UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

                  For the quarterly period ended March 31, 2003

                                       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)                    Zip Code

                                 (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. [X] Yes [ ] No

         Indicate by check mark whether the registrant is an accelerated filer
(as defined in Exchange Act Rule 12b-2). [ ] Yes [X] No

         The number of shares outstanding of the issuer's common stock, par
value $0.00001 per share as of May 14, 2003 was 474,042,609.






                          ADVANCED VIRAL RESEARCH CORP.

                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2003


                                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..............36
   Item 3.    Quantitative and Qualitative Disclosures about Market Risk.........................................46
   Item 4.    Controls And Procedures............................................................................46

PART II.  OTHER INFORMATION......................................................................................46
   Item 1.    Legal Proceedings..................................................................................46
   Item 2.    Changes in Securities and Use of Proceeds..........................................................47
   Item 3.    Defaults upon Senior Securities....................................................................47
   Item 4.    Submission of Matters to Vote of Security Holders..................................................47
   Item 5.    Other Information..................................................................................48
   Item 6.    Exhibits and Reports on Form 8-K...................................................................48

SIGNATURES.......................................................................................................49

CERTIFICATIONS PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002.........................................50








                    PART I. FINANCIAL INFORMATION (UNAUDITED)

ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                           CONSOLIDATED BALANCE SHEETS





                                                                    March 31,       December 31,
                                                                      2003              2002
                                                                 ------------       ------------
                                                                  (Unaudited)         (Audited)
                                                                              
                                ASSETS
Current Assets:
   Cash and cash equivalents                                     $    511,121       $  1,475,755
   Prepaid insurance                                                  104,837             86,368
   Assets held for sale                                               162,539            172,601
   Other current assets                                                68,837             35,527
                                                                 ------------       ------------
         Total current assets                                         847,334          1,770,251

Property and Equipment, Net                                         2,006,377          2,244,118

Other Assets                                                        1,011,067            931,660
                                                                 ------------       ------------
         Total assets                                            $  3,864,778       $  4,946,029
                                                                 ============       ============


                 LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
   Litigation settlement                                         $  1,098,812       $         --
   Accounts payable                                                   711,047            417,061
   Accrued liabilities                                                177,913            137,646
   Current portion of capital lease obligation                         71,245            104,719
   Current portion of note payable                                     23,451             25,165
                                                                 ------------       ------------
         Total current liabilities                                  2,082,468            684,591
                                                                 ------------       ------------

Long-Term Debt:
   Convertible debenture, net                                       1,184,765          1,658,231
   Capital lease obligation                                                --              5,834
   Note payable                                                            --              4,879
                                                                 ------------       ------------
        Total long-term debt                                        1,184,765          1,668,944
                                                                 ------------       ------------

Common Stock Subscribed but not Issued                                     --            883,900
                                                                 ------------       ------------

Commitments, Contingencies and Subsequent Events                           --                 --
                                                                 ------------       ------------

Stockholders' Equity:
   Common stock; 1,000,000,000 shares of $.00001 par value
      authorized, 474,042,609 and 455,523,990 shares issued
       and outstanding                                                  4,740              4,555
   Additional paid-in capital                                      56,130,347         57,530,605
   Deficit accumulated during the development stage               (52,887,259)       (51,137,805)
   Discount on warrants                                            (2,650,283)        (4,688,761)
                                                                 ------------       ------------
         Total stockholders' equity                                   597,545          1,708,594
                                                                 ------------       ------------
         Total liabilities and stockholders' equity              $  3,864,778       $  4,946,029
                                                                 ============       ============



                 See notes to consolidated financial statements.



                                        1



                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)




                                                                                        Inception
                                                     Three Months Ended               (February 20,
                                                         March 31,                      1984) to
                                             --------------------------------           March 31,
                                                   2003                2002              2003
                                             -------------       -------------       -------------
                                                                            
Revenues                                     $          --       $          --       $     231,892
                                             -------------       -------------       -------------

Costs and Expenses:
   Research and development                        457,910           1,661,173          18,773,326
   General and administrative                      863,202             691,071          18,457,679
   Compensation and other expense for
      options and warrants                              --                  --           3,558,872
   Depreciation                                    237,740             228,097           2,404,929
                                             -------------       -------------       -------------
                                                 1,558,852           2,580,341          43,194,806
                                             -------------       -------------       -------------

Loss from Operations                            (1,558,852)         (2,580,341)        (42,962,914)
                                             -------------       -------------       -------------

Other Income (Expense):
   Interest income                                   6,189               2,071             907,624
   Other income                                         --                  --             120,093
   Interest expense                               (187,139)           (252,802)         (9,062,717)
   Severance expense - former directors                 --                  --            (302,500)
                                             -------------       -------------       -------------
                                                  (180,950)           (250,731)         (8,337,500)
                                             -------------       -------------       -------------

Loss from Continuing Operations                 (1,739,802)         (2,831,072)        (51,300,414)
Loss from Discontinued Operations                   (9,652)            (42,436)         (1,586,845)
                                             -------------       -------------       -------------

Net Loss                                     $  (1,749,454)      $  (2,873,508)      $ (52,887,259)
                                             =============       =============       =============

Net Loss Per Common Share
   Basic and Diluted:
      Continuing operations                  $       (0.00)      $       (0.01)
      Discontinued operations                        (0.00)              (0.00)
                                             -------------       -------------
      Net loss                               $       (0.00)      $       (0.01)
                                             =============       =============

Weighted Average Number of
   Common Shares Outstanding                   469,468,368         406,815,381
                                             =============       =============




                See notes to consolidated financial statements.



                                        2



                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 2003





                                                                         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 financial statements.


                                        3




                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 2003





                                                                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      38,622,618        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, year 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 financial statements.


                                        4




                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 2003





                                                                          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 underwriter warrants         0.12       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 financial statements.



                                        5




                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 2003





                                                               Common Stock                                  Deficit
                                                               ------------                                 Accumulated    Deferred
                                                   Amount                        Additional                 during the     Compen-
                                                     Per                           Paid-In    Subscription  Development     sation
                                                    Share     Shares      Amount   Capital     Receivable     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 financial statements.



                                        6



                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 2003





                                            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 financial statements.



                                        7



                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 2003




                                              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 financial statements.



                                        8



                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 2003





                                                     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 financial statements.



                                        9




                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 2003





                                                    Common Stock                        Deficit
                                         -----------------------------                 Accumulated
                                         Amount                         Additional     during the     Deferred     Discount
                                           Per                            Paid-In      Development  Compensation      on
                                          Share      Shares     Amount    Capital          Stage         Cost       Warrants
                                         ------   -----------   ------   -----------   ------------    --------    ---------
                                                                                              
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           --
Credit arising from modification
  of option terms                                          --       --       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 financial statements.

                                       10



                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 2003






                                                   Common Stock                                      Deficit
                                       ---------------------------------------                      Accumulated
                                          Amount                                   Additional       during the        Discount
                                            Per                                     Paid-In        Development           on
                                           Share           Shares        Amount     Capital            Stage           Warrants
                                       -------------    -----------    --------    ------------     ------------     -----------
                                                                                                   
Balance, December 31, 1999                              303,472,035    $  3,034    $ 17,537,333     $(19,725,238)    $  (428,489)

Issuance of common stock,
  exercise of options                  $      0.1400        600,000           6          83,994               --              --
Issuance of common stock,
  exercise of options                         0.1500      1,600,000          16         239,984               --              --
Issuance of common stock,
  exercise of options                         0.1600        650,000           7         103,994               --              --
Issuance of common stock,
  exercise of options                         0.1700        100,000           1          16,999               --              --
Issuance of common stock,
  exercise of options                         0.2100        792,500           8         166,417               --              --
Issuance of common stock,
  exercise of options                         0.2500      1,000,000          10         246,090               --              --
Issuance of common stock,
  exercise of options                         0.2700        281,000           3          75,867               --              --
Issuance of common stock,
  exercise of options                         0.3600        135,000           1          48,599               --              --
Issuance of common stock,
  exercise of warrants                        0.2040        220,589           2          44,998               --              --
Issuance of common stock,
  exercise of warrants                        0.2448        220,589           2          53,998               --              --
Issuance of common stock,
  exercise of warrants                        0.2750         90,909           1          24,999               --              --
Issuance of common stock,
  exercise of warrants                        0.3300         90,909           1          29,999               --              --
Issuance of common stock,
  conversion of debt                          0.1400     35,072,571         351       4,907,146               --              --
Issuance of common stock,
  conversion of debt                          0.1900      1,431,785          14         275,535               --              --
Issuance of common stock,
  conversion of debt                          0.2000      1,887,500          19         377,481               --              --
Issuance of common stock,
  conversion of debt                          0.3600         43,960          --          15,667               --              --
Issuance of common stock, cashless
  exercise of warrants                                      563,597           6         326,153               --              --
Issuance of common stock, services
  rendered                                    0.4650        100,000           1          46,499               --              --
Private placement of common stock             0.2200     13,636,357         136       2,999,864               --              --
Private placement of common stock             0.3024      4,960,317          50       1,499,950               --              --
Private placement of common stock             0.4000     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
Credit arising from modification
  of option terms                                                --          --       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 financial statements.

                                       11



                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 2003





                                                         Common Stock                                Deficit
                                                --------------------------------                    Accumulated
                                                 Amount                              Additional     during the       Discount
                                                   Per                                Paid-In       Development        on
                                                  Share      Shares       Amount      Capital          Stage          Warrants
                                                --------   -----------   --------   ------------    ------------    -----------
                                                                                                  
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                           $ 0.2700        40,000          1         10,799              --             --
Issuance of common stock,
  exercise of options                             0.3600        20,000          1          7,199              --             --
Issuance of common stock, cashless
  exercise of warrants                                          76,411          1         77,491              --             --
Issuance of common stock, for
  services rendered                               0.3500       100,000          1         34,999              --             --
Sale of common stock, for cash                    0.1500     6,666,667         66        999,933              --             --
Sale of common stock, for cash                    0.3000     2,000,000         20        599,980              --             --
Sale of common stock, for cash                    0.3200     3,125,000         31        999,969              --             --
Sale of common stock, for cash                    0.4000     1,387,500         14        554,986              --             --
Sale of common stock, for cash                    0.2700     9,666,667         96      2,609,904              --             --
Cashless exercise of warrants                                       --         --        (77,491)             --             --
Warrant costs, private placement                                    --         --        168,442              --       (168,442)
Warrant costs, private equity line of credit                        --         --      1,019,153              --     (1,019,153)
Amortization of warrant costs,
  securities purchase agreements                                    --         --             --              --        985,705
Credit arising from modification of option terms                    --         --        691,404              --             --
Net loss, year ended December 31, 2001                              --         --             --     (11,715,568)            --
                                                --------   -----------   --------   ------------    ------------    -----------

Balance, December 31, 2001                                 403,296,863   $  4,033   $ 47,666,141    $(40,795,470)   $(3,432,630)
                                                ========   ===========   ========   ============    ============    ===========





                 See notes to consolidated financial statements.



                                       12



                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 2003





                                                      Common Stock                                Deficit
                                              --------------------------------                    Accumulated
                                               Amount                             Additional       during the        Discount
                                                Per                                 Paid-In        Development         on
                                               Share        Shares     Amount       Capital           Stage          Warrants
                                               ------    -----------    ------    ------------     ------------     -----------
                                                                                                  
Balance, December 31, 2001                               403,296,863    $4,033    $ 47,666,141     $(40,795,470)    $(3,432,630)

Sale of common stock, for cash                $0.1109     17,486,491       175       1,938,813               --              --
Sale of common stock, for cash                 0.1400     22,532,001       225       2,840,575               --              --
Sale of common stock, for cash                 0.1500      9,999,999       100       1,499,900               --              --
Issuance of common stock,
  conversion of debt                           0.1100        909,091         9          99,991               --              --
Issuance of common stock,
  conversion of debt                           0.1539      1,299,545        13         199,987               --              --
Warrant costs, termination agreement                              --        --         190,757               --              --
Warrant costs, issued with sale of
  common stock, for cash                                          --        --       2,358,033               --      (2,358,033)
Expenses of stock issuance                                        --        --         (50,160)              --              --
Warrants granted for consulting services                          --        --         386,677               --              --
Credit arising from modification
  of option terms                                                 --        --         177,963               --              --
Amortization of warrant costs,
  securities purchase agreements                                  --        --              --               --       1,101,902
Beneficial conversion feature, May debenture                      --        --          55,413               --              --
Beneficial conversion feature, July debentures                    --        --         166,515               --              --
Net loss, year ended December 31, 2002                            --        --              --      (10,342,335)             --
                                                         -----------    ------    ------------     ------------     -----------

Balance, December 31, 2002                               455,523,990    $4,555    $ 57,530,605     $(51,137,805)    $(4,688,761)
                                                         ===========    ======    ============     ============     ===========




                 See notes to consolidated financial statements.




