AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY 30, 2003.
                                                     REGISTRATION NO. 333-100403

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                        POST-EFFECTIVE AMENDMENT NO. 1 TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

   DELAWARE                            5129                         59-2646820
(State or other            (Primary Standard Industrial            IRS Employer
jurisdiction of             Classification Code Number)           Identification
incorporation or                                                      Number
 organization)

      200 CORPORATE BOULEVARD SOUTH, YONKERS, NEW YORK 10701 (914) 376-7383
   (Address and telephone number of registrant's principal executive offices)

                             SHALOM Z. HIRSCHMAN, MD
                      PRESIDENT AND CHIEF EXECUTIVE OFFICER
      200 CORPORATE BOULEVARD SOUTH, YONKERS, NEW YORK 10701 (914) 376-7383
            (Name, address and telephone number of agent for service)

                                   Copies to:
                               CHARLES J. RENNERT
                      BERMAN RENNERT VOGEL & MANDLER, P.A.
         BANK OF AMERICA TOWER, SUITE 2900, 100 SOUTHEAST SECOND STREET
                            MIAMI, FLORIDA 33131-2130
                    PHONE: (305) 577-4177 FAX: (305) 347-6463

        Approximate date of commencement of proposed sale to the public:
     From time to time after this Registration Statement becomes effective.

      If any of the securities being registered on this Form are being offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities Act
of 1933, check the following box. [X]

      If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering. [_]

      If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [_]

      If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [_]

      If delivery of the prospectus is expected to be made pursuant to Rule 434,
check the following box. [_]

      THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933, AS AMENDED, OR UNTIL THE REGISTRATION STATEMENT
SHALL BECOME EFFECTIVE ON SUCH DATE AS THE SECURITIES AND EXCHANGE COMMISSION,
ACTING PURSUANT TO SAID SECTION 8(a), MAY DETERMINE.

                   SUBJECT TO COMPLETION, DATED May 30, 2003

                                   PROSPECTUS

                                71,196,132 SHARES

                          ADVANCED VIRAL RESEARCH CORP.

                                  COMMON STOCK

      This prospectus may be used only in connection with the resale of
71,196,132 shares of common stock of Advanced Viral Research Corp. by the
selling stockholders listed on page 49 of this prospectus.

      Our common stock is traded on the National Association of Securities
Dealers, Inc.'s OTC Bulletin Board under the symbol "ADVR." On May 22, 2003, the
high and low bid prices for the common stock on the Bulletin Board were $0.091
and $0.082 per share, respectively.

      INVESTING IN OUR COMMON STOCK INVOLVES SUBSTANTIAL RISKS. SEE "RISK
FACTORS" BEGINNING ON PAGE 5.

      Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined that
this prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.

   THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED. THE
    SELLING STOCKHOLDERS MAY NOT SELL THESE SECURITIES UNTIL THE REGISTRATION
    STATEMENT FILED WITH THE SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE.
     THIS PROSPECTUS IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT
    SOLICITING AN OFFER TO BUY THESE SECURITIES IN ANY STATE WHERE THE OFFER
                            OR SALE IS NOT PERMITTED.

                  The date of this prospectus is May __, 2003.

                                TABLE OF CONTENTS


                                                                                                           
PROSPECTUS SUMMARY................................................................................................1
THE OFFERING......................................................................................................3
SUMMARY FINANCIAL DATA............................................................................................4
RISK FACTORS......................................................................................................5
ABOUT THIS PROSPECTUS............................................................................................10
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS........................................................10
WHERE TO FIND MORE INFORMATION...................................................................................10
USE OF PROCEEDS..................................................................................................11
MARKET PRICE OF AND DIVIDENDS ON THE COMMON STOCK AND RELATED STOCKHOLDER MATTERS................................11
CAPITALIZATION...................................................................................................12
SELECTED CONSOLIDATED FINANCIAL DATA.............................................................................13
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS............................15
DESCRIPTION OF BUSINESS..........................................................................................27
MANAGEMENT.......................................................................................................40
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS...................................................................47
SECURITIES OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.................................................48
SELLING STOCKHOLDERS.............................................................................................49
PLAN OF DISTRIBUTION.............................................................................................50
DESCRIPTION OF COMMON STOCK......................................................................................51
LEGAL MATTERS....................................................................................................51
EXPERTS .........................................................................................................51
DISCLOSURE OF SECURITIES AND EXCHANGE COMMISSION POSITION ON INDEMNIFICATION FOR SECURITIES ACT LIABILITIES......52
INDEX TO FINANCIAL STATEMENTS...................................................................................F-1
PART II - INFORMATION NOT REQUIRED IN THE PROSPECTUS...........................................................II-1
SIGNATURES....................................................................................................II-13


      You should rely only on the information provided in this prospectus. We
have authorized no one to provide you with different information. The selling
stockholders are not making an offer of these securities in any state where the
offer is not permitted. You should not assume that the information in this
prospectus or any prospectus supplement is accurate as of any date other than
the date on the front of the document.

                               PROSPECTUS SUMMARY

      This summary highlights information about the offering and Advanced Viral
Research Corp. which we believe will be most important to you. However, you
should read the entire prospectus for a complete understanding of the offering
and our business.

THE COMPANY

      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:

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

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

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

      -     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.


                                       1

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

            -     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.

            -     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.

            -     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.

      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.

GOING CONCERN

      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.


                                       2

ABOUT US

      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 prospectus.

                                  THE OFFERING


                                                      
Securities offered (1) .....................................71,196,132 shares of common stock issued or issuable upon the exercise
                                                            or conversion of certain options and convertible debentures.

Percentage of our currently outstanding
securities represented by offering. ........................13.2%

Common stock to be outstanding
after the offering (2) .....................................538,361,486 shares of common stock assuming exercise or conversion of
                                                            all options and convertible debentures for which shares are being
                                                            registered in this prospectus.

Use of proceeds ............................................We will not receive any proceeds from the sale of common stock by the
                                                            selling stockholders. We will receive the cash proceeds, if any, from
                                                            the exercise of options held by the selling stockholders.

Risk factors ...............................................An investment in the shares involves a high degree of risk. See "Risk
                                                            Factors."

OTC Bulletin Board trading symbol .........................."ADVR"


- ----------
(1)   Includes an aggregate of (a) 44,629,377 shares of common stock underlying
      stock options issued to certain directors, advisory board members,
      employees and others which have exercise prices ranging from $.12 to $.36
      per share; and (b) up to 18,742,500 shares issued or issuable upon the
      conversion of our 5% convertible debentures held by certain selling
      stockholders. Assumes the full exercise or conversion of such options and
      debentures held by selling stockholders.

(2)   As of May 27, 2003. Does not reflect approximately 63.4 million shares
      issuable upon exercise of certain outstanding options, warrants and
      convertible debentures other than those held by the selling stockholders
      in this prospectus.


                                       3

                             SUMMARY FINANCIAL DATA

      The following selected historical financial data as of and for the years
ended December 31, 2002, 2001, 2000 1999 and 1998 has been derived from our
audited financial statements. The financial data as of and for the three months
ended March 31, 2003 is derived from our unaudited consolidated financials
included elsewhere in this prospectus. The selected consolidated financial data
set forth below should be read along with Management's Discussion and Analysis
of Financial Condition and Results of Operations" and the financial statements
and notes thereto included elsewhere in this prospectus.

SUMMARY STATEMENT OF OPERATIONS DATA



                                3 MONTHS                                     YEAR ENDED DECEMBER 31
                                  ENDED         ---------------------------------------------------------------------------------
                               MARCH 31, 2003        2002              2001            2000             1999             1998
                               -------------    -------------    -------------    -------------    -------------    -------------
                                                                                                  
Net revenues ...............   $           0    $           0    $      17,601    $       8,363    $      10,953    $         656
Net loss ...................   $  (1,749,454)   $ (10,342,335)   $ (11,715,568)   $  (9,354,664)   $  (6,174,262)   $  (4,557,710)
Net loss per common share ..   $       (0.00)   $       (0.02)   $       (0.03)   $       (0.03)   $       (0.02)   $       (0.02)
Weighted average # of shares     469,468,368      439,009,322      389,435,324      362,549,690      302,361,109      294,809,073


SUMMARY BALANCE SHEET DATA



                                                                            AS OF DECEMBER 31
                                      AS OF       ------------------------------------------------------------------------
                                  MARCH 31, 2003      2002           2001           2000           1999           1998
                                   ------------   ------------   ------------   ------------   ------------   ------------
                                                                                            
Total Assets ...................   $  3,864,778   $  4,946,029   $  5,448,791   $  8,808,714   $  2,861,574   $  3,304,953
Long-term liabilities ..........      1,184,765   $  1,668,944   $     74,568   $    163,013   $  4,676,652   $  1,625,299
Stockholders' equity per share .   $       0.00   $       0.00   $       0.01   $       0.02   $       0.00   $       0.00
Shares outstanding at period end    474,042,609    455,523,990    403,296,863    380,214,618    303,472,035    296,422,907


            [The remainder of this page is intentionally left blank]


                                       4

                                  RISK FACTORS

      Our securities are highly speculative. You should not purchase them unless
you can afford to lose your entire investment. You should consider very
carefully the following risk factors before you decide to purchase our
securities.

THERE IS SUBSTANTIAL DOUBT ABOUT OUR ABILITY TO CONTINUE AS A GOING CONCERN DUE
TO OUR CASH REQUIREMENTS AND LACK OF REVENUE, WHICH MEANS THAT WE MAY NOT BE
ABLE TO CONTINUE OPERATIONS UNLESS WE OBTAIN ADDITIONAL FUNDING.

      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 raises substantial
doubt about our ability to continue as a going concern. We do not currently have
any source of product revenue. At this time, we have no basis to believe that we
will ever generate operating revenues from the sale of Product R. Further, the
accountants' report states that the financial statements do not include any
adjustments that might result from the outcome of this uncertainty.

BECAUSE OUR SHARES ARE `PENNY STOCKS,' YOU MAY BE UNABLE TO RESELL THEM IN THE
SECONDARY MARKET.

      A "penny stock" is an equity security with a market price of less than $5
per share which is not listed on the Nasdaq or a national securities exchange.
Due to the extra risks involved in an investment in penny stocks, federal
securities laws and regulations require broker/dealers who recommend penny
stocks to persons other than their established customers and accredited
investors to make a special written suitability determination for the purchaser,
provide them with a disclosure schedule explaining the penny stock market and
its risks, and receive the purchaser's written agreement to the transaction
prior to the sale. These requirements limit the ability of broker/dealers to
sell penny stocks. In addition, because of the extra requirements, many
broker/dealers are unwilling to sell penny stocks at all. As a result, you maybe
unable to resell the stock you buy in this offering and could lose your entire
investment.

THE EXERCISE OF OUR OUTSTANDING CONVERTIBLE SECURITIES OR DRAW DOWNS UNDER OUR
EQUITY LINE OF CREDIT COULD HAVE A SIGNIFICANT NEGATIVE IMPACT ON THE MARKET
PRICE OF OUR COMMON STOCK.

      As of the date hereof, in addition to the 474,989,609 shares of our common
stock currently outstanding, we have outstanding:

            -     stock options to purchase an aggregate of 61.9 million shares
                  of common stock at exercise prices ranging from $0.08 to
                  $0.36, of which 53.7 million are currently exercisable;

            -     warrants to purchase an aggregate of 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; and

            -     convertible debentures which are convertible into
                  approximately 24.4 million shares of common stock.


                                       5

      If all of the foregoing were fully issued, exercised and/or converted, as
the case may be, we would receive proceeds of approximately $34.0 million, and
we would have approximately 624.3 million shares of common stock outstanding,
not including shares issuable pursuant to the equity line of credit agreements.
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.

WE HAVE INCURRED LOSSES SINCE OUR INCEPTION, HAVE NO PRODUCT REVENUE, AND EXPECT
TO INCUR ADDITIONAL LOSSES IN THE FUTURE.

      Although we were formed in 1985, we are still in the development stage.
From inception through March 31, 2003, we had an accumulated deficit of
$52,887,259. We expect that our deficit will continue to increase. The only
product revenues we have ever had are insignificant amounts related to our
distribution of Product R for testing purposes. We do not currently have any
source of product revenue. At this time, we have no basis to believe that we
will ever generate operating revenues from the sale of Product R.

IT IS UNLIKELY THAT WE WILL BE ABLE TO PAY ALL THE COSTS ASSOCIATED WITH THE
FULL RANGE OF TESTING AND CLINICAL TRIALS OF PRODUCT R REQUIRED BY THE FDA
WITHOUT AN IMPROVEMENT IN OUR LIQUIDITY, WHICH HAS CONSTRAINED OUR ABILITY TO
FINANCE NECESSARY RESEARCH, DEVELOPMENT AND OTHER OPERATING EXPENSES AS NEEDED.

      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 June 2003 with our current
liquid assets, if none of our outstanding options or warrants are 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.

      From time to time, the recent prevailing market price for shares of common
stock has 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 are 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.

IF WE DO NOT OBTAIN THE FDA'S APPROVAL TO CONDUCT CLINICAL TESTS OF PRODUCT R IN
THE UNITED STATES, WE WILL NOT BE ABLE TO COMPLETE ITS DEVELOPMENT AND MAY NOT
BE ABLE TO SELL IT ANYWHERE.


                                       6

      Product R is the only product we are developing, We will not be able to
sell it in the United States unless we submit, and the FDA approves, a new drug
application, or NDA. We must conduct clinical trials of Product R in humans
before we submit an NDA. 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.

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

            -     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.

            -     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.

            -     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. However, because of the large uncertainties
involved in the FDA approval process for commercial drug use on humans, it is
possible that we may never be able to sell Product R commercially.

WE DEPEND ON PATENTS AND PROPRIETARY RIGHTS, WHICH MAY OFFER ONLY LIMITED
PROTECTION AGAINST POTENTIAL INFRINGEMENT. IF WE ARE UNABLE TO PROTECT OUR
PATENTS AND PROPRIETARY RIGHTS, OUR BUSINESS, FINANCIAL CONDITION AND RESULTS OF
OPERATIONS WILL BE HARMED.

      We believe that patent protection and trade secret protection are
important to our business and that our future will depend, in part, on our
ability to maintain trade secret protection, obtain patents and operate without
infringing the proprietary rights of others both in the United States and
abroad. We currently have 10 patent applications pending with the United States
Patent and Trademark Office (PTO) and 15 patent applications pending in other
countries relating to Product R. In the United States, we have 10 issued patents
from the PTO. We also have 2 issued patents in Australia and one patent granted
in China. During April 2002, under the terms of a settlement agreement entered
as part of a final judgment on March 25, 2002, we were assigned all rights,
title and interest in two issued U.S. patents pertaining to Reticulose(R)
technology.


                                       7

      As patent applications in the United States are maintained in secrecy
until patents issue and as publication of discoveries in the scientific or
patent literature often lag behind the actual discoveries, we cannot be certain
that we were the first to make the inventions covered by each of our pending
patent applications or that we were the first to file patent applications for
such inventions. Furthermore, the patent positions of biotechnology and
pharmaceutical companies are highly uncertain and involve complex legal and
factual questions, and, therefore, the breadth of claims allowed in
biotechnology and pharmaceutical patents or their enforceability cannot be
predicted. We cannot be sure that any additional patents will issue from any of
our patent applications or, should any patents issue, that we will be provided
with adequate protection against potentially competitive products. Furthermore,
we cannot be sure that should patents issue, they will be of commercial value to
us, or that private parties, including competitors, will not successfully
challenge our patents or circumvent our patent position in the United States or
abroad.

      In the absence of adequate patent protection, our business may be
adversely affected by competitors who develop comparable technology or products.
Moreover, pursuant to the terms of the Uruguay Round Agreements Act, patents
filed on or after June 8, 1995 have a term of twenty years from the date of such
filing, irrespective of the period of time it may take for such patent to
ultimately issue. This may shorten the period of patent protection afforded to
our products as patent applications in the biopharmaceutical sector often take
considerable time to issue. Under the Drug Price Competition and Patent Term
Restoration Act of 1984 (the "Patent Act"), a sponsor may obtain marketing
exclusivity for a period of time following FDA approval of certain drug
applications, regardless of patent status, if the drug is a new chemical entity
or if new clinical studies were used to support the marketing application for
the drug. Pursuant to the FDA Modernization Act of 1997, the period of
exclusivity can be extended if the applicant performs certain studies in
pediatric patients. This marketing exclusivity prevents a third party from
obtaining FDA approval for a similar or identical drug under an Abbreviated New
Drug Application ("ANDA") or a "505(b)(2)" New Drug Application. The statute
also allows a patent owner to obtain an extension of applicable patent terms for
a period equal to one-half the period of time elapsed between the filing of an
IND and the filing of the corresponding NDA plus the period of time between the
filing of the NDA and FDA approval, with a five year maximum patent extension.
We cannot be sure that we will be able to take advantage of either the patent
term extension or marketing exclusivity provisions of this law.

      In order to protect the confidentiality of our technology, including trade
secrets and know-how and other proprietary technical and business information,
we require all of our employees, consultants, advisors and collaborators to
enter into confidentiality agreements that prohibit the use or disclosure of
information that is deemed confidential. The agreements also oblige our
employees, consultants, advisors and collaborators to assign to us developments,
discoveries and inventions made by such persons in connection with their work
with us. We cannot be sure that confidentiality will be maintained or disclosure
prevented by these agreements or that our proprietary information or
intellectual property will be protected thereby or that others will not
independently develop substantially equivalent proprietary information or
intellectual property.

      The pharmaceutical industry is highly competitive and patents have been
applied for by, and issued to, other parties relating to products competitive
with Product R. Therefore, Product R and any other drug candidates may give rise
to claims that they infringe the patents or proprietary rights of other parties
existing now and in the future. Furthermore, to the extent that we or our
consultants or research collaborators use intellectual property owned by others
in work performed for us, disputes may also arise as to the rights in such
intellectual property or in related or resulting know-how and inventions. An
adverse claim could subject us to significant liabilities to such other parties
and/or require disputed rights to be licensed from such other parties. We cannot
be sure that any license required under any such patents


                                       8

or proprietary rights would be made available on terms acceptable to us, if at
all. If we do not obtain such licenses, we may encounter delays in product
market introductions, or may find that the development, manufacture or sale of
products requiring such licenses may be precluded. In addition, we could incur
substantial costs in defending ourselves in legal proceedings instituted before
the PTO or in a suit brought against it by a private party based on such patents
or proprietary rights, or in suits by us asserting our patent or proprietary
rights against another party, even if the outcome is not adverse to us. There
are extensions available under the Patent Act if the delay in prosecution of the
patent application results from a delay in the PTO's handling of any
interference or appeal involving the application. We have not conducted any
searches or made any independent investigations of the existence of any patents
or proprietary rights of other parties.

EXISTING SHAREHOLDERS WILL EXPERIENCE SIGNIFICANT DILUTION FROM OUR SALE OF
SHARES UNDER THE EQUITY LINE OF CREDIT AND THE SALE OF CONVERTIBLE DEBENTURES

        The sale of shares pursuant to the conversion of debentures and pursuant
to the equity line of credit with Cornell Capital Partners, L.P. entered in
April 2003 will have a dilutive impact on our stockholders. As a result, our net
income per share could decrease in future periods, and the market price of our
common stock could decline. In addition, the lower our stock price is the more
shares of common stock we will have to issue upon full conversion of the
debenture and under the equity line of credit to draw down the full amount. If
our stock price is lower, then our existing stockholders would experience
greater dilution. For example, if we assume that we will issue 640,243,902
shares of common stock (provided that we amend our Articles of Incorporation to
increase our authorized common stock) upon full conversion of the debenture and
under the equity line of credit at an assumed offering price of $0.082 (our
lowest closing bid price for the five trading days before May 28, 2003) and
fully utilized the $50.0 million available under the equity line of credit, then
new shareholders would experience dilution of $0.0468 per share.

THE INVESTOR IN THE EQUITY LINE OF CREDIT INTENDS TO SELL ITS SHARES OF COMMON
STOCK IN THE MARKET, WHICH SALES MAY CAUSE OUR STOCK PRICE TO DECLINE

      Cornell Capital intends to sell in the public market the shares of common
stock sold pursuant to the conversion of debentures and pursuant to the equity
line of credit. That means that up to 640,243,902 shares of common stock may be
sold, which represents approximately 57% of the total number of shares of common
stock outstanding upon their issuance. Such sales may cause our stock price to
decline.

THE SIGNIFICANT DOWNWARD PRESSURE ON THE PRICE OF OUR STOCK CAUSED BY THE SALE
OF MATERIAL AMOUNTS OF COMMON STOCK COULD ENCOURAGE SHORT SALES BY THIRD
PARTIES, WHICH COULD CONTRIBUTE TO THE FURTHER DECLINE OF OUR STOCK PRICE

      The significant downward pressure on our stock price caused by the sale of
our stock could encourage short sales by third parties. Such short sales could
place further downward pressure on our stock price.

OUR COMMON STOCK HAS BEEN RELATIVELY THINLY TRADED AND WE CANNOT PREDICT THE
EXTENT TO WHICH A TRADING MARKET WILL DEVELOP

      Our common stock is quoted for trading on the Over-the-Counter
Bulletin Board. Our common stock is thinly traded compared to larger more widely
known companies in our industry. Thinly


                                       9

traded common stock can be more volatile than common stock trading in an active
public market. We cannot predict the extent to which an active public market for
the common stock will develop or be sustained after this offering.

                              ABOUT THIS PROSPECTUS

      This prospectus is part of a registration statement that we filed with the
Securities and Exchange Commission (SEC) to register the resale of the shares
issued or issuable to the selling stockholders as provided in this prospectus.
As permitted by the SEC's rules, this prospectus does not contain all of the
information you can find in the registration statement or the exhibits to the
registration statement. This prospectus summarizes some of the documents that
are exhibits to the registration statement, and you should refer to the exhibits
for a more complete description of the matters covered by those documents.

      We have not authorized anyone to give any information regarding the
offering of the shares that is different from what is contained in this
prospectus. This prospectus is not an offer to sell or a solicitation of anyone
to whom it would be unlawful to make an offer of solicitation. You should not
assume that the information contained in this prospectus is accurate as of any
time after the date of this prospectus, and neither the mailing of this
prospectus to our stockholders nor the issuance of the shares should create any
implication to the contrary.

            CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

      This prospectus includes forward-looking statements. We have based these
forward-looking statements on our current expectations and projections about
future events. Words such as "expects," "may," "will," "anticipates," "intends,"
"plans," "believes," "seeks," "estimates," and similar expressions identify
forward-looking statements. These forward-looking statements are subject to
important factors, disclosed in this prospectus, which could cause actual
results to differ materially from such expectations, including those factors
discussed in "Risk Factors."

      We will not publicly update or revise any forward-looking statements,
whether because of new information, future events or otherwise. In light of
these risks, uncertainties, and assumptions, the forward-looking events
discussed in the prospectus might not occur.

                         WHERE TO FIND MORE INFORMATION

      We file annual, quarterly and special reports, as well as registration and
proxy statements and other information, with the SEC. These documents may be
read and copied at the Public Reference Room at 450 Fifth Street, N.W.,
Washington, D.C. 20549, or at the SEC's regional offices located at 233
Broadway, New York, New York 10279, and at Citicorp Center, 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661. In addition, copies of these
reports and other information may be obtained at prescribed rates from the
Public Reference Section of the SEC, 450 Fifth Street, N.W., Washington, D.C.
20549. Our SEC file number is 33-2262-A. You can get further information about
the SEC's Public Reference Room by calling 1-800-SEC-0330. The SEC also
maintains a Web site at http://www.sec.gov that contains reports, registration
statements and other information regarding registrants like us that file
electronically with the SEC. You can contact us at: Advanced Viral Research
Corp., 200 Corporate Boulevard South, Yonkers, New York 10701, (914) 376-7383.


                                       10

                                 USE OF PROCEEDS

      We will not receive any proceeds from the sale of common stock by the
selling stockholders. We will receive the cash proceeds, if any, from the
exercise of any of the stock options and warrants held by the selling
stockholders. All proceeds received from the exercise of stock options and
warrants will be used by us for general corporate purposes.

          MARKET PRICE OF AND DIVIDENDS ON THE COMMON STOCK AND RELATED
                               STOCKHOLDER MATTERS

COMMON STOCK

      The principal United States market in which our common stock is traded is
the over-the-counter market electronic Bulletin Board. The following table shows
the range of reported low bid and high bid per share quotations for our common
stock for each full quarterly period during the two recent years ended December
31, 2001 and 2002, and for the first and second quarter of 2003. The high and
low bid prices for the periods indicated reflect inter-dealer prices, without
retail mark-up, mark-down or commission and may not represent actual
transactions.



                                                           Low Bid        High Bid
                                                           ------          ------
                                                                    
First Quarter 2001.........................................$0.285          $0.410
Second Quarter 2001.........................................0.265           0.495
Third Quarter 2001..........................................0.171           0.395
Fourth Quarter 2001.........................................0.179           0.400

First Quarter 2002..........................................0.158           0.285
Second Quarter 2002.........................................0.096           0.300
Third Quarter 2002..........................................0.112           0.220
Fourth Quarter 2002.........................................0.065           0.119

First Quarter 2003..........................................0.054           0.085
Second Quarter 2003 through May 27, 2003....................0.064           0.105


STOCKHOLDERS

      The approximate number of holders of record of our common stock as of May
27, 2003 is 3,181, inclusive of those brokerage firms and/or clearing houses
holding shares of common stock for their clientele (with each such brokerage
house and/or clearing house being considered as one holder).

DIVIDEND POLICY

      We have not declared or paid any dividends on our shares of common stock.
We intend to retain future earnings, if any, that may be generated from our
operations to finance our future operations and expansion and do not plan for
the reasonably foreseeable future to pay dividends to holders of our common
stock. Any decision as to the future payment of dividends will depend on our
results of operations and financial position and such other factors as our board
of directors in its discretion deems relevant.


                                       11

                                 CAPITALIZATION

      The following table sets forth our capitalization at May 27, 2003: (1) on
a historical basis and (2) as adjusted to give effect to the sale of 71,196,132
shares of common stock issued or issuable to certain investors upon the exercise
of certain options or upon the conversion of certain convertible debentures. See
"Use of Proceeds." This table should be read in conjunction with our financial
statements and related notes, "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and the other financial data appearing
elsewhere in this prospectus.



                                                                                ACTUAL AS OF          PRO FORMA
STOCKHOLDERS' EQUITY:                                                          MARCH 31, 2003        AS ADJUSTED *
- ---------------------                                                          --------------        -------------
                                                                                               
Common stock;
1,000,000,000 shares of $.00001 par value authorized, 474,042,609 and
455,523,990 shares issued and outstanding Actual as of March 31, 2003;
538,361,486 shares outstanding Pro Forma as Adjusted                                  4,740                 5,452
Additional paid-in-capital                                                       56,130,347            70,963,522
Deficit accumulated during the development stage                                (52,887,259)          (52,887,259)
Discount on Warrants                                                             (2,650,283)           (2,650,283)

    Total Stockholders' Equity:                                                     597,545            15,431,432


- ----------
(1)   Does not reflect approximately 63.4 million shares issuable upon exercise
      of certain outstanding options, warrants and convertible debentures other
      than those held by the selling stockholders in this prospectus.


                                       12

                      SELECTED CONSOLIDATED FINANCIAL DATA

The following selected historical financial data as of and for the years ended
December 31, 2002, 2001, 2000, 1999 and 1998 have been derived from our audited
financial statements. The financial data as of and for the three months ended
March 31, 2003 is derived from our unaudited consolidated financials included
elsewhere in this prospectus. The selected consolidated financial data set forth
below should be read along with "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and the financial statements and
notes thereto included elsewhere in this prospectus.

                      SELECTED STATEMENT OF OPERATIONS DATA



                                        3 MONTHS
                                         ENDED                                      YEAR ENDED DECEMBER 31
                                         MARCH 31      ----------------------------------------------------------------------------
                                           2003            2002            2001            2000            1999            1998
                                       ------------    ------------    ------------    ------------    ------------    ------------
                                                                                                     
Revenues                               $          0    $          0    $     17,601    $      8,363    $     10,953    $        656
                                       ------------    ------------    ------------    ------------    ------------    ------------
Costs and Expenses:
 Research and development                   457,910       4,439,592       5,150,869       3,192,551       1,948,937       1,659,456
 General and administrative                 863,202       2,654,296       4,063,022       2,413,601       1,831,061       1,420,427
 Compensation expense                            --         755,397         691,404       1,901,927         210,144              --
 Depreciation                               237,740         977,746         511,216         346,227         230,785         110,120
                                       ------------    ------------    ------------    ------------    ------------    ------------
                                          1,558,852       8,827,031      10,416,511       7,854,306       4,220,927       3,190,003
                                       ------------    ------------    ------------    ------------    ------------    ------------
Loss from Operations                     (1,528,852)     (8,827,031)    (10,398,910)     (7,845,943)     (4,209,974)     (3,189,347)
                                       ------------    ------------    ------------    ------------    ------------    ------------
Other Income (Expense):
 Interest income                              6,189          27,659         113,812         161,832          42,744         102,043
 Other income                                    --              --              --              --              --             293
 Interest expense                          (187,139)     (1,341,809)       (868,856)     (1,446,692)     (2,007,032)     (1,470,699)
 Severance expense - former directors            --              --        (302,500)             --              --              --
                                       ------------    ------------    ------------    ------------    ------------    ------------
                                           (180,950)     (1,314,150)     (1,057,544)     (1,284,860)   (1, 964,288)      (1,368,363)
                                       ------------    ------------    ------------    ------------    ------------    ------------
Loss from continuing operations          (1,739,802)    (10,141,181)    (11,456,454)     (9,130,803)     (6,174,262)     (4,557,710)
Loss from discontinued operations            (9,652)       (201,154)       (259,114)       (223,861)            n/a             n/a
Net Loss                               $ (1,749,454)   $(10,342,335)   $(11,715,568)   $ (9,354,664)   $ (6,174,262)   $ (4,557,710)
                                       ============    ============    ============    ============    ============    ============
Net Loss Per Share of Common
 Stock - Basic and Diluted
     Continuing operations             $      (0.00)   $      (0.02)   $      (0.03)   $      (0.03)   $      (0.02)   $      (0.02)
                                       ============    ============    ============    ============    ============    ============
     Discontinued operations                  (0.00)   $      (0.00)   $      (0.00)   $      (0.00)            n/a             n/a
                                       ------------    ============    ============    ============


      See notes to consolidated financial statements.


                                       13

                           SELECTED BALANCE SHEET DATA



                                        AS OF                                 AS OF DECEMBER 31
                                        MARCH 31,    -------------------------------------------------------------------------
                                           2003          2002            2001           2000           1999           1998
                                      -------------  -------------  -------------  -------------  -------------  -------------
                                                                                               
ASSETS
Current Assets:
 Cash and cash equivalents            $     511,121  $   1,475,755  $   1,499,809  $   5,962,633  $     836,876  $     924,420
 Investments                                104,837             --             --             --             --        821,047
 Assets held for sale                       162,539        172,601             --             --             --             --
 Inventory                                       --             --             --         19,729         19,729         19,729
 Other current assets                        68,837        121,895        252,161         34,804         59,734         29,818
                                      -------------  -------------  -------------  -------------  -------------  -------------
 Total current assets                       847,334      1,770.251      1,751,970      6,017,166        916,339      1,795,014
Property and Equipment, Net               2,006,377      2,244,118      2,818,045      1,944,199      1,375,923      1,049,593
Other Assets                              1,011,067        931,660        878,776        847,349        569,312        460,346
                                      -------------  -------------  -------------  -------------  -------------  -------------
 Total assets                         $   3,864,778  $   4,946,029  $   5,448,791  $   8,808,714  $   2,861,574  $   3,304,953
                                      =============  =============  =============  -------------  -------------  -------------
LIABILITIES AND STOCKHOLDERS' EQUITY
   (DEFICIENCY)
Current Liabilities:
   Litigation settlement              $   1,098,812             --             --             --             --             --
   Accounts payable and accrued
      liabilities                           888,960  $     554,707  $   1,843,706  $     902,961  $     728,872  $     279,024
   Current portion of capital lease
      obligation                             71,245        104,719         64,197         58,690         50,315  $      38,335
   Current portion of note payable           23,451         25,165         24,246         21,517         19,095             --
                                      -------------  -------------  -------------  -------------  -------------  -------------
 Total current liabilities                2,082,468        684,591      1,932,149        983,168        798,282        317,359
                                      -------------  -------------  -------------  -------------  -------------  -------------
Long-Term Debt:
   Convertible debentures, net            1,184,765      1,658,231             --             --      4,446,629      1,457,919
   Capital lease obligation -
      long term portion                          --          5,834         42,370        106,567        152,059        167,380
   Note payable - long term portion              --          4,879         32,198         56,446         77,964             --
                                      -------------  -------------  -------------  -------------  -------------  -------------
Total long-term debt                      1,184,765      1,668,944         74,568        163,013      4,676,652      1,625,299
                                      -------------  -------------  -------------  -------------  -------------  -------------
   Deposit on Securities Purchase
      Agreement                                  --             --             --             --             --        600,000
   Common Stock Subscribed but not
      Issued                                     --        883,900             --             --             --             --
Stockholders' Equity (Deficiency):
   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          4,033          3,802          3,034          2,964
   Additional paid-in capital            56,130,347     57,530,605     47,666,141     39,969,373     17,537,333     14,325,076
   Deficit accumulated during
      development stage                 (52,887,259)   (51,137,805)   (40,795,470)   (29,079,902)   (19,725,238)   (13,550,976)
   Deferred compensation cost                    --             --             --             --             --        (14,769)
   Discount on warrants                  (2,650,283)    (4,688,761)    (3,432,630)    (3,230,740)      (428,489)            --
                                      -------------  -------------  -------------  -------------  -------------  -------------
Total stockholders' equity
   (deficiency)                             597,545      1,708,594      3,442,074      7,662,533     (2,613,360)       762,295
                                      -------------  -------------  -------------  -------------  -------------  -------------
Total liabilities and stockholders'
   equity (deficiency)                $   3,864,778  $   4,946,029  $   5,448,791  $   8,808,714  $   2,861,574  $   3,304,953
                                      =============  =============  =============  =============  =============  =============
   Shares outstanding at period end     474,042,609    455,523,990    403,296,863    380,214,618    303,472,035    296,422,907
                                      -------------  -------------  -------------  -------------  -------------  -------------


      See notes to consolidated financial statements.


                                       14







         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                             RESULTS OF OPERATIONS

      The following discussion of the results of operations and the financial
condition of Advanced Viral should be read in conjunction with Advanced Viral's
Consolidated Financial Statements and Notes thereto included elsewhere in this
prospectus.

OVERVIEW

      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.

      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. We currently do not have sufficient funds to continue our
testing of Product R. We are attempting to secure funds through the sale of our
securities.

      During 2002, the Board of Directors approved a plan to sell Advance Viral
Research Ltd. (LTD), the Company's Bahamian subsidiary whose substantial asset
is the Company's Bahamian manufacturing facility. The decision was based upon
the Company completing construction on its facility in Yonkers, New York capable
of providing all functions previously provided by the Freeport, Bahamas plant.
The assets of LTD have been classified on the Balance Sheet of the Company at
March 31, 2003 and December 31, 2002 as Assets held for Sale. LTD had no
liabilities as of March 31, 2003, except inter-company payables which have been
eliminated in consolidation. The operations for LTD have been classified in the
Consolidated Statements of Operations for the three months ended March 31, 2003
and for the years ended December 31, 2002, 2001 and 2000 as Loss from
Discontinued Operations.

      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.

RESULTS OF OPERATIONS

THREE MONTHS ENDED MARCH 31, 2003 VS MARCH 31, 2002

      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


                                       15

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:

            -     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
                  $73,000 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;

            -     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;

            -     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

            -     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:

            -     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");

            -     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


                                       16

                  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;

            -     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:

            -     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;

            -     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;

            -     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

            -     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


                                       17

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.


YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

      During the years ended December 31, 2002, 2001 and 2000 we incurred losses
from continuing operations of approximately $10,141,000, $11,456,000 and
$9,131,000, respectively. Our losses for the years ended December 31, 2002, 2001
and 2000 were attributable primarily to:

      GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses
were approximately $2,654,000, $4,063,000 and $2,414,000 in 2002, 2001 and 2000,
respectively. General and administrative expenses decreased by approximately
$1,409,000 in 2002 vs. 2001 and increased by $1,649,000 in 2001 vs. 2000,
resulting primarily from:

            -     decreased payroll and related expenses (approximately $866,000
                  in 2002 vs. increases of $1,039,000 in 2001 and $717,000 in
                  2000) The decrease in 2002 was primarily attributable to a
                  reduction in personnel from 33 to 10 employees as a cost
                  cutting measure. The increase in 2001 and 2000 was primarily
                  attributable to increased employee and officer salaries and
                  the addition of two vice presidents for drug development and
                  quality assurance in 2001;

            -     increased insurance costs (approximately $564,000 in 2002 vs.
                  $412,000 in 2001 and $299,000 in 2000) representing increased
                  premiums for employee medical insurance and additional
                  corporate liability insurance including directors and officers
                  liability coverage; and

            -     decreased professional fees (approximately $501,000 in 2002
                  vs. $1,431,000 in 2001, compared to $385,000 in 2000). The
                  increase in 2001 is primarily attributable to certain legal
                  proceedings the cost of which was approximately $953,000 in
                  2001 vs. $61,000 in 2002; and

            -     decreased consulting fees (approximately $34,000 in 2002 vs.
                  $212,000 in 2001 and $305,000 in 2000). This decrease is
                  primarily due to lower outside computer consultant costs; and

            -     decreased recruiting expenses (approximately $7,000 in 2002
                  vs. $135,000 in 2001 vs. $12,000 in 2000). The 2001 expense
                  was for the hiring of new employees.

      COMPENSATION EXPENSE RELATED TO MODIFICATION OF EXISTING OPTIONS.
Compensation expense was approximately $755,000 in 2002, compared to $691,000
and $1,902,000 in 2001 and 2000, respectively. These amounts are the result of
the calculation of the fair value of options, using the Black-


                                       18

Scholes Pricing Model, resulting from extending the exercise date of various
non-employee options outstanding.

      RESEARCH AND DEVELOPMENT EXPENSE. Research and development expense was
approximately $4,440,000 in 2002, compared to $5,151,000 and $3,193,000 in 2001
and 2000, respectively. The decrease from 2001 to 2002 resulted primarily from
research expenses (approximately $1,778,000) relating to the GloboMax agreement
in connection with the preparation of our first IND filing and offset by an
increase of approximately $749,000 for research expenditures relating to
research and testing of Product R in Israel. The increase from 2000 to 2001
resulted primarily from research expenses related to the GloboMax agreement of
approximately $1,417,000. The approximate costs of rent, personnel, operating
costs and laboratory supplies associated with research and development
activities at the Yonkers facility for the years ended 2002, 2001 and 2000,
which were charged to research and development expense, were $2,467,000,
$2,230,000 and $1,696,000, respectively.

      DEPRECIATION EXPENSE. Depreciation expense was approximately $978,000 in
2002 compared to $511,000 and $346,000 in 2001 and 2000, respectively. The
increase from 2000 to 2001 resulted primarily from the acquisition of furniture,
fixtures and equipment for the Yonkers office, laboratory and production
facility. In addition, leasehold improvements were made to the laboratory and
production areas during 2002, 2001 and 2000. The increase in 2002 over 2001
resulted from equipment and leasehold improvements acquired during 2002 and full
year's depreciation expense recorded in 2002 for 2001 additions.

      INTEREST EXPENSE. Interest expense for the years ended 2002, 2001 and 2000
was approximately $1,342,000, $869,000 and $1,447,000, respectively. Included in
interest expense for these periods was:

            -     the beneficial conversion feature on certain convertible
                  debentures of approximately $137,000, $0, and $387,000 for the
                  years ended 2002, 2001 and 2000, respectively;

            -     interest expense associated with certain convertible
                  debentures of approximately $43,000, $0 and $76,000 for the
                  years ended 2002, 2001 and 2000, respectively;

            -     amortization of discount on certain warrants of approximately
                  $1,102,000, $989,000 and $611,000 for the years ended 2002,
                  2001 and 2000, respectively;

            -     amortization of loan costs of approximately $34,000, $15,000
                  and $106,000 for the years ended 2002, 2001 and 2000,
                  respectively;

            -     fees of approximately $265,000 in connection with the November
                  2000 securities purchase agreement with various investors;

            -     additional financing costs related to effective date of
                  certain registration statements of approximately $286,000 in
                  1999 (of which approximately $156,000 was reversed in 2001).

      SEVERANCE EXPENSE. Severance expense for the year ended December 31, 2001
was approximately $303,000, paid under severance agreements entered into between
the retiring directors and the Company.

      LOSS FROM CONTINUING OPERATIONS. Losses from continuing operations for the
years ended 2002, 2001 and 2000 was approximately $10,141,000, $11,456,000 and
$9,131,000, respectively. The


                                       19

decrease from 2002 to 2001 resulted primarily from a reduction in general and
administrative expenses due to a reduction in legal fees due to the settlement
of litigation during 2001 and a reduction of personnel during 2002 from 33 to 10
employees.

      LOSS FROM DISCONTINUED OPERATIONS. Losses from discontinued operations for
the years ended 2002, 2001 and 2000 was approximately $201,000, $259,000 and
$224,000, respectively, relating to losses from our 99% owned subsidiary,
Advance Viral Research Ltd.

      REVENUES. There were approximately $0 and $18,000 in sales revenue in 2002
and 2001, respectively, compared to $8,000 in sales revenues for 2000. All sales
revenue resulted from purchases of Product R for testing purposes. Interest
income was approximately $28,000 and $114,000 in 2002 and 2001, respectively,
compared to approximately $162,000 in 2000.

LIQUIDITY

AS OF MARCH 31, 2003 AND MARCH 31, 2002

      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:

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

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

            -     approximately $91,000 for insurance costs;

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

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

      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


                                       20

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, 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.

AS OF DECEMBER 31, 2002 AND 2001

      As of December 31, 2002, we had current assets of approximately
$1,770,000, compared to approximately $1,752,000 at December 31, 2001. We had
total assets of approximately $4,946,000 and $5,449,000 at December 31, 2002 and
2001, respectively. Total asset levels did not change materially but total
assets declined due to the increase in fixed asset depreciation for property and
equipment acquisitions.

      During 2002, we used cash of approximately $8,701,000 for operating
activities, as compared to approximately $8,577,000 in 2001. During 2002, we
incurred expenses of:


                                       21

            -     approximately $2,809,000 for payroll and related costs
                  primarily for administrative staff, scientific personnel and
                  executive officers;

            -     approximately $904,000 in consulting fees to GloboMax and its
                  subcontractors;

            -     approximately $395,000 for rent and utilities for our Yonkers
                  facility;

            -     approximately $295,000 for laboratory supplies;

            -     approximately $986,000 in expenditures on Product R research
                  in Israel;

            -     approximately $573,000 for insurance costs and approximately
                  $501,000 for other professional fees.

      During the year ended December 31, 2002, cash flows provided by financing
activities was primarily due to the proceeds from the sale of common stock of
approximately $7,114,000 and $2,000,000 in convertible debentures, offset by
principal payments of approximately $169,000 on equipment obligations. This
compares to the year ended December 31, 2001 where funds of approximately
$5,783,000 were provided by the sale of common stock offset by principal
payments of approximately $80,000 on equipment obligations.

      During the year ended December 31, 2002, cash flow used by investing
activities were used for expenditures of approximately $268,000 for leasehold
improvements and research and laboratory equipment at our Yonkers, New York
facility.

      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.


                                       22

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 services   warrants                 1,000,000 shares            $0.18 per share        5/30/2008
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   $587,000              common stock             7,337,500 shares            $0.08 per share        n/a
                                     warrants                 4,652,125 shares            $0.12 per share        4/2004 - 4/2008
Apr-2003       $1,000,000            convertible debenture    Approx. 12,500,000 shares   (6)                    4/2008
                                     warrants                 15,000,000 shares           $0.097 per share (7)   4/2008


- ------------

(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


                                       23

proceeds of approximately $11.2 million under the shelf registration statement.
The shelf registration statement is no longer available for our use.

      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


                                       24

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 may not be
resold until September 2003. (See "Legal Proceedings").

      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 prospectus, none of such warrants had been exercised.

      In April and May 2003, pursuant to securities purchase agreements with
various investors, we sold 3,900,000 shares of our common stock at a price of
$0.08 per share and issued warrants to purchase 2,340,000 shares of common stock
at an exercise price per share of $0.12 for a period of five years, for an
aggregate purchase price $312,000. In connection with this transaction, we will
pay a finders' fee to Harbor View consisting of (i) $19,000 and (ii) warrants to
purchase 234,000 shares of common stock at an exercise price per share of $0.12
for a period of five years.

      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 for a period of five years, 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 for a
period of five years, 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


                                       25

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.

      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, 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 CONVERTIBLE SECURITIES

      As of May 27, 2003, in addition to the 474,989,609 shares of our common
stock currently outstanding, we have: (i) outstanding stock options to purchase
an aggregate of approximately 61.9 million shares of common stock at exercise
prices ranging from $0.08 to $0.36, of which approximately 53.7 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; and (iii) approximately 24.4 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 $33.9 million, and
we would have approximately 624.0 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.


                                       26

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 June 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
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.

                             DESCRIPTION OF BUSINESS

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:

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

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

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

            -     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


                                       27

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.

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

            -     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.

            -     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.

            -     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.

      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


                                       28

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
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.

GOVERNMENT REGULATION

      The FDA imposes substantial requirements upon and conditions precedent to
the introduction of therapeutic drug products, such as Product R, through
lengthy and detailed laboratory and clinical testing procedures, sampling
activities and other costly and time consuming procedures to demonstrate that
such products are both safe and effective in treating the indications for which
approval is sought. After testing in animals, an Investigational New Drug, or
IND, application must be filed with the FDA to obtain authorization for human
testing. When the clinical testing has been completed and analyzed, final
manufacturing processes and procedures are in place, and certain other required
information is available to the manufacturer, a manufacturer may submit a new
drug application, or NDA, to the FDA. No action can be taken to market Product
R, or any therapeutic drug product, in the United States until an NDA has been
approved by the FDA.

      The IND process in the United States is governed by regulations
established by the FDA which strictly control the use and distribution of
investigational drugs in the United States. The guidelines


                                       29

require that an application contain sufficient information to justify
administering the drug to humans, that the application include relevant
information on the chemistry, pharmacology and toxicology of the drug derived
from chemical, laboratory and animal or in vitro testing, and that a protocol be
provided for the initial study of the new drug to be conducted on humans.

      In order to conduct a clinical trial of a new drug in humans, a sponsor
must prepare and submit to the FDA a comprehensive IND. The focal point of the
IND is a description of the overall plan for investigating the drug product and
a comprehensive protocol for each planned study. The plan is carried out in
three phases: Phase 1 clinical trials, which involve the administration of the
drug to a small number of healthy subjects to determine safety, tolerance,
absorption and metabolism characteristics; Phase 2 clinical trials, which
involve the administration of the drug to a limited number of patients for a
specific disease to determine dose response, efficacy and safety; and Phase 3
clinical trials, which involve the study of the drug to gain confirmatory
evidence of efficacy and safety from a wide base of investigators and patients.

      An investigator's brochure must be included in the IND and the IND must
commit the sponsor to obtain initial and continual review and approval of the
clinical investigation. A section describing the composition, manufacture and
control of the drug substance and the drug product is included in the IND.
Sufficient information is required to be submitted to assure the proper
identification, quality, purity and strength of the investigational drug. A
description of the drug substance, including its physical, chemical, and
biological characteristics, must also be included in the IND. The general method
of preparation of the drug substance must be included. A list of all components
including inactive ingredients must also be submitted. There must be adequate
information about pharmacological and toxicological studies of the drug
involving laboratory animals or in vitro tests on the basis of which the sponsor
has concluded that it is reasonably safe to conduct the proposed clinical
investigation. Where there has been widespread use of the drug outside of the
United States or otherwise, it is possible in some limited circumstances to use
well documented clinical experience as a substitute for other pre-clinical work.

      After the FDA approves the IND, the investigation is permitted to proceed,
during which the sponsor must keep the FDA informed of new studies, including
animal studies, make progress reports on the study or studies covered by the
IND, and also be responsible for alerting FDA and clinical investigators
immediately of unforeseen serious side effects or injuries.

      When all clinical testing has been completed and analyzed, final
manufacturing processes and procedures are in place, and certain other required
information is available to the manufacturer, a manufacturer may submit an NDA
to the FDA. An NDA must be approved by the FDA covering the drug before its
manufacturer can commence commercial distribution of the drug. The NDA contains
a section describing the clinical investigations of the drug which section
includes, among other things, the following: a description and analysis of each
clinical pharmacology study of the drug; a description and analysis of each
controlled clinical study pertinent to a proposed use of the drug; a description
of each uncontrolled clinical study including a summary of the results and a
brief statement explaining why the study is classified as uncontrolled; and a
description and analysis of any other data or information relevant to an
evaluation of the safety and effectiveness of the drug product obtained or
otherwise received by the applicant from any source foreign or domestic. The NDA
also includes an integrated summary of all available information about the
safety of the drug product including pertinent animal and other laboratory data,
demonstrated or potential adverse effects of the drug, including clinically
significant potential adverse effects of administration of the drug
contemporaneously with the administration of other drugs and other related
drugs. A section is included describing the statistical controlled clinical
study and the documentation and supporting statistical analysis used in
evaluating the controlled clinical studies.


                                       30

      Another section of the NDA describes the data concerning the action of a
drug in the human body over a period of time and data concerning the extent of
drug absorption in the human body or information supporting a waiver of the
submission of such data. Also included in the NDA is a section describing the
composition, manufacture and specification of the drug substance including the
following: a full description of the drug substance, its physical and chemical
characteristics; its stability; the process controls used during manufacture and
packaging; and such specifications and analytical methods as are necessary to
assure the identity, strength, quality and purity of the drug substance as well
as the availability of the drug products made from the substance. NDA's contain
lists of all components used in the manufacture of the drug product and a
statement of the specifications and analytical methods for each component. Also
included are studies of the toxicological actions of the drug as they relate to
the drug's intended uses.

      The data in the NDA must establish that the drug has been shown to be safe
for use under its proposed labeling conditions and that there is substantial
evidence that the drug is effective for its proposed use(s). Substantial
evidence is defined by statute and FDA regulation to mean evidence consisting of
adequate and well-controlled investigations, including clinical investigations
by experts qualified by scientific training and experience, to evaluate the
effectiveness of the drug involved.

      In February 1998, we contracted with GloboMax LLC to advise and assist us
in our preparation of the IND that was filed with the FDA in July 2001 and
cleared for Phase 1 trials in September 2001, and to otherwise guide us through
the FDA process. During 2001 and 2002, GloboMax continued its project management
services for the pre-clinical development and IND submission of Product R to the
FDA, the development of standard operating procedures and validation protocol
for the preparation and manufacture of Product R. Expenses paid during 2001 and
2002 relating to the GloboMax agreement were approximately $3,587,000. Pursuant
to the agreement with GloboMax, we are obligated to pay for services on an
hourly basis, at prescribed rates.

      It is possible that the clinical tests of Product R on humans will not be
approved by the FDA for human clinical trials on HPV or other diseases, and that
any tests previously conducted or to be conducted will not satisfy FDA
requirements. It is also possible that the results of such human clinical
trials, if performed, will not prove that Product R is safe or effective in the
treatment of HPV or other diseases, or that the FDA will not approve the sale of
Product R in the United States if we submitted a proper NDA. It is not known at
this time how extensive the Phase 2 and Phase 3 clinical trials will be, if they
are conducted. The data generated may not show that the drug Product R is safe
and effective, and even if the data shows that Product R is safe and effective,
obtaining approval of the NDA could take years and require financing of amounts
not presently available to us.

      In connection with our activities outside the United States, we are also
subject to regulatory requirements governing the testing, approval, manufacture,
labeling, marketing and sale of pharmaceutical and diagnostic products, which
requirements vary from country to country. Government regulation in certain
countries may delay marketing of Product R for a considerable period of time and
impose costly procedures upon our activities. The extent of potentially adverse
government regulations which might arise from future legislation or
administrative action cannot be predicted. Whether or not FDA approval has been
obtained for a product, approval of the product by comparable regulatory
authorities of foreign countries must be obtained prior to marketing the product
in those countries. The approval process may be more or less rigorous from
country to country, and the time required for approval may be longer or shorter
than that required in the United States. Clinical studies conducted outside of
any country may not be accepted by such country, and the approval of any
pharmaceutical or diagnostic product in one country does not assure that such
product will be approved in another country.


                                       31

Accordingly, until registration is granted, if ever, in the United States or
another developed or developing country, we do not expect that we will be able
to generate material sales revenue.

RESEARCH, DEVELOPMENT AND TESTING

      For the period from inception (February 20, 1984) through December 31,
2002 we expended approximately $18,315,000 on testing and research and
development activities either in our laboratories or pursuant to various testing
agreements with both domestic and foreign companies. We currently are funding
research and testing at several institutes and medical centers in Israel to:

            -     determine the safety and efficacy of Product R on animals and
                  cultured human cells;

            -     determine the effectiveness of Product R in the treatment of
                  cachexia (body wasting) in patients with AIDS taking a
                  multi-drug cocktail (highly active anti-retroviral therapy
                  (HAART));

            -     determine the effectiveness of Product R in the treatment of
                  cachexia in patients with solid cancers;

            -     determine the effectiveness of Product R in the treatment of
                  cachexia in patients with leukemias and lymphomas;

            -     study the effects of Product R in mitigating the toxic effects
                  of other drugs used to treat HIV infections, such as
                  nucleoside analogues, protease inhibitors and non-nucleoside
                  reverse transcriptase inhibitors;

            -     study the effects of Product R in mitigating the toxic effects
                  of drugs used in the chemotherapy of cancers; and

            -     assess the direct inhibitory and therapeutic effects of
                  Product R on neoplasias, including lymphomas and lymphocytic
                  leukemia.

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

            -     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.

            -     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.

            -     Phase I Study in Cachectic Patients with Solid Tumors.
                  Included are patients with solid tumors such as colonic, lung,
                  breast, stomach and kidney cancers.


                                       32

      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
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.


                                       33

SCIENTIFIC ADVISORY BOARD

      In January 2002, we formed a Scientific Advisory Board currently
consisting of six people with experience in oncology, hematology, women's health
and related fields for the purpose of having access to additional expertise and
counsel to support the development of Product R in connection with the rigorous
clinical trials required by the FDA's regulatory approval process. The current
members of the Scientific Advisory Board are:

      DR. GEORGE P. CANELLOS is the William Rosenberg Professor of Medicine at
Harvard Medical School where he served as Chief of the Division of Medical
Oncology for 20 years at the Dana-Farber Cancer Institute, and was Acting
Clinical Director of the National Cancer Institute (NCI) and a member of the
FDA's Oncologic Drugs Advisory Committee. Dr. Canellos was also a past president
of the American Society for Clinical Oncology and a former Editor-in-Chief of
the Journal of Clinical Oncology. Dr. Canellos currently serves as Medical
Director for Network Development, Dana-Farber/Partners CancerCare and is on the
senior staff at the Brigham and Women's Hospital, Dana-Farber Cancer Institute
and Massachusetts General Hospital.

      DR. MICHAEL HARRIS is Director of the Tomorrows Children's Institute for
Cancer and Blood Disorders, Chief of Pediatric Hematology-Oncology at the
Hackensack University Medical Center and Professor of Pediatrics at the
UMDNJ-New Jersey Medical School. Additionally, Dr. Harris is a member of the
National Cancer Institute's Special Review Committee where he is responsible for
the review of Community Clinical Oncology Programs, and Associate Editor for
Pediatric Oncology for the scientific journal Cancer Investigation. Dr. Harris
previously served as Chief of Pediatric Hematology-Oncology at The Mt. Sinai
Medical Center in New York City.

      DR. JAMES D'OLIMPIO is Director of the North Shore University Hospital's
Supportive Oncology and Palliative Care Service and is also Associate Professor
of Medical Oncology at New York University's School of Medicine. His research
has focused on improving the quality of life of cancer patients, especially by
reversing the wasting process (cachexia) associated with cancer, and in cancer
treatment related fatigue syndrome.

      MS. CAROL ARMENTI is the founder and Executive Director of the Center for
Cervical Health, a patient advocacy organization primarily devoted to cervical
health issues in the U.S. Ms. Armenti serves on the FDA advisory board and other
governmental consulting boards, and is a lecturer on women's health issues.

      DR. HOWARD YOUNG currently serves on the staff of a cancer research
institute. He has been elected to serve as the Vice President of the
International Society for Interferon and Cytokine Research in 2002 and 2003 and
as President in 2004 and 2005. During 2001, Dr. Young was elected a fellow to
the American Academy of Microbiology. Dr. Young served as Chair of the
Immunology Division of the American Society for Microbiology from 1996-1997. Dr.
Young has authored/co-authored over 200 research papers in the field of cellular
and molecular immunology. Dr. Young is a member of the editorial boards of the
"Journal of Interferon and Cytokine Research," "The Journal of Biological
Chemistry, "Genes and Immunity," and served on the editorial board of "The
Journal of Immunology" from 1997-2001. Dr. Young is Editor-in-Chief of the
"Newsletter of the International Society of Interferon and Cytokine Research."

      DR. SIDNEY PESTKA, a recipient of the National Medal of Technology for
2001, is currently Professor and Chairman of the Department of Molecular
Genetics, Microbiology and Immunology at New Jersey's Robert Wood Johnson
Medical School of the University of Medicine and Dentistry. Previously he was
Associate Director of the Roche Institute of Molecular Biology. His work in the


                                       34

development of interferons, which are used clinically for treating a range of
diseases, including hepatitis B, multiple sclerosis and hairy cell leukemia, is
the basis of several U.S. and more than 100 foreign patents. Dr. Pestka was
inducted into the New Jersey Inventor's Hall of Fame in 1993. He has also
received the Selman Waksman Award in Microbiology and the Milstein Award from
the International Society for Interferon and Cytokine Research. He has served on
the National Cancer Institute's Breast Cancer Task Force, the Basic Pharmacology
Advisory Committee of the Pharmaceutical Manufacturers Association Foundation
and is secretary, and former President, of the International Society of
Interferon Research. Dr. Pestka received his undergraduate degree in chemistry
from Princeton University in 1957 and his medical degree from the University of
Pennsylvania School of Medicine in 1961. Over the past 30 years, he has
published several books and written more than 400 research articles for
prestigious peer-reviewed scientific journals.

PATENTS

      We believe that patent protection and trade secret protection are
important to our business and that our future will depend, in part, on our
ability to maintain trade secret protection, obtain patents and operate without
infringing the proprietary rights of others both in the United States and
abroad. We currently have 10 patent applications pending with the United States
Patent and Trademark Office (PTO) and 15 patent applications pending in other
countries relating to Product R. In the United States, we have issued patents
from the PTO. We also have 2 issued patents in Australia and one patent granted
in China. During April 2002, under the terms of a settlement agreement entered
as part of a final judgment on March 25, 2002, we were assigned all rights,
title and interest in two issued U.S. patents pertaining to Reticulose(R)
technology.

      As patent applications in the United States are maintained in secrecy
until patents issue and as publication of discoveries in the scientific or
patent literature often lag behind the actual discoveries, we cannot be certain
that we were the first to make the inventions covered by each of our pending
patent applications or that we were the first to file patent applications for
such inventions. Furthermore, the patent positions of biotechnology and
pharmaceutical companies are highly uncertain and involve complex legal and
factual questions, and, therefore, the breadth of claims allowed in
biotechnology and pharmaceutical patents or their enforceability cannot be
predicted. We cannot be sure that any additional patents will issue from any of
our patent applications or, should any patents issue, that we will be provided
with adequate protection against potentially competitive products. Furthermore,
we cannot be sure that should patents issue, they will be of commercial value to
us, or that private parties, including competitors, will not successfully
challenge our patents or circumvent our patent position in the United States or
abroad.

      In the absence of adequate patent protection, our business may be
adversely affected by competitors who develop comparable technology or products.
Moreover, pursuant to the terms of the Uruguay Round Agreements Act, patents
filed on or after June 8, 1995 have a term of twenty years from the date of such
filing, irrespective of the period of time it may take for such patent to
ultimately issue. This may shorten the period of patent protection afforded to
our products as patent applications in the biopharmaceutical sector often take
considerable time to issue. Under the Drug Price Competition and Patent Term
Restoration Act of 1984 (the "Patent Act"), a sponsor may obtain marketing
exclusivity for a period of time following FDA approval of certain drug
applications, regardless of patent status, if the drug is a new chemical entity
or if new clinical studies were used to support the marketing application for
the drug. Pursuant to the FDA Modernization Act of 1997, the period of
exclusivity can be extended if the applicant performs certain studies in
pediatric patients. This marketing exclusivity prevents a third party from
obtaining FDA approval for a similar or identical drug under an Abbreviated New
Drug Application ("ANDA") or a "505(b)(2)" New Drug Application. The statute
also allows a patent owner to obtain an


                                       35

extension of applicable patent terms for a period equal to one-half the period
of time elapsed between the filing of an IND and the filing of the corresponding
NDA plus the period of time between the filing of the NDA and FDA approval, with
a five year maximum patent extension. We cannot be sure that we will be able to
take advantage of either the patent term extension or marketing exclusivity
provisions of this law.

      In order to protect the confidentiality of our technology, including trade
secrets and know-how and other proprietary technical and business information,
we require all of our employees, consultants, advisors and collaborators to
enter into confidentiality agreements that prohibit the use or disclosure of
information that is deemed confidential. The agreements also oblige our
employees, consultants, advisors and collaborators to assign to us developments,
discoveries and inventions made by such persons in connection with their work
with us. We cannot be sure that confidentiality will be maintained or disclosure
prevented by these agreements or that our proprietary information or
intellectual property will be protected thereby or that others will not
independently develop substantially equivalent proprietary information or
intellectual property.

      The pharmaceutical industry is highly competitive and patents have been
applied for by, and issued to, other parties relating to products competitive
with Product R. Therefore, Product R and any other drug candidates may give rise
to claims that they infringe the patents or proprietary rights of other parties
existing now and in the future. Furthermore, to the extent that we or our
consultants or research collaborators use intellectual property owned by others
in work performed for us, disputes may also arise as to the rights in such
intellectual property or in related or resulting know-how and inventions. An
adverse claim could subject us to significant liabilities to such other parties
and/or require disputed rights to be licensed from such other parties. We cannot
be sure that any license required under any such patents or proprietary rights
would be made available on terms acceptable to us, if at all. If we do not
obtain such licenses, we may encounter delays in product market introductions,
or may find that the development, manufacture or sale of products requiring such
licenses may be precluded. In addition, we could incur substantial costs in
defending ourselves in legal proceedings instituted before the PTO or in a suit
brought against it by a private party based on such patents or proprietary
rights, or in suits by us asserting our patent or proprietary rights against
another party, even if the outcome is not adverse to us. There are extensions
available under the Patent Act if the delay in prosecution of the patent
application results from a delay in the PTO's handling of any interference or
appeal involving the application. We have not conducted any searches or made any
independent investigations of the existence of any patents or proprietary rights
of other parties.

MARKETING AND SALES

      Except for limited sales of Product R for testing and other purposes,
Product R is not sold commercially anywhere in the world. To date, our efforts
or the efforts of our representatives have produced no material benefits to us
regarding our ability to have Product R sold commercially anywhere in the world.
We have entered into exclusive distribution agreements with four separate
entities granting exclusive rights to distribute Product R in the countries of
Canada, China, Japan, Hong Kong, Macao, Taiwan, Mexico, Argentina, Bolivia,
Paraguay, Uruguay, Brazil and Chile. Pursuant to these agreements, the
distributors are obligated to cause Product R to be approved for commercial sale
in such countries and upon such approval, to purchase from us certain minimum
quantities of Product R to maintain the exclusive distribution rights. Our
marketing plans for Product R are still dependent upon registration of Product R
for sale in various jurisdictions. We have made no sales under the distribution
agreements other than for testing purposes.

      To date we have received no information that would lead us to believe that
we will be positioned in the foreseeable future to sell Product R commercially
anywhere in the world.


                                       36


      Initially we targeted our sales and marketing efforts to those countries
where Reticulose was previously marketed by its prior owners for a number of
years as an anti-viral agent in the treatment of Asian influenza, viral
pneumonia, viral infectious hepatitis, mumps, encephalitis, herpes simplex and
herpes zoster. Those countries included Singapore, Hong Kong, Malaysia, Taiwan,
the Philippines and Malta. Registration of Product R will be required in such
countries as well as in the other countries comprising the distributors'
territories before any significant sales may begin. The registration of Product
R for sale in these countries has been frustrated due to our inability to obtain
the registration and approval to sell Product R in the Bahamas, the country of
origin, and a general lack of published data on the effectiveness of Product R.
Until Product R is registered and approved for sale in the United States, in
another developed country or in the other countries included in the
distributors' territories, we will not generate any material sales of Product R.
For the years ended December 31, 2002, 2001 and 2000, we reported no commercial
sales except limited sales for testing purposes. Product R is not legally
available for commercial sale anywhere in the world, except for testing
purposes. See "--Research, Development and Testing."

        We have produced bulk clinical trial batches for Product R in our
facility in Yonkers, New York under current Good Manufacturing Practice
Procedures (cGMP) as set forth by the FDA. The FDA has not approved Product R
for distribution or sale in the United States, nor has it approved our Yonkers,
New York facility.

COMPETITION

        The pharmaceutical drug industry is highly competitive and rapidly
changing. If we ever successfully develop Product R, it will compete with
numerous existing therapies. In addition, many companies are pursuing novel
drugs that target the same diseases we are targeting with Product R. We believe
that a significant number of drugs are currently under development and will
become available in the future for the treatment of HIV, HPV, other viruses,
cachexia (body wasting) and rheumatoid arthritis. We anticipate that we will
face intense and increasing competition as new products enter the market and
advanced technologies become available. Our competitors' products may be more
effective, or more effectively marketed and sold, than Product R. Competitive
products may render Product R obsolete or noncompetitive before we can recover
the expenses of developing and commercializing Product R. Furthermore, the
development of a cure or new treatment methods for the diseases we are targeting
could render Product R noncompetitive, obsolete or uneconomical. Many of our
competitors:

      -     have significantly greater financial, technical and human resources
            than we have and may be better equipped to develop, manufacture and
            market products;

      -     have extensive experience in preclinical testing and clinical
            trials, obtaining regulatory approvals and manufacturing and
            marketing pharmaceutical products; and

      -     have products that have been approved or are in late stage
            development and operate large, well-funded research and development
            programs.

      A number of therapeutics are currently marketed or are in advanced stages
of clinical development for the treatment of HIV infection and AIDS, including
several products currently marketed as part of a "cocktail" in the United
States. We believe Product R should be added to such cocktails in order to
enhance their effectiveness and mitigate the toxic effects of other drugs used
to treat HIV infections. Among the companies with significant commercial
presence in the AIDS market are Glaxo


                                       37

SmithKline, Bristol-Myers Squibb, Hoffmann-La Roche, Agouron Pharmaceuticals,
Merck & Co. and DuPont Pharma.

      Several products are currently marketed for the treatment of cachexia
(body wasting) included Megace(R) oral suspension manufactured by Bristol-Myers
Squibb and Serostim(R) (injectable human growth hormone) marketed by Serono
Laboratories Inc.

      Several therapeutics are currently marketed or are in advanced stages of
clinical development for the treatment of HPV. Schering Plough Corp.
manufactures Intron A, an injectable interferon product approved by the FDA for
the treatment of HPV. 3M Pharmaceuticals received FDA approval for its
immune-response modifier, Aldara(R), a self-administered topical cream, for the
treatment of HPV. Product R, if approved for commercial sale by the FDA, would
also compete with surgical, chemical, and other methods of treating HPV.
Products developed by our competitors or advances in other methods of the
treatment of HPV may have a negative impact on the commercial viability of
Product R.

      Several products are currently marketed or are in advanced stages of
clinical development for the treatment of rheumatoid arthritis. Immunex Corp.'s
product Enbrel, a biologic response modifier, was approved by the FDA in
November 1998 for the treatment of moderate to severe rheumatoid arthritis.
Centocor Inc. is developing a monoclonal antibody known as Remicade, an
anti-inflammatory agent that has completed Phase 3 trials in rheumatoid
arthritis. The FDA approved Remicade for treatment of Crohn's disease in August
1998. Centocor filed for FDA approval of an expanded indication for Remicade for
rheumatoid arthritis in January 1999. These products represent significant
competition for Product R as a treatment for rheumatoid arthritis.

      Other small companies may also prove to be significant competitors,
particularly through collaborative arrangements with large pharmaceutical and
biotechnology companies. Academic institutions, governmental agencies and other
public and private research organizations are also becoming increasingly aware
of the commercial value of their inventions and are more actively seeking to
commercialize the technology they have developed.

      If we successfully develop and obtain approval for Product R, we will face
competition based on the safety and effectiveness of Product R, the timing and
scope of regulatory approvals, the availability of supply, marketing and sales
capability, reimbursement coverage, price, patent position and other factors.
Our competitors may develop or commercialize more effective or more affordable
products, or obtain more effective patent protection, than we do. Accordingly,
our competitors may commercialize products more rapidly or effectively than we
do, which could hurt our competitive position and adversely affect our business.
If and when we obtain FDA approval for Product R, we expect to compete primarily
on the basis of product performance and price with a number of pharmaceutical
companies, both in the United States and abroad.

EMPLOYEES

      We have ten full-time employees, consisting of our two executive officers,
two employees involved in operations, two employees responsible for quality
assurance and quality control, an assistant controller, a chief information
officer and two administrative employees. Dr. Hirschman, our President, Chief
Executive Officer and a director, and Alan V. Gallantar, our Chief Financial
Officer and Treasurer, each devote all of their business time to our day-to-day
business operations. Eli Wilner, Chairman of the Board of Directors and
Secretary, devotes as much time to his duties as is reasonably necessary.
Additionally, we may hire, as and when needed, and as available, such sales and
technical support staff


                                       38

and consultants for specific projects on a contract basis. See "Management
- --Employment Contracts, Termination of Employment and Change-in-Control
Arrangements."

PROPERTY

      We lease approximately 16,650 square feet for executive offices, including
research laboratory space and production area at 200 Corporate Boulevard South,
Yonkers, New York from an unaffiliated third party (the "Yonkers Lease"). The
term of the Yonkers Lease is five years through April 2005 and our annual rental
obligation under the Yonkers Lease is approximately $290,000.

      The Bahamian manufacturing facility, which was acquired on December 16,
1987, is located in Freeport, Bahamas and consists of an approximate 29,000
square foot site containing a one-story concrete building of approximately 7,300
square feet and is equipped for all topical phases of the testing, production,
and packaging of bulk Product R. We are currently negotiating the sale of the
Bahamian facility, after which sale we intend to manufacture Product R
exclusively at our facility in Yonkers, New York.

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 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


                                       39

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
may not be resold until September 2003.

                                   MANAGEMENT

EXECUTIVE OFFICERS AND DIRECTORS

      Our directors and executive officers and further information concerning
them are as follows:



      NAME                                AGE         POSITION
      ----                                ---         --------
                                                
      Shalom Z. Hirschman, MD (1)          66         President, Chief Executive Officer, Chief
                                                      Scientific Officer, Director
      Eli Wilner (1,2,3)                   47         Secretary, Chairman of the Board
      Alan V. Gallantar                    45         Chief Financial Officer, Treasurer
      David Seligman (1,2,3)               64         Director
      Nancy J. Van Sant (3)                53         Director
      Roy S. Walzer (2,3,4)                55         Director


      ------------------------
      (1)  Member of the Executive Management Committee.
      (2)  Member of the Audit Committee.
      (3)  Member of the Compensation Committee.
      (4)  Member of the Investment Analysis Committee.

      SHALOM Z. HIRSCHMAN, MD has been President, Chief Executive Officer and a
director since October 1996, and was Chairman of the Board from December 2001
until May 2002. Dr. Hirschman was Director of the Division of Infectious
Diseases and Professor of Medicine at Mount Sinai School of Medicine, New York,
New York, from May 1969 until October 1996.

      ELI WILNER, our Secretary and Chairman of the Board of Directors, has been
a director since December 2001 and Chairman of the Board since May 2002. He is
the founder and CEO of Eli Wilner & Company, a New York City art gallery
established in 1983, and is also a leading frame dealer, restorer,


                                       40

collector and published author. Mr. Wilner was a Bryant Fellows Member of the
Metropolitan Museum of Art in New York City from 1990 to 2000 and since 1990 has
been a member of the Forum and Director's Circle of the National Museum of
American Art in Washington, D.C. Mr. Wilner is a graduate of Brandeis
University, where he received his B.A. in Fine Arts in 1976, and Hunter College,
where he received his M.A. in 1978.

      ALAN V. GALLANTAR has been Chief Financial Officer since October 1999 and
Treasurer since December 2001. Mr. Gallantar was treasurer and controller from
1998 to 1999 of AMBI Inc., a nutraceutical company, senior vice president and
chief financial officer from 1992 to 1997 of Bradley Pharmaceuticals, Inc., a
pharmaceutical manufacturer, and vice president and divisional controller from
1989 to 1991 for PaineWebber Incorporated. From 1985 to 1989, Mr. Gallantar was
second vice president at The Chase Manhattan Bank, N.A., and from 1983 to 1985,
was a senior accountant at Philip Morris Incorporated. From 1979 to 1983, Mr.
Gallantar was a senior accountant in the audit department of Deloitte & Touche.

      DAVID SELIGMAN, a director since December 2001, is a partner and
founder of the Law Office of David Seligman, established in 1995. Since 1997,
Mr. Seligman has been a consulting attorney to Gibbons, Del Deo, Dolan,
Griffinger and Vecchione, a New Jersey based law firm.  Mr. Seligman has over
thirty years of legal experience in the pharmaceutical industry, twenty-five
of which were spent supervising the activities of law department attorneys
and outside counsel.  From 1989 to 1995, Mr. Seligman was Associate Vice
President and responsible for the general legal activities of various
divisions of Hoffmann-La Roche Inc.  Mr. Seligman is a member of the New York
and New Jersey State Bar Associations, and sits on the boards of Oxford
Pharmaceutical Services, Inc. and Greenbrook Pharmaceuticals, LLC.  Mr.
Seligman graduated from Columbia University, College of Pharmacy (B.S.) in
1959, Fordham University School of Law (J.D.) in 1962, and New York
University School of Law (L.L.M.) in 1966.

      NANCY J. VAN SANT, ESQ., a director since May 2002, has been a director of
the Miami, Florida law firm of Sacher, Zelman, Van Sant, Paul, Beiley, Hartman,
Terzo & Waldman, P.A. and/or its predecessors since 1992. From 1977 through
1990, Ms. Van Sant was an attorney with the SEC serving as Regional Trial
Counsel and Chief of the Branch of Investigations and Enforcement.

      ROY S. WALZER was appointed to the Board of Directors in June 2002. Since
1987, Mr. Walzer has been the President of the private investment firms
Litchfield Partners, Ltd. and the Managing Partner of Litchfield Partners I
since 1999, which firms invest in pharmaceuticals, biotech and technology
companies. Prior to founding Litchfield Partners, Mr. Walzer served as Executive
Vice President and General Counsel with Sealy Connecticut from 1976 to 1986.

      Richard Kent, MD resigned as a member of our Board of Directors in
February 2003.

      Directors are elected to serve until the next annual meeting of
stockholders and until their successors have been elected and have qualified.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

      No interlocking relationships exist between any member of our board of
directors and any other company's board of directors or compensation committee.

      EXECUTIVE MANAGEMENT COMMITTEE.  On May 1, 2002, we established an
Executive Management Committee, which has been delegated the authority to
oversee the strategic management of


                                       41

Advanced Viral. Messrs. Wilner and Seligman and Dr. Hirschman serve as members
of the Executive Management Committee.

      AUDIT COMMITTEE. In late December 2001, we established an Audit and
Compensation Committee, which was split into two separate committees in November
2002, the Audit Committee and the Compensation Committee. The current members of
the Audit Committee are Eli Wilner, David Seligman and Roy Walzer. Each Audit
Committee member satisfies the audit committee independence standards under the
Sarbanes-Oxley Act of 2002. The Board of Directors has designated Roy Walzer as
fulfilling the qualification requirements of an "audit committee financial
expert" as set forth in recently adopted SEC regulations. The Audit Committee
recommends to the board of directors the independent certified public
accountants to be selected to audit our annual financial statements and will
approve any special assignments given to those accountants. The Audit Committee
also will review the planned scope of the annual audit, the independent
accountants' letter of comments and management's response thereto regarding any
major accounting changes made or contemplated and the effectiveness and
efficiency of our internal accounting staff.

      COMPENSATION COMMITTEE. The Compensation Committee, the current members of
which are Eli Wilner, David Seligman, Nancy Van Sant and Roy Walzer, makes
recommendations to the board of directors regarding the compensation payable to
our executive officers, and reviews general policies relating to the
compensation and benefits of our employees.

      INVESTMENT ANALYSIS COMMITTEE. In July 2002, we established an Investment
Analysis Committee, which has been delegated the authority to analyze financing
and investment alternatives for Advanced Viral. Mr. Walzer serves as the sole
member of this committee.

COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS

DIRECTORS

      We currently do not pay directors fees for their attendance at meetings of
the board of directors. Advanced Viral may revisit this position in the future.
The directors are reimbursed for their out-of-pocket expenses incurred in
connection with their attendance at meetings.

EXECUTIVE OFFICERS

      The following table summarizes all compensation awarded to, earned by or
paid to (a) our Chief Executive Officer and (b) our other executive officers
whose total salary and bonus exceeded $100,000 (together, the "Named Executive
Officers") for services rendered in all capacities to us during the years
indicated.


                                       42

                           SUMMARY COMPENSATION TABLE



                                                                                                               LONG TERM
                                                                ANNUAL COMPENSATION                       COMPENSATION AWARDS
                                                     ------------------------------------------    --------------------------------
                                                                                                    SECURITIES
            NAME AND                                                              OTHER ANNUAL      UNDERLYING        ALL OTHER
       PRINCIPAL POSITION               YEAR         SALARY         BONUS(1)     COMPENSATION (2)  OPTIONS/SARs(3)  COMPENSATION(4)
       ------------------               ----         ------         --------     ----------------  ---------------  ---------------
                                                                                                 
Shalom Z. Hirschman, MD,                2002        $361,000        $ 25,000        $ 26,800              --       $     17,865
Chairman December 2001 to May           2001        $361,000        $ 25,000        $ 30,192              --       $     21,270
2002, President, Chief                  2000        $361,000        $      0        $ 30,775              --       $      4,540
Executive Officer and Chief
Scientific Officer since
October 1996 and consultant
from May 24, 1995 until
October 1996.

Alan V. Gallantar,                      2002        $223,000        $ 22,500        $  6,000              --                 --
Chief Financial Officer since           2001        $225,000        $ 25,000        $  6,000              --                 --
October 1999; Treasurer since           2000        $200,000        $ 25,000        $ 21,000              --                 --
December 2001.

William Bregman,                        2002             n/a             n/a             n/a             n/a                n/a
Secretary and director from             2001        $ 70,000              --              --              --           $150,000 (5)
1985 until December 2001,               2000        $ 60,000              --              --              --       $      2,500 (4)
treasurer from 1985 to 1999.

Bernard Friedland,                      2002             n/a             n/a             n/a             n/a                n/a
Chairman of Advanced Viral              2001        $ 70,000              --              --              --       $    150,000 (5)
and President of subsidiary             2000        $ 60,000              --              --              --       $      1,800 (4)
Advance Viral Research Ltd.
from 1985 to December 2001.


- ------------------

(1) With respect to Dr. Hirschman, represents portion of bonus paid to Dr.
Hirschman pursuant to the terms of his employment agreement in connection with
the IND number granted by the FDA. The remaining $50,000 due has been accrued as
of December 31, 2002.

(2) Other Annual Compensation for Dr. Hirschman includes medical insurance
premiums paid by Advanced Viral on his behalf, and aggregate incremental cost to
Advanced Viral of Dr. Hirschman's automobile lease, gas, oil, repairs and
maintenance. Other Annual Compensation for Mr. Gallantar includes an automobile
allowance of $500 per month and allowance for moving expenses of approximately
$15,000.

(3) Includes all options granted during fiscal years shown. No stock
appreciation rights were granted with any options. (4) Represents the dollar
value of insurance premiums paid by or on behalf of Advanced Viral with respect
to term life insurance for the benefit of the Named Executive Officers.

(5)   Represents payments made to Messrs. Bregman and Friedland pursuant to
the terms of the severance agreements discussed below.


                                       43

      The following table sets forth certain summary information concerning
exercised and unexercised options to purchase our common stock as of December
31, 2002 held by the Named Executive Officers. No options were exercised during
the year ended December 31, 2002 by the Named Executive Officers.

                         AGGREGATED OPTION EXERCISES IN
                   LAST FISCAL YEAR AND YEAR-END OPTION VALUES




                                                                        NUMBER OF SECURITIES            VALUE OF UNEXERCISED
                                    SHARES                             UNDERLYING UNEXERCISED          IN-THE-MONEY OPTIONS AT
                                 ACQUIRED ON         VALUE           OPTIONS AT FISCAL YEAR-END            FISCAL YEAR-END
NAME                             EXERCISE (#)     REALIZED (1)       EXERCISABLE/UNEXERCISABLE        EXERCISABLE/UNEXERCISABLE
- ----                             ------------     ------------       -------------------------        -------------------------
                                                                                          
Shalom Z. Hirschman, M.D.             0               N/A                 39,100,000 / 0                   $0 / $0 (2)(3)
                                                                           4,547,880 / 0
Alan V. Gallantar                     0               N/A                                                  $0 / $0 (2)(4)
                                                                               0 / 0
William Bregman                       0               N/A                                                      $0 / $0
                                                                               0 / 0
Bernard Friedland                     0               N/A                                                      $0 / $0


- -------------------

(1) Based on the difference between the average of the high and low bid prices
per share of the common stock as reported by the Bulletin Board on the date of
exercise, and the exercise or base price.

(2) Based on the difference between the average of the closing bid and ask
prices per share of the common stock as reported by the Bulletin Board on
December 31, 2002, $0.08, and the exercise or base price of in-the-money stock
options.

(3) As of December 31, 2002, Dr. Hirschman held options to purchase 4,100,000
shares of common stock at $0.18 per share; 4,000,000 shares of common stock at
$0.19 per share; 4,000,000 shares of common stock at $0.27 per share; 4,000,000
shares of common stock at $0.36 per share, and 23,000,000 shares of common stock
at $0.27, all of which are currently exercisable.

(4) As of December 31, 2002, Mr. Gallantar held options to purchase 4,547,880
shares of common stock at $0.24255 per share, all of which were exercisable as
of such date.

EMPLOYMENT CONTRACTS, TERMINATION OF EMPLOYMENT AND CHANGE-IN-CONTROL
ARRANGEMENTS

HIRSCHMAN EMPLOYMENT AGREEMENT

      Pursuant to an Amended and Restated Employment Agreement dated as of May
12, 2000 between Advanced Viral and Dr. Hirschman, we employ Dr. Hirschman on a
full business time basis as our President, Chief Executive Officer, Chief
Scientific Officer and Chairman of our Scientific Advisory Board, with duties
including supervising our day-to-day operations, including management of
scientific, medical, financial, regulatory and corporate matters, establishing
appropriate laboratory, executive and other facilities on our behalf, and
raising additional capital on our behalf.

      Pursuant to the agreement, the term of Dr. Hirschman's employment
continues until December 31, 2002 and will continue for one year periods
thereafter unless either we or Dr. Hirschman gives the other notice at least two
years in advance that such one year automatic extension shall be vitiated. If
the agreement is terminated by us for cause, we may cancel all unvested stock
options, benefits under stock bonus plans and stock appreciation rights ("SARs")
granted to Dr. Hirschman. If the agreement is terminated by Dr. Hirschman for
cause, we are required to pay to Dr. Hirschman his annual salary and employee
benefits through the remainder of the then current term. In July 2002, we gave
Dr. Hirschman notice that the agreement would not be extended after December
2004.


                                       44

      Pursuant to the agreement, Dr. Hirschman receives an annual salary of
$361,000, payable in equal biweekly installments. The agreement also entitles
Dr. Hirschman to a major medical insurance policy, disability policy and dental
policy insurance to Dr. Hirschman and his dependents that is reasonably
acceptable to the parties, and a term life insurance policy at least in the
amount of $1,000,000, with a beneficiary to be designated by Dr. Hirschman. The
agreement further provides that we shall:

      -     take such action as may be necessary to permit Dr. Hirschman to be
            entitled to participate in stock option, stock bonus or similar
            plans (including plans for SARs) as are established by us;

      -     lease or purchase for Dr. Hirschman, at his discretion, an
            automobile selected and to be used by him, having a list price not
            in excess of $40,000, and pay for all gas, oil, repairs and
            maintenance, as well as the lease or purchase payments, as
            applicable, in connection with the automobile;

      -     reimburse Dr. Hirschman for all of his proven expenses incurred in
            and about the course of his employment that are deductible under the
            current tax law, including, among other expenses, his license fees,
            membership dues in professional organizations, subscriptions to
            professional journals, necessary travel, hotel and entertainment
            expenses incurred in connection with overnight, out-of-town trips
            that contribute to the benefit of us in the reasonable determination
            of Dr. Hirschman, and all other expenses that may be pre-approved by
            our board of directors; and

      -     provide not less than four weeks paid vacation annually and such
            paid sick or other leave as we provide to all of our employees.

      The agreement also provides for the payment of $100,000 to Dr. Hirschman
on the earlier to occur of (i) the date an IND number is obtained from and
approved by the FDA so that human research may be conducted using Product R; or
(ii) the execution of an agreement relating to co-marketing pursuant to which
one or more third parties commit to make payments to us of at least $15 million.
On September 4, 2001, the Company received an IND number from the FDA. To date,
approximately $50,000 of the $100,000 bonus described above has been paid to Dr.
Hirschman, and $50,000 has been accrued.

      The agreement further provides that Dr. Hirschman is not authorized,
without the express written consent of the board of directors and other than in
the ordinary course of business, to pledge the credit of Advanced Viral, to bind
us, to release or discharge any debt due us unless we have received payment in
full, or to dispose (as collateral or otherwise) of all or substantially all of
our assets.

      Dr. Hirschman has agreed that he will assign to us all patents he develops
which result from his knowledge acquired while performing his duties under the
agreement, and that, if his employment under the agreement is terminated by us
"for cause" or by Dr. Hirschman otherwise than "for cause," as specified in that
agreement, he will not, directly or indirectly, compete with us for three years
after termination or solicit our employees to leave our employ for one year
after termination.

      Pursuant to the execution of the agreement, we ratified a $100,000 bonus
payment made to Dr. Hirschman in February 1998 and the February 1998 grant to
Dr. Hirschman of options to acquire 23,000,000 shares of common stock
exercisable at $0.27 per share at any time through February 17, 2008 or (i) 90
days after (A) the termination of Dr. Hirschman's employment (other than for
good reason or upon the occurrence of a change in control, in which two cases
Dr. Hirschman may exercise such options


                                       45

until the expiration of the original term, or (B) Dr. Hirschman is terminated
for cause, or (ii) until 18 months after death.

      SEVERANCE AGREEMENTS

      On December 3, 2001, William Bregman, Bernard Friedland and Louis Silver
resigned as officers and directors of Advanced Viral upon the terms and
conditions of separate Severance Agreements (the "Severance Agreements"), and
James F. Dicke II, Christopher Forbes, David Seligman, and Eli Wilner were
appointed to the board of directors of Advanced Viral. The resignations of
Messrs. Bregman, Friedland and Silver were not due to any disagreement with
Advanced Viral on any matter relating to Advanced Viral's operations, policies
or practices.

      In connection with their resignation, we paid $150,000 in one lump sum
to each of Messrs. Bregman and Friedland, and $2,500 to Mr. Silver.  In
addition, the Severance Agreements provide as follows:

      -     That Messrs. Bregman and Friedland shall have the combined right
            until November 29, 2003 to appoint one additional member to the
            Board of Directors of Advanced Viral reasonably acceptable to
            Advanced Viral, so long as both Messrs. Bregman and Friedland own
            shares of Advanced Viral. The Bregman/Friedland designee, if
            appointed, shall serve on Advanced Viral's Board of Directors until
            his successor is duly elected and qualified, and may be removed as a
            member of the Board of Directors of Advanced Viral, with or without
            cause, by the affirmative vote of the members of Advanced Viral's
            then Board of Directors at any time following the date which is the
            earlier to occur of: (i) November 29, 2003 or (ii) the complete
            divestiture of both Messrs. Bregman's and Friedland's ownership in
            Advanced Viral.

      -     All agreements regarding the voting or disposition of shares of
            common stock of Advanced Viral held by each of Messrs. Bregman and
            Friedland are terminated.

      -     With respect to the election of directors and compensation packages
            for directors of Advanced Viral, each of Messrs. Bregman and
            Friedland agreed to grant Advanced Viral an irrevocable proxy to
            vote all the shares of its common stock they beneficially own at any
            annual, special or adjourned meeting of the stockholders of Advanced
            Viral until the earlier to occur of November 29, 2003 or, as to
            those shares sold, the date of the sale of such shares by Messrs.
            Bregman or Friedland, as the case may be, to one or more unrelated
            third parties in a bona fide sale after Messrs. Bregman or
            Friedland, as the case may be, shall have first complied with
            Advanced Viral's right of first refusal described in the Severance
            Agreements.

      -     Advanced Viral agreed, to the fullest extent permitted by Delaware
            law and its charter documents, to indemnify each of Messrs. Bregman,
            Friedland and Silver for all amounts (including reasonable
            attorneys' fees) incurred or paid in connection with any action,
            proceeding, suit or investigation arising out of or relating to
            their performance of services for Advanced Viral.

      -     Advanced Viral agreed to continue the directors' and officers'
            liability insurance for each of Messrs. Bregman, Friedland and
            Silver until November 29, 2007.


                                       46

      In connection with satisfying our financial obligations to our retiring
directors under the Severance Agreements, we obtained a loan in the amount of
$200,000 from our Chief Financial Officer, Alan Gallantar, as evidenced by a
Demand Promissory Note dated December 14, 2001 (the "Note"). We were obligated
to repay the Note upon our receipt of proceeds upon the consummation of new
financing. The Note was repaid in full on December 17, 2001.

ADVANCED VIRAL RESEARCH CORP. CASH OR DEFERRED PLAN AND TRUST (401(k))

      Advanced Viral has adopted a 401(k) plan that allows eligible employees to
contribute up to 20% of their salary, subject to annual limits, which were
$10,500 in 2001. 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
the Company accrued $40,675 to fund the 401k plan representing the Company's
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.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      We have granted stock options to certain of our executive officers, as
described under the caption "Executive Compensation." We have entered into an
employment agreement with our chief executive officer, and have entered into
severance agreements with certain of our former officers and directors as
described under the caption "Employment Contracts and Termination of Employment
and Change-in-Control Arrangements."

      In November 2002, we retained Sacher, Zelman, Van Sant, Paul, Beiley,
Hartman, Terzo & Waldman, P.A., a law firm of which Nancy Van Sant, a member of
our Board of Directors, is a partner, to provide legal services in connection
with certain legal proceedings. For the fiscal year ended December 2002 we were
billed and paid approximately $69,000 to date. From January through April 30,
2003, we were billed approximately $230,000 and have paid approximately $109,000
to date.

      Other than the foregoing, there were no material transactions between
Advanced Viral and any of its officers or directors which involved $60,000 or
more during the past three fiscal years.


                                       47

        SECURITIES OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The following table sets forth certain information regarding the common
shares of Advanced Viral owned as of May 27, 2003: (i) by each person who
beneficially owns more than 5% of the common shares, (ii) by each of our
directors, (iii) by each of our Named Executive Officers identified in the
Summary Compensation Table above and (iv) by all directors and executive
officers of Advanced Viral as a group. Except as otherwise indicated, each
person listed below has sole voting and investment power with respect to such
common shares.



NAME OF BENEFICIAL OWNER         NUMBER OF SHARES (1)    PERCENTAGE OWNERSHIP
- ------------------------         --------------------    --------------------
                                                   
  Bernard Friedland (2, 3)            28,541,730                 6.0%
  William Bregman (2, 4)              38,146,988                 8.0%
  Shalom Z. Hirschman, MD (5)         39,100,000                 7.6%
  Eli Wilner (7)                       4,500,000                   *
  Alan V. Gallantar (6)                4,547,880                   *
  David Seligman (8)                   1,887.500                   *
  Nancy J. Van Sant (8)                  937,500                   *
  Roy Walzer (8)                       1,041,300                   *
ALL DIRECTORS AND EXECUTIVE
OFFICERS AS A GROUP (6 PERSONS)       52,014,180                 9.9%


- --------------

  *   Represents less than 1%

(1)   Shares beneficially owned include shares that may be acquired pursuant to
      the exercise of outstanding stock options that are exercisable within 60
      days of May 28, 2003.

(2)   Pursuant to their severance agreements with Advanced Viral, each of
      Messrs. Bregman and Friedland have granted to Advanced Viral, with respect
      to the election of directors and compensation packages for directors of
      Advanced Viral, an irrevocable proxy to vote such shares of common stock
      at any stockholders meeting until the earlier to occur of November 29,
      2003 or as to those shares sold, the date of the sale of such shares by
      either Mr. Bregman or Mr. Friedland, as the case may be, to one or more
      unrelated parties.

(3)   Includes 20,000,000 shares owned by Mr. Friedland and Shirley Friedland,
      his spouse, as joint tenants; and 400,000 shares owned by the B&SD
      Friedland Foundation, a not-for-profit foundation controlled by Mr.
      Friedland. Does not include 15,000 shares owned by Shirley Friedland as to
      which Mr. Friedland disclaims beneficial ownership.

(4)   Includes 21,758,614 shares held in a trust for which Mr. Bregman is the
      sole trustee and sole beneficiary; 165,000 shares owned by Carol Bregman,
      his daughter; 165,000 shares owned by Janet Berlin, his daughter; 165,000
      shares owned by Forest Berlin, his grandson; 165,000 shares owned by
      Jessica Berlin, his granddaughter; and 55,000 shares owned by David
      Berlin, his son-in-law.

(5)   Represents 39,100,000 shares that may be acquired pursuant to currently
      exercisable options to purchase common stock. Dr. Hirschman is the
      President, CEO and a Director of Advanced Viral Research Corp.

(6)   Represents shares that may be acquired pursuant to currently exercisable
      stock options. Mr. Gallantar is the CFO and Treasurer of Advanced Viral
      Research Corp.

(7)   Includes (i) 750,000 shares issuable pursuant to currently exercisable
      outstanding warrants; (ii) 2,087,500 shares that may be acquired pursuant
      to currently exercisable stock options; (iii) 362,500 shares beneficially
      owned by his wife Barbara Ann Brennan; and (iv) 50,000 shares beneficially
      owned by his step-daughter Celia Conaway. Mr. Wilner is the Secretary and
      Chairman of the Board of Directors of Advanced Viral Research Corp.

(8)   Represents shares that may be acquired pursuant to currently exercisable
      stock options. The persons listed are Directors of Advanced Viral Research
      Corp.


                                       48

                              SELLING STOCKHOLDERS

      The following table sets forth certain information regarding the
beneficial ownership of the common stock as of the date hereof by each of the
selling stockholders assuming the full exercise of certain warrants. Unless
otherwise indicated below, to our knowledge all persons listed below have sole
voting and investment power with respect to the shares of common stock, except
to the extent authority is shared by spouses under applicable law. The
information included below is based upon information provided by the selling
stockholders. Because the selling stockholders may offer all, some or none of
their shares, no definitive estimate as to the number of shares that will be
held by the selling stockholders after such offering can be provided and the
following table has been prepared on the assumption that all shares offered
under this prospectus will be sold.



