As filed with the Securities and Exchange Commission on January 29, 2004

                                                 SEC Registration No. 333-______
================================================================================

                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM S-1
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                          ADVANCED VIRAL RESEARCH CORP.
                         (Name of issuer in its charter)




                                                                                          
               DELAWARE                                      5129                                   59-2646820
   (State or other jurisdiction of               (Primary Standard Industrial                    (I.R.S. Employer
    incorporation or organization)               Classification Code Number)                    Identification No.)



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

                                   ELI WILNER
                          200 CORPORATE BOULEVARD SOUTH
                             YONKERS, NEW YORK 10701
                                 (914) 376-7383
           (Name, address, and telephone number of agent for service)

                                 WITH COPIES TO:
                            Charles J. Rennert, Esq.
                      Berman Rennert Vogel & Mandler, P.A.
                     100 Southeast Second Street, Suite 2900
                                 Miami, FL 33131
                          Telephone No. (305) 577-4177
                         Telecopier No.: (305) 373-6036

Approximate date of commencement of proposed sale to the public: As soon as
practicable after this registration statement becomes effective.
If any of the securities being registered on this Form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933 check the following box. [X]
If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the Securities Act registration statement number of the earlier effective
registration statement for the same offering. [ ]
If this Form is a post-effective amendment filed pursuant to Rule 462(c) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [ ]
If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]




                         CALCULATION OF REGISTRATION FEE
============================================================================================================================
                                                                                          Proposed Maximum
                                                                      Proposed Maximum       Aggregate         Amount of
            Title of Each Class of                  Amount to be       Offering Price         Offering        Registration
         Securities to be Registered                 Registered         Per Share (1)        Price (1)            Fee
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                    
Common stock, par value $0.00001 per share       86,144,657 shares          $0.144            $12,404,831       $1,572
- ----------------------------------------------------------------------------------------------------------------------------



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

(1)      In accordance with Rule 457(c), the price represents the average of the
         high and low sale prices of the registrant's common stock on January
         26, 2004, on the Over-the-Counter Bulletin Board.

The registrant hereby amends this Registration Statement on such date or dates
as may be necessary to delay its effective date until the registrant shall file
a further amendment which specifically states that this Registration Statement
shall thereafter become effective in accordance with Section 8(a) of the
Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.




THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED. NEITHER
WE NOR THE SELLING STOCKHOLDERS MAY SELL THESE SECURITIES UNTIL THE REGISTRATION
STATEMENT FILED WITH THE SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS
PROSPECTUS IS NOT AN OFFER TO SELL THESE SECURITIES AND WE ARE NOT SOLICITING AN
OFFER TO BUY THESE SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT
PERMITTED.

                  SUBJECT TO COMPLETION, DATED JANUARY 29, 2004

                                   PROSPECTUS
                          ADVANCED VIRAL RESEARCH CORP.
                                86,144,657 SHARES
                                 OF COMMON STOCK

         This prospectus may be used only in connection with the resale of up to
86,144,657 shares of common stock of Advanced Viral Research Corp. by the
selling stockholders listed on page 15 of this prospectus.

         The shares of common stock are being offered for sale by the selling
stockholders at prices established on the Over the Counter Bulletin Board. The
prices will fluctuate based on the demand for the shares of common stock. Our
common stock is traded on the National Association of Securities Dealers, Inc.'s
OTC Bulletin Board under the symbol "ADVR." On January 26, 2004, the high and
low bid prices for the common stock on the Bulletin Board were $0.146 and $0.14
per share, respectively.

         The selling stockholders consist of:

         o        Certain investors in a private placement as more fully set
                  forth on page 17, who intend to sell 37,984,657 shares of
                  common stock, of which 14,197,991 shares are issuable upon the
                  exercise of certain warrants.

         o        Certain officers and directors of Advanced Viral as more fully
                  set forth on page 17, who intend to sell up to 48,160,000
                  shares of common stock issuable upon the exercise of certain
                  stock options.

         Brokers or dealers effecting transactions in these shares should
confirm that the shares are registered under applicable state law or that an
exemption from registration is available.

         THESE SECURITIES ARE SPECULATIVE AND INVOLVE A HIGH DEGREE OF RISK.
BEGINNING ON PAGE 8, WE HAVE LISTED SEVERAL RISK FACTORS WHICH YOU SHOULD
CONSIDER. YOU SHOULD READ THE ENTIRE PROSPECTUS CAREFULLY BEFORE YOU MAKE YOUR
INVESTMENT DECISION.

         NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES, OR DETERMINED IF
THIS PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

                  The date of this prospectus is _______, 2004.






                                TABLE OF CONTENTS



                                                                                                                       Page No.
                                                                                                                       --------
                                                                                                                      
PROSPECTUS SUMMARY........................................................................................................1
THE OFFERING..............................................................................................................3
SUMMARY FINANCIAL DATA....................................................................................................4
SELECTED CONSOLIDATED FINANCIAL DATA......................................................................................5
SUPPLEMENTARY FINANCIAL INFORMATION.......................................................................................6
CAPITALIZATION............................................................................................................7
RISK FACTORS..............................................................................................................8
FORWARD-LOOKING STATEMENTS...............................................................................................14
USE OF PROCEEDS..........................................................................................................14
DETERMINATION OF OFFERING PRICE..........................................................................................14
DILUTION.................................................................................................................14
SELLING STOCKHOLDERS.....................................................................................................15
PLAN OF DISTRIBUTION.....................................................................................................16
DESCRIPTION OF SECURITIES TO BE REGISTERED...............................................................................17
INTERESTS OF NAMED EXPERT AND COUNSEL LEGAL MATTERS......................................................................17
DESCRIPTION OF BUSINESS..................................................................................................18
MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S COMMON EQUITY AND OTHER STOCKHOLDER MATTERS............................28
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDIDTION AND RESULTS OF OPERATIONS...................................29
CHANGES OR DISAGREEMENTS WITH ACCOUNTANTS................................................................................47
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK...............................................................47
MANAGEMENT...............................................................................................................48
AUDIT COMMITTEE REPORT...................................................................................................50
EXECUTIVE COMPENSATION...................................................................................................51
COMPARATIVE STOCK PERFORMANCE............................................................................................53
PRINCIPAL STOCKHOLDERS...................................................................................................55
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS...........................................................................56
DESCRIPTION OF SECURITIES................................................................................................57
HOW TO GET MORE INFORMATION..............................................................................................58
FINANCIAL STATEMENTS....................................................................................................F-1
PART II - INFORMATION NOT REQUIRED IN PROSPECTUS.......................................................................II-1











                               PROSPECTUS SUMMARY

         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). A later formulation of Reticulose was known as
"Product R," which was renamed in September 2003 as "AVR118." We believe AVR118
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 was reclassified as a "new drug" by the
Food and Drug Administration, or FDA, the FDA has not permitted Reticulose to be
marketed in the United States. A forfeiture action was instituted in 1962 by the
FDA against Reticulose, and it was withdrawn from the United States market. The
injunction obtained by the FDA prohibits, among other things, any shipment of
AVR118 except in compliance with FDA rules and regulations, which may include
approval by the FDA of a new drug application, or NDA. FDA approval of an NDA
first requires clinical testing of AVR118 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 September 30, 2003 we had incurred a cumulative net loss of
$54,700,144. Our ability to generate substantial operating revenue depends upon
our success in gaining FDA approval for the commercial use and distribution of
AVR118.

            Our operations over the last five years have been limited
principally to research, testing and analysis of AVR118 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 AVR118 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
AVR118 as a topical treatment for genital warts caused by the human papilloma
virus (HPV) infection. In September 2001, the FDA cleared the IND application to
begin Phase 1 clinical trials. Our Phase 1 study was performed in the United
States on human volunteers. In March 2002, we completed the Phase 1 trial and
submitted to the FDA the results, which indicated that AVR118 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
AVR118 as a topical treatment for genital warts caused by HPV infection, but
plan to begin Phase 2 clinical trials when such funds become available.

GOING CONCERN

            The independent certified public accountants' report on our
consolidated financial statements for the fiscal year ended December 31, 2002,
includes an explanatory paragraph regarding our ability to continue as a going
concern. Note 2 to the consolidated financial statements states that our ability
to continue operations is dependent upon the continued sale of our securities
and debt financing for funds to meet our cash requirements, which raise
substantial doubt about our ability to continue as a going concern. Further, the
accountants' report states that the financial statements do not include any
adjustments that might result from the outcome of this uncertainty. We are
currently seeking additional financing and do not have cash available to meet
our anticipated expenditures. We anticipate that we can continue operations
through MARCH 31, 2004 with our current liquid assets, if none of our
outstanding options or warrants are exercised or additional securities sold.
However, there can be no assurance that these actions will result in sufficient
funds to finance operations. If we do not raise sufficient cash from external
sources to satisfy our on-going expenditures, we will be required to materially
limit our operations. Failure to raise additional capital and materially limit
our operations could have a material adverse effect on our operations. This
raises substantial doubt about our ability to continue as a going concern. The
accompanying financial statements do not include any adjustments that might
result from the outcome of this uncertainty.




                                       1


ISRAELI CLINICAL TRIALS

         In November 2002 we began testing injectable AVR118 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 AVR118 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 AVR118 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.

         In August 2003, we decided to defer the continuation of and re-examine
the procedures, protocol and objectives of the Phase I study in Israel using
AVR118 for cachectic patients with leukemia and lymphoma and a recent Phase I
study for cachectic patients with solid tumors. The date of completion of these
studies is uncertain due to financing constraints.

         Because of our limited personnel, we believe it to be in our best
interests to focus our clinical efforts on our one ongoing Phase I/Phase II
open-label dose escalation clinical trial being conducted at The Kaplan Medical
Center in Rehovot, Israel of AVR118 for cachectic patients with AIDS. The
primary indication of the trial is the treatment of cachexia. Out of 30 total
patients contemplated under the protocol for this study, 15 patients are
enrolled, all of whom have completed the first dose of AVR118 required under the
study. Results from the first 15 patients showed improvement in appetite, weight
gain or stability, and enhanced quality of life in all the patients. None of the
15 patients reported any significant side effects from AVR118 therapy.

         We estimate completion of this study during the second quarter of 2004.
It is uncertain at this time when cash inflows will result from this study. The
completion of the study is dependent upon funds available for research and
development and the availability of patients meeting the prescribed protocol and
the ability of Israel and its hospitals to meet the requirements of the
protocol. From inception of all the clinical studies in Israel we have expended
approximately $1,550,000 through September 30, 2003. The cost to complete the
Phase I/II study in Israel of AVR118 for cachectic patients with AIDS for the
additional 15 patients (for a total of 30) is estimated to be $300,000.

         Researchers at the Weizmann Institute of Science in Israel tested the
efficacy of AVR 118 injected in rats with adjuvant arthritis and allergic
encephalitis. Results demonstrated that in both groups AVR 118 inhibited the
progress of the disease in these rats. A third test was done by the Weizmann
Institute to assess the efficacy of oral AVR 118 in mice with an induced immune
skin reaction. AVR 118 did not inhibit the appearance of this immune skin
reaction.

            In January 2004, we were awarded a patent for its method for
treating papillomavirus infections. The patent describes the use of AVR118
(previously known as Product R) for the topical treatment of patients suffering
with lesions resulting from human papillomavirus (HPV) infections, including
genital warts. We have completed a Phase I clinical trial in the U.S. to
evaluate the safety of topical application of AVR118 in healthy volunteers.
There were no local adverse reactions to the application of AVR118 to the skin
of these subjects. We are now planning Phase II trials for the topical use of
AVR118.

         In August 2003 we retained Oxford Pharmaceutical Resources, Inc., a
firm owned and controlled by Richard Guarino, MD, to assist us in conducting and
evaluating our clinical trials and in meeting federal FDA and foreign regulatory
requirements. Oxford Pharmaceutical bills us on an hourly basis, and we expensed
$25,192 during the quarter ended September 30, 2003 for such services.

         Our objective for the Israeli trials is to determine the safety,
tolerance and metabolic characteristics of AVR118. 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 AVR118 with the FDA.



                                       2


         In November 2002, we reduced our staff by from 33 to 10 employees. Of
the 23 terminated employees, 18 were directly involved in our research and
development efforts and 5 were performing administrative functions. We currently
have 11 employees which we feel can sustain the reduced operations, none of whom
are engaged on a full-time basis in research and development activities. Our
only current research and development activity is our Phase I/II study in Israel
for cachectic patients needing salvage therapy for AIDS.

         Whether we will be able to proceed with clinical trials in Israel for
injectable AVR118 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 materially limit our operations by, among other things, limiting our
clinical trials for AVR118. We may not be able to raise the funds we currently
need to continue or complete the clinical trials for injectable AVR118 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 AVR118 will require significant
cash expenditures. AVR118 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.

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


                                  THE OFFERING

         This offering relates to the sale of common stock by certain persons
who are, or who are beneficially deemed to be, our stockholders. The selling
stockholders consist of:

         o        Certain investors in a private placement as more fully set
                  forth on page 17, who intend to sell 37,984,657 shares of
                  common stock, of which 14,197,991 shares are issuable upon the
                  exercise of certain warrants.

         o        Certain officers and directors of Advanced Viral as more fully
                  set forth on page 17, who intend to sell up to 48,160,000
                  shares of common stock issuable upon the exercise of certain
                  stock options.


COMMON STOCK OFFERED          86,144,657 shares

OFFERING PRICE                Market Price

COMMON STOCK OUTSTANDING
PRIOR TO THIS OFFERING(1)     559,633,459 shares


COMMON STOCK OUTSTANDING
AFTER THIS OFFERING(2)        621,991,449 shares

USE OF PROCEEDS               The shares of common stock offered pursuant to
                              this prospectus are offered by the Selling
                              Stockholders listed on page 15. We will not
                              receive any proceeds from the sale of common stock
                              by the selling stockholders. We will receive the
                              cash proceeds, if any, from the exercise of
                              warrants and options held by the selling
                              stockholders. See "Use of Proceeds."

RISK FACTORS                  An investment in our common stock is highly
                              speculative and involves a high degree of risk and
                              immediate substantial dilution. You should read
                              the "Risk Factors" and "Dilution" sections.

OTC BULLETIN BOARD SYMBOL     ADVR.OB

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

         (1)      This represents the number of shares of common stock issued
                  and outstanding on January 28, 2004.

         (2)      Includes the shares issued or issuable to the selling
                  stockholders in this offering. Excludes: (i) 62.1 million
                  shares issuable upon the exercise of outstanding stock options
                  at exercise prices ranging from $0.052 to $0.36; (ii) 58.9
                  million shares issuable pursuant to outstanding warrants at
                  exercise prices ranging from $0.091 to $1.00; and (iii)
                  approximately 16.5 million shares issuable upon the conversion
                  of outstanding convertible debentures.




                                       3


                             SUMMARY FINANCIAL DATA

         The following selected historical financial data as of and for the
years ended December 31, 2002, 2001, 2000, 1999 and 1998 has been derived from
our audited financial statements. The financial data as of and for the nine
months ended September 30, 2003 is derived from our unaudited consolidated
financials included elsewhere in this prospectus. The selected consolidated
financial data set forth below should be read along with "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
the financial statements and notes thereto included elsewhere in this
prospectus.

SUMMARY STATEMENT OF OPERATIONS DATA




                                 Nine Months                                Year Ended December 31,
                                    Ended          --------------------------------------------------------------------------
                                Sep. 30, 2003        2002            2001              2000             1999
                                  Restated         Restated        Restated          Restated         Restated          1998
                               -------------    -------------    -------------    -------------    -------------    -------------
                                                                                                  
Net revenues                   $           0    $           0    $      17,601    $       8,363    $      10,953    $         656
Net loss                          (5,601,913)      (9,321,065)     (11,086,567)      (8,816,192)      (6,323,431)      (4,557,710)
Net loss per common share              (0.01)           (0.02)           (0.03)           (0.02)           (0.02)           (0.02)
Weighted average # of shares     481,941,317      439,009,322      389,435,324      362,549,690      302,361,109      294,809,073




SUMMARY BALANCE SHEET DATA




                                                                            As of  December 31,
                                    ----------------------------------------------------------------------------------------------
                                     Sep. 30, 2003      2002            2001            2000            1999
                                       Restated       Restated        Restated        Restated        Restated           1998
                                    -------------   -------------   -------------   -------------   -------------    -------------
                                                                                                       
Total assets                        $   4,005,810   $   4,946,029   $   5,448,791   $   8,808,714   $   2,861,574    $   3,304,953
Total current liabilities                 895,930         684,591       1,932,149         983,168         798,282          317,359
Long-term liabilities                   2,316,223       1,621,212          74,568         163,013       4,676,652        1,625,299
Capital lease obligations -
  long-term portion                            --           5,834          42,370         106,567         152,059          167,380
Notes payable-long-term portion                --           4,879          32,198          56,446          77,964               --
Stockholders' (deficit) equity            793,657       1,756,326       3,442,074       7,662,533      (2,613,360)         762,295
Shares outstanding at period end      522,918,079     455,523,990     403,296,863     380,214,618     303,472,035      296,422,907
Cash dividends                                 --              --              --              --              --               --





                                       4


                      SELECTED CONSOLIDATED FINANCIAL DATA

         The following selected historical financial data as of and for the
years ended December 31, 2002, 2001, 2000, 1999 and 1998 have been derived from
our audited financial statements. The financial data as of and for the nine
months ended September 30, 2003 is derived from our unaudited consolidated
financials included elsewhere in this prospectus. The selected consolidated
financial data set forth below should be read along with "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
the financial statements and notes thereto included elsewhere in this
prospectus.

SELECTED STATEMENT OF OPERATIONS DATA




                                        Nine Months                          Year Ended December 31,
                                          Ended       ----------------------------------------------------------------------------
                                      Sep. 30, 2003       2002             2001           2000            1999
                                        Restated        Restated         Restated       Restated        Restated          1998
                                      ------------    ------------    ------------    ------------    ------------    ------------
                                                                                                    
Revenues                              $          0    $          0    $     17,601    $      8,363    $     10,953    $        656
  Costs and Expenses:
  Research and development               1,066,596       4,439,592       5,150,869       3,192,551       1,948,937       1,659,456
  General and administrative             2.541,689       2,654,296       4,063,022       2,413,601       1,831,061       1,420,427
  Compensation and other expense
    for ptions and warrants                329,157         883,762       1,048,108       1,901,927         195,375              --
  Depreciation                             703,276         977,746         511,216         346,227         230,785         110,120
                                      ------------    ------------    ------------     -----------    ------------    ------------
                                         4,640,718       8,955,396      10,773,215       7,854,306       4,206,158       3,190,003
                                      ------------    ------------    ------------     -----------    ------------    ------------
Loss from Operations                    (4,640,718)     (8,955,396)    (10,755,614)     (7,845,943)     (4,195,205)     (3,189,347)
                                      ------------    ------------    ------------     -----------    ------------    ------------

Other Income (Expense):
  Interest income                           10,661          27,659         113,812         161,832          42,744         102,043
  Other income                                  --              --              --              --              --             293
  Interest expense                        (949,260)       (192,174)        116,849        (908,220)     (2,170,970)     (1,470,699)
  Severance expense - former
    directors                                   --              --        (302,500)             --              --              --
                                      ------------    ------------    ------------     -----------    ------------    ------------
                                          (938,599)       (164,515)        (71,839)       (746,388)     (2,128,226)     (1,368,363)
                                      ------------    ------------    ------------     -----------    ------------    ------------

Loss from continuing operations         (5,579,317)     (9,119,911)    (10,827,453)     (8,592,331)     (6,323,431)     (4,557,710)
Loss from discontinued operations          (22,596)       (201,154)       (259,114)       (223,861)            n/a             n/a
                                      ------------    ------------    ------------     -----------    ------------    ------------

Net Loss                              $ (5,601,913)   $ (9,321,065)   $(11,086,567)    $(8,816,192    $ (6,323,431)   $ (4,557,710)
                                      ============    ============    ============    ============    ============    ============

Net Loss Per Share of Common
  Stock - Basic and Diluted
    Continuing operations             $      (0.01)   $      (0.02)   $      (0.03)   $      (0.02)   $      (0.02)   $      (0.02)
                                      ============    ============    ============    ============    ============    ============
    Discontinued operations           $      (0.00)   $      (0.00)   $      (0.00)   $      (0.00)            n/a             n/a
                                      ============    ============    ============    ============    ============    ============



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

See notes to consolidated financial statements.




                                       5



SELECTED BALANCE SHEET DATA





                                                                                    As of December 31,
                                          As of       ----------------------------------------------------------------------------
                                      Sep. 30, 2003       2002            2001            2000            1999
                                        Restated        Restated        Restated        Restated        Restated         1998
                                      ------------    ------------    ------------    ------------    ------------    ------------

                                                                                                    
ASSETS
Current Assets:
  Cash and cash equivalents           $    938,590    $  1,475,755    $  1,499,809    $  5,962,633    $    836,876    $    924,420
  Investments                                   --              --              --              --              --         821,047
   Assets held for sale                    152,273         172,601         188,999         179,622         178,182              --
   Inventory                                    --              --              --          19,729          19,729          19,729
  Other current assets                     107,747         121,895          63,162          34,804          59,734          29,818
    Total current assets                 1,198,610       1,770,251       1,751,970       6,196,788       1,094,521       1,795,014

Property and Equipment, Net              1,541,002       2,244,118       2,818,045       1,771,038       1,204,202       1,049,593

Other Assets                             1,266,198         931,660         878,776         840,888         562,851         460,346
  Total assets                        $  4,005,810    $  4,946,029    $  5,448,791    $  8,808,714    $  2,861,574    $  3,304,953

LIABILITIES AND
  STOCKHOLDERS' EQUITY (DEFICIENCY)
  Current Liabilities:
  Litigation settlement                         --              --              --              --              --              --
  Accounts payable and accrued
    liabilities                       $    867,881    $    554,707    $  1,843,706    $    902,961    $    728,872    $    279,024
  Current portion of capital lease
    obligation                              18,389         104,719          64,197          58,690          50,315    $     38,335
  Current portion of note payable            9,660          25,165          24,246          21,517          19,095              --
    Total current liabilities              895,930         684,591       1,932,149         983,168         798,282         317,359

Long-Term Debt:
  Convertible debentures, net            2,316,223       1,610,499              --              --       4,446,629       1,457,919
  Capital lease obligation -
    long term portion                           --           5,834          42,370         106,567         152,059         167,380

  Note payable - long term portion              --           4,879          32,198          56,446          77,964              --
                                      ------------    ------------    ------------    ------------    ------------    ------------
    Total long-term debt                 2,316,223       1,621,212          74,568         163,013       4,676,652       1,625,299
  Deposit on Securities
   Purchase Agreement                           --              --              --              --              --         600,000
  Common Stock Subscribed but
   not Issued                                   --         883,900              --              --              --              --
Stockholders' Equity (Deficiency):
  Common stock: 1,000,000,000
   shares of $.00001 par value
   authorized                                5,229           4,555           4,033           3,802           3,034           2,964
  Additional paid-in capital            55,678,190      51,141,177      43,877,955      36,349,629      17,255,858      14,325,076
    Deficit accumulated during
     development stage                 (54,700,144)    (49,098,231)    (39,777,166)    (28,690,599)    (19,874,407)    (13,550,976)

  Deferred compensation cost                    --              --              --              --              --         (14,769)
  Discount on warrants                    (189,618)       (291,175)       (662,748)           (299)          2,155              --
    Total stockholders'
     equity (deficiency)                   793,657       1,756,326       3,442,074       7,662,533      (2,613,360)        762,295
    Total liabilities and
     stockholders' equity             $  4,005,810    $  4,946,029    $  5,448,791    $  8,808,714    $  2,861,574    $  3,304,953

    Shares outstanding at
     period end                         522,918,079     455,523,990     403,296,863     380,214,618     303,472,035     296,422,907




- ---------------
See notes to consolidated financial statements.


                       SUPPLEMENTARY FINANCIAL INFORMATION

         The following supplementary financial information has been derived from
our unaudited financial statements for the quarterly periods in the years ended
December 31, 2001 and 2002 and the quarterly periods ended March 31, 2003, June
30, and September 30, 2003.




                                           2003                                                     2002
                     -------------------------------------------------        -------------------------------------------------
                          Q3             Q2              Q1               Q4             Q3              Q2              Q1
                       Restated       Restated        Restated         Restated       Restated        Restated        Restated
                     -----------     -----------     -----------     -----------     -----------     -----------    -----------
                                                                                               
Net Sales            $       0.0     $       0.0     $       0.0     $       0.0     $       0.0     $       0.0    $       0.0
Costs and
  Expenses            (1,392,299)     (1,563,995)     (1,684,424)     (1,871,212)     (1,965,891)     (2,436,037)    (2,862,256)
Net Loss              (2,153,153)     (1,678,834)     (1,769,926)     (1,998,148)     (2,085,050)     (2,504,251)    (2,733,616)
Loss Per Share             (0.00)          (0.00)          (0.00)          (0.00)          (0.00)          (0.01)         (0.01)






                                                            2001
                           ---------------------------------------------------------------------
                                 Q4                Q3                 Q2                 Q1
                              Restated          Restated            Restated          Restated
                            -----------        -----------        -----------        -----------
                                                                         
Net Sales                   $     3,664        $     2,454        $     9,118        $     2,365
Costs and
  Expenses                   (3,509,998)        (2,434,013)        (1,900,545)        (2,554,354)
Net Loss                     (3,722,208)        (2,524,382)        (1,961,091)        (2,522,182)
Loss Per Share                    (0.01)             (0.01)             (0.01)             (0.01)





                                       6


                                 CAPITALIZATION

         The following table sets forth our capitalization at September 30,
2003: (1) on a historical basis and (2) as adjusted as of January 28, 2004, and
(3) as adjusted on a pro forma basis to give effect to the sale of (i)
14,197,991 shares of common stock issuable to certain selling stockholders upon
the exercise of certain warrants; and (ii) 48,160,000 shares of common stock
issuable to certain selling stockholders upon the exercise of certain stock
options. This table should be read in conjunction with our financial statements
and related notes, "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and the other financial data appearing elsewhere in
this prospectus.




                                                                   Actual as of           Actual as of           Pro Forma
Stockholders' Equity:                                              Sep 30, 2003           Jan  , 2004          as Adjusted (1)
- ---------------------                                              ------------           ------------         ---------------
                                                                                                        
 Common stock, $0.00001 par value, 1,000,000,000                   $      5,229           $      5,596           $      6,220
 authorized, 522,918,079 shares issued and outstanding as
 of September 30, 2003, 559,633,459 shares outstanding as
 of January 28, 2004, 621,991,449 shares outstanding Pro
 Forma as Adjusted (1)
Additional paid-in capital:                                        $ 55,678,190           $ 58,415,624             69,626,413
Discount on warrants                                               $   (189,618)          $   (189,618)          $   (189,618)
Accumulated deficit                                                $(54,700,144)          $(54,700,144)          $(54,700,144)
                                                                   ------------           ------------           ------------
     Total stockholders' equity                                    $    793,657           $  3,531,459           $ 14,742,870
                                                                   ------------           ------------           ------------



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

(1)      Excludes: (i) 62.1 million shares issuable upon the exercise of
         outstanding stock options at exercise prices ranging from $0.052 to
         $0.36; (ii) 58.9 million shares issuable pursuant to outstanding
         warrants at exercise prices ranging from $0.091 to $1.00; and (iii)
         approximately 16.5 million shares issuable upon the conversion of
         outstanding convertible debentures.






                                       7


                                  RISK FACTORS

         WE ARE SUBJECT TO VARIOUS RISKS WHICH MAY MATERIALLY HARM OUR BUSINESS,
FINANCIAL CONDITION AND RESULTS OF OPERATIONS. BEFORE PURCHASING OUR SHARES OF
COMMON STOCK, YOU SHOULD CAREFULLY CONSIDER THE RISKS DESCRIBED BELOW IN
ADDITION TO THE OTHER INFORMATION IN THIS PROSPECTUS. IF ANY OF THESE RISKS OR
UNCERTAINTIES ACTUALLY OCCUR, OUR BUSINESS, PROSPECTS, FINANCIAL CONDITION, AND
RESULTS OF OPERATIONS COULD BE MATERIALLY AND ADVERSELY AFFECTED. IN THAT CASE,
THE TRADING PRICE OF OUR COMMON STOCK COULD DECLINE AND YOU COULD LOSE ALL OR
PART OF YOUR INVESTMENT.

RISKS SPECIFIC TO ADVANCED VIRAL

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

         We have incurred substantial losses since our inception, and anticipate
incurring substantial losses for the foreseeable future. We incurred net losses
of $5,601,913 for the nine months ended September 30, 2003, and $9,321,065,
$11,086,567, and $8,816,192 for the years ended December 31, 2002, 2001 and
2000, respectively. Our accumulated deficits were $54,700,144, $49,098,231 and
$39,777,166 as of as of September 30, 2003, December 31, 2002 and December 31,
2001, respectively. We had stockholders' equity of $793,657, $1,756,326 and
$3,442,074 at September 30, 2003, December 31, 2002 and December 31, 2001,
respectively.

         The only product revenues we have ever had are insignificant amounts
related to our distribution of AVR118 for testing purposes. We do not currently
have any source of product revenue. At this time, there is substantial risk that
we will never generate operating revenues from the sale of AVR118. To succeed,
AVR118 must be approved for sale in the United States or another industrially
developed country. To the extent we have available financing, we intend to
expend substantial resources to continue clinical trials in Israel for
injectable AVR118. These research and development expenses must be incurred well
in advance of the recognition of revenue. As a result, we may not be able to
achieve or sustain profitability.

2.       OUR INDEPENDENT ACCOUNTANTS HAVE ADDED GOING CONCERN LANGUAGE TO THEIR
         REPORT ON OUR FINANCIAL STATEMENTS WHICH MEANS THAT WE MAY NOT BE ABLE
         TO CONTINUE OPERATIONS

         The report of our independent auditors, with respect to our financial
statements and the related notes for the year ended December 31, 2002, indicate
that, at the date of their report, we had suffered recurring losses from
operations and our current cash position raised substantial doubt about our
ability to continue as a going concern. Our financial statements do not include
any adjustments that might result from this uncertainty. The notes to our
financial statements state that our cash position may be inadequate to pay all
the costs associated with the full range of testing and clinical trials of
AVR118 required by the FDA, and, unless and until AVR118 is approved for sale in
the United States or another industrially developed country, we may be dependent
upon the continued sale of our securities, debt or equity financing for funds to
meet our cash requirements.




                                                                           
         Our current cash position is as follows:

                  Current Assets as of September 30, 2003:                    $1,198,610
                  Cash at September 30, 2003:                                   $938,590

         Our past, current and projected cash expenditures are as follows:

                  12 months ended December 31, 2002:                          $7,066,229
                  9 months ended September 30, 2003:                          $3,597,624
                  3 months ended December 31, 2003:                           $1,100,000 (estimated)
                  3 months ended March 31, 2004:                              $1,100,000 (estimated)
                  3 months ended June 30, 2004:                               $1,100,000 (estimated)
                  3 months ended September 30, 2004:                          $1,100,000 (estimated)



         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 AVR118. We currently do not have cash availability to meet
our anticipated expenditures other than the convertible debentures and the
Equity Line of Credit Agreement between Advanced Viral and Cornell Capital
described below. We have not secured any other financing as of the date of this
filing to fund operations. Our cash balance as of September 30, 2003, is
$938,590. Based on current cash balances and operating budgets,



                                       8


we believe we only have enough operating capital to last through MARCH 31, 2004.
Since inception we have relied on external financing to fund the costs of
maintaining a public listing and other aspects of our operations. Such financing
has historically come from a combination of borrowings and the sale of common
stock to third parties. We currently do not have the funds needed to begin or
continue the planned Phase 2 clinical trials for our current IND for the topical
therapy of genital warts in the United States. There can be no assurances that
we will continue or complete such clinical trials or maintain operations at
current levels, and we may be required to curtail certain of our operations,
including the testing and clinical trials of AVR118. Our inability to obtain
adequate financing will result in the need to reduce the pace of business
operations. Any of these events could be materially harmful to our business and
may result in a lower stock price. We will need to raise additional capital from
either the equity market or from debt sources to fund our current and
anticipated future research costs.

         If capital raised from financing efforts and our financial resources
are insufficient we may require additional financing in order to execute on our
operating plan and continue as a going concern. In the event that any future
financing should take the form of a sale of equity securities, the holders of
the common stock may experience additional dilution. However, we may not be able
to obtain the necessary additional capital on a timely basis, on acceptable
terms, or at all. In any of these events, we may be unable to implement our
current plans to repay our debt obligations as they become due or respond to
competitive pressures, any of which circumstances could force us to reduce or
cease operations or to seek protection from our creditors under the United
States Bankruptcy Code or analogous state statutes.

3.       OUR COMMON STOCK IS DEEMED TO BE "PENNY STOCK," WHICH MAY MAKE IT MORE
         DIFFICULT FOR INVESTORS TO SELL THEIR SHARES DUE TO SUITABILITY
         REQUIREMENTS

         Our common stock is deemed to be "penny stock" as that term is defined
in Rule 3a51-1 promulgated under the Securities Exchange Act of 1934. These
requirements may reduce the potential market for our common stock by reducing
the number of potential investors. This may make it more difficult for investors
in our common stock to sell shares to third parties or to otherwise dispose of
them. This could cause our stock price to decline. Penny stocks are stock:

         o        With a price of less than $5.00 per share;

         o        That are not traded on a "recognized" national exchange;

         o        Whose prices are not quoted on the NASDAQ automated quotation
                  system (NASDAQ listed stock must still have a price of not
                  less than $5.00 per share); or

         o        In issuers with net tangible assets less than $2.0 million (if
                  the issuer has been in continuous operation for at least three
                  years) or $10.0 million (if in continuous operation for less
                  than three years), or with average revenues of less than $6.0
                  million for the last three years.

         Broker/dealers dealing in penny stocks are required to provide
potential investors with a document disclosing the risks of penny stocks.
Moreover, broker/dealers are required to determine whether an investment in a
penny stock is a suitable investment for a prospective investor.

4.       OUR COMMON STOCK TRADES SPORADICALLY; THE MARKET PRICE OF OUR
         SECURITIES MAY BE VOLATILE

         Our common stock currently trades sporadically on the OTC Bulletin
Board. The market for our common stock may continue to be an inactive market.
Accordingly, unless and until an active public market develops, you may have
difficulty selling your shares of common stock at a price that is attractive to
you.

         From time to time after this offering, the market price of our common
stock may experience significant volatility. Our quarterly results, failure to
meet analysts expectations, announcements by us or our competitors regarding
acquisitions or dispositions, loss of existing clients, new procedures or
technology, changes in general conditions in the economy, and general market
conditions could cause the market price of the common stock to fluctuate
substantially. In addition, the stock market has experienced significant price
and volume fluctuations that have particularly affected the trading prices of
equity securities of many technology companies. These price and volume
fluctuations often have been unrelated to the operating performance of the
affected companies.

5.       WE COULD FAIL TO ATTRACT OR RETAIN KEY PERSONNEL

         Our future success will depend in large part on our ability to attract,
train, and retain additional highly skilled executive level management,
creative, technical, and sales personnel. Competition is intense for these types
of personnel from other pharmaceutical companies and more established
organizations, many of which have significantly larger operations



                                       9


and greater financial, marketing, human, and other resources than we have. We
may not be successful in attracting and retaining qualified personnel on a
timely basis, on competitive terms, or at all. Our failure to attract and retain
qualified personnel would have a material adverse effect on our business,
prospects, financial condition, and results of operations will be materially
adversely affected.

         Our success depends on the skills of certain key management and
technical personnel, including Eli Wilner, our President, Chief Executive
Officer and Chairman of the Board of Directors. The loss or unavailability to us
of the services of Mr. Wilner could materially harm our business and any
potential earning capacity. We have not entered into an employment agreement
with Mr. Wilner, nor have we obtained "key-man" insurance on the life of Mr.
Wilner.

6.       WE WILL NOT PAY CASH DIVIDENDS AND INVESTORS MAY HAVE TO SELL THEIR
         SHARES IN ORDER TO REALIZE THEIR INVESTMENT

         We have not paid any cash dividends on our common stock and do not
intend to pay cash dividends in the foreseeable future. We intend to retain
future earnings, if any, for reinvestment in the development and marketing of
our products and services. As a result, investors may have to sell their shares
of common stock to realize their investment.


RISKS RELATING TO OUR INDUSTRY

7.       IF WE DO NOT RAISE ADDITIONAL FUNDS, WE WILL NOT BE ABLE TO COMPLETE
         THE NECESSARY CLINICAL TRIALS TO COMPLETE DEVELOPMENT OF AVR118 AND
         WILL NOT BE ABLE TO SELL IT ANYWHERE

         AVR118 is the only product we are developing, we will not be able to
sell it in the United States unless we submit, and the FDA approves, a new drug
application, or NDA. We must conduct clinical trials of AVR118 in humans before
we submit an NDA. On July 30, 2001, we submitted an IND application to the FDA
to begin Phase 1 clinical trials of AVR118 as a topical treatment for genital
warts caused by the human papilloma virus (HPV) infection. In September 2001,
the FDA cleared the IND application to begin Phase 1 clinical trials. Our Phase
1 study was performed in the United States on human volunteers. In March 2002,
we completed the Phase 1 trial and submitted to the FDA the results, which
indicated that AVR118 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 AVR118 as a topical treatment for
genital warts caused by HPV infection, but plan to begin Phase 2 clinical trials
when such funds become available.

         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. 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. 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 AVR118 with the FDA.

         Because of the large uncertainties involved in the FDA approval process
for commercial drug use on humans, it is possible that we may never be able to
sell AVR118 commercially. In addition, whether we will be able to proceed with
clinical trials in Israel for injectable AVR118 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 materially limit our operations by, among
other things, limiting our clinical trials for AVR118. We may not be able to
raise the funds we currently need to continue or complete the clinical trials
for injectable AVR118 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.

8.       WE DO NOT HAVE A "FREE SALE" CERTIFICATE LIMITING OUR ABILITY TO
         REGISTER AVR118 IN OTHER COUNTRIES

         We haven't been able to sell AVR118 outside the United States because
we don't have a free sales certificate for AVR118. A free sales certificate is a
document issued by the country in which a pharmaceutical product is
manufactured, certifying that the country permits the "free sale" of the product
in that country. Most countries require that a pharmaceutical product be at
least registered and certified for free sale in the country in which it is
manufactured before allowing the registration of the product in that country. If
we are not able to meet registration requirements in the countries that require
the certificate, we will be unable to sell AVR118 in those countries. AVR118,
produced at our Yonkers, New York facility has not been approved for sale in the
U.S. by the FDA.



                                       10


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

         Patent protection and trade secret protection are important to our
business and that our future will depend, in part, on our ability to maintain
trade secret protection, obtain patents and operate without infringing the
proprietary rights of others both in the United States and abroad. Litigation or
other legal proceedings may be necessary to defend against claims of
infringement, to enforce our patents, or to protect our trade secrets, and could
result in substantial costs and diversion of our efforts.

         We have eight issued U.S. patents, some covering the composition of
AVR118 and others covering various uses of the AVR118. We have nine pending U.S.
patent applications and seventeen pending foreign patent applications. In
addition, we have two issued Australian patents and one issued Chinese patent
covering several uses of AVR118. 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 technology.

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

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

10.      CLAIMS BY OTHER COMPANIES THAT WE INFRINGE THEIR PROPRIETARY TECHNOLOGY
         MAY RESULT IN LIABILITY FOR DAMAGES OR STOP OUR DEVELOPMENT AND
         COMMERCIALIZATION EFFORTS.

         The pharmaceutical industry is highly competitive and patents have been
applied for by, and issued to, other parties relating to products competitive
with AVR118. Therefore, AVR118 and any other drug candidates may give rise to
claims that they infringe the patents or proprietary rights of other parties
existing now and in the future. Furthermore, to the extent that we or our
consultants or research collaborators use intellectual property owned by others
in work performed for us, disputes may also arise as to the rights in such
intellectual property or in related or resulting know-how and inventions. An
adverse claim could subject us to significant liabilities to such other parties
and/or require disputed rights to be licensed from such other parties.

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




                                       11


RISKS SPECIFIC TO THIS OFFERING

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

         On April 28, 2003, we entered into an Equity Line of Credit with
Cornell Capital Partners LP. Pursuant to the Equity Line of Credit, we may, at
our discretion, periodically sell to Cornell Capital shares of common stock for
a total purchase price of up to $50 million. For each share of common stock
purchased under the Equity Line of Credit, Cornell Capital will pay Advanced
Viral 100% of the lowest closing bid price of our common stock on the
Over-the-Counter Bulletin Board or other principal market on which our common
stock is traded for the five days immediately following the notice date.
Further, Cornell Capital is entitled to a retain 5% of each advance under the
Equity Line of Credit. Our obligation to sell our common stock is conditioned,
at our option, upon the per share purchase price being equal to or greater than
a minimum acceptable price, set by us on the advance notice date, which may not
be set any closer than 7.5% below the closing bid price of our common stock the
day prior to the notice date. In December 2003, we registered 95,712,595 shares
that may be issued under the Equity Line of Credit.

         The sale of shares pursuant to the Equity Line of Credit and the
issuance of shares of common stock pursuant to the exercise or conversion of
outstanding warrants, stock options and convertible debentures will have a
dilutive impact on our stockholders. As a result, our net loss per share could
increase in future periods, and the market price of our common stock could
decline. In addition, the lower our stock price is the more shares of common
stock we will have to issue under the convertible debentures and under the
Equity Line of Credit to draw down the full amount available. If our stock price
is lower, then our existing stockholders would experience greater dilution.
Additionally, Cornell Capital has the right to convert the convertible
debentures at a discount of 20% to the lowest closing bid price for the four
trading prior to a conversion, or $0.08, whichever is lower. This could also
cause dilution for our existing stockholders.

12.      YOU MAY SUFFER SIGNIFICANT ADDITIONAL DILUTION IF OUTSTANDING OPTIONS
         AND WARRANTS ARE EXERCISED

         As of the date of this prospectus, we had outstanding stock options to
purchase approximately 110.3 million shares of common stock, warrants to
purchase approximately 73.1 million shares of common stock, and approximately
16.5 million shares of common stock underlying certain outstanding convertible
debentures. Some of these equity equivalents include shares of common stock
being registered in this offering. To the extent such options, warrants or
debentures are exercised or converted, there will be further dilution. In
addition, in the event that any future financing should be in the form of, be
convertible into, or exchangeable for, equity securities, and upon the exercise
of options and warrants, investors may experience additional dilution.

13.      THE PRICE YOU PAY IN THIS OFFERING WILL FLUCTUATE AND MAY BE HIGHER OR
         LOWER THAN THE PRICES PAID BY OTHER PEOPLE PARTICIPATING IN THIS
         OFFERING

         The price in this offering will fluctuate based on the prevailing
market price of the common stock on the OTC Bulletin Board. Accordingly, the
price you pay in this offering may be higher or lower than the prices paid by
other people participating in this offering.

14.      THE SELLING STOCKHOLDERS INTEND TO SELL THEIR SHARES OF COMMON STOCK IN
         THE PUBLIC MARKET, WHICH SALES MAY CAUSE OUR STOCK PRICE TO DECLINE

         The selling stockholders intend to sell the shares of common stock
being registered in this offering in the public market. That means that up to
86,144,657 shares of common stock, the number of shares being registered in this
offering may be sold. Such sales may cause our stock price to decline.

15.      FUTURE SALES OF COMMON STOCK BY OUR STOCKHOLDERS COULD ADVERSELY AFFECT
         OUR STOCK PRICE AND OUR ABILITY TO RAISE FUNDS IN NEW STOCK OFFERINGS

         Sales of our common stock in the public market following this offering
could lower the market price of our common stock. Sales may also make it more
difficult for us to sell equity securities or equity-related securities in the
future at a time and price that our management deems acceptable or at all. Of
the 559,633,459 shares of common stock outstanding as of the date of this
prospectus, approximately 370 million shares are, or will be, freely tradable
without restriction, unless held by our "affiliates." The remaining 113 million
shares of common stock held by existing stockholders are "restricted securities"


                                       12


and may be resold in the public market only if registered or pursuant to an
exemption from registration. Some of these shares may be resold under Rule 144.

16.      POSSIBLE LACK OF SUFFICIENT AUTHORIZED SHARES

         There is a possibility that Advanced Viral may not currently have
sufficient authorized shares to issue all of the shares underlying the Equity
Line and outstanding convertible securities and a proposal may be required to be
placed before the stockholders to facilitate an increase in the number of
authorized shares within the next several years. Based on the 559,633,459 shares
of stock currently outstanding, we do not have sufficient authorized shares of
common stock to draw down the entire $50 million available under the Equity Line
of Credit at an assumed stock price of $0.08 per share. To increase the number
of authorized shares of our common stock, we would need to obtain stockholder
approval. We are uncertain that we could obtain this approval based on the
dilutive effect of the issuance of shares under the Equity Line of Credit.

17.      THE SALE OF OUR STOCK UNDER OUR EQUITY LINE COULD ENCOURAGE SHORT SALES
         BY THIRD PARTIES, WHICH COULD CONTRIBUTE TO THE FUTURE DECLINE OF OUR
         STOCK PRICE

         In many circumstances the provision of an equity line of credit for
companies that are traded on the OTCBB has the potential to cause a significant
downward pressure on the price of common stock. This is especially the case if
the shares being placed into the market exceed the market's ability to take up
the increased stock or if Advanced Viral has not performed in such a manner to
show that the equity funds raised will be used to grow Advanced Viral. Such an
event could place further downward pressure on the price of common stock. Under
the terms of our Equity Line of Credit, Advanced Viral may request numerous draw
downs. Even if we use the Equity Line to increase our business or invest in
assets which are materially beneficial to Advanced Viral, the opportunity exists
for short sellers and others to contribute to the future decline of our stock
price. If there are significant short sales of stock, the price decline that
would result from this activity will cause our share price to decline more so
which in turn may cause long holders of our stock to sell their shares thereby
contributing to sales of stock in the market. If there is an imbalance on the
sell side of the market for our stock the price will decline.

         It is not possible to predict if the circumstances where by a short
sales could materialize or to what our share price could drop. In some companies
that have been subjected to short sales the stock price has dropped to near
zero. This could happen to Advanced Viral.

18.      WE MAY NOT BE ABLE TO ACCESS SUFFICIENT FUNDS UNDER THE EQUITY LINE OF
         CREDIT WHEN NEEDED

         We are dependent on external financing to fund our operations. Our
financing needs are expected to be partially provided from the convertible
debentures and the Equity Line of Credit. No assurances can be given that future
financing will be available in sufficient amounts or at all when needed, in
part, because we are limited to a maximum draw down of $500,000 during any seven
trading day period. In addition, based on an assumed offering price of $0.08, we
will only be able to draw a total net amount of $7,189,157 under the Equity Line
of Credit. This net amount will utilize all of the 95,712,595 shares of our
common stock registered for the Equity Line of Credit under a prior Registration
Statement.

         Additionally, in the event Cornell Capital holds more than 9.9% of our
then-outstanding common stock, we will be unable to draw down on the Equity Line
of Credit. Currently, Cornell Capital is the record owner of approximately 5.6%
of our common stock and therefore we would be able to draw down on the Equity
Line of Credit so long as Cornell Capital's beneficial ownership remains below
10%. If Cornell Capital's beneficial ownership increases above 10%, we would be
unable to draw down on the Equity Line of Credit. Because Cornell Capital is not
limited by a percentage ownership limitation with respect to converting the
convertible debentures, a possibility exists that Cornell Capital Partners may
own more than 9.9% of Advanced Viral's outstanding common stock at a time when
we would otherwise plan to make an advance under the Equity Line of Credit. In
that event, if we are unable to obtain additional external funding or have not
generated revenue, we could be forced to curtail or cease our operations.





                                       13

                           FORWARD-LOOKING STATEMENTS

         Information included or incorporated by reference in this prospectus
may contain forward-looking statements. This information may involve known and
unknown risks, uncertainties and other factors which may cause our actual
results, performance or achievements to be materially different from the future
results, performance or achievements expressed or implied by any forward-looking
statements. Forward-looking statements, which involve assumptions and describe
our future plans, strategies and expectations, are generally identifiable by use
of the words "may," "will," "should," "expect," "anticipate," "estimate,"
"believe," "intend" or "project" or the negative of these words or other
variations on these words or comparable terminology.

         This prospectus contains forward-looking statements, including
statements regarding, among other things, (a) our projected sales and
profitability, (b) our growth strategies, (c) anticipated trends in our
industry, (d) our future financing plans and (e) our anticipated needs for
working capital. These statements may be found under "Management's Discussion
and Analysis or Plan of Operations" and "Business," as well as in this
prospectus generally. Actual events or results may differ materially from those
discussed in forward-looking statements as a result of various factors,
including, without limitation, the risks outlined under "Risk Factors" and
matters described in this prospectus generally. In light of these risks and
uncertainties, there can be no assurance that the forward-looking statements
contained in this prospectus will in fact occur.


                                 USE OF PROCEEDS

         This prospectus relates to shares of our common stock that may be
offered and sold from time to time by certain selling stockholders. There will
be no proceeds to us from the sale of shares of common stock in this offering.
However, we will receive proceeds upon the exercise of any outstanding options
or warrants. Any proceeds received upon exercise of outstanding options and
warrants will be used for general working capital purposes.


                         DETERMINATION OF OFFERING PRICE

         As this registration statement relates to shares of common stock that
may be sold from time to time by certain stockholders, and not by Advanced
Viral, we cannot determine the actual price at which shares of our common stock
will be sold pursuant to this registration statement. As discussed more fully in
the "Description of Securities to be Registered" section, Advanced Viral
believes that the selling stockholders will sell shares of our common stock at
the prevailing market price at the time of sale and that the market price will
fluctuate during the time period in which the selling stockholders sell their
shares of our common stock.


                                    DILUTION

         The net tangible book value of our company as of September 30, 2003 was
$(764,421) or $(0.0015) per share of common stock. Net tangible book value per
share is determined by dividing the tangible book value of Advanced Viral (total
tangible assets less total liabilities) by the number of outstanding shares of
our common stock. Since this offering is being made solely by the selling
stockholders and none of the proceeds will be paid to Advanced Viral, our net
tangible book value will be unaffected by this offering.




                                       14


                              SELLING STOCKHOLDERS

         The following table presents information regarding the beneficial
ownership of the common stock as of the date hereof by each of the selling
stockholders. A description of each selling stockholder's relationship to
Advanced Viral and how each selling stockholder acquired the shares to be sold
in this offering is detailed in the information immediately following this
table. Unless otherwise indicated below, to our knowledge all persons listed
below have sole voting and investment power with respect to the shares of common
stock beneficially owned, except to the extent authority is shared by spouses
under applicable law. The information included below is based upon information
provided by the selling stockholders. Because the selling stockholders may offer
all, some or none of their shares, no definitive estimate as to the number of
shares that will be held by the selling stockholders after such offering can be
provided and the following table has been prepared on the assumption that all
shares offered under this prospectus will be sold.




                                                                                                                  % OF
                                                                                                                 Shares
                                              Shares     $ of Shares                                           Beneficially
                                           Beneficially  Beneficially                                              Owned
                                              Owned         Owned                               Beneficially       After
                                              Before        Before      Shares to be Sold in    Owned After      Offering
Selling Stockholder                          Offering    Offering (1)    the Offering (2-6)       Offering          (7)
- -------------------                          --------    ------------    ------------------       --------     ------------
                                                                                                     
 Angela Amato                                  480,000        *               480,000    2                  0       0%
 Ralph Albergo                                 300,000        *               300,000    2                  0       0%
 AVIX, Inc.                                    573,750        *               105,000    3            468,750       0%
 Elliot Bauer                                3,250,000        *               750,000    2          2,500,000       0%
 John Billard                                1,500,000        *             1,500,000    2                  0       0%
 Phillip Brennan                             1,850,000        *             1,350,000    2            500,000       0%
 Dorothy Christofides                        2,035,000        *             1,155,000   2,3           880,000       0%
 Michael Contillo                            1,000,000        *               750,000    2            250,000       0%
 Joseph Deglomina                              961,364        *               750,000    2            211,364       0%
 Edward Gorkes                               1,500,000        *             1,500,000    2                  0       0%
 Benjamin Kirsch                               750,000        *               750,000    2                  0       0%
 Russell W. Kuhn                             6,000,000       1.1%           6,000,000    2                  0       0%
 Mark Levine                                 1,800,000        *             1,800,000    2                  0       0%
 Steven  Levitt                              2,509,090        *             1,199,999   2,3         1,309,090       0%
 Barry & Marci Mainzer                         450,000        *               450,000    2                  0       0%
 Robert Nowinski                             1,159,125        *             1,159,125    4                  0       0%
 Lawrence Pomerantz (Harbor View)           19,592,388       3.4%           6,615,533   2,3        12,976,855       2%
 Gerald S. Schuster                          2,422,500        *             1,200,000    2          1,222,500       0%
 Roberta Schwartz                              750,000        *               750,000    2                  0       0%
 Avraham Sibony                              1,500,000        *             1,500,000    2                  0       0%
 Robert Franklin Smith                       1,022,549        *               900,000    2            122,549       0%
 Xiao Yuan Tang                              1,350,000        *             1,350,000    3                  0       0%
 Michael Tannenhauser                          450,000        *               450,000    2                  0       0%
 Frank Vigliarolo                            5,251,250        *             2,970,000   2,3         2,281,250       0%
 Michael Villani                               750,000        *               750,000    2                  0       0%
 Scott Weil                                    900,000        *               900,000    2                  0       0%
 Mike Weiner                                   600,000        *               600,000    2                  0       0%
 Eli Wilner                                 33,012,500       5.6%          27,200,000  5a,b,c       5,812,500       1%
 David Seligman                              9,200,000       1.6%           5,250,000   5a,b        3,950,000       1%
 Nancy J. Van Sant                           6,050,000       1.1%           4,100,000   5a,b        1,950,000       0%
 Roy S. Walzer                               8,228,800       1.5%           5,650,000   5a,b        2,578,800       0%
 Elma S. Hawkins, Ph.D., MBA                 1,500,000        *             1,500,000    5a                 -       0%
 George P. Canellos, M.D.                      750,000        *               250,000    5a           500,000       0%
 Michael Harris, M.D.                          750,000        *               250,000    5a           500,000       0%
 James D'Olimpio, M.D.                         950,000        *               450,000    5a           500,000       0%
 Howard Young, M.D.                            750,000        *               250,000    5a           500,000       0%
 Sidney Pestka, M.D.                           750,000        *               250,000    5a           500,000       0%
 DeDiego, Maribel                            1,100,000        *             1,000,000    5b           100,000       0%
 Garcia, Maritza                                12,000        *                10,000    5b             2,000       0%
 Marino, Maria                                 530,000        *               500,000    5b            30,000       0%
 Szalkiewicz, Andy                             655,000        *               500,000    5b           155,000       0%
 Taraporewala, Irach                         1,150,000        *             1,000,000    5b           150,000       0%
                                           -----------   ----------        ---------              -----------      ---
 SELLING STOCKHOLDERS TOTAL SHARES         126,095,316      19.4%          86,144,657              39,950,658       7%

 SHARES OUTSTANDING AFTER OFFERING (2-6)                621,991,449



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

*        Less than 1%.

(1)      Based on 559,633,459 shares of common stock outstanding as of January
         28, 2004, together with securities exercisable or convertible into
         shares of common stock within 60 days thereof, for each stockholder,
         but excluding: (i) 62.1 million shares issuable upon the exercise of
         outstanding stock options at exercise prices ranging from $0.052 to
         $0.36; (ii) 58.9 million shares issuable pursuant to outstanding
         warrants at exercise prices ranging




                                       15


         from $0.091 to $1.00; and (iii) approximately 16.5 million shares
         issuable upon the conversion of outstanding convertible debentures.
         Beneficial ownership is determined in accordance with the rules of the
         Securities and Exchange Commission and generally includes voting or
         investment power with respect to securities. Shares of common stock
         subject to securities exercisable or convertible into shares of common
         stock that are currently exercisable or exercisable within 60 days of
         the date of this prospectus are deemed to be beneficially owned by the
         person holding such securities for the purpose of computing the
         percentage of ownership of such person, but are not treated as
         outstanding for the purpose of computing the percentage ownership of
         any other person. Note that affiliates are subject to Rule 144 and
         Insider trading regulations - percentage computation is for form
         purposes only.
(2)      Includes an aggregate of 13,188,200 shares issuable upon the exercise
         of warrants at an exercise price of $0.10 per share commencing six
         months after date of issuance and expiring five years from the date of
         issuance.
(3)      Includes an aggregate of 931,666 shares issuable upon the exercise of
         warrants at an exercise price of $0.19 per share commencing six months
         after date of issuance and expiring five years from the date of
         issuance.
(4)      Includes (i) 78,125 shares issuable upon the exercise of warrants at an
         exercise price of $0.12 per share; and (ii) 1,081,000 shares issuable
         upon the exercise of warrants at an exercise price of $0.10 per share,
         commencing six months after date of issuance and expiring five years
         from the date of issuance.
(5)      Includes an aggregate of 48,160,000 shares of common stock underlying
         stock options issued to certain directors, advisory board members and
         employees with which exercise prices of (a) $0.18 per share; (b) $0.052
         per share; and (c) $0.063 per share. See "Prospectus Summary--The
         Offering." Assumes the full exercise or conversion of such options and
         debentures held by selling stockholders.
(6)      Assumes that all of the shares are sold by the selling stockholders and
         no additional shares of common stock are acquired.


DESCRIPTION OF SELLING SHAREHOLDERS

         The following information contains a description of each selling
stockholder's relationship to Advanced Viral and how each selling stockholder
acquired the shares to be sold in this offering is detailed below. None of the
selling stockholders have held a position or office, or had any other material
relationship, with Advanced Viral, except as follows:

         In January 2004, in connection with a private offering transaction
pursuant to Section 4(2) of the Securities Act, we authorized the issuance of
and sold 2,166,667 shares of our common stock and warrants to purchase up to
758,333 shares of our common stock, for an aggregate purchase price of $325,000,
or $0.15 per share, pursuant to securities purchase agreements with certain
purchasers. In connection with the agreements, we paid finders' fees to Harbor
View Group consisting in the aggregate of (i) approximately $26,000 and (ii)
warrants to purchase 173,333 shares of our common stock. All of the
aforementioned warrants are exercisable at $0.19 per share commencing six months
after the issuance date, for a period of five years. As of the date hereof, none
of such warrants had been exercised.

         In September 2003, in connection with a private offering transaction
pursuant to Section 4(2) of the Securities Act, we authorized the issuance of
and sold 21,620,000 shares of our common stock and warrants to purchase up to
10,810,000 shares of our common stock, for an aggregate purchase price of
$1,081,000, or $0.05 per share, pursuant to securities purchase agreements with
certain purchasers. In connection with the agreements, we paid finders' fees to
Harbor View Group, AVIX, Inc and Robert Nowinski consisting in the aggregate of
(i) approximately $115,667 and (ii) warrants to purchase 2,378,200 shares of our
common stock. All of the aforementioned warrants are exercisable at $0.10 per
share commencing six months after the issuance date, for a period of five years.
As of the date hereof, none of such warrants had been exercised.

         During 2003, we granted to certain directors, employees and advisory
board members options to purchase an aggregate of 45,157,000 shares of common
stock to at exercise prices ranging from $0.052 to $0.18 per share for a period
of 10 years from the date of issuance, in consideration for their service to
Advanced Viral.


                              PLAN OF DISTRIBUTION

         The selling stockholders have advised us that the sale or distribution
of our common stock owned by the selling stockholders may be effected directly
to purchasers by the selling stockholders or by pledgees, donees, transferees or
other successors in interest, as principals or through one or more underwriters,
brokers, dealers or agents from time to time in one or more transactions (which
may involve crosses or block transactions) (i) on the OTC Bulletin Board or in
any other market on which the price of our shares of common stock are quoted or
(ii) in transactions otherwise than on the OTC Bulletin Board or in any other
market on which the price of our shares of common stock are quoted. Any of such
transactions may be effected at market prices prevailing at the time of sale, at
prices related to such prevailing market prices, at varying prices determined at
the time of sale or at negotiated or fixed prices, in each case as determined by
the selling stockholders or by agreement between the selling stockholders and
underwriters, brokers, dealers or agents, or purchasers. If the selling
stockholders effect such transactions by selling their shares of common stock to
or through underwriters, brokers, dealers or agents, such underwriters, brokers,
dealers or agents may receive compensation in the form of discounts, concessions
or commissions from the selling stockholders or commissions from purchasers of
common stock for whom they may act as



                                       16


agent (which discounts, concessions or commissions as to particular
underwriters, brokers, dealers or agents may be in excess of those customary in
the types of transactions involved). The selling stockholders and any brokers,
dealers or agents that participate in the distribution of the common stock may
be deemed to be underwriters, and any profit on the sale of common stock by them
and any discounts, concessions or commissions received by any such underwriters,
brokers, dealers or agents may be deemed to be underwriting discounts and
commissions under the Securities Act.

         Under the securities laws of certain states, the shares of common stock
may be sold in such states only through registered or licensed brokers or
dealers. The selling stockholders are advised to ensure that any underwriters,
brokers, dealers or agents effecting transactions on behalf of the selling
stockholders are registered to sell securities in all fifty states. In addition,
in certain states the shares of common stock may not be sold unless the shares
have been registered or qualified for sale in such state or an exemption from
registration or qualification is available and is complied with.

         We will pay all the expenses incident to the registration, offering and
sale of the shares of common stock to the public hereunder other than
commissions, fees and discounts of underwriters, brokers, dealers and agents. We
will not receive any proceeds from the sale of any of the shares of common stock
by the selling stockholders. We will, however, receive proceeds from the
issuance of shares upon the exercise of warrants and options.

         The selling stockholders should be aware that the anti-manipulation
provisions of Regulation M under the Exchange Act will apply to purchases and
sales of shares of common stock by the selling stockholders, and that there are
restrictions on market-making activities by persons engaged in the distribution
of the shares. Under Registration M, the selling stockholders or their agents
may not bid for, purchase, or attempt to induce any person to bid for or
purchase, shares of our common stock while such selling stockholders are
distributing shares covered by this prospectus. Accordingly, except as noted
below, the selling stockholders are not permitted to cover short sales by
purchasing shares while the distribution is taking place. The selling
stockholders are advised that if a particular offer of common stock is to be
made on terms constituting a material change from the information set forth
above with respect to the Plan of Distribution, then, to the extent required, a
post-effective amendment to the accompanying registration statement must be
filed with the Securities and Exchange Commission.


                   DESCRIPTION OF SECURITIES TO BE REGISTERED

         The securities being registered are shares of Advanced Viral's common
stock. The holders of common stock:

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

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

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

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


                      INTERESTS OF NAMED EXPERT AND COUNSEL
                                  LEGAL MATTERS

         The validity of the shares of common stock offered hereby as to their
being fully paid, legally issued and non-assessable will be passed upon for us
by Berman Rennert Vogel & Mandler, P.A., Miami, Florida. Berman Rennert Vogel &
Mandler, P.A. does not have any interests in Advanced Viral and has never been
employed by Advanced Viral on a contingent basis.

         The audited consolidated financial statements of Advanced Viral
Research Corp. and its subsidiaries for the year ended December 31, 2002,
December 31, 2001, and December 31, 2000, included in this prospectus and
elsewhere in the registration statement have been audited by Rachlin Cohen &
Holtz, LLP, independent certified public accountants, as indicated in their
report with respect thereto, and are included herein in reliance upon the
authority of said firm as experts in giving said report. Reference is made to
said report, which includes an explanatory paragraph with respect to the
uncertainty



                                       17


regarding Advanced Viral's ability to continue as a going concern, as discussed
in Note 2 to the financial statements. Rachlin Cohen & Holtz, LLP, does not have
any interests in Advanced Viral and has never been employed by Advanced Viral on
a contingent basis.


                             DESCRIPTION OF BUSINESS

         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. The current formulation of Reticulose is currently
known as "AVR118." We believe AVR118 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 was reclassified as a "new drug" by the
Food and Drug Administration, or FDA, the FDA has not permitted Reticulose to be
marketed in the United States. A forfeiture action was instituted in 1962 by the
FDA against Reticulose, and it was withdrawn from the United States market. The
injunction obtained by the FDA prohibits, among other things, any shipment of
AVR118 except in compliance with FDA rules and regulations, which may include
approval by the FDA of a new drug application, or NDA. FDA approval of an NDA
first requires clinical testing of AVR118 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 September 30, 2003 we had incurred a cumulative net loss of
$54,700,144. Our ability to generate substantial operating revenue depends upon
our success in gaining FDA approval for the commercial use and distribution of
AVR118. All of our research and development efforts have been devoted to the
development of AVR118.

         Our operations over the last five years have been limited principally
to research, testing and analysis of AVR118 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 AVR118 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 AVR118 as a topical treatment for
genital warts caused by the human papilloma virus (HPV) infection. In September
2001, the FDA cleared the IND application to begin Phase 1 clinical trials. Our
Phase 1 study was performed in the United States on human volunteers. In March
2002, we completed the Phase 1 trial and submitted to the FDA the results, which
indicated that AVR118 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 AVR118 as a topical treatment for
genital warts caused by HPV infection, but plan to begin Phase 2 clinical trials
when such funds become available.

         In November 2002 we began testing injectable AVR118 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 AVR118 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 AVR118 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.



                                       18


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

         Our objective for the three Israeli trials is to determine the safety,
tolerance and metabolic characteristics of AVR118. 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 AVR118 with the FDA.

         In August 2003, we decided to defer the continuation of and re-examine
the procedures, protocol and objectives of the Phase I study in Israel using
AVR118 for cachectic patients with leukemia and lymphoma and a recent Phase I
study for cachectic patients with solid tumors. The date of completion of these
studies is uncertain because of financing constraints.

         Because of our limited personnel, we believe it to be in our best
interests to focus our clinical efforts on our one ongoing Phase I/Phase II
open-label dose escalation clinical trial being conducted at The Kaplan Medical
Center in Rehovot, Israel of AVR118 for cachectic patients with AIDS. The
primary indication of the trial is the treatment of cachexia. Out of 30 total
patients contemplated under the protocol for this study, 15 patients are
enrolled, all of whom have completed the first dose of AVR118 required under the
study. Results from the first 15 patients showed improvement in appetite, weight
gain or stability, and enhanced quality of life in all the patients. None of the
15 patients reported any significant side effects from AVR118 therapy.

         We estimate completion of this study during the second quarter of 2004.
It is uncertain at this time when cash inflows will result from this study. The
completion of the study is dependent upon funds available for research and
development and the availability of patients meeting the prescribed protocol and
the ability of Israel and its hospitals to meet the requirements of the
protocol. From inception of all the clinical studies in Israel we have expended
approximately $1,550,000. The cost to complete the Phase I/II study in Israel of
AVR118 for cachectic patients with AIDS for the additional 15 patients (for a
total of 30) is estimated to be $300,000.

         Researchers at the Weizmann Institute of Science in Israel tested the
efficacy of AVR 118 injected in rats with adjuvant arthritis and allergic
encephalitis. Results demonstrated that in both groups AVR 118 inhibited the
progress of the disease in these rats. A third test was done by the Weizmann
Institute to assess the efficacy of oral AVR 118 in mice with an induced immune
skin reaction. AVR 118 did not inhibit the appearance of this immune skin
reaction.

            In January 2004, we were awarded a patent for its method for
treating papillomavirus infections. The patent describes the use of AVR118
(previously known as Product R) for the topical treatment of patients suffering
with lesions resulting from human papillomavirus (HPV) infections, including
genital warts. We have completed a Phase I clinical trial in the U.S. to
evaluate the safety of topical application of AVR118 in healthy volunteers.
There were no local adverse reactions to the application of AVR118 to the skin
of these subjects. We are now planning Phase II trials for the topical use of
AVR118.

         In August 2003 we retained Oxford Pharmaceutical Resources, Inc., a
firm owned and controlled by Richard Guarino, MD, to assist us in conducting and
evaluating our clinical trials and in meeting federal FDA and foreign regulatory
requirements. Oxford Pharmaceutical bills us on an hourly basis, and we expensed
$25,192 during the quarter ended September 30, 2003 for such services.

         Whether we will be able to proceed with clinical trials in Israel for
injectable AVR118 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 AVR118. We may not be able to raise the funds we currently need to
continue or complete the clinical trials for injectable AVR118 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.

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

GOVERNMENT REGULATION

         The FDA imposes substantial requirements upon and conditions precedent
to the introduction of therapeutic drug products, such as AVR118, through
lengthy and detailed laboratory and clinical testing procedures, sampling
activities and



                                       19


other costly and time consuming procedures to demonstrate that such products are
both safe and effective in treating the indications for which approval is
sought. After testing in animals, an Investigational New Drug, or IND,
application must be filed with the FDA to obtain authorization for human
testing. When the clinical testing has been completed and analyzed, final
manufacturing processes and procedures are in place, and certain other required
information is available to the manufacturer, a manufacturer may submit a new
drug application, or NDA, to the FDA. No action can be taken to market AVR118,
or any therapeutic drug product, in the United States until an NDA has been
approved by the FDA.

         The IND process in the United States is governed by regulations
established by the FDA which strictly control the use and distribution of
investigational drugs in the United States. The guidelines require that an
application contain sufficient information to justify administering the drug to
humans, that the application include relevant information on the chemistry,
pharmacology and toxicology of the drug derived from chemical, laboratory and
animal or in vitro testing, and that a protocol be provided for the initial
study of the new drug to be conducted on humans.

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

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

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

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

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




                                       20


statement of the specifications and analytical methods for each component. Also
included are studies of the toxicological actions of the drug as they relate to
the drug's intended uses.

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

         In February 1998, we contracted with GloboMax LLC to advise and assist
us in our preparation of the IND that was filed with the FDA in July 2001 and
cleared for Phase 1 trials in September 2001, and to otherwise guide us through
the FDA process. During 2001 and 2002, GloboMax continued its project management
services for the pre-clinical development and IND submission of AVR118 to the
FDA, the development of standard operating procedures and validation protocol
for the preparation and manufacture of AVR118. Expenses paid during 2001 and
2002 relating to the GloboMax agreement were approximately $3,587,000. Pursuant
to the agreement with GloboMax, we were obligated to pay for services on an
hourly basis, at prescribed rates. GloboMax LLC is no longer providing services
to, or representing, Advanced Viral.

         It is possible that the clinical tests of AVR118 on humans will not be
approved by the FDA for human clinical trials on HPV or other diseases, and that
any tests previously conducted or to be conducted will not satisfy FDA
requirements. It is also possible that the results of such human clinical
trials, if performed, will not prove that AVR118 is safe or effective in the
treatment of HPV or other diseases, or that the FDA will not approve the sale of
AVR118 in the United States if we submitted a proper NDA. It is not known at
this time how extensive the Phase 2 and Phase 3 clinical trials will be, if they
are conducted. The data generated may not show that the drug AVR118 is safe and
effective, and even if the data shows that AVR118 is safe and effective,
obtaining approval of the NDA could take years and require financing of amounts
not presently available to us.

         In connection with our activities outside the United States, we are
also subject to regulatory requirements governing the testing, approval,
manufacture, labeling, marketing and sale of pharmaceutical and diagnostic
products, which requirements vary from country to country. Government regulation
in certain countries may delay marketing of AVR118 for a considerable period of
time and impose costly procedures upon our activities. The extent of potentially
adverse government regulations which might arise from future legislation or
administrative action cannot be predicted. Whether or not FDA approval has been
obtained for a product, approval of the product by comparable regulatory
authorities of foreign countries must be obtained prior to marketing the product
in those countries. The approval process may be more or less rigorous from
country to country, and the time required for approval may be longer or shorter
than that required in the United States. Clinical studies conducted outside of
any country may not be accepted by such country, and the approval of any
pharmaceutical or diagnostic product in one country does not assure that such
product will be approved in another country. Accordingly, until registration is
granted, if ever, in the United States or another developed or developing
country, we do not expect that we will be able to generate material sales
revenue.


RESEARCH, DEVELOPMENT AND TESTING

         For the period from inception (February 20, 1984) through September 30,
2003 we expended approximately $19,382,000 on testing and research and
development activities either in our laboratories or pursuant to various testing
agreements with both domestic and foreign companies. We planned research and
testing at several institutes and medical centers in Israel to:

         o        determine the safety and efficacy of AVR118 on animals and
                  cultured human cells;

         o        determine the effectiveness of AVR118 in the treatment of
                  cachexia (body wasting) in patients with AIDS taking a
                  multi-drug cocktail (highly active anti-retroviral therapy
                  (HAART));

         o        determine the effectiveness of AVR118 in the treatment of
                  cachexia in patients with solid cancers;

         o        determine the effectiveness of AVR118 in the treatment of
                  cachexia in patients with leukemias and lymphomas;

         o        study the effects of AVR118 in mitigating the toxic effects of
                  other drugs used to treat HIV infections, such as nucleoside
                  analogues, protease inhibitors and non-nucleoside reverse
                  transcriptase inhibitors;



                                       21


         o        study the effects of AVR118 in mitigating the toxic effects of
                  drugs used in the chemotherapy of cancers; and

         o        assess the direct inhibitory and therapeutic effects of AVR118
                  on neoplasias, including lymphomas and lymphocytic leukemia.

         In November 2002 we began testing injectable AVR118 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 AVR118 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 AVR118 may prove to be an important "enabler"
                  drug in the treatment of AIDS.

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

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

         Our objective for the three Israeli trials is to determine the safety,
tolerance and metabolic characteristics of AVR118. 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 AVR118 with the FDA.

         In August 2003, we decided to defer the continuation of and re-examine
the procedures, protocol and objectives of the Phase I study in Israel using
AVR118 for cachectic patients with leukemia and lymphoma and a recent Phase I
study for cachectic patients with solid tumors. The date of completion of these
studies is uncertain.

         Because of our limited personnel, we believe it to be in our best
interests to focus our clinical efforts on our one ongoing Phase I/Phase II
open-label dose escalation clinical trial being conducted at The Kaplan Medical
Center in Rehovot, Israel of AVR118 for cachectic patients with AIDS. The
primary indication of the trial is the treatment of cachexia. Out of 30 total
patients contemplated under the protocol for this study, 15 patients are
enrolled, all of whom have completed the first dose of AVR118 required under the
study. Results from the first 15 patients showed improvement in appetite, weight
gain or stability, and enhanced quality of life in all the patients. None of the
15 patients reported any significant side effects from AVR118 therapy.

         We estimate completion of this study during the second quarter of 2004.
It is uncertain at this time when cash inflows will result from this study. The
completion of the study is dependent upon funds available for research and
development and the availability of patients meeting the prescribed protocol and
the ability of Israel and its hospitals to meet the requirements of the
protocol. From inception of all the clinical studies in Israel we have expended
approximately $1,550,000. The cost to complete the Phase I/II study in Israel of
AVR118 for cachectic patients with AIDS for the additional 15 patients (for a
total of 30) is estimated to be $300,000.

         Researchers at the Weizmann Institute of Science in Israel tested the
efficacy of AVR 118 injected in rats with adjuvant arthritis and allergic
encephalitis. Results demonstrated that in both groups AVR 118 inhibited the
progress of the disease in these rats. A third test was done by the Weizmann
Institute to assess the efficacy of oral AVR 118 in mice with an induced immune
skin reaction. AVR 118 did not inhibit the appearance of this immune skin
reaction.

            In January 2004, we were awarded a patent for its method for
treating papillomavirus infections. The patent describes the use of AVR118
(previously known as Product R) for the topical treatment of patients suffering
with lesions resulting from human papillomavirus (HPV) infections, including
genital warts. We have completed a Phase I clinical trial in the U.S. to
evaluate the safety of topical application of AVR118 in healthy volunteers.
There were no local adverse reactions to the application of AVR118 to the skin
of these subjects. We are now planning Phase II trials for the topical use of
AVR118.



                                       22


         In August 2003 we retained Oxford Pharmaceutical Resources, Inc., a
firm owned and controlled by Richard Guarino, MD, to assist us in conducting and
evaluating our clinical trials and in meeting federal FDA and foreign regulatory
requirements. Oxford Pharmaceutical bills us on an hourly basis, and we expensed
$25,192 during the quarter ended September 30, 2003 for such services.

MATERIAL AGREEMENTS

         In September 2002 we entered into an agreement 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
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. The agreement terminates upon receipt and approval of the final
report required under the Agreement, and upon such termination we retain all
rights to the research performed under the agreement. Total costs incurred in
connection with EnviroGene's services are expected to be $1,551,000, of which
approximately $1,323,000 has been expensed and approximately $875,000 has been
paid from inception through September 30, 2003. Approximately $100,000 and
$697,000 has been expensed during the three and nine months ended September 30,
2003. If all three clinical studies in Israel were concluded, the additional
cost under this contract is estimated to be approximately $228,000. We cannot at
this time determine the financial impact of reducing the number of trials under
this contract.

         In October 2002 we entered into an agreement with Quintiles Israel Ltd.
to act as the auditor and monitor of the clinical studies. The agreement
terminates upon completion of the services unless terminated earlier by either
party upon prior written notice or upon a material breach and a failure to cure,
and upon such termination we retain all rights to the research performed under
the agreement. We have expensed $126,495 since inception of the contract through
September 30, 2003. If all three clinical studies in Israel were concluded, the
additional cost under this contract would be $126,505. We cannot at this time
determine the financial impact of reducing the number of trials under this
contract.

         In November 2002 we entered into an agreement with Kaplan Medical
Center in Israel to act as the center for the Phase I/ Phase II study using
AVR118 for cachectic patients with AIDS. The agreement terminates upon
conclusion of the study, or upon prior written notice, and upon such termination
we retain all rights to the research performed under the agreement. To date, 15
patients have been enrolled in the study out of 30 patients contemplated under
the study protocol, and the estimated completion date for the study with 30
patients is the second quarter of 2004. We have expensed $51,750 since inception
of the contract through September 30, 2003, and an additional $34,500 was
expensed in October 2003.

         The cost to complete the Phase I/II study in Israel of AVR118 for
cachectic patients with AIDS for the additional 15 patients (for a total of 30)
is estimated to be $300,000.

         In July 2003 our agreement entered in July 2002 with the Weizmann
Institute of Science and Yeda, its developmental arm in Israel, to conduct
research on the effects of AVR118 on the immune system expired in accordance
with its terms, and upon such termination we retained all rights to the research
performed under the agreement. Total costs incurred in connection with this
research are expected to be $138,000. Since inception to date, we have expensed
$130,000 and paid $90,000 in connection with this agreement. Final payment has
not been made pending receipt, review and approval of the final report.

         Our 12-month agreement formalized in April 2001 with the Selikoff
Center in Israel to develop clinical trials in Israel using AVR118 has
concluded. The amount paid under the agreement was $242,000.

         Whether we will be able to proceed with Phase 2 clinical trials of
AVR118 for topical therapy of genital warts and clinical trials in Israel for
injectable AVR118 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 AVR118. We may not be
able to raise the funds we currently need to begin or complete the topical Phase
2 for AVR118 or to continue the clinical trials for injectable AVR118 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.

         The studies being conducted in Israel are subject to risks associated
with the political, economic and military conditions affecting Israel and the
Middle East, and recent world events, including terrorism and war, have made it
difficult to predict whether or in what manner these problems will be resolved.

         Our studies detailing the results of the research and testing being
conducted in Israel may not positively impact the FDA's decision to approve a
new IND for injectable AVR118 or approve the marketing, sales or distribution of
AVR118



                                       23


within the United States, and as a result may not improve our chances of gaining
approval for the marketing, sales or distribution of AVR118 anywhere in the
world. We currently do not have the resources to engage in further testing, and
we cannot provide assurances that we will acquire such financial resources to
continue or complete the studies, or, if we acquire such resources, that we will
do so on favorable terms.


SCIENTIFIC ADVISORY BOARD

         In January 2002, we formed a Scientific Advisory Board currently
consisting people with experience in oncology, hematology, women's health and
related fields for the purpose of having access to additional expertise and
counsel to support the development of AVR118 in connection with the rigorous
clinical trials required by the FDA's regulatory approval process. The current
members of the Scientific Advisory Board are:

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

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

         DR. JAMES D'OLIMPIO is Director of the North Shore University
Hospital's Supportive Oncology and Palliative Care Service and is also Associate
Professor of Medical Oncology at New York University's School of Medicine. His
research has focused on improving the quality of life of cancer patients,
especially by reversing the wasting process (cachexia) associated with cancer,
and in cancer treatment related fatigue syndrome. In November 2003, we retained
Dr. D'Olimpio as our "spokesperson at large." In this capacity, Dr. D'Olimpio
will be paid on an hourly basis to provide such services as requested, including
representing Advanced Viral at industry-wide and scientific conferences.

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

         DR. SIDNEY PESTKA, a recipient of the National Medal of Technology for
2001, is currently Professor and Chairman of the Department of Molecular
Genetics, Microbiology and Immunology at New Jersey's Robert Wood Johnson
Medical School of the University of Medicine and Dentistry. Previously he was
Associate Director of the Roche Institute of Molecular Biology. His work in the
development of interferons, which are used clinically for treating a range of
diseases, including hepatitis B, multiple sclerosis and hairy cell leukemia, is
the basis of several U.S. and more than 100 foreign patents. Dr. Pestka was
inducted into the New Jersey Inventor's Hall of Fame in 1993. He has also
received the Selman Waksman Award in Microbiology and the Milstein Award from
the International Society for Interferon and Cytokine Research. He has served on
the National Cancer Institute's Breast Cancer Task Force, the Basic Pharmacology
Advisory Committee of the Pharmaceutical Manufacturers Association Foundation
and is secretary, and former President, of the International Society of
Interferon Research. Dr. Pestka received his undergraduate degree in chemistry
from Princeton University in 1957 and his medical degree from the University of
Pennsylvania School of Medicine in 1961. Over the past 30 years, he has
published several books and written more than 400 research articles for
prestigious peer-reviewed scientific journals.




                                       24


PATENTS

         We believe that patent protection and trade secret protection are
important to our business and that our future will depend, in part, on our
ability to maintain trade secret protection, obtain patents and operate without
infringing the proprietary rights of others both in the United States and
abroad. We have eight issued U.S. patents, some covering the composition of
AVR118 and others covering various uses of the AVR118. We have nine pending U.S.
patent applications and seventeen pending foreign patent applications. In
addition, we have two issued Australian patents and one issued Chinese patent
covering several uses of AVR118. 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 technology. As patent applications in the United States
are maintained in secrecy until published or patents issue and as publication of
discoveries in the scientific or patent literature often lag behind the actual
discoveries, we cannot be certain that we were the first to make the inventions
covered by each of our pending patent applications or that we were the first to
file patent applications for such inventions. Furthermore, the patent positions
of biotechnology and pharmaceutical companies are highly uncertain and involve
complex legal and factual questions, and, therefore, the breadth of claims
allowed in biotechnology and pharmaceutical patents or their enforceability
cannot be predicted. We cannot be sure that any additional patents will issue
from any of our patent applications or, should any patents issue, that we will
be provided with adequate protection against potentially competitive products.
Furthermore, we cannot be sure that should patents issue, they will be of
commercial value to us, or that private parties, including competitors, will not
successfully challenge our patents or circumvent our patent position in the
United States or abroad.

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

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

         The pharmaceutical industry is highly competitive and patents have been
applied for by, and issued to, other parties relating to products competitive
with AVR118. Therefore, AVR118 and any other drug candidates may give rise to
claims that they infringe the patents or proprietary rights of other parties
existing now and in the future. Furthermore, to the extent that we or our
consultants or research collaborators use intellectual property owned by others
in work performed for us, disputes may also arise as to the rights in such
intellectual property or in related or resulting know-how and inventions. An
adverse claim could subject us to significant liabilities to such other parties
and/or require disputed rights to be licensed from such other parties. We cannot
be sure that any license required under any such patents or proprietary rights
would be made available on terms acceptable to us, if at all. If we do not
obtain such licenses, we may encounter delays in product market introductions,
or may find that the development, manufacture or sale of products requiring such
licenses may be precluded. In addition, we could incur substantial costs in
defending ourselves in legal proceedings instituted before the PTO or in a suit
brought against it by a private party based on such patents or proprietary
rights, or in suits by us asserting our patent or proprietary rights against
another party, even if the outcome is not adverse to us. There are extensions
available under the Patent Act if the delay in prosecution of the patent
application results from a delay in the PTO's handling of any interference or
appeal involving the application. We have not conducted any searches or made any
independent investigations of the existence of any patents or proprietary rights
of other parties.




                                       25


MARKETING AND SALES

         Except for limited sales of AVR118 for testing and other purposes,
AVR118 is not sold commercially anywhere in the world. To date, our efforts or
the efforts of our representatives have produced no material benefits to us
regarding our ability to have AVR118 sold commercially anywhere in the world. We
have entered into exclusive distribution agreements with four separate entities
granting exclusive rights to distribute AVR118 in the countries of Canada,
China, Japan, Hong Kong, Macao, Taiwan, Mexico, Argentina, Bolivia, Paraguay,
Uruguay, Brazil and Chile. Pursuant to these agreements, the distributors are
obligated to cause AVR118 to be approved for commercial sale in such countries
and upon such approval, to purchase from us certain minimum quantities of AVR118
to maintain the exclusive distribution rights. Our marketing plans for AVR118
are still dependent upon registration of AVR118 for sale in various
jurisdictions. We have made no sales under the distribution agreements other
than for testing purposes.

         To date we have received no information that would lead us to believe
that we will be positioned to sell AVR118 commercially anywhere in the world. On
July 30, 2001, we submitted an IND application to the FDA to begin Phase 1
clinical trials of AVR118 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. In March 2002, Advanced Viral
completed a Phase 1 trial and submitted to the FDA the results, which indicated
that AVR118 was safe and well tolerated dermatologically in all the doses
applied in the study Due to limited financial resources, we currently are unable
to pursue the Phase 2 clinical trials.

         Initially we targeted our sales and marketing efforts to those
countries where Reticulose was previously marketed by its prior owners for a
number of years as an anti-viral agent in the treatment of Asian influenza,
viral pneumonia, viral infectious hepatitis, mumps, encephalitis, herpes simplex
and herpes zoster. Those countries included Singapore, Hong Kong, Malaysia,
Taiwan, the Philippines and Malta. Registration of AVR118 will be required in
such countries as well as in the other countries comprising the distributors'
territories before any significant sales may begin. The registration of AVR118
for sale in these countries has been frustrated due to our inability to obtain
the registration and approval to sell AVR118 in the Bahamas, the country of
origin, and a general lack of published data on the effectiveness of AVR118.
Until AVR118 is registered and approved for sale in the United States, in
another developed country or in the other countries included in the
distributors' territories, we will not generate any material sales of AVR118.
For the years ended December 31, 2002, 2001 and 2000 and for the nine months
ended September 30, 2003, we reported no commercial sales except limited sales
for testing purposes. AVR118 is not legally available for commercial sale
anywhere in the world, except for testing purposes. See "--Research, Development
and Testing."

         We currently produce bulk clinical trial batches for AVR118 in our
facility in Yonkers, New York under current Good Manufacturing Procedures (cGMP)
as set forth by the FDA. The FDA has not approved AVR118 for distribution or
sale in the United States, nor has it approved our Yonkers, New York facility.


COMPETITION

         The pharmaceutical drug industry is highly competitive and rapidly
changing. If we ever successfully develop AVR118, it will compete with numerous
existing therapies. In addition, many companies are pursuing novel drugs that
target the same diseases we are targeting with AVR118. We believe that a
significant number of drugs are currently under development and will become
available in the future for the treatment of HIV, HPV, other viruses, cachexia
(body wasting) and rheumatoid arthritis. We anticipate that we will face intense
and increasing competition as new products enter the market and advanced
technologies become available. Our competitors' products may be more effective,
or more effectively marketed and sold, than AVR118. Competitive products may
render AVR118 obsolete or noncompetitive before we can recover the expenses of
developing and commercializing AVR118. Furthermore, the development of a cure or
new treatment methods for the diseases we are targeting could render AVR118
noncompetitive, obsolete or uneconomical. Many of our competitors:

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

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

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



                                       26


         A number of therapeutics are currently marketed or are in advanced
stages of clinical development for the treatment of HIV infection and AIDS,
including several products currently marketed as part of a "cocktail" in the
United States. We believe AVR118 should be added to such cocktails in order to
enhance their effectiveness and mitigate the toxic effects of other drugs used
to treat HIV infections. Among the companies with significant commercial
presence in the AIDS market are Glaxo SmithKline, Bristol-Myers Squibb,
Hoffmann-La Roche, Agouron Pharmaceuticals, Merck & Co. and DuPont Pharma.

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

         Several therapeutics are currently marketed or are in advanced stages
of clinical development for the treatment of HPV. Schering Plough Corp.
manufactures Intron A, an injectable interferon product approved by the FDA for
the treatment of HPV. 3M Pharmaceuticals received FDA approval for its
immune-response modifier, Aldara(R), a self-administered topical cream, for the
treatment of HPV. AVR118, if approved for commercial sale by the FDA, would also
compete with surgical, chemical, and other methods of treating HPV. Products
developed by our competitors or advances in other methods of the treatment of
HPV may have a negative impact on the commercial viability of AVR118.

         Several products are currently marketed or are in advanced stages of
clinical development for the treatment of rheumatoid arthritis. Immunex Corp.'s
product Enbrel, a biologic response modifier, was approved by the FDA in
November 1998 for the treatment of moderate to severe rheumatoid arthritis.
Centocor Inc. is developing a monoclonal antibody known as Remicade, an
anti-inflammatory agent that has completed Phase 3 trials in rheumatoid
arthritis. The FDA approved Remicade for treatment of Crohn's disease in August
1998. Centocor filed for FDA approval of an expanded indication for Remicade for
rheumatoid arthritis in January 1999. These products represent significant
competition for AVR118 as a treatment for rheumatoid arthritis.

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

         If we successfully develop and obtain approval for AVR118, we will face
competition based on the safety and effectiveness of AVR118, the timing and
scope of regulatory approvals, the availability of supply, marketing and sales
capability, reimbursement coverage, price, patent position and other factors.
Our competitors may develop or commercialize more effective or more affordable
products, or obtain more effective patent protection, than we do. Accordingly,
our competitors may commercialize products more rapidly or effectively than we
do, which could hurt our competitive position and adversely affect our business.
If and when we obtain FDA approval for AVR118, we expect to compete primarily on
the basis of product performance and price with a number of pharmaceutical
companies, both in the United States and abroad.


EMPLOYEES

         We have ten full-time employees, consisting of our Chief Scientist,
Chief Financial Officer, one employee involved in operations, three employees
responsible for quality assurance and quality control, an assistant controller,
a chief information officer and two administrative employees. Dr. Hirschman, our
Chief Scientist, and Alan V. Gallantar, our Chief Financial Officer and
Treasurer, each devote all of their business time to our day-to-day business
operations. Eli Wilner, President, interim Chief Executive Officer, Secretary
and Chairman of the Board of Directors, devotes as much time to his duties as is
reasonably necessary. Additionally, we may hire, as and when needed, and as
available, such sales and technical support staff and consultants for specific
projects on a contract basis. See "Management --Employment Contracts,
Termination of Employment and Change-in-Control Arrangements."

DESCRIPTION OF PROPERTY

         We lease approximately 16,650 square feet for executive offices,
including research laboratory space and production area at 200 Corporate
Boulevard South, Yonkers, New York from an unaffiliated third party (the
"Yonkers Lease"). The term of the Yonkers Lease is five years through April 2005
and our annual rental obligation under the Yonkers Lease is approximately
$290,000.
         The Bahamian manufacturing facility, which was acquired on December 16,
1987, is located in Freeport, Bahamas and consists of an approximate 29,000
square foot site containing a one-story concrete building of approximately 7,300
square feet and is equipped for all topical phases of the testing, production,
and packaging of bulk AVR118. We are currently



                                       27


negotiating the sale of the Bahamian facility, after which sale we intend to
manufacture AVR118 exclusively at our facility in Yonkers, New York. LEGAL
PROCEEDINGS

         We are not currently a party to any material litigation, nor, to the
knowledge of management, is any such litigation currently threatened.


                MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S
                   COMMON EQUITY AND OTHER STOCKHOLDER MATTERS

COMMON STOCK

         The principal United States market in which our common stock is traded
is the over-the-counter market electronic Bulletin Board. The following table
shows the range of reported low bid and high bid per share quotations for our
common stock for each full quarterly period during the two recent years ended
December 31, 2002 and 2003, and for the first quarter of 2004 to date. The high
and low bid prices for the periods indicated reflect inter-dealer prices,
without retail mark-up, mark-down or commission and may not represent actual
transactions.

                                                          Low Bid     High Bid
                                                          -------     --------

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

          First Quarter 2003                               0.054       0.085
          Second Quarter 2003                              0.064       0.105
          Third Quarter 2003                               0.051       0.078
          Fourth Quarter 2003                              0.060       0.279

          First Quarter 2004 through January 26, 2004      0.121       0.171


STOCKHOLDERS

         The approximate number of holders of record of our common stock as of
January 28, 2004 is 3,364, inclusive of those brokerage firms and/or clearing
houses holding shares of common stock for their clientele (with each such
brokerage house and/or clearing house being considered as one holder).


DIVIDEND POLICY

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





                                       28

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

         THE FOLLOWING INFORMATION SHOULD BE READ IN CONJUNCTION WITH THE
CONSOLIDATED FINANCIAL STATEMENTS OF ADVANCED VIRAL AND THE NOTES THERETO
APPEARING ELSEWHERE IN THIS FILING. STATEMENTS IN THIS MANAGEMENT'S DISCUSSION
AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS AND ELSEWHERE IN
THIS PROSPECTUS THAT ARE NOT STATEMENTS OF HISTORICAL OR CURRENT FACT CONSTITUTE
"FORWARD-LOOKING STATEMENTS."


OVERVIEW

         Since our inception in July 1985, we have been engaged primarily in
research and development activities. We have not generated significant operating
revenues, and as of September 30, 2003 we had incurred a cumulative net loss of
$54,700,144. Our ability to generate substantial operating revenue depends upon
our success in gaining FDA approval for the commercial use and distribution of
AVR118. All of our research and development efforts have been devoted to the
development of AVR118.

         Conducting the clinical trials of AVR118 will require significant cash
expenditures. AVR118 may never be approved for commercial distribution by any
country. Because our research and development expenses and clinical trial
expenses will be charged against earnings for financial reporting purposes, we
expect that losses from operations will continue to be incurred for the
foreseeable future. We currently do not have sufficient funds to continue our
testing of AVR118. We are attempting to secure funds through the sale of our
securities.

         In August 2003, we decided to defer the continuation of and re-examine
the procedures, protocol and objectives of the Phase I study in Israel using
AVR118 for cachectic patients with leukemia and lymphoma and a recent Phase I
study for cachectic patients with solid tumors. The date of completion of these
studies is uncertain.

         Because of our limited personnel, we believe it to be in our best
interests to focus our clinical efforts on our one ongoing Phase I/Phase II
open-label dose escalation clinical trial being conducted at The Kaplan Medical
Center in Rehovot, Israel of AVR118 for cachectic patients with AIDS. The
primary indication of the trial is the treatment of cachexia. Out of 30 total
patients contemplated under the protocol for this study, 15 patients are
enrolled, all of whom have completed the first dose of AVR118 required under the
study. Results from the first 15 patients showed improvement in appetite, weight
gain or stability, and enhanced quality of life in all the patients. None of the
15 patients reported any significant side effects from AVR118 therapy.

         We estimate completion of this study during the second quarter of 2004.
It is uncertain at this time when cash inflows will result from this study. The
completion of the study is dependent upon funds available for research and
development and the availability of patients meeting the prescribed protocol and
the ability of Israel and its hospitals to meet the requirements of the
protocol. From inception of all the clinical studies in Israel we have expended
approximately $1,550,000. The cost to complete the Phase I/II study in Israel of
AVR118 for cachectic patients with AIDS for the additional 15 patients (for a
total of 30) is estimated to be $300,000.

         The costs relating to our research and development efforts during 2000,
2001, 2002 and each of the quarterly periods in 2003 through September 30, 2003,
as well as the estimated costs for completion, are presented below.


               COSTS RELATING TO RESEARCH AND DEVELOPMENT EFFORTS
                      FROM YEAR 2000 TO SEPTEMBER 30, 2003




                                                               1St Q    2Nd Q    3Rd Q                          Costs
                                                                2003     2003    2003       Ytd     2000-2003     to      Grand
Cost Category                12/31/2000 12/31/2001 12/31/2002  Costs    Costs    Costs     Sep-03    to Date   Complete    Total
- -------------                ---------- ---------- ---------- -------  -------  -------  ---------  ---------- --------  ---------
                                                                                          
Envirogene                                           625,838  298,809  298,809   99,603    697,221   1,323,059  227,663  1,550,722
Quintiles                                             52,226   44,061   15,877   14,331     74,269     126,495  126,505    253,000
Insurance Cost                                         3,359   10,076   10,076   10,076     30,228      33,587    2,717     36,304
Lab Costs                                                500    9,227   12,621    9,772     31,620      32,120   67,977    100,097
Yeda Research                             118,000     80,000   40,000                       40,000     238,000   18,000    256,000
Kaplan AIDS- Study                                        --            25,875   25,875     51,750      51,750  120,750    172,500
Phase I (leukemia /
 lymphoma Study)                                          --                                                --  210,000    210,000
Phase I (solid tumor
  Study)                                                  --                                                --  219,000    219,000
R & D Consulting Services
 Israel                                               82,314                     32,446     32,446     114,760       --    114,760
Selikoff Center - Israel                  115,000    127,000                                    --     242,000       --    242,000
Israel Clinical Trial batch
 costs                                                96,173                                            96,173       --     96,173
R & D - Supplies - Israel
 Studies                                             294,706                                           294,706       --    294,706
R & D -Regulatory
 Consultants - Globomax
 for Israel Trials                                   904,476                                           904,476       --    904,476





                                       29





                                                                                          
R & D Salary & Facility
allocations (New York) for
Israel Clinical Trials                             2,126,082   30,554   25,355   24,933     80,842   2,206,924       --  2,206,924
R & D Travel Expenses -
Israel Clinical Trials           3,661      4,153      1,230    9,922      487    2,550     12,959      22,003       --     22,003
                             ---------  ---------  ---------  -------  -------  -------  ---------  ----------  -------  ---------
TOTAL ISRAEL CLINICAL
 TRIALS                          3,661    237,153  4,393,904  442,649  389,100  219,586  1,051,335  5,686,054   429,000    881,933
                             ---------  ---------  ---------  -------  -------  -------  ---------  ----------  -------  ---------
R&D ARGENTINA CLINICAL
 STUDIES                       242,586                10,582                                    --     253,168       --    253,168
                             ---------  ---------  ---------  -------  -------  -------  ---------  ----------  -------  ---------
R&D UNIVERSITY STUDIES
 IN U.S.                                              35,107   15,261                       15,261      50,368              50,368
                             ---------  ---------  ---------  -------  -------  -------  ---------  ----------  -------  ---------
R&D - Globomax               1,250,000  2,682,828                                                    3,932,828       --  3,932,828
R&D - Lab Supplies IND
Application Studies            327,601    407,699                                               --     735,300       --    735,300
R&D Salary & Facility
allocations (NY) for IND
Application Studies          1,368,703  1,823,189                                               --   3,191,892       --  3,191,892
                             ---------  ---------  ---------  -------  -------  -------  ---------  ----------  -------  ---------
Total U.S. Clinical Trial
 expenses for IND FDA
 submission                 2,946,304  4,913,716         --                                         7,860,020       --  7,860,020
                            ---------  ---------  ---------  -------  -------  -------  ---------  ----------  -------  ---------
TOTAL RESEARCH AND
 DEVELOPMENT EXPENSE        3,192,551  5,150,869  4,439,592  457,910  389,100  219,586  1,066,596  13,849,609  429,000  9,045,488
                            =========  =========  =========  =======  =======  =======  =========  ==========  =======  =========




         We currently do not have the funds to complete the Phase I/Phase II
clinical trial in Israel. Our ability to raise additional funds will depend upon
the timing and positive outcome of each portion of the clinical trial and the
ultimate date of completion of the trial. We may not be able to continue as a
going concern if we can not continue or complete this trial timely.

         In August 2003 we retained Oxford Pharmaceutical Resources, Inc., a
firm owned and controlled by Richard Guarino, MD, to assist us in conducting and
evaluating our clinical trials and in meeting federal FDA and foreign regulatory
requirements. Oxford Pharmaceutical bills us on an hourly basis, and we expensed
$25,192 during the quarter ended September 30, 2003 for such services.

         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. We are
currently seeking additional financing. We anticipate that we can continue
operations through MARCH 31, 2004 with our current liquid assets, if none of our
outstanding options or warrants are exercised or additional securities sold.
However, there can be no assurance that these actions will result in sufficient
funds to finance operations. If we do not raise sufficient cash from external
sources to satisfy our on-going expenditures, we will be required to curtail or
suspend operations. Failure to raise additional capital and reduce certain
discretionary spending could have a material adverse effect on our operations.
This raises substantial doubt about our ability to continue as a going concern.
The accompanying financial statements do not include any adjustments that might
result from the outcome of this uncertainty.

         We have incurred substantial losses since our inception, and anticipate
incurring substantial losses for the foreseeable future. We incurred net losses
of $5,601,913 for the nine months ended September 30, 2003, and $9,321,065,
$11,086,567, and $8,816,192 for the years ended December 31, 2002, 2001 and
2000, respectively. Our accumulated deficits were $54,700,144, $49,098,231 and
$39,777,166 as of as of September 30, 2003, December 31, 2002 and December 31,
2001, respectively. We had stockholders' equity of $793,657, $1,756,326 and
$3,442,074 at September 30, 2003, December 31, 2002 and December 31, 2001,
respectively.

         During 2002, the Board of Directors approved a plan to sell Advance
Viral Research Ltd. (LTD), our Bahamian subsidiary whose substantial asset is
our Bahamian manufacturing facility. The facility being sold produced topical
AVR118 which is no longer being produced by Advanced Viral. The assets of LTD
have been classified on our Balance Sheet at September 30, 2003, December 31,
2002 and 2001 as Assets held for Sale. LTD had no liabilities as of September
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 nine months ended
September 30, 2003 and for the years ended December 31, 2002, 2001 and 2000 as
Loss from Discontinued Operations.



                                       30


RESULTS OF OPERATIONS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2003 VS.
SEPTEMBER 30, 2002

         The accompanying financial statements for the three and nine months
ending September 30, 2003 and 2002 have been restated to reflect changes in
accounting for warrants issued in connection with equity transactions as well as
options issued to the Board of Directors and employees (on a pro-forma basis
only) and its Advisory Board. The restatement resulted in expense which
increases the previously reported net loss for the three and nine months ending
September 30, 2003 by approximately $51,000 and $255,000, respectively, and
reduces the previously reported net loss for the three and nine months ending
September 30, 2002 by approximately $313,000 and $644,000, respectively.

         Basic and diluted net loss per common share on operations remained the
same for the three and nine months ended September 30, 2003. Basic and diluted
net loss per common share on operations changed by $(.01) from $(.01) to $(.00)
for the three months ended September 30, 2002, and remained the same for the
nine months ended September 30, 2002. The Company's deficit accumulated during
the development stage was reduced by $2,039,574 for the year ended December 31,
2002. The Company's deficit accumulated during the development stage was
increased by $1,019,153 at September 30, 2003. The restatement did not impact
the Company's net cash in investing and financing activities and net cash used
in operating activities remained unchanged, however, certain components within
operating activities consisting of amortization of deferred interest cost,
discount on warrants and compensation expense for options and warrants, were
restated for the three and nine months ended September 30, 2003 and September
30, 2002.

         For the three and nine months ended September 30, 2003, we incurred
losses of approximately $2,153,000 and $5,602,000 vs. approximately $2,085,000
and $7,323,000 for the three and nine months ended September 30, 2002. Our
losses were attributable primarily to:

         RESEARCH AND DEVELOPMENT EXPENSE. Research and development expenses
decreased in the three and nine months ended September 30, 2003 to approximately
$220,000 and $1,067,000 vs. approximately $979,000 and $3,518,000 during the
three and nine months ended September 30, 2002. We have reduced our research and
development activities to include only research performed in Israel. As such,
allocations for research and development related expenses for salaries,
benefits, rent and utilities at our headquarters in Yonkers, New York, which
were included in research and development for the three and nine months ended
September 30, 2002, are recorded in general and administrative expense for the
three and nine months ended September 30, 2003, with the exception that in 2003,
Dr. Hirschman, who was our Chief Scientific Officer and our Chief Executive
Officer until August 2003, allocated approximately 30% of his time to research
and development during 2003 vs. 50% for the three and nine months ended
September 30, 2002. Therefore, approximately $25,000 and $81,000 for the three
and nine months ended September 30, 2003 vs. approximately $46,000 and $139,000
for the three and nine months ended September 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 nine months ended September
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 Dr. Hirschman were
                  approximately $433,000 and $1,320,000 for the three and nine
                  months ended September 30, 2002 with no corresponding amounts
                  for the three and nine months ended September 30, 2003.
                  Approximately $91,000 and $253,000 for rent and utilities were
                  allocated to research and development expense during the three
                  and nine months ended September 30, 2002 with no corresponding
                  amounts allocated to research and development expense for the
                  three and nine months ended September 30, 2003;

         o        expenditures in connection with AVR118 research in Israel were
                  approximately $160,000 and $925,000 for the three and nine
                  months ended September 30, 2003 vs. approximately $168,000 for
                  the three months and nine months ended September 30, 2002. The
                  increase was attributable to expenses for the three and nine
                  months ended September 30, 2003 of approximately $100,000 and
                  $697,000 relating to EnviroGene (consultant), approximately
                  $14,000 and $74,000 relating to Quintiles Israel Ltd.
                  (consultant), approximately $26,000 and $52,000 relating to
                  Kaplan Medical Center (AIDS clinical trial site in Israel) and
                  approximately $0 and $40,000 relating to the Weizmann
                  Institute of Science (consultant). This compares to expenses
                  for the three and nine months ended September 30, 2002 of
                  approximately $128,000 relating to EnviroGene, and
                  approximately $40,000 relating to the Weizmann Institute of
                  Science (consultant);



                                       31


         o        consulting expenses payable in connection with the preparation
                  and filing with the FDA of the IND for topical AVR118 were
                  approximately $42,000 and $1,036,000 for the three and nine
                  months ended September 30, 2002, compared to $0 in 2003. As of
                  January 2003, GloboMax LLC is no longer providing services to
                  or on behalf of Advanced Viral; and

         o        expenditures for laboratory supplies were approximately
                  $67,000 and $275,000 for the three and nine months ended
                  September 30, 2002. Expenditures for lab supplies of
                  approximately $4,000 and $20,000 for the three and nine months
                  ended September 30, 2003 were allocated to General and
                  Administrative expense. Research and Development expenses
                  before allocations were approximately $195,000 and $986,000
                  for the three and nine months ended September 30, 2003 vs.
                  approximately $409,000 and $1,806,000 for the three and nine
                  months ended September 30, 2002.

         Research and development expenses before allocations decreased by
$214,000 for the three months ended September 30, 2003 compared to the three
months ended September 30, 2002. Expenses for the Israeli studies decreased by
approximately $98,000 due to lower consulting costs of approximately $16,000,
lab supplies of approximately $63,000 and university studies of approximately
$35,000. Research and development expenses before allocations were approximately
$986,000 for the nine months ended September 30, 2003 compared to approximately
$1,806,000 for the nine months ended September 30, 2002. The decrease was due
primarily to lower consulting costs of approximately $1,078,000 and laboratory
supplies of approximately $275,000 and lab processing costs of approximately
$91,000 offset by increased expenditures relating to the Israeli studies.

         GENERAL AND ADMINISTRATIVE EXPENSE. General and administrative expense
increased for the three and nine months ended September 30, 2003 to
approximately $873,000 and $2,542,000 vs. approximately $708,000 and $2,058,000
during the three and nine months ended September 30, 2002. The increase in
general and administrative expenses primarily resulted from:

         o        increased professional fees of approximately $185,000 and
                  $689,000 for the three and nine months ended September 30,
                  2003 vs. approximately $109,000 and $402,000 for the three and
                  nine months September 30, 2002, which increase was primarily
                  attributable to certain legal fees for litigation (See Note 3)
                  which were approximately $3,000 and $302,000 for the three and
                  nine months ended September 30, 2003 vs. approximately $0 and
                  $7,000 for the three and nine months September 30, 2002;

         o        increased payroll and related expenses of approximately
                  $259,000 and $797,000 for the three and nine months ended
                  September 30, 2003 vs. approximately $238,000 and $687,000 for
                  the three and nine months ended September 30, 2002, which
                  increase is attributable to the allocation of staff expenses
                  from research and development functions. For the three and
                  nine months ended September 30, 2003, salaries and benefits
                  were recorded as general and administrative expense with the
                  exception of Dr. Hirschman, who was our Chief Scientific
                  Officer and our Chief Executive Officer until August 2003, who
                  allocated approximately 30% of his time to research and
                  development of our clinical trials in 2003 vs. 50% for the
                  three and nine months ended September 30, 2002. Approximately
                  $58,000 and $185,000 for the three and nine months ended
                  September 30, 2003 vs. approximately $46,000 and $139,000 for
                  the three and nine months ended September 30, 2002 of his
                  compensation has been allocated to general and administrative
                  expense. Payroll and related expenses for the three and nine
                  months ended September 30, 2002 before allocation to research
                  and development expense was approximately $717,000 and
                  $2,146,000. Before allocation to general and administrative
                  expense, payroll and related expenses were approximately
                  $284,000 and $877,000 for the three and nine months ended
                  September 30, 2003 due to a reduction of personnel during
                  November 2002 from 33 to 10 employees;

         o        increased rent and utility expenses of approximately $136,000
                  and $347,000 for the three and nine months ended September 30,
                  2003 vs. $22,000 and $60,000 for the three and nine months
                  ended September 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 nine months ended September 30, 2003, all rent
                  and utilities expenses were recorded as general and
                  administrative expense. Rent and utility expenses for the
                  three and nine months ended September 30, 2002 before
                  allocation to research and development expense was
                  approximately $113,000 and $313,000, respectively.

         General and administrative expenses before allocations decreased to
approximately $899,000 and $2,623,000 for the three and nine months ended
September 30, 2003 vs. approximately $1,278,000 and $3,770,000 for the three and
nine months



                                       32


ended September 30, 2002. The decrease is primarily attributable to a reduction
in staff from 33 to 10 employees during November 2002.

         COMPENSATION AND OTHER EXPENSE FOR OPTIONS AND WARRANTS. Compensation
expense was approximately $71,000 and $329,000 for the three and nine months
ended September 30, 2003 vs. $25,000 and $795,000 for the three and nine months
ended September 30, 2002, which amounts are based on the fair value of options
using the Black-Scholes Pricing Model. During May 2003, we issued an option to a
non-employee for services with a fair value of approximately $4,000 using the
Black-Scholes Pricing Model. We had compensation expense of approximately
$20,000 and $70,000 for the three and nine months ended September 30, 2003
representing the fair value of options issued to advisory board members using
the Black-Scholes Pricing Model. In addition, we had compensation expense of
approximately $51,000 and $255,000 for the three and nine months ending
September 30, 2003 representing the amortization of warrants issued relating to
a private equity line of credit issued in 2001 using the Black-Scholes Pricing
Model. For the three months ended September 30, 2002, we revised the
Black-Scholes valuation of options granted to members of our advisory board by
$(77,000) and amortized $102,000 in warrant costs relating to a private equity
line of credit. For the nine months ended September 30, 2002 we extended the
exercise date of a non-employee's option, $178,000, granted options to members
of our advisory board, $120,000, and issued warrants to an outside consultant,
Harbor View Group, Inc., $191,000, and amortized $306,000 of warrant costs
relating to a private equity line of credit.

            DEPRECIATION EXPENSE. Depreciation expense decreased to
approximately $228,000 and $703,000 for the three months and nine months ended
September 30, 2003 vs. $254,000 and $713,000 for the three and nine months ended
September 30, 2002, for assets acquired during 2002 which were fully depreciated
in 2003.

            INTEREST INCOME (EXPENSE). Interest income decreased to
approximately $2,800 and $11,000 for the three and nine months ended September
30, 2003 vs. approximately $6,500 and $11,000 for the three months nine months
ended September 30, 2002 due to fluctuating cash balances invested in money
market accounts.

         Our losses during the three and nine months ended September 30, 2003
are also due to increased interest expense of approximately $757,000 and
$949,000 vs. approximately $84,000 and $121,000 for the three and nine months
ended September 30, 2002. Included in the interest expense are:

         o        the increase in the beneficial conversion feature on certain
                  convertible debentures of approximately $329,000 and $417,000
                  for the three and nine months ended September 30, 2003 vs.
                  approximately $45,000 and $58,000 for the three and nine
                  months ended September 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 $37,000 and $74,000 for the three
                  and nine months ended September 30, 2003 vs. approximately
                  $20,000 and $22,000 for the three and nine months ended
                  September 30, 2002;

         o        amortization of discount on certain warrants increased
                  approximately $310,000 and approximately $328,000 for the
                  three and nine months ended September 30, 2003 vs. $0 for the
                  three months and nine months ended September 30, 2002; and

         o        amortization of loan costs increased approximately $75,000 and
                  $116,000 for the three and nine months ended September 30,
                  2003 vs. $13,000 and $21,000 for the three and nine months
                  ended September 30, 2002.

         LOSS FROM CONTINUING OPERATIONS. Losses from continuing operations for
the three and nine months ended September 30, 2003 were approximately
$(2,147,000) and $(5,579,000) vs. approximately $(2,043,000) and $(7,194,000)
for the three and nine months ended September 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.

         LOSS FROM DISCONTINUED OPERATIONS. Losses from discontinued operations
for the three and nine months ended September 30, 2003 were approximately
$(6,000) and $(23,000) vs. approximately $(42,000) and $(129,000) for the three
and nine months ended September 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 facility being sold produced topical
AVR118 which is no longer



                                       33


being produced by Advanced Viral. The assets of AVR Ltd. have been classified on
our Consolidated Balance Sheet at September 30, 2003 and December 31, 2002 as
Assets held for Sale. AVR Ltd. had no liabilities as of September 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 nine months ended
September 30, 2003 and 2002 as Loss from Discontinued Operations.

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

         In November 2002, we reduced our staff from 33 to 10 employees. Of the
23 terminated employees, 18 were directly involved in our research and
development efforts and 5 were performing administrative functions.
Specifically, the following positions were eliminated:

         Position Eliminated          Current Employee Responsibility
         -------------------          -------------------------------
         VP drug development          Chief Scientist
         VP QA, QC .Mfg               Manager of Research and Quality
         QC Manager                   Manager of Research and Quality
         Research Assistants (10)     Scientist
         Group Leader                 No longer necessary due to staff reduction
         Scientists (4)               Scientist
         UNIX administrator           Director of MIS
         Purchasing agent             Asst. Controller
         Secretaries (3)              No longer necessary due to staff reduction

         We believe we can sustain operations to carry out the research and
development project in Israel with our current staff of 11 employees as follows:

         Interim Chief Executive Officer
         Chief Financial Officer
         Chief Scientist
         Asst. Controller
         Director of MIS
         Manager of Research and Quality
         Manager of Manufacturing
         Receptionist
         Office Manager
         Scientist (2)

RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2002 AS COMPARED TO THE
YEAR ENDED DECEMBER 31, 2001

         The accompanying financial statements for the years ended December 31,
2002, 2001 and 2000 have been restated to reflect changes in accounting for
warrants issued in connection with equity transactions as well as options issued
to the Board of Directors and employees (on a pro-forma basis only) and our
advisory board. The restatement resulted in income which reduced the previously
reported net loss for 2002, 2001 and 2000 by approximately $1,021,000, $629,000,
and $538,000, respectively.

         Basic and diluted net loss per common share on operations remained the
same for the years ended December 31, 2002 and 2001. Our deficit accumulated
during the development stage was reduced by $2,039,574, $1,018,304, and $389,303
at December 31, 2002, 2001 and 2000, respectively. The restatement did not
impact our net cash in investing and financing activities and net cash used in
operating activities remained unchanged However, certain components within
operating activities consisting of amortization of deferred interest cost,
discount on warrants and compensation expense for options and warrants, were
restated.

         During the years ended December 31, 2002 and 2001 we incurred losses
from continuing operations of approximately $9,120,000 and $10,827,000,
respectively. Our losses for the years ended December 31, 2002 and 2001 were
attributable primarily to:




                                       34


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

         o        decreased payroll and related expenses (approximately $866,000
                  in 2002 compared to increases of $1,039,000 in 2001). The
                  decrease in 2002 was primarily attributable to a reduction in
                  personnel from 33 to 10 employees as a cost cutting measure;

         o        increased insurance costs (approximately $564,000 in 2002
                  compared to $412,000 in 2001) representing increased premiums
                  for employee medical insurance and additional corporate
                  liability insurance including directors and officers liability
                  coverage; and

         o        decreased professional fees (approximately $501,000 in 2002
                  compared to $1,431,000 in 2001); and

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

         o        decreased recruiting expenses (approximately $7,000 in 2002
                  compared to $135,000 in 2001). The 2001 expense was for the
                  hiring of new employees.

         COMPENSATION AND OTHER EXPENSE FOR OPTIONS AND WARRANTS. Compensation
expense was approximately $884,000 in 2002, compared to $1,048,000 in 2001 and
$1,902,000 in 2000. These amounts are the result of the calculation of the fair
value of options, using the Black-Scholes Pricing Model, resulting from
extending the exercise date of various non-employee options outstanding of
$476,000, $691,000 and $1,902,000 in 2000, respectively, and the amortization of
warrant costs relating to private equity line of credit issued in 2001 using the
Black-Scholes Pricing Model of $408,000 and $357,000, respectively.

         RESEARCH AND DEVELOPMENT EXPENSE. Research and development expense was
approximately $4,440,000 in 2002, compared to $5,151,000 in 2001. The decrease
from 2001 to 2002 resulted primarily from research expenses (approximately
$1,778,000) relating to the GloboMax agreement in connection with the
preparation of our first IND filing and offset by an increase of approximately
$749,000 for research expenditures relating to research and testing of AVR118 in
Israel. The approximate costs of rent, personnel, operating costs and laboratory
supplies associated with research and development activities at the Yonkers
facility for the years ended 2002 and 2001, which were charged to research and
development expense, were $2,467,000 and $2,230,000, respectively.

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

         INTEREST EXPENSE. Interest expense for the years ended 2002 and 2001
was approximately $(192,000) and $117,000, respectively. Included in interest
expense for these periods was:

         o        the beneficial conversion feature on certain convertible
                  debentures of approximately $89,000 and $0 for the years ended
                  2002 and 2001, respectively;

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

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

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

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




                                       35


         LOSS FROM CONTINUING OPERATIONS. Losses from continuing operations for
the years ended 2002 and 2001 was approximately $9,120,000 and $10,827,000,
respectively. The decrease from 2002 to 2001 resulted primarily from a reduction
in general and administrative expenses due to a reduction in legal fees due to
the settlement of litigation during 2001 and a reduction of personnel during
2002 from 33 to 10 employees.

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

         REVENUES. There were approximately $0 and $18,000 in sales revenue in
2002 and 2001, respectively. All sales revenue resulted from purchases of AVR118
for testing purposes. Interest income was approximately $28,000 and $114,000 in
2002 and 2001, respectively.

RESULTS OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2001 AS COMPARED TO THE
YEAR ENDED DECEMBER 31, 2000

         During the years ended December 31, 2001 and 2000 we incurred losses
from continuing operations of approximately $10,827,000 and $8,592,000,
respectively. Our losses for the years ended December 31, 2001 and 2000 were
attributable primarily to:

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

         o        increased payroll and related expenses (increases of
                  $1,039,000 in 2001 and $717,000 in 2000). The increase in 2001
                  and 2000 was primarily attributable to increased employee and
                  officer salaries and the addition of two vice presidents for
                  drug development and quality assurance in 2001;

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

         o        increased professional fees (approximately $1,431,000 in 2001
                  and $385,000 in 2000). The increase in 2001 is primarily
                  attributable to certain legal proceedings the cost of which
                  was approximately $953,000 in 2001; and

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

         o        increased recruiting expenses (approximately $135,000 in 2001
                  compared to $12,000 in 2000). The 2001 expense was for the
                  hiring of new employees.

         COMPENSATION AND OTHER EXPENSE FOR OPTIONS AND WARRANTS. Compensation
expense was approximately $1,048,000 and $1,902,000 in 2001 and 2000,
respectively. These amounts are the result of the calculation of the fair value
of options, using the Black-Scholes Pricing Model, resulting from extending the
exercise date of various non-employee options outstanding of $691,000 and
$1,902,000 respectively. In 2001, approximately $357,000 of amortization of
warrant costs relating to a private equity line of credit was incurred.

         RESEARCH AND DEVELOPMENT EXPENSE. Research and development expense was
approximately $5,151,000 and $3,193,000 in 2001 and 2000, respectively. The
increase from 2000 to 2001 resulted primarily from research expenses related to
the GloboMax agreement of approximately $1,417,000. The approximate costs of
rent, personnel, operating costs and laboratory supplies associated with
research and development activities at the Yonkers facility for the years ended
2001 and 2000, which were charged to research and development expense, were
$2,230,000 and $1,696,000, respectively.

         DEPRECIATION EXPENSE. Depreciation expense was approximately $511,000
and $346,000 in 2001 and 2000, respectively. The increase from 2000 to 2001
resulted primarily from the acquisition of furniture, fixtures and equipment for
the Yonkers office, laboratory and production facility. In addition, leasehold
improvements were made to the laboratory and production areas during 2001 and
2000.




                                       36


         INTEREST EXPENSE. Interest expense for the years ended 2001 and 2000
was approximately $117,000 and ($908,000), respectively. Included in interest
expense for these periods was:

         o        the beneficial conversion feature on certain convertible
                  debentures of approximately $0, and $395,000 for the years
                  ended 2001 and 2000, respectively;

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

         o        amortization of discount on certain warrants of approximately
                  $0 and $64,000 for the years ended 2001 and 2000,
                  respectively;

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

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

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

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

         LOSS FROM CONTINUING OPERATIONS. Losses from continuing operations for
the years ended 2001 and 2000 was approximately $10,827,000 and $8,592,000,
respectively.

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

         REVENUES. There were approximately $18,000 in sales revenue in 2001,
compared to $8,000 in sales revenues for 2000. All sales revenue resulted from
purchases of AVR118 for testing purposes. Interest income was approximately
$114,000 in 2001, compared to approximately $162,000 in 2000.

LIQUIDITY


AS OF SEPTEMBER 30, 2003 AND SEPTEMBER 30, 2002

         As of September 30, 2003, we had current assets of approximately
$1,199,000 compared to approximately As of September 30, 2003, we had current
assets of approximately $1,199,000 compared to approximately $1,770,000 as of
December 31, 2002. We had total assets of approximately $4,006,000 and
$4,946,000 at September 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
September 30, 2003, we had current liabilities of approximately $896,000
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 nine months ended September 30, 2003, we used cash of
approximately $3,419,000 for operating activities, as compared to approximately
$6,779,000 during the nine months ended September 30, 2002. During the nine
months ended September 30, 2003, our expenses included:

         o        approximately $877,,000 for payroll and related costs
                  primarily for administrative staff, scientific personnel and
                  executive officers;

         o        approximately $799,000 for other professional and consulting
                  fees, including $302,000 for legal fees relating to settled
                  litigation. (See "Legal Proceedings");



                                       37


         o        approximately $312,000 for insurance costs;

         o        approximately $347,000 for rent and utilities for our Yonkers
                  facility; and

         o        approximately $1,067,000 for expenditures for AVR118 research
                  in Israel.

         During the nine months ended September 30, 2003, cash flows provided by
financing activities was primarily due to the proceeds from the sale of common
stock issued of approximately $1,853,000, the issuance of convertible debentures
of $2,187,000, offset by the payment under litigation settlement $1,051,000 and
principal payments of $112,000 on equipment obligations. During the nine months
ended September 30, 2003, cash flow used by investing activities reflected the
sale of an automobile located at our facility in the Bahamas.

         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 with
Cornell Capital. Pursuant to the Equity Line of Credit, we may, at our
discretion, periodically sell to Cornell Capital shares of common stock for a
total purchase price of up to $50 million. For each share of common stock
purchased under the Equity Line of Credit, Cornell Capital will pay 100% of the
lowest closing bid price of our common stock on the OTC Bulletin Board or other
principal market on which our common stock is traded for the five trading days
immediately following the notice date. Cornell Capital is a private limited
partnership whose business operations are conducted through its general partner,
Yorkville Advisors, LLC. Further, Cornell Capital will retain 5% of each advance
under the Equity Line of Credit. Our obligation to sell our common stock is
conditioned upon the per share purchase price being equal to or greater than a
minimum acceptable price, set by us on the advance notice date, which may not be
set any closer than 7.5% below the closing bid price of our common stock the day
prior to the notice date. For each day during the five days after the notice
date that the closing bid price for our common stock is below the Minimum
Acceptable Price, the amount of the advance shall decrease by twenty percent
(20%) of the amount requested.

         In addition, we engaged Katalyst Securities LLC, an unaffiliated
registered broker-dealer, to advise us in connection with the Equity Line of
Credit. For its services as placement agent, Katalyst Securities LLC received
107,527 shares of our common stock, which was valued at $10,000. Katalyst
Securities may be deemed to be an underwriter in connection with the sale of
common stock under the Equity Line of Credit. The effectiveness of the sale of
the shares under the Equity Line of Credit is conditioned upon us registering
the shares of common stock with the Securities and Exchange Commission. The
costs associated with this registration statement will be borne by us.

         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.

         We have no off-balance sheet transactions.




                                       38


         The following table shows total contractual payment obligations as of
September 30, 2003.

                      TOTAL CONTRACTUAL OBLIGATIONS TABLE:




                                                                        Payments Due by Period
                                       ------------------------------------------------------------------------------------------
                                                            Less Than                                                  More Than 5
Contractual obligations                  Total               1 year             1-3 years          3-5 years             5 years
                                       ----------          ----------          ----------          ----------          ----------
                                                                                                        
Long-Term Debt Obligations             $2,316,223          $1,518,469          $        0          $  797,754          $        0
Capital Lease Obligations              $   18,389          $   18,389          $        0          $        0          $        0
Operating Lease Obligations            $  482,000          $  299,000          $  183,000          $        0          $        0
Purchase Obligations                   $        0          $        0          $        0          $        0          $        0
Other Long-Term Liabilities            $        0          $        0          $        0          $        0          $        0
Reflected on the Registrant's
Balance Sheet under GAAP
                                       ----------          ----------          ----------          ----------          ----------
Total                                  $2,816,612          $1,835,858          $  183,000          $  797,754          $        0
                                       ==========          ==========          ==========          ==========          ==========



AS OF DECEMBER 31, 2002 AND DECEMBER 31, 2001

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

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

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

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

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

         o        approximately $295,000 for laboratory supplies;

         o        approximately $986,000 in expenditures on AVR118 research in
                  Israel;

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

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

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




                                       39


         The following table shows total contractual payment obligations as of
December 31, 2002.

                      TOTAL CONTRACTUAL OBLIGATIONS TABLE:




                                                                           Payments Due by Period
                                             ----------------------------------------------------------------------------------
Contractual Obligations                         Total            1 Year          1-3 Years         3-5 Years        More Than 5
                                             ----------        ----------        ----------        ----------        ----------
                                                                                                      
Long-Term Debt Obligations                   $1,688,275        $   25,165        $1,663,110        $        0        $        0
Capital Lease Obligations                    $  110,553        $  104,719        $    5,834        $        0        $        0
Operating Lease Obligations                  $  703,000        $  299,000        $  404,000        $        0        $        0
Purchase Obligations                         $        0        $        0        $        0        $        0        $        0
Other Long-Term Liabilities Reflected        $        0        $        0        $        0        $        0        $        0
on the Registrant's Balance Sheet
under GAAP
                                             ----------        ----------        ----------        ----------        ----------
Total                                        $2,501,828        $  428,884        $2,072,944        $        0        $        0
                                             ==========        ==========        ==========        ==========        ==========



CAPITAL RESOURCES

         We have 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/
                                                                                              Conversion
                                                                      Convertible/               Price/       Expiration
Date Issued         Proceeds     Security Issued                   Exercisable Into         Exercise Price       Date
- -----------         --------     ---------------                   ----------------         --------------    ----------
                                                                                                
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         n/a
                                                                                                 share
May-2002               $500,000  Convertible debenture        Approx. 4,412,000 shares (1)                      5/30/2004
May-2002             consulting  Warrants                           1,000,000 shares        $0.18 per share     5/30/2008
                       services
Jul-2002             $1,000,000  Convertible debenture        Approx. 9,350,000 shares (2)                      7/3/2004
Jul-2002               $500,000  Convertible debenture        Approx. 4,588,000 shares (3)                      7/15/2004
Sep-2002             $3,010,000  Common stock                    21,500,000 shares (4)      $0.14 per share        n/a
                                 Common stock                      947,000 shares (5)       $0.08 per share        n/a
Dec-2002 &           $1,100,000  Common stock                      13,750,000 shares        $0.08 per share        n/a
Mar-2003
                                 Warrants                           9,075,000 shares        $0.12 per share     12/2007 -
                                                                                                                 3/2008
Apr-May 2003           $562,000  Common stock                       7,337,500 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. 15,625,000(6) shares                       4/2008
                                 Warrants                        15,000,000 shares (7)      $0.091 per share     4/2008
June 2003              $125,000  Common stock                       1,562,500 shares        $0.08 per share        n/a
                                 Warrants                           1,109,375 shares        $0.12 per share      6/2008
July 2003            $1,500,000  Convertible debenture             18,750,000 shares              (8)            7/2008
Sep 2003             $1,081,000  Common stock                      21,620,000 shares        $0.05 per share        n/a
                                 Warrants                          13,188,200 shares        $0.10 per share      9/2008
Jan 2004             $1,000,000  Convertible debenture             12,500,000 shares              (8)            1/2009
Jan 2004               $325,000  Common stock                       2,166,667 shares        $0.15 per share        n/a
                                 Warrants                            931,666 shares         $0.19 per share      1/2009




                                       40


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

(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 $790,748 has been paid to date, and of which $257,143
         shall be paid in four 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 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.

         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 James Dicke II, a
former director, Peter Lunder, a former advisory board member, and O. Frank
Rushing and Justine Simoni an aggregate of $2,000,000 principal amount of our 5%
convertible debentures at par in several private placements pursuant to Section
4(2) of the Securities Act. 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 January 28, 2004, principal and
interest on the debentures in the amount of $1,665,466 had been converted into
14,260,468 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 the
investors listed below 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 a private offering transaction pursuant to Section 4(2) of the
Securities Act.


Investor Name                    Purchase Price       Shares         Warrants
- -------------                    --------------     ----------       ---------

SDS Merchant Fund, LP             $   900,000        6,428,571        4,821,429
Stonestreet Limited Partnership       750,000        5,357,143        4,017,857
01144 Ltd.                            100,000          714,286          535,714
Bristol Investment Fund Ltd.          400,000        2,857,143        2,142,857
Alpha Capital                         500,000        3,571,429        2,678,571
Xmark Fund, Ltd.                      154,000        1,100,000          825,000
Xmark Fund, L.P.                       56,000          400,000          300,000
RIG MicroCap Fund LP                  100,000          714,286          535,714
Richard Melnick                        50,000          357,143          267,857
                                  -----------      -----------      -----------
                                  $ 3,010,000       21,500,000       16,125,000
                                  ===========      ===========      ===========




                                       41


         In addition, pursuant to a placement agent agreement with H.C.
Wainwright & Co., Inc. ("HCW"), we paid HCW a placement fee of $150,500 cash and
issued to HCW 1,032,000 shares of our common stock. An adjustment provision in
the warrants provided that at 60 and 120 trading days following the original
issue date of the warrants, a certain number of warrants shall become
exercisable at $0.001. The number of shares for which the warrants are
exercisable at $0.001 per share is equal to the positive difference, if any,
between (i) $3,010,000 divided by the volume weighted average price ("VWAP") of
our common stock for the 60 trading days preceding the applicable determination
date and (ii) 21,500,000, provided however, that no adjustment will be made in
the event that the VWAP for the 60 trading day period preceding the applicable
determination date is $0.14 or greater. In December 2002 we filed suit against
certain of the investors in connection with the warrant repricing provisions of
the agreement, and during May 2003, we entered into settlement and mutual
release agreements with the parties involved in both the Florida and New York
litigation, which, among other things, dismissed the lawsuits with prejudice,
and Alpha Capital separately dismissed its lawsuit with prejudice. Pursuant to
the agreements, in exchange for release by the parties to the lawsuits and
certain parties to the September 2002 financing of their right to exercise the
warrants issued in the September 2002 financing, we issued an aggregate of
947,000 shares of our common stock and agreed to pay an aggregate of $1,047,891
to such parties, of which $790,748 has been paid to date, and of which $257,143
shall be paid in four 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 June 2003, 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 pursuant to securities purchase agreements with the
purchasers listed below, in the following amounts in a private offering
transaction pursuant to Section 4(2) of the Securities Act. In connection with
the agreement, we paid finders' fees to Harbor View Group, AVIX, Inc. and Robert
Nowinski consisting of an aggregate (i) approximately $98,095 and (ii) warrants
to purchase 1,246,500 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
hereof, none of such warrants had been exercised.

Investor Name                  Purchase Price      Shares         Warrants
- -------------                  --------------    ----------      ----------

Frank Vigliarolo                 $   50,000         625,000         375,000
Keith Leonard                    $   50,000         625,000         375,000
Edward & Linda Gorkes            $  200,000       2,500,000       1,500,000
Russell Kuhn (Parkside)          $  100,000       1,250,000         750,000
Larry Pomerantz                  $   50,000         625,000         375,000
Michael Berman                   $   50,000         625,000         375,000
Ira Kent                         $    8,000         100,000          60,000
Frederick Cohen                  $    8,000         100,000          60,000
Gerald Director                  $    8,000         100,000          60,000
Allen & Barbara Ross             $    8,000         100,000          60,000
Alan Halpert                     $   16,000         200,000         120,000
Leonard Cohen                    $   24,000         300,000         180,000
Barry L. Johnston TR             $   24,000         300,000         180,000
Todd & Lynda Cohen               $   40,000         500,000         300,000
Henry E. & Dixie Cartwright      $   40,000         500,000         300,000
Benjamin H. Kirsch               $  150,000       1,875,000       1,125,000
Gene Cartwright                  $   60,000         750,000         450,000
Beth & Elliot Bauer              $   74,000         925,000         555,000
Gerald Smallberg                 $   16,000         200,000         120,000
Leonard Cohen                    $   32,000         400,000         240,000
David Sass                       $   50,000         625,000         375,000
Beth and Elliot Bauer            $   42,000         525,000         315,000
Larry Pomerantz                  $   50,000         625,000         375,000
Frank Smith                      $   25,000         312,500         187,500
Russell & Jean Kuhn              $   25,000         312,500         187,500
Charles & Janet Ernst            $   25,000         312,500         187,500
Dorothy Christofides             $   32,000         400,000         240,000
Edward & Linda Gorkes            $   50,000         625,000         375,000
Pomerantz Trust                  $   30,000         375,000         225,000
Russell Kuhn                     $   50,000         625,000         375,000
Frederick Lutz                   $   25,000         312,500         187,500




                                       42


Dean Skillman                    $   50,000         625,000         375,000
Harbor View Group                $   25,000         312,500         187,500
Phillip Brennan                  $   25,000         312,500         187,500
Eric Goldstein                   $   12,500         156,250          93,750
Michael Rapf                     $   12,500         156,250          93,750
                                 ----------      ----------      ----------
TOTAL                            $1,812,000      22,650,000      13,590,000
                                 ==========      ==========      ==========

         On April 11, 2003 pursuant to a securities purchase agreement with
James F. Dicke II, a former member of our Board of Directors, we sold 3,125,000
shares of common stock and warrants to purchase 1,875,000 shares of common stock
at an exercise price of $0.12 per share through April 2007, for an aggregate
purchase price of $250,000 in a private offering transaction pursuant to Section
4(2) of the Securities Act.

         On April 28, 2003 pursuant to a securities purchase agreement with
David Provence in a private offering transaction pursuant to Section 4(2) of the
Securities Act, we sold 312,500 shares of common stock and warrants to purchase
187,500 shares of common stock at an exercise price of $0.12 per share through
April 2007, for an aggregate purchase price of $25,000. In connection with the
transaction, we paid a finders' fee to Harbor View Group consisting of warrants
to purchase 15,625 shares of our common stock at an exercise price per share of
$0.12 until April 2004.

         On April 28, 2003, we entered into an Equity Line of Credit Agreement
with Cornell in a private offering transaction pursuant to Section 4(2) of the
Securities Act. 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.
For its services as placement agent, Katalyst Securities LLC received 107,527
shares of our common stock, which was valued at $10,000. Katalyst Securities may
be deemed to be an underwriter in connection with the sale of common stock under
the Equity Line of Credit.

         On April 28, 2003 we entered into a securities purchase agreement with
Cornell Capital, in a private offering transaction pursuant to Section 4(2) of
the Securities Act, to sell up to $2,500,000 of our 5% convertible debentures,
due April 28, 2008, $1,000,000 of which was purchased on April 28, 2003;
$500,000 of which was purchased on July 18, 2003; and $1,000,000 of which was
purchased on January 8, 2004. Interest is payable in cash or common stock at the
option of Cornell. Pursuant to the agreement, Cornell Capital received a 10%
discount to the purchase price of the convertible debentures purchased. Pursuant
to the terms of the agreement, commencing July 27, 2003, Cornell Capital may
convert the debenture plus accrued interest, (which may be taken at Cornell
Capital'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. Advanced Viral has redemption rights. If Advanced Viral
exercises certain of these redemption rights, Advanced Viral may redeem a
portion or the entire outstanding debenture at a price equal to 115% of the
amount redeemed plus accrued interest and Cornell Capital will receive a warrant
to purchase 1,000,000 shares of our stock for every $100,000 redeemed. The
warrant shall be exercisable on a cash basis and have an exercisable price of
the higher of 110% of the closing bid price of our common stock on the closing
date or $0.08. The warrant shall have "piggy back" registration rights and shall
survive for 5 years from the closing date. In addition, in connection with the
securities purchase agreement, we issued to Cornell Capital a warrant to
purchase 15,000,000 shares of our common stock exercisable for 5 years at an
exercise price of $0.091. The warrant is not exercisable prior to October 28,
2003.

         On July 18, 2003 we entered into an additional securities purchase
agreement with Cornell Capital, in a private offering transaction pursuant to
Section 4(2) of the Securities Act, whereby Cornell Capital purchased $1,000,000
of our 5% secured convertible debentures, due July 17, 2008. Pursuant to the
agreement, Cornell Capital received a 10% discount to the



                                       43


purchase price of the convertible debentures purchased. The convertible
debentures are secured by the assets of Advanced Viral until 50 days after the
effectiveness of the registration statement of which this prospectus is a part.
Pursuant to the terms of the agreement, commencing October 18, 2003, Cornell
Capital may convert the debenture plus accrued interest, (which may be taken at
Cornell Capital's option in cash or common stock), in shares of our common stock
at a conversion price equal to the lesser of (a) $0.08 or (b) 80% of the lowest
closing bid price of our common stock for the four trading days immediately
preceding the conversion date. No more than $600,000 may be converted in any
thirty-day period. Subject to certain exceptions, at our option, we may redeem a
portion or the entire outstanding debenture at a price equal to 115% of the
amount redeemed plus accrued interest and Cornell Capital will receive warrants
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.

         As of September 30, 2003, principal on the Cornell convertible
debentures in the amount of $600,000 had been converted into 14,150,943 shares
of common stock. On November 6, 2003, Cornell converted $600,000 principal
amount of the convertible debentures into 12,500,000 shares of common stock at a
conversion price of $0.048 per share. On January 13, 2003, Cornell converted
$700,000 principal amount plus interest of $51,000 on the convertible debentures
into 9,387,500 shares of common stock at a conversion price of $0.08 per share.

         In September 2003, in connection with a private offering transaction
pursuant to Section 4(2) of the Securities Act, we authorized the issuance of
and sold 21,620,000 shares of our common stock and warrants to purchase up to
10,810,000 shares of our common stock, for an aggregate purchase price of
$1,081,000, or $0.05 per share, pursuant to securities purchase agreements with
the purchasers listed below, in the amounts listed below. The warrants are
exercisable at $0.10 per share. In connection with the agreements, we paid
finders' fees to Harbor View Group, AVIX, Inc and Robert Nowinski consisting in
the aggregate of (i) approximately $115,667 and (ii) warrants to purchase
2,378,200 shares of our common stock. All of the aforementioned warrants are
exercisable at $0.10 per share commencing six months after the issuance date,
for a period of five years. As of the date hereof, none of such warrants had
been exercised.

Investor Name             Purchase Price      Shares         Warrants
- -------------             --------------    ----------      ----------

Angela Amato                $   16,000         320,000         160,000
Ralph Albergo               $   10,000         200,000         100,000
Beth & Elliot Bauer         $   25,000         500,000         250,000
John Billard                $   50,000       1,000,000         500,000
Philip Brennan              $   45,000         900,000         450,000
Dorothy Christofides        $   25,000         500,000         250,000
Michael Contillo            $   25,000         500,000         250,000
Joseph Deglomini            $   25,000         500,000         250,000
Edward Gorkes               $   50,000       1,000,000         500,000
Harborview Group            $  175,000       3,500,000       1,750,000
Benjamin Kirsch             $   25,000         500,000         250,000
Russell W. Kuhn             $  200,000       4,000,000       2,000,000
Mark Levine                 $   60,000       1,200,000         600,000
Steven or Wendi Levitt      $   25,000         500,000         250,000
Barry & Marci Mainzer       $   15,000         300,000         150,000
Gerald S. Schuster          $   40,000         800,000         400,000
Roberta Schwartz            $   25,000         500,000         250,000
Avraham Sibony              $   50,000       1,000,000         500,000
R. Frank Smith              $   30,000         600,000         300,000
Michael Tannenhauser        $   15,000         300,000         150,000
Frank Vigliarolo            $   75,000       1,500,000         750,000
Michael Villani             $   25,000         500,000         250,000
Scott Weil                  $   30,000         600,000         300,000
Mike Weiner                 $   20,000         400,000         200,000
                            ----------      ----------      ----------
TOTAL                       $1,081,000      21,620,000      10,810,000
                            ==========      ==========      ==========

         In January 2004, in connection with a private offering transaction
pursuant to Section 4(2) of the Securities Act, we authorized the issuance of
and sold 2,166,667 shares of our common stock and warrants to purchase up to
758,333 shares of our common stock, for an aggregate purchase price of $325,000,
or $0.15 per share, pursuant to securities purchase agreements with certain
purchasers. In connection with the agreements, we paid finders' fees to Harbor
View Group



                                       44


consisting in the aggregate of (i) approximately $26,000 and (ii) warrants to
purchase 173,333 shares of our common stock. All of the aforementioned warrants
are exercisable at $0.19 per share commencing six months after the issuance
date, for a period of five years. As of the date hereof, none of such warrants
had been exercised.

Investor Name           Purchase Price     Shares         Warrants
- -------------           --------------   ---------        -------

Dorothy Christofides         45,000        300,000        105,000
Steven  Levitt               50,000        333,333        116,666
Xiao Yuan Tang              150,000      1,000,000        350,000
Frank Viglianolo             80,000        533,333        186,667
                          ---------      ---------        -------
TOTAL                     $ 325,000      2,166,667        758,333
                          =========      =========        =======


OUTSTANDING SECURITIES

         As of the date of this prospectus, in addition to the 559,633,459
shares of our common stock currently outstanding, we have: (i) outstanding stock
options to purchase an aggregate of approximately 110.3 million shares of common
stock at exercise prices ranging from $0.052 to $0.36, of which approximately
89.4 million are currently exercisable; (ii) outstanding warrants to purchase an
aggregate of approximately 73.1 million shares of common stock at prices ranging
from $0.091 to $1.00, all of which warrants are currently exercisable; (iii)
approximately 16.5 million shares of common stock underlying certain outstanding
convertible debentures. The foregoing does not include shares issuable pursuant
to the Equity Line of Credit Agreement with Cornell Capital.

         If all of the foregoing were fully issued, exercised and/or converted,
as the case may be, we would receive proceeds of approximately $40.4 million,
and we would have approximately 759.5 million shares of common stock
outstanding. The sale or availability for sale of this number of shares of
common stock in the public market could depress the market price of the common
stock. Additionally, the sale or availability for sale of this number of shares
may lessen the likelihood that additional equity financing will be available to
us, on favorable or unfavorable terms. Furthermore, the sale or availability for
sale of this number of shares could limit the annual amount of net operating
loss carryforwards that could be utilized.

PROJECTED EXPENSES

         During the next 12 months, we expect to incur significant expenditures
relating to operating expenses and expenses relating to regulatory filings and
clinical trials for AVR118. 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 MARCH 31, 2004 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 AVR118
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 or suspend 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 AVR118 commercially.

GOING CONCERN

                  The independent certified public accountants' reports 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




                                       45


adjustments that might result from the outcome of this uncertainty. We are
currently seeking additional financing and do not have cash available to meet
our anticipated expenditures. We anticipate that we can continue operations
through MARCH 31, 2004 with our current liquid assets, if none of our
outstanding options or warrants are exercised or additional securities sold.
However, there can be no assurance that these actions will result in sufficient
funds to finance operations. If we do not raise sufficient cash from external
sources to satisfy our on-going expenditures, we will be required to materially
limit or suspend our operations. Failure to raise additional capital and
materially limit our operations could have a material adverse effect on our
operations. This raises substantial doubt about our ability to continue as a
going concern. The accompanying financial statements do not include any
adjustments that might result from the outcome of this uncertainty.

CRITICAL ACCOUNTING POLICIES

         OTHER ASSETS

         Patent development costs are capitalized as incurred. Such costs will
be amortized over the life of the patent, commencing at the time AVR118 is
marketed. Loan costs include fees paid in connection with the February 2001
private equity line of credit agreement and are being amortized over the life of
the agreement.


         STOCK-BASED COMPENSATION

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


RECENT ACCOUNTING PRONOUNCEMENTS

         During April 2003, the FASB issued Statement of Financial Accounting
Standards No. 149 (" SFAS 149"), "Amendment of Statement 133 on Derivative
Instruments and Hedging Activities." SFAS 149 amends and clarifies accounting
for derivative instruments, including certain derivative instruments embedded in
other contracts, and for hedging activities under Statement 133. SFAS 149 is
effective for contracts entered into or modified after June 30, 2003 and for
hedging relationships designated after June 30, 2003. The guidance should be
applied prospectively. The adoption of SFAS 149 will not have any impact on our
operating results or financial position as we do not have any derivative
instruments that are affected by SFAS 149 at this time.

         During May 2003, the FASB issued Statement of Financial Accounting
Standards No. 150 ("SFAS 150"), "Accounting for Certain Financial Instruments
with Characteristics of both Liabilities and Equity." SFAS 150 clarifies the
accounting for certain financial instruments with characteristics of both
liabilities and equity and requires that those instruments be classified as
liabilities in statements of financial position. Previously, many of those
financial instruments were classified as equity. SFAS 150 is effective for
financial instruments entered into or modified after May 31, 2003 and otherwise
is effective at the beginning of the first interim period beginning after June
15, 2003. The adoption of SFAS 150 did not have any impact on our operating
results or financial position as we do not have any financial instruments with
characteristics of both liabilities and equity that are not already classified
as liabilities.

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

         On December 31, 2002, the FASB issued SFAS No. 148, ACCOUNTING FOR
STOCK-BASED COMPENSATION - TRANSITION AND DISCLOSURE - AN AMENDMENT OF SFAS 123.
The standard provides additional transition guidance for companies that elect to
voluntarily adopt the accounting provisions of SFAS 123, ACCOUNTING FOR
STOCK-BASED COMPENSATION. SFAS 148 does not



                                       46


change the provisions of SFAS 123 that permits entities to continue to apply the
intrinsic value method of APB 25, ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES. As
Advanced Viral continues to follow APB 25, its accounting for stock-based
compensation will not change as a result of SFAS 148. SFAS 148 does require
certain new disclosures in both annual and interim financial statements. The
required annual disclosures are effective immediately and have been included in
Advanced Viral's consolidated financial statements. The new interim disclosure
provisions will be effective in the first quarter of 2003.

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

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

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

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

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

         In June 1999, the Financial Accounting Standards Board issued SFAS No.
137, Accounting for Derivative Instruments and Hedging Activities - Deferral of
the Effective Date of SFAS No. 133 an Amendment of SFAS No. 133, which deferred
the effective date to all fiscal quarters of all fiscal years beginning after
June 15, 2000. Historically, Advanced Viral has not entered into derivatives
contracts to hedge existing risks or for speculative purposes. Adoption of the
new standard on January 1, 2001 had no effect on the financial statements.

                    CHANGES OR DISAGREEMENTS WITH ACCOUNTANTS

         There have been no changes to, or disagreements with, our accountants,
Rachlin Cohen & Holtz LLP, during the past two fiscal years.


           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Advanced Viral does not own any securities or instruments subject to
market risk for which disclosure is required.




                                       47


                                   MANAGEMENT

DIRECTORS AND OFFICERS

         Our directors and executive officers, their respective ages, and their
positions held with us are as follows:

Name                               Age    Position
- ----                               ---    --------

Eli Wilner                         47     President, Chief Executive Officer,
                                          Secretary and Chairman of the Board
Alan V. Gallantar                  45     Chief Financial Officer and Treasurer
David Seligman                     64     Director
Nancy J. Van Sant                  53     Director
Roy S. Walzer                      55     Director
Elma S. Hawkins, Ph.D., MBA        47     Director

         The following is certain summary information with respect to the
directors and executive officers of Advanced Viral. There are no family
relationships between or among the directors, executive officers or any other
person. None of Advanced Viral's directors or executive officers is a director
of any company that files reports with the SEC. None of the Advanced Viral's
directors have been involved in any bankruptcy or criminal proceeding (excluding
traffic or other minor offenses), nor has been enjoined from engaging in any
business.

         Eli Wilner, our President, Chief Executive Officer, Secretary and
Chairman of the Board of Directors, has been a director since December 2001,
Chairman of the Board since May 2002 and President and Chief Executive Officer
since August 2003. He is the founder and CEO of Eli Wilner & Company, a New York
City art gallery established in 1983, and is also a leading frame dealer,
restorer, collector and published author. Mr. Wilner was a Bryant Fellows Member
of the Metropolitan Museum of Art in New York City from 1990 to 2000 and since
1990 has been a member of the Forum and Director's Circle of the National Museum
of American Art in Washington, D.C. Mr. Wilner is a graduate of Brandeis
University, where he received his B.A. in Fine Arts in 1976, and Hunter College,
where he received his M.A. in 1978.

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

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

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

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




                                       48

        Dr. Elma Hawkins, a member of our Board of Directors and Executive
Management Committee since December 9, 2003, is currently Vice Chairman of
Antigenics Inc., a publicly traded biotechnology company. Prior to joining
Antigenics in 1996 as Chief Operating Officer, Dr. Hawkins served in a number of
senior positions with Genzyme Corporation and its affiliates, including Director
of Corporate Development and Director of Clinical and Regulatory Affairs. Dr.
Hawkins has also held positions in preclinical and clinical research at
Warner-Lambert/Parke-Davis and at the Center for the Study of Drug Development
at Tufts Medical School. Dr. Hawkins holds a Ph.D. in medicinal chemistry from
the University of Alabama and an M.B.A. from Boston University.

         Shalom Z. Hirschman, M.D. resigned in August 2003 from his position as
our President, Chief Executive Officer and Chief Scientific Officer and a
director of Advanced Viral, which positions he had held since October 1996, in
order to devote his full efforts to his position as our Chief Scientist with
responsibilities assigned by the Board. Dr. Hirschman was Director of the
Division of Infectious Diseases and Professor of Medicine at Mount Sinai School
of Medicine, New York, New York, from May 1969 until October 1996. Dr. Hirschman
has been responsible for bringing our principal product, AVR118, into human
clinical trials.

         We have initiated a search for a new President and Chief Executive
Officer. In the immediate period, Mr. Wilner will assume the role of interim
President and Chief Executive Officer until a Chief Executive Officer and
President is retained.

ELECTION OF DIRECTORS AND OFFICERS

         Directors are elected at each annual meeting of stockholders and hold
office until the next succeeding annual meeting and the election and
qualification of their respective successors. Officers are elected annually by
the Board of Directors and hold office at the discretion of the Board of
Directors. Advanced Viral's By-Laws permit the Board of Directors to fill any
vacancy and such director may serve until the next annual meeting of
stockholders and the due election and qualification of his successor.


MEETINGS OF THE BOARD OF DIRECTORS

         During our fiscal year ended December 31, 2002, our Board of Directors
held 20 meetings. All members of the Board of Directors attended at least 75% of
such meetings. Advanced Viral does not pay directors for their attendance at
meetings, but may revisit this position in the future.


RESIGNATIONS OF MEMBERS OF THE BOARD OF DIRECTORS

         Richard Kent, M.D. and Shalom Z. Hirschman, M.D. resigned as members of
our Board of Directors in February 2003 and August 2003, respectively


COMMITTEES OF THE BOARD OF DIRECTORS

         Advanced Viral's Board of Directors has an Executive Management
Committee, Audit Committee and Compensation Committee. The Board of Directors
does not have a standing Nominating Committee.

         EXECUTIVE MANAGEMENT COMMITTEE. The Executive Management Committee has
been delegated the authority to oversee the strategic management of Advanced
Viral. Eli Wilner, David Seligman, Roy Walzer and Elma Hawkins serve as members
of the Executive Management Committee.

         AUDIT COMMITTEE. The Audit Committee is responsible for nominating
Advanced Viral's independent accountants for approval by the Board of Directors,
reviewing the scope, results and costs of the audit with Advanced Viral's
independent accountants, and reviewing the financial statements, audit practices
and internal controls of Advanced Viral. The current members of the Audit
Committee are David Seligman and Roy A. Walzer. During 2002, the Audit Committee
held one meeting.

         COMPENSATION COMMITTEE. The Compensation Committee is responsible for
recommending compensation and benefits for the executive officers of Advanced
Viral to the Board of Directors. The current members of the Compensation
Committee are Eli Wilner, David Seligman, Nancy Van Sant and Roy A. Walzer.




                                       49

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

         The Compensation Committee of the Board of Directors currently consists
of Eli Wilner, David Seligman, Nancy Van Sant and Roy A. Walzer. During the last
fiscal year, no interlocking relationship existed between Advanced Viral's Board
of Directors or Compensation Committee and the board of directors or
compensation committee of any other company.


                             AUDIT COMMITTEE REPORT

         The Audit Committee for the last fiscal year consisted of three
non-employee Directors. The Board of Directors has determined that none of the
members of the Audit Committee has a relationship to Advanced Viral that may
interfere with his independence from Advanced Viral and its management.

         The primary function of the Audit Committee is to assist the Board of
Directors in fulfilling its oversight responsibilities by reviewing financial
reports and other financial information provided by Advanced Viral to any
governmental body or the public, Advanced Viral's systems of internal controls
regarding finance, accounting, legal compliance and ethics that management and
the Board of Directors have established, and Advanced Viral's auditing,
accounting and financial processes generally. The Audit Committee annually
recommends to the Board of Directors the appointment of a firm of independent
auditors to audit the financial statements of Advanced Viral and meets with such
personnel of Advanced Viral to review the scope and the results of the annual
audit, the amount of audit fees, Advanced Viral's internal accounting controls,
Advanced Viral's financial statements contained in Advanced Viral's Annual
Report to Stockholders and other related matters.

         The Audit Committee has reviewed and discussed with management the
financial statements for fiscal year 2002 audited by Rachlin Cohen, Advanced
Viral's independent auditors. The Audit Committee has discussed with Rachlin
Cohen various matters related to the financial statements, including those
matters required to be discussed by SAS 61 (Codification of Statements on
Auditing Standards, AU ss. 380). The Audit Committee has also received the
written disclosures and the letter from Rachlin Cohen required by Independence
Standards Board Standard No. 1 (Independence Standards Board Standard No. 1,
Independence Discussions with Audit Committees), and has discussed with the firm
its independence. Based upon such review and discussions the Audit Committee
recommended to the Board of Directors that the audited financial statements be
included in Advanced Viral's Annual Report on Form 10-K for the fiscal year
ending December, 2002 for filing with the Securities and Exchange Commission.

         The report of the Audit Committee shall not be deemed incorporated by
reference by any general statement incorporating by reference this prospectus or
registration statement into any filing under the Securities Act of 1933 or under
the Securities Exchange Act of 1934, except to the extent that the filing
specifically incorporates this information by reference, and shall not otherwise
be deemed filed under such Acts.





                                       50


                             EXECUTIVE COMPENSATION

EXECUTIVE OFFICERS

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

                           SUMMARY COMPENSATION TABLE




                                                                                                              Long Term
                                                             Annual Compensation                         Compensation Awards
                                                --------------------------------------------------     ----------------------
                                                                                      Other Annual     Securities
                                                                                      Other Annual     Underlying  All Other
                                                                                      Compensation      Options    Compensa-
Name and Principal Position                      Year     Salary         Bonus(1)          (2)           SARs(3     tion(4)
- ---------------------------                      ----     -------        --------        -------       ----------  ----------
                                                                                                     
Shalom Z. Hirschman, MD, Chairman                2002    $361,000        $25,000         $26,800                       $17,865
December 2001 to May 2002, President, Chief      2001    $361,000        $25,000         $30,192             --        $21,270
Executive Officer and Chief Scientific Officer   2000    $361,000             $0         $30,775             --         $4,540
from October 1996 to August 2003
and consultant from May 24, 1995 until
October 1996

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

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

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




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

(1)      With respect to Dr. Hirschman, represents portion of bonus paid to Dr.
         Hirschman pursuant to the terms of his employment agreement in
         connection with the IND number granted by the FDA. The remaining
         $50,000 due has been accrued as of December 31, 2002.
(2)      Other Annual Compensation for Dr. Hirschman includes medical insurance
         premiums paid by Advanced Viral on his behalf, and aggregate
         incremental cost to Advanced Viral of Dr. Hirschman's automobile lease,
         gas, oil, repairs and maintenance. Other Annual Compensation for Mr.
         Gallantar includes an automobile allowance of $500 per month and
         allowance for moving expenses of approximately $15,000.
(3)      Includes all options granted during fiscal years shown. No stock
         appreciation rights were granted with any options.
(4)      Represents the dollar value of insurance premiums paid by or on behalf
         of Advanced Viral with respect to term life insurance for the benefit
         of the Named Executive Officers.
(5)      Represents payments made to Messrs. Bregman and Friedland pursuant to
         the terms of the severance agreements discussed below.

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


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




                                                                          Number of Securities
                                                                               Underlying                 Value of Unexercised
                                                                           Unexercised Options            In-the-money Options
                               Shares Acquired                              At Fiscal Year-end             At Fiscal Year-end
Name                           On Exercise (#)      Value Realized(1)    Exercisable/unexercisable      Exercisable/unexercisable
- ----                           ---------------      -----------------    -------------------------      -------------------------
                                                                                                  
Shalom Z. Hirschman, M.D.             0                   N/A                  39,100,000/0                   $0/$0(2)(3)
Alan V. Gallantar                     0                   N/A                   4,547,880/0                   $0/$0(2)(4)
William Bregman                       0                   N/A                           0/0                   $0/$0
Bernard Friedland                     0                   N/A                           0/0                   $0/$0

</Table>
- ---------------

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



                                       51


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

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

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

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

         On August 27, 2003, Shalom Z. Hirschman, M.D. resigned as an officer
and director of Advanced Viral upon the terms and conditions of a Third Amended
and Restated Employment Agreement dated August 27, 2003, and Eli Wilner was
appointed as interim President and Chief Executive Officer of Advanced Viral.
The resignation of Dr. Hirschman was not due to any disagreement with Advanced
Viral on any matter relating to Advanced Viral's operations, policies or
practices.


HIRSCHMAN EMPLOYMENT AGREEMENT

            Pursuant to a Third Amended and Restated Employment Agreement dated
as of August 26, 2003 between Advanced Viral and Dr. Hirschman, we employ Dr.
Hirschman on a full business time basis as our as our Chief Science Officer.
Pursuant to the agreement, the term of Dr. Hirschman's employment continues
until December 31, 2004 unless sooner terminated pursuant to the agreement. If
the agreement is terminated by us for cause, all unvested stock options granted
to Dr. Hirschman expire within 90 days of such termination date. If the
agreement is terminated by Dr. Hirschman for good reason, we are required to pay
to Dr. Hirschman his annual salary and employee benefits through the term of the
agreement. Pursuant to the agreement, Dr. Hirschman receives an annual salary of
$361,000, payable in equal biweekly installments. The agreement also entitles
Dr. Hirschman to a major medical insurance policy, disability policy and dental
policy insurance to Dr. Hirschman and his dependents that is reasonably
acceptable to the parties, and a term life insurance policy at least in the
amount of $1,000,000, with a beneficiary to be designated by Dr. Hirschman. The
agreement further provides that we shall:

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

         -        reimburse Dr. Hirschman for all of his proven expenses
                  incurred in and about the course of his employment that are
                  deductible under the current tax law, including, among other
                  expenses (i) his license fees, membership dues in professional
                  organizations, subscriptions to two professional journals, not
                  to exceed $1,200; (ii) necessary travel, hotel and
                  entertainment expenses incurred in connection with overnight,
                  out-of-town trips that contribute to the benefit of the
                  Company and as requested by the board of directors, and all
                  other expenses that may be pre-approved by our board of
                  directors; and

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

         The agreement also provides for the payment of $50,000 to Dr. Hirschman
provided (i) the Company receives new financing or a capital investment of not
less than $1,500,000, and (ii) Dr. Hirschman is terminated other than for cause.
The agreement further contains certain confidentiality and non-compete
provisions, ratifies his currently outstanding stock options, and obligates us
to use our best efforts to cause shares underlying the options to be registered
or to have the registration of such shares to continue to be effective in order
that the shares may be resold without a restrictive legend.

SEVERANCE AGREEMENTS

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

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



                                       52


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

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

         o        Advanced Viral shall have a right of first refusal to purchase
                  shares of common stock owned by Messrs. Bregman and Friedland
                  upon the receipt by Messrs. Bregman or Friedland, as the case
                  may be, of a bona fide offer from an unrelated third party to
                  purchase such shares in an "on-the-market" or "off-the-market"
                  transaction, upon the terms set forth in the Severance
                  Agreements.

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

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

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

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


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

         Advanced Viral has adopted a 401(k) plan that allows eligible employees
to contribute up to 20% of their salary, subject to annual limits, which were
$10,500 in 2001. We match 50% of the first 6% of the employee contributions with
our common stock and may from time to time, at our discretion, make additional
contributions based upon earnings. In May 2002 we funded our matching
contribution of approximately $33,000 for the year ended December 31, 2001 by
purchasing our common stock in open market transactions. At December 31, 2002 we
accrued $40,675 to fund the 401k plan representing our match for the plan year
2002. We intend to purchase our common stock in the open market at prevailing
market prices to satisfy our 2002 matching contribution obligations. In March
2003, we amended the terms of the 401(k) plan to terminate our obligation to
make matching contributions.


                          COMPARATIVE STOCK PERFORMANCE

         SEC rules require that a line graph performance presentation be
provided comparing cumulative total stockholder return with a performance
indicator of a broad market index and a nationally recognized industry index.
The graph and table set forth below compare the cumulative total stockholder
return on Advanced Viral's Common Stock for 1997 through 2002 with the Dow Jones
Pharmaceuticals Index and the Dow Jones Equity Market Index for the same period.
The graph and table assume an investment of $100 in the Common Stock and each
index on December 31, 1996 and the reinvestment of all dividends, if any.




                                       53


                         5-YEAR CUMULATIVE TOTAL RETURN



                                                  12/97         12/98        12/99         12/00         12/01        12/02
                                                 ------        ------        -----        ------        ------        -----
                                                                                                  
Advanced Viral Research Corp.                    100.00        109.61        98.70        168.83        137.66        41.56
Dow Jones Pharmaceuticals                        100.00        124.90       153.28        139.07        122.50        95.45
Dow Jones Equity Market                          100.00        148.67       133.94        185.78        155.22       123.59



                             [GRAPHIC OMITTED]





                                       54

                             PRINCIPAL STOCKHOLDERS

         The following table sets forth certain information regarding the common
shares of Advanced Viral owned as of January 28, 2004: (i) by each person who
beneficially owns more than 5% of the common shares, (ii) by each of our
directors, (iii) by each of our Named Executive Officers identified in the
Summary Compensation Table above and (iv) by all directors and executive
officers of Advanced Viral as a group. Except as otherwise indicated, each
person listed below has sole voting and investment power with respect to such
common shares.




                                                                                                       Percent
                                                                                                     Beneficially
Name of Beneficial Owner                                                        Number of Shares       Owned(1)
- ------------------------                                                        ----------------     ------------
                                                                                             
William Bregman (2)                                                                38,086,988            6.8%
Shalom Z. Hirschman, MD (3)                                                        39,100,000            6.6%
Eli Wilner (4)                                                                     24,130,000            4.2%
Alan V. Gallantar (5)                                                               4,547,880            0.8%
David Seligman (6)                                                                  7,825,000            1.4%
Nancy J. Van Sant (6)                                                               5,250,000            0.9%
Roy Walzer (6)                                                                      6,653,800            1.2%
Elma S. Hawkins, Ph.D., MBA (6)                                                       750,000            0.1%
Cornell Capital Partners, LP (7)                                                   58,525,943           10.0%
                                                                                   ----------           ----
ALL DIRECTORS AND EXECUTIVE OFFICERS AS A GROUP (6 PERSONS)                        49,156,680           13.7%
                                                                                   ==========           ====



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

(1)      The applicable percentage ownership is based on 559,633,459, shares
         outstanding as of January 28, 2004, together with securities
         exercisable or convertible into shares of common stock within 60 days
         thereof.

(2)      Includes 21,758,614 shares held in a trust for which Mr. Bregman is the
         sole trustee and sole beneficiary; 215,000 shares owned by Carol
         Bregman, his daughter; 215,000 shares owned by Janet Berlin, his
         daughter; 215,000 shares owned by Forest Berlin, his grandson; 215,000
         shares owned by Jessica Berlin, his granddaughter; and 105,000 shares
         owned by David Berlin, his son-in-law.

(3)      Represents 39,100,000 shares that may be acquired pursuant to currently
         exercisable options to purchase common stock.

(4)      Includes (i) 750,000 shares issuable pursuant to currently exercisable
         outstanding warrants; (ii) 21,470,000 shares that may be acquired
         pursuant to currently exercisable stock options; (iii) 362,500 shares
         beneficially owned by his wife Barbara Ann Brennan; and (iv) 50,000
         shares beneficially owned by his step-daughter Celia Conaway. Mr.
         Wilner is the interim President, Chief Executive Officer and Secretary
         and Chairman of the Board of Directors of Advanced Viral Research Corp.

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

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

(7)      Includes approximately 12.5 million shares issuable pursuant to
         outstanding convertible debentures and 15 million shares issuable
         pursuant to outstanding warrants with an exercise price of $0.091.





                                       55

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

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

         In November 2002, we retained Sacher, Zelman, Van Sant, Paul, Beiley,
Hartman, Terzo & Waldman, P.A., a law firm of which Ms. Van Sant is a partner,
to provide legal services in connection with certain legal proceedings. For the
fiscal year ended December 2002 we were billed and paid $69,115. Since January
2003, we were billed $325,730 and have paid $321,961 to date.

         In April 2003, Advanced Viral entered into a six-month consulting
agreement with Robert Nowinski, Ph.D., which agreement terminated in October
2003. Pursuant to the agreement, Mr. Nowinski acted as a consultant to the Board
of Directors and advised Advanced Viral in the areas of fund raising, strategic
partnerships and operations. Pursuant to the consulting agreement, Mr. Nowinski
received approximately $22,500 monthly, which amount was increased in July 2003
from $15,700. In addition, Mr. Nowinski received 5% in cash and 5% in warrants
of any net proceeds received by Advanced Viral from the sale by Advanced Viral
of Advanced Viral's securities during the period of time Mr. Nowinski was a
consultant to Advanced Viral.

         Article 9 of our Certificate of Incorporation contains the following
provision with respect to indemnification of directors and officers:

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

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

         Our Certificate of Incorporation was amended on December 30, 1987, to
limit or eliminate director liability by incorporating new Article 11, which
provides:

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

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

         Pursuant to the foregoing, we currently maintain directors and officers
insurance coverage. We may be required to indemnify certain officers and
directors against liabilities that arise by reason of their status or service as
officers or directors. In certain circumstances, we may be required to advance
the expenses an officer or director incurs in legal proceedings. We believe that
the provisions in our Certificate of Incorporation are necessary to attract and
retain qualified persons as directors and officers.

         We believe that all of the above transactions were conducted at "arm's
length," representing what we believe to be fair market value for those
services.




                                       56

                            DESCRIPTION OF SECURITIES

         Our Certificate of Incorporation authorizes us to issue 1,000,000,000
shares of common stock, par value $0.00001 per share. As of January 28, 2004,
there were outstanding 559,663,459 shares of common stock, all of which are
fully paid for and non-assessable. The holders of common stock (i) have equal
ratable rights to dividends from funds legally available therefore, when, as and
if declared by our board of directors; (ii) are entitled to share ratably in all
of our assets available for distribution to holders of common stock upon
liquidation, dissolution or winding up of our affairs; (iii) do not have
preemptive, subscription, or conversion rights and there are no redemption or
sinking fund provisions applicable thereto; and (iv) are entitled to one
noncumulative vote per share on all matters which stockholders may vote on at
all meetings of stockholders.


TRANSFER AGENT

         The transfer agent and registrar for our common stock is American Stock
Transfer & Trust Company, located in Brooklyn, New York. The transfer agent's
phone number is 718-921-8120.


INDEMNIFICATION OF DIRECTORS AND OFFICERS

         As permitted by the Delaware General Corporation Law ("DGCL"), we have
included in Article 9 of our Certificate of Incorporation the following with
respect to indemnification of directors and officers:

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

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

         Our Certificate of Incorporation was amended on December 30, 1987, to
limit or eliminate director liability by incorporating new Article 11, which
provides:

         "A director of the Corporation shall not be personally liable to the
         Corporation or its stockholders for monetary damages for breach of
         fiduciary duty as a director, except for liability (i) for any breach
         of the director's duty of loyalty to the Corporation or its
         stockholders, (ii) for acts or omissions not in good faith or which
         involve intentional misconduct or a knowing violation of laws, (iii)
         under Section 174 of the DGCL, or (iv) for any transaction from which
         the director derived an improper personal benefit."

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 (the "Act") may be permitted to directors, officers or controlling
persons of Advanced Viral pursuant to the foregoing provisions, or otherwise,
Advanced



                                       57


Viral has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore, unenforceable.


                           HOW TO GET MORE INFORMATION

         We file annual, quarterly, and current reports, proxy statements, and
other documents with the Securities and Exchange Commission. You may read and
copy any document we file at the SEC's public reference room at Judiciary Plaza
Building, 450 Fifth Street, N.W., Washington, D.C. 20549. You should call
1-800-SEC-0330 for more information on the operation of the Public Reference
Room. The SEC maintains an Internet site at http://www.sec.gov where certain
information regarding issuers, including Advanced Viral, may be found. Our Web
site is http://www.adviral.com.

         This prospectus is part of a registration statement that we filed with
the SEC. The registration statement contains more information than this
prospectus regarding Advanced Viral and its common stock, including certain
exhibits and schedules. You can get a copy of the registration statement from
the SEC at the address listed above or from its Internet site, www.sec.gov.







                                       58












                          ADVANCED VIRAL RESEARCH CORP.

                          INDEX TO FINANCIAL STATEMENTS




                                                                                                             
Report of Independent Certified Public Accountants                                                                      F-1

Consolidated Financial Statements Years Ended 2002, 2001 and 2000
  Balance Sheets, December 31, 2002 and 2001                                                                            F-2

Statements of Operations for the Years Ended December 31, 2002, 2001 and 2000 and from Inception
  (February 20, 1984) to December 31, 2002                                                                              F-3

Statements of Stockholders' Equity from Inception (February 20, 1984) to December 31, 2002                              F-4

Statements of Cash Flows for the Years Ended December 31, 2002, 2001 and 2000 and from Inception
  (February 20, 1984) to December 31, 2002                                                                             F-15

Notes to Consolidated Financial Statements                                                                      F-16 - F-45

Balance Sheets, for the Nine Months Ended September 30, 2003 and the Year Ended December 31, 2002                      F-46

Statements of Operations for the Three and Nine Months Ended September 30, 2003 and 2002 and from
  Inception (February 20, 1984) to September 30, 2003                                                                  F-47

Statements of Stockholders' Equity from Inception (February 20, 1984) to September 30, 2003                            F-48

Statements of Cash Flows for the Nine Months Ended September 30, 2003 and 2002 and from Inception
  (February 20, 1984) to September 30, 2003                                                                            F-62

Notes to Consolidated Condensed Financial Statements                                                            F-61 - F-87





               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

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

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

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

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

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

As discussed in Note 3 to the Company's financial statements, errors in the
valuation of certain options and warrants which resulted in an overstatement of
previously reported expenses for the years ended December 31, 2002, 2001 and
2000 were discovered by the Company's management. Accordingly, the financial
statements for the years ended December 31, 2002, 2001 and 2000 have been
restated to correctly reflect the valuations of such options and warrants.

                            RACHLIN COHEN & HOLTZ LLP

Miami, Florida
February 21, 2003
Except for Note 3, as to which the date is December 18, 2003

                                       F-1


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                           CONSOLIDATED BALANCE SHEETS

                           DECEMBER 31, 2002 AND 2001



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

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

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

      LIABILITIES AND STOCKHOLDERS' EQUITY

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

Long-Term Debt:
   Convertible debenture, net                                     1,610,499                -
   Capital lease obligation                                           5,834           42,370
   Note payable                                                       4,879           32,198
                                                               ------------     ------------
         Total long-term debt                                     1,621,212           74,568
                                                               ------------     ------------

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

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

Stockholders' Equity:

   Common stock; 1,000,000,000 shares of $.00001 par value
      authorized, 455,523,990 and 403,296,863 shares issued
       and outstanding                                                4,555            4,033
   Additional paid-in capital                                    51,141,177       43,877,955
   Deficit accumulated during the development stage             (49,098,231)     (39,777,166)
   Discount on warrants                                            (291,175)        (662,748)
                                                               ------------     ------------
         Total stockholders' equity                               1,756,326        3,442,074
                                                               ------------     ------------
         Total liabilities and stockholders' equity            $  4,946,029     $  5,448,791
                                                               ============     ============



                See notes to consolidated financial statements.

                                       F-2


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                      CONSOLIDATED STATEMENTS OF OPERATIONS



                                                                                                   Inception
                                                                                                 (February 20,
                                                        Year Ended December 31,                     1984) to
                                                        -----------------------                   December 31,
                                               2002               2001             2000               2002
                                               ----               ----             ----               ----
                                            (Restated)         (Restated)       (Restated)
                                           -------------     -------------     -------------
                                                                                     
Revenues                                   $           -     $      17,601     $       8,363     $     231,892
                                           -------------     -------------     -------------     -------------

Costs and Expenses:
   Research and development                    4,439,592         5,150,869         3,192,551        18,315,416
   General and administrative                  2,654,296         4,063,022         2,413,601        17,594,477
   Compensation and other expense for
      options and warrants                       883,762         1,048,108         1,901,927         3,558,872
   Depreciation                                  977,746           511,216           346,227         1,873,125
                                           -------------     -------------     -------------     -------------
                                               8,955,396        10,773,215         7,854,306        41,341,890
                                           -------------     -------------     -------------     -------------

Loss from Operations                          (8,955,396)      (10,755,614)       (7,845,943)      (41,109,998)
                                           -------------     -------------     -------------     -------------

Other Income (Expense):
   Interest income                                27,659           113,812           161,832           901,435
   Other income                                        -                 -                 -           120,093
   Interest expense                             (192,174)          116,849          (908,220)       (7,130,068)
   Severance expense - former directors                -          (302,500)                -          (302,500)
                                           -------------     -------------     -------------     -------------
                                                (164,515)          (71,839)         (746,388)       (6,411,040)
                                           -------------     -------------     -------------     -------------

Loss from Continuing Operations               (9,119,911)      (10,827,453)       (8,592,331)      (47,521,038)
Loss from Discontinued Operations               (201,154)         (259,114)         (223,861)       (1,577,193)
                                           -------------     -------------     -------------     -------------

Net Loss                                   $  (9,321,065)    $ (11,086,567)    $  (8,816,192)    $ (49,098,231)
                                           =============     =============     =============     =============

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

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


                See notes to consolidated financial statements.

                                       F-3


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

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



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

Adjustment for pooling of interests                                                   -    (1,000)        1,000           -
                                                                            -----------  --------    ----------   ---------
Balance, inception, as restated                                                       -         -         1,000      (1,000)

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

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

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

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

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

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


                See notes to consolidated financial statements.

                                       F-4


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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



                                                                    Common Stock                                     Deficit
                                                                    ------------                                   Accumulated
                                                           Amount                                   Additional      during the
                                                            Per                                      Paid-In        Development
                                                           Share       Shares          Amount        Capital          Stage
                                                           -----       ------          ------       ----------     ------------
                                                                                                    
Balance, December 31, 1986                                           154,666,014    $     1,547     $  307,534      $ (203,942)

Issuance of common stock, exercise of "A" warrants       $   0.03     38,622,618            386      1,158,321               -
Expenses of stock issuance                                                     -              -        (11,357)              -
Acquisition of subsidiary for cash                                             -              -        (46,000)              -
Cancellation of debt due to stockholders                                       -              -         86,565               -
Net loss, year ended December 31, 1987                                         -              -              -        (258,663)
                                                                     -----------    -----------     ----------      ----------

Balance, December 31, 1987                                           193,288,632          1,933      1,495,063        (462,605)

Net loss, year ended December 31, 1988                                         -              -              -        (199,690)
                                                                     -----------    -----------     ----------      ----------

Balance, December 31, 1988                                           193,288,632          1,933      1,495,063        (662,295)

Net loss, year ended December 31, 1989                                         -              -              -        (270,753)
                                                                     -----------    -----------     ----------      ----------

Balance, December 31, 1989                                           193,288,632          1,933      1,495,063        (933,048)

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

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


                See notes to consolidated financial statements.

                                       F-5


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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



                                                                     Common Stock                                 Deficit
                                                                     ------------                               Accumulated
                                                             Amount                               Additional     during the
                                                              Per                                   Paid-In     Development
                                                             Share       Shares        Amount      Capital        Stage
                                                             -----       ------        ------      -------     -----------
                                                                                               
Balance, December 31, 1990                                            200,299,882    $    2,003  $ 1,845,992  $ (1,200,915)

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

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

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

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

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

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


                See notes to consolidated financial statements.

                                       F-6


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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



                                                               Common Stock
                                                               ------------
                                                      Amount                               Additional
                                                       Per                                  Paid-In    Subscription
                                                      Share       Shares        Amount      Capital     Receivable
                                                      -----       ------        ------    -----------  -----------
                                                                              
Balance, December 31, 1993                                      236,276,991    $ 2,363    $ 3,416,070  $      --

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

Balance, December 31, 1994                                      241,616,991      2,416      3,704,517         --

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

Balance, December 31, 1995                                      251,181,774      2,512      4,475,875         --
                                                                -----------    -------    -----------  ---------


                                                           Deficit
                                                         Accumulated
                                                           during the   Deferred
                                                          Development  Compensation
                                                            Stage         Cost
                                                        -------------  ------------
                                                                 
Balance, December 31, 1993                              $ (2,854,076)    $  --

Issuance of common stock, for consulting services                 --        --
Issuance of common stock, exercise of options                     --        --
Issuance of common stock, exercise of options                     --        --
Net loss, year ended December 31, 1994                      (440,837)       --
                                                        ------------     -----

Balance, December 31, 1994                                (3,294,913)       --

Issuance of common stock, exercise of options                     --        --
Issuance of common stock, exercise of options                     --        --
Issuance of common stock, exercise of options                     --        --
Issuance of common stock, for consulting services                 --        --
Issuance of common stock, for consulting services                 --        --
Net loss, year ended December 31, 1995                      (401,884)       --
                                                        ------------     -----

Balance, December 31, 1995                                (3,696,797)       --
                                                        ------------     -----


                See notes to consolidated financial statements.

                                       F-7


                          ADVANCED VIRAL RESEARCH CORP.

                          (A DEVELOPMENT STAGE COMPANY)
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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



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

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

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


                See notes to consolidated financial statements.

                                       F-8


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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



                                                           Common Stock
                                                           ------------
                                                   Amount                        Additional
                                                    Per                            Paid-In    Subscription
                                                   Share     Shares      Amount    Capital     Receivable
                                                   -----     ------      ------  -----------  ------------
                                                                               
Balance, December 31, 1996                                 267,031,058   $2,671  $ 7,003,351    $(19,000)

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                           -        -            -           -
Imputed interest on convertible debenture                            -        -        4,768           -
Net loss, year ended December 31, 1997                               -        -            -           -
                                                           -----------   ------  -----------    --------

Balance, December 31, 1997                                 277,962,574    2,779   10,512,767     (19,000)
                                                           -----------   ------  -----------    --------


                                                     Deficit
                                                   Accumulated
                                                    during the     Deferred
                                                    Development  Compensation
                                                      Stage          Cost
                                                   ------------  ------------
                                                           
Balance, December 31, 1996                         $(4,851,537)   $(473,159)

Issuance of common stock, exercise of options                -            -
Issuance of common stock, conversion of debt                 -            -
Issuance of common stock, conversion of debt                 -            -
Issuance of common stock, conversion of debt                 -            -
Issuance of common stock, conversion of debt                 -            -
Issuance of common stock, conversion of debt                 -            -
Issuance of common stock, for services rendered              -            -
Issuance of common stock, for services rendered              -            -
Beneficial conversion feature, February debenture            -            -
Beneficial conversion feature, October debenture             -            -
Warrant costs, February debenture                            -            -
Warrant costs, October debenture                             -            -
Amortization of deferred compensation cost                   -      399,322
Imputed interest on convertible debenture                    -            -
Net loss, year ended December 31, 1997              (4,141,729)           -
                                                   -----------    ---------

Balance, December 31, 1997                          (8,993,266)     (73,837)
                                                   -----------    ---------


                See notes to consolidated financial statements.

                                       F-9


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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



                                                          Common Stock
                                                          ------------
                                                   Amount                         Additional
                                                    Per                            Paid-In    Subscription
                                                   Share      Shares     Amount    Capital     Receivable
                                                   -----      ------    -------   ----------  ------------
                                                                               
Balance, December 31, 1997                                 277,962,574  $ 2,779  $10,512,767   $(19,000)

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                           -        -            -          -
Write off of subscription receivable                                 -        -      (19,000)    19,000
Net loss, year ended December 31, 1998                               -        -            -          -
                                                           -----------  -------  -----------   --------

Balance, December 31, 1998                                 296,422,907    2,964   14,325,076          -
                                                           -----------  -------  -----------   --------


                                                      Deficit
                                                    Accumulated
                                                     during the    Deferred
                                                    Development  Compensation
                                                       Stage         Cost
                                                   ------------  ------------
                                                           
Balance, December 31, 1997                         $ (8,993,266)   $(73,837)

Issuance of common stock, exercise of options                 -           -
Issuance of common stock, exercise of options                 -           -
Issuance of common stock, exercise of options                 -           -
Issuance of common stock, exercise of options                 -           -
Issuance of common stock, exercise of options                 -           -
Issuance of common stock, conversion of debt                  -           -
Issuance of common stock, conversion of debt                  -           -
Issuance of common stock, conversion of debt                  -           -
Issuance of common stock, conversion of debt                  -           -
Issuance of common stock, conversion of debt                  -           -
Issuance of common stock, conversion of debt                  -           -
Issuance of common stock, conversion of debt                  -           -
Issuance of common stock, for services rendered               -           -
Beneficial conversion feature, November debenture             -           -
Warrant costs, November debenture                             -           -
Amortization of deferred compensation cost                    -      59,068
Write off of subscription receivable                          -           -
Net loss, year ended December 31, 1998               (4,557,710)          -
                                                   ------------    --------

Balance, December 31, 1998                          (13,550,976)    (14,769)
                                                   ------------    --------


                See notes to consolidated financial statements.

                                      F-10


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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




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

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                                 -       -      950,036             -
Beneficial conversion feature, December debenture                               -       -      361,410             -
Amortization of warrant costs, convertible debentures                           -       -          300             -
Warrant costs, related to convertible debentures                                                                   -
Warrant costs, August debenture                                                 -       -       49,964             -
Warrant costs, December debenture                                               -       -        4,267             -
Amortization of warrant costs, securities purchase agreement                            -            -             -
Amortization of deferred compensation cost                                      -       -      (14,769)            -
Credit arising from modification of option terms                                -       -      210,144             -
Net loss, year ended December 31, 1999                                          -       -            -    (6,323,431)
                                                                      -----------  ------ ------------  ------------

Balance, December 31, 1999 (Restated)                                 303,472,035   3,034   17,255,858   (19,874,407)
                                                                      -----------  ------ ------------  ------------


                                                                Deferred     Discount
                                                              Compensation      on
                                                                  Cost       Warrants
                                                                  ----       --------
                                                                      
Balance, December 31, 1998                                      $(14,769)    $     -

Issuance of common stock, securities purchase agreement                -           -
Issuance of common stock, securities purchase agreement                -           -
Issuance of common stock, for services rendered                        -           -
Issuance of common stock, for services rendered                        -           -
Beneficial conversion feature, August debenture                        -           -
Beneficial conversion feature, December debenture                      -           -
Amortization of warrant costs, convertible debentures                  -        (300)
Warrant costs, related to convertible debentures                       -       2,455
Warrant costs, August debenture                                        -           -
Warrant costs, December debenture                                      -           -
Amortization of warrant costs, securities purchase agreement           -           -
Amortization of deferred compensation cost                        14,769           -
Credit arising from modification of option terms                       -           -
Net loss, year ended December 31, 1999                                 -           -
                                                                --------     -------

Balance, December 31, 1999 (Restated)                                  -       2,155
                                                                --------     -------


                 See notes to consolidated financial statements.

                                      F-11


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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



                                                                     Common Stock                             Deficit
                                                                     ------------                           Accumulated
                                                             Amount                           Additional     during the  Discount
                                                              Per                               Paid-In     Development     on
                                                             Share      Shares      Amount      Capital        Stage     Warrants
                                                             -----      ------      ------      -------        -----     --------
                                                                                                       
Balance, December 31, 1999 (Restated)                                303,472,035    $3,034    $17,255,858  $(19,874,407) $ 2,155

Issuance of common stock, exercise of options               $0.1400      600,000         6         83,994            --       --
Issuance of common stock, exercise of options                0.1500    1,600,000        16        239,984            --       --
Issuance of common stock, exercise of options                0.1600      650,000         7        103,994            --       --
Issuance of common stock, exercise of options                0.1700      100,000         1         16,999            --       --
Issuance of common stock, exercise of options                0.2100      792,500         8        166,417            --       --
Issuance of common stock, exercise of options                0.2500    1,000,000        10        246,090            --       --
Issuance of common stock, exercise of options                0.2700      281,000         3         75,867            --       --
Issuance of common stock, exercise of options                0.3600      135,000         1         48,599            --       --
Issuance of common stock, exercise of warrants               0.2040      220,589         2         44,998            --       --
Issuance of common stock, exercise of warrants               0.2448      220,589         2         53,998            --       --
Issuance of common stock, exercise of warrants               0.2750       90,909         1         24,999            --       --
Issuance of common stock, exercise of warrants               0.3300       90,909         1         29,999            --       --
Issuance of common stock, conversion of debt                 0.1400   35,072,571       351      4,907,146            --       --
Issuance of common stock, conversion of debt                 0.1900    1,431,785        14        275,535            --       --
Issuance of common stock, conversion of debt                 0.2000    1,887,500        19        377,481            --       --
Issuance of common stock, conversion of debt                 0.3600       43,960        --         15,667            --       --
Issuance of common stock, cashless exercise of warrants                  563,597         6        326,153            --       --
Issuance of common stock, services rendered                  0.4650      100,000         1         46,499            --       --
Private placement of common stock                            0.2200   13,636,357       136      2,999,864            --       --
Private placement of common stock                            0.3024    4,960,317        50      1,499,950            --       --
Private placement of common stock                            0.4000   13,265,000       133      5,305,867            --       --
Cashless exercise of warrants                                                 --        --       (326,159)           --       --
Beneficial conversion feature, January Debenture                              --        --        395,236            --       --
Warrant costs, consulting agreement                                           --        --        200,249            --       --
Warrant costs, January Debenture                                              --        --         13,418            --       --
Warrant costs, related to convertible debentures                              --        --                                (2,454)
Recovery of subscription receivable previously written off                    --        --         19,000            --       --
Credit arising from modification of option terms                              --        --      1,901,927            --       --
Net loss, year ended December 31, 2000                                        --        --             --    (8,816,192)      --
                                                                     -----------    ------    -----------  ------------  -------

Balance, December 31, 2000 (Restated)                                380,214,618     3,802     36,349,629   (28,690,599)    (299)
                                                                     -----------    ------    -----------  ------------  -------



                 See notes to consolidated financial statements.

                                      F-12


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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



                                                                     Common Stock                       Deficit
                                                                     ------------                     Accumulated
                                                          Amount                        Additional    during the       Discount
                                                           Per                            Paid-In     Development         on
                                                          Share       Shares    Amount    Capital        Stage         Warrants
                                                          -----       ------    ------    -------        -----         --------
                                                                                                     
Balance, December 31, 2000 (Restated)                              380,214,618   3,802   36,349,629    (28,690,599)         (299)

Issuance of common stock, exercise of options            $ 0.2700       40,000       1       10,799             --            --
Issuance of common stock, exercise of options              0.3600       20,000       1        7,199             --            --
Issuance of common stock, cashless exercise of warrants                 76,411       1       77,491             --            --
Issuance of common stock, for services rendered            0.3500      100,000       1       34,999             --            --
Sale of common stock, for cash                             0.1500    6,666,667      66      999,933             --            --
Sale of common stock, for cash                             0.3000    2,000,000      20      599,980             --            --
Sale of common stock, for cash                             0.3200    3,125,000      31      999,969             --            --
Sale of common stock, for cash                             0.4000    1,387,500      14      554,986             --            --
Sale of common stock, for cash                             0.2700    9,666,667      96    2,609,904             --            --
Warrant costs, private equity line of credit                                              1,019,153                   (1,019,043)
Amortization of warrant costs, equity line of credit                                                                     356,594
Cashless exercise of warrants                                               --      --      (77,491)            --            --
Credit arising from modification of option terms                            --      --      691,404             --            --
Net loss, year ended December 31, 2001                                      --      --           --    (11,086,567)           --
                                                                   -----------  ------  -----------  -------------   -----------

Balance, December 31, 2001 (Restated)                              403,296,863  $4,033  $43,877,955  $ (39,777,166)  $  (662,748)
                                                                   ===========  ======  ===========  =============   ===========


                See notes to consolidated financial statements.

                                      F-13


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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



                                                                      Common Stock                         Deficit
                                                                      ------------                       Accumulated
                                                             Amount                        Additional     during the      Discount
                                                              Per                            Paid-In     Development        on
                                                             Share      Shares    Amount      Capital        Stage        Warrants
                                                             -----      ------    ------      -------       -----        --------
                                                                                                      
Balance, December 31, 2001 (Restated)                                403,296,863   4,033    43,877,955   (39,777,166)    (662,748)

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                     --      --        36,086            --           --
Expenses of stock issuance                                                    --      --       (50,160)           --      (36,087)
Warrants granted for consulting services                                      --      --       107,382            --           --
Credit arising from modification of option terms                              --      --       177,963            --           --
Amortization of warrant costs, equity line of credit                          --      --            --            --      407,660
Beneficial conversion feature, May debenture                                  --      --        55,413            --           --
Beneficial conversion feature, July debentures                                --      --       166,515            --           --
Net loss, year ended December 31, 2002                                        --      --            --    (9,321,065)          --
                                                                     -----------  ------  ------------  ------------    ---------

Balance, December 31, 2002 (Restated)                                455,523,990  $4,555  $ 51,141,177  $(49,098,231)   $(291,175)
                                                                     ===========  ======  ============  ============    =========


                See notes to consolidated financial statements.

                                      F-14


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                                              Inception
                                                                                                            (February 20,
                                                                            Year Ended December 31,          1984) to
                                                                           -----------------------           December 31,
                                                                    2002           2001          2000           2002
                                                                    ----           ----          ----       -------------
                                                                 (Restated)     (Restated)    (Restated)
                                                                ------------   ------------  ------------
                                                                                                
Cash Flows from Operating Activities:
   Net loss                                                     $ (9,321,065)  $(11,086,567) $ (8,816,192)  $(49,098,231)
                                                                ------------   ------------  ------------   ------------
   Adjustments to reconcile net loss to
      net cash used by operating activities:
         Depreciation                                                997,874        532,264       362,392      2,438,663
         Amortization of debt issuance costs                          34,078         15,344       106,030        828,637
         Amortization of deferred interest cost on beneficial              -              -             -              -
            conversion feature of convertible debenture               89,001              -       395,236      4,182,795
         Amortization of discount on warrants                        407,660        356,704        64,335      1,164,392
         Amortization of discount on warrants - consulting
            services                                                       -              -       230,249        230,249
         Amortization of deferred compensation cost                        -              -             -        760,500
         Issuance of common stock for debenture interest              43,425              -        76,212        119,637
         Issuance of common stock for services                             -         35,000        46,500      1,586,000
         Compensation expense for options and warrants               476,102        691,404     1,901,927      3,264,808
         Changes in operating assets and liabilities:                      -              -             -              -
            Increase in other current assets                         (52,155)       (28,358)       (5,063)      (145,311)
            Decrease in inventory                                          -         19,729             -              -
            Increase in other assets                                 (86,962)       (53,232)     (278,037)    (1,635,189)
            Increase (decrease) in accounts
               payable and  accrued liabilities                   (1,288,999)       940,745       174,089        560,907
                                                                ------------   ------------  ------------   ------------
                  Total adjustments                                  620,024      2,509,600     3,073,870     13,356,088
                                                                ------------   ------------  ------------   ------------
                  Net cash used by operating activities           (8,701,041)    (8,576,967)   (5,742,322)   (35,742,143)
                                                                ------------   ------------  ------------   ------------

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

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

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

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

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

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

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


                See notes to consolidated financial statements.

                                      F-15


                           ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

          BUSINESS

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

          PRINCIPLES OF CONSOLIDATION

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

          DEVELOPMENT STAGE ENTERPRISE

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

          CASH AND CASH EQUIVALENTS

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

          PROPERTY AND EQUIPMENT

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

          RESEARCH AND DEVELOPMENT

          Research and development costs are expensed as incurred by the
          Company. Internal research and development services that the Company
          contracts out are expensed as incurred by the Company. The Company
          does not conduct research and development for third parties. Research
          and development costs may include consultants, Israel studies, U.S.
          studies at universities, laboratory gases, gloves and apparel, and
          travel.

                                 F-16


                           ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

         RESEARCH AND DEVELOPMENT (Continued)

         An allocation of rent, utilities, payroll, payroll taxes (except CEO
         salary, payroll taxes) and telephone were allocated to research and
         development at 80% of actual costs with 20% of actual costs allocated
         to general and administrative through December 31, 2002. Approximately
         50% of the salary and payroll taxes through December 31, 2002 for Dr.
         Hirschman, the Company's Chief Executive Officer and Chief Scientific
         Officer, were allocated to research and development expense.

         In November 2002, the Company reduced its staff from 43 employees to 10
         and limited its research and development efforts to the studies being
         performed in Israel. As a result, beginning in January 2003 and going
         forward, the Company discontinued allocating the above expenses to
         research and development expense with the exception of 30% of the
         salary and payroll taxes of Dr. Hirschman, which were allocated to
         research and development.

         IMPAIRMENT OF LONG-LIVED ASSETS

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

         OTHER ASSETS

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

         INCOME TAXES

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

                                      F-17

                           ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

         ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

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

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

         CONCENTRATIONS OF CREDIT RISk

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

         STOCK-BASED COMPENSATION

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

         No stock-based employee compensation cost is reflected in net loss, as
         all options granted under those plans had an exercise price equal to
         the market value of the underlying common stock on the date of the
         grant. The following table illustrates the effect on net loss and loss
         per share if the Company had applied the fair value recognition
         provisions of FASB Statement No. 123, Accounting for Stock-Based
         Compensation, to stock-based employee compensation.

                                      F-18

                           ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 1.           SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

                  STOCK-BASED COMPENSATION (Continued)


- ----------------------------------------------------------------------------------------------------------------------------------
                                                                           YEAR ENDED DECEMBER 31,
- ----------------------------------------------------------------------------------------------------------------------------------
                                              2002           2002          2001             2001         2000            2000
                                            REPORTED       RESTATED      REPORTED         RESTATED     REPORTED        RESTATED
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Net loss                                  $(10,342,335)  $ (9,321,065)  $(11,715,568)  $(11,086,567)  $ (9,354,664)  $ (8,816,192)
- ---------------------------------------------------------------------------------------------------------------------------------
Deduct: total stock-based
   compensation expense
   determined under fair
   value based method for all
   awards, net of related tax effects       (2,016,132)      (724,048)    (2,374,643)      (154,034)    (1,799,827)    (5,453,816)
- ---------------------------------------------------------------------------------------------------------------------------------
Pro forma net loss                        $(12,358,467)  $(10,045,113)  $(14,090,211)  $(11,240,601)  $(11,154,491)  $(14,270,008)
- ---------------------------------------------------------------------------------------------------------------------------------
Loss per share - basic and diluted
- ----------------------------------------------------------------------------------------------------------------------------------
   As reported                            $      (0.02)  $      (0.02)  $      (0.03)  $      (0.03)  $      (0.03)  $      (0.02)
- ---------------------------------------------------------------------------------------------------------------------------------
   Pro forma                              $      (0.03)  $      (0.02)  $      (0.04)  $      (0.03)  $      (0.03)  $      (0.04)
- ---------------------------------------------------------------------------------------------------------------------------------


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

         NET LOSS PER COMMON SHARE

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

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

         REVENUE RECOGNITION

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

         USE OF ESTIMATES

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

         RECLASSIFICATIONS

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

                                      F-19


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

         RECENT ACCOUNTING PRONOUNCEMENTS

         In November 2002 the FASB issued FASB Interpretation No., or FIN 45,
         Guarantor's Accounting and Disclosure Requirements for Guarantees,
         Including Indirect Guarantee of Indebtedness of Others. FIN 45 requires
         that upon issuance of a guarantee, the guarantor must recognize a
         liability for the fair value of the obligation it assumes under that
         guarantee. FIN 45's provisions for initial recognition and measurement
         should be applied on a prospective basis to guarantees issued or
         modified after December 31, 2002. The guarantor's previous accounting
         for guarantees that were issued before the date of FIN 45's initial
         application may not be revised or restated to reflect the effect of the
         recognition and measurement provisions of the Interpretation. The
         disclosure requirements are effective for financial statements of both
         interim and annual periods that end after December 15, 2002. The
         Company is not a guarantor under any significant guarantees and thus
         this interpretation is not expected to have a significant effect on the
         Company's financial position or results of operations.

         On December 31, 2002, the FASB issued SFAS No. 148, Accounting for
         Stock-Based Compensation - Transition and Disclosure - An Amendment of
         SFAS 123. The standard provides additional transition guidance for
         companies that elect to voluntarily adopt the accounting provisions of
         SFAS 123, Accounting for Stock-Based Compensation. SFAS 148 does not
         change the provisions of SFAS 123 that permits entities to continue to
         apply the intrinsic value method of APB 25, Accounting for Stock Issued
         to Employees. As the Company continues to follow APB 25, its accounting
         for stock-based compensation will not change as a result of SFAS 148.
         SFAS 148 does require certain new disclosures in both annual and
         interim financial statements. The required annual disclosures are
         effective immediately and have been included in Note 10 of the
         Company's consolidated financial statements. The new interim disclosure
         provisions will be effective in the first quarter of 2003.

         In July 2002, the FASB issued SFAS No. 146, Accounting for Costs
         Associated with Exit or Disposal Activities. SFAS 146 is effective for
         exit or disposal activities initiated after December 31, 2002. The
         Company does not expect the adoption of this standard to have any
         impact on its financial position or results of operations.

         In April 2002, the FASB issued SFAS No. 145, Rescission of FASB
         Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and
         Technical Corrections. SFAS 145 is effective for fiscal years beginning
         after May 15, 2002. The Company has not determined the impact that SFAS
         145 will have, if any, on its financial statements.

         In August 2001, the FASB issued Statement No. 144, Accounting for the
         Impairment or Disposal of Long-Lived Assets (SFAS 144), which addresses
         financial accounting and reporting for the impairment or disposal of
         long-lived assets. SFAS 144 supersedes Statement No. 121, Accounting
         for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be
         Disposed Of, and the accounting and reporting provisions of APB Opinion
         No. 30, Reporting the Results of Operations - Reporting the Effects of
         Disposal of a Segment of a Business, and Extraordinary, Unusual and
         Infrequently Occurring Events and Transactions, for the disposal of a
         segment of a business. SFAS 144 retains the requirement in Opinion No.
         30 to report separately discontinued operations and extends that
         reporting to a component of an entity that either has been disposed of

                                      F-20


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

         RECENT ACCOUNTING PRONOUNCEMENTS (Continued)

         or is classified as held for sale. The Company adopted SFAS 144 on
         January 1, 2002 (see Notes 5 and 15).

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

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

         In June 1999, the Financial Accounting Standards Board issued SFAS No.
         137, Accounting for Derivative Instruments and Hedging Activities -
         Deferral of the Effective Date of SFAS No. 133 an Amendment of SFAS No.
         133, which deferred the effective date to all fiscal quarters of all
         fiscal years beginning after June 15, 2000. Historically, the Company
         has not entered into derivatives contracts to hedge existing risks or
         for speculative purposes. Adoption of the new standard on January 1,
         2001 had no effect on the financial statements.

NOTE 2.  GOING CONCERN

         As indicated in the accompanying financial statements, the Company has
         suffered accumulated net losses of $49,098,231 since inception and is
         dependent upon registration of Product R for sale before it can begin
         commercial operations. The Company's cash position may be inadequate to
         pay all the costs associated with operations and the full range of
         testing and clinical trials required by the FDA. Unless and until
         Product R is approved for sale in the United States or another
         industrially developed country, the Company will be dependent upon the
         continued sale

                                      F-21


                         ADVANCED VIRAL RESEARCH CORP.
                         (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Continued)

NOTE 2.  GOING CONCERN (Continued)

         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.  RESTATEMENT OF FINANCIAL STATEMENTS

         The accompanying financial statements for the years ended December 31,
         2002, 2001 and 2000 have been restated to reflect changes in accounting
         for warrants issued in connection with equity transactions as well as
         options issued to the Board of Directors and employees (on a pro-forma
         basis only) and its Advisory Board. The restatement resulted in income
         which reduced the previously reported net loss for 2002, 2001 and 2000
         by approximately $1,021,000 and $629,000, and $538,000, respectively.

         Basic and diluted net loss per common share on operations remained the
         same for the years ended December 31, 2002 and 2001. For the year ended
         December 31, 2000, the net loss per share from operations was reduced
         by $0.01 to ($0.02) from ($0.03). The Company's deficit accumulated
         during the development stage was reduced by $2,039,574, $1,018,304, and
         $389,303 at December 31, 2002, 2001 and 2000, respectively. The
         restatement did not impact the Company's net cash in investing and
         financing activities and net cash used in operating activities remained
         unchanged However, certain components within operating activities
         consisting of amortization of deferred interest cost, discount on
         warrants and compensation expense for options and warrants, were
         restated.



                                                      AS OF DECEMBER 31, 2002                      AS OF DECEMBER 31, 2001
                                              -----------------------------------------    ----------------------------------------
                                              AS REPORTED    ADJUSTMENTS      RESTATED     AS REPORTED    ADJUSTMENTS    RESTATED
                                              -----------    -----------    -----------    -----------    -----------    --------
                                                                                                       
ASSETS
Current Assets                                  1,770,251              -      1,770,251      1,751,970              -     1,751,970
Property and Equipment, Net                     2,244,118              -      2,244,118      2,818,045              -     2,818,045
Other Assets                                      931,660              -        931,660        878,776              -       878,776
                                              -----------    -----------    -----------    -----------    -----------   -----------
         Total assets                           4,946,029              -      4,946,029      5,448,791              -     5,448,791
                                              ===========    -----------    ===========    ===========    -----------   ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities                               684,591              -        684,591      1,932,149              -     1,932,149
Long-Term Debt:
   Convertible debenture, net                   1,658,231        (47,732)     1,610,499              -              -             -
   Capital lease obligation                         5,834              -          5,834         42,370              -        42,370
   Note payable                                     4,879              -          4,879         32,198              -        32,198
                                              -----------    -----------    -----------    -----------    -----------   -----------
        Total long-term debt                    1,668,944        (47,732)     1,621,212         74,568              -        74,568
                                              -----------    -----------    -----------    -----------    -----------   -----------
Common Stock Subscribed but not Issued            883,900              -        883,900              -              -             -
                                              -----------    -----------    -----------    -----------    -----------   -----------
Stockholders' Equity:
   Common stock                                     4,555              -          4,555          4,033              -         4,033
   Additional paid-in capital                  57,530,605     (6,389,428)    51,141,177     47,666,141     (3,788,186)   43,877,955
   Deficit accumulated during the
    development stage                         (51,137,805)     2,039,574    (49,098,231)   (40,795,470)     1,018,304   (39,777,166)
   Discount on warrants                        (4,688,761)     4,397,586       (291,175)    (3,432,630)     2,769,882      (662,748)
                                              -----------    -----------    -----------    -----------    -----------   -----------
         Total stockholders' equity             1,708,594         47,732      1,756,326      3,442,074              -     3,442,074
                                              -----------    -----------    -----------    -----------    -----------   -----------
         Total liabilities and stockholders'
          Equity                                4,946,029              -      4,946,029      5,448,791              -     5,448,791
                                              ===========    -----------    ===========    ===========    -----------   ===========


                                      F-22


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 3.  RESTATEMENT OF FINANCIAL STATEMENTS (Continued)





                                                           2002                                             2001
                                        -------------------------------------------   --------------------------------------------
                                         AS REPORTED    ADJUSTMENTS      RESTATED      AS REPORTED     ADJUSTMENTS     RESTATED
                                        -------------  -------------  -------------   -------------   -------------  -------------
                                                                                                   
Revenues                                $           -  $           -  $           -   $      17,601   $           -  $      17,601
                                        -------------  -------------  -------------   -------------   -------------  -------------
Costs and Expenses:
  Research and development                  4,439,592              -      4,439,592       5,150,869               -      5,150,869
  General and administrative                2,654,296              -      2,654,296       4,063,022               -      4,063,022
  Compensation and other
  expense for options and
  warrants                                    755,397        128,365        883,762         691,404         356,704      1,048,108
   Depreciation                               977,746              -        977,746         511,216               -        511,216
                                        -------------  -------------  -------------   -------------   -------------  -------------
                                            8,827,031        128,365      8,955,396      10,416,511         356,704     10,773,215
                                        -------------  -------------  -------------   -------------   -------------  -------------
Loss from Operations                       (8,827,031)      (128,365)    (8,955,396)    (10,398,910)       (356,704)-  (10,755,614)
                                        -------------  -------------  -------------   -------------   -------------  -------------
Other Income (Expense):
   Interest income                             27,659              -         27,659         113,812               -        113,812
   Other income
   Interest expense                        (1,341,809)     1,149,635       (192,174)       (868,856)        985,705        116,849
   Severance expense -
   former directors                                 -              -              -        (302,500)              -       (302,500)
                                        -------------  -------------  -------------   -------------   -------------  -------------
                                           (1,314,150)     1,149,635       (164,515)     (1,057,544)        985,705        (71,839)
                                        -------------  -------------  -------------   -------------   -------------  -------------
Loss from Continuing Operations           (10,141,181)     1,021,270     (9,119,911)    (11,456,454)        629,001    (10,827,453)
Loss from Discontinued Operations            (201,154)             -       (201,154)       (259,114)              -       (259,114)
                                        -------------  -------------  -------------   -------------   -------------  -------------
Net Loss                                $ (10,342,335) $   1,021,270  $  (9,321,065)  $ (11,715,568)  $     629,001  $ (11,086,567)
                                        =============  =============  =============   =============   =============  =============
Net Loss Per Common Share
   Basic and Diluted:
      Continuing operations                     (0.02)                        (0.02)         (0.03)                          (0.03)
      Discontinued operations                   (0.00)                        (0.00)         (0.00)                          (0.00)
      Net loss                                  (0.02)                        (0.02)         (0.03)                          (0.03)
Weighted Average Number
  of  Common Shares
  Outstanding                             439,009,322                   439,009,322    389,435,324                     389,435,324


                                                               2000
                                            -----------------------------------------
                                             AS REPORTED    ADJUSTMENTS     RESTATED
                                            -------------   -----------   -----------
                                                                 
Revenues                                    $       8,363   $         -   $     8,363
                                            -------------   -----------   -----------
Costs and Expenses:
  Research and development                      3,192,551             -     3,192,551
  General and administrative                    2,413,601             -     2,413,601
  Compensation and other
  expense for options and
  warrants                                      1,901,927             -     1,901,927
   Depreciation                                   346,227             -       346,227
                                            -------------   -----------   -----------
                                                7,854,306             -     7,854,306
                                            -------------   -----------   -----------
Loss from Operations                           (7,845,943)            -    (7,845,943)
                                            -------------   -----------   -----------
Other Income (Expense):
   Interest income                                161,832             -       161,832
   Other income
   Interest expense                            (1,446,692)      538,472      (908,220)
   Severance expense -
   former directors                                     -             -             -
                                            -------------   -----------   -----------
                                               (1,284,860)      538,472      (746,388)
                                            -------------   -----------   -----------
Loss from Continuing Operations                (9,130,803)      538,472    (8,592,331)
Loss from Discontinued Operations                (223,861)            -      (223,861)
                                            -------------   -----------   -----------
Net Loss                                    $  (9,354,664)  $   538,472   $(8,816,192)
                                            =============   ===========   ===========
Net Loss Per Common Share
   Basic and Diluted:
      Continuing operations                         (0.03)                      (0.02)
      Discontinued operations                       (0.00)                      (0.00)
      Net loss                                      (0.03)                      (0.02)
Weighted Average Number
  of  Common Shares
  Outstanding                                 362,549,690                 362,549,690


NOTE 4.  PROPERTY AND EQUIPMENT



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


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

                                      F-23


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 5.   OTHER ASSETS



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


NOTE 6.   ASSETS HELD FOR SALE

          During 2002, the Board of Directors approved a plan to sell Advance
          Viral Research, Ltd. (LTD), the Company's Bahamian subsidiary. The
          facility being sold produced topical Product R which is no longer
          being produced by the Company. As required under SFAS 144, the net
          book values of the assets (LTD had no liabilities as of December 31,
          2002 other than an inter-company payable that has been eliminated)
          have been reflected on the balance sheet as held for sale and the
          operations have been included in discontinued operations for the years
          ended December 31, 2002, 2001 and 2000 (see Note 15).

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

NOTE 7.   ACCRUED LIABILITIES


                                                                               
Accrued bonus                                                          $ 50,000      $100,000
Accrued 401k contribution                                                40,675        32,717
Accrued payroll                                                          35,157        81,181
Other                                                                    11,814         9,658
                                                                       --------      --------
                                                                       $137,646      $223,556
                                                                       ========      ========


NOTE 8.   NOTE PAYABLE

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

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



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


                                      F-24



                         ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 9.   SECURITIES PURCHASE AGREEMENTS

          CONVERTIBLE DEBENTURES AND WARRANTS

          The Company issued warrants to purchase common stock in connection
          with the issuance of several convertible debentures sold during the
          years 1997 to 2000, which debentures have all been fully converted. As
          of December 31, 2002, warrants to purchase approximately 3.2 million
          shares of the Company's common stock relating to these fully converted
          debentures were outstanding with expiration dates through 2009 at
          exercise prices ranging from $.199 to $.864.

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

               -    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, which was recorded as deