SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

                  For the quarterly period ended June 30, 2003

                                       or

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

           For the transition period from __________ to ____________.

                        Commission File Number: 33-2262-A

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

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

  200 Corporate Boulevard South, Yonkers, New York                  10701
  ------------------------------------------------                --------
       Address of principal executive offices)                    Zip Code

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


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

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports) and (2) has been subject to such
filing requirements for the past 90 days. [X] Yes [ ] No

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

         The number of shares outstanding of the issuer's common stock, par
value $0.00001 per share as of August 14, 2003 was 485,047,136.






                          ADVANCED VIRAL RESEARCH CORP.

                                    FORM 10-Q
                           Quarter Ended June 30, 2003


                                TABLE OF CONTENTS






                                                                                                              
PART I. FINANCIAL INFORMATION (UNAUDITED).........................................................................1

   Item 1.    Financial Statements (Unaudited)....................................................................1

   Item 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations..............37

   Item 3.    Quantitative and Qualitative Disclosures about Market Risk.........................................49

   Item 4.    Controls And Procedures............................................................................49

PART II. OTHER INFORMATION.......................................................................................49

   Item 1.    Legal Proceedings..................................................................................50

   Item 2.    Changes in Securities and Use of Proceeds..........................................................50

   Item 3.    Defaults upon Senior Securities....................................................................50

   Item 4.    Submission of Matters to Vote of Security Holders..................................................50

   Item 5.    Other Information..................................................................................50

   Item 6.    Exhibits and Reports on Form 8-K...................................................................50









                    PART I. FINANCIAL INFORMATION (UNAUDITED)

Item 1.  Financial Statements (Unaudited)

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                           CONSOLIDATED BALANCE SHEETS






                                                                               June 30,             December 31,
                                                                                 2003                  2002
                                                                             ------------           ------------
                                                                             (Unaudited)              (Audited)
                                                                                              
                                ASSETS
Current Assets:
   Cash and cash equivalents                                                 $    115,045           $  1,475,755
   Prepaid insurance                                                               98,742                 86,368
   Assets held for sale                                                           157,406                172,601
   Other current assets                                                            14,106                 35,527
                                                                             ------------           ------------
         Total current assets                                                     385,299              1,770,251

Property and Equipment, Net                                                     1,769,254              2,244,118

Other Assets                                                                    1,158,724                931,660
                                                                             ------------           ------------
         Total assets                                                        $  3,313,277           $  4,946,029
                                                                             ============           ============


                     LIABILITIES AND STOCKHOLDERS' (DEFICIT) EQUITY

Current Liabilities:
   Accounts payable                                                               995,933                417,061
   Accrued liabilities                                                            164,886                137,646
   Current portion of capital lease obligation                                     42,738                104,719
   Current portion of note payable                                                 16,659                 25,165
                                                                             ------------           ------------
         Total current liabilities                                              1,220,216                684,591
                                                                             ------------           ------------

Long-Term Debt:
   Convertible debenture, net                                                   2,038,248              1,658,231
   Capital lease obligation                                                            --                  5,834
   Note payable                                                                        --                  4,879
                                                                             ------------           ------------
        Total long-term debt                                                    2,038,248              1,668,944
                                                                             ------------           ------------

Common Stock Subscribed but not Issued                                            125,000                883,900
                                                                             ------------           ------------

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

Stockholders' (Deficit) Equity:
   Common stock; 1,000,000,000 shares of $.00001 par value
      authorized,483,484,636 and 455,523,990 shares issued
       and outstanding                                                              4,834                  4,555
   Additional paid-in capital                                                  58,589,787             57,530,605
   Deficit accumulated during the development stage                           (54,872,452)           (51,137,805)
   Discount on warrants                                                        (3,792,356)            (4,688,761)
                                                                             ------------           ------------
         Total stockholders' (deficit) equity                                     (70,187)             1,708,594
                                                                             ------------           ------------
         Total liabilities and stockholders' (deficit) equity                $  3,313,277           $  4,946,029
                                                                             ============           ============


</Table>

                See notes to consolidated financial statements.



                                       1


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)




                                                                                                               Inception
                                                  Three Months Ended               Six Months Ended           (February 20,
                                                       June 30,                         June 30,                 1984 to
                                          ------------------------------    ------------------------------       June 30,
                                              2003              2002              2003           2002              2003
                                          -------------    -------------    -------------    -------------    -------------
                                                                                               
Revenues                                  $          --    $          --    $          --    $          --    $     231,892
                                          -------------    -------------    -------------    -------------    -------------

Costs and Expenses:
   Research and development                     389,100          878,093          847,010        2,539,266       19,162,426
   General and administrative                   805,014          659,148        1,668,216        1,350,219       19,262,693
   Compensation and other expense for
      options and warrants                        4,250          615,542            4,250          615,542        3,563,122
   Depreciation                                 237,284          231,214          475,024          459,311        2,642,213
                                          -------------    -------------    -------------    -------------    -------------
                                              1,435,648        2,383,997        2,994,500        4,964,338       44,630,454
                                          -------------    -------------    -------------    -------------    -------------

Loss from Operations                         (1,435,648)      (2,383,997)      (2,994,500)      (4,964,338)     (44,398,562)
                                          -------------    -------------    -------------    -------------    -------------

Other Income (Expense):
   Interest income                                1,661            2,752            7,850            4,823          909,285
   Other income                                      --               --               --               --          120,093
   Interest expense                            (544,507)        (270,204)        (731,646)        (523,006)      (9,607,224)
   Severance expense - former directors              --               --               --               --         (302,500)
                                          -------------    -------------    -------------    -------------    -------------
                                               (542,846)        (267,452)        (723,796)        (518,183)      (8,880,346)
                                          -------------    -------------    -------------    -------------    -------------

Loss from Continuing Operations              (1,978,494)      (2,651,449)      (3,718,296)      (5,482,521)     (53,278,908)
Loss from Discontinued Operations                (6,699)         (44,524)         (16,351)         (86,960)      (1,593,544)
                                          -------------    -------------    -------------    -------------    -------------

Net Loss                                  $  (1,985,193)   $  (2,695,973)   $  (3,734,647)   $  (5,569,481)   $ (54,872,452)
                                          =============    =============    =============    =============    =============

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

Weighted Average Number of
   Common Shares Outstanding                479,826,716      427,978,535      477,552,231      417,455,420
                                          =============    =============    =============    =============




                See notes to consolidated financial statements.


                                       2


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2003




                                                                        Common Stock                                  Deficit
                                                               ---------------------------------                    Accumulated
                                                               Amount                                Additional      during the
                                                                 Per                                   Paid-In      Development
                                                                Share      Shares        Amount        Capital         Stage
                                                               ------   -----------   -----------    -----------    -----------
                                                                                                        
Balance, inception (February 20, 1984) as previously reported                    --   $     1,000    $        --    $    (1,000)

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

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

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

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

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

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

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

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





                See notes to consolidated financial statements.


                                       3

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
                                   (Continued)

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



                                       4


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2003




                                                                        Common Stock                                  Deficit
                                                             --------------------------------------                Accumulated
                                                               Amount                                 Additional    during the
                                                                Per                                     Paid-In     Development
                                                               Share        Shares         Amount       Capital        Stage
                                                             ---------    -----------   -----------   -----------   -----------

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

Issuance of common stock, exercise of "B" warrants           $    0.05         11,400            --           420            --
Issuance of common stock, exercise of "C" warrants                0.08          2,500            --           200            --
Issuance of common stock, exercise of underwriter warrants        0.12      3,760,000            38        45,083            --
Net loss, year ended December 31, 1991                                             --            --            --      (249,871)
                                                                          -----------   -----------   -----------   -----------

Balance, December 31, 1991                                                204,073,782         2,041     1,891,695    (1,450,786)

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

Balance, December 31, 1992                                                227,276,991         2,273     3,108,660    (2,290,767)

Issuance of common stock, for consulting services                 0.06        500,000             5        27,495            --
Issuance of common stock, for consulting services                 0.03      3,500,000            35       104,965            --
Issuance of common stock, for testing                             0.04      5,000,000            50       174,950            --
Net loss, year ended December 31, 1993                                             --            --            --      (563,309)
                                                                          -----------   -----------   -----------   -----------

Balance, December 31, 1993                                                236,276,991         2,363     3,416,070    (2,854,076)
                                                                          -----------   -----------   -----------   -----------




                See notes to consolidated financial statements.