                                      POSITION WITH OR             SHARES OWNED                                    SHARES OWNED
                                      RELATIONSHIP TO          BEFORE OFFERING (1)       SHARES BEING SOLD       AFTER OFFERING (3)
SELLING STOCKHOLDER                    ADVANCED VIRAL          NUMBER       PERCENT       IN OFFERING (2)      NUMBER      PERCENT
- -------------------                    --------------          -------      -------       ----------------     ------      -------
                                                                                                         
Xmark Fund,Ltd.                    None                          510,000         *         510,000                      0       0%
Xmark Fund,L.P.                    None                          170,000         *         170,000                      0       0%
Richard Melnick                    None                          267,000         *         267,000                      0       0%
Eli Wilner                         Secretary, Director         4,500,000        1%       1,400,000    (2a)      3,100,000        *
Shalom Z. Hirschman, MD            President and CEO          39,100,000        8%      39,100,000    (2a)              0        *
Alan Gallantar                     CFO                         4,547,880        1%       4,547,880    (2a)              0       0%
David Seligman                     Director                    3,950,000        1%       1,200,000    (2a)      2,750,000        *
James F. Dicke II                  Director                    9,420,000        2%       9,420,000  (2a, b)             0       0%
Nancy J. VanSant                   Director                    1,950,000         *         600,000    (2a)      1,350,000        *
Roy S. Walzer                      Director                    2,578,800         *         528,800    (2a)      2,050,000        *
Paul R. Bishop                     Director                      238,356         *         238,356    (2a)              0       0%
Richard S. Kent,MD                 Director                      394,437         *         241,096    (2a)        153,341        *
Christopher Forbes                 Former Director               150,000         *         150,000    (2a)              0       0%
George P. Canellos, MD             Scientific Advisory Board     500,000         *         250,000    (2a)        250,000        *
Michael Harris, MD                 Scientific Advisory Board     500,000         *         250,000    (2a)        250,000        *
James D'Olimpio, MD                Scientific Advisory Board     500,000         *         250,000    (2a)        250,000        *
Ms. Carol Armenti                  Scientific Advisory Board     500,000         *         250,000    (2a)        250,000        *
Howard Young, MD                   Scientific Advisory Board     500,000         *         250,000    (2a)        250,000        *
Sidney Pestka                      Business Advisory Board       500,000         *         250,000    (2a)        250,000        *
Albert Reichmann                   Business Advisory Board       250,000         *         250,000    (2a)              0       0%
Jozef Straus, Ph.D., D.Sc. (Hon.)  Business Advisory Board       187,500         *         187,500    (2a)              0       0%
Peter Lunder                       Business Advisory Board     5,762,500        1%       5,512,500  (2a, b)             0       0%
Bookman, Martin                    Employee                       25,000         *          25,000    (2a)              0       0%
Dediego, Maria                     Employee                      100,000         *         100,000    (2a)              0       0%
Fioriti, Paul                      Employee                        1,000         *           1,000    (2a)              0       0%
Fisher, John                       Employee                      150,000         *         150,000    (2a)              0       0%
Gallace, Maria                     Employee                       30,000         *          30,000    (2a)              0       0%
Garcia, Maritza                    Employee                        2,000         *           2,000    (2a)              0       0%
Santer, Malcom                     Employee                      100,000         *         100,000    (2a)              0       0%
Szalkiewicz, Andrew                Employee                      155,000         *         155,000    (2a)              0       0%
Taraporewala, Irach                Employee                      150,000         *         150,000    (2a)              0       0%
O. Frank Rushing & Justine Simoni  None                        4,410,000        1%       4,410,000    (2b)              0       0%



                                       49



                                      POSITION WITH OR             SHARES OWNED                                    SHARES OWNED
                                      RELATIONSHIP TO          BEFORE OFFERING (1)       SHARES BEING SOLD       AFTER OFFERING (3)
SELLING STOCKHOLDER                    ADVANCED VIRAL          NUMBER       PERCENT       IN OFFERING (2)      NUMBER      PERCENT
- -------------------                    --------------          -------      -------       ----------------     ------      -------
                                                                                                         
TOTAL SHARES(1)                                                82,099,473    14.81%      71,196,132             10,903,341     2.0%
SHARES OUTSTANDING AFTER OFFERING(2)                                                    538,361,486


- ---------------------------

*Less than 1%

(1) Includes shares of common stock issuable pursuant to outstanding purchase
warrants, stock options and convertible debentures held by the selling
stockholders.

(2) Includes an aggregate of (a) 44,629,377 shares of common stock underlying
stock options issued to certain directors, advisory board members, employees and
others which have exercise prices ranging from $.12 to $.36 per share; and (b)
up to 18,742,500 shares issued or issuable upon the conversion of our 5%
convertible debentures held by certain selling stockholders. See "Prospectus
Summary -- The Offering". Assumes the full exercise or conversion of such
options and debentures held by selling stockholders. (3) Assumes that all of the
shares are sold by the selling stockholders and no additional shares of common
stock are acquired.

                              PLAN OF DISTRIBUTION

      We are registering the proposed resale by the selling stockholders of
474,989,609 shares of our common stock issuable upon the exercise of certain
stock options and the conversion of certain convertible debentures. The selling
stockholders may offer the shares at various times in one or more of the
following transactions:

      -     in the over-the-counter market;

      -     in transactions other than market transactions;

      -     in connection with short sales of our shares;

      -     by pledge to secure debts or other obligations;

      -     in connection with the writing of non-traded and exchange-traded
            call options, in hedge transactions and in settlement of other
            transactions in standardized or over-the-counter options;

      -     purchases by a broker-dealer as principal and resale by the
            broker-dealer for its account; or

      -     in a combination of any of the above.

      The selling stockholders may sell shares at market prices then prevailing,
at prices related to prevailing market prices, at negotiated prices or at fixed
prices.

      The selling stockholders may use broker-dealers to sell shares. If this
happens, broker-dealers will either receive discounts or commissions from the
selling stockholders, or they will receive commissions from purchasers of shares
for whom they have acted as agents. Selling stockholders may be deemed to be
underwriters with respect to the shares sold by them. Broker-dealers who act in
connection with the sale of the common stock may also be deemed to be
underwriters. Profits on any resale of the common stock as a principal by these
broker-dealers, and any commissions received by the broker-dealers, may be
deemed underwriting discounts and commissions under the Securities Act of 1933.

      No underwriting commissions or finder's fees have been or will be paid to
us. The selling stockholders will pay all broker-dealer commissions and related
selling expenses associated with the sale of the common stock. The common stock
offered hereby is being registered pursuant to our contractual obligations, and
we have agreed to pay the costs of registering the shares, including the fees
outlined above.

      In connection with the offering, persons participating in the offering may
purchase and sell shares of common stock on the open market. These transactions
may include short sales, stabilizing transactions in accordance with Rule 104 of
Regulation M under the Exchange Act and purchases to


                                       50

cover positions created by short sales. Short sales involve the sale by an
underwriter of a greater number of shares than they are required to purchase in
the offering which creates a short position. Stabilizing transactions consist of
certain bids or purchases made for the purpose of preventing or limiting a
decline in the market price of the common stock.

      These activities, if taken by the underwriters, may stabilize, maintain or
otherwise affect the market price of the common stock. As a result, the price of
the common stock may be higher than the price that otherwise might exist in the
open market. If these activities are commenced, they may be discontinued by the
underwriters at any time. These transactions may be effected in the
over-the-counter market or otherwise.

                           DESCRIPTION OF COMMON STOCK

      Our Certificate of Incorporation authorizes us to issue 1,000,000,000
shares of common stock, par value $0.00001 per share. As of the date hereof,
there were outstanding 474.989.609 shares of common stock, all of which are
fully paid for and non-assessable. The holders of common stock:

      -     have equal ratable rights to dividends from funds legally available
            therefore, when, as and if declared by our board of directors;

      -     entitled to share ratably in all of our assets available for
            distribution to holders of common stock upon liquidation,
            dissolution or winding up of our affairs;

      -     do not have preemptive, subscription, or conversion rights and there
            are no redemption or sinking fund provisions applicable thereto; and

      -     are entitled to one noncumulative vote per share on all matters
            which stockholders may vote on at all meetings of stockholders.

      American Stock Transfer & Trust Company is our transfer agent and
registrar, and is located in Brooklyn, New York.

                                  LEGAL MATTERS

      The validity of the shares offered in this prospectus will be passed upon
for Advanced Viral by Berman Rennert Vogel & Mandler, P.A., Bank of America
Tower, 29th Floor, 100 Southeast Second Street, Miami, Florida 33131.

                                     EXPERTS

      The Consolidated Financial Statements of Advanced Viral Research Corp.
included in this prospectus and in the registration statement except as they
pertain to periods unaudited, have been audited by Rachlin Cohen & Holtz LLP,
independent certified public accountants, for the periods indicated in their
report appearing elsewhere in this prospectus, and are included in this
prospectus in reliance upon the report of such firm given upon the authority of
such firm as experts in accounting and auditing.


                                       51

          DISCLOSURE OF SECURITIES AND EXCHANGE COMMISSION POSITION ON
                 INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

      Our certificate of incorporation provides that none of our directors shall
be liable to us or our stockholders for monetary damages for breach of fiduciary
duty as a director, except for liability

      -     for any breach of the director's duty of loyalty to us or our
            stockholders;

      -     for acts or omissions not in good faith or that involve intentional
            misconduct or a knowing violation of law;

      -     under section 174 of the Delaware General Corporation Law; or

      -     for any transaction from which the director derives improper
            personal benefit.

   The effect of this provision is to eliminate our rights and those of our
stockholders (through stockholders' derivative suits on behalf of Advanced
Viral) to recover monetary damages against a director for breach of his or her
fiduciary duty of care as a director (including breaches resulting from
negligent or grossly negligent behavior) except in the situations described
above. The limitations summarized above, however, do not affect our ability or
that of our stockholders to seek non-monetary remedies, such as an injunction or
rescission, against a director for breach of his or her fiduciary duty.

      Insofar as indemnification for liabilities arising under the Securities
Act of 1933, as amended (the "Securities Act"), may be permitted to directors,
officers, or persons controlling Advanced Viral pursuant to the foregoing
provisions, we have been informed that in the opinion of the Securities and
Exchange Commission, such indemnification is against public policy as expressed
in the Securities Act and is therefore unenforceable.

      No dealer, salesperson, or other person has been authorized to give any
information or to make any representations other than those contained in this
prospectus and, if given or made, such information or representations must not
be relied upon as having been authorized. Neither the delivery of this
prospectus nor any sale made hereunder shall, under any circumstances, create
any implication that there has been no change in our affairs since the date
hereof or that the information contained herein is correct as of any date
subsequent to the date hereof. This prospectus does not constitute an offer to
sell or a solicitation of an offer to buy any securities offered hereby by
anyone in any jurisdiction in which such offer or solicitation is not authorized
or in which the person making the offer is not qualified to do so or to anyone
to whom it is unlawful to make such offer or solicitation.


                                       52

                         ADVANCED VIRAL RESEARCH CORP.

                         INDEX TO FINANCIAL STATEMENTS



             FOR THE YEARS ENDED DECEMBER 30, 2002, 2001, AND 2000

<Table>

                                                                                                               
Report of Independent Certified Public Accountants ...............................................................F-2

Consolidated Financial Statements Years Ended 2002, 2001 and 2000
  Balance Sheets, December 31, 2002 and 2001  ....................................................................F-3
  Statements of Operations for the Years Ended December 31, 2002, 2001
    and 2000 and from Inception (February 20, 1984) to December 31, 2002 .........................................F-4
  Statements of Stockholders' Equity from Inception (February 20, 1984) to
    December 31, 2002 ............................................................................................F-5
  Statements of Cash Flows for the Years Ended December 31, 2002, 2001
    and 2000 and from Inception (February 20, 1984) to December 31, 2002 ........................................F-16
  Notes to Consolidated Financial Statements ....................................................................F-17
</Table>


               FOR THE THREE MONTHS ENDED MARCH 31, 2003 AND 2002
                                  (UNAUDITED)

<Table>

                                                                                                               
Consolidated Financial Statements Three Months Ended March 31, 2003
  Balance Sheets, March 31, 2003 and December 31, 2002 ..........................................................F-44
  Statements of Operations for the Three Months Ended March 31, 2003 and 2002
     and from Inception (February 20, 1984) to March 31, 2003 ...................................................F-45
  Statements of Stockholders' Equity from Inception (February 20, 1984)
     to March 31, 2003 ..........................................................................................F-46
  Statements of Cash Flows for the Three Months Ended March 31, 2003 and
     2002 and from Inception (February 20, 1984) to March 31, 2003 ..............................................F-58
  Notes to Consolidated Condensed Financial Statements ..........................................................F-59



                                      F-1





               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


Stockholders and Directors
Advanced Viral Research Corp.
  (A Development Stage Company)
Yonkers, New York

We have audited the accompanying consolidated balance sheets of Advanced Viral
Research Corp. (A Development Stage Company) as of December 31, 2002 and 2001,
and the related consolidated statements of operations, stockholders' equity and
cash flows for each of the years in the three year period ended December 31,
2002 and for the period from inception (February 20, 1984) to December 31, 2002.
These consolidated financial statements are the responsibility of the management
of the Company. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the consolidated financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the consolidated
financial statements. An audit also includes assessing the accounting principles
used and significant estimates made by management, as well as evaluating the
overall consolidated financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Advanced Viral
Research Corp. (A Development Stage Company) as of December 31, 2002 and 2001
and the results of their operations and their cash flows for each of the years
in the three year period ended December 31, 2002 and for the period from
inception (February 20, 1984) to December 31, 2002 in conformity with accounting
principles generally accepted in the United States.

The accompanying financial statements have been prepared assuming the Company
will continue as a going concern. As discussed in Note 2 to the consolidated
financial statements, the Company has suffered accumulated losses from
operations since its inception and its cash position may be inadequate to fund
the full range of testing required by the FDA in order to approve Product R for
sale. These issues raise substantial doubt about the Company's ability to
continue as a going concern. Management's plans in regard to these matters are
also described in Note 2. The consolidated financial statements do not include
any adjustments that might result from the outcome of this uncertainty.


                                             RACHLIN COHEN & HOLTZ LLP

Miami, Florida
February 21, 2003


                                      F-2




                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                           CONSOLIDATED BALANCE SHEETS

                           DECEMBER 31, 2002 AND 2001




                                                                        2002                  2001
                                                                    ------------          ------------
                                                                                    
                                 ASSETS
Current Assets:
   Cash and cash equivalents                                        $  1,475,755          $  1,499,809
   Prepaid insurance                                                      86,368                51,702
   Assets held for sale                                                  172,601               188,999
   Other current assets                                                   35,527                11,460
                                                                    ------------          ------------
         Total current assets                                          1,770,251             1,751,970

Property and Equipment, Net                                            2,244,118             2,818,045

Other Assets                                                             931,660               878,776
                                                                    ------------          ------------
         Total assets                                               $  4,946,029          $  5,448,791
                                                                    ============          ============


                  LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
   Accounts payable                                                 $    417,061          $  1,620,150
   Accrued liabilities                                                   137,646               223,556
   Current portion of capital lease obligation                           104,719                64,197
   Current portion of note payable                                        25,165                24,246
                                                                    ------------          ------------
         Total current liabilities                                       684,591             1,932,149
                                                                    ------------          ------------

Long-Term Debt:
   Convertible debenture, net                                          1,658,231                    --
   Capital lease obligation                                                5,834                42,370
   Note payable                                                            4,879                32,198
                                                                    ------------          ------------
        Total long-term debt                                           1,668,944                74,568
                                                                    ------------          ------------
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, 455,523,990 and 403,296,863 shares issued
       and outstanding                                                     4,555                 4,033
   Additional paid-in capital                                         57,530,605            47,666,141
   Deficit accumulated during the development stage                  (51,137,805)          (40,795,470)
   Discount on warrants                                               (4,688,761)           (3,432,630)
                                                                    ------------          ------------
         Total stockholders' equity                                    1,708,594             3,442,074
                                                                    ------------          ------------
         Total liabilities and stockholders' equity                 $  4,946,029          $  5,448,791
                                                                    ============          ============




                 See notes to consolidated financial statements.




                                      F-3



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                      CONSOLIDATED STATEMENTS OF OPERATIONS





                                                                                                                     INCEPTION
                                                                                                                   (FEBRUARY 20,
                                                                 YEAR ENDED DECEMBER 31,                              1984) TO
                                                -----------------------------------------------------------          DECEMBER 31,
                                                    2002                   2001                   2000                  2002
                                                -------------          -------------          -------------          ------------
                                                                                                         
Revenues                                        $          --          $      17,601          $       8,363          $    231,892
                                                -------------          -------------          -------------          ------------

Costs and Expenses:
   Research and development                         4,439,592              5,150,869              3,192,551            18,315,416
   General and administrative                       2,654,296              4,063,022              2,413,601            17,594,477
   Compensation and other expense for
      options and warrants                            755,397                691,404              1,901,927             3,558,872
   Depreciation                                       977,746                511,216                346,227             2,167,189
                                                -------------          -------------          -------------          ------------
                                                    8,827,031             10,416,511              7,854,306            41,635,954
                                                -------------          -------------          -------------          ------------

Loss from Operations                               (8,827,031)           (10,398,910)            (7,845,943)          (41,404,062)
                                                -------------          -------------          -------------          ------------

Other Income (Expense):
   Interest income                                     27,659                113,812                161,832               901,435
   Other income                                            --                     --                     --               120,093
   Interest expense                                (1,341,809)              (868,856)            (1,446,692)           (8,875,578)
   Severance expense - former directors                    --               (302,500)                    --              (302,500)
                                                -------------          -------------          -------------          ------------
                                                   (1,314,150)            (1,057,544)            (1,284,860)           (8,156,550)
                                                -------------          -------------          -------------          ------------

Loss from Continuing Operations                   (10,141,181)           (11,456,454)            (9,130,803)          (49,560,612)
Loss from Discontinued Operations                    (201,154)              (259,114)              (223,861)           (1,577,193)
                                                -------------          -------------          -------------          ------------

Net Loss                                        $ (10,342,335)         $ (11,715,568)         $  (9,354,664)         $(51,137,805)
                                                =============          =============          =============          ============

Net Loss Per Common Share
   Basic and Diluted:
      Continuing operations                     $       (0.02)         $       (0.03)         $       (0.03)
      Discontinued operations                           (0.00)                 (0.00)                 (0.00)
                                                -------------          -------------          -------------
      Net loss                                  $       (0.02)         $       (0.03)             $   (0.03)
                                                =============          =============          =============

Weighted Average Number of
   Common Shares Outstanding                      439,009,322            389,435,324            362,549,690
                                                =============          =============          =============




                 See notes to consolidated financial statements.


                                      F-4



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

               INCEPTION (FEBRUARY 20, 1984) TO DECEMBER 31, 2002




                                                                   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.


                                      F-5






                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

               INCEPTION (FEBRUARY 20, 1984) TO DECEMBER 31, 2002





                                                                   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          0.05        6,729,850          67          336,475                --
   offer on "B" warrants
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.




                                      F-6

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

               INCEPTION (FEBRUARY 20, 1984) TO DECEMBER 31, 2002







                                                                   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.


                                      F-7

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

               INCEPTION (FEBRUARY 20, 1984) TO DECEMBER 31, 2002






                                          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, 1993            0      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.


                                      F-8



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

               INCEPTION (FEBRUARY 20, 1984) TO DECEMBER 31, 2002






                                          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         159     2,529,988       (19,000)        3,321,135        (473,159)
                                           -----------      ------    ----------      --------       -----------       ---------



                 See notes to consolidated financial statements.




                                      F-9



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

               INCEPTION (FEBRUARY 20, 1984) TO DECEMBER 31, 2002






                                          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.


                                      F-10


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

               INCEPTION (FEBRUARY 20, 1984) TO DECEMBER 31, 2002






                                          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.



                                      F-11


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

               INCEPTION (FEBRUARY 20, 1984) TO DECEMBER 31, 2002




                                              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.


                                      F-12



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

               INCEPTION (FEBRUARY 20, 1984) TO DECEMBER 31, 2002





                                                  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.



                                      F-13



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

               INCEPTION (FEBRUARY 20, 1984) TO DECEMBER 31, 2002




                                                      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.


                                      F-14


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

               INCEPTION (FEBRUARY 20, 1984) TO DECEMBER 31, 2002





                                                      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.


                                      F-15



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                      CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                                                                       INCEPTION
                                                                                                                     (FEBRUARY 20,
                                                                                 YEAR ENDED DECEMBER 31,               1984) TO
                                                                      -------------------------------------------     DECEMBER 31,
                                                                           2002            2001            2000          2002
                                                                      ------------    ------------    ------------    ------------
                                                                                                          
Cash Flows from Operating Activities:
   Net loss                                                           $(10,342,335)   $(11,715,568)   $ (9,354,664)   $(51,137,805)
                                                                      ------------    ------------    ------------    ------------
   Adjustments to reconcile net loss to
      net cash used by operating activities:
         Depreciation                                                      997,874         532,264         362,392       2,438,663
         Amortization of debt issuance costs                                34,078          15,344         106,030         828,637
         Amortization of deferred interest cost on beneficial
            conversion feature of convertible debenture                    136,734              --         386,909       3,955,397
         Amortization of discount on warrants                            1,101,902         985,705         611,134       3,137,300
         Amortization of discount on warrants - consulting services             --              --         230,249         230,249
         Amortization of deferred compensation cost                             --              --              --         760,500
         Issuance of common stock for debenture interest                    43,425              --          76,212         119,637
         Issuance of common stock for services                                  --          35,000          46,500       1,586,000
         Compensation expense for options and warrants                     755,397         691,404       1,901,927       3,558,872
         Changes in operating assets and liabilities:
            Increase in other current assets                               (52,155)        (28,358)         (5,063)       (145,311)
            Decrease in inventory                                               --          19,729              --              --
            Increase in other assets                                       (86,962)        (53,232)       (278,037)     (1,635,189)
            Increase (decrease) in accounts payable and
               accrued liabilities                                      (1,288,999)        940,745         174,089         560,907
                                                                      ------------    ------------    ------------    ------------
                  Total adjustments                                      1,641,294       3,138,601       3,612,342      15,395,662
                                                                      ------------    ------------    ------------    ------------
                  Net cash used by operating activities                 (8,701,041)     (8,576,967)     (5,742,322)    (35,742,143)
                                                                      ------------    ------------    ------------    ------------

Cash Flows from Investing Activities:
   Purchase of investments                                                      --              --              --      (6,292,979)
   Proceeds from sale of investments                                            --              --              --       6,292,979
   Acquisition of property and equipment                                  (267,715)     (1,588,648)       (917,471)     (4,323,384)
                                                                      ------------    ------------    ------------    ------------
                  Net cash used by investing activities                   (267,715)     (1,588,648)       (917,471)     (4,323,384)
                                                                      ------------    ------------    ------------    ------------

Cash Flows from Financing Activities:
   Proceeds from issuance of convertible debt                            2,000,000              --       1,000,000      11,500,000
   Proceeds from sale of securities, net of issuance costs               6,229,628       5,783,000      10,835,970      29,529,686
   Proceeds from common stock subscribed but not issued                    883,900              --              --         883,900
   Payments under capital lease                                           (142,426)        (58,690)        (50,324)       (310,028)
   Payments on note payable                                                (26,400)        (21,519)        (19,096)        (81,276)
   Recovery of subscription receivable written off                              --              --          19,000          19,000
                                                                      ------------    ------------    ------------    ------------
                  Net cash provided by financing activities              8,944,702       5,702,791      11,785,550      41,541,282
                                                                      ------------    ------------    ------------    ------------

Net Increase (Decrease) in Cash and Cash Equivalents                       (24,054)     (4,462,824)      5,125,757       1,475,755

Cash and Cash Equivalents, Beginning                                     1,499,809       5,962,633         836,876              --
                                                                      ------------    ------------    ------------    ------------

Cash and Cash Equivalents, Ending                                     $  1,475,755    $  1,499,809    $  5,962,633       1,475,755
                                                                      ============    ============    ============    ============

Supplemental Disclosure of Non-Cash Financing Activities:
   Cash paid during the year for interest                             $     25,669    $     20,556    $     36,681
                                                                      ============    ============    ============


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.



                                      F-16




                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           DECEMBER 31, 2002 AND 2001


NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         BUSINESS

         Advanced Viral Research Corp. (the Company) was incorporated in
         Delaware on July 31, 1985. The Company was organized for the purpose of
         manufacturing and marketing a pharmaceutical product initially named
         Reticulose, the current formulation of which is now known as and
         hereinafter referred to as "Product R." The success of the Company will
         be dependent upon obtaining certain regulatory approval for its
         pharmaceutical product, Product R, to commence commercial operations.

         PRINCIPLES OF CONSOLIDATION

         The consolidated financial statements include the accounts of the
         Company and its 99.6% owned subsidiary, Advance Viral Research, Ltd.
         (LTD), a Bahamian Corporation. LTD is presented in the financial
         statements under "Discontinued Operations" (See Notes 5 and 15). All
         significant intercompany accounts have been eliminated.

         DEVELOPMENT STAGE ENTERPRISE

         As described above, the Company was incorporated on July 31, 1985, and,
         since that time, has been primarily involved in organizational
         activities, research and development activities, and raising capital.
         Planned operations, as described above, have not commenced to any
         significant extent. Accordingly, the Company is considered to be in the
         development stage, and the accompanying consolidated financial
         statements represent those of a development stage enterprise.

         CASH AND CASH EQUIVALENTS

         Cash equivalents consist of highly liquid investments (primarily a
         money market fund), with original maturities of three months or less.

         PROPERTY AND EQUIPMENT

         Property and equipment are stated at cost. Depreciation is computed
         using the straight-line method over the estimated useful lives of the
         assets. Gain or loss on disposition of assets is recognized currently.
         Maintenance and repairs are charged to expense as incurred. Major
         replacements and betterments are capitalized and depreciated over the
         remaining useful lives of the assets.



                                      F-17


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

         RESEARCH AND DEVELOPMENT

         Research and development costs are expensed as incurred by the Company.

         IMPAIRMENT OF LONG-LIVED ASSETS

         The Company regularly evaluates its long-lived assets for indicators of
         possible impairment, whenever events or changes in business
         circumstances indicate that the carrying amount of the assets may not
         be fully recoverable. An impairment loss would be recognized when
         estimated undiscounted future cash flows expected to result from the
         use of the asset and its eventual disposition are less than its
         carrying amount.

         OTHER ASSETS

         Patent development costs are capitalized as incurred. Such costs will
         be amortized over the life of the patent, commencing at the time
         Product R is marketed. Loan costs include fees paid in connection with
         the February 2001 private equity line of credit agreement and are being
         amortized over the life of the agreement (see Note 7).

         INCOME TAXES

         The Company accounts for its income taxes using Statement of Financial
         Accounting Standards (SFAS) No. 109, ACCOUNTING FOR INCOME TAXES, which
         requires recognition of deferred tax liabilities and assets for
         expected future tax consequences of events that have been included in
         the financial statements or tax returns. Under this method, deferred
         tax liabilities and assets are determined based on the differences
         between the financial statement and tax bases of assets and liabilities
         using enacted tax rates in effect for the year in which the differences
         are expected to reverse.

         ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

         The information set forth below provides disclosure of the estimated
         fair value of the Company's financial instruments presented in
         accordance with the requirements of Statement of Financial Accounting
         Standards (SFAS) No. 107. Fair value estimates discussed herein are
         based upon certain market assumptions and pertinent information
         available to management as of December 31, 2002 and 2001. Since the
         reported fair values of financial instruments are based upon a variety
         of factors, they may not represent actual values that could have been
         realized as of December 31, 2002 and 2001 or that will be realized in
         the future.

         The respective carrying value of certain on-balance-sheet financial
         instruments approximated their fair values. These financial instruments
         include cash, a money market fund and accounts payable. Fair values
         were assumed to approximate carrying values for these financial
         instruments since they are short-term in nature and their carrying
         amounts approximate fair values or they are receivable or payable on
         demand.




                                      F-18


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

         CONCENTRATIONS OF CREDIT RISK

         Financial instruments that potentially subject the Company to
         concentrations of credit risk consist principally of cash. At various
         times during the year, the Company had cash balances in excess of
         federally insured limits. The Company maintains its cash, which
         consists primarily of demand deposits, with high quality financial
         institutions, which the Company believes limits this risk.

         STOCK-BASED COMPENSATION

         The Company has elected to follow Accounting Principles Board Opinion
         No. 25, ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES (APB No. 25), and
         related interpretations, in accounting for its employee stock options
         rather than the alternative fair value accounting allowed by SFAS No.
         123, ACCOUNTING FOR STOCK-BASED COMPENSATION. APB No. 25 provides that
         the compensation expense relative to the Company's employee stock
         options is measured based on the intrinsic value of the stock option.
         SFAS No. 123 requires companies that continue to follow APB No. 25 to
         provide a pro-forma disclosure of the impact of applying the fair value
         method of SFAS No. 123. The Company follows SFAS No. 123 in accounting
         for stock options issued to non-employees.

         NET LOSS PER COMMON SHARE

         The Company computes loss per share in accordance with SFAS No. 128,
         EARNINGS PER SHARE. This standard requires dual presentation of basic
         and diluted earnings per share on the face of the income statement for
         all entities with complex capital structures and requires a
         reconciliation of the numerator and denominator of the diluted earnings
         per share computation.

         Net loss per common share (basic and diluted) is based on the net loss
         divided by the weighted average number of common shares outstanding
         during the year. The Company's potentially issuable shares of common
         stock pursuant to outstanding stock options and warrants are excluded
         from the Company's diluted computation, as their effect would be
         anti-dilutive.

         REVENUE RECOGNITION

         The limited sales generated by the Company have consisted of sales of
         Product R for testing and other purposes. The Company records sales
         when the product is shipped to customers. There were no sales for the
         year ended December 31, 2002.

         USE OF ESTIMATES

         The preparation of financial statements in conformity with accounting
         principles generally accepted in the United States requires management
         to make estimates and assumptions that affect the amounts reported in
         the financial statements and accompanying notes. Although these
         estimates are based on management's knowledge of current events and
         actions it may undertake in the future, they may ultimately differ from
         actual results.



                                      F-19


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

         RECLASSIFICATIONS

         Certain amounts in the financial statements have been reclassified to
         conform to 2002 presentation.

         RECENT ACCOUNTING PRONOUNCEMENTS

         In November 2002 the FASB issued FASB Interpretation No., or FIN 45,
         GUARANTOR'S ACCOUNTING AND DISCLOSURE REQUIREMENTS FOR GUARANTEES,
         INCLUDING INDIRECT GUARANTEE OF INDEBTEDNESS OF OTHERS. FIN 45 requires
         that upon issuance of a guarantee, the guarantor must recognize a
         liability for the fair value of the obligation it assumes under that
         guarantee. FIN 45's provisions for initial recognition and measurement
         should be applied on a prospective basis to guarantees issued or
         modified after December 31, 2002. The guarantor's previous accounting
         for guarantees that were issued before the date of FIN 45's initial
         application may not be revised or restated to reflect the effect of the
         recognition and measurement provisions of the Interpretation. The
         disclosure requirements are effective for financial statements of both
         interim and annual periods that end after December 15, 2002. The
         Company is not a guarantor under any significant guarantees and thus
         this interpretation is not expected to have a significant effect on the
         Company's financial position or results of operations.

         On December 31, 2002, the FASB issued SFAS No. 148, ACCOUNTING FOR
         STOCK-BASED COMPENSATION - TRANSITION AND DISCLOSURE - AN AMENDMENT OF
         SFAS 123. The standard provides additional transition guidance for
         companies that elect to voluntarily adopt the accounting provisions of
         SFAS 123, ACCOUNTING FOR STOCK-BASED COMPENSATION. SFAS 148 does not
         change the provisions of SFAS 123 that permits entities to continue to
         apply the intrinsic value method of APB 25, ACCOUNTING FOR STOCK ISSUED
         TO EMPLOYEES. As the Company continues to follow APB 25, its accounting
         for stock-based compensation will not change as a result of SFAS 148.
         SFAS 148 does require certain new disclosures in both annual and
         interim financial statements. The required annual disclosures are
         effective immediately and have been included in Note 10 of the
         Company's consolidated financial statements. The new interim disclosure
         provisions will be effective in the first quarter of 2003.

         In July 2002, the FASB issued SFAS No. 146, ACCOUNTING FOR COSTS
         ASSOCIATED WITH EXIT OR DISPOSAL ACTIVITIES. SFAS 146 is effective for
         exit or disposal activities initiated after December 31, 2002. The
         Company does not expect the adoption of this standard to have any
         impact on its financial position or results of operations.

         In April 2002, the FASB issued SFAS No. 145, RESCISSION OF FASB
         STATEMENTS NO. 4, 44, AND 64, AMENDMENT OF FASB STATEMENT NO. 13, AND
         TECHNICAL CORRECTIONS. SFAS 145 is effective for fiscal years beginning
         after May 15, 2002. The Company has not determined the impact that SFAS
         145 will have, if any, on its financial statements.




                                      F-20


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

         RECENT ACCOUNTING PRONOUNCEMENTS (Continued)

         In August 2001, the FASB issued Statement No. 144, ACCOUNTING FOR THE
         IMPAIRMENT OR DISPOSAL OF LONG-LIVED ASSETS (SFAS 144), which addresses
         financial accounting and reporting for the impairment or disposal of
         long-lived assets. SFAS 144 supersedes Statement No. 121, ACCOUNTING
         FOR THE IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS TO BE
         DISPOSED OF, and the accounting and reporting provisions of APB Opinion
         No. 30, REPORTING THE RESULTS OF OPERATIONS - REPORTING THE EFFECTS OF
         DISPOSAL OF A SEGMENT OF A BUSINESS, and EXTRAORDINARY, UNUSUAL AND
         INFREQUENTLY OCCURRING EVENTS AND TRANSACTIONS, for the disposal of a
         segment of a business. SFAS 144 retains the requirement in Opinion No.
         30 to report separately discontinued operations and extends that
         reporting to a component of an entity that either has been disposed of
         or is classified as held for sale. The Company adopted SFAS 144 on
         January 1, 2002 (see Notes 5 and 15).

         In July 2001, the FASB issued SFAS No. 141, BUSINESS COMBINATIONS, and
         SFAS No. 142, GOODWILL AND OTHER INTANGIBLE ASSETS which replace
         Accounting Principles Board Opinion Nos. 16, BUSINESS COMBINATIONS and
         17, INTANGIBLE ASSETS, respectively. SFAS No. 141 requires that the
         purchase method of accounting be used for all business combinations
         initiated after June 30, 2001, and that the use of the
         pooling-of-interests method be prohibited. SFAS No. 142 changes the
         accounting for goodwill from an amortization method to an
         impairment-only method. Amortization of goodwill, including goodwill
         recorded in past business combinations, will cease upon adoption of
         SFAS No. 142, which the Company will be required to adopt on January 1,
         2002. After December 31, 2001, goodwill can only be written down upon
         impairment discovered during annual tests for fair value, or discovered
         during tests taken when certain triggering events occur. The Company
         adopted SFAS 142 on January 1, 2002 and there was no impact on the
         results of operations or financial position of the Company.

         In March 2000, the Financial Accounting Standards Board (FASB) issued
         FASB Interpretation No. 44, ACCOUNTING FOR CERTAIN TRANSACTIONS
         INVOLVING STOCK COMPENSATION - AN INTERPRETATION OF APB OPINION NO. 25
         (FIN 44). FIN 44 clarifies the application of APB Opinion No. 25 and,
         among other issues, clarifies the following: the definition of an
         employee for purposes of applying APB Opinion No. 25; the criteria for
         determining whether a plan qualifies as a non-compensatory plan; the
         accounting consequences of various modifications to the terms of
         previously fixed stock options or awards; and the accounting for an
         exchange of stock compensation awards in a business combination. FIN 44
         was effective July 1, 2000, but certain conclusions in FIN 44 cover
         specific events that occurred after either December 15, 1998 or January
         12, 2000. The Company adopted FIN 44 in the third quarter of 2000 and
         there was no material impact on the Company's results of operations or
         financial position.

         In June 1999, the Financial Accounting Standards Board issued SFAS No.
         137, ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES -
         DEFERRAL OF THE EFFECTIVE DATE OF SFAS NO. 133 AN AMENDMENT OF SFAS NO.
         133, which deferred the effective date to all fiscal quarters of all
         fiscal years beginning after June 15, 2000. Historically, the Company
         has not entered into derivatives contracts to hedge existing risks or
         for speculative purposes. Adoption of the new standard on January 1,
         2001 had no effect on the financial statements.




                                      F-21


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2.  GOING CONCERN

         As indicated in the accompanying financial statements, the Company has
         suffered accumulated net losses of $51,137,805 since inception and is
         dependent upon registration of Product R for sale before it can begin
         commercial operations. The Company's cash position may be 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.

NOTE 3.  PROPERTY AND EQUIPMENT




                                                 ESTIMATED USEFUL LIVES (YEARS)         2002           2001
                                                 ------------------------------         ----           ----
                                                                                           
         Land and improvements                                15                    $   34,550      $   34,550
         Building and improvements                            30                     1,410,165       1,233,524
         Machinery and equipment                               5                     3,394,431       3,170,759
                                                                                    ----------      ----------
                                                                                     4,839,146       4,438,833
         Less accumulated depreciation                                               2,433,185       1,438,250
                                                                                    ----------      ----------
                                                                                     2,405,961       3,000,583
         Less property and equipment included in
           assets held for sale, net (Note 5)                                          161,843         182,538
                                                                                    ----------      ----------
                                                                                    $2,244,118      $2,818,045
                                                                                    ==========      ==========



         The Company maintains certain property and equipment in Freeport,
         Bahamas. This property and equipment amounted to $429,782 as of
         December 31, 2002 and $433,119 as of December 31, 2001. Included with
         machinery and equipment is equipment purchased under capital leases of
         $135,537 during 2002. Depreciation expense for equipment under the
         capital leases was approximately $27,488, $10,368 and $7,729 in 2002,
         2001 and 2000, respectively. These amounts are included above.




                                      F-22




                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 4.  OTHER ASSETS



                                                                                 2002          2001
                                                                               --------      --------
                                                                                       
         Patent development costs                                              $897,385      $765,388
         Loan costs, net of accumulated amortization of $828,637
            and $794,559                                                         34,275        68,353
         Other                                                                    6,461        51,496
                                                                               --------      --------
                                                                                938,121       885,237
         Less other assets included in assets held for sale, net (Note 5)         6,461         6,461
                                                                               --------      --------
                                                                               $931,660      $878,776
                                                                               ========      ========



NOTE 5.  ASSETS HELD FOR SALE

         During 2002, the Board of Directors approved a plan to sell Advance
         Viral Research, Ltd. (LTD), the Company's Bahamian subsidiary. The
         Company decided to sell LTD due to the fact that the Company has
         completed construction of the facility in Yonkers, New York, which
         facility is capable to provide all functions previously provided by the
         Freeport, Bahamas plant. As required under SFAS 144, the net book
         values of the assets (LTD had no liabilities as of December 31, 2002
         other than an inter-company payable that has been eliminated) have been
         reflected on the balance sheet as held for sale and the operations have
         been included in discontinued operations for the years ended December
         31, 2002, 2001 and 2000 (see Note 15).

         Although no formal contract has been executed, management believes that
         the estimated selling price less estimated cost to sell exceeds the net
         book value of LTD and therefore there is no impairment loss charged to
         discontinued operations.

NOTE 6.  ACCRUED LIABILITIES

<Table>
                                                
         Accrued bonus                  $ 50,000      $100,000

         Accrued 401k contribution        40,675        32,717

         Accrued payroll                  35,157        81,181

         Other                            11,814         9,658
                                        --------      --------
                                        $137,646      $223,556
                                        ========      ========
</Table>



                                      F-23

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 7.  NOTE PAYABLE

         During 1999, the Company entered into an installment purchase agreement
         for equipment totaling $123,600. The agreement is collateralized by the
         equipment and calls for monthly installments of $2,476, including
         interest at 12% per annum, with a final installment in February 2004.

         The aggregate maturities of the installment purchase agreement are as
follows:

<Table>
<Caption>
           Year ending December 31:
                                                               
              2003                                                 $25,165
              2004                                                   4,879
                                                                  --------
                                                                    30,044
           Less current portion                                     25,165
                                                                  --------
           Note payable - long-term portion                        $ 4,879
                                                                   =======
</Table>


NOTE 8.  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 $.199 to $.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 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
         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:




                                      F-24

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 8.  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,
            $36,000 has been amortized to interest expense at December 31, 2002.
            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 holder converted the second 20%
            ($100,000 plus interest of $3,041) into 1,030,411 shares of common
            stock at a conversion price of $.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, $68,000 has been amortized to interest expense at
            December 31, 2002. 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, the
            holder 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 $.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, $32,000 has been amortized to interest
            expense at December 31, 2002. In January 2003, the holder 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 $.1818 per share, and the second
            20% of which was converted at a conversion price of $.10 per share.




                                      F-25

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 8.  SECURITIES PURCHASE AGREEMENTS (Continued)

         STOCK 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
         December 31, 2002, 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 stock 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 stock 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 60 trading days
         following the original issue date of the warrants (the "First
         Determination Date"), 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. Upon 120
         trading days following the original issue date of the warrants (the
         "Second Determination Date"), a certain number of remaining warrants
         shall become exercisable at $0.001. The number of shares for which the
         Warrants are exercisable at $.001 per share is equal to the positive
         difference, if any, between (i) $3,010,000 divided by the VWAP of the
         Company's common stock for the 60 trading days preceding the Second
         Determination Date and (ii) 21,500,000. 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 (see Note 12).

         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
         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, finders fees of approximately $50,000
         were paid in December 2002 and 627,000 warrants were issued during
         January 2003. The fair




                                      F-26

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 8.  SECURITIES PURCHASE AGREEMENTS (Continued)

         STOCK PURCHASE AGREEMENTS (Continued)

         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 received an additional $40,000 from
         various investors representing 500,000 shares of common stock or $0.08
         per share. 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 a finders fee of
         $2,400 during January 2003 and issued warrants to purchase 30,000
         shares of common stock with an exercise price of $.12 for a period of
         five years.

         PRIVATE EQUITY LINE OF CREDIT

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

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





                                      F-27

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 8.  SECURITIES PURCHASE AGREEMENTS (Continued)

         SUBSEQUENT FINANCINGS - STOCK PURCHASE AGREEMENTS

         During January 2003, pursuant to a Stock Purchase Agreement with
         various investors, the Company issued 1,550,000 shares of common stock
         at a negotiated 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. In
         connection with this transaction the Company paid a finders fee of
         $7,440 during January 2003 and issued warrants to purchase 93,000
         shares of common stock with an exercise price of $.12 for a period of
         five years.

         During March 2003, pursuant to a Stock Purchase Agreement with various
         investors, the Company issued 1,250,000 shares of common stock at a
         negotiated price of $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 2008. In
         connection with this transaction the Company paid a finders fee of
         $6,000 during March 2003 and issued warrants to purchase 75,000 shares
         of common stock with an exercise price of $.12 for a period of five
         years.

NOTE 9.  COMMON STOCK SUBSCRIBED BUT NOT ISSUED

         Represents cash received during December 2002 pursuant to several
         private placements of securities with various investors ($876,000) for
         10,950,000 shares of common stock at a negotiated price of $0.08 per
         share. These shares of common stock were issued during January 2003. In
         addition, 100,000 shares of common stock were issued during January
         2003 pursuant to an employment agreement. The value of these shares on
         the date of issue was $7,900, which was recorded as compensation
         expense.

NOTE 10. COMMITMENTS AND CONTINGENCIES

         GENERAL

         POTENTIAL CLAIM FOR ROYALTIES

         The Company may be subject to claims from certain third parties for
         royalties due on sale of Product R. 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



                                      F-28

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 10. COMMITMENTS AND CONTINGENCIES (Continued)

         GENERAL (Continued)

         PRODUCT LIABILITY

         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 10 issued U.S. patents, two issued Australian patents
         and one granted China patent for the use of Product R. The Company
         currently has 10 patent applications pending with the U.S. Patent
         Office and 15 foreign patent applications. The Company can give no
         assurance that other companies, having greater economic resources, will
         not be successful in developing a similar product. There can be no
         assurance that such patents, if obtained, will be enforceable.

         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. The Company
         has commenced these clinical trials. The Phase I initial trials are
         placebo controlled, open label, dose escalation safety studies in
         healthy volunteers. These studies are being conducted in the United
         States under the supervision of GloboMax, LLC. 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.




                                      F-29

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 10. COMMITMENTS AND CONTINGENCIES (Continued)

         STATUS OF ISRAEL CLINICAL TRIALS

         In June 2002 the Israeli Ministry of Health approved the testing of
         Product R in the following clinical trials using injectable Product R,
         which began during November 2002:

         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:

            o     First, its therapeutic effects on body wasting (cachexia) seen
                  in patients with AIDS:

            o     Second, the mitigation of the toxicity of drugs included in
                  HAART regimens for the treatment of AIDS:

            o     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 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.

         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 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.

         In April 2001, the Company formalized a 12 month agreement with
         Selikoff Center in Israel to develop clinical trials in Israel using
         Product R. It is anticipated that these trials will support future FDA
         applications. As of December 31, 2002, the Company paid $242,000 for
         such research.

         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 3 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 3 clinical trials including establishing a network of
         scientists to perform said study/trial and initiate recruitment




                                      F-30

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 10. COMMITMENTS AND CONTINGENCIES (Continued)

         STATUS OF ISRAEL CLINICAL TRIALS (Continued)

         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 $625,000
         has been paid through December 31, 2002.

         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.

         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 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 September 30,
         2002, 900,000 shares have been issued upon exercise of these options
         for cash consideration of $162,000 under this Agreement.

         In March 1996, the Company entered into an addendum to the consulting
         agreement with Dr. Hirschman whereby Dr. Hirschman agreed to provide
         consulting services to the Company through May 2000 (the "Addendum").
         Pursuant to the Addendum, the Company granted to Dr. Hirschman and his
         designees options to purchase an aggregate of 15,000,000 shares of the
         Company's common stock for a three year period pursuant to the
         following schedule: (i) options to purchase 5,000,000 shares
         exercisable at any time and from time to time commencing March 24, 1996
         and ending February 17, 2008 at an exercise price of $0.19 per share;
         (ii) options to




                                      F-31

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 10. COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         HIRSCHMAN AGREEMENT (Continued)

         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 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.


                                      F-32

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 10. COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         HIRSCHMAN AGREEMENT (Continued)

         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 costs 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 costs on a pro-forma basis over a one year
         service period (the term of the employment agreements).




                                      F-33

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 10. 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 costs 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 of the 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 year ended December 31, 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
         expense for options and warrants during the year ended December 31,
         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 options using the Black-Scholes Pricing Model with the following




                                      F-34

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 10. COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

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

         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 costs 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, upon his becoming 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 costs on a pro-forma basis over an eight year
         period (the term of the options).

         In July 2002, the Company granted to Paul Bishop, upon his becoming 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).




                                      F-35

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 10. COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

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

         In September 2002, the Company granted to Richard Kent, upon his
         becoming 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 costs on a pro-forma
         basis over an eight year period (the term of the options).

         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 options granted to the Board of Directors,
         Hirschman, Gallantar and other employees has been prepared pursuant to
         the Company's policy of following APB No. 25, and related
         interpretations, in accounting for its employee stock options.
         Accordingly, the following pro forma financial information is presented
         to reflect amortization of the fair value of the options.




                                      F-36

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 10. COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

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





                                                                    YEAR ENDED DECEMBER 31,
                                                       ---------------------------------------------------
                                                            2002               2001               2000
                                                       ------------       ------------       ------------
                                                                                    
         Net loss as reported                          $(10,342,335)      $(11,715,568)      $ (9,354,664)
         Deduct: total stock-based
            compensation expense determined
            under fair value based method for all
            awards, net of related tax effects           (2,016,132)        (2,374,643)        (1,799,827)
                                                       ------------       ------------       ------------
         Pro forma net loss                            $(12,358,467)      $(14,090,211)      $(11,154,491)
                                                       ============       ============       ============
         Earnings per share - basic and diluted:
            As reported                                $      (0.02)      $      (0.03)      $      (0.03)
                                                       ============       ============       ============
            Pro forma                                  $      (0.03)      $      (0.04)      $      (0.03)
                                                       ============       ============       ============


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

         On November 4, 2002, Paul Bishop resigned from the Company's Board of
         Directors. Under the terms of his option agreement he is entitled to
         exercise options to purchase 119,178 shares of the Company's common
         stock until November 3, 2005.

         On November 4, 2002, James F. Dicke, II resigned from the Company's
         Board of Directors. Under the terms of his option agreement, he is
         entitled to exercise options to purchase 600,000 shares of the
         Company's common stock until November 3, 2005.

         On November 6, 2002, Jozef Straus resigned from the Company's Business
         Advisory Board. Under the terms of his option agreement he is entitled
         to exercise options to purchase 187,500 shares of the Company's common
         stock until November 5, 2005.

         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.

         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.



                                      F-37

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)




NOTE 10. COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         HARBOR VIEW AGREEMENT

         On February 7, 2000, the Company entered into a consulting agreement
         with Harbor View Group, Inc. for past and future consulting services
         related to corporate 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 $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 year ended
         December 31, 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.



                                      F-38

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 10. COMMITMENTS AND CONTINGENCIES (Continued)

         CONSTRUCTION COMMITMENT

         In November 1999, the Company entered into an agreement with an
         unaffiliated third party to construct leasehold improvements at an
         approximate cost of $380,000 for research and development purposes at
         the Company's Yonkers, New York facilities which has been completed as
         of June 30, 2001. In October 2000, the Company entered into another
         agreement with the unaffiliated third party to construct additional
         leasehold improvements at an approximate cost of $325,000 for research
         and development purposes at the Company's Yonkers, New York facilities,
         of which 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, which has not been paid at December 31, 2002.

         SOFTWARE ACQUISITION

         During 2001, the Company contracted with a software vendor at a cost of
         approximately $500,000 to acquire and install an SAP system for
         accounting, administrative and production control. As of December 31,
         2001, the entire cost was incurred and was capitalized as an additional
         element of cost of the computer equipment.

         LEASES

         CAPITAL LEASES

         During 1998, the Company entered into a purchase lease agreement for
         equipment totaling $222,318. The lease calls for monthly payments of
         $4,529 for 60 months commencing on September 1998 and expiring on July
         2003. During 1999, the Company entered into a purchase lease agreement
         for equipment totaling $38,645. The lease calls for monthly payments of
         $965 for 48 months commencing in August 1999 and expiring in July 2003.
         During 2000, the Company entered into a purchase lease agreement for
         equipment totaling $13,197. The lease calls for monthly payments of
         $447 for 36 months commencing in January 2001 and expiring in December
         2003. During 2002, the Company entered into a purchase lease agreement
         for equipment totaling $146,672. The lease calls for monthly payments
         of $5,903 for 24 months commencing in February 2002 and expiring in
         January 2004.

         Future minimum capital lease payments and the net present value of the
         future minimum lease payments at December 31, 2002 are as follows:

<Table>
<Caption>
              Year ending December 31:
                                                                
                 2003                                              $ 108,764
                 2004                                                  5,903
                                                                   ---------
              Total minimum lease payments                           114,667
              Less amount representing interest                        4,114
                                                                   ---------
              Net present value of future minimum lease payments     110,553
              Less current maturities                                104,719
                                                                   ---------
                                                                   $   5,834
                                                                   =========
</Table>



                                      F-39


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)



NOTE 10. COMMITMENTS AND CONTINGENCIES (Continued)

         LEASES (Continued)

         OPERATING LEASES

         Management executed a non-cancelable lease for new office space in
         Florida on January 1, 1996, expiring on December 31, 1999 at
         approximately $17,000 annually. The Company has three options to renew
         for an additional one year per option. Management has exercised its
         second option for the year 2001. Effective December 2001, the Company
         closed its Florida office.

         On December 30, 1998, the Company executed an amendment to its existing
         lease dated April 1997 for the laboratory facilities in Yonkers, New
         York. The lease on the additional space is effective May 1, 1999. The
         new lease adds 10,550 square feet (for a total of 16,650 square feet)
         and extends its term until April 2005. Annual rent on the original
         lease is approximately $85,000. Rent for the additional facilities is
         approximately $175,000. Total rental commitment for the Yonkers
         facilities will be $260,000 until May 1, 2002 at which time it will
         increase to approximately $290,000.

         The Company leased an automobile in November 1999 for 39 months at $711
         per month expiring in January 2003. The Company entered into a new 39
         month lease for $716 per month, starting in February 2003 and expiring
         in April 2006.

         Total lease expense for the years ended December 31, 2002, 2001 and
         2000 amounted to $298,763, $263,609 and $296,064, respectively.

         Future minimum lease commitments as of December 31, 2002 are as
         follows:

<Table>
<Caption>
         Year ending December 31:
                                                 
            2003                                    $ 299,000
            2004                                      299,000
            2005                                      105,000
                                                    ---------
              Total                                 $ 703,000
                                                    =========
</Table>

NOTE 11. SEVERANCE AGREEMENTS

         On December 3, 2001, William Bregman, Bernard Friedland and Louis
         Silver resigned as officers and directors of the Company upon the terms
         and conditions of separate severance agreements. The resignations were
         not due to any disagreement with the Company or any matter relating to
         the Company's operations, policies or practices.

         In connection with their resignation, the Company paid $150,000 to each
         of Messrs. Bregman and Friedland and $2,500 to Mr. Silver. In
         connection with the severance agreements, the Company obtained a loan
         in the amount of $200,000 from the Company's Chief Financial Officer,
         as evidenced by a demand promissory note. The note was repaid on
         December 17, 2001.



                                      F-40

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 12. 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 alleges 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 is seeking a judgment
         for damages, interest and costs.

         The complaint names 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 claims
         that the "defendants have 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 alleges 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 $.14 per share. The Company also issued warrants to
         purchase an aggregate of 16,125,002 shares of the Company's common
         stock, which were covered by provisions that allowed for an adjustment
         of the warrant exercise price. The complaint charges 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 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 has appealed
         the order denying the motion for reconsideration. The Company continues
         to consider and pursue all of its options relating to the litigation,
         including resolution through settlement.



                                      F-41

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 13. STOCKHOLDERS' EQUITY

         During 2001, the Company issued 23,082,245 shares of common stock for
         an aggregate consideration of $5,895,491. The amounts were comprised of
         the issuance of 22,845,834 shares of common stock for cash of
         $5,765,000, issuance of 60,000 shares common stock pursuant to the
         exercise of options for $18,000, issuance of 76,411 shares of common
         stock pursuant to the cashless exercise of warrants for $77,491 and
         issuance of 100,000 shares of common stock in exchange for services for
         $35,000.

         During 2002, Company issued 52,227,127 shares of common stock for an
         aggregate consideration of $6,529,608. The amounts were comprised of
         the issuance of 50,018,491 shares of common stock for cash of
         $6,229,608 and issuance of 2,208,636 shares of common stock upon
         conversion of $300,000 of convertible debentures.

NOTE 14. INCOME TAXES

         The Company accounts for income taxes under the provisions of Statement
         of Financial Accounting Standards (SFAS) No. 109, ACCOUNTING FOR INCOME
         TAXES. SFAS No. 109 is an asset and liability approach for computing
         deferred income taxes.

         As of December 31, 2002 and 2001, the Company had net operating loss
         carryforwards for Federal income tax reporting purposes amounting to
         approximately $40,100,000 and $31,000,000, which expire in varying
         amounts to 2021.

         The Company presently has temporary differences between financial
         reporting and income tax reporting relating to the amortization of
         warrant costs, compensation expense for the extension of options,
         depreciation and patent costs.

         The components of the deferred tax asset as of December 31, 2002 and
         2001 were as follows:



                                                               2002             2001
                                                          -----------      -----------
                                                                     
         Benefit of net operating loss carryforwards      $13,634,000      $11,730,000
         Less valuation allowance                          13,634,000       11,730,000
                                                          -----------      -----------
         Net deferred tax asset                           $        --      $        --
                                                          ===========      ===========



         As of December 31, 2002 and 2001, sufficient uncertainty exists
         regarding the realizability of these operating loss carryforwards and,
         accordingly, a 100% valuation allowance has been established regarding
         these deferred tax assets.

         In accordance with certain provisions of the Tax Reform Act of 1986, a
         change in ownership of greater than 50% of a corporation within a three
         year period will place an annual limitation on the corporation's
         ability to utilize its existing tax benefit carryforwards. The
         Company's utilization of its tax benefit carryforwards may be further
         restricted in the event of future changes in the ownership of the
         Company from the exercise of options and warrants or other future
         issuances of common stock.



                                      F-42

                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 15. DISCONTINUED OPERATIONS

         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 must also be reclassified as discontinued
         operations. See Note 1 and Note 5 for more detail regarding the planed
         sale of LTD and classification as held for sale during 2002. The
         following table details the amounts reclassified to discontinued
         operations:



                                                                                                  INCEPTION
                                                                                                (FEBRUARY 20,
                                                             YEAR ENDED DECEMBER 31,               1984) TO
                                             ----------------------------------------------       DECEMBER 31,
                                                2002              2001              2000              2002
                                            -----------       -----------       -----------       -----------
                                                                                      
         Revenues                           $        --       $        --       $        --       $        --
                                            -----------       -----------       -----------       -----------
         Costs and Expenses:
            General and administrative          181,348           238,311           207,941         1,310,350
            Depreciation                         20,062            21,048            16,165           271,498
                                            -----------       -----------       -----------       -----------
                                                201,410           259,359           224,106         1,581,848
                                            -----------       -----------       -----------       -----------
         Loss from Operations                  (201,410)         (259,359)         (224,106)       (1,581,848)
         Other Income                               256               245               245             4,655
                                            -----------       -----------       -----------       -----------
            Discontinued operations         $  (201,154)      $  (259,114)      $  (223,861)      $(1,577,193)
                                            ===========       ===========       ===========       ===========



NOTE 16. 401(k) PLAN

         In December 1999, the Company adopted a 401(k) plan that allows
         eligible employees to contribute up to 20% of their salary, subject to
         annual limits imposed by the Internal Revenue Service. The Company
         matches 50% of the first 6% of the employee contributions in common
         stock and may, at its discretion, make additional contributions based
         upon earnings. In March 2001, the Company funded the 401(k) plan with
         $23,757 to enable the 401(k) plan to purchase shares of common stock on
         the open market to contribute to the 401(k) plan for the employer match
         for the year ended December 31, 2001. At December 31, 2002 the Company
         accrued $40,675 to fund the 401k plan representing the Company's match
         for the plan year 2002. The Company intends to purchase common stock in
         the open market at prevailing market prices to satisfy its 2002
         matching contribution obligations. In March 2003, the Company amended
         the terms of the Company's 401(k) plan to terminate the obligation to
         make matching contributions.



                                      F-43


                          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.



                                        F-44



                          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.



                                      F-45



                          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.


                                      F-46




                          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.


                                      F-47




                          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.



                                      F-48




                          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.



                                      F-49



                          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.



                                      F-50



                          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.



                                      F-51



                          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.



                                      F-52




                          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.

                                      F-53



                          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.

                                      F-54



                          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.



                                      F-55



                          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.




                                      F-56




                          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.



                                      F-57




                          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.


                                      F-58




                          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.


                                      F-59


                         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.


                                      F-60

                         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.



                                      F-61

                         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


                                      F-62

                         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



                                      F-63

                         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).


                                      F-64

                         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

                                      F-65

                         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).


                                      F-66

                         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.


                                      F-67

                         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)



<Table>
<Caption>
                                                 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)
                                           ===========     ===========
</Table>

         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


                                      F-68

                         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.



                                      F-69

                         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.


                                      F-70

                         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:


                                      F-71

                         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.



                                      F-72

                         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").


                                      F-73

                         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.


                                      F-74

                         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 2008. 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 2008.

         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 for a
         period of five years, 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
         for a period of five years.

         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 for a period of five years.

         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 for a period of five years. 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.


                                      F-75

                         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.


                                      F-76

                         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, 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.


                                      F-77

                         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:


<Table>
<Caption>
                                                               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)
                                 ========     ===========     ===========
</Table>



                                      F-78



                          ADVANCED VIRAL RESEARCH CORP.

                              --------------------
                                   PROSPECTUS
                              --------------------



                                71,196,132 SHARES
                                       OF
                                  COMMON STOCK












                                ___________, 2003

                                     PART II
                   INFORMATION NOT REQUIRED IN THE PROSPECTUS

ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

      The following table sets forth the various expenses in connection with the
sale and distribution of the securities being registered, which will be paid
solely by Advanced Viral Research Corp. (the "Registrant"). All amounts shown
are estimates, except the Commission registration fee:

<Table>
<Caption>
                                                                   
      Commission registration fee..........................................$0
      Printing and mailing expenses...................................$10,000
      Legal fees and expenses.........................................$15,000
      Accounting fees and expenses....................................$ 5,000
               TOTAL..................................................$30,000
</Table>

ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

      Article Ninth of our Certificate of Incorporation contains the following
provision with respect to indemnification of directors and officers:

      Ninth: The Corporation shall, to the fullest extent permitted by Section
      145 of the General Corporation Law of the State of Delaware, as the same
      may be amended and supplemented, indemnify any and all persons whom it
      shall have power to indemnify under said section from and against any and
      all of the expenses, liabilities or other matters referred to in or
      covered by said section, and the indemnification provided for herein shall
      not be deemed exclusive of any other rights to which those indemnified may
      be entitled under any By-law, agreement, vote of stockholders or
      disinterested directors or otherwise, both as to action in his official
      capacity and as to action in another capacity while holding such office,
      and shall continue as to a person, who has ceased to be director, officer,
      employee or agent and shall inure to the benefit of the heirs, executors
      and administrators of such a person.

      Section 145 of the General Corporate Law of the State of Delaware (the
"DGCL") contains provisions regarding indemnification, among others, of officers
and directors. Section 145 of the DGCL provides in relevant part:

            (a) A corporation shall have power to indemnify any person who was
      or is a party or is threatened to be made a party to any threatened,
      pending or completed action, suit or proceeding, whether civil, criminal,
      administrative or investigative (other than an action by or in the right
      of the corporation) by reason of the fact that the person is or was a
      director, officer, employee or agent of the corporation, or is or was
      serving at the request of the corporation as a director, officer, employee
      or agent of another corporation, partnership, joint venture, trust or
      other enterprise, against expenses (including attorneys' fees), judgments,
      fines and amounts paid in settlement actually and reasonably incurred by
      the person in connection with such action, suit or proceeding if the
      person acted in good faith and in a manner the person reasonably believed
      to be in or not opposed to the best interests of the corporation, and,
      with respect to any criminal action or proceeding, had no reasonable cause
      to believe the person's conduct was unlawful. The termination of any
      action, suit or proceeding by judgment, order, settlement, conviction, or
      upon a plea of nolo contendere or its equivalent, shall not, of itself,
      create a presumption that the

                                      II-1

      person did not act in good faith and in a manner which the person
      reasonably believed to be in or not opposed to the best interests of the
      corporation, and, with respect to any criminal action or proceeding, had
      reasonable cause to believe that the person's conduct was unlawful.

            (b) A corporation shall have power to indemnify any person who was
      or is a party or is threatened to be made a party to any threatened,
      pending or completed action or suit by or in the right of the corporation
      to procure a judgment in its favor by reason of the fact that the person
      is or was a director, officer, employee or agent of the corporation, or is
      or was serving at the request of the corporation as a director, officer,
      employee or agent of another corporation, partnership, joint venture,
      trust or other enterprise against expenses (including attorneys' fees)
      actually and reasonably incurred by the person in connection with the
      defense or settlement of such action or suit if the person acted in good
      faith and in a manner the person reasonably believed to be in or not
      opposed to the best interests of the corporation and except that no
      indemnification shall be made in respect of any claim, issue or matter as
      to which such person shall have been adjudged to be liable to the
      corporation unless and only to the extent that the Court of Chancery or
      the court in which such action or suit was brought shall determine upon
      application that, despite the adjudication of liability but in view of all
      the circumstances of the case, such person is fairly and reasonably
      entitled to indemnity for such expenses which the Court of Chancery or
      such other court shall deem proper.

            (c) To the extent that a present or former director or officer of a
      corporation has been successful on the merits or otherwise in defense of
      any action, suit or proceeding referred to in subsections (a) and (b) of
      this section, or in defense of any claim, issue or matter therein, such
      person shall be indemnified against expenses (including attorneys' fees)
      actually and reasonably incurred by such person in connection therewith.

            (d) Any indemnification under subsections (a) and (b) of this
      section (unless ordered by a court) shall be made by the corporation only
      as authorized in the specific case upon a determination that
      indemnification of the present or former director, officer, employee or
      agent is proper in the circumstances because the person has met the
      applicable standard of conduct set forth in subsections (a) and (b) of
      this section. Such determination shall be made, with respect to a person
      who is a director or officer at the time of such determination, (1) by a
      majority vote of the directors who are not parties to such action, suit or
      proceeding, even though less than a quorum, or (2) by a committee of such
      directors designated by majority vote of such directors, even though less
      than a quorum, or (3) if there are no such directors, or if such directors
      so direct, by independent legal counsel in a written opinion, or (4) by
      the stockholders.

      Delaware law also permits a corporation to purchase and maintain insurance
on behalf of any person who is or was a director or officer against any
liability asserted against him and incurred by him in such capacity or arising
out of his status as such, whether or not the corporation has the power to
indemnify him against that liability under Section 145 of the DGCL.

      Our Certificate of Incorporation was amended on December 30, 1987, to
limit or eliminate director liability by incorporating new Article Eleventh,
which provides:

      A director of the Corporation shall not be personally liable to the
      Corporation or its stockholders for monetary damages for breach of
      fiduciary duty as a director, except for

                                      II-2

      liability (i) for any breach of the director's duty of loyalty to the
      Corporation or its stockholders, (ii) for acts or omissions not in good
      faith or which involve intentional misconduct or a knowing violation of
      laws, (iii) under Section 174 of the Delaware General Corporation Law, or
      (iv) for any transaction from which the director derived an improper
      personal benefit.

      The above discussion of our Certificate of Incorporation is not intended
to be exhaustive and is respectively qualified in its entirety by such document.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES

      The following information relates to our securities issued or sold within
the past three years which were not registered under the Securities Act. No
underwriters were employed with respect to the sale of any of the securities
listed below. Except as noted below, each of these transactions was completed
without registration of the respective securities under the Securities Act in
reliance upon the exemptions provided by Section 4(2) of the Securities Act and
the rules and regulations promulgated thereunder on the basis that such
transactions did not involve a public offering. The purchasers were
sophisticated with access to the kind of information registration would provide
and such purchasers acquired such securities without a view toward the
distribution thereof.

      1. In January 2000, pursuant to the securities purchase agreement with
Endeavour Capital Fund, S.A. discussed above, we issued the second $1,000,000
tranche of $2,000,000 in aggregate principal amount of our 7% convertible
debentures due December 31, 2004 to Endeavour Capital Fund, S.A.

      2. In February 2000 pursuant to a consulting agreement with Harbor View
Group, we issued to Harbor View warrants to purchase 1,750,000 shares at an
exercise price of $0.21 per share, and warrants to purchase 1,750,000 shares at
an exercise price of $0.26 per share, until February 28, 2005, in exchange for
consulting services provided or to be provided to us.

      3. In February 2000 pursuant to a securities purchase agreement, we sold
to Harbor View Group and various other purchasers 13,636,357 shares of common
stock, and warrants to purchase an aggregate of 5,454,544 shares of common stock
for an aggregate purchase price of $3,000,000. Half of the warrants are
exercisable at $0.275 per share, and half of the warrants are exercisable at
$0.33 per share, until February 28, 2005.

      4. In May 2000, we granted Louis Silver, a director stock options to
acquire 100,000 shares of common stock, exercisable at $0.25 per share, until
May 31, 2002. Mr. Silver is an "accredited investor" as defined in Rule 501(a)
under the Securities Act.

      5. On September 18, 2000 we entered into a private equity line of credit
agreement with Spinneret Financial Systems, Inc., who assigned their rights to
GMF Holdings, Inc., for the right to put shares of our common stock to the
investor from time to time to raise up to $20,000,000, subject to certain
conditions and restrictions. This agreement and all agreements contemplated in
connection with such agreement was terminated by mutual agreement of the parties
on January 22, 2001.

      6. From November 2000 through March 2001, pursuant to a securities
purchase agreement, we sold to Harbor View Group and various other purchasers
13,427,500 shares of common stock, and warrants to purchase an aggregate of
8,056,500 shares of common stock for an aggregate purchase price

                                      II-3

of $5,371,000. Half of the warrants are exercisable at $0.48 per share, and half
of the warrants are exercisable at $0.56 per share, until November 8, 2005.

      7. During the year 2000, we issued approximately 38.4 million shares in
connection with the conversion of debentures; approximately 1.2 million shares
upon the exercise of warrants; and approximately 5.2 million shares upon
exercise of options.

      8. We entered into an equity line of credit agreement dated February 9,
2001 with Cornell Capital Partners, LP. Pursuant to the equity line of credit
agreement, subject to the satisfaction of certain conditions, Cornell Capital,
an "accredited investor" as defined in Rule 501(a) under the Securities Act, may
sell and issue, from time to time, up to an aggregate of $50,000,000 of its
common stock. In connection with the equity line of credit, we issued to the
placement agent, May Davis Group, Inc., which introduced Cornell Capital to us,
and certain other investors Class A Warrants to purchase in the aggregate
5,000,000 shares of our common stock at an exercise price per share equal to
$1.00, exercisable in part or in whole at any time until February 9, 2006, and
Class B Warrants to purchase in the aggregate 5,000,000 shares of our common
stock at an exercise price equal to the greater of $1.00 or 110% of the bid
price of the common stock on the applicable advance date under the private
equity line of credit agreement. The Class B Warrant is exercisable pro rata on
or after each advance date with respect to that number of warrant shares equal
to the product obtained by multiplying 5,000,000 by a fraction, the numerator of
which is the amount of the advance payable on the applicable advance date and
the denominator of which is $50,000,000, until sixty months from the date of
issuance.

      9. In June 2001 we issued 60,000 shares of our common stock pursuant to
the exercise of certain options.

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

      11. During the year 2001, we issued approximately 76,000 shares upon the
cashless exercise of warrants, and 60,000 shares upon exercise of options.

      12. During the second quarter of 2002, we issued to certain three
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 preceding trading day (except for $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.



                                      II-4

      13. 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 provides that 60 trading days following the original issue date of the
Warrants (the "First Determination Date"), a certain number of Warrants shall
become exercisable at $.001. The number of shares for which the Warrants are
exercisable at $.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 First Determination Date
and (ii) 21,500,000. Upon 120 trading days following the original issue date of
the Warrants (the "Second Determination Date"), a certain number of remaining
Warrants shall become exercisable at $.001. The number of shares for which the
Warrants are exercisable at $.001 per share is equal to the positive difference,
if any, between (i) $3,010,000 divided by the VWAP of our common stock for the
60 trading days preceding the Second Determination Date and (ii) 21,500,000. No
adjustment will be made in the event that the VWAP for the 60 trading day period
preceding the applicable determination date is $.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 may not be resold until September 2003.

      14. 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.

      15. In April and May 2003, pursuant to securities purchase agreements with
various investors, we sold 3,900,000 shares of our common stock at a price of
$0.08 per share and issued warrants to purchase 2,340,000 shares of common stock
at an exercise price per share of $0.12 through April and May 2007, for an
aggregate purchase price $312,000. In connection with this transaction, we will
pay a finders' fee to Harbor View consisting of (i) $19,000 and (ii) warrants to
purchase 234,000 shares of common stock at an exercise price per share of $0.12
for a period of five years.

      16. On April 11, 2003 pursuant to a securities purchase agreement with an
investor, 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 for a
period of five years, for an aggregate purchase price of $250,000.

      17. On April 28, 2003 we entered into a securities purchase agreement with
an institutional investor 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

                                      II-5

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, the investor or its assignees will receive cash
compensation equal to 10% of the gross proceeds of the convertible debentures
purchased by the investor, 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, the investor may convert
the debenture plus accrued interest, (which may be taken at investor'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 investor 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.

      18. On April 28, 2003, we entered into another equity line of credit
agreement with an institutional investor. The equity line agreement provides,
generally, that investor 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 investor 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 investor requesting an
advance under the equity line. In addition, at the time of each advance, we are
obligated to pay investor a fee equal to five percent (5%) of the amount of each
advance. However, 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 investor 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 investor 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 investor. In connection with this
agreement, we issued 116,279 shares of our common stock to a placement agent in
consideration for its exclusive placement agent services.



                                      II-6

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a)   Exhibits



EXHIBIT
NUMBER     DESCRIPTION
- -------    -----------
        
3.1        Certificate of Incorporation of Advanced Viral Research Corp.
           ("ADVR") (2)

3.2        Bylaws of ADVR, as amended(1)

3.3        Amendment to Certificate of Incorporation of ADVR(2)

4.1        Specimen Certificate of Common Stock(1)

4.2        Specimen Warrant Certificate(1)

4.3        Warrant Agreement between ADVR and American Stock Transfer and Trust
           Company(1)

4.4        Forms of Common Stock Options and Agreements granted by ADVR to TRM
           Management Corp.(5)

4.5        Form of Common Stock Option and Agreement granted by ADVR to Plata
           Partners Limited Partnership(12)

4.6        Consulting Agreement, dated September 11, 1992, and Form of Common
           Stock granted by ADVR to Leonard Cohen(6)

4.7        Addendum to Agreement granted by ADVR to Shalom Z. Hirschman, MD
           dated March 24, 1996(10)

4.8        Securities Purchase Agreement dated November 16, 1998 by and between
           ADVR and RBB Bank AG. (11)(o)

4.9        7% Convertible Debenture dated November 16, 1998. (11)(o)

4.10       Warrant dated November 16, 1998 to purchase 375,000 shares of common
           stock at $0.20 per share. (11)(o)

4.11       Warrant dated November 16, 1998 to purchase 375,000 shares of common
           stock at $0.24 per share. (11)(o)

4.12       Securities Purchase Agreement dated December 22, 1998 by and between
           ADVR and various purchasers. (15)

4.13       Form of Warrant dated December 22, 1998 to purchase shares of common
           stock of ADVR at $0.2040 per share. (15)

4.14       Form of Warrant dated December 22, 1998 to purchase shares of common
           stock of ADVR at $0.2448 per share. (15)

4.15       Securities Purchase Agreement dated June 23, 1999 by and between ADVR
           and various purchasers. (15)

4.16       Form of Warrant dated June 23, 1999 to purchase shares of common
           stock of ADVR at $0.324 per share. (15)

4.17       Form of Warrant dated June 23, 1999 to purchase shares of common
           stock of ADVR at $0.378 per share. (15)

4.18       Securities Purchase Agreement dated August 3, 1999 by and between
           ADVR and Focus Investors, LLC. (15)

4.19       Form of 7% Convertible Debenture dated August 3, 1999. (15)

4.20       Form of Warrant dated August 3, 1999 to purchase 50,000 shares of
           common stock at $0.2461 per share. (15)

4.21       Securities Purchase Agreement dated December 28, 1999 between ADVR
           and Endeavour Capital Fund S.A. (16)

4.22       Form of 7% Convertible Debenture dated December 28, 1999. (16)

4.23       Form of Warrant dated December 28, 1999 to purchase shares of common
           stock at $0.19916667 per share. (16)

4.24       Form of Warrant dated February 7, 2000 to purchase shares of common
           stock at $0.21 per share. (17)

4.25       Form of Warrant dated February 7, 2000 to purchase shares of common
           stock at $0.26 per share. (17)

4.26       Form of Warrant dated February 16, 2000 to purchase shares of common
           stock at $0.275 per share. (17)

4.27       Form of Warrant dated February 16, 2000 to purchase shares of common
           stock at $0.33 per share. (17)

4.28       Form of Class A Warrant dated September 18, 2000 to purchase
           5,000,000 shares of common stock. (19)

4.29       Form of Class B Warrant dated September 18, 2000 to purchase
           5,000,000 shares of common stock. (19)

4.30       Form of Class A Warrant dated February 9, 2001 to purchase 5,000,000
           shares of common stock. (21)

4.31       Form of Class B Warrant dated February 9, 2001 to purchase 5,000,000
           shares of common stock. (21)

5.1        Opinion and Consent of the law firm of Berman Rennert Vogel &
           Mandler, P.A. **

10.1       Declaration of Trust by Bernard Friedland and William Bregman in
           favor of ADVR dated November 16, 1987(12)

10.2       Clinical Trials Agreement, dated September 19, 1990, between Clinique
           Medical Actuel and ADVR. (3)

10.3       Letter, dated March 15, 1991 to ADVR from Health Protection Branch(3)

10.4       Agreement dated August 20, 1991 between TRM Management Corp. and
           ADVR. (11)(a)

10.5       Lease dated December 18, 1991 between Bayview Associates, Inc. and
           ADVR. (4)

10.6       Lease Agreement, dated February 16, 1993 between Stortford Brickell
           Inc. and ADVR. (7)

10.7       Consulting Agreement dated February 28, 1993 between Leonard Cohen
           and ADVR. (8)

10.8       Medical Advisor Agreement, dated as of September 14, 1993, between
           Lionel Resnick, MD and ADVR. (11)(b)

10.9       Agreement, dated November 9, 1993, between Dormer Laboratories Inc.
           and ADVR. (12)

10.10      Exclusive Distribution Agreement, dated April 25, 1994, between
           C.U.R.E. Pharmaceutical Corp. and ADVR. (11)(c)

10.11      Exclusive Distribution Agreement, dated as of June 1, 1994, between
           C.U.R.E. Pharmaceutica Central Americas Ltd. and ADVR. (11)(d)

10.12      Exclusive Distribution Agreement dated as of June 17, 1994 between
           DCT S.R.L. and ADVR, as amended(11)(e)

10.13      Contract, dated as of October 25, 1994 between Commonwealth
           Pharmaceuticals of the Channel Islands and ADVR. (11)(f)




                                      II-7



EXHIBIT
NUMBER     DESCRIPTION
- -------    -----------
        
10.14      Agreement dated May 24, 1995 between ADVR and Deborah Silver(9)

10.15      Agreement dated May 29, 1995 between ADVR and Shalom Z. Hirschman,
           MD(9)

10.16      Exclusive Distribution Agreement, dated as of June 2, 1995, between
           AVIX International Pharmaceutical Corp. and ADVR. (12)

10.17      Supplement to Exclusive Distribution Agreement, dated November 2,
           1995 with Commonwealth Pharmaceuticals(12)

10.18      Exclusive Distributorship & Limited License Agreement, dated December
           28, 1995, between AVIX International Pharmaceutical Corp., Beijing
           Unistone Pharmaceutical Co., Ltd. and ADVR. (11)(g)

10.19      Modification Agreement, dated December 28, 1995, between AVIX
           International Pharmaceutical Corp. and ADVR. (11)(g)

10.20      Agreement dated April 1, 1996, between DCT S.R.L. and ADVR. (11)(h)

10.21      Addendum, dated as of March 24, 1996, to Consulting Agreement between
           ADVR and Shalom Z. Hirschman, MD(10)

10.22      Addendum to Agreement, dated July 11, 1996, between AVIX
           International Pharmaceutical Corp. and ADVR. (11)(i)

10.23      Employment Agreement, dated October 17, 1996, between ADVR and Shalom
           Z. Hirschman, MD(11)(j)

10.24      Lease, dated February 7, 1997 between Robert Martin Company, LLC and
           ADVR. (12)

10.25      Copy of Purchase and Sale Agreement, dated February 21, 1997 between
           ADVR and Interfi Capital Group(11)(k)

10.26      Material Transfer Agreement-Cooperative Research And Development
           Agreement, dated March 13, 1997, between National Institute of
           Health, Food and Drug Administration and the Centers for Disease
           Control and Prevention(11)(l)

10.27      Copy of Purchase and Sale Agreement, dated September 26, 1997 between
           ADVR and RBB Bank AG. (11)(m)

10.28      Copy of Extension to Materials Transfer Agreement-Cooperative
           Research and Development Agreement, dated March 4, 1998, between
           National Institute of Health, Food and Drug Administration and the
           Centers for Disease Control and Prevention. (13)

10.29      Amended and Restated Employment Agreement dated July 8, 1998 between
           ADVR and Shalom Z. Hirschman, MD(11)(n)

10.30      Agreement between ADVR and Angelo Chinnici, MD dated July 1, 1999.
           (14)

10.31      Consulting Agreement between ADVR and GloboMax LLC dated January 18,
           1999. (15)

10.32      Registration Rights Agreement dated August 3, 1999 between ADVR
           Research and Focus Investors LLC. (15)

10.33      Employment Agreement dated October 1, 1999 between ADVR and Alan V.
           Gallantar (15)

10.34      Registration Rights Agreement dated December 28, 1999 between ADVR
           and Endeavour Capital Fund, S.A. (16)

10.35      Consulting Agreement dated February 7, 2000 between ADVR and Harbor
           View Group, Inc.(17)

10.36      Securities Purchase Agreement dated February 16, 2000 between ADVR
           and Harbor View Group, Inc. (17)

10.37      Letter Agreement dated November 16, 1999 between ADVR and Bratskeir &
           Company. (18)

10.38      Amended and Restated Employment Agreement dated May 12, 2000 between
           ADVR and Shalom Z. Hirschman, MD (18)

10.39      Equity Line of Credit Agreement dated as of September 18, 2000
           between ADVR and Spinneret Financial Systems, Inc.(19)

10.40      Registration Rights Agreement dated as of September 18, 2000 between
           ADVR and Spinneret Financial Systems, Inc. (19)

10.41      Registration Rights Agreement dated as of September 18, 2000 between
           ADVR and May Davis Group, Inc.(19)

10.42      Placement Agent Agreement dated September 18, 2000 between ADVR and
           May Davis Group, Inc.(19)

10.43      Assignment and Assumption Agreement dated December 12, 2000 between
           Spinneret Financial Systems, Inc. and GMF Holdings Inc. (20)

10.44      Agreement to Waive Assignment Rights dated December 12, 2000 by GMF
           Holdings Inc. (20)

10.45      Termination Agreement dated January 22, 2001 between GMF Holdings,
           Inc., May Davis Group, Inc. and ADVR. (21)

10.46      Equity Line of Credit Agreement dated as of February 9, 2001 between
           ADVR and Cornell Capital Partners, LP. (21)

10.47      Registration Rights Agreement dated as of February 9, 2001 between
           ADVR and Cornell Capital Partners, LP.(21)

10.48      Registration Rights Agreement dated as of February 9, 2001 between
           ADVR and May Davis Group, Inc. (21)

10.49      Placement Agent Agreement dated February 9, 2001 between ADVR and May
           Davis Group, Inc. (21)

10.50      Agreement dated as of April 2, 2001 between ADVR and Selikoff Center
           of Ra'Anana, Israel. (22)

10.51      Agreement dated as of January 29, 2001 between ADVR and The Weizmann
           Institute of Science and Yeda. (22)

10.52      Securities Purchase Agreement dated November 8, 2000 by and between
           ADVR and various investors. (23)

10.53      Securities Purchase Agreement dated July 27, 2001 by and between ADVR
           and various investors. (23)




                                      II-8



EXHIBIT
NUMBER     DESCRIPTION
- -------    -----------
        
10.54      Severance Agreement dated November 29, 2001 by and between ADVR and
           William Bregman. (11)(p)

10.55      Severance Agreement dated November 29, 2001 by and between ADVR and
           Bernard Friedland. (11)(p)

10.56      Severance Agreement dated November 29, 2001 by and between ADVR and
           Louis Silver. (11)(p)

10.57      Promissory Note and Guaranty in favor of Alan V. Gallantar dated
           November 29, 2001 by ADVR. (11)(p)

10.58      Settlement Agreement dated March 20, 2002 by and among ADVR, Immune
           Modulation Maximum Corporation, Commonwealth Pharmaceuticals, Ltd,
           and Charles E. Miller. (24)

10.59      Termination Agreement dated May 30, 2002 between ADVR and Harbor View
           Group, Inc. (25)

10.60      Securities Purchase Agreement dated May 30, 2002 between ADVR and O.
           Frank Rushing and Justine Simoni, as joint tenants. (25)

10.61      Securities Purchase Agreement dated July 3, 2002 between ADVR and
           James F. Dicke III. (25)

10.62      Securities Purchase Agreement dated July 15, 2002 between ADVR and
           Peter Lunder. (25)

10.63      Securities Purchase Agreement dated September 9, 2002 between ADVR
           and various investors. 11(q)

10.64      Form of Warrant dated September 9, 2002 between ADVR and various
           investors. 11(q)

10.65      Registration Rights Agreement dated September 9, 2002 between ADVR
           and various investors. 11(q)

10.66      Agreement dated May 1, 2002 (effective September 2002) between
           Advanced Viral Research Corp. and EnviroGene LLC. (26)

10.67      Agreement dated October 8, 2002 between Advanced Viral Research Corp.
           and Quintiles Israel Ltd. (26)

10.68      Securities Purchase Agreement dated as of April 28, 2003 between the
           Registrant and Cornell Capital Partners, LP. (27)

10.69      5% Convertible Debenture dated April 28, 2003. (27)

10.70      Warrant dated April 29, 2003 to purchase 15,000,000 shares of common
           stock at an exercise price $0.097 per share. (27)

10.71      Registration Rights Agreement dated as of April 28, 2003 between the
           Registrant and Cornell Capital Partners, LP. (27)

10.72      Equity Line of Credit Agreement dated as of April 28, 2003 between
           the Registrant and Cornell Capital Partners, LP. (27)

10.73      Registration Rights Agreement dated as of April 28, 2003 between the
           Registrant and Cornell Capital Partners, LP. (27)

23.1       Consent of Rachlin Cohen & Holtz LLP, Independent Certified Public
           Accountants.**

23.2       Consent of the law firm of Berman Rennert Vogel & Mandler, P.A. (See
           Exhibit 5.1).


- -----------------------------

*     Previously filed.

**    Filed herewith.

1.    Documents incorporated by reference herein to certain exhibits our
      registration statement on Form S-1, as amended, File No. 33-33895, filed
      with the Securities and Exchange Commission on March 19, 1990.

2.    Documents incorporated by reference herein to certain exhibits to our
      registration statement on Form S-18, File No. 33-2262-A, filed with the
      Securities and Exchange Commission on February 12, 1989.

3.    Documents incorporated by reference herein to certain exhibits to our
      Annual Report on Form 10-K for the fiscal year ended December 31, 1990.

4.    Documents incorporated by reference herein to certain exhibits to our
      Annual Report on Form 10-K for period ended March 31, 1991.

5.    Documents incorporated by reference herein to certain exhibits to our
      Annual Report on Form 10-K for the fiscal year ended December 31, 1991.

6.    Documents incorporated by reference herein to certain exhibits to our
      Quarterly Report on Form 10-Q for the period ended September 30, 1992.

7.    Documents incorporated by reference herein to certain exhibits to our
      Annual Report on Form 10-KSB for the fiscal year ended December 31, 1992.

8.    Documents incorporated by reference herein to certain exhibits to our
      Quarterly Report on Form 10-QSB for the period ended March 31, 1993.

9.    Documents incorporated by reference herein to certain exhibits to our
      Quarterly Report on Form 10-QSB for the period ended June 30, 1995.

10.   Documents incorporated by reference herein to certain exhibits to our
      Quarterly Report on Form 10-QSB for the period ended March 31, 1996.

11.   Incorporated by reference herein to our Current Reports on Form 8-K and
      exhibits thereto as follows:

      (a)   A report on Form 8-K dated January 3, 1992.

      (b)   A report on Form 8-K dated September 14, 1993.



                                      II-9

      (c)   A report on Form 8-K dated April 25, 1994.

      (d)   A report on Form 8-K dated June 3, 1994.

      (e)   A report on Form 8-K dated June 17, 1994.

      (f)   A report on Form 8-K dated October 25, 1994.

      (g)   A report on Form 8-K dated December 28, 1995.

      (h)   A report on Form 8-K dated April 22, 1996.

      (i)   A report on Form 8-K dated July 12, 1996.

      (j)   A report on Form 8-K dated October 17, 1996.

      (k)   A report on Form 8-K dated February 21, 1997.

      (l)   A report on Form 8-K dated March 25, 1997.

      (m)   A report on Form 8-K dated September 26, 1997.

      (n)   A report on Form 8-K dated July 21, 1998.

      (o)   A report on Form 8-K dated November 24, 1998.

      (p)   A report on Form 8-K dated December 3, 2001.

      (q)   A report on Form 8-K dated September 10, 2002.

12.   Documents incorporated by reference herein to certain exhibits to our
      Annual Report on Form 10-KSB for the fiscal year ended December 31, 1996.

13.   Documents incorporated by reference herein to certain exhibits to our
      Annual Report on Form 10-KSB for the fiscal year ended December 31, 1997.

14.   Documents incorporated by reference herein to certain exhibits to our
      Annual Report on Form 10-K for the fiscal year ended December 31, 1998.

15.   Documents incorporated by reference herein to certain exhibits to our
      registration statement on Form S-1, as amended, File No. 33-70523, filed
      with the Securities and Exchange Commission on January 13, 1999, and
      Amendment No. 5 thereto, declared effective on December 15, 1999.

16.   Documents incorporated by reference herein to certain exhibits to our
      registration statement on Form S-1, as amended, File No. 333-94529, filed
      with the Securities and Exchange Commission on January 12, 2000.

17.   Documents incorporated by reference herein to certain exhibits to our
      Annual Report on Form 10-K for the fiscal year ended December 31, 1999.

18.   Documents incorporated by reference herein to certain exhibits to our
      registration statement on Form S-1, as amended, File No. 333-37974, filed
      with the Securities and Exchange Commission on June 6, 2000.

19.   Documents incorporated by reference herein to certain exhibits to
      Post-effective Amendment No. 1 to our Registration Statement on Form S-1,
      as amended, File No. 333-70523, filed with the Securities and Exchange
      Commission on September 25, 2000.

20.   Documents incorporated by reference herein to certain exhibits to our
      Registration Statement on Form S-1, File No. 333-49038, filed with the
      Securities and Exchange Commission on October 31, 2000 and amended
      pursuant to Amendment No. 1 to Form S-1 filed with the Commission on
      December 15, 2000.

21.   Documents incorporated by reference herein to certain exhibits to our
      Registration Statement on Form S-1, File No. 333-55430, filed with the
      Securities and Exchange Commission on February 12, 2001 and amended
      pursuant to Amendment No. 1 to Form S-1 filed with the Commission on
      February 13, 2000.

22.   Documents incorporated by reference herein to certain exhibits to our
      Annual Report on Form 10-K for the fiscal year ended December 31, 2000.

23.   Documents incorporated by reference herein to certain exhibits to our
      Registration Statement on Form S-1, File No. 333-62788, filed with the
      Securities and Exchange Commission on June 13, 2001 and amended pursuant
      to Amendment No. 1 to Form S-1 filed with the Commission on August 23,
      2001.

24.   Documents incorporated by reference herein to certain exhibits to our
      Annual Report on Form 10-K for the fiscal year ended December 31, 2001.

25.   Documents incorporated by reference herein to certain exhibits to our
      Quarterly Report on Form 10-Q for the period ended June 30, 2002.

26.   Documents incorporated by reference herein to certain exhibits to our
      Quarterly Report on Form 10-Q for the period ended September 30, 2002.

27.   Documents incorporated by reference herein to certain exhibits to our
      Quarterly Report on Form 10-Q for the period ended March 31, 2003.

(b) Financial Statement Schedules

      All schedules have been omitted because they are not applicable or not
required or the required information is included in the financial statements or
notes thereto.



                                     II-10

ITEM 17.  UNDERTAKINGS

      We hereby undertake:

        (a)(1) To file, during any period in which offers or sales are being
made, a post-effective amendment to this registration statement:

                  (i) To include any prospectus required by section 10(a)(3) of
the Securities Act of 1933;

                  (ii) To reflect in the prospectus any facts or events arising
after the effective date of the registration statement (or the most recent
post-effective amendment thereof) which, individually or in the aggregate,
represent a fundamental change in the information set forth in the registration
statement. Notwithstanding the foregoing, any increase or decrease in volume of
securities offered (if the total dollar value of securities offered would not
exceed that which was registered) and any deviation from the low or high end of
the estimated maximum offering range may be reflected in the form of prospectus
filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the
changes in volume and price represent no more than a 20% change in the maximum
aggregate offering price set forth in the "Calculation of Registration Fee"
table in the effective registration statement.

                  (iii) To include any material information with respect to the
plan of distribution not previously disclosed in the registration statement or
any material change to such information in the registration statement.

            (2) That, for the purpose of determining any liability under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof.

            (3) To remove from registration by means of a post-effective
amendment any of the securities being registered which remain unsold at the
termination of the offering.

        (b) Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers, and controlling
persons of the registrant pursuant to the foregoing provisions, or otherwise,
the registrant has been advised that in the opinion of the Securities and
Exchange Commission such indemnification is against public policy as expressed
in the Act and is, therefore, unenforceable. In the event that a claim for
indemnification against such liabilities, other than the payment by the
registrant of expenses incurred or paid by a director, officer or controlling
person of the registrant in the successful defense of any action, suit, or
proceeding, is asserted by the director, officer or controlling person in
connection with the securities being registered, the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Act and will
be governed by the final adjudication of the issue.

        (c) The undersigned registrant hereby undertakes that:

            (1) For purposes of determining any liability under the Securities
Act of 1933, the information omitted from the form of prospectus filed as part
of this registration statement in reliance upon Rule 430A and contained in a
form of prospectus filed by the registrant under Rule 424(b)(1) or (4)

                                     II-11

or 497 (h) under the Securities Act of 1933 shall be deemed to be part of this
registration statement as of the time it was declared effective.

            (2) For the purpose of determining any liability under the
Securities Act of 1933, each post-effective amendment that contains a form of
prospectus shall be deemed to be a new registration statement relating to the
securities offered therein, and the offering of securities at that time shall be
deemed to be the initial bona fide offering thereof.



                                     II-12

                                   SIGNATURES

      Pursuant to the requirements of the Securities Act of 1933, as amended,
the Registrant has duly caused this Post-Effective Amendment No. 1 to the
Registration Statement on Form S-1 to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Yonkers, State of New
York, on May 30, 2003.

Date: May 30, 2003              ADVANCED VIRAL RESEARCH CORP. (Registrant)

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


      Pursuant to the requirements of the Securities Act of 1933 as amended,
this Registration Statement on Form S-1 has been signed by the following persons
in the capacities and on the dates indicated.

Date: May 30, 2003              By:  /s/ Eli Wilner
                                     -------------------------------------------
                                     Eli Wilner, Chairman of the Board and
                                     Secretary


Date: May 30, 2003              By:  /s/ Alan V. Gallantar
                                     -------------------------------------------
                                     Alan V. Gallantar, Principal Financial and
                                     Accounting Officer


Date: May 30, 2003              By:  /s/ David Seligman
                                     -------------------------------------------
                                     David Seligman, Director


Date: May 30, 2003              By:  /s/ Nancy Van Sant
                                     -------------------------------------------
                                     Nancy Van Sant, Director


Date: May 30, 2003              By:  /s/ Roy Walzer
                                     -------------------------------------------
                                     Roy Walzer, Director



                                     II-13

                                INDEX TO EXHIBITS

EXHIBIT
NUMBER      DESCRIPTION
- -------     -----------
23.1        Consent of Rachlin Cohen & Holtz LLP, Independent Certified Public
            Accountants