acquire 23,000,000 shares of common stock at
             $0.27 per option share to be immediately vested as of the date of
             this agreement and are exercisable until February 17, 2008.

             The fair value of these options was estimated to be $5,328,441
             ($0.2317 per option share) based upon a financial analysis of the
             terms of the options using the Black-Scholes Pricing Model with the
             following assumptions: expected volatility of 80%; a risk free
             interest rate of 6% and an expected life of 32 months. The Company
             is recognizing the $5,328,441 fair value of the options as
             compensation expense on a pro-forma basis over the 32 month service
             period (the term of the employment agreement).

         GALLANTAR AGREEMENT

             On October 1, 1999, the Company entered into an employment
             agreement with Alan Gallantar whereby Mr. Gallantar has agreed to
             serve as the Chief Financial Officer of the Company for a period of
             three years, subject to earlier termination by either party, either
             for cause as defined in and in accordance with the provisions of
             the agreement, without cause or upon the occurrence of certain
             events. Such agreement provides for Mr. Gallantar to receive a base
             salary of $175,000, $200,000 and $225,000 annually for each of the
             three years of the term of the agreement as well as various
             performance based bonuses ranging from 10% to



                                       22
   25
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         GALLANTAR AGREEMENT (Continued)

             50% of the base salary and various other benefits. Additionally, in
             connection with such agreement, the Company granted Mr. Gallantar
             options to purchase an aggregate of 4,547,880 shares of the
             Company's common stock. Such options have a term of ten years and
             have an exercise price of $0.24255 per share. 1,515,960 options
             vest on each of the first, second and third anniversary dates of
             this employment agreement. The fair value of these options was
             estimated to be $376,126 ($0.0827 per option share) based upon a
             financial analysis of the terms of the options using the
             Black-Scholes Pricing Model with the following assumptions:
             expected volatility of 20%; a risk free interest rate of 6% and an
             expected life of ten years. The Company is recognizing the $376,126
             fair value of the options as compensation expense on a pro-forma
             basis over the three year service period (the term of the
             employment agreement). A performance bonus for Mr. Gallantar's
             first year in the amount of $25,000 was charged to expense for the
             year ended December 31, 2000.

         OTHER EMPLOYEES

             On January 3 and December 29, 2000, the Company issued to certain
             other employees stock options to acquire an aggregate of 430,000
             and 716,000 shares of common stock at an exercise price of $0.21
             and $0.328 per share, respectively. These options expire on January
             2, 2010 and December 29, 2010, respectively, and vest in 20%
             increments at the end of each year for five years.

             The fair value of the these options was estimated to be $42,342
             ($0.1721 per option share) and $117,893 ($0.2788 per option share),
             respectively, based upon a financial analysis of the terms of the
             options using the Black-Scholes Pricing Model with the following
             assumptions: expected volatility of 80%; a risk free interest rate
             of 6%; an expected life of ten years; and a termination rate of
             10%. The Company will recognize the fair value of the options as
             compensation expense on a pro-forma basis over a one year service
             period (the term of the employment agreements).

             Financial reporting of the Hirschman, Gallantar and other employee
             options has been prepared pursuant to the Company's policy of
             following APB No. 25, and related interpretations, in accounting
             for its employee stock options.

             Accordingly, the following pro forma financial information is
             presented to reflect amortization of the fair value of the options.



                                                                    AS REPORTED
                                                                 SIX MONTHS ENDED      PRO FORMA           AS
                                                                   JUNE 30, 2001       ADJUSTMENT       ADJUSTED
                                                                 -----------------     ----------       --------

                                                                                             
              Net loss                                              $(4,940,697)      $(1,187,322)    $(6,128,019)
                                                                     ==========        ==========      ==========
              Net loss per share                                         $(0.01)           $(0.01)         $(0.02)
                                                                     ==========        ==========      ==========




                                       23
   26


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         OTHER EMPLOYEES (Continued)




                                                                    AS REPORTED
                                                                 SIX MONTHS ENDED      PRO FORMA           AS
                                                                   JUNE 30, 2000       ADJUSTMENT       ADJUSTED
                                                                 -----------------     ----------       --------
                                                                                             
              Net loss                                              $(3,390,848)       $(297,766)     $(3,688,614)
                                                                     ==========         ========       ==========
              Net loss per share                                         $(0.01)          $(0.00)          $(0.01)
                                                                     ==========         ========       ==========


             There were no other options outstanding that would require pro
forma presentation.

         COHEN AGREEMENTS

             In September 1992, the Company entered into a one year consulting
             agreement with Leonard Cohen (the "September 1992 Cohen
             Agreement"). The September 1992 Cohen Agreement required that Mr.
             Cohen provide certain consulting services to the Company in
             exchange for the Company's issuing to Mr. Cohen 1,000,000 shares of
             common stock (the "September 1992 Cohen Shares"), 500,000 of which
             were issuable upon execution of the September 1992 Cohen Agreement
             and the remaining 500,000 shares of which were issuable upon Mr.
             Cohen completing 50 hours of consulting service to the Company. The
             Company issued the first 500,000 shares to Mr. Cohen in October
             1992 and the remaining 500,000 shares to Mr. Cohen in February
             1993. Further pursuant to the September 1992 Cohen Agreement, the
             Company granted to Mr. Cohen the option to acquire, at any time and
             from time to time through September 10, 1993 (which date has been
             extended through June 30, 2000), the option to acquire 3,000,000
             shares of common stock of the Company at an exercise price of $0.09
             per share (which exercise price has been increased to $0.16 per
             share) (the "September 1992 Cohen Options"). The fair value of
             these options was estimated to be $59,030 ($0.0347 per option
             share) based upon a financial analysis of the terms of the options
             using the Black-Scholes Pricing Model with the following
             assumptions: expected volatility of 20%; risk free interest rate of
             6%. This amount was charged to compensation expense at December 31,
             1999 as it related to services previously provided. Effective July
             1, 2000, these options were extended to December 31, 2000 at an
             exercise price of $0.17 per share. As a result of the modification
             of the option terms, the fair value of these options was estimated
             to be $55,023 ($0.2751 per option share) based on a financial
             analysis of the terms of the options using the Black-Scholes
             Pricing Model with the following assumptions: expected volatility
             of 50%; risk free interest rate of 6%. This amount has been charged
             to compensation expense related to modification of existing option
             terms during the year ended December 31, 2000. Effective December
             31, 2000, these options were extended to December 31, 2001 at an
             exercise price of $0.19 per share. As a result of the modification
             of the option terms, the fair value of these options was estimated
             to be $17,311 ($0.1731 per option share) based on a financial
             analysis of the terms of the options using the Black-Scholes
             Pricing Model with the following assumptions: expected volatility
             of 80%; risk free interest rate of 6%. This amount has been charged
             to compensation expense related to modification of existing option
             terms during the year ended December 31, 2000. As of June 30, 2001,
             2,900,000 of the September 1992 Cohen Options have been exercised
             for cash consideration of $403,000.



                                       24
   27
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)



NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         COHEN AGREEMENTS (Continued)

             In February 1993, the Company entered into a second consulting
             agreement with Mr. Cohen (the "February 1993 Cohen Agreement") for
             a three year term commencing on March 1, 1993. The February 1993
             Cohen Agreement provides that Mr. Cohen provide business consulting
             services concerning the operations of the Company and possible
             strategic transactions in exchange for the Company issuing to Mr.
             Cohen 3,500,000 shares of common stock (the "February 1993 Cohen
             Shares"), 1,500,000 shares of which Mr. Cohen informed the Company
             that he assigned to certain other persons not affiliated with the
             Company or any of its officers or directors.

             In July 1994, in consideration for services related to the
             introduction, negotiation and execution of a distribution
             agreement, the Company issued: (i) to Mr. Cohen, an additional
             2,500,000 shares (the "April 1994 Cohen Shares") and (ii) to each
             of Elliot Bauer and Lee Rizzuto, 625,000 shares (the "Bauer and
             Rizzuto Shares") as well as options to acquire an additional
             5,000,000 shares each at $0.10 per share exercisable through May 1,
             1996 (the "Bauer and Rizzuto Options"). Through June 30, 2001,
             2,855,000 shares were issued pursuant to the exercise of the Bauer
             and Rizzuto Options for an aggregate exercise price of $285,500.
             Mr. Rizzuto sold all of his shares and all shares underlying his
             options. Pursuant to several amendments, the remaining Bauer
             options were exercisable through June 30, 2000 at an option price
             of $0.14. The fair value of these options was estimated to be
             $116,101 ($0.0541 per option share) based upon a financial analysis
             of the terms of the options using the Black-Scholes Pricing Model
             with the following assumptions: expected volatility of 20%; risk
             free interest rate of 6%. This amount was charged to compensation
             expense at December 31, 1999 as it related to services previously
             provided. Effective July 1, 2000, these options were extended to
             December 31, 2000 at an exercise price of $0.16 per share. As a
             result of the modification of the option terms, the fair value of
             these options was estimated to be $953,885 ($0.2848 per option
             share) based on a financial analysis of the terms of the options
             using the Black-Scholes Pricing Model with the following
             assumptions: expected volatility of 50%; risk free interest rate of
             6%. This amount was charged to expense related to modification of
             existing option terms during the year ended December 31, 2000.
             Effective December 31, 2000, these options were extended to
             December 31, 2001 at an exercise price of $0.18 per share. As a
             result of the modification of the option terms, the fair value of
             these options was estimated to be $600,419 ($0.1793 per option
             share) based on a financial analysis of the terms of the options
             using the Black-Scholes Pricing Model with the following
             assumptions: expected volatility of 80%; risk free interest rate of
             6%. This amount has been charged to compensation expense related to
             modification of existing option terms during the year ended
             December 31, 2000. Through June 30, 2001, 6,650,500 shares were
             issued pursuant to the exercise of the Bauer and Rizzuto Options
             for an aggregate exercise price of $696,050. Mr. Rizzuto sold all
             of his shares and all shares underlying his options.



                                       25
   28
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         GLOBOMAX AGREEMENT

             On January 18, 1999, the Company entered into a consulting
             agreement with GloboMax LLC to provide services at hourly rates
             established by the contract to the Company's Investigational New
             Drug application submission and to perform all work that is
             necessary to obtain FDA approval. The contract was extended by
             mutual consent of both parties. The Company has paid approximately
             $2,530,000 for services rendered by GloboMax through June 30, 2001.

         HARBOR VIEW AGREEMENT

             On February 7, 2000, the Company entered into a consulting
             agreement with Harbor View Group, Inc. for past and future
             consulting services related to corporate structure, financial
             transactions, public relations and other matters through December
             31, 2000.

             In connection with this agreement, the Company issued warrants to
             purchase 1,750,000 shares at an exercise price of $0.21 per share
             and warrants to purchase 1,750,000 shares at an exercise price of
             $0.26 per share until February 28, 2005. The fair value of the
             warrants was estimated to be $200,249 ($0.057 per warrant) based
             upon a financial analysis of the terms of the warrants using the
             Black-Scholes Pricing Model with the following assumptions:
             expected volatility of 90%; a risk free interest rate of 6% and an
             expected holding period of eleven months (the term of the
             consulting agreement). This amount has been amortized to consulting
             expense during the year ended December 31, 2000.

         DISTRIBUTION AGREEMENTS

         The Company currently is a party to separate agreements with four
         different entities whereby the Company has granted exclusive rights to
         distribute Product R in the countries of Canada, China, Japan, Macao,
         Hong Kong, Taiwan, Mexico, Argentina, Bolivia, Paraguay, Uruguay,
         Brazil and Chile. Pursuant to these agreements, distributors are
         obligated to cause Product R to be approved for commercial sale in such
         countries and, upon such approval, to purchase from the Company certain
         minimum quantities of Product R to maintain the exclusive distribution
         rights. Leonard Cohen, a former consultant to the Company, has informed
         the Company that he is an affiliate of two of these entities. To date,
         the Company has recorded revenue classified as other income for the
         sale of territorial rights under the distribution agreements. The
         Company has made no sales under the distribution agreements other than
         for testing purposes.



                                       26
   29
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSTRUCTION COMMITMENT

         In November 1999, the Company entered into an agreement with an
         unaffiliated third party to construct leasehold improvements at an
         approximate cost of $380,000 for research and development purposes at
         the Company's Yonkers, New York facilities, which has been completed as
         of June 30, 2001. In October 2000, the Company entered into another
         agreement with the unaffiliated third party to construct additional
         leasehold improvements at an approximate cost of $325,000 for research
         and development purposes at the Company's Yonkers, New York facilities,
         of which $228,000 has been incurred as of June 30, 2001.

         LITIGATION

         In June 2000, the Company filed an action and complaint in the Supreme
         Court of New York, Westchester County, against Commonwealth
         Pharmaceuticals, Ltd., Immune Modulation Maximum Corp. ("IMMC") and
         Charles E. Miller (collectively, the "Defendants") alleging a breach by
         Commonwealth of an exclusive distribution agreement between the Company
         and Commonwealth, misappropriation of trade secrets and confidential
         information, conversion and conspiracy to convert the Company's
         property interests in Reticulose (Product R). The agreement, which the
         Company alleges in its complaint is currently in force and effect,
         provides that: (i) all laboratory or clinical studies initiated by
         Commonwealth for which Reticulose is provided for free must first be
         approved by the Company; (ii) the results of all studies, all research
         data and documentation and any research publications resulting from
         studies initiated by Commonwealth or any of its agents will belong to
         the Company and will be made use of at the Company's discretion; and
         (iii) such studies are only permitted as part of such agreement. In its
         complaint, the Company alleged that Defendant Miller filed and obtained
         a U.S. patent entitled "Composition Containing Peptides and Nucleic
         Acids and Methods of Making Same" (the "1996 patent") based on a study
         conducted by a third party using Reticulose obtained free of charge
         from the Company, and that such patent was assigned to Defendant IMMC,
         a company controlled by Defendant Miller, in violation of the exclusive
         distribution agreement.

         In its complaint, the Company seeks relief in the form of (i)
         assignment of the patent to the Company; (ii) adjudgment that
         Defendants breached, misappropriated, converted and conspired to
         convert the Company's property rights; (iii) damages, profits realized
         and interest thereon; and (iv) attorneys' fees, costs and expenses. In
         response, on August 3, 2000, Defendants filed a Motion to Dismiss the
         Complaint alleging lack of personal jurisdiction or, in the
         alternative, that the agreement underlying the Company's claim is
         legally inoperative.

         In August 2000, Commonwealth and IMMC, filed a suit against the Company
         in the United States District Court for the Eastern District of
         Michigan which alleges that IMMC, and not the Company, is the owner of
         the exclusive/broad rights in Reticulose, and seeks, among other
         things, (i) a declaratory judgment that Defendant IMMC is the exclusive
         owner of the broad/exclusive rights to Reticulose and the subject
         patent; (ii) an injunction against the Company from further attempts to
         use, market or assert any claims of ownership over any



                                       27
   30
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         LITIGATION (Continued)

         broad/exclusive rights in Reticulose, or the use, publication or
         disclosure of information regarding Reticulose; (iii) return of such
         information to IMMC; (iv) that the Company assign any
         Reticulose-related trademarks to IMMC; and (v) that the Company pay
         Plaintiffs of this case damages, profits, costs and attorneys' fees.
         The Company was served with the Complaint on August 8, 2000.

         In January 2001, the Company and Commonwealth, et al., agreed to
         dismiss the case in New York without prejudice. All disputes between
         the parties are now handled by the District Court of Michigan.

         In July 2001, the Company filed a motion for Summary Judgment seeking
         dismissal of Commonwealth and IMMC's claim of exclusive ownership to
         Reticulose and grant of such exclusive ownership to the Company. The
         motion is pending.

         The Company believes that the allegations contained in Commonwealth and
         IMMC's complaint are without merit and the Company intends to
         vigorously defend itself against all allegations contained therein.

NOTE 3.  SECURITIES PURCHASE AGREEMENTS

         CONVERTIBLE DEBENTURES AND WARRANTS

             In February 1997 and October 1997, in order to finance research and
             development, the Company sold $1,000,000 and $3,000,000,
             respectively, principal amount of its ten-year 7% Convertible
             Debentures (the "February Debenture" and the "October Debenture",
             collectively, the "Debentures") due February 28, 2007 and August
             30, 2007, respectively, to RBB Bank Aktiengesellschaft ("RBB") in
             offshore transactions pursuant to Regulation S under the Securities
             Act of 1933, as amended. Accrued interest under the Debentures was
             payable semi-annually, computed at the rate of 7% per annum on the
             unpaid principal balance from the date of issuance until the date
             of interest payment. The Debentures were convertible, at the option
             of the holder, into shares of Common Stock pursuant to specified
             formulas. As of May 5, 1998, the October Debenture was fully
             converted.

             In connection with the issuance of the February Debenture, the
             Company issued to RBB three warrants (the "February Warrants") to
             purchase common stock, each such February Warrant entitling the
             holder to purchase, from February 21, 1997 through February 28,
             2007, 178,378 shares of common stock. The exercise price of the
             three February Warrants was $0.288,



                                       28
   31
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 3.  SECURITIES PURCHASE AGREEMENTS (Continued)

         CONVERTIBLE DEBENTURES (Continued)

             $0.576 and $0.864 per warrant share, respectively. The fair value
             of the February Warrants were estimated to be $37,242 ($0.209 per
             warrant), $19,196 ($0.108 per warrant), and $9,946 ($0.056 per
             warrant), respectively, based upon a financial analysis of the
             terms of the warrants using the Black-Scholes Pricing Model. This
             amount has been reflected in the accompanying financial statements
             as interest expense related to the convertible February Debenture.

             In connection with the issuance of the October Debenture, the
             Company issued to RBB three warrants (the "October Warrants") to
             purchase Common Stock, each such October Warrant entitling the
             holder to purchase, from the date of grant through August 30, 2007,
             600,000 shares of the Common Stock. The exercise price of the three
             October Warrants was $0.20, $0.23 and $0.27 per warrant share,
             respectively. The fair value of the three October Warrants was
             established to be $106,571 ($0.178 per warrant), $97,912 ($0.163
             per warrant) and $87,472 ($0.146 per warrant), respectively, based
             upon a financial analysis of the terms of the warrants using the
             Black-Scholes Pricing Model. This amount has been reflected in the
             accompanying financial statements as a discount on the convertible
             debenture, with a corresponding credit to additional paid-in
             capital, and is being amortized over the expected term of the
             notes, which at December 31, 1997 was 120 months. In May 1998, the
             remaining unamortized discount of $276,957 was amortized upon full
             conversion of the October Debenture.

             In November 1998, in order to finance further research and
             development, the Company sold $1,500,000 principal amount of its
             ten year 7% Convertible Debenture (the "November Debenture") due
             October 31, 2008, to RBB. As of March 7, 2000, the November
             Debenture was fully converted.

             In connection with the issuance of the November Debenture, the
             Company issued to RBB two warrants (the "November Warrants") to
             purchase Common Stock, each such November Warrant entitling the
             holder to purchase 375,000 shares of the Common Stock at any time
             and from time to time through October 31, 2008. The exercise price
             of the two November Warrants was $0.20 and $0.24 per warrant share,
             respectively. The fair value of the November warrants was estimated
             to be $48,000 ($0.064 per warrant) based upon a financial analysis
             of the terms of the warrants using the Black-Scholes Pricing Model
             with the following assumptions: expected volatility of 20%; a risk
             free interest rate of 5.75% and an expected holding period of one
             year. This amount is being amortized to interest expense in the
             accompanying consolidated financial statements.

             In August 1999, in order to finance further research and
             development, the Company entered into a securities purchase
             agreement to issue an aggregate of 20 units, each unit consisting
             of $100,000 principal amount of the Company's 7% convertible
             debenture (the "August Debenture") due August 3, 2009 to Focus
             Investors LLC ("Focus"). Accrued interest under



                                       29
   32
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 3.  SECURITIES PURCHASE AGREEMENTS (Continued)

         CONVERTIBLE DEBENTURES (Continued)

             the August Debenture was payable semi-annually, computed at the
             rate of 7% on the unpaid principal balance from the date of
             issuance until the date of the interest payment. No payment of the
             principal of the August Debenture may be made prior to the maturity
             date without the consent of the holder. The August Debenture was
             convertible, at the option of the holder, into shares of common
             stock. On January 19, 2000, February 17, 2000 and March 3, 2000
             pursuant to notice by the holder, Focus, to the Company under the
             August Debenture, $300,000, $900,000 and $800,000, respectively, of
             the principal amount of the August Debenture was converted into
             2,178,155, 6,440,735 and 5,729,967 shares of the common stock,
             respectively. As of March 3, 2000, the November Debenture was fully
             converted. Based on the terms for conversion associated with the
             August Debenture, there was an intrinsic value associated with the
             beneficial conversion feature of $687,500. This amount was recorded
             as interest expense in 1999.

             In connection with the issuance of the August Debenture, the
             Company issued to Focus one warrant (the "August Warrant") to
             purchase Common Stock, such August Warrant entitling the holder to
             purchase 1,000,000 shares of the Common Stock at any time and from
             time to time through August 3, 2004. The exercise price of the
             August Warrant was $0.2461 per warrant share. The fair value of the
             August Warrants was estimated to be $52,592 ($0.0526 per warrant
             share) based upon a financial analysis of the terms of the warrant
             using the Black-Scholes Pricing Model with the following
             assumptions: expected volatility of 20%; a risk free interest rate
             of 5.75% and an expected holding period of five years. This amount
             is being amortized to interest expense in the accompanying
             consolidated financial statements.

             In December 1999, in order to finance further research and
             development, the Company entered into a securities purchase
             agreement to sell $2,000,000 principal amount of the Company's 7%
             convertible debenture (the December Debenture) due December 28,
             2009 to Endeavour Capital ("Endeavour"). Accrued interest under the
             December Debenture was payable semi-annually, computed at the rate
             of 7% on the unpaid principal balance from the date of issuance
             until the date of the interest payment. No payment of the principal
             of the December Debenture may be made prior to the maturity date
             without the consent of the holder. The December Debenture was
             convertible, at the option of the holder, into shares of common
             stock. During 1999, $1,000,000 of these debentures was sold. The
             remaining $1,000,000 was not available until the shares underlying
             the first $1,000,000 were registered. Such registration statement
             was declared effective in January 2000 and the remaining $1,000,000
             transaction was consummated. Based on the terms for conversion
             associated with the first $1,000,000 of the December Debenture,
             there was an intrinsic value associated with the beneficial
             conversion feature of $357,143. This amount has been recorded as
             interest expense in 1999. Based on the terms for conversion
             associated with the second $1,000,000 of the December Debenture,
             there was an intrinsic value associated with the beneficial
             conversion feature of $386,909. This amount was recorded as
             interest expense in 2000.



                                       30
   33
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 3.  SECURITIES PURCHASE AGREEMENTS (Continued)

         CONVERTIBLE DEBENTURES (Continued)

             On January 27, 2000, February 22, 2000, February 23, 2000, February
             24, 2000, February 29, 2000 and October 25, 2000 pursuant to notice
             by the holder, Endeavour, to the Company under the December
             Debenture, $150,000, $135,000, $715,000, $785,000, $200,000 and
             $15,000, respectively, of the principal amount of the December
             Debenture was converted into 1,105,435, 988,913, 5,149,035,
             5,622,696, 1,036,674 and 43,960 shares of the common stock,
             respectively.

             In connection with the issuance of the first $1,000,000 of the
             December Debenture, the Company issued to Endeavour warrants (the
             December Warrants) to purchase Common Stock, such December Warrant
             entitling the holder to purchase 100,000 shares of the Common Stock
             at any time and from time to time through December 31, 2002. The
             exercise price of the December Warrant was $0.19 per warrant share.
             The fair value of the December Warrants was estimated to be $4,285
             ($0.0429 per warrant share) based upon a financial analysis of the
             terms of the warrant using the Black-Scholes Pricing Model with the
             following assumptions: expected volatility of 20%; a risk free
             interest rate of 6% and an expected holding period of three years.
             This amount was amortized to interest expense.

             In connection with the issuance of the second $1,000,000 of the
             December Debenture, the Company issued to Endeavour warrants (the
             December Warrants) to purchase Common Stock, such December Warrants
             entitling the holder to purchase 110,000 shares of the Common Stock
             at any time and from time to time through December 31, 2002. The
             exercise price of the December Warrant was $0.20 per warrant share.
             The fair value of the December Warrants was estimated to be $13,600
             ($0.136 per warrant share) based upon a financial analysis of the
             terms of the warrant using the Black-Scholes Pricing Model with the
             following assumptions: expected volatility of 90%; a risk free
             interest rate of 6% and an expected holding period of three years.
             This amount was amortized to interest expense.

         OTHER

             In January 1999, pursuant to a securities purchase agreement, the
             Company issued 4,917,276 shares of its common stock for an
             aggregate purchase price of $802,500. Such agreement also provided
             for the issuance of four warrants to purchase a total of 2,366,788
             shares of common stock at prices ranging from $0.204 to $0.2448 per
             share at any time until December 31, 2003. The fair value of these
             warrants was estimated to be $494,000 ($0.209 per warrant) based
             upon a financial analysis of the terms of the warrants using the
             Black-Scholes Pricing Model with the following assumptions:
             expected volatility of 20%; a risk free interest rate of 6% and an
             expected holding period of five years. This amount is being
             amortized to interest expense in the accompanying consolidated
             financial statements. As of June 30, 2001, 441,178 shares of common
             stock were issued pursuant to the exercise of these warrants for an
             aggregate exercise price of approximately $99,000.



                                       31
   34
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 3.  SECURITIES PURCHASE AGREEMENTS (Continued)

         OTHER (Continued)

             On June 23, 1999, the Company entered into a securities purchase
             agreement with certain individuals whereby the Company issued
             1,851,852 shares of its common stock for an aggregate purchase
             price of $500,000. These proceeds were received in July 1999. Such
             agreement also provided for the issuance of warrants to purchase an
             aggregate of 925,926 shares of common stock at any time until June
             30, 2004. The fair value of these warrants was estimated to be
             $37,000 ($0.04 per warrant) based upon a financial analysis of the
             terms of the warrants using the Black-Scholes Pricing Model with
             the following assumptions: expected volatility of 20%; a risk free
             interest rate of 5.75% and an expected holding period of five
             years. This amount is being amortized to interest expense in the
             accompanying consolidated financial statements.

             Pursuant to a securities purchase agreement with Harbor View Group
             and other various purchasers, dated February 16, 2000, the Company
             received $3,000,000 on March 9, 2000 in exchange for 13,636,357
             shares of common stock.

             Additionally, in connection with the above described securities
             purchase agreement, the Company issued warrants to purchase an
             aggregate of 5,454,544 shares of common stock. Fifty percent (50%)
             of the warrants are exercisable at $0.275 per share and fifty
             percent (50%) of the warrants are exercisable at $0.33 per share,
             until February 28, 2005. The fair value of these warrants was
             estimated to be $1,582,734 ($0.295 and $0.285 per warrant share)
             based upon a financial analysis of the terms of the warrant using
             the Black-Scholes Pricing Model with the following assumptions;
             expected volatility of 90%; a risk free interest rate of 6% and an
             expected holding period of five years. This amount is being
             amortized to interest expense in the accompanying consolidated
             financial statements. As of June 30, 2001, 181,818 shares of common
             stock were issued pursuant to the exercise of these warrants for an
             aggregate exercise price of approximately $55,000.

             On November 8, 2000, the Company entered into a securities purchase
             agreement with Harbor View Group, Inc. and various other
             purchasers, whereby the Company authorized the issuance and sale of
             up to 50,000,000 shares of common stock in a private offering
             transaction at a purchase price of $0.40 per share. As of June 30,
             2001, 13,427,500 shares were issued for a purchase price of
             $5,371,000.

             Such agreement also provided for the issuance of warrants to
             purchase an aggregate of 30,000,000 shares of common stock, half at
             an exercise price of $0.48 and half at an exercise price of $0.56.
             As of June 30, 2001, 8,056,500 warrants had been issued (4,028,250
             at $0.48 and 4,028,250 at $0.56) exercisable at any time until
             November 8, 2005. The fair value of these warrants was estimated to
             be $1,787,642 ($0.222 per warrant) based upon a financial analysis
             of the terms of the warrants using the Black-Scholes Pricing Model
             with the following assumptions: expected volatility of 80%; a risk
             free interest rate of 6% and an expected holding period of five
             years. This amount is being amortized to interest expense in the
             accompanying consolidated financial statements. The Company paid a
             fee of $265,300 relative to this agreement, which has been charged
             to interest expense.



                                       32
   35
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 3.  SECURITIES PURCHASE AGREEMENTS (Continued)

         OTHER (Continued)

             On November 16, 2000, the Company entered into a securities
             purchase agreement with Roseworth Group, Ltd., whereby the Company
             agreed to sell 4,960,317 shares of its common stock at a price of
             $0.3024 per share for an aggregate purchase price of $1,500,000.
             The Company received such proceeds in November 2000.

         PRIVATE EQUITY LINE OF CREDIT

             On February 9, 2001, the Company entered into an equity line of
             credit agreement with Cornell Capital Partners, LP, an
             institutional investor, to sell up to $50,000,000 of the Company's
             common stock. Under such agreement, the Company may exercise "put
             options" to sell shares for certain prices based on certain average
             trading prices. Upon signing this agreement, the Company issued to
             its placement agent, May Davis Group, Inc., and certain investors,
             Class A warrants to purchase an aggregate of 5,000,000 shares of
             common stock at an exercise price of $1.00 per share, exercisable
             in part or whole until February 9, 2006, and Class B warrants to
             purchase an aggregate of 5,000,000 shares of common stock at an
             exercise price equal to the greater of $1.00 or 110% of the bid
             price on the applicable advance date. Such Class B warrants are
             exercisable pro rata with respect to the number of warrant shares
             as determined by the fraction of the advance payable on that date
             as the numerator and $20,000,000 as the denominator multiplied by
             5,000,000 until sixty months from the date of issuance.

             The fair value of the Class A warrants was estimated to be
             $1,019,153 ($0.204 per warrant) based upon a financial analysis of
             the terms of the warrants using the Black-Scholes Pricing Model
             with the following assumptions: expected volatility of 80%; a risk
             free interest rate of 6% and an expected holding period of five
             years. This amount is being amortized to interest expense in the
             accompanying consolidated financial statements.

         SUBSEQUENT EVENTS

             On July 19, 2001, the Company entered into a securities purchase
             agreement with BNC Bach International, Ltd., whereby the Company
             sold to BNC Bach International 3,125,000 shares of its common stock
             at a price of $.32 per share for an aggregate purchase price of
             $1,000,000.

             On July 27, 2001, the Company entered into a securities purchase
             agreement with various purchasers, whereby the Company agreed to
             sell 1,225,000 shares of its common stock at a price of $0.40 per
             share for an aggregate purchase price of $490,000. Additionally,
             the agreement authorizes the issuance of 735,000 warrants to
             purchase common stock, half of such warrants are exercisable at
             $0.48 per share and half of such are exercisable at $0.56 per share
             until July 27, 2006. The Company received $490,000 of proceeds in
             July 2001.



                                       33
   36
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 4.  SUBMISSION OF IND APPLICATION

         On July 30, 2001, the Company submitted an Investigational New Drug
         (IND) application to the United States Food and Drug Administration
         (FDA) to begin Phase I clinical trials of Product R as a topical
         treatment for genital warts caused by human papilloma virus (HPV)
         infection. Upon approval of the IND application by the FDA, the Company
         will begin Phase I studies to evaluate safety in humans. Phase I
         clinical trials cannot begin until the FDA approves the IND
         application. There is no assurance that the FDA will approve this IND
         application.

                                       34
   37

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

         The following discussion and analysis should be read in conjunction
with the Consolidated Condensed Financial Statements and the related Notes to
Consolidated Condensed Financial Statements of Advanced Viral Research Corp.
included in Item 1 of this Quarterly Report on Form 10-Q. The results of
operations for interim periods are not necessarily indicative of the results to
be expected for a full year. The statements should be read in conjunction with
the consolidated financial statements and footnotes thereto included in our
Annual Report on Form 10-K for the year ended December 31, 2000.

OVERVIEW

         Advanced Viral Research Corp. was formed in July 1985 to engage in the
production and marketing, promotion and sale of a pharmaceutical drug with the
trade name Reticulose(R) (the current formulation of which is now known as and
hereinafter referred to as Product R) for the treatment of certain viral and
autoimmune diseases such as:

         o  Human immunodeficiency virus, or HIV, including acquired immune
            deficiency syndrome, or AIDS;

         o  Hepatitis B and hepatitis C, both liver diseases;

         o  Human papilloma virus, or HPV, which causes genital warts and may
            lead to cervical cancer; and

         o  Rheumatoid arthritis.

         As used in this report, the term "Product R" refers to the current
formulation as well as the prior formulation which is known by the trade name
Reticulose(R). Since 1962, when Reticulose(R) was reclassified as a "new drug"
by the Food and Drug Administration, or FDA, the FDA has not permitted
Reticulose(R) to be marketed in the United States. A forfeiture action was
instituted in 1962 by the FDA against Reticulose(R), and it was withdrawn from
the United States market. The injunction obtained by the FDA prohibits, among
other things, any shipment of Product R until a new drug application, or NDA, is
approved by the FDA. FDA approval of an NDA first requires clinical testing of
Product R in human trials, which cannot be conducted until we first satisfy the
regulatory protocols and the substantial preapproval requirements imposed by the
FDA upon the introduction of any new or unapproved drug product pursuant to a
notice of claimed investigational exemption for a new drug, or IND. On July 30,
2001, we submitted an IND application to the FDA to begin Phase I clinical
trials of Product R as a topical treatment for genital warts caused by the human
papilloma virus (HPV) infection. As of August 10, 2001, our IND application is
still pending with the FDA.

         Our operations over the last five years have been limited principally
to research, testing and analysis of Product R in the United States, either IN
VITRO (outside the living body in an artificial environment, such as in a test
tube), or on animals, and engaging others to perform testing and analysis of
Product R on human patients outside the United States. The FDA has not approved
human clinical trials for Product R in the United States. We may be required, in
the absence of grants or other subsidies, to bear the expenses of the first




                                       35
   38

phase of human clinical trials to the extent the FDA permits human clinical
trials to occur. We do not know what the actual cost of such trials would be. If
we need additional financing to fund such human clinical trials, it may not be
available to us, which may force us to reduce our operations.

         Shalom Z. Hirschman, M.D., our Chief Executive Officer and President,
has monitored the testing of Product R and has performed analyses of Product R
with our scientific staff, which we believe may be used in connection with the
FDA approval process. In addition, we contracted with GloboMax LLC of Hanover,
Maryland to advise us in our preparation and filing of the IND with the FDA, and
to otherwise assist us through the FDA process with the objective of obtaining
full approval for the manufacture and commercial distribution of Product R in
the United States. On July 30, 2001, we submitted an IND application to the FDA
to begin Phase I clinical trials of Product R as a topical treatment for genital
warts caused by the human papilloma virus (HPV) infection.

         Our offices are located at 200 Corporate Boulevard South, Yonkers, New
York 10701 and 1250 East Hallandale Beach Boulevard, Suite 501, Hallandale,
Florida 33009. Our telephone number in Yonkers, New York is (914) 376-7383 and
our telephone number in Hallandale, Florida is (954) 458-7636. We have also
established a website: WWW.ADVIRAL.COM. Information contained on our website is
not a part of this report.

RECENT FINANCINGS

         On November 8, 2000, pursuant to a securities purchase agreement with
Harbor View Group and various other purchasers, we authorized the issuance and
sale of up to 50,000,000 shares of our common stock and warrants to purchase an
aggregate of 30,000,000 shares of common stock in a private offering transaction
pursuant to Section 4(2) of the Securities Act for a purchase price of $0.40 per
share. As of the date hereof, we had sold 13,427,500 shares and warrants to
purchase 8,056,500 shares for an aggregate purchase price of $5,371,000. Half of
the warrants are exercisable at $0.48 per share, and half of the warrants are
exercisable at $0.56 per share, until November 8, 2005. Each warrant contains
anti-dilution provisions, which provide for the adjustment of warrant price and
warrant shares.

         On July 19, 2001, we entered into a stock purchase agreement with BNC
Bach International, Ltd., a British Virgin Islands corporation, pursuant to
which we issued and sold to BNC Bach International 3,125,000 shares of our
common stock at $0.32 per share for an aggregate purchase price of $1,000,000.

         On July 27, 2001, pursuant to a securities purchase agreement with
Harbor View Group and various other purchasers, we authorized the issuance of
and sold up to 1,225,000 shares of our common stock and warrants to purchase an
aggregate of 735,000 shares of common stock in a private offering transaction
pursuant to Section 4(2) of the Securities Act for a purchase price of $0.40 per
share, for an aggregate purchase price of $490,000. Half of the warrants are
exercisable at $0.48 per share, and half of the warrants are exercisable at



                                       36
   39

$0.56 per share, until July 27, 2006. Each warrant contains anti-dilution
provisions, which provide for the adjustment of warrant price and warrant
shares.

RESULTS OF OPERATIONS

         For the three and six months ended June 30, 2001, we incurred losses of
approximately $2,199,000 and $4,941,000 vs. approximately $1,336,000 and
$3,391,000 for the three and six months ended June 30, 2000, respectively. Our
increased losses were attributable primarily to:

         RESEARCH AND DEVELOPMENT EXPENSE. Our increased losses during the three
and six months ended June 30, 2001 are due to increased research and development
expenses (approximately $904,000 and $2,143,000 for the three and six months
ended June 30, 2001 vs. $588,000 and $1,283,000 for the three and six months
ended June 30, 2000, respectively). Included in the research and development
expenses are:

         o  consulting expenses payable to GloboMax LLC, a firm assisting us
            with the preparation and filing with the FDA of the IND for Product
            R (approximately $355,000 and $1,079,000 for the three and six
            months ended June 30, 2001 vs. $104,000 and $337,000 for the three
            and six months ended June 30, 2000, respectively);

         o  expenditures in connection with laboratory supplies (approximately
            $98,000 and $191,000 for the three and six months ended June 30,
            2001 vs. $79,000 and $148,000 for the three and six months ended
            June 30, 2000, respectively);

         o  expenditures in connection with Product R research in Israel of
            $62,000 and $117,000 for the three and six month periods ended June
            30, 2001;

         o  expenditures in connection with the drug approval process in
            Argentina of approximately $98,000 and $180,000 for the three and
            six months ended June 30, 2000, respectively; and

         o  additional expenditures for payroll, occupancy expenses and related
            costs for the Yonkers, New York facility (approximately $388,000 and
            $756,000 for the three and six months ended June 30, 2001 vs.
            $287,000 and $599,000 for the three and six months ended June 30,
            2000, respectively).

         GENERAL AND ADMINISTRATIVE EXPENSE. General and administrative expense
was approximately $956,000 and $1,840,000 for the three and six months ended
June 30, 2001 vs. $610,000 and $1,366,000 for the three and six months ended
June 30, 2000, respectively). Included in the general and administrative
expenses are:

         o  an increase in professional fees (approximately $331,000 and
            $676,000 for the three and six month periods ended June 30, 2001 vs.
            $89,000 and $294,000 for the three and six month periods ended June
            30, 2000 respectively) primarily attributable to certain legal
            proceedings (see "Legal Proceedings");



                                       37
   40


         o  an increase in payroll and related expenses (approximately $251,000
            and $503,000 for the three and six month periods ended June 30, 2001
            vs. $194,000 and $395,000 for the three and six month periods ended
            June 30, 2000 respectively) attributable to increased employee and
            officer salaries, and the addition of scientific and administrative
            staff.

         DEPRECIATION EXPENSE. Our increased losses during the three and six
months ended June 30, 2001 are also due to increased depreciation expense
(approximately $104,000 and $229,000 for the three and six months ended June 30,
2001 vs. $76,000 and $144,000 for the three and six months ended June 30, 2000,
respectively) due to the purchase of additional research and laboratory
equipment and leasehold improvements.

         INTEREST INCOME (EXPENSE). Our losses during the three and six months
ended June 30, 2001 are also due to interest expense (approximately $272,000 and
$479,000 for the three and six months ended June 30, 2001 vs. $113,000 and
$678,000 for the three and six months ended June 30, 2000, respectively).
Interest income for the three and six months ended June 30, 2001 was
approximately $28,000 and $97,000 vs. $50,000 and $75,000 for the three and six
months ended June 30, 2000, respectively. Included in the interest expense are:

         o  beneficial conversion feature on certain convertible debentures of
            approximately $387,000 for the six months ended June 30, 2000;

         o  amortization of loan costs and other interest expense (as reduced by
            other items previously accrued at year end) of approximately $10,000
            and $18,000 for the three and six months ended June 30, 2001 vs.
            $8,000 and $67,000 for the three and six months ended June 30, 2000,
            respectively; and

         o  amortization of discount on certain warrants (approximately $263,000
            and $461,000 for the three and six months ended June 30, 2001 vs.
            $106,000 and $223,000 for the three and six months ended June 30,
            2000, respectively).

         REVENUES. We had sales of approximately $9,000 and $11,000 for the
three and six months ended June 30, 2001 vs. $2,000 and $5,000 for the three and
six months ended June 30, 2000, respectively. All sales during these periods
were made to distributors purchasing Product R for testing purposes.

LIQUIDITY

         As of June 30, 2001, we had current assets of approximately $1,412,000,
compared to approximately $6,017,000 at December 31, 2000, respectively. We had
total assets of approximately $4,897,000 and $8,809,000 at June 30, 2001 and
December 31, 2000, respectively. The decrease in current and total assets was
primarily attributable to the use of cash on hand to fund operating
expenditures.



                                       38
   41
         During the six months ended June 30, 2001, we used cash of
approximately $3,828,000 for operating activities, as compared to approximately
$2,594,000 during the six months ended June 30, 2000, respectively. During the
six months ended June 30, 2001, we incurred expenses of:

         o  approximately $503,000 for payroll and related costs primarily for
            administrative staff and executive officers;

         o  approximately $1,079,000 in consulting fees to GloboMax;

         o  approximately $627,000 for payroll and related costs primarily for
            scientific and support personnel and approximately $129,000 for
            occupancy expenses for our Yonkers facility;

         o  approximately $191,000 for laboratory supplies;

         o  approximately $180,000 for insurance costs; and

         o  approximately $798,000 for other professional and consulting fees.

         During the six months ended June 30, 2001, cash flows provided by
financing activities was primarily due to the proceeds from the sale of common
stock of approximately $83,000, offset by principal payments on equipment
obligations. During the six months ended June 30, 2001, cash flow used by
investing activities were used for expenditures of approximately $904,000 for
leasehold improvements and research and laboratory equipment at our Yonkers, New
York office.

         Under the terms of an agreement with RBB Bank, A.G. entered in November
1998 pursuant to which RBB purchased a 7% convertible debenture and related
warrants, we were required to file with the Commission a registration statement
to register shares of the common stock issuable upon conversion of the
convertible debenture and upon exercise of the related warrants to allow the
investors to resell such common stock to the public. Because the registration
statement was not declared effective by the Commission on or before April 13,
1999, the RBB agreement provides that we pay RBB a penalty equal to the sum of
(x) $30,000 and (y) $1,500 for each day lapsed after such date, until the
registration statement is declared effective by the Commission, provided,
however, that total penalties shall not exceed $100,000 in the aggregate. As of
the date hereof, RBB has not requested payment of the penalty.

         On February 9, 2001 we entered into a private equity line of credit
agreement Cornell Capital Partners, LP. Under the equity line of credit
agreement, we have the right to put shares of our common stock to Cornell
Capital from time to time to raise up to $50,000,000, subject to certain
conditions and restrictions. Under the terms of a registration rights agreement
entered in connection with the equity line of credit, we are required to file
with the Commission a registration statement to register the resale of shares of
common stock purchased by Cornell Capital upon the exercise of each put option.
Such registration statement must be declared effective by the Commission before
the first sale to the investor of the common stock sold pursuant to the



                                       39
   42

agreement. In addition, the investors are entitled to certain "piggyback"
registration rights with respect to the resale of shares of common stock
issuable upon exercise of certain warrants received in consideration of its
services. The registration statement was declared effective by the Commission on
February 14, 2001.

         The independent certified public accountants' report on our
consolidated financial statements for the fiscal year ended December 31, 2000,
includes an explanatory paragraph regarding certain liquidity concerns. Note 2
to the Consolidated Financial Statements states that our cash position may be
inadequate to pay all the costs associated with the full range of testing and
clinical trials of Product R required by the FDA, and, unless and until Product
R is approved for sale in the United States or another industrially developed
country, we may be dependent upon the continued sale of its securities, debt or
equity financing for funds to meet our cash requirements. We believe that cash
flows from sales of securities and from current financing arrangements will be
sufficient to fund operations for the next year. Although we may not be
successful in doing so, we intend to continue to sell our securities in an
attempt to mitigate the effects of our cash position. No assurance can be given
that equity or debt financing, if and when required, will be available.

CAPITAL RESOURCES

         We have been dependent upon the proceeds from the continued sale of
securities for the funds required to continue operations at present levels and
to fund further research and development activities. On March 31, 2000, we filed
a shelf registration statement with the Commission relating to the offering of
up to 200,000,000 shares of our common stock to be used in connection with
financings and resales of the shares issued thereunder by the recipients of such
shares. As of the date hereof, 191,914,683 of such shares remain available for
issuance.



                                       40
   43

              The following table summarizes sales of our securities since
January 1999.




 ....................................................................................................................
 DATE ISSUED      GROSS PROCEEDS   SECURITY       CONVERTIBLE /        CONVERSION PRICE /        MATURITY DATE /
                                  ISSUED          EXERCISABLE INTO     EXERCISE PRICE            EXPIRATION DATE
 ....................................................................................................................
                                                                                 
January 1999      $802,500        Common Stock    4,917,276 shares     n/a                       n/a
 ....................................................................................................................
                                  Warrants        1,183,394 shares     $0.2040 per share         December 30, 2003
 ....................................................................................................................
                                                  1,183,394 shares     $0.2448 per share
 ....................................................................................................................
July 1999         $500,000        Common Stock    1,851,852 shares     n/a                       n/a
 ...................................................................................................................
                                  Warrants        463,264 shares       $0.324 per share          June 29, 2004
 ....................................................................................................................
                                                  463,264 shares       $0.378 per share
 ....................................................................................................................
August 1999       $2,000,000      Debentures      14,348,847 shares    $0.1396-$0.1438 per share Fully converted
 ....................................................................................................................
                                  Warrants        1,000,000 shares     $0.2461 per share         August 2, 2004
 ....................................................................................................................
December 1999 -   $2,000,000      Debentures      13,946,713 shares    $0.1363-.3564 per share   Fully converted
January 2000
 ....................................................................................................................
                                  Warrants        210,000 shares       $0.19916667 per share     December 30, 2002
 ....................................................................................................................
February 2000     $3,000,000      Common Stock    13,636,357 shares    n/a                       n/a
 ....................................................................................................................
                                  Warrants        2,727,272 shares     $0.275 per share          February 27, 2005
 ....................................................................................................................
                                                  2,727,272 shares     $0.33 per share
 ....................................................................................................................
November 2000     $5,371,000      Common Stock    13,427,500 shares    $0.40 per share           n/a
thru March 2001
 ....................................................................................................................
                                  Warrants        4,028,250 shares     $0.48 per share           November 7, 2005
 ....................................................................................................................
                                                  4,028,250 shares     $0.56 per share
 ....................................................................................................................
November 2000     $1,500,000      Common Stock    4,960,317 shares     $0.3024 per share         n/a
 ....................................................................................................................
February 2001     Equity Line     Warrants        10,000,000 shares    $1.00 per share (1)       February 9, 2006
 ....................................................................................................................
July 2001         $1,000,000      Common Stock    3,125,000 shares     $0.32 per share           n/a
 ....................................................................................................................
July 2001         $490,000        Common Stock    1,125,000 shares     $0.40 per share           n/a
 ....................................................................................................................
                                  Warrants        367,500 shares       $0.48 per share           July 27, 2006
 ....................................................................................................................
                                                  367,500 shares       $0.56 per share
 ....................................................................................................................



- -------------
(1)  Represents warrants issued in connection with the equity line of credit,
     including Class A Warrants to purchase in the aggregate 5,000,000 shares of
     our common stock at an exercise price per share equal to $1.00, exercisable
     at any time until February 9, 2006, and Class B Warrants to purchase in the
     aggregate 5,000,000 shares of our common stock at an exercise price equal
     to the greater of $1.00 or 110% of the bid price of the common stock on the
     applicable advance date. Each Class B Warrant is exercisable pro rata on or
     after each advance date with respect to that number of warrant shares equal
     to the product obtained by multiplying 5,000,000 by a fraction, the
     numerator of which is the amount of the advance payable on the applicable
     advance date and the denominator of which is $20,000,000, until sixty
     months from the date of issuance.


                                       41
   44

SECURITIES ISSUED IN 1999

         BERMAN, ET AL.: In July 1999 pursuant to a securities purchase
agreement, we sold 1,851,852 shares of common stock, and warrants to purchase an
aggregate of 925,926 shares of common stock to Michael Berman, Pak-Lin Law and
Kwong Wai Au in a private offering transaction pursuant to Section 4(2) of the
Securities Act, for an aggregate purchase price of $500,000, received in July
1999. The warrants entitle the holders to purchase 463,264 and 463,264 shares of
common stock at exercise prices of $0.324 and $0.378 per share, respectively.
The warrants are exercisable at any time and from time to time until June 28,
2004. Each warrant provides that the holder may elect to receive a reduced
number of shares of common stock on the basis of a cashless exercise; that
number of shares bears the same proportion to the total number shares issuable
under that warrant as the excess of the market value of shares of common stock
over the warrant exercise price bears to that market value. Each warrant
contains anti-dilution provisions which provide for the adjustment of warrant
price and warrant shares. As of the date hereof, none of the warrants had been
exercised.

         The fair value of the warrants issued as of July 9, 1999, the date of
issuance of the shares in connection with the securities purchase agreement, was
estimated to be $37,000 ($0.04 per warrant) based upon a financial analysis of
the terms of such warrants using the Black-Scholes Pricing Model with the
following assumptions: expected volatility of 20%, and a risk free interest rate
of 5.75% through the June 30, 2004 expiration date. This amount is amortized to
interest expense in the accompanying consolidated financial statements.

         FOCUS INVESTORS LLC: Pursuant to a securities purchase agreement dated
August 3, 1999 in a private offering transaction under Section 4(2) of the
Securities Act, we sold to Focus Investors LLC an aggregate of 20 units for an
aggregate gross purchase price of $2 million, each unit consisting of $100,000
principal amount of our ten-year 7% convertible debentures due August 3, 2009,
and series W warrants to purchase 50,000 shares of our common stock exercisable
until August 3, 2004. Accrued interest under the convertible debentures is
payable semiannually, computed at the rate of 7% per annum on the unpaid
principal balance from the date of issuance until the date of interest payment.
The convertible debentures are convertible, at the option of the holder, into
shares of common stock pursuant to a specified formula. The actual number of
shares of common stock issued or issuable upon conversion of the convertible
debentures is subject to adjustment and could be materially less or more than
the above estimated amount, depending upon the future market price of the common
stock and the potential conversion of accrued interest into shares of common
stock. On January 19, February 17, and March 3, 2000, pursuant to notice by
Focus Investors, $300,000, $900,000, and $800,000 principal amount of the Focus
debentures was converted into 2,178,155, 6,440,725 and 5,729,967 shares of
common stock, respectively. As of March 3, 2000, the debenture was fully
converted.

          The exercise price of the series W warrants is $0.2461 per warrant
share. The warrants provide that the holder may elect to receive a reduced
number of shares of common stock on the basis of a cashless exercise; The series
W warrants contain anti-dilution provisions which provide for the adjustment of
the warrant price and warrant shares. As of March 17, 2000, all of the warrants
had been exercised.



                                       42
   45

         The fair value of the warrants issued as of August 3, 1999 in
connection with the securities purchase agreement was estimated to be $52,953
($0.0526 per warrant) based upon a financial analysis of the terms of such
warrants using the Black-Scholes Pricing Model with the following assumptions:
expected volatility of 20%, and a risk free interest rate of 5.75% through the
June 30, 2004 expiration date. This amount has been amortized to interest
expense in the accompanying consolidated financial statements.

         ENDEAVOUR CAPITAL FUND S.A.: Pursuant to a securities purchase
agreement dated December 28, 1999 in a private offering transaction under
Section 4(2) of the Securities Act, we issued the first $1,000,000 tranche of
$2,000,000 in aggregate principal amount of our 7% convertible debentures due
December 31, 2004 to Endeavour Capital Fund S.A. (the "Endeavour Transaction").
In connection with the sale of the first tranche of debentures, we issued
warrants to purchase 100,000 shares of our common stock to Endeavour, and two
warrants to purchase 5,000 shares of common stock to Endeavour's legal counsel.
Accrued interest under the convertible debentures was computed at the rate of 7%
per annum on the unpaid principal balance from the date of issuance until the
date of interest payment and was payable on conversion of the debenture or on
maturity in common stock using the same conversion formula. The convertible
debentures were convertible, at the option of the holder, into shares of common
stock pursuant to a specified formula.

         These warrants expire on December 31, 2002 and are exercisable at
$0.19916667 per share. The warrants provide that the holder may elect to receive
a reduced number of shares of common stock on the basis of a cashless exercise.
The warrants contain anti-dilution provisions which provide for the adjustment
of the warrant price and warrant shares. As of the date hereof, none of these
warrants had been exercised.

         The fair value of the warrants issued as of December 28, 1999 in
connection with the securities purchase agreement was estimated to be $4,285
($0.0429 per warrant) based upon a financial analysis of the terms of such
warrants using the Black-Scholes Pricing Model with the following assumptions:
expected volatility of 20%, and a risk free interest rate of 6% through the
December 31, 2002 expiration date. This amount has been amortized to interest
expense in the accompanying consolidated financial statements.

         On January 27, February 22 and 23, 2000 pursuant to notice by Endeavour
Capital Fund, $150,000, $135,000, and $715,000 principal amount of the first
tranche of the Endeavour debentures was converted into 1,105,435, 988,913, and
5,149,035 shares of common stock, respectively. As of February 23, 2000, the
first tranche of the debentures was fully converted. The second tranche of the
debentures issued to Endeavour in 2000, as more fully described below, were
fully converted as of October 23, 2000.

 SECURITIES ISSUED IN 2000

         ENDEAVOUR CAPITAL FUND S.A.: In January 2000, in connection with the
Endeavour Transaction, we issued the second $1,000,000 tranche of $2,000,000 in
aggregate principal amount of our 7% convertible debentures due December 31,


                                       43
   46

2004, along with warrants to purchase 100,000 shares of our common stock to
Endeavour Capital Fund, S.A. The terms of the second tranche of debentures and
warrants are the identical to the terms of the debentures and warrants issued in
first tranche of the Endeavour Transaction.

         The fair value of the second tranche of warrants issued in January 2000
in connection with the securities purchase agreement was estimated to be $13,600
($0.0136 per warrant) based upon a financial analysis of the terms of such
warrants using the Black-Scholes Pricing Model with the following assumptions:
expected volatility of 90%, and a risk free interest rate of 6% through the
December 31, 2002 expiration date. This amount has been amortized to interest
expense in the accompanying consolidated financial statements.

         On February 24 and 29, and October 23, 2000 pursuant to notice by
Endeavour Capital Fund, $785,000, $200,000 and $15,000 principal amount of the
second tranche of the Endeavour debentures was converted into 5,622,696,
1,036,674 and 42,088 shares of common stock, respectively. As of October 23,
2000, the second tranche of the debentures were fully converted.

         HARBOR VIEW GROUP, INC. On February 7, 2000 pursuant to a consulting
agreement with Harbor View Group, we issued to Harbor View warrants to purchase
1,750,000 shares at an exercise price of $0.21 per share, and warrants to
purchase 1,750,000 shares at an exercise price of $0.26 per share, until
February 28, 2005, in exchange for consulting services provided or to be
provided to us. Each warrant contains anti-dilution provisions which provide for
the adjustment of warrant price and warrant shares. As of the date hereof, none
of these warrants had been exercised.

         The fair value of the warrants is estimated to be $200,249 ($0.057 per
warrant) based upon a financial analysis of the terms of the warrant using the
Black-Scholes Pricing Model with the following assumptions: expected volatility
of 90%; a risk free interest rate of 6% and an expected holding period of eleven
months (the term of the consulting agreement). We determined that $89,045 of the
fair value relates to past services and, accordingly, we expensed this portion
in the three months ended March 31, 2000. The remaining $111,204 is included in
other current assets and was amortized during the year ended December 31, 2001.

         HARBOR VIEW GROUP, INC., ET AL. In February 2000 pursuant to a
securities purchase agreement, we sold to Harbor View Group and various other
purchasers 13,636,357 shares of common stock, and warrants to purchase an
aggregate of 5,454,544 shares of common stock in a private offering transaction
pursuant to Section 4(2) of the Securities Act, for an aggregate purchase price
of $3,000,000. Half of the warrants are exercisable at $0.275 per share, and
half of the warrants are exercisable at $0.33 per share, until February 28,
2005. Each warrant provides that the holder may elect to receive a reduced
number of shares of common stock on the basis of a cashless exercise; that
number of shares bears the same proportion to the total number shares issuable
under that warrant as the excess of the market value of shares of common stock
over the warrant exercise price bears to that market value. Each warrant
contains anti-dilution provisions which provide for the adjustment of warrant
price and warrant shares. As of the date hereof, warrants to purchase 181,818
shares of common stock had been exercised.

         The fair value of the warrants issued as of February 16, 2000 in
connection with the securities purchase agreement was estimated to be $1,582,734
($0.290 per warrant) based upon a financial analysis of the terms of such
warrants using the Black-Scholes Pricing Model with the following assumptions:
expected volatility of 90%, and a risk free interest rate of 6% through the
February 28, 2005 expiration date. This amount is amortized to interest expense
in the accompanying consolidated financial statements.

         HARBOR VIEW GROUP, INC., ET AL. On November 8, 2000, pursuant to a
securities purchase agreement with Harbor View Group and various other
purchasers, we authorized the issuance and sale of up to 50,000,000 shares of
our common stock and warrants to purchase an aggregate of 30,000,000 shares of
common stock in a private offering transaction pursuant to Section 4(2) of the
Securities Act for a purchase price of $0.40 per share. We closed on the sale of
13,427,500 shares and warrants to purchase 8,056,500 shares for an aggregate
purchase price of $5,371,000. Half of the warrants are exercisable at $0.48 per
share, and half of the warrants are exercisable at $0.56 per share, until
November 8, 2005. Each warrant contains anti-dilution provisions that provide
for the adjustment of warrant price and warrant shares. As of the date hereof,
none of the warrants had been exercised.



                                       44
   47

         ROSEWORTH GROUP. On November 16, 2000, we entered into a securities
purchase agreement with Roseworth Group, Ltd., whereby we agreed to sell
4,960,317 shares of our common stock at a price of $.3024 per share for an
aggregate purchase price of $1,500,000. We received such proceeds in November
2000.

SECURITIES ISSUED IN 2001

         EQUITY LINE OF CREDIT AGREEMENT. On February 9, 2001, we entered into
an equity line of credit agreement with Cornell Capital Partners, LP, an
institutional investor, to sell up to $50,000,000 of our common stock. Under the
private equity line of credit, under which we may exercise "put options" to sell
shares for a price equal to 95% of the average of the three lowest reported
closing bid prices of our common stock over a 25 trading day period ending on
the advance notice date (the "Average Bid Price"). The agreement provides that
the closing bid price of the common stock on the put option notice date shall
not be less than the average closing bid price for the previous 25 trading days.
Upon signing the agreement, we issued to our placement agent, May Davis Group,
Inc., and certain investors Class A Warrants to purchase in the aggregate
5,000,000 shares of common stock at an exercise price per share equal to $1.00,
exercisable in part or in whole at any time until February 9, 2006, and Class B
Warrants to purchase in the aggregate 5,000,000 shares of common stock at an
exercise price equal to the greater of $1.00 or 110% of the bid price of the
common stock on the applicable advance date. Each Class B Warrant is exercisable
pro rata on or after each advance date with respect to that number of warrant
shares equal to the product obtained by multiplying 5,000,000 by a fraction, the
numerator of which is the amount of the advance payable on the applicable
advance date and the denominator of which is $20,000,000, until sixty months
from the date of issuance.

         The fair value of the Class A Warrants is estimated to be $1,019,153
($0.024 per warrant share) based in a financial analysis of the terms of the
warrants using the Black-Scholes Pricing Model with the following assumptions:



                                       45
   48

expected volatility of 50%; risk free interest rate of 6%. This amount will be
amortized to interest expense over the term of the warrants.

         As of June 30, 2001, we had incurred approximately $83,700 in fees in
connection with the equity line of credit. Such fees have been included in other
assets and will be amortized over the life of the line of credit.

         BNC BACH INTERNATIONAL. On July 19, 2001, we entered into a stock
purchase agreement with BNC Bach International, Ltd., a British Virgin Islands
corporation, pursuant to which we issued and sold to BNC Bach International
3,125,000 shares of our common stock at $0.32 per share for an aggregate
purchase price of $1,000,000.

         VARIOUS PURCHASERS. On July 27, 2001, pursuant to a securities purchase
agreement with various purchasers, we authorized the issuance and sale of up to
1,225,000 shares of our common stock and warrants to purchase an aggregate of
735,000 shares of common stock in a private offering transaction pursuant to
Section 4(2) of the Securities Act for a purchase price of $0.40 per share, for
an aggregate purchase price of $490,000. Half of the warrants are exercisable at
$0.48 per share, and half of the warrants are exercisable at $0.56 per share,
until July 27, 2006. Each warrant contains anti-dilution provisions, which
provide for the adjustment of warrant price and warrant shares. As of the date
hereof, none of the warrants had been exercised.

PROJECTED EXPENSES

         During the next 12 months, we expect to incur significant expenditures
relating to operating expenses, expenses relating to the IND for Product R,
capital expenditures for leasehold improvements, computer systems, and equipment
at our Yonkers, New York office, and expenses relating to additional personnel.
We currently do not have cash availability to meet our anticipated expenditures
for the next 12 months, however, up to $50 million is available to us under the
equity line of credit subject to certain conditions. (See "Business--Equity Line
of Credit").

         We anticipate that we can continue operations through September 2001
with our current liquid assets, if no stock options or warrants are exercised or
additional securities sold. Assuming we have satisfied the conditions precedent
to draw on the equity line of credit, of which there can be no assurance, if we
receive the full amount of proceeds available from the equity line of credit, we
can continue operations for at least an additional 12 months, if no stock
options or warrants are exercised nor additional securities sold. If all of the
outstanding stock options and warrants are exercised, we will receive net
proceeds of approximately $31.8 million. Those proceeds will contribute to
general and administrative and working capital and will permit us to
substantially increase our budget for research and development and clinical
trials and testing and to operate at significantly increased levels of
operation, assuming Product R receives approvals and prospects for sales
increase to justify such increased levels of operation. The recent prevailing
market price for shares of common stock has from time to time been above the



                                       46
   49

exercise prices of certain of the outstanding options and warrants. As such,
recent trading levels may not be sustained nor may any additional options or
warrants be exercised. If none of the outstanding options and warrants are
exercised, we do not draw down on the equity line of credit, and we obtain no
other additional financing, in order for us to achieve the level of operations
contemplated by management, management anticipates that we will have to limit
intentions to expand operations beyond current levels.

         We anticipate that we will be required to sell additional securities to
obtain the funds necessary to further our research and development activities.
We are currently seeking debt financing, licensing agreements, joint ventures
and other sources of financing, but the likelihood of obtaining such financing
on favorable terms is uncertain. Management anticipates that they will have to
defer their salaries if financing is not available in order to continue
operations. Management does not believe that, at present, debt or equity
financing will be readily obtainable on favorable terms unless and until FDA
approval for phase I clinical testing is granted. On July 30, 2001, we submitted
an IND application to the FDA to begin Phase I clinical trials of Product R as a
topical treatment for genital warts caused by the human papilloma virus (HPV)
infection. Because of the large uncertainties involved in the FDA approval
process for commercial drug use on humans, it is possible that we may never be
able to sell Product R commercially.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

              Not applicable.


                           PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

         In June 2000, we filed an action and complaint in the Supreme Court of
New York, Westchester County, against Commonwealth Pharmaceuticals, Ltd., Immune
Modulation Maximum Corp. ("IMMC") and Charles E. Miller (collectively, the
"Defendants") alleging a breach by Commonwealth of an exclusive distribution
agreement between Advanced Viral and Commonwealth, misappropriation of trade
secrets and confidential information, conversion and conspiracy to convert our
property interests in Reticulose(R). We further alleged that Defendant Miller
filed and obtained a U.S. patent entitled "Composition Containing Peptides and
Nucleic Acids and Methods of Making Same" (the "1996 Patent") based on a study
conducted by a third party using Reticulose(R), and that such patent was
assigned to Defendant IMMC, a company controlled by Defendant Miller, in
violation of the exclusive distribution agreement.

         In our complaint, we seek relief in the form of (i) assignment of the
patent to Advanced Viral, (ii) adjudgment that Defendants breached,
misappropriated, converted and conspired to convert our property rights, (iii)
damages, profits realized and interest thereon; and (iv) attorneys' fees, costs
and expenses. In response, on August 3, 2000, Defendants filed a Motion to
Dismiss the Complaint alleging lack of personal jurisdiction or, in the
alternative, that the agreement underlying our claim is legally inoperative.

         In August 2000, Commonwealth and IMMC filed a suit against Advanced
Viral in the United States District Court for the Eastern District of Michigan
which alleges that IMMC, and not Advanced Viral, is the owner of the



                                       47
   50

exclusive/broad rights in Reticulose(R), and seeks, among other things: (i) a
declaratory judgment that IMMC is the exclusive owner of the broad/exclusive
rights to Reticulose(R) and the subject patent; (ii) an injunction against
Advanced Viral from further attempts to use, market or assert any claims of
ownership over any broad/exclusive rights in Reticulose(R), or the use,
publication or disclosure of information regarding Reticulose(R); (iii) return
of such information to IMMC; (iv) that Advanced Viral assign any
Reticulose(R)-related trademarks to IMMC and (v) that Advanced Viral pay the
plaintiffs in this case damages, profits, costs and attorneys' fees. Advanced
Viral was served with a copy of the complaint on August 8, 2000.

         In January 2001, Advanced Viral and Commonwealth, et al. stipulated to
dismiss the case in New York without prejudice. All disputes between the parties
are now handled by the District Court of Michigan. In July 2001, Advanced Viral
filed a Motion for Summary Judgment seeking dismissal of Commonwealth and IMMC's
claim of exclusive ownership to Reticulose and grant of such exclusive ownership
to Advanced Viral. The motion is pending.

         Advanced Viral believes that the allegations contained in the
Commonwealth and IMMC's complaint are without merit and Advanced Viral intends
to vigorously defend itself against all allegations contained therein.

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

         During the three months ended June 30, 2001, we issued shares of common
stock in private transactions exempt from registration under Section 4(2) of the
Securities Act of 1933 as follows:

         o  We issued 40,000 shares pursuant to the exercise of options at $0.27
            per share; and

         o  We issued 20,000 shares pursuant to the exercise of options at $0.36
            per share.


ITEM 3. DEFAULTS UPON SENIOR SECURITIES

              None.

ITEM 4. SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS

              During the quarter ended June 30, 2001, no matters were submitted
to a vote of security holders of the Registrant, through the solicitation of
proxies or otherwise.



                                       48
   51


ITEM 5. OTHER INFORMATION

              None

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

         (1)  Exhibits.

              See Financial Statements

         (2)  Reports on Form 8-K.

              During the three-month period ending June 30, 2001, no Current
Reports on Form 8-K were filed.


                                       49
   52

                                   SIGNATURES

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

                                ADVANCED VIRAL RESEARCH CORP.

Date: August 13, 2001           By: /s/ ALAN V. GALLANTAR
                                    -------------------------------------------
                                    Alan V. Gallantar, Chief Financial Officer
                                    (Principal Financial and Accounting Officer)


                                By: /s/ SHALOM Z. HIRSCHMAN
                                    -------------------------------------------
                                    Shalom Z. Hirschman, President and Chief
                                    Executive Officer



                                       50