                                       5

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2003





                                                                                                         Deficit
                                             Common Stock                                              Accumulated
                                ---------------------------------------                                 during the    Deferred
                                Amount                                        Additional  Subscrip-      Develop-      Compen-
                                 Per                                           Paid-In       tion         ment         sation
                                Share         Shares           Amount          Capital    Receivable      Stage         Cost
                                -----      -----------      -----------      -----------  ------------ -----------    ---------
                                                                                                    
Balance, December 31, 1993                 236,276,991      $     2,363      $ 3,416,070      $--      $(2,854,076)      $--

Issuance of common stock,
  for consulting services       $   0.05     4,750,000               47          237,453       --               --        --
Issuance of common stock,
  exercise of options               0.08       400,000                4           31,996       --               --        --
Issuance of common stock,
  exercise of options               0.10       190,000                2           18,998       --               --        --
Net loss, year ended
  December 31, 1994                                 --               --               --       --         (440,837)       --
                                           -----------      -----------      -----------      ---      -----------       ---

Balance, December 31, 1994                 241,616,991            2,416        3,704,517       --       (3,294,913)       --
                                                                                                                         ---
Issuance of common stock,
  exercise of options               0.05     3,333,333               33          166,633       --               --        --
Issuance of common stock,
  exercise of options               0.08     2,092,850               21          167,407       --               --        --
Issuance of common stock,
  exercise of options               0.10     2,688,600               27          268,833       --               --        --
Issuance of common stock,
  for consulting services           0.11     1,150,000               12          126,488       --               --        --
Issuance of common stock,
  for consulting services           0.14       300,000                3           41,997       --               --        --
Net loss, year ended
  December 31, 1995                                 --               --               --       --         (401,884)       --
                                           -----------      -----------      -----------      ---      -----------       ---

Balance, December 31, 1995                 251,181,774            2,512        4,475,875       --       (3,696,797)       --
                                           -----------      -----------      -----------      ---      -----------       ---





                See notes to consolidated financial statements.




                                       6

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2003






                                           Common Stock                                                  Deficit
                               ------------------------------------                                    Accumulated
                                 Amount                                Additional                       during the    Deferred
                                  Per                                    Paid-In     Subscription      Development  Compensation
                                 Share     Shares          Amount        Capital      Receivable           Stage        Cost
                               --------- -----------    -----------    ----------    ------------      -----------  ------------
                                                                                                  
Balance, December 31, 1995               251,181,774    $     2,512    $ 4,475,875     $        --     $(3,696,797)    $     --

Issuance of common stock,
  exercise of options          $    0.05   3,333,334             33        166,634              --              --           --
Issuance of common stock,
  exercise of options               0.08   1,158,850             12         92,696              --              --           --
Issuance of common stock,
  exercise of options               0.10   7,163,600             72        716,288              --              --           --
Issuance of common stock,
  exercise of options               0.11     170,000              2         18,698              --              --           --
Issuance of common stock,
  exercise of options               0.12   1,300,000             13        155,987              --              --           --
Issuance of common stock,
  exercise of options               0.18   1,400,000             14        251,986              --              --           --
Issuance of common stock,
  exercise of options               0.19     500,000              5         94,995              --              --           --
Issuance of common stock,
  exercise of options               0.20     473,500              5         94,695              --              --           --
Issuance of common stock,
  for services rendered             0.50     350,000              3        174,997              --              --           --
Options granted                                   --             --        760,500              --              --     (473,159)
Subscription receivable                           --             --             --         (19,000)             --           --
Net loss, year ended
  December 31, 1996                               --             --             --              --      (1,154,740)          --
                                         -----------    -----------    -----------     -----------     -----------     --------

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







                See notes to consolidated financial statements.


                                       7

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2003






                                              Common Stock                                               Deficit
                                   -----------------------------------                                 Accumulated
                                    Amount                               Additional                    during the      Deferred
                                     Per                                  Paid-In      Subscription    Development   Compensation
                                    Share      Shares        Amount       Capital       Receivable        Stage          Cost
                                   -------  ------------  ------------  ------------   ------------   ------------   ------------
                                                                                                
Balance, December 31, 1996                   267,031,058  $      2,671  $  7,003,351   $    (19,000)  $ (4,851,537)  $   (473,159)

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

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







                See notes to consolidated financial statements.




                                       8

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
                                   (Continued)

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

</Table>


                See notes to consolidated financial statements.



                                       9



                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 2003





                                                 Common Stock                               Deficit
                                    -----------------------------------                   Accumulated
                                     Amount                                Additional      during the      Deferred       Discount
                                      Per                                   Paid-In        Development    Compensation       on
                                     Share     Shares         Amount        Capital           Stage          Cost         Warrants
                                    ------   -----------   ------------   ------------    ------------    ------------    --------
                                                                                                     
Balance, December 31, 1998                   296,422,907   $      2,964   $ 14,325,076    $(13,550,976)   $    (14,769)   $     --

Issuance of common stock,
  securities purchase agreement      $ 0.16    4,917,276             49        802,451              --              --          --
Issuance of common stock,
  securities purchase agreement        0.27    1,851,852             18        499,982              --              --          --
Issuance of common stock,
  for services rendered                0.22      100,000              1         21,999              --              --          --
Issuance of common stock,
  for services rendered                0.25      180,000              2         44,998              --              --          --
Beneficial conversion feature,
  August debenture                                    --             --        687,500              --              --          --
Beneficial conversion feature,
  December debenture                                  --             --        357,143              --              --          --
Warrant costs, securities
  purchase agreement                                  --             --        494,138              --              --    (494,138)
Warrant costs, securities
  purchase agreement                                  --             --         37,025              --              --     (37,025)
Warrant costs, August
  debenture                                           --             --         52,592              --              --          --
Warrant costs, December
  debenture                                           --             --          4,285              --              --          --
Amortization of warrant costs,
  securities purchase agreement                       --             --             --              --              --     102,674
Amortization of deferred
  compensation cost                                   --             --             --              --          14,769          --
Credit arising from modification
  of option terms                                     --             --        210,144              --              --          --
Net loss, year ended
  December 31, 1999                                   --             --             --      (6,174,262)             --          --
                                             -----------   ------------   ------------    ------------    ------------    --------

Balance, December 31, 1999                   303,472,035          3,034     17,537,333     (19,725,238)             --    (428,489)
                                             -----------   ------------   ------------    ------------    ------------    --------





                See notes to consolidated financial statements.





                                       10


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 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                    $   0.14         600,000              6          83,994              --            --
Issuance of common stock,
  exercise of options                        0.15       1,600,000             16         239,984              --            --
Issuance of common stock,
  exercise of options                        0.16         650,000              7         103,994              --            --
Issuance of common stock,
  exercise of options                        0.17         100,000              1          16,999              --            --
Issuance of common stock,
  exercise of options                        0.21         792,500              8         166,417              --            --
Issuance of common stock,
  exercise of options                        0.25       1,000,000             10         246,090              --            --
Issuance of common stock,
  exercise of options                        0.27         281,000              3          75,867              --            --
Issuance of common stock,
  exercise of options                        0.36         135,000              1          48,599              --            --
Issuance of common stock,
  exercise of warrants                       0.20         220,589              2          44,998              --            --
Issuance of common stock,
  exercise of warrants                       0.24         220,589              2          53,998              --            --
Issuance of common stock,
  exercise of warrants                       0.27          90,909              1          24,999              --            --
Issuance of common stock,
  exercise of warrants                       0.33          90,909              1          29,999              --            --
Issuance of common stock,
  conversion of debt                         0.14      35,072,571            351       4,907,146              --            --
Issuance of common stock,
  conversion of debt                         0.19       1,431,785             14         275,535              --            --
Issuance of common stock,
  conversion of debt                         0.20       1,887,500             19         377,481              --            --
Issuance of common stock,
  conversion of debt                         0.36          43,960             --          15,667              --            --
Issuance of common stock,
  cash less exercise of
  warrants                                                563,597              6         326,153              --            --
Issuance of common stock,
  services rendered                          0.46         100,000              1          46,499              --            --
Private placement of
  common stock                               0.22      13,636,357            136       2,999,864              --            --
Private placement of
  common stock                               0.30       4,960,317             50       1,499,950              --            --
Private placement of
  common stock                               0.40      13,265,000            133       5,305,867              --            --
Cashless exercise of warrants                                  --             --        (326,159)             --            --
Beneficial conversion
  feature, January Debenture                                   --             --         386,909              --            --
Warrant costs, consulting
  agreement                                                    --             --         200,249              --            --
Warrant costs, January Debenture                               --             --          13,600              --            --
Warrant costs, private placement                               --             --       3,346,414              --    (3,346,414)
Recovery of subscription
  receivable previously
   written off                                                 --             --          19,000              --            --
Amortization of warrant
  costs, securities purchase
  agreements                                                   --             --              --              --       544,163
Credit arising from
  modification of
  option terms                                                 --             --       1,901,927              --            --
Net loss, year ended
  December 31, 2000                                            --             --              --      (9,354,664)           --
                                                     ------------   ------------    ------------    ------------    ----------

Balance, December 31, 2000                            380,214,618          3,802      39,969,373     (29,079,902)   (3,230,740)
                                                     ------------   ------------    ------------    ------------    ----------





                See notes to consolidated financial statements.




                                       11

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 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                 $  0.270          40,000               1           10,799               --               --
Issuance of common stock,
  exercise of options                    0.360          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                  0.350         100,000               1           34,999               --               --
Sale of common stock, for cash           0.150       6,666,667              66          999,933
Sale of common stock, for cash           0.300       2,000,000              20          599,980               --               --
Sale of common stock, for cash           0.320       3,125,000              31          999,969               --               --
Sale of common stock, for cash           0.400       1,387,500              14          554,986               --               --
Sale of common stock, for cash           0.270       9,666,667              96        2,609,904
Cashless exercise of warrants                               --              --          (77,491)              --               --
Warrant costs, private placement                            --              --          168,442               --         (168,442)
Warrant costs, private equity
  line of credit                                            --              --        1,019,153               --       (1,019,153)
Amortization of warrant costs,
  securities purchase agreements                            --              --               --               --          985,705
Credit arising from modification
  of option terms                                           --              --          691,404               --               --
Net loss, year ended
  December 31, 2001                                         --              --               --      (11,715,568)              --
                                                  ------------    ------------     ------------     ------------     ------------

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






                See notes to consolidated financial statements.




                                       12

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 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                      403,296,86       $  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                       455,523,99        $ 4,555    $ 57,530,605    $(51,137,805)   $ (4,688,761)
                                               ============        =======    ============    ============    ============






                See notes to consolidated financial statements.




                                       13


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' (DEFICIT) EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO JUNE 30, 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    21,087,500            210       1,686,790              --             --
Issuance of common stock,
  conversion of debt                      0.1000     5,155,754             52         515,674              --             --
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              --             --
Issuance of common stock,
  for services rendered                   0.0930       107,527              1           9,999              --             --
Warrant costs, issued with
  sale of common stock,
  for cash                                                  --             --         477,944              --       (477,944)
Warrant costs, issued with
  issue of convertible
  debenture                                                 --             --       1,071,000              --     (1,071,000)
Expenses of stock issuance                                  --             --         (70,947)             --         36,385
Amortization of warrant
  costs, securities
  purchase agreements                                       --             --              --              --        658,601
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)             --             --
Litigation settlement stock              0.0800        947,000              9          75,751              --             --
Options issued for
 services rendered                                          --             --           4,250              --             --
Beneficial conversion
  feature, April debenture                                  --             --         250,000              --             --
Net loss, Six Months
  Ended June 30, 2003                                       --             --              --      (3,734,647)            --
                                                  ------------   ------------    ------------    ------------    -----------

Balance, June 30, 2003
  (unaudited)                                      483,484,636   $      4,834    $ 58,589,787    $(54,872,452)   $(3,792,356)
                                                  ============   ============    ============    ============    ===========




                See notes to consolidated financial statements.



                                       14


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                      CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                                                                     Inception
                                                                                        Six Months Ended            (February 20,
                                                                                             June 30,                 1984) to
                                                                                 ------------------------------       June 30,
                                                                                    2003              2002              2003
                                                                                 ------------      ------------      ------------
                                                                                                            
Cash Flows from Operating Activities:
   Net loss                                                                      $ (3,734,647)     $ (5,569,481)     $(54,872,452)
                                                                                 ------------      ------------      ------------
   Adjustments to reconcile net loss to
      net cash used by operating activities:
         Depreciation                                                                 482,945           469,735         2,921,608
         Amortization of debt issuance costs                                           30,458             8,370           859,095
         Amortization of deferred interest cost on beneficial
            conversion feature of convertible debenture                               210,386            14,884         4,165,783
         Amortization of discount on warrants                                         434,870           483,614         3,802,419
         Amortization of deferred compensation cost                                        --                --           760,500
         Issuance of common stock for debenture interest                               37,685             1,753           157,322
         Issuance of common stock for services                                             --                --         1,586,000
         Compensation expense for options and warrants                                  4,250           615,542         3,563,122
         Changes in operating assets and liabilities:
           (Increase) decrease in other current assets                                 11,391           (72,766)         (133,920)
            Increase in other assets                                                 (115,022)          (72,389)       (1,750,211)
            Increase (decrease) in accounts payable and  accrued liabilities          606,111          (864,563)        1,167,018
                                                                                 ------------      ------------      ------------
                  Total adjustments                                                 1,703,074           584,180        17,098,736
                                                                                 ------------      ------------      ------------
                  Net cash used by operating activities                            (2,031,573)       (4,985,301)      (37,773,716)
                                                                                 ------------      ------------      ------------

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                                     4,769           (52,354)       (4,318,615)
                                                                                 ------------      ------------      ------------
                  Net cash provided (used) by investing activities                      4,769           (52,354)       (4,318,615)
                                                                                 ------------      ------------      ------------

Cash Flows from Financing Activities:
   Proceeds from issuance of convertible debt- net of issuance costs                  867,500           500,000        12,367,500
   Proceeds from sale of securities, net of issuance costs                          1,660,340         3,438,988        31,190,026
   Proceeds from common stock subscribed but not issued                              (758,900)               --           125,000
   Payments under litigation settlement                                            (1,021,647)               --        (1,021,647)
   Payments under capital lease                                                       (67,814)          (77,285)         (377,842)
   Payments on note payable                                                           (13,385)          (13,790)          (94,661)
   Recovery of subscription receivable written off                                         --                --            19,000
                                                                                 ------------      ------------      ------------
                  Net cash provided by financing activities                           666,094         3,847,913        42,207,376
                                                                                 ------------      ------------      ------------

Net Increase (Decrease) in Cash and Cash Equivalents                               (1,360,710)       (1,189,742)          115,045

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

Cash and Cash Equivalents, Ending                                                $    115,045      $    310,067      $    115,045
                                                                                 ============      ============      ============

Supplemental Disclosure of Non-Cash Financing Activities:
   Cash paid during the period for interest                                      $      8,246      $     14,385
                                                                                 ============      ============

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






                See notes to consolidated financial statements.



                                       15

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)



NOTE 1.  BASIS OF PRESENTATION

         The accompanying unaudited consolidated financial statements at June
         30, 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 June 30, 2003 and results of operations for
         the three and six months ended June 30, 2003 and 2002 and cash flows
         for the six months ended June 30, 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 the majority of its general and administrative expenses to
         research and development. This change was necessary to reflect current
         operating costs relating to the Company's Yonkers, New York facility.
         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 $54,872,452 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.


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.




                                       16

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)



NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         GENERAL (Continued)

         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

         We have eight issued U.S. patents, some covering the composition of
         Product R and others covering various uses of the Product R. We have
         nine pending U.S. patent applications, among which two have been
         allowed. We have eighteen pending foreign patent applications. In
         addition, we have two issued Australian patents covering a use of
         Product R.

         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 published or patents are issued, 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.




                                       17

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         GENERAL (Continued)

         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.

         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 Phase I/Phase II Study in cachectic patients needing salvage
         therapy for AIDS is continuing with 15 patients currently enrolled in
         this study, five of whom have completed the first dose of Product R
         required under the study.

         In August 2003, we decided to defer the continuation of, and re-examine
         the procedures, protocol and objectives of, the two Phase I studies in
         cachectic patients with solid tumors, leukemia and lymphoma. Because
         of our limited resources we currently believe it to be in our best
         interests to focus our clinical efforts on the Phase I/Phase II Study
         in cachectic patients needing salvage therapy for AIDS.

         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. It is anticipated that these trials will
         support future FDA applications. The Company paid $242,000 under this
         agreement.




                                       18

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         GENERAL (Continued)

         STATUS OF ISRAEL CLINICAL TRIALS (Continued)

         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, of which approximately
         $1,223,000 has been expensed and approximately $875,000 has been paid
         for the six months ended June 30, 2003. Approximately $299,000 has been
         expensed and approximately $50,000 was paid during the three months
         ended June 30, 2003.

         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 $82,000 has been
         expensed and approximately $76,000 has been paid for the six months
         ended June 30, 2003, and approximately $28,000 has been incurred and
         approximately $0 was paid during the three months 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 were expected to be
         $138,000, of which payments of $40,000 each were made in July 2002 and
         November 2002. No other payments have been made.

         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



                                       19

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         HIRSCHMAN AGREEMENT (Continued)

         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 June 30, 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 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.




                                       20

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         HIRSCHMAN AGREEMENT (Continued)

         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. 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.




                                       21

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         OTHER EMPLOYEES (Continued)

         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).

         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).

         In May 2003, the Company issued options to purchase 100,000 shares of
         our Company's stock at an exercise price of $0.085 per share for
         outside services associated with the maintenance of our facility in the
         Bahamas. These options are compensation for services rendered from
         March 2003 to February 2004 with an expiration date of February 28,
         2004. The fair value of this option was estimated to be $4,250 (price
         per option of $0.0425) based upon a financial analysis of the terms of
         the warrants using the Black-Scholes Pricing Model with the following
         assumptions: expected volatility of 139%; a risk free interest rate of
         2.72%. This expense is recorded under compensation and other expenses
         for options and warrants on the statement of operations

         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



                                       22

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (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)

         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 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).



                                       23

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (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 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).

         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



                                       24

                         ADVANCED VIRAL RESEARCH CORP.
                         (A Development State Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)



NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

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

         BOARD OF DIRECTORS (Continued)

         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.


                                                    Six Months
                                                   Ended June 30,
                                            ----------------------------
                                               2003              2002
                                            -----------      -----------
Net loss as reported                        $(3,734,647)     $(5,569,481)
Total stock-based compensation
  expense determined under fair value
  based method for all awards, net of
  related tax effects                           (94,121)      (1,140,423)
                                            -----------      -----------
Pro forma net loss                          $(3,828,768)     $(6,709,904)
                                            ===========      ===========

Earnings per share - basic and diluted:
   As reported                                   $(0.01)          $(0.01)
                                            ===========      ===========
   Pro forma                                     $(0.01)          $(0.02)
                                            ===========      ===========



         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.



                                       25

                         ADVANCED VIRAL RESEARCH CORP.
                         (A Development State Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

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

         GLOBOMAX AGREEMENT (Continued)

         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 $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



                                       26

                         ADVANCED VIRAL RESEARCH CORP.
                         (A Development State Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

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

         DISTRIBUTION AGREEMENTS (Continued)

         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 $182,000 has been paid at June 30, 2003. Additional
         payments are scheduled through August 2003.

         SETTLED 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.



                                       27

                         ADVANCED VIRAL RESEARCH CORP.
                         (A Development State Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)


NOTE 3.  COMMITMENTS AND CONTINGENCIES (Continued)

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

         SETTLED LITIGATION (Continued)

         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.

         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 our common stock and agreed to pay an aggregate of
         $1,047,891 to such parties, of which $855,034 was paid as of June 30,
         2003. The balance shall be paid in three equal monthly installments
         until September 2003.




                                       28

                         ADVANCED VIRAL RESEARCH CORP.
                         (A Development State Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)


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:

         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. In May 2003, the holders converted
                  the third 20% ($100,000 plus interest of $5,000) into
                  1,050,000 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



                                       29

                         ADVANCED VIRAL RESEARCH CORP.
                         (A Development State Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)


NOTE 4.  SECURITIES PURCHASE AGREEMENTS (Continued)

         CONVERTIBLE DEBENTURES AND WARRANTS (Continued)

                  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. In July 2003, Mr.
                  Dicke converted the third 20% ($200,000 plus interest of
                  $10,000) of the debenture into 2,100,000 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. In July 2003, Mr. Lunder informed the Company
                  that he elected not to convert his third 20% tranche of
                  $100,000.

         o        On April 28, 2003 and July 18, 2003 the Company entered into
                  separate securities purchase agreements with Cornell (i) 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 were purchased in
                  July 2003 immediately following debentures issued pursuant to
                  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 (the
                  "April Agreement"); and (ii) whereby we sold to Cornell an
                  additional $1,000,000 of our 5% convertible debentures due
                  July 18, 2008 for gross cash consideration of $1,000,000 (the
                  "July Agreement"). The Company received net proceeds of
                  $1,312,500 and $869,486 for the April and July Agreements,
                  respectively.

                  Pursuant to the April Agreement and the July Agreement,
                  Cornell or its assignees 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 $0.091 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 under
                  the April Agreement, we have the right to redeem the last
                  $1,000,000 convertible debenture at



                                       30

                         ADVANCED VIRAL RESEARCH CORP.
                         (A Development State Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)


NOTE 4.  SECURITIES PURCHASE AGREEMENTS (Continued)

         CONVERTIBLE DEBENTURES AND WARRANTS (Continued)

                  the face amount of the convertible debenture within 10 days of
                  the effectiveness of the registration statement. Pursuant to
                  the terms of the April Agreement, commencing July 27, 2003,
                  and in the case of the July Agreement, commencing October 18,
                  2003, Cornell may convert the debenture plus accrued interest,
                  (which may be taken at Cornell's option in cash or common
                  stock), in shares of our common stock at a conversion price
                  equal to the lesser of (a) $0.08 or (b) 80% of the lowest
                  closing bid price of our common stock for the four trading
                  days immediately preceding the conversion date. No more than
                  $600,000 may be converted in any thirty-day period under both
                  the April and July Agreements 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.

                  Our obligations under the convertible debentures and the April
                  and July Agreements are secured by a first priority security
                  interest in substantially all of our assets. This security
                  interest expires upon the earlier to occur of (i) the fiftieth
                  (50th) day following the effectiveness of the registration
                  statement covering the resale of the shares underlying the
                  convertible debentures; (ii) the date we receive, three
                  million dollars ($3,000,000) of capital, in any form other
                  than through the issuance of free-trading shares of the
                  Company's common stock, from sources other than Cornell; or
                  (iii) the satisfaction of our obligations under the April and
                  July Agreements, the convertible debentures and the ancillary
                  documents entered into thereby.

                  The legal expenses associated with these transactions are
                  estimated to be approximately $73,000 which has been paid as
                  of July 2003.

         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.



                                       31

                         ADVANCED VIRAL RESEARCH CORP.
                         (A Development State Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)


NOTE 4.  SECURITIES PURCHASE AGREEMENTS (Continued)

         SECURITIES PURCHASE AGREEMENTS (Continued)

         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").

         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



                                       32

                         ADVANCED VIRAL RESEARCH CORP.
                         (A Development State Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)


NOTE 4.  SECURITIES PURCHASE AGREEMENTS (Continued)

         SECURITIES PURCHASE AGREEMENTS (Continued)

         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.

         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



                                       33

                         ADVANCED VIRAL RESEARCH CORP.
                         (A Development State Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)



NOTE 4.  SECURITIES PURCHASE AGREEMENTS (Continued)

         SECURITIES PURCHASE AGREEMENTS (Continued)

         Model with the following assumptions: expected volatility of 114%; a
         risk free interest rate of 3.1% and an expected holding period of five
         years. In connection with this transaction the Company paid finders'
         fees to Harbor View consisting of (i) $6,000 and (ii) warrants to
         purchase 75,000 shares of common stock at an exercise price per share
         of $0.12 until March 2006.

         In April and May 2003, pursuant to securities purchase agreements with
         various investors, the Company sold 3,900,000 shares of 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 2008, for an aggregate purchase price $312,000. The fair
         value of all warrants issued under this agreement was estimated to be
         $153,000 (price per warrant of $0.0545 to $0.00730 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 139%; a risk free interest rate of 2.72% and an expected
         holding period of five years. In connection with this transaction, the
         Company paid 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 through April 2008.

         On April 11, 2003, pursuant to a securities purchase agreement with
         James F. Dicke II, a former member of the Company's Board of Directors,
         the Company sold 3,125,000 shares of common stock at $0.08 per share
         for a total purchase price of $250,000, along with warrants to purchase
         1,875,000 shares of common stock at an exercise price per share of
         $0.12 through April 2008. The fair value of all warrants issued under
         this agreement was estimated to be $151,000 (price per warrant of
         $0.0806 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 139%; a risk free interest rate of
         2.72% and an expected holding period of five years.

         In June 2003, pursuant to a securities purchase agreement with an
         investor, the Company sold 1,562,500 shares of common stock at $0.08
         per share for a total purchase price of $125,000, along with warrants
         to purchase 937,500 shares of common stock at an exercise price per
         share of $0.12 through June 2008. The fair value of all warrants issued
         under this agreement was estimated to be $58,000 (price per warrant of
         $0.0538 to $0.0622 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 139%; a risk free
         interest rate of 2.72% and an expected holding period of five years In
         July in connection with this transaction, the Company paid a finders'
         fee to Avix, Inc. consisting of (i) $8,000 and (ii) warrants to
         purchase 93,750 shares of common stock at an exercise price per share
         of $0.12 through June 2008. As at June 30, 2003 these shares were not
         issued and were reflected on the Balance Sheet as Common Stock
         subscribed but not issued in the amount of $125,000.





                                       34

                         ADVANCED VIRAL RESEARCH CORP.
                         (A Development State Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (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 June
         30, 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. 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. However, Cornell's
         obligation to purchase and the Company's obligation to sell the common
         stock is conditioned upon the per share purchase price being equal to
         or greater than a price the Company sets on the advance notice date,
         the minimum acceptable price, which may not be set any lower 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. At the time of each advance, the Company is
         obligated to pay Cornell a fee equal to five percent of amount of each
         advance. 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.




                                       35

                         ADVANCED VIRAL RESEARCH CORP.
                         (A Development Stage Company)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)


NOTE 5.  DISCONTINUED OPERATIONS

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




                                                                                                      Inception
                                                                                                     (February 20,
                                         Three Months                       Six Months                 1984) to
                                        Ended June 30,                     Ended June 30,              June 30,
                                  ----------------------------      ---------------------------       -----------
                                     2003             2002              2003            2002             2003
                                  -----------      -----------      -----------      -----------      -----------
                                                                                       
Revenues                          $        --      $        --      $        --      $        --      $        --
                                  -----------      -----------      -----------      -----------      -----------
Costs and Expenses:
   General and administrative           2,739           39,312            8,430           76,536        1,318,780
   Depreciation                         3,960            5,212            7,921           10,424          279,419
                                  -----------      -----------      -----------      -----------      -----------
                                        6,699           44,524           16,351           86,960        1,598,199
                                  -----------      -----------      -----------      -----------      -----------

Loss from Operations                   (6,699)         (44,524)         (16,351)         (86,960)      (1,598,199)
Other Income                               --               --               --               --            4,655
                                  -----------      -----------      -----------      -----------      -----------

Discontinued operations           $    (6,699)     $   (44,524)     $   (16,351)     $   (86,960)     $(1,593,544)
                                  ===========      ===========      ===========      ===========      ===========





                                       36


Item 2. Management's Discussion and Analysis of Financial Condition and Results
         of Operations

         The following discussion and analysis should be read in conjunction
with the Consolidated Financial Statements and the related Notes to Consolidated
Financial Statements of Advanced Viral Research Corp. included in Item 1 of this
Quarterly Report on Form 10-Q. The results of operations for interim periods are
not necessarily indicative of the results to be expected for a full year. The
statements should be read in conjunction with the consolidated financial
statements and footnotes thereto included in our Annual Report on Form 10-K for
the year ended December 31, 2002.

OVERVIEW

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

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

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

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

         o        Rheumatoid arthritis.

         Since 1962, when Reticulose(R) was reclassified as a "new drug" by the
Food and Drug Administration, or FDA, the FDA has not permitted Reticulose(R) to
be marketed in the United States. A forfeiture action was instituted in 1962 by
the FDA against Reticulose(R), and it was withdrawn from the United States
market. The injunction obtained by the FDA prohibits, among other things, any
shipment of Product R until a new drug application, or NDA, is approved by the
FDA. FDA approval of an NDA first requires clinical testing of Product R in
human trials, which cannot be conducted until we first satisfy the regulatory
protocols and the substantial pre-approval requirements imposed by the FDA upon
the introduction of any new or unapproved drug product pursuant to an
investigational new drug application, or IND.

         Since our inception in July 1985, we have been engaged primarily in
research and development activities. We have not generated significant operating
revenues, and as of June 30, 2003 we had incurred a cumulative net loss of
$54,872,452. 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



                                       37


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:

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

         o        Phase I Study in Cachectic Patients with Leukemia and
                  Lymphoma. Included are patients with acute lymphocytic
                  leukemia, multiple Myeloma, Hodgkin's disease and
                  non-Hodgkin's lymphoma.

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

         The Phase I/Phase II Study in cachectic patients needing salvage
therapy for AIDS is continuing with 15 patients currently enrolled in this
study, five of whom have completed the first dose of Product R required under
the study.

         In August 2003, we decided to defer the continuation of, and re-examine
the procedures, protocol and objectives of, the two Phase I studies in cachectic
patients with solid tumors, leukemia and lymphoma. Because of our limited
resources we currently believe it to be in our best interests to focus our
clinical efforts on the Phase I/Phase II Study in cachectic patients needing
salvage therapy for AIDS.

         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 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 approximately $1,223,000
has been expensed and approximately $875,000 of which has been paid during the
six months ended June 30, 2003. Approximately $299,000 has been expensed and
approximately $50,000 was paid during the three months ended June 30, 2003.

         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 $82,000 has been expensed and approximately $76,000 has
been paid during the




                                       38

six months ended June 30, 2003, and approximately $28,000 has been expensed and
$0 was paid during the three months ended June 30, 2003.

         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.

         During 2002, our 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 June 30, 2003 and December 31, 2002 as Assets Held For Sale. LTD had
no liabilities as of June 30, 2003 and December 31, 2002, 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
and six months ended June 30, 2003 and for the years ended December 31, 2002,
2001 and 2000 as Loss from Discontinued Operations.

         In August 2003, our Board of Directors approved a resolution to have a
mandatory retirement age of 70 for members, nominees or appointees to the Board
of Directors.

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

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

RESULTS OF OPERATIONS

         For the three and six months ended June 30, 2003, we incurred losses of
approximately $1,985,000 and approximately $3,735,000 vs. approximately
$2,696,000 and $5,569,000 for the three and six months ended June 30, 2002. Our
losses were attributable primarily to:

         RESEARCH AND DEVELOPMENT EXPENSE. Research and development expenses
decreased in the three and six months ended June 30, 2003 to approximately
$389,000 and approximately $847,000 vs. approximately $878,000 and approximately
$2,539,000 during the three and six months ended June 30, 2002. We have reduced
our research and development activities to include only research



                                       39


performed in Israel. As such, allocations for research and development related
expenses for salaries, benefits, rent and utilities at our headquarters in
Yonkers, New York, which were included in research and development for the three
and six months ended June 30, 2002, are recorded in general and administrative
expense for the three and six months ended June 30, 2003, with the exception
that in 2003 our Chief Scientific Officer, who is also our Chief Executive
Officer, allocates approximately 30% of his time to research and development
vs.50% for the three and six months ended June 30, 2002. Therefore,
approximately $25,000 and approximately $56,000 for the three and six months
ended June 30, 2003 vs. approximately $46,000 and approximately $93,000 for the
three and six months ended June 30, 2002 of his compensation has been allocated
to research and development expense. The balance is allocated to general and
administrative expense for the three and six months ended June 30, 2003 and
2002.

The decrease in research and development expenses primarily resulted from:

         o        allocation of research and development expenditures relating
                  to salaries and benefits excluding our Chief Executive Officer
                  were approximately $442,000 and approximately $887,000 for the
                  three and six months ended June 30, 2002 with no corresponding
                  amounts for the three and six months ended June 30, 2003.
                  Approximately $89,000 and approximately $162,000 for rent and
                  utilities were allocated to research and development expense
                  during the three and six months ended June 30, 2002 with no
                  corresponding amounts allocated to research and development
                  expense for the three and six months ended June 30, 2003;

         o        expenditures in connection with Product R research in Israel
                  were approximately $363,000 and approximately $765,000 for the
                  three and six months ended June 30, 2003 vs. approximately
                  $88,000 and approximately $128,000 for the three months and
                  six months ended June 30, 2002. The increase was attributable
                  to expenses for the three and six months ended June 30, 2003
                  of approximately $299,000 and approximately $598,000 of
                  EnviroGene (consultant), approximately $16,000 and
                  approximately $60,000 of Quintiles Israel Ltd. (consultant)
                  and approximately $40,000 and $0 of the Weizmann Institute of
                  Science (consultant). This compares to expenses for the three
                  and six months ended June 30, 2002 of approximately $87,000
                  and approximately $127,000 made to EnviroGene and;

         o        consulting expenses payable in connection with the preparation
                  and filing with the FDA of the IND for topical Product R were
                  approximately $85,000 and approximately $994,000 for the three
                  and six months ended June 30, 2002, compared to $0 in 2003. As
                  of January 2003, GloboMax LLC is no longer providing services
                  to or on behalf of the Company;

         o        expenditures for laboratory supplies were approximately
                  $76,000 and approximately $211,000 for the three and six
                  months ended June 30, 2002. Expenditures for lab supplies of
                  approximately $5,000 and approximately $15,000 for the three
                  and six months ended June 30, 2003 were allocated to General
                  and Administrative expense.Research and Development expenses
                  before allocations were approximately $364,000 and
                  approximately $791,000 for the three and six months ended June
                  30, 2003 vs. approximately $301,000 and approximately
                  $1,397,000 for the three and six months ended June 30, 2002.

Research and development expenses before allocations increased approximately
$364,000 for the three months ended June 30, 2003 compared to approximately
$301,000 for the three months ended June 30, 2002. Expenses for the Israeli
studies increased by approximately $275,000 offset by lower costs for
consultants of approximately $141,000 and lab supplies of approximately $71,000.
Research and




                                       40

development expenses before allocations decreased approximately $791,000 for the
six months ended June 30, 2003 compared to approximately $1,397,000 for the six
months ended June 30, 2002. The decrease was due primarily to lower consulting
costs of approximately $1,061,000 and laboratory supplies of approximately
$182,000 offset by increased expenditures relating to the Israeli studies.

         GENERAL AND ADMINISTRATIVE EXPENSE. General and administrative expense
increased for the three and six months ended June 30, 2003 to approximately
$805,000 and approximately $1,668,000 vs. approximately $659,000 and
approximately $1,350,000 during the three and six months ended June 30, 2002.
The increase in general and administrative expenses primarily resulted from:

         o        increased professional fees of approximately $193,000 and
                  approximately $505,000 for the three and six months ended June
                  30, 2003 vs. approximately $103,000 and approximately $293,000
                  for the three and six months June 30, 2002, which increase was
                  primarily attributable to certain legal fees for litigation
                  (See Note 3) which were approximately $106,000 and
                  approximately $299,000 for the three and six months ended June
                  30, 2003 vs. approximately $6,000 and approximately $82,000
                  for the three and six months June 30, 2002;

         o        increased payroll and related expenses of approximately
                  $270,000 and approximately $537,000 for the three and six
                  months ended June 30, 2003 vs. approximately $226,000 and
                  approximately $450,000 for the three and six months ended June
                  30, 2002, which increase is attributable to the allocation of
                  staff expenses from research and development functions. For
                  the three and six months ended June 30, 2003, salaries and
                  benefits were 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 research and development of our clinical
                  trials vs. 50% for the three and six months ended June 30,
                  2002. Approximately $59,000 and approximately $130,000 for the
                  three and six months ended June 30, 2003 vs. approximately
                  $45,000 and approximately $93,000 for the three and six months
                  ended June 30, 2002 of his compensation has been allocated to
                  general and administrative expense.. Payroll and related
                  expenses for the three and six months ended June 30, 2002
                  before allocation to research and development expense was
                  approximately $715,000 and approximately $1,429,000 Before
                  allocation to general and administrative expense, payroll and
                  related expenses were approximately $295,000 and approximately
                  $593,000 for the three and six months ended June 30, 2003 due
                  to a reduction of personnel during November 2002 from 35 to 10
                  employees;

         o        increased rent and utility expenses of approximately $107,000
                  and approximately $211,000 for the three and six months ended
                  June 30, 2003 vs. $19,000 and approximately $37,000 for the
                  three and six months ended June 30, 2002, which increase is
                  attributable to the allocation of rent and utilities from
                  research and development expense to general and administrative
                  expense. For the three and six months ended June 30, 2003, all
                  rent and utilities expenses were recorded as general and
                  administrative expense. Rent and utility expenses for the
                  three and six months ended June 30, 2002 before allocation to
                  research and development expense was approximately $108,000
                  and approximately $199,000, respectively.

General and administrative expenses before allocations decreased to
approximately $830,000 and approximately $1,724,000 for the three and six months
ended June 30, 2003 vs. approximately $1,236,000 and approximately $2,492,000
for the three and six months ended June 30, 2002. The decrease is primarily
attributable to a reduction in staff from 33 to 10 employees during November
2002.



                                       41


         COMPENSATION EXPENSE FOR OPTIONS AND WARRANTS. Compensation expense was
approximately $4,000 for the three and six months ended June 30, 2003 vs.
$616,000 for the three and six months ended June 30, 2002. These amounts
resulted from the calculation of the fair value of options, using the Black
Scholes Pricing Model. During May 2003, we issued of an option to an
non-employee for services of approximately ($4,000) For the three and six months
ended June 30, 2002 we extended the exercise date of a non-employee's option
($177,000), granted options to members of our advisory board ($247,000) and
issued warrants to an outside consultant, Harbor View Group, Inc. ($191,000).

         DEPRECIATION EXPENSE. Depreciation expense increased to approximately
$237,000 and approximately $475,000 for the three months and six months ended
June 30, 2003 vs. $231,000 and approximately $459,000 for the three and six
months ended June 30, 2002, for assets acquired during 2002 which are
depreciated over a full year in 2003.


         INTEREST INCOME (EXPENSE). Interest income decreased approximately
$2,000 and increased approximately $8,000 for the three and six months ended
June 30, 2003 vs. approximately $3,000 and approximately $5,000 for the three
months six months ended June 30, 2002 due to fluctuating cash balances invested
in money market accounts.

         Our losses during the three and six months ended June 30, 2003 are also
due to increased interest expense of approximately $545,000 and approximately
$732,000 vs. approximately $270,000 and approximately $523,000 for the three and
six months ended June 30, 2002. Included in the interest expense are:

         o        the increase in the beneficial conversion feature on certain
                  convertible debentures of approximately $186,000 and
                  approximately $210,000 for the three and six months ended June
                  30, 2003 vs. approximately $15,000 for the three and six
                  months ended June 30, 2002. This increase was due to the
                  issuance of a $1,000,000 convertible debenture during April
                  2003;

         o        increase interest expense associated with certain convertible
                  debentures of approximately $23,000 and approximately $38,000
                  for the three and six months ended June 30, 2003 vs.
                  approximately $2,000 for the three and six months ended June
                  30, 2002;

         o        amortization of discount on certain warrants increased
                  approximately $304,000 and decreased approximately $435,000
                  for the three and six months ended June 30, 2003 vs.
                  approximately $242,000 and approximately $484,000 for the
                  three months and six months ended June 30, 2002; and

         o        amortization of loan costs increased approximately $28,000 and
                  approximately $40,000 for the three and six months ended June
                  30, 2003 vs. $4,000 and approximately $8,000 for the three and
                  six months ended June 30, 2002.

         LOSS FROM CONTINUING OPERATIONS. Losses from continuing operations for
the three and six months ended June 30, 2003 were approximately $1,978,000 and
approximately $3,718,000 vs. approximately $2,651,000 and approximately
$5,483,000 for the three and six months ended June 30, 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.


                                       42


         LOSS FROM DISCONTINUED OPERATIONS. Losses from discontinued operations
for the three and six ended June 30, 2003 were approximately $7,000 and
approximately $16,000 vs. approximately $45,000 and approximately $87,000 for
the three and six ended June 30, 2002, which losses resulted from our 99% owned
Bahamian subsidiary, Advance Viral Research Ltd. held for sale. During 2002, our
Board of Directors approved a plan to sell Advance Viral Research Ltd. ("AVR
Ltd."), our Bahamian subsidiary. The decision was based upon the completion of
construction on our facility in Yonkers, New York capable of providing all
functions previously provided by the Freeport, Bahamas plant. The assets of AVR
Ltd. have been classified on our Consolidated Balance Sheet at June 30, 2003 and
December 31, 2002 as Assets held for Sale. AVR Ltd. had no liabilities as of
June 30, 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 three and six
months ended June 30, 2003 and 2002 as Loss from Discontinued Operations.

         REVENUES. We had no revenues for the three months and six ended June
30, 2003 or June 30, 2002.

LIQUIDITY

         As of June 30, 2003, we had current assets of approximately $385,000
compared to approximately $1,770,000 as of December 31, 2002. We had total
assets of approximately $3,313,000 and $4,946,000 at June 30, 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 June 30, 2003, we had current liabilities of
approximately $1,220,000 compared to approximately $685,000 as of December 31,
2002. The increase in current liabilities was primarily attributable to limited
funds available to pay our accounts payable.


         During the six months ended June 30, 2003, we used cash of
approximately $2,032,000 for operating activities, as compared to approximately
$4,985,000 during the six months ended June 30, 2002. During the six months
ended June 30, 2003, our expenses included:

         o        approximately $593,000 for payroll and related costs primarily
                  for administrative staff, scientific personnel and executive
                  officers;

         o        approximately $548,000 for other professional and consulting
                  fees, including $299,000 for legal fees relating to settled
                  litigation. (See "Legal Proceedings");

         o        approximately $199,000 for insurance costs;

         o        approximately $211,000 for rent and utilities for our Yonkers
                  facility; and

         o        approximately $477,00 for expenditures for Product R research
                  in Israel.

            During the six months ended June 30, 2003, cash flows provided by
financing activities was primarily due to the proceeds from the sale of common
stock issued of approximately $901,000, the issuance of a convertible debenture
of $868,000, offset by the payment under litigation settlement $1,022,000 and
principal payments of $81,000 on equipment obligations. During the six months
ended June 30, 2003, cash flow used by investing activities reflected the sale
of an automobile located at our ADVR LTD facility in the Bahamas.




                                       43


            In May 2003 we issued options to purchase 100,000 shares of our
Company's stock at an exercise price of $0.085 for outside services associated
with the maintenance of our facility in the Bahamas. These options are
compensation for services rendered and to be rendered from March 2003 to
February 2004 the same as the one year exercise period.

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

         We adopted a (401k) 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 401(k) plan representing our match for the plan year
2002 which has been contributed to the 401(k) plan. 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 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.



                                       44

CAPITAL RESOURCES

         We have been and continue to be dependent upon the proceeds from the
continued sale of securities for the funds required to continue operations at
present levels and to fund further research and development activities. The
following table summarizes sales of our securities over the last two years.



                                                                                          Purchase Price
                                                          Convertible /                   Conversion Price /       Maturity Date/
Date Issued    Gross Proceeds   Security Issued           Exercisable Into                Exercise Price           Expiration Date
- -----------    --------------   ---------------           ----------------                --------------           ---------------
                                                                                                    
Jul-2001       $1,000,000       common stock              3,125,000 shares                $0.32 per share          n/a
Jul-2001       $490,000         common stock              1,225,000 shares                $0.40 per share          n/a
                                warrants                  367,500 shares                  $0.48 per share          7/27/2006
                                                          367,500 shares                  $0.56 per share
Aug-2001       $600,000         common stock              2,000,000 shares                $0.30 per share          n/a
Sep-2001       $1,000,000       common stock              6,666,667 shares                $0.15 per share          n/a
Dec-2001       $2,000,000       common stock              7,407,407 shares                $0.27 per share          n/a
Dec-2001       $410,000         common stock              1,518,519 shares                $0.27 per share          n/a
Dec-2001       $200,000         common stock              740,741 shares                  $0.27 per share          n/a
Feb-2002       $500,000         common stock              3,333,333 shares                $0.15 per share          n/a
Feb-2002       $500,000         common stock              3,333,333 shares                $0.15 per share          n/a
Mar-2002       $500,000         common stock              3,333,333 shares                $0.15 per share          n/a
Apr-2002       $1,939,000       common stock              17,486,491 shares               $0.11089 per share       n/a
May-2002       $500,000         convertible debenture     Approx. 4,412,000 shares        (1)                      5/30/2004
May-2002       consulting       warrants                  1,000,000 shares                $0.18 per share          5/30/2008
               services
Jul-2002       $1,000,000       convertible debenture     Approx. 9,350,000 shares        (2)                      7/3/2004
Jul-2002       $500,000         convertible debenture     Approx. 4,588,000 shares        (3)                      7/15/2004
Sep-2002       $3,010,000       common stock              21,500,000 shares (4)           $0.14 per share          n/a
                                common stock              947,000 shares (5)              $0.08 per share          n/a
Dec-2002 &     $1,100,000       common stock              13,750,000 shares               $0.08 per share           n/a
Mar-2003                        warrants                  9,075,000 shares                $0.12 per share          12/2007 - 3/2008
Apr-May 2003   $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               $0.091 per share(7)      4/2008
Jun-2003       $125,000         common stock              1,562,500 shares                $0.08 per share          n/a
                                warrants                  1,031,250 shares                $0.12 per share          6/2008
July 2003      $1,500,000       convertible debentures    18,750,000 shares               (8)                      7/2008


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

(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.

(8)      The debentures are convertible commencing October 13, 2002 at a
         conversion price equal to the lesser of (i) $.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.


                                       45


         In March 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. While the shelf registration statement was available
for use, we issued and sold approximately 59 million shares of our common stock
and received gross proceeds of approximately $11.2 million under the shelf
registration statement. The shelf registration statement is no longer available
for our use.

         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 June 30, 2003, principal and
interest on the debentures in the amount of $917,904 had been converted into
7,927,255 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



                                       46


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

         From December 2002 through July 2003, pursuant to securities purchase
agreements with various purchasers, we authorized the issuance of and sold
22,650,000 shares of our common stock and warrants to purchase up to 13,590,000
shares of our common stock at $0.08 per share, for an aggregate purchase price
of $1,812,000 In connection with the agreement, we paid finders' fees to Harbor
View Group, AVIX, Inc and a private investor consisting of (i) approximately
$92,220 and (ii) warrants to purchase 1,168,375 shares of our common stock. All
of the aforementioned warrants are exercisable at $0.12 per share commencing six
months after the closing date of the agreement, for a period of five years. As
of the date of this report, none of such warrants had been exercised. As at June
30, 2003 the "June" shares and warrants or 1,562,500 and 1,031,250 respectively,
were not issued and are reflected on the Balance Sheet as Common Stock
subscribed but not issued in the amount of $125,000.

         On April 28, 2003 and July 18, 2003 we entered into separate securities
purchase agreements with Cornell (i) 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 were purchased in July 2003
immediately following 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 (the
"April Agreement"); and (ii) whereby we sold to Cornell an additional $1,000,000
of our 5% convertible debentures due July 18, 2008 for gross cash consideration
of $1,000,000 (the "July Agreement"). Pursuant to the April Agreement and the
July Agreement, Cornell or its assignees 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 $0.091 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
under the April Agreement, 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 April Agreement, commencing July 27, 2003, and in the case of the July
Agreement, commencing October 18, 2003, Cornell may convert the debenture plus
accrued interest, (which may be taken at Cornell's option in cash or common
stock), in shares of our common stock at a conversion price equal to the lesser
of (a) $0.08 or (b) 80% of the lowest closing bid price of our common stock for
the four trading days immediately preceding the conversion date. No more than
$600,000 may be converted in any thirty-day period under both the April and July
Agreements 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.

         Our obligations under the convertible debentures and the April and July
Agreements are secured by a first priority security interest in substantially
all of our assets. This security interest expires upon the earlier to occur of
(i) the fiftieth (50th) day following the effectiveness of the registration
statement



                                       47


covering the resale of the shares underlying the convertible debentures; (ii)
the date we receive, three million dollars ($3,000,000) of capital, in any form
other than through the issuance of free-trading shares of the Company's common
stock, from sources other than Cornell; or (iii) the satisfaction of our
obligations under the April and July Agreements, the convertible debentures and
the ancillary documents entered into thereby.

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

OUTSTANDING SECURITIES

         As of August 14, 2003, in addition to the 485,047,136 shares of our
common stock currently outstanding, we have: (i) outstanding stock options to
purchase an aggregate of approximately 62.1 million shares of common stock at
exercise prices ranging from $0.08 to $0.36, of which approximately 56.5 million
are currently exercisable; (ii) outstanding warrants to purchase an aggregate of
approximately 58.7 million shares of common stock at prices ranging from $0.091
to $1.00, of which warrants to purchase 43.7 million shares are currently
exercisable; (iii) approximately 40.3 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 $30.4 million,
and we would have approximately 646.1 million shares of common stock
outstanding. The sale or availability for sale of this number of shares of
common stock in the public market could depress the market price of the common
stock. Additionally, the sale or availability for sale of this number of shares
may lessen the likelihood that additional equity financing will be available to
us, on favorable or unfavorable terms. Furthermore, the sale or availability for
sale of this number of shares could limit the annual amount of net operating
loss carryforwards that could be utilized.



                                       48


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 September 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.

Item 3. Quantitative and Qualitative Disclosures about Market Risk


         Not applicable.

Item 4. Controls and Procedures

         As of a date within 90 days prior to the filing date of this report,
the Company conducted an evaluation, under the supervision and with the
participation of the Chief Executive Officer and Chief Financial Officer, of the
effectiveness of the design and operation of our disclosure controls and
procedures. Based on that evaluation, the Chief Executive Officer and Chief
Financial Officer concluded that our disclosure controls and procedures are
effective to ensure that information required to be disclosed by the Company in
reports that we file or submit under the Exchange Act is recorded, processed,
summarized, and reported within the time periods specified in Securities and
Exchange Commission rules and forms as of June 30, 2003. There was no change in
our internal control over financial reporting during the fiscal quarter ended
June 30, 2003 that has materially affected, or is reasonably likely to
materially affect, the Company's internal control over financial reporting.


              PART II. OTHER INFORMATIONPART II. OTHER INFORMATION

Item 1. Legal Proceedings

                  We have no material legal proceedings pending.





                                       49


Item 2. Changes in Securities and Use of Proceeds

         See Part I, Item 2 of this Report.

Item 3. Defaults upon Senior Securities

         None.

Item 4. Submission of Matters to Vote of Security Holders

         During the quarter ended June 30, 2003, no matters were submitted to a
vote of security holders of the Registrant, through the solicitation of proxies
or otherwise.

Item 5. Other Information

         None

Item 6. Exhibits and Reports on Form 8-K

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

                  31.1        Certification of Chief Executive Officer pursuant
                              to Item 601(b)(31) of Regulations S-K, as adopted
                              pursuant to Section 302 of the Sarbanes-Oxley Act
                              of 2002.

                  31.2        Certification of Chief Financial Officer pursuant
                              to Item 601(b)(31) of Regulations S-K, as adopted
                              pursuant to Section 302 of the Sarbanes-Oxley Act
                              of 2002.

                  32.1        Certification of Chief Executive Officer pursuant
                              to 18 U.S.C. Section 1350, as adopted pursuant to
                              Section 906 of the Sarbanes-Oxley Act of 2002.

                  32.2        Certification of Chief Financial Officer pursuant
                              to 18 U.S.C. Section 1350, as adopted pursuant to
                              Section 906 of the Sarbanes-Oxley Act of 2002.

         (b) Reports on Form 8-K. None





                                       50


                                   SIGNATURES

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

                                       ADVANCED VIRAL RESEARCH CORP.



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




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




                                       51