                                       13




                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 2003





                                                 Common Stock                                   Deficit
                                     ------------------------------------                     Accumulated
                                       Amount                                 Additional       during the       Discount
                                         Per                                   Paid-In         Development        on
                                        Share         Shares       Amount      Capital            Stage         Warrants
                                    ------------    -----------    ------    ------------     ------------     -----------
                                                                                             
Balance, December 31, 2002                          455,523,990    $4,555    $ 57,530,605     $(51,137,805)    $(4,688,761)

Sale of common stock, for cash      $     0.0800     13,750,000       137       1,099,863
Issuance of common stock,
  conversion of debt                      0.1000      4,105,754        41         410,685               --              --
Issuance of common stock,
  conversion of debt                      0.1818        562,865         6         102,323               --              --
Issuance of common stock,
  for services rendered                   0.0790        100,000         1          7,899
Warrant costs, issued with sale
  of common stock, for cash                                  --        --         102,700               --        (102,700)
Expenses of stock issuance                                   --        --         (52,227)              --          36,385
Amortization of warrant costs,
  securities purchase agreements                             --        --              --               --         354,430
Litigation settlement - warrants
  cancelled-original issue
  discount reversed                                                            (1,974,094)                       1,974,094
Litigation settlement -
  amortization reversed                                                                                           (223,731)
Litigation settlement                                                                                                   --
  cash and stock                                                               (1,097,407)

Net loss, Three Months
  Ended March 31, 2003                                       --        --              --       (1,749,454)             --
                                                    -----------    ------    ------------     ------------     -----------

Balance, March 31, 2003
  (unaudited)                                       474,042,609    $4,740    $ 56,130,347     $(52,887,259)    $(2,650,283)
                                                    ===========    ======    ============     ============     ===========




                 See notes to consolidated financial statements.



                                       14




                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                      CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                                                               Inception
                                                                                     Three Months Ended        (February 20,
                                                                                          March 31,              1984) to
                                                                                ---------------------------      March 31,
                                                                                    2003            2002           2003
                                                                                -----------     -----------     ------------
                                                                                                       
Cash Flows from Operating Activities:
   Net loss                                                                     $(1,749,454)    $(2,873,508)    $(52,887,259)
                                                                                -----------     -----------     ------------
   Adjustments to reconcile net loss to net cash used by operating activities:
         Depreciation                                                               241,701         233,309        2,680,364
         Amortization of debt issuance costs                                         12,854           4,185          841,491
         Amortization of deferred interest cost on beneficial
            conversion feature of convertible debenture                              24,794              --        3,980,191
         Amortization of discount on warrants                                       130,699         241,807        3,498,248
         Amortization of deferred compensation cost                                      --              --          760,500
         Issuance of common stock for debenture interest                             14,795              --          134,432
         Issuance of common stock for services                                           --              --        1,586,000
         Compensation expense for options and warrants                                   --              --        3,558,872
         Changes in operating assets and liabilities:
            Increase in other current assets                                        (50,607)        (41,748)        (195,918)
            Increase in other assets                                                (92,261)        (54,876)      (1,727,450)
            Increase (decrease) in accounts payable and  accrued liabilities        334,252         (80,015)         895,159
                                                                                -----------     -----------     ------------
                  Total adjustments                                                 616,227         302,662       16,011,889
                                                                                -----------     -----------     ------------
                  Net cash used by operating activities                          (1,133,227)     (2,570,846)     (36,875,370)
                                                                                -----------     -----------     ------------

Cash Flows from Investing Activities:
   Purchase of investments                                                               --              --       (6,292,979)
   Proceeds from sale of investments                                                     --              --        6,292,979
   Disposal (Acquisition) of property and equipment                                   4,929         (42,835)      (4,318,455)
                                                                                -----------     -----------     ------------
                  Net cash provided (used) by investing activities                    4,929         (42,835)      (4,318,455)
                                                                                -----------     -----------     ------------

Cash Flows from Financing Activities:
   Proceeds from issuance of convertible debt                                            --       1,500,000       11,500,000
   Proceeds from sale of securities, net of issuance costs                        1,093,465              --       30,623,151
   Proceeds from common stock subscribed but not issued                            (883,900)             --               --
   Payments under capital lease                                                     (39,308)        (45,622)        (349,336)
   Payments on note payable                                                          (6,593)         (5,793)         (87,869)
   Recovery of subscription receivable written off                                       --              --           19,000
                                                                                -----------     -----------     ------------
                  Net cash provided by financing activities                         163,664       1,448,585       41,704,946
                                                                                -----------     -----------     ------------

Net Increase (Decrease) in Cash and Cash Equivalents                               (964,634)     (1,165,096)         511,121

Cash and Cash Equivalents, Beginning                                              1,475,755       1,499,809               --
                                                                                -----------     -----------     ------------

Cash and Cash Equivalents, Ending                                               $   511,121     $   334,713     $    511,121
                                                                                ===========     ===========     ============

Supplemental Disclosure of Non-Cash Financing Activities:
   Cash paid during the period for interest                                     $     6,810     $     3,997
                                                                                ===========     ===========

Supplemental Schedule of Non-Cash Investing and Financing Activities:
   A capital lease obligation of approximately $140,000 was incurred
      during 2002 to finance the purchase of new equipment.



                See notes to consolidated financial statements.


                                       15




                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


NOTE 1.  BASIS OF PRESENTATION

         The accompanying unaudited consolidated financial statements at March
         31 2003 have been prepared in accordance with accounting principles
         generally accepted in the United States for interim financial
         information on Form 10-Q and reflect all adjustments which, in the
         opinion of management, are necessary for a fair presentation of the
         financial position as of March 31 2003 and results of operations for
         the three months ended March 31, 2003 and 2002 and cash flows for the
         three months ended March 31, 2003 and 2002. All such adjustments are of
         a normal recurring nature. Certain general and administrative expenses
         from inception relating to consulting services were reclassified to
         compensation expense for options and warrants to be consistent with
         current presentation. The Company has discontinued allocating certain
         of its general and administrative expenses to research and development.
         This change, effective in the first quarter ending March 31, 2003, was
         necessary to reflect current operating costs relating to the Company's
         Yonkers, New York facility which are recorded as general and
         administrative expenses in line with the Company's operations in New
         York and no longer allocated to research and development expense. The
         Company's Chief Scientific Officer, who is also Chief Executive
         Officer, allocates approximately 30% of his time to oversight of the
         Company's clinical trials and therefore this percentage of his total
         compensation has been allocated to research and development expense
         with the balance allocated to general and administrative expense. 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 audited consolidated
         financial statements and footnotes thereto included in the Company's
         Annual Report on Form 10-K for the year ended December 31, 2002.

NOTE 2.  GOING CONCERN

         As indicated in the accompanying financial statements, the Company has
         suffered accumulated net losses of $52,887,259 since inception and is
         dependent upon registration of Product R for sale before it can begin
         commercial operations. The Company's cash position is inadequate to pay
         all the costs associated with operations and 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. The foregoing issues raise substantial doubt about
         the Company's ability to continue as a going concern.

         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.





                                       16


                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES

         GENERAL

         POTENTIAL CLAIM FOR ROYALTIES

         The Company may be subject to claims from certain third parties for
         royalties due on sales 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. During November 2002, the Company secured
         $3,000,000 of product liability coverage at a cost of approximately
         $24,000 per annum. In addition, during October 2002, the Company
         secured $3,000,000 in liability coverage for each of the three clinical
         trials in Israel at a cost of approximately $16,000. There can be no
         assurance that the Company will be able to secure additional insurance
         in adequate amounts or at reasonable premiums if it determined to do
         so. Should the Company be unable to secure additional 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 nine issued U.S. patents, some covering the composition
         of Product R and others covering various uses of Product R. In
         addition, the Company has two issued Australian patents covering the
         use of Product R. Additionally, the Company has 14 pending U.S. patent
         applications and 17 pending 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 issued patents as well as patents that
         may result from pending applications will be enforceable.

         STATUS OF FDA FILINGS

         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. In September 2001, the FDA cleared the Company's IND
         application for Product R to begin Phase I clinical trials. On April
         12, 2002, the Company successfully completed Phase 1 trials. Phase 2
         trials are pivotal clinical investigations designed to establish the
         efficacy and safety of Product R. Currently, the Company does not have
         sufficient funds available to pursue the Phase 2 clinical trials of
         Product R as a topical treatment for genital warts caused by HPV
         infection.





                                       17

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         GENERAL (Continued)

         STATUS OF ISRAEL CLINICAL TRIALS

         In November 2002 the Company began testing injectable Product R in the
         following clinical trials in Israel:

         o        PHASE I/PHASE II STUDY IN CACHECTIC PATIENTS NEEDING SALVAGE
                  THERAPY FOR AIDS. These patients have failed highly active
                  anti-retroviral therapy (HAART), remain on HAART, and require
                  salvage therapy. The Company believes that Product R may have
                  three major beneficial effects in patients with AIDS. First,
                  its therapeutic effects on body wasting (cachexia) seen in
                  patients with AIDS. Second, the mitigation of the toxicity of
                  drugs included in HAART regimens for the treatment of AIDS.
                  Third, the synergistic activity with drugs used in HAART
                  regimens to suppress the replication of HIV and increase the
                  CD4 and CD8 cell counts in patients with AIDS. The Company
                  believes that Product R may prove to be an important "enabler"
                  drug in the treatment of AIDS.

         o        PHASE I STUDY IN CACHECTIC PATIENTS WITH LEUKEMIA AND
                  LYMPHOMA. Included are patients with acute lymphocytic
                  leukemia, multiple Myeloma, Hodgkin's disease and
                  non-Hodgkin's lymphoma.

         o        PHASE I STUDY IN CACHECTIC PATIENTS WITH SOLID TUMORS.
                  Included are patients with solid tumors such as colonic, lung,
                  breast, stomach and kidney cancers.

         The Company's objective for the three Israeli trials is to determine
         the safety, tolerance and metabolic characteristics of Product R.
         Although there can be no assurances, the Company anticipates that the
         clinical trials in Israel will help facilitate the planned
         investigational new drug (IND) application process for injectable
         Product R with the FDA.

         The Company's 12-month agreement formalized in April 2001 with the
         Selikoff Center in Israel to develop clinical trials in Israel using
         Product R has concluded. The Company paid $242,000 under this
         agreement.

         In September 2002, the Company entered into a contract with EnviroGene
         LLC, an affiliate of the Selikoff Center, to conduct, evaluate and
         maintain the scientific quality for the three clinical studies listed
         above. Under the terms of this agreement, EnviroGene will (1) finalize
         all Israeli government and hospital approval documents, (2) complete
         and organize the three clinical trials including establishing a network
         of scientists to perform said study/trial and initiate recruitment of
         patients and (3) perform the studies/trials and evaluate the results.
         Total costs incurred by EnviroGene LLC in connection with these
         clinical trials are expected to be $1,551,000. $825,000 has been paid
         through March 31, 2003, of which $199,000 was paid during the first
         quarter of 2003. It is anticipated that these trials will
         support future FDA applications.



                                       18

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         GENERAL (Continued)

         STATUS OF ISRAEL CLINICAL TRIALS (Continued)

         In the fourth quarter of 2002, the Company entered into various
         agreements supporting the clinical trials in Israel aggregating
         approximately $1,000,000 to be paid over a twelve-month period. These
         services include the monitoring and auditing of the clinical sites,
         hospital support and laboratory testing. Approximately $76,000 has been
         paid through March 31, 2003, of which $53,000 was paid during the first
         quarter of 2003.

         In March 2003, the Company commenced discussions and began to draft
         protocols to expand the ongoing Israeli clinical trials of Product R
         for the treatment of AIDS patients (who have failed HAART and remain on
         HAART therapy) into late Phase II blinded, controlled clinical trials.

         On July 8, 2002, the Company extended an 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 in animal models. Under its provisions the study
         period is extended for another twelve months to July 7, 2003. Total
         costs incurred in connection with this research are expected to be
         $138,000, of which payments of $40,000 each were made in July 2002 and
         November 2002.

         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.
         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 March 31,
         2003, 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





                                       19

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         HIRSCHMAN AGREEMENT (Continued)

         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; (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; 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. 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.

         Dr. Hirschman assigned to third parties unaffiliated with the Company
         options to acquire an aggregate of three million shares of the
         Company's common stock, all of which assigned options have expired and
         are no longer exercisable.

         Effective December 31, 2001, the remaining unexercised $0.27 and $0.36
         options, which had been extended to December 31, 2001, were further
         extended to June 30, 2002 at exercise prices of $0.28 and $0.37,
         respectively. As a result of this modification of the option terms, the
         fair value of the options was estimated to be $6,158 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 5%. This amount has been charged to
         compensation expense for options and warrants during the year ended
         December 31, 2001. Effective June 30, 2002, the remaining unexercised
         $0.27 and $0.36 options were extended to December 31, 2002. As a result
         of this modification of the option terms, the fair value of the options
         was estimated to be $3,895 based on a financial analysis of the terms
         of the options using the Black-Scholes pricing model with the following
         assumptions: expected volatility of 117%; risk free interest rate of
         1.7%. This amount has been charged to compensation expense for options
         and warrants during the quarter ended June 30, 2002.

         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 1998 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,
         provided, however, the Agreement is extended automatically by one year,
         each year, unless notice of termination has been given by either Dr.
         Hirschman or the Company. In July 2002, the Company notified Dr.
         Hirschman that the Agreement will not be extended subsequent to
         December 31, 2004. 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



                                       20

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         HIRSCHMAN AGREEMENT (Continued)

         an agreement relating to co-marketing pursuant to which one or more
         third parties commit to make payments to the Company of at least $15
         million. On September 4, 2001, the Company received an IND number from
         the FDA. Therefore, of the $100,000 described above, $25,000 was paid
         as of December 31, 2001 with an additional $25,000 paid through
         September 30, 2002. No further payments have been made to date. 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).

         OTHER EMPLOYEES

         In connection with the employment of its Chief Financial Officer, the
         Company granted Alan 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 commencing October 1, 1999 through September 30, 2009
         and have an exercise price of $0.24255 per share. These options are
         fully vested.

         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 has recognized the
         $376,126 fair value of the options as compensation expense on a
         pro-forma basis over a three year service period.

         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 $0.33 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).




                                       21

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         OTHER EMPLOYEES (Continued)

         In May 2002, the Company granted to certain of its employees options to
         purchase 274,000 shares of the Company's common stock. Such options
         have an exercise price of $0.17 per share, vest in 20% increments over
         a five year period commencing January 2003 through January 2012. The
         fair value of the these options was estimated to be $43,922 ($0.1603
         per option share) and based upon a financial analysis of the terms of
         the options using the Black-Scholes Pricing Model with the following
         assumptions: expected volatility of 117%; a risk free interest rate of
         4.38%; an expected life of approximately 10 years. The Company will
         recognize the fair value of the options as compensation expense on a
         pro-forma basis over approximately 10 years (the term of the options).

         OPTIONS GRANTED TO MEMBERS OF THE BOARD OF DIRECTORS AND ADVISORY
         BOARDS

         MEMBERS OF ADVISORY BOARDS

         In May 2002, the Company granted to members of its Scientific Advisory
         Board and Business Advisory Board options to purchase an aggregate of
         2,250,000 shares of common stock at an exercise price of $0.12 per
         share, which options are exercisable 25% immediately, 25% on June 20,
         2002, 25% on September 20, 2002 and 25% on December 20, 2002 through
         May 5, 2010. The fair value of the options was estimated to be $246,822
         ($0.1097 per option) based upon a financial analysis of the terms of
         the warrants using the Black-Scholes Pricing Model with the following
         assumptions: expected volatility of 115%; a risk free interest rate of
         4.88% and an expected holding period of eight years. This amount was
         charged to compensation expense for options and warrants during the
         quarter ended June 30, 2002. The Business Advisory Board was dissolved
         during December 2002.

         In September 2002, the Company granted to Sidney Pestka, M.D., a member
         of the Scientific Advisory Board, options to purchase 250,000 shares of
         common stock at an exercise price of $0.14 per share, which options are
         exercisable 25% immediately, 25% on December 18, 2002, 25% on March 18.
         2003 and 25% on June 18, 2003 through September 17, 2010. The fair
         value of the options was estimated to be $30,462 ($0.1218 per option)
         based upon a financial analysis of the terms of the warrants using the
         Black-Scholes Pricing Model with the following assumptions: expected
         volatility of 127%; a risk free interest rate of 4.38% and an expected
         holding period of eight years. This amount was charged to compensation
         and other expense for options and warrants during the quarter ended
         September 30, 2002. In December 2002, the Company granted to members of
         its Scientific Advisory Board options to purchase an additional
         1,500,000 shares of common stock at an exercise price of $0.075 per
         share, which options are exercisable 25% on March 20, 2003, 25% on June
         20, 2003, 25% on September 20, 2003 and 25% on December 20, 2003
         through December 20, 2010. The fair value of the options was estimated
         to be $109,393 ($0.0729 per option) based upon a financial analysis of
         the terms of the

                                       22

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         OPTIONS GRANTED TO MEMBERS OF THE BOARD OF DIRECTORS AND ADVISORY
         BOARDS (Continued)

         MEMBERS OF ADVISORY BOARDS (Continued)

         options using the Black-Scholes Pricing Model with the following
         assumptions: expected volatility of 114%; a risk free interest rate of
         4.14% and an expected holding period of eight years. This amount was
         charged to compensation expense for options and warrants during the
         year ended December 31, 2002.

         BOARD OF DIRECTORS

         In May 2002, the Company granted an aggregate of 4,150,000 options to
         purchase shares of the Company's Common stock to certain Members of the
         Board of Directors and various committees of the Board of Directors.
         The exercise price was $0.12 per share exercisable 25% immediately, 25%
         on June 20, 2002, 25% on September 20, 2002 and 25% on December 20,
         2002 through May 5, 2010. The fair value of the these options was
         estimated to be $455,249 ($0.1097 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
         115%; a risk free interest rate of 4.88% and an expected life of eight
         years. The Company will recognize the fair value of the options as
         compensation expense on a pro-forma basis over an eight year period
         (the term of the options).

         In June 2002, the Company granted to Roy S. Walzer, a member of the
         Board of Directors and member of various committees of the Board,
         options to purchase 528,800 shares of common stock at an exercise price
         of $0.295 per share, which options are exercisable 25% immediately, 25%
         on September 10, 2002, 25% on December 10, 2002 and 25% on March 10,
         2003 through June 9, 2010. The fair value of the these options was
         estimated to be $140,608 ($0.2659 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
         115%; a risk free interest rate of 4.88% and an expected life of eight
         years. The Company will recognize the fair value of the options as
         compensation expense on a pro-forma basis over an eight year period
         (the term of the options).

         In July 2002, the Company granted to Paul Bishop, a member of the Board
         of Directors, options to purchase 238,356 shares of common stock at an
         exercise price of $0.17 per share, which options are exercisable 25%
         immediately, 25% on October 29, 2002, 25% on January 29, 2003 and 25%
         on April 29, 2003 through July 28, 2010. The fair value of the these
         options was estimated to be $38,509 ($0.1616 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 133%; a risk free interest rate of 4.38% and an expected
         life of eight years. The Company will recognize the fair value of the
         options as compensation costs on a pro-forma basis over an eight year
         period (the term of the options).




                                       23

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         OPTIONS GRANTED TO MEMBERS OF THE BOARD OF DIRECTORS AND ADVISORY
         BOARDS (Continued)

         BOARD OF DIRECTORS (Continued)

         In September 2002, the Company granted to Richard Kent, a member of the
         Board of Directors, and member of various committees of the Board
         options to purchase 241,096 shares of common stock at an exercise price
         of $0.14 per share, which options are exercisable 25% immediately, 25%
         on December 24, 2002, 25% on March 24, 2003 and 25% on June 24 2003
         through September 23, 2010. The fair value of the these options was
         estimated to be $29,377 ($0.1218 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
         127%; a risk free interest rate of 4.38% and an expected life of eight
         years. The Company will recognize the fair value of the options as
         compensation expense on a pro-forma basis over an eight-year period
         (the term of the options). During February 2003, Richard S. Kent
         resigned from the Company's Board of Directors. Under the terms of his
         option agreements he is entitled to exercise options to purchase
         394,437 shares of the Company's common stock until February 2006.

         In December 2002, the Company granted an aggregate of 10,600,000
         options to purchase shares of the Company's Common stock to certain
         Members of the Board of Directors and various committees of the Board
         of Directors. The exercise price was $0.075 per share are exercisable
         25% on March 20, 2003, 25% on June 20, 2003, 25% on September 20, 2003
         and 25% on December 20, 2003 through December 20, 2010. The fair value
         of the options was estimated to be $773,042 ($0.0729 per option) based
         upon a financial analysis of the terms of the options using the
         Black-Scholes Pricing Model with the following assumptions: expected
         volatility of 114%; a risk free interest rate of 4.14% and an expected
         holding period of eight years. The Company will recognize the fair
         value of the options as compensation costs on a pro forma basis over an
         eight-year period (the term of the options).

         Financial reporting of the options granted to Hirschman, Gallantar,
         other employees and Members of the Board of Directors and committees of
         the Board of Directors has been prepared pursuant to the Company's
         policy of following APB No. 25, and related interpretations.
         Accordingly, the following pro-forma financial information is presented
         to reflect amortization of the fair value of the options.




                                       24

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         OPTIONS GRANTED TO MEMBERS OF THE BOARD OF DIRECTORS AND ADVISORY
         BOARDS (Continued)

         BOARD OF DIRECTORS (Continued)




                                                 Three Months
                                                 Ended March 31,
                                           ---------------------------
                                               2003            2002
                                           -----------     -----------

Net loss as reported                       $(1,749,454)    $(2,873,508)
Total stock-based compensation
  expense determined under fair value
  based method for all awards, net of
  related tax effects                          (45,998)       (564,188)
                                           -----------     -----------
Pro forma net loss                         $(1,795,452)    $(3,437,696)
                                           ===========     ===========

Earnings per share - basic and diluted:
   As reported                             ($     0.00)    ($     0.01)
                                           ===========     ===========
   Pro forma                               ($     0.00)    ($     0.01)
                                           ===========     ===========


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

         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. In addition, GloboMax and its subcontractors are assisting
         the Company in conducting Phase I clinical trials for Product R. The
         contract was extended by mutual consent of both parties. The Company
         has paid approximately $5,031,000 for services rendered and
         reimbursement of expenses by GloboMax and its subcontractors through
         December 31, 2002. Globomax is no longer providing services or
         representing the Company.

         HARBOR VIEW AGREEMENTS

         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 structures, financial transactions, financial
         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


                                       25

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         HARBOR VIEW AGREEMENTS (Continued)

         $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 was amortized to consulting
         expense during the year ended December 31, 2000.

         In May 2002, the Company entered into an agreement with Harbor View
         Group, Inc., which terminated all consulting agreements with Harbor
         View Group, Inc. as of December 31, 2001. In consideration for
         consulting services provided by Harbor View to the Company from January
         2002 to May 2002, the Company granted to Harbor View warrants to
         purchase 1,000,000 shares of the Company's common stock at an exercise
         price of $0.18 per share. The warrants are exercisable in whole or in
         part at any time and from time to time prior to May 30, 2008. The fair
         value of the warrants was estimated to be $190,757 ($0.1908 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 117%; a risk free interest rate of 4.38% and an
         expected holding period of six years. This amount was charged to
         compensation expense for options and warrants during the quarter ended
         June 30, 2002.

         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.

         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 the entire amount has been incurred as of December 31, 2001.
         During 2002, additional costs were incurred to complete leasehold
         improvements for research and development purposes of approximately
         $222,000, of which $93,000 has been paid at March 31, 2003. Additional
         payments are scheduled through August 2003.



                                       26

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         LITIGATION

         In December 2002 the Company filed suit in the Circuit Court of the
         11th Judicial Circuit of Florida charging that certain investors
         "misrepresented their intentions in investing in the Company" and
         "engaged in a series of manipulative activities to depress the price of
         Advanced Viral stock." The Company alleged that the defendants sought
         to "guarantee they would be issued significantly more shares of ADVR
         common stock" as a result of warrant repricing provisions of a
         September 2002 financing agreement. The Company sought a judgment for
         damages, interest and costs.

         The complaint named SDS Merchant Fund, L.P., a Delaware limited
         partnership; Alpha Capital, A.G., located in Vaduz, Lichtenstein;
         Knight Securities, L.P., a limited partnership conducting securities
         business in Florida; Stonestreet Limited Partnership located in Canada;
         and Bristol Investment Fund, LTD., whose principal place of business is
         in Grand Cayman, Cayman Islands, among others. The complaint claimed
         that the "defendants had each, at times acting individually, and at
         times acting in concert with at least one or more of each other,"
         engaged in practices that violate sections of the Florida Securities
         and Investor Protection Act.

         Also named as a plaintiff in the case is William B. Bregman, a resident
         of Miami-Dade County, Florida, and one of the largest shareholders of
         the Company. The complaint alleged that Mr. Bregman suffered losses of
         approximately $3.9 million as a result of the stock manipulation
         scheme.

         The suit is related to an agreement, announced September 9, 2002,
         pursuant to which the Company issued and sold to certain investors
         21,500,000 shares of its common stock for total gross proceeds of
         $3,010,000, or $0.14 per share. The Company also issued warrants to
         purchase an aggregate of 16,125,000 shares of the Company's common
         stock, which were covered by provisions that allowed for an adjustment
         of the warrant exercise price. The complaint charged the defendants
         with manipulating the share price to take favorable advantage of these
         warrant pricing provisions.

         Following the initiation of the Company's lawsuit in Florida, three of
         the purchasers in the September financing (Alpha Capital, A.G., Bristol
         Investment Fund, Ltd. and Stonestreet Limited Partnership (the "Alpha
         Plaintiffs") filed separate lawsuits against the Company in the U.S.
         District Court for the Southern District of New York. The suits sought
         a preliminary injunction and other relief for breach of contract. The
         District Court entered an order on February 11, 2003 upon a motion of
         the Alpha Plaintiffs, that required that (i) the Company deliver to the
         Alpha Plaintiffs the shares of Company common stock issuable upon
         exercise of the warrants; (ii) the Alpha Plaintiffs post a bond of
         either $100,000 or the market value of the warrant shares, whichever is
         higher for each group of warrants as of the first and second
         determination dates; and (iii) all the proceeds from the sale of the
         warrant shares be placed in escrow pending final resolution of the
         litigation. Within ten days of the entry of the order, the Company
         moved to alter/amend the judgment and/or reconsideration of the Court's
         order requesting relief from the Court's order. The Court denied this
         motion and ordered the Company to immediately deliver the warrant
         shares to the Alpha Plaintiffs upon their payment of the exercise price
         and posting of a bond, without further delay and no later than April 8,
         2003. The Company appealed the order denying the motion for
         reconsideration.



                                       27

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         LITIGATION (Continued)

         During May 2003, the Company entered into settlement and mutual release
         agreements with the parties involved in both the Florida and New York
         litigation, which, among other things, dismissed the lawsuits with
         prejudice, and Alpha Capital separately dismissed its lawsuit with
         prejudice. Pursuant to the agreements, in exchange for release by the
         parties to the lawsuits and certain parties to the September financing
         of their rights to exercise the warrants issued in the September 2002
         financing, we issued an aggregate of 947,000 shares of our common stock
         and agreed to pay an aggregate of $1,047,891 to such parties, of which
         $25,000 was paid as of March 31, 2003, $701,463 was paid subsequent to
         quarter end, and of which $321,428 shall be paid in five equal monthly
         installments until September 2003.

NOTE 4.  SECURITIES PURCHASE AGREEMENTS

         CONVERTIBLE DEBENTURES AND WARRANTS

         The Company issued warrants to purchase common stock in connection with
         the issuance of several convertible debentures sold during the years
         1997 to 2000, which debentures have all been fully converted. As of
         December 31, 2002, warrants to purchase approximately 3.2 million
         shares of the Company's common stock relating to these fully converted
         debentures were outstanding with expiration dates through 2009 at
         exercise prices ranging from $0.199 to $0.864.

         During the second and third quarters of 2002, the Company issued to
         certain investors an aggregate of $2,000,000 principal amount of its 5%
         convertible debentures at par in private placements. Under the terms of
         each 5% convertible debenture, 20% of the original issue is convertible
         on the original date of issue at a price equal to the closing bid price
         quoted on the OTC Bulletin Board on the trading day immediately
         preceding the original issue date (except for the Rushing/Simoni
         issuance detailed below which had an initial conversion price of $0.11
         per share). Thereafter, 20% of the principal balance may be converted
         at six-month intervals at a conversion price equal to the higher of (i)
         90% of the average closing bid price for the five trading days prior to
         the conversion date (the "Market Price"); or (ii) ten cents ($0.10)
         which amount is subject to certain adjustments. The convertible
         debentures, including interest accrued thereon, are payable by Advanced
         Viral in shares of common stock and mature two years from the date of
         issuance. The shares issued upon conversion of the debentures cannot be
         sold or transferred for a period of one year from the applicable
         vesting date of the convertible portion of the debentures. The Company
         issued its 5% convertible debentures as follows:




                                       28

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 4.  SECURITIES PURCHASE AGREEMENTS (Continued)

         CONVERTIBLE DEBENTURES AND WARRANTS (Continued)

         o  On May 30, 2002, the Company sold to O. Frank Rushing and Justine
            Simoni, as joint tenants, $500,000 principal amount of its 5%
            convertible debenture. Based on the terms for conversion associated
            with this debenture, there was an intrinsic value associated with
            the beneficial conversion feature of approximately $55,000, which
            was recorded as deferred interest expense and is presented as a
            discount on the convertible debenture. This amount will be amortized
            over an expected holding period of two years. Of this amount,
            $42,000 has been amortized to interest expense through March 31,
            2003. On June 3, 2002, these investors converted the first 20%
            ($100,000) into 909,091 shares of common stock at a conversion price
            of $0.11 per share. In January 2003, the holders converted the
            second 20% ($100,000 plus interest of $3,041) into 1,030,411 shares
            of common stock at a conversion price of $0.10 per share.

         o  On July 3, 2002, the Company sold to James F. Dicke II, who was then
            a member of its Board of Directors, $1,000,000 principal amount of
            its 5% convertible debenture. Based on the terms for conversion
            associated with this debenture, there was an intrinsic value
            associated with the beneficial conversion feature of approximately
            $111,000 which was recorded as deferred interest expense and is
            presented as a discount on the convertible debenture. This amount
            will be amortized over an expected holding period of two years. Of
            this amount, $80,000 has been amortized to interest expense through
            March 31, 2003. On July 3, 2002, Mr. Dicke converted the first 20%
            of the debenture ($200,000) for 1,299,545 shares of common stock at
            a conversion price of $0.1539 per share. In January 2003, Mr. Dicke
            converted the second 20% ($200,000 plus interest of $5,041) of the
            debenture into 2,050,411 shares of common stock at a conversion
            price of $0.10 per share.

         o  On July 15, 2002, the Company sold to Peter Lunder $500,000
            principal amount of the Company's 5% convertible debenture. Based on
            the terms for conversion associated with this debenture, there was
            an intrinsic value associated with the beneficial conversion feature
            of approximately $55,000, which was recorded as deferred interest
            expense and is presented as a discount on the convertible debenture.
            This amount will be amortized over an expected holding period of two
            years. Of this amount, $39,000 has been amortized to interest
            expense through March 31, 2003. In January 2003, Mr. Lunder
            converted 40% ($200,000 plus interest of $4,822) of the debenture
            into 1,587,797 shares of common stock, the first 20% of which was
            converted at a conversion price of $0.1818 per share, and the second
            20% of which was converted at a conversion price of $0.10 per share.




                                       29

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 4.  SECURITIES PURCHASE AGREEMENTS (Continued)

         SECURITIES PURCHASE AGREEMENTS

         Pursuant to certain securities purchase agreements, the Company issued
         warrants to purchase common stock in connection with the sale of
         approximately 61,500,000 shares of common stock during the years 1998
         to 2001 for cash consideration of approximately $16,900,000. As of
         March 31, 2003, warrants to purchase approximately 16.5 million shares
         of the Company's common stock relating to these securities purchase
         agreements were outstanding with expiration dates through 2006.

         During the quarter ended March 31, 2002, under several securities
         purchase agreements, the Company sold an aggregate of 9,999,999 shares
         of its common stock at $0.15 per share, for cash consideration of
         $1,500,000.

         On April 12, 2002, pursuant to securities purchase agreements with
         various institutional investors, the Company issued 17,486,491 shares
         of its common stock at a market price of $0.11089 per share and
         received net proceeds of approximately $1,939,000.

         On September 10, 2002, the Company issued and sold an aggregate of
         21,500,000 shares of its common stock pursuant to a securities purchase
         agreement with certain institutional investors for total proceeds of
         approximately $3,010,000, or $0.14 per share, along with warrants to
         purchase 16,125,000 shares of the Company's common stock at an exercise
         price of $0.25 per share, subject to adjustment, as described below. In
         addition, pursuant to a placement agent agreement with H. C. Wainwright
         & Co., Inc. ("HCW"), the Company paid HCW a placement fee of $150,500
         cash and issued to HCW 1,032,000 shares of its common stock. An
         adjustment provision in the warrants provides that at 60 and 120
         trading days following the original issue date of the Warrants, a
         certain number of warrants shall become exercisable at $0.001. The
         number of shares for which the warrants are exercisable at $0.001 per
         share is equal to the positive difference, if any, between (i)
         $3,010,000 divided by the volume weighted average price ("VWAP") of the
         Company's common stock for the 60 trading days preceding the First
         Determination Date and (ii) 21,500,000; provided however, that no
         adjustment will be made in the event that the VWAP for the 60 trading
         day period preceding the applicable determination date is $0.14 or
         greater. In December 2002, the Company filed suite against certain of
         the investors in connection with the warrant repricing provisions of
         the agreement (see Note 3 "LITIGATION"). During May 2003, the Company
         entered into a settlement and mutual release agreements with the
         parties involved in both the Florida and New York litigation, which,
         among other things, dismissed the lawsuits with prejudice. Pursuant to
         the agreements, in exchange for release by the parties to the lawsuits
         of their rights to exercise the warrants issued in the September 2002
         financing, the Company issued an aggregate of 947,000 shares of common
         stock and agreed to pay an aggregate of $1,047,891 to such parties, of
         which $25,000 was paid as of March 31, 2003, $701,463 was paid
         subsequent to quarter end, and of which $321,428 shall be paid in five
         equal monthly installments until September 2003. The Company recorded a
         settlement of litigation liability at March 31, 2003 of $1,098,812
         which represents cash to be paid to litigants of $1,022,891 and 947,000
         shares of common stock to be issued at $0.08 per share totaling
         $75,921. (See Note 3 "LITIGATION").




                                       30

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 4.  SECURITIES PURCHASE AGREEMENTS (Continued)

         SECURITIES PURCHASE AGREEMENTS (Continued)

         On December 16, 2002, the Company entered into securities purchase
         agreements with various investors, pursuant to which the Company sold
         an aggregate of 10,450,000 shares of its common stock for total gross
         proceeds of approximately $836,000, or $0.08 per share. The shares of
         common stock were issued by the Company on January 2, 2003 along with
         warrants issued in December 2002 to purchase 6,270,000 shares of common
         stock at an exercise price of $0.12 per share until December 2007. In
         connection with these agreements, the Company paid finders' fees to
         Harbor View and AVIX consisting of (i) approximately $50,000 and (ii)
         warrants to purchase 627,000 shares of the Company common stock at an
         exercise price of $0.12 per share through December 2007. The fair value
         of all warrants issued under this agreement was estimated to be
         $368,000 (price per warrant ranging from $0.0485 to $0.0598 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 114%; a risk free interest rate of 3.1% and an
         expected holding period of five years. This amount is being amortized
         to interest expense in the accompanying consolidated financial
         statements.

         On December 23, 2002, the Company entered into a securities purchase
         agreement pursuant to which the Company sold to various investors
         500,000 shares of common stock at $0.08 per share, for an aggregate
         purchase price of $40,000. These shares of common stock were issued
         during January 2003 along with warrants dated January 2003 to purchase
         300,000 shares of common stock at an exercise price of $0.12 per share
         until January 2008. The fair value of all warrants issued under this
         agreement was estimated to be $16,000 (price per warrant $0.0528 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 114%; a risk free interest rate of 3.1% and an
         expected holding period of five years. This amount is being amortized
         to interest expense in the accompanying consolidated financial
         statements. In connection with this transaction the Company paid
         finders' fees to AVIX consisting of (i) $2,400 and (ii) warrants to
         purchase 30,000 shares of common stock at an exercise price per share
         of $0.12 until January 2008.

         During January 2003, pursuant to a securities purchase agreement with
         various investors, the Company issued 1,550,000 shares of common stock
         at a price of $0.08 per share, for a total purchase price of $124,000,
         along with warrants to purchase 930,000 shares of common stock at an
         exercise price of $0.12 per share until January 2008. The fair value of
         all warrants issued under this agreement was estimated to be $57,000
         (price per warrant of $0.0598 to $0.0624 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
         114%; a risk free interest rate of 3.1% and an expected holding period
         of five years. This amount is being amortized to interest expense in
         the accompanying consolidated financial statements In connection with
         this transaction the Company paid a finders' fee to AVIX consisting of
         (i) $7,440 and (ii) issued warrants to purchase 93,000 shares of common
         stock at an exercise price per share of $0.12 until January 2008.





                                       31

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 4.  SECURITIES PURCHASE AGREEMENTS (Continued)

         SECURITIES PURCHASE AGREEMENTS (Continued)

         During March 2003, pursuant to a securities purchase agreement with
         various investors, the Company issued 1,250,000 shares of common stock
         at $0.08 per share, for a total purchase price of $100,000, along with
         warrants to purchase 750,000 shares of common stock at an exercise
         price of $0.12 per share through March 2007. The fair value of all
         warrants issued under this agreement was estimated to be $46,000 (price
         per warrant of $0.0572 to $0.0624 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 114%; a
         risk free interest rate of 3.1% and an expected holding period of five
         years. In connection with this transaction the Company paid finders'
         fees to Harbor View consisting of (i) $6,000 and (ii) warrants to
         purchase 75,000 shares of common stock at an exercise price per share
         of $0.12 until March 2006.

         SUBSEQUENT FINANCINGS - SECURITIES PURCHASE AGREEMENTS AND CONVERTIBLE
         DEBENTURE

         In April and May 2003, pursuant to securities purchase agreements with
         various investors, the Company sold 3,587,500 shares of common stock at
         a price of $0.08 per share and issued warrants to purchase 2,152,000
         shares of common stock at an exercise price per share of $0.12 through
         April and May 2007, for an aggregate purchase price $287,000. In
         connection with this transaction, the Company paid a finders' fee to
         Harbor View consisting of (i) $17,000 and (ii) warrants to purchase
         215,250 shares of common stock at an exercise price per share of $0.12
         through April 2007.

         On April 11, 2003, pursuant to a securities purchase agreement with
         James F. Dicke II, a former member of the Company's Board of Directors,
         the Company sold 3,125,000 shares of common stock at $0.08 per share
         for a total purchase price of $250,000, along with warrants to purchase
         1,875,000 shares of common stock at an exercise price per share of
         $0.12 through April 2008.

         On April 28, 2003, pursuant to a securities purchase agreement with an
         investor, the Company sold 312,500 shares of common stock at $0.08 per
         share for a total purchase price of $25,000, along with warrants to
         purchase 187,500 shares of common stock at an exercise price per share
         of $0.12 through April 2008. In connection with this transaction, the
         Company paid a finders' fee consisting of warrants to purchase 15,625
         shares of common stock at an exercise price per share of $0.12 per
         until April 2004.




                                       32

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)




NOTE 4.  SECURITIES PURCHASE AGREEMENTS (Continued)

         SUBSEQUENT FINANCINGS - SECURITIES PURCHASE AGREEMENTS AND CONVERTIBLE
         DEBENTURE (Continued)

         On April 28, 2003, the Company entered into a securities purchase
         agreement with Cornell Capital Partners, LP, an institutional investor
         ("Cornell") to sell up to $2,500,000 of 5% convertible debentures, due
         April 28, 2008; of which $1,000,000 was purchased on April 28, 2003;
         $500,000 of convertible debentures will be purchased within 10 business
         days of the filing of the registration statement with the SEC to
         register the underlying shares; and $1,000,000 of convertible
         debentures will be purchased within 20 business days from the date the
         registration statement is declared effective by the SEC. In the event
         the closing bid price of the common stock on the date the Company's
         registration statement is declared effective by the SEC is less than
         $0.10, then the Company shall have the right to redeem the last
         $1,000,000 convertible debenture. The redemption price is the face
         amount of the convertible debenture. A 10% fee is paid to Cornell on
         each sale.

         Commencing July 27, 2003, Cornell may convert the debenture plus
         accrued interest, (which may be taken at Cornell's option in cash or
         common stock), into shares of the Company's common stock at a
         conversion price equal to the lesser of (a) $0.08 or (b) 80% of the
         lowest closing bid price of the Company's common stock for the 4
         trading days immediately preceding the conversion date. Cornell may
         convert no greater than $600,000 in any thirty day calendar period.

         At the Company's option the Company may redeem a portion or all of the
         outstanding debenture at a price equal to 115% of the amount redeemed
         plus accrued interest and Cornell will receive a warrant to purchase
         1,000,000 shares of the Company's stock for every $100,000 redeemed.

         Cornell received a warrant to purchase 15,000,000 shares of our common
         stock exercisable for 5 years at an exercise price per share of $0.097.
         The warrant is not exercisable prior to October 28, 2003.

         The legal expenses associated with this transaction are estimated to be
         approximately $50,000 of which $42,500 has been paid as of April 28,
         2003.



                                       33

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 4.  SECURITIES PURCHASE AGREEMENTS (Continued)

         EQUITY LINE OF CREDIT

         On February 9, 2001, the Company entered into an equity line of credit
         agreement with Cornell to sell up to $50,000,000 of the Company's
         common stock. The line of credit expires August 14, 2003. 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 (60) months from the date of issuance. As of
         March 31, 2003, the Company has not drawn on the equity line of credit.

         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.

         On April 28, 2003, the Company entered into an equity line of credit
         agreement with Cornell. The equity line agreement provides, generally,
         that Cornell has committed to purchase up to $50 million of the
         Company's common stock over a three-year period, with the timing and
         amount of such purchases, if any, at the Company's discretion,
         provided, however, that the maximum amount of each advance is
         $500,000, and the date of each advance shall be no less than six
         trading days after the Company's notification to Cornell of their
         obligation to  purchase shares. Any shares of common stock sold under
         the equity line will be priced at the lowest closing bid price of our
         common stock during the five consecutive trading days following the
         Company's notification to Cornell requesting an advance under the
         equity line. In addition, at the time of each advance, the Company is
         obligated to pay Cornell a fee equal to five percent (5%) of the
         amount of each advance. However, Cornell's obligation to purchase and
         the Company's obligation to sell the common stock is conditioned upon
         the per share purchase price being equal to or greater than a price
         the Company sets on the advance notice date, the minimum acceptable
         price, which may not be set any closer than 7.5% percent below the
         closing bid price of the common stock the day prior to the advance
         notice date. In addition, there are certain other conditions
         applicable to the Company's ability to draw down on the equity line
         including the filing and effectiveness of a registration statement
         registering the resale of all shares of common stock that may be
         issued to Cornell under the equity line and the Company's adherence
         with certain covenants. In connection with this agreement, the Company
         issued 116,279 shares of our common stock to Katalyst LLC in
         consideration for its exclusive placement agent services.





                                       34

                         ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 5.  DISCONTINUED OPERATIONS

         During 2002, the Board of Directors approved a plan to sell Advance
         Viral Research, Ltd. (LTD), the Company's Bahamian subsidiary. SFAS No.
         144 requires the operating results of any assets with their own
         identifiable cash flows that are disposed of or held for sale to be
         removed from income from continuing operations and reported as
         discontinued operations. The operating results for any such assets for
         any prior periods presented was reclassified as discontinued
         operations. The following table details the amounts reclassified to
         discontinued operations:



                                                               Inception
                                       Three Months          (February 20,
                                     Ended March 31,           1984) to
                                 -----------------------       March 31,
                                   2003          2002            2003
                                 --------     -----------     -----------

Revenues                         $     --     $        --     $        --
                                 --------     -----------     -----------
Costs and Expenses:
   General and administrative       5,691          37,224       1,316,041
   Depreciation                     3,961           5,212         275,459
                                 --------     -----------     -----------

                                    9,652          42,436       1,591,500
                                 --------     -----------     -----------
Loss from Operations               (9,652)        (42,436)     (1,591,500)
Other Income                           --              --           4,655
                                 --------     -----------     -----------
   Discontinued operations       $ (9,652)    $   (42,436)    $(1,586,845)
                                 ========     ===========     ===========




                                       35








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 Financial Statements and the related Notes to Consolidated
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, 2002.

OVERVIEW

         Advanced Viral Research Corp. was formed in July 1985 to engage in the
production and marketing, promotion and sale of a pharmaceutical drug known by
the trademark Reticulose(R). The current formulation of Reticulose is currently
known as "Product R." We believe Product R may be employed in the treatment of
certain viral and autoimmune diseases such as:

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

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

         o  Cachexia (body wasting) in patients with solid cancers, leukemias
            and lymphomas; and

         o  Rheumatoid arthritis.

         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 pre-approval requirements imposed by the FDA upon
the introduction of any new or unapproved drug product pursuant to an
investigational new drug application, or IND.

         Since our inception in July 1985, we have been engaged primarily in
research and development activities. We have not generated significant operating
revenues, and as of March 31, 2003 we had incurred a cumulative net loss of
$52,887,259. Our ability to generate substantial operating revenue depends upon
our success in gaining FDA approval for the commercial use and distribution of
Product R. All of our research and development efforts have been devoted to the
development of Product R.

         Our operations over the last five years have been limited principally
to research, testing and analysis of Product R in the United States, and since
November 2002 primarily in Israel, 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 both
inside and outside the United States. On July 30, 2001, we submitted an IND
application to the FDA to begin Phase 1 clinical trials of Product R as a
topical treatment for genital warts caused by the human papilloma virus (HPV)
infection. In September 2001, the FDA cleared the IND application to begin Phase
1 clinical trials. Our Phase 1 study was performed in the United States on human
volunteers. In March 2002, we completed the Phase 1 trial and submitted to the
FDA the results, which indicated that Product R was safe and well tolerated
dermatologically in all the doses applied in the study. Currently, we do not
have sufficient funds available to pursue the Phase 2 clinical trials of Product
R as a topical treatment for genital warts caused by HPV infection.



                                       36


         In November 2002 we began testing injectable Product R in the following
clinical trials in Israel:

         o  PHASE I/PHASE II STUDY IN CACHECTIC PATIENTS NEEDING SALVAGE THERAPY
            FOR AIDS. These patients have failed highly active anti-retroviral
            therapy (HAART), remain on HAART, and require salvage therapy. We
            believe that Product R may have three major beneficial effects in
            patients with AIDS. First, its therapeutic effects on body wasting
            (cachexia) seen in patients with AIDS. Second, the mitigation of the
            toxicity of drugs included in HAART regimens for the treatment of
            AIDS. Third, the synergistic activity with drugs used in HAART
            regimens to suppress the replication of HIV and increase the CD4 and
            CD8 cell counts in patients with AIDS. Thus, we believe that Product
            R may prove to be an important "enabler" drug in the treatment of
            AIDS.

         o  PHASE I STUDY IN CACHECTIC PATIENTS WITH LEUKEMIA AND LYMPHOMA.
            Included are patients with acute lymphocytic leukemia, multiple
            Myeloma, Hodgkin's disease and non-Hodgkin's lymphoma.

         o  PHASE I STUDY IN CACHECTIC PATIENTS WITH SOLID TUMORS. Included are
            patients with solid tumors such as colonic, lung, breast, stomach
            and kidney cancers.

         Our objective for the three Israeli trials is to determine the safety,
tolerance and metabolic characteristics of Product R. Although there can be no
assurances, we anticipate that the clinical trials in Israel will help
facilitate the planned investigational new drug (IND) application process for
injectable Product R with the FDA.

         Our 12-month agreement formalized in April 2001 with the Selikoff
Center in Israel to develop clinical trials in Israel using Product R has
concluded. The amount paid under the agreement was $242,000.

         In September 2002, we entered into a contract with EnviroGene LLC, an
affiliate of the Selikoff Center, to conduct, evaluate and maintain the
scientific quality for the three clinical studies listed above. Under the terms
of this agreement, EnviroGene will (1) finalize all Israeli government and
hospital approval documents, (2) complete and organize the three clinical trials
including establishing a network of scientists to perform said study/trial and
initiate recruitment of patients and (3) perform the studies/trials and evaluate
the results. Total costs incurred by EnviroGene LLC in connection with these
clinical trials are expected to be $1,551,000, of which $825,000 has been paid
through March 31, 2003, and $199,000 was paid during the first quarter of 2003.
It is anticipated that these trials will support future FDA applications.

         In the fourth quarter of 2002, we entered into various agreements
supporting the clinical trials in Israel aggregating approximately $1,000,000 to
be paid over a twelve-month period. These services include the monitoring and
auditing of the clinical sites, hospital support and laboratory testing.
Approximately $76,000 has been paid through March 31, 2003, of which $53,000 was
paid during the first quarter of 2003.

         In March 2003, we commenced discussions and began to draft protocols to
expand the ongoing Israeli clinical trials of Product R for the treatment of
AIDS patients (who have failed HAART and remain on HAART therapy) into late
Phase II blinded, controlled clinical trials.

         On July 8, 2002, we extended an 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 in animal models.
Under its provisions the study period is extended for another twelve months to


                                       37


July 7, 2003. Total costs incurred in connection with this research are expected
to be $138,000, of which payments of $40,000 were made in each of July 2002 and
November 2002.

         Whether we will be able to proceed with clinical trials in Israel for
injectable Product R or anywhere else in the world is dependent upon our ability
to secure sufficient funds. If sufficient funds do not become available, we will
have to curtail our operations by, among other things, limiting our clinical
trials for Product R. We may not be able to raise the funds we currently need to
continue or complete the clinical trials for injectable Product R in Israel.
While we continue to attempt to secure funds through the sale of our securities,
there is no assurance that such funds will be raised on favorable terms, if at
all.

         Conducting the clinical trials of Product R will require significant
cash expenditures. Product R may never be approved for commercial distribution
by any country. Because our research and development expenses and clinical trial
expenses will be charged against earnings for financial reporting purposes, we
expect that losses from operations will continue to be incurred for the
foreseeable future.

         The independent certified public accountants' report on our
consolidated financial statements for the fiscal year ended December 31, 2002,
includes an explanatory paragraph regarding our ability to continue as a going
concern. Note 2 to the consolidated financial statements states that our ability
to continue operations is dependent upon the continued sale of our securities
and debt financing for funds to meet our cash requirements, which raise
substantial doubt about our ability to continue as a going concern. Further, the
accountants' report states that the financial statements do not include any
adjustments that might result from the outcome of this uncertainty.

         Our offices are located at 200 Corporate Boulevard South, Yonkers, New
York 10701. Our telephone number in Yonkers, New York is (914) 376-7383. We have
also established a website: www.adviral.com. Information contained on our
website is not a part of this report.

RESULTS OF OPERATIONS

         For the three months ended March 31, 2003, we incurred losses from
continuing operations of approximately $1,740,000 vs. $2,831,000 for the three
months ended March 31, 2002. Our current losses were attributable primarily to:

         RESEARCH AND DEVELOPMENT EXPENSE. Research and development expenses
decreased in the three months ended March 31, 2003 to approximately $458,000 vs.
approximately $1,661,000 during the three months ended March 31, 2002. We have
reduced our research and development activities to include only research
performed in Israel. As such, allocations for research and development related
expenses such as salaries, benefits, rent and utilities at our headquarters in
Yonkers, New York, which were made for the quarter ended March 31, 2002, were
not made for the quarter ended March 31, 2003, with the exception of our Chief
Scientific Officer, who is also our Chief Executive Officer, who allocates
approximately 30% of his time to oversight of our clinical trials and therefore
approximately $31,000 of his compensation has been allocated to research and
development expense with the balance allocated to general and administrative
expense for the quarter ended March 31, 2003. The decrease in research and
development expenses primarily resulted from:

         o  allocation of research and development expenditures relating to
            salaries and benefits of approximately $31,000 were made for the
            three months ended March 31, 2003 vs. approximately $492,000 for
            salaries and benefits and approximately $73,000 for rent and
            utilities allocated to research and development during the first
            quarter ended March 31, 2002;

         o  expenditures in connection with Product R research in Israel were
            $412,000 for the three months ended March 31, 2003 vs. $40,000 for
            the three months ended March 31, 2002, which increase was
            attributable to payments of approximately $299,000 made to
            EnviroGene, $44,000 made to Quintiles Israel Ltd. and $40,000 made
            to the Weizmann Institute of Science;


                                       38



         o  consulting expenses payable to GloboMax LLC in connection with the
            preparation and filing with the FDA of the IND for Product R were $0
            for the three months ended March 31, 2003 vs. $910,000 for the three
            months ended March 31, 2002; and

         o  expenditures for laboratory supplies were $0 for the three months
            ended March 31, 2003 vs. $136,000 for the three months ended March
            31, 2002;

         GENERAL AND ADMINISTRATIVE EXPENSE. General and administrative expense
increased to approximately $863,000 for the three months ended March 31, 2003
vs. $691,000 for the three months ended March 31, 2002. The increase in general
and administrative expenses primarily resulted from:

         o  increased professional fees of approximately $295,000 for the three
            months ended March 31, 2003 vs. $176,000 for the three months ended
            March 31, 2002, which increase was primarily attributable to certain
            legal fees for litigation ($193,000 for the three months ended March
            31, 2003 vs. $0 for the three months ended March 31, 2002) (See
            "Legal Proceedings");

         o  increased payroll and related expenses of approximately $267,000 for
            the three months ended March 31, 2003 vs. $223,000 for the three
            months ended March 31, 2002, which increase is attributable to the
            allocation of staff from research and development functions.
            Currently, salaries and benefits are recorded as general and
            administrative expense with the exception of our Chief Scientific
            Officer, who is also our Chief Executive Officer, who allocates
            approximately 30% of his time to oversight of our clinical trials.
            Therefore, approximately $31,000 of his compensation has been
            allocated to research and development expense and the balance of
            $71,000 has been allocated to general and administrative expense for
            the quarter ended March 31, 2003. Payroll and related expenses for
            March 31, 2002 before allocation to research and development was
            approximately $715,000. Before allocations, payroll and related
            expenses decreased to $298,000 for the three months ended March 31,
            2003 vs. $715,000 for the three months ended March 31, 2002 due to a
            reduction of personnel during 2002 from 35 as of March 31, 2002 to
            10 employees as of March 31, 2003;

         o  increased rent and utility expenses of approximately $104,000 for
            the three months ended March 31, 2003 vs. $18,000 for the three
            months ended March 31, 2002, which increase is attributable to the
            allocation of rent and utilities from research and development
            expense to general and administrative expense. Currently, all rent
            and utilities expenses are recorded as general and administrative
            expense. Rent and utility expenses for March 31, 2002 before
            allocation to research and development was approximately $92,000.

         DEPRECIATION EXPENSE. Our increased losses are also due to increased
depreciation expense of approximately $238,000 for the three months ended March
31, 2003 vs. $228,000 for the three months ended March 31, 2002, for assets
acquired during 2002 which are depreciated over a full year.


         INTEREST INCOME (EXPENSE). Interest income increased approximately
$6,000 for the three months ended March 31, 2003 vs. $2,000 for the three months
ended March 31, 2002 due to increased cash balances invested in money market
accounts.

         Our losses during the three months ended March 31, 2003 are also due to
interest expense of approximately $187,000 vs. $253,000 for the three months
ended March 31, 2002. Included in the interest expense are:

         o  the beneficial conversion feature on certain convertible debentures
            of approximately $25,000 for the three months ended March 31, 2003
            vs. $0 for the three months ended March 31, 2002;

         o  interest expense associated with certain convertible debentures of
            approximately $15,000 for the three months ended March 31, 2003 vs.
            $0 for the three months ended March 31, 2002;

         o  amortization of discount on certain warrants of approximately
            $131,000 for the three months ended March 31, 2003 vs. $242,000 for
            the three months ended March 31, 2002; and



                                       39


         o  amortization of loan costs of approximately $13,000, for the three
            months ended March 31, 2003 vs. $4,000 for the three months ended
            March 31, 2002.

         LOSS FROM CONTINUING OPERATIONS. Losses from continuing operations for
the three months ended March 31, 2003 was approximately $1,740,000 vs.
approximately $2,831,000 for the three months ended March 31, 2002. The decrease
resulted primarily from a reduction in expenses associated with a reduction of
personnel during 2002 from 33 to 10 employees, conclusion of a consulting
contract with Globomax relating to research and development, and concentrating
all research and development activities on clinical trials and research in
Israel.

         LOSS FROM DISCONTINUED OPERATIONS. Losses from discontinued operations
for the three months ended March 31, 2003 were approximately $10,000 vs.
approximately $42,000 for the three months ended March 31, 2002, which losses
resulted from our 99% owned Bahamian subsidiary, Advance Viral Research Ltd.
held for sale. During 2002, our Board of Directors approved a plan to sell
Advance Viral Research Ltd. ("AVR Ltd."), our Bahamian subsidiary. The decision
was based upon the completion of construction on our facility in Yonkers, New
York capable of providing all functions previously provided by the Freeport,
Bahamas plant. The assets of AVR Ltd. have been classified on our Consolidated
Balance Sheet at March 31, 2003 and December 31, 2002 as Assets held for Sale.
AVR Ltd. had no liabilities as of March 31, 2003 and December 31, 2002, except
inter-company payables which have been eliminated in consolidation. The
operations for AVR Ltd. have been classified in the Consolidated Statements of
Operations for the period ended March 31, 2003 and 2002 as Loss from
Discontinued Operations.

         REVENUES. We had no revenues for the three months ended March 31, 2003
or March 31, 2002.

LIQUIDITY

         As of March 31, 2003, we had current assets of approximately $847,000
compared to approximately $1,770,000 as of December 31, 2002. We had total
assets of approximately $3,865,000 and $4,946,000 at March 31, 2003 and December
31, 2002, respectively. The decrease in current and total assets was primarily
attributable to less cash on hand resulting from the use of cash for funding
operating expenditures. As of March 31, 2003, we had current liabilities of
approximately $2,082,000 compared to approximately $685,000 as of December 31,
2002. The increase in current liabilities was primarily attributable to a
litigation settlement of approximately $1,099,000. (See "Legal Proceedings").

         During the three months ended March 31, 2003, we used cash of
approximately $1,133,000 for operating activities, as compared to approximately
$2,571,000 during the three months ended March 31, 2002. During the three months
ended March 31, 2003, our expenses included:

         o  approximately $298,000 for payroll and related costs primarily for
            administrative staff, scientific personnel and executive officers;

         o  approximately $295,000 for other professional and consulting fees,
            including $193,000 for legal fees relating to litigation. (See
            "Legal Proceedings");

         o  approximately $91,000 for insurance costs;

         o  approximately $104,000 for rent and utilities for our Yonkers
            facility; and

         o  approximately $402,000 for expenditures for Product R research in
            Israel.




                                       40


         During the three months ended March 31, 2003, cash flows provided by
financing activities were from the sale of our securities of approximately
$210,000 offset by principal payments of $46,000 on equipment obligations.
During the three months ended March 31, 2003, cash flow provided by investing
activities reflected the sale of an automobile located at our facility in the
Bahamas.

         On February 9, 2001 we entered into an equity line of credit agreement
with Cornell Capital Partners, LP, an institutional investor ("Cornell"). Under
the equity line of credit agreement, we have the right to put shares of our
common stock to Cornell 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, in February 2001
we filed with the Securities and Exchange Commission a registration statement to
register the resale of shares of common stock purchased by Cornell upon the
exercise of each put option and related warrants, which registration statement
was declared effective by the Commission. To date, we have not drawn down on the
equity line of credit.

         On April 28, 2003, we entered into an equity line of credit
agreement with Cornell. The equity line agreement provides, generally, that
Cornell has committed to purchase up to $50 million of our common stock over a
three-year period, with the timing and amount of such purchases, if any, at our
discretion, provided, however, that the maximum amount of each advance is
$500,000, and the date of each advance shall be no less than six trading days
after our notification to Cornell of its obligation to purchase shares. Any
shares of common stock sold under the equity line will be priced at the lowest
closing bid price of our common stock during the five consecutive trading days
following our notification to Cornell requesting an advance under the equity
line. In addition, at the time of each advance, we are obligated to pay Cornell
a fee equal to five percent (5%) of the amount of each advance. However,
Cornell's obligation to purchase and our obligation to sell our common stock is
conditioned upon the per share purchase price being equal to or greater than a
price we set on the advance notice date, the minimum acceptable price, which may
not be set any closer than 7.5% percent below the closing bid price of the
common stock the day prior to the date we notify Cornell of its obligation to
purchase shares. In addition, there are certain other conditions applicable to
our ability to draw down on the equity line including the filing and
effectiveness of a registration statement registering the resale of all shares
of common stock that may be issued to Cornell under the equity line and our
adherence with certain covenants. There can be no assurance of the amount of
proceeds we will receive, if any, under the equity line of credit with Cornell.
In connection with this agreement, we issued 116,279 shares of our common stock
to Katalyst LLC in consideration for its exclusive placement agent services.

         We adopted a 401(k) plan that allows eligible employees to contribute
up to 20% of their salary, subject to annual limits, which were $11,000 in 2002
and $11,000 in 2003. We match 50% of the first 6% of the employee contributions
with our common stock and may from time to time, at our discretion, make
additional contributions based upon earnings. In May 2002 we funded our matching
contribution of approximately $33,000 for the year ended December 31, 2001 by
purchasing our common stock in open market transactions. At December 31, 2002 we
accrued $40,675 to fund the 401k plan representing our match for the plan year
2002. We intend to purchase our common stock in the open market at prevailing
market prices to satisfy our 2002 matching contribution obligations. In March
2003, we amended the terms of the 401(k) plan to terminate our obligation to
make matching contributions.

         To reduce operating costs, in November 2002 we reduced our personnel
from 33 to 10 employees. This will allow us to focus on the completion of our
clinical studies and maintain the critical functions and scientific personnel to
manage the clinical trials and continue operations. The severance cost for these
employees was approximately $54,000 which was expensed during the fourth quarter
of 2002.




                                       41


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. The following table
summarizes sales of our securities over the last two years.




      ......................................................................................................................
                                                                                      PURCHASE PRICE
                                                            CONVERTIBLE/              CONVERSION PRICE   MATURITY DATE/
      DATE ISSUED   GROSS PROCEEDS   SECURITY ISSUED        EXERCISABLE INTO          /EXERCISE PRICE    EXPIRATION DATE
      -----------   --------------   ---------------        ----------------         -----------------   ---------------
                                                                                         
    Jul-2001      $1,000,000        common stock           3,125,000 shares         $0.32 per share     n/a
     ......................................................................................................................
     Jul-2001      $490,000         common stock           1,225,000 shares          $0.40 per share    n/a
     ......................................................................................................................
                                    warrants               367,500 shares            $0.48 per share    7/27/2006
     ......................................................................................................................
                                                           367,500 shares            $0.56 per share
    ......................................................................................................................
    Aug-2001      $600,000          common stock           2,000,000 shares         $0.30 per share     n/a
    ......................................................................................................................
    Sep-2001      $1,000,000        common stock           6,666,667 shares         $0.15 per share     n/a
    ......................................................................................................................
    Dec-2001      $2,000,000        common stock           7,407,407 shares         $0.27 per share     n/a
    ......................................................................................................................
    Dec-2001      $410,000          common stock           1,518,519 shares         $0.27 per share     n/a
    ......................................................................................................................
    Dec-2001      $200,000          common stock           740,741 shares           $0.27 per share     n/a
    ......................................................................................................................
    Feb-2002      $500,000          common stock           3,333,333 shares         $0.15 per share     n/a
    ......................................................................................................................
    Feb-2002      $500,000          common stock           3,333,333 shares         $0.15 per share     n/a
    ......................................................................................................................
    Mar-2002      $500,000          common stock           3,333,333 shares         $0.15 per share     n/a
    ......................................................................................................................
    Apr-2002      $1,939,000        common stock           17,486,491 shares        $0.11089 per share  n/a
    ......................................................................................................................
    May-2002      $500,000          convertible debenture  Approx. 4,412,000 shares (1)                 5/30/2004
    ......................................................................................................................
    May-2002      consulting        warrants               1,000,000 shares         $0.18 per share     5/30/2008
                  services
    ......................................................................................................................
    Jul-2002      $1,000,000        convertible debenture  Approx. 9,350,000 shares (2)                 7/3/2004
    ......................................................................................................................
    Jul-2002      $500,000          convertible debenture  Approx. 4,588,000 shares (3)                 7/15/2004
    ......................................................................................................................
    Sep-2002      $3,010,000        common stock           21,500,000 shares (4)    $0.14 per share     n/a
    ......................................................................................................................
                                    common stock           947,000 shares (5)       $0.08 per share     n/a
    ......................................................................................................................
    Dec-2002 &    $1,100,000        common stock           13,750,000 shares        $0.08 per share     n/a
    Mar-2003
    ......................................................................................................................
                                    warrants               9,075,000 shares         $0.12 per share     12/2007 - 3/2008
    ......................................................................................................................
    Apr-May 2003  $562,000          common stock           7,025,000 shares         $0.08 per share     n/a
    ......................................................................................................................
                                    warrants               4,445,875 shares         $0.12 per share     4/2004 - 4/2008
    ......................................................................................................................
    Apr-2003      $1,000,000        convertible debenture  Approx. 12,500,000       (6)                 4/2008
                                                           shares
    ......................................................................................................................
                                    warrants               15,000,000 shares        $0.097 per share    4/2008
                                                                                    (7)
    ......................................................................................................................


- -------------------------
(1)   $0.11 per share for the first 20% of the principal balance of the
      Debenture, thereafter, 20% of the principal balance may be converted at
      six-month intervals at a conversion price equal to the higher of (i) 90%
      of the average closing bid price for the five trading days prior to the
      conversion date (the "Market Price"); or (ii) ten cents ($0.10) which
      amount is subject to certain adjustments.

(2)   $0.1539 per share for the first 20% of the principal balance of the
      Debenture, thereafter, 20% of the principal balance may be converted at
      six-month intervals at a conversion price equal to the higher of (i) 90%
      of the Market Price; or (ii) ten cents ($0.10) which amount is subject to
      certain adjustments.

(3)   $0.1818 per share for the first 20% of the principal balance of the
      Debenture, thereafter, 20% of the principal balance may be converted at
      six-month intervals at a conversion price equal to the higher of (i) 90%
      of the Market Price; or (ii) ten cents ($0.10) which amount is subject to
      certain adjustments.

(4)   Does not include an additional 1,032,000 shares of common stock issued to
      H.C. Wainwright & Co. as part of the finder's fee for the transaction.

(5)   Represents shares issued in connection with certain settlement and mutual
      release agreements entered in May 2003, pursuant to which, among other
      things, warrants to purchase 16,125,000 shares of our common stock were
      cancelled, we will issue an aggregate of 947,000 shares of our common
      stock and agreed to pay an aggregate of $1,047,891 to such parties, of
      which $726,463 has been paid to date, and of which $321,428 shall be paid
      in five equal monthly installments until September 2003. See "Legal
      Proceedings."

(6)   The debentures are convertible commencing July 27, 2003 at a conversion
      price equal to the lesser of (i) $0.08 or (ii) 80% of the lowest closing
      bid price of our common stock for the four trading days immediately
      preceding the conversion date. The holder may not convert more than
      $600,000 in any thirty-day calendar period.

(7)   The warrants are exercisable commencing October 28, 2003.

         On March 31, 2000, we filed a shelf registration statement on Form S-3
with the SEC relating to the offering of shares of our common stock to be used
in connection with financings. As of March 31, 2003, we had issued and sold
approximately 59 million shares of our common stock and received gross proceeds
of approximately $11.2 million under the shelf registration statement. The shelf
registration statement is no longer available for our use.




                                       42


         On July 27, 2001, pursuant to a securities purchase agreement with
various purchasers, we authorized the issuance of and sold 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.

         On May 30, 2002 we entered into an agreement with Harbor View Group,
Inc to terminate a consulting agreement effective as of December 31, 2001. The
consultant continued to perform services after the termination date and as full
compensation we granted warrants to purchase 1,000,000 shares of our common
stock at an exercise price of $0.18 per share. The warrants are exercisable in
whole or in part at any time and from time to time prior to May 30, 2008.

         During the second quarter of 2002, we issued to certain investors an
aggregate of $2,000,000 principal amount of our 5% convertible debentures at par
in several private placements. Under the terms of each 5% convertible debenture,
20% of the original issue is convertible on the original date of issue at a
price equal to the closing bid price quoted on the OTC Bulletin Board on the
trading day immediately preceding the original issue date (except for the
$500,000 of the debentures which had an initial conversion price of $0.11 per
share). Thereafter, 20% of the principal balance may be converted at six-month
intervals at a conversion price equal to the higher of (i) 90% of the average
closing bid price for the five trading days prior to the conversion date; or
(ii) ten cents ($0.10) which amount is subject to certain adjustments. The
convertible debentures, including interest accrued thereon, are payable by
Advanced Viral in shares of common stock and mature two years from the date of
issuance. The shares issued upon conversion of the debentures cannot be sold or
transferred for a period of one year from the applicable vesting date of the
convertible portion of the debentures. As of March 31, 2003, principal and
interest on the debentures in the amount of $812,904 had been converted into
6,877,255 shares of our common stock.

         On September 10, 2002, we issued and sold an aggregate of 21,500,000
shares of our common stock pursuant to a Securities Purchase Agreement with
certain investors for total proceeds of approximately $3,010,000, or $0.14 per
share, along with warrants to purchase 16,125,000 shares of our common stock at
an exercise price of $0.25 per share, subject to adjustment, as described below.
In addition, pursuant to a placement agent agreement with H. C. Wainwright &
Co., Inc. ("HCW"), we paid HCW a placement fee of $150,500 cash and issued to
HCW 1,032,000 shares of our common stock. An adjustment provision in the
warrants provided that at 60 and 120 trading days following the original issue
date of the warrants, a certain number of warrants shall become exercisable at
$0.001. The number of shares for which the warrants are exercisable at $0.001
per share is equal to the positive difference, if any, between (i) $3,010,000
divided by the volume weighted average price ("VWAP") of our common stock for
the 60 trading days preceding the applicable determination date and (ii)
21,500,000, provided however, that no adjustment will be made in the event that
the VWAP for the 60 trading day period preceding the applicable determination
date is $0.14 or greater. In December 2002 we filed suit against certain of the
investors in connection with the warrant repricing provisions of the agreement,
and during May 2003, we entered into settlement and mutual release agreements
with the parties involved in both the Florida and New York litigation, which,
among other things, dismissed the lawsuits with prejudice, and Alpha Capital
separately dismissed its lawsuit with prejudice. Pursuant to the agreements, in
exchange for release by the parties to the lawsuits and certain parties to the
September 2002 financing of their right to exercise the warrants issued in the
September 2002 financing, we issued an aggregate of 947,000 shares of our common
stock and agreed to pay an aggregate of $1,047,891 to such parties, of which
$726,463 has been paid to date, and of which $321,428 shall be paid in five
equal monthly installments until September 2003. 680,000 of the shares issued
are subject to a 145-day lock-up agreement. (See "Legal Proceedings").



                                       43


         From December 2002 through March 2003, pursuant to securities purchase
agreements with various purchasers, we authorized the issuance of and sold
13,750,000 shares of our common stock and warrants to purchase up to 8,250,000
shares of our common stock at $0.08 per share, for an aggregate purchase price
of $1,100,000. In connection with the agreement, we paid finders' fees to Harbor
View Group and AVIX, Inc consisting of (i) approximately $66,000 and (ii)
warrants to purchase 825,000 shares of our common stock. All of the
aforementioned warrants are exercisable at $0.12 per share commencing six months
after the closing date of the agreement, for a period of five years. As of the
date of this report, none of such warrants had been exercised.
         In April and May 2003, pursuant to securities purchase agreements with
various investors, we sold 3,587,500 shares of our common stock at a price of
$0.08 per share and issued warrants to purchase 2,152,500 shares of common stock
at an exercise price per share of $0.12 through April and May 2007, for an
aggregate purchase price $287,000. In connection with this transaction, we will
pay a finders' fee to Harbor View consisting of (i) $17,000 and (ii) warrants to
purchase 215,250 shares of common stock at an exercise price per share of $0.12
through April 2007.

         On April 11, 2003 pursuant to a securities purchase agreement with
James F. Dicke II, a former member of our Board of Directors, we sold 3,125,000
shares of common stock and warrants to purchase 1,875,000 shares of common stock
at an exercise price of $0.12 per share through April 2007, for an aggregate
purchase price of $250,000.

         On April 28, 2003 pursuant to a securities purchase agreement with an
investor, we sold 312,500 shares of common stock and warrants to purchase
187,500 shares of common stock at an exercise price of $0.12 per share through
April 2007, for an aggregate purchase price of $25,000. In connection with the
transaction, we paid a finders' fee consisting of warrants to purchase 15,625
shares of our common stock at an exercise price per share of $0.12 until April
2004.

         On April 28, 2003 we entered into a securities purchase agreement with
Cornell to sell up to $2,500,000 of our 5% convertible debentures, due April 28,
2008, of which $1,000,000 was purchased on April 28, 2003; $500,000 of
convertible debentures will be purchased within 10 business days of the filing
of the registration statement with the SEC covering the registration of shares
underlying the convertible debentures; and $1,000,000 of convertible debentures
will be purchased within 20 business days from the date the registration
statement is declared effective by the SEC. Pursuant to the Agreement, Cornell
or its assignees will receive cash compensation equal to 10% of the gross
proceeds of the convertible debentures purchased by Cornell, along with warrants
to purchase an aggregate of 15,000,000 shares of our common stock at an exercise
price of $0.097 commencing on October 28, 2003 through April 28, 2008. In the
event the closing bid price of our common stock on the date our registration
statement is declared effective by the SEC is less than $0.10, then we have the
right to redeem the last $1,000,000 convertible debenture at the face amount of
the convertible debenture within 10 days of the effectiveness of the
registration statement. Pursuant to the terms of the agreement, commencing July
27, 2003, Cornell may convert the debenture plus accrued interest, (which may be
taken at Cornell's option in cash or common stock), in shares of our common
stock at a conversion price equal to the lesser of (a) $0.08 or (b) 80% of the
lowest closing bid price of our common stock for the four trading days
immediately preceding the conversion date. No more than $600,000 may be
converted in any thirty-day period. Subject to certain exceptions, at our
option, we may redeem a portion or the entire outstanding debenture at a price
equal to 115% of the amount redeemed plus accrued interest and Cornell will
receive a warrant to purchase 1,000,000 shares of our stock for every $100,000
redeemed. The warrant shall be exercisable on a cash basis and have an
exercisable price of the higher of 110% of the closing bid price of our common
stock on the closing date or $0.08. The warrant shall have "piggy back"
registration rights and shall survive for 5 years from the closing date. In
addition, in connection with the securities purchase agreement, we issued to
Cornell a warrant to purchase 15,000,000 shares of our common stock exercisable
for 5 years at an exercise price of $0.097. The warrant is not exercisable prior
to October 28, 2003.


                                       44

         On April 28, 2003, we entered into another equity line of credit
agreement with Cornell. The equity line agreement provides, generally, that
Cornell has committed to purchase up to $50 million of our common stock over a
three-year period, with the timing and amount of such purchases, if any, at our
discretion, provided, however, that the maximum amount of each advance is
$500,000, and the date of each advance shall be no less than six trading days
after our notification to Cornell of its obligation to purchase shares. Any
shares of common stock sold under the equity line will be priced at the lowest
closing bid price of our common stock during the five consecutive trading days
following our notification to Cornell requesting an advance under the equity
line. In addition, at the time of each advance, we are obligated to pay Cornell
a fee equal to five percent (5%) of the amount of each advance. However,
Cornell's obligation to purchase and our obligation to sell our common stock is
conditioned upon the per share purchase price being equal to or greater than a
price we set on the advance notice date, the minimum acceptable price, which may
not be set any closer than 7.5% percent below the closing bid price of the
common stock the day prior to the date we notify Cornell of its obligation to
purchase shares. In addition, there are certain other conditions applicable to
our ability to draw down on the equity line including the filing and
effectiveness of a registration statement registering the resale of all shares
of common stock that may be issued to Cornell under the equity line and our
adherence with certain covenants. There can be no assurance of the amount of
proceeds we will receive, if any, under the equity line of credit with Cornell.
In connection with this agreement, we issued 116,279 shares of our common stock
to Katalyst LLC in consideration for its exclusive placement agent services.

OUTSTANDING SECURITIES

         As of May 14, 2003, in addition to the 474,042,609 shares of our common
stock currently outstanding, we have: (i) outstanding stock options to purchase
an aggregate of approximately 65.9 million shares of common stock at exercise
prices ranging from $0.08 to $0.36, of which approximately 57.5 million are
currently exercisable; (ii) outstanding warrants to purchase an aggregate of
approximately 62.7 million shares of common stock at prices ranging from $0.097
to $1.00, of which warrants to purchase 42.7 million shares are currently
exercisable; (iii) approximately 24.5 million shares of common stock underlying
certain outstanding convertible debentures. The foregoing does not include
shares issuable pursuant to the equity line of credit agreements.

         If all of the foregoing were fully issued, exercised and/or converted,
as the case may be, we would receive proceeds of approximately $34.6 million,
and we would have approximately 627.1 million shares of common stock
outstanding. The sale or availability for sale of this number of shares of
common stock in the public market could depress the market price of the common
stock. Additionally, the sale or availability for sale of this number of shares
may lessen the likelihood that additional equity financing will be available to
us, on favorable or unfavorable terms. Furthermore, the sale or availability for
sale of this number of shares could limit the annual amount of net operating
loss carryforwards that could be utilized.

PROJECTED EXPENSES

         During the next 12 months, we expect to incur significant expenditures
relating to operating expenses and expenses relating to regulatory filings and
clinical trials for Product R. We currently do not have cash available to meet
our anticipated expenditures.

         We are currently seeking additional financing. We anticipate that we
can continue operations through May 2003 with our current liquid assets, if none
of our outstanding options or warrants is exercised or additional securities
sold. Any proceeds received from the exercise of outstanding options or warrants
will contribute to working capital and increase our budget for research and
development and clinical trials and testing, assuming Product R receives
subsequent approvals to justify such increased levels of operation. The recent
prevailing market price for shares of common stock has from time to time been
below the exercise prices of certain of our outstanding options or 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 or warrants is



                                       45


exercised, 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 materially limit operations. We anticipate that
we will be required to sell additional securities to obtain the funds necessary
to continue operations and 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 is not certain whether, at present,
debt or equity financing will be readily obtainable or whether it will be on
favorable terms. Because of the large uncertainties involved in the FDA approval
process for commercial drug use on humans, it is possible that we will never be
able to sell Product R commercially.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Not applicable.

ITEM 4. CONTROLS AND PROCEDURES

         We maintain disclosure controls and procedures designed to ensure that
the information we must disclose in our filings with the Securities and Exchange
Commission is recorded, processed, summarized and reported on a timely basis.
Our principal executive officer and principal financial officer have reviewed
and evaluated our disclosure controls and procedures as defined in Rules
13a-14(c) and 15d-14(c) under the Securities Exchange Act of 1934, as amended
(the "Exchange Act") as of a date within 90 days prior to the filing date of
this report (the "Evaluation Date"). Based on such evaluation, such officers
have concluded that, as of the Evaluation Date, our disclosure controls and
procedures are effective in bringing to their attention on a timely basis
material information relating to Advanced Viral required to be included in our
periodic filings under the Exchange Act.

         Since the Evaluation Date, there have not been any significant changes
in our internal controls or in other factors that could significantly affect
these controls subsequent to the Evaluation Date.


                           PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

         In December 2002, we filed suit in the Circuit Court of the 11th
Judicial Circuit of Miami-Dade County Florida charging that certain investors
"misrepresented their intentions in investing in the Company" and "engaged in a
series of manipulative activities to depress the price of Advanced Viral stock."
We alleged that the defendants sought to "guarantee they would be issued
significantly more shares of our common stock" as a result of warrant repricing
provisions of a September 2002 financing agreement. We sought a judgment for
damages, interest and costs.

         The complaint named SDS Merchant Fund, L.P., a Delaware limited
partnership; Alpha Capital, A.G., located in Vaduz, Lichtenstein; Knight
Securities, L.P., a limited partnership conducting securities business in
Florida; Stonestreet Limited Partnership located in Canada; and Bristol
Investment Fund, LTD., whose principal place of business is in Grand Cayman,
Cayman Islands, among others. The complaint claimed that the "defendants had
each, at times acting individually, and at times acting in concert with at least
one or more of each other," engaged in practices that violated sections of the
Florida Securities and Investor Protection Act.

         Also named as a plaintiff in the case is William B. Bregman, a resident
of Miami-Dade County, Florida, and one of our largest shareholders. The



                                       46


complaint alleged that Mr. Bregman suffered losses of approximately $3.9 million
as a result of the stock manipulation scheme. In January 2003, certain of the
defendants removed the case to the U.S. District Court for the Southern District
of Florida.

         The suit related to an agreement, announced September 9, 2002, pursuant
to which we issued and sold to certain investors 21,500,000 shares of its common
stock for total gross proceeds of $3,010,000, or $0.14 per share. We also issued
warrants to purchase an aggregate of 16,125,000 shares of our common stock,
which were covered by provisions that allowed for an adjustment of the warrant
exercise price. The complaint charged the defendants with manipulating the share
price to take favorable advantage of these warrant repricing provisions.

         Following the initiation of our lawsuit in Florida, three of the
purchasers in the September financing (Alpha Capital, A.G., Bristol Investment
Fund, Ltd. and Stonestreet Limited Partnership (the "Alpha Plaintiffs") filed
separate lawsuits in the U.S. District Court for the Southern District of New
York. The suits sought a preliminary injunction and other relief for breach of
contract. The District Court entered an order on February 11, 2003 upon a motion
of the Alpha Plaintiffs, that required that (i) we deliver to the Alpha
Plaintiffs the shares of our common stock issuable upon exercise of the
warrants; (ii) the Alpha Plaintiffs post a bond of either $100,000 or the market
value of the warrant shares, whichever is higher for each group of warrants as
of the first and second determination dates; and (iii) all the proceeds from the
sale of the warrant shares be placed in escrow pending final resolution of the
litigation. Within ten days of the entry of the order, we moved to alter/amend
the judgment and/or for reconsideration of the Court's order requesting relief
from the Court's order. The Court denied this motion and ordered us to
immediately deliver the warrant shares to the Alpha Plaintiffs upon their
payment of the exercise price and posting of a bond, without further delay and
no later than April 8, 2003. We immediately appealed the order denying the
motion for reconsideration.

         During May 2003, we entered into settlement and mutual release
agreements with the parties involved in both the Florida and New York
litigation, which, among other things, dismissed the lawsuits with prejudice,
and Alpha Capital separately dismissed its lawsuit with prejudice. Pursuant to
the agreements, in exchange for release by the parties to the lawsuits and
certain parties to the September 2002 financing of their rights to exercise the
warrants issued in the September 2002 financing, we issued an aggregate of
947,000 shares of our common stock and agreed to pay an aggregate of $1,047,891
to such parties, of which $726,463 has been paid to date, and of which $321,428
shall be paid in five equal monthly installments until September 2003. 680,000
of the shares issued are subject to a 145-day lock-up agreement.


ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

         See Part I, Item 2 of this Report.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

         None.

ITEM 4. SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS

         During the quarter ended March 31, 2003, no matters were submitted to a
vote of security holders of the Registrant, through the solicitation of proxies
or otherwise.




                                       47


ITEM 5. OTHER INFORMATION

                  None

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a) EXHIBITS.  The following Exhibits are filed with this Report:


                     EXHIBIT NO.     DESCRIPTION
                     -----------     -----------

                        10.1         Securities Purchase Agreement dated as of
                                     April 28, 2003 between the Registrant and
                                     Cornell Capital Partners, LP.

                        10.2         5% Convertible Debenture dated April 28,
                                     2003.

                        10.3         Warrant dated April 28, 2003 to purchase
                                     15,000,000 shares of common stock at an
                                     exercise price of $0.097 per share.

                        10.4         Registration Rights Agreement dated as of
                                     April 28, 2003 between the Registrant and
                                     Cornell Capital Partners, LP.

                        10.5         Equity Line of Credit Agreement dated as of
                                     April 28, 2003 between the Registrant and
                                     Cornell Capital Partners, LP.

                        10.6         Registration Rights Agreement dated as of
                                     April 28, 2003 between the Registrant and
                                     Cornell Capital Partners, LP.

                        99.1         Certification by Chief Executive Officer
                                     pursuant to Section 906 of the
                                     Sarbanes-Oxley Act of 2002.

                        99.2         Certification by Chief Financial Officer
                                     pursuant to Section 906 of the
                                     Sarbanes-Oxley Act of 2002.

     (b) REPORTS ON FORM 8-K.  None





                                       48



                                   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: May 14, 2003                By: /s/ ALAN V. GALLANTAR
                                      -----------------------------------------
                                      Alan V. Gallantar, Chief Financial Officer
                                      (Principal Financial and Accounting
                                      Officer)


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



                                       49



                     CERTIFICATIONS PURSUANT TO SECTION 302
                        OF THE SARBANES-OXLEY ACT OF 2002

I, Alan Gallantar, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Advanced Viral Research
Corp.;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

         (a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this quarterly report is being prepared;

         (b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

         (c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our evaluation
as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

         (a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

         (b) any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: May 14, 2003

/s/ ALAN GALLANTAR
- -----------------------------------------
Alan Gallantar, Chief Financial Officer





                                       50



                     CERTIFICATIONS PURSUANT TO SECTION 302
                        OF THE SARBANES-OXLEY ACT OF 2002

I, Shalom Z. Hirschman, M.D., certify that:

1. I have reviewed this quarterly report on Form 10-Q of Advanced Viral Research
Corp.;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

         (a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this quarterly report is being prepared;

         (b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

         (c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our evaluation
as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

         (a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

         (b) any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: May 14, 2003

/s/ SHALOM Z. HIRSCHMAN, M.D.
- ------------------------------------------------------
Shalom Z. Hirschman, M.D., Chief Executive Officer





                                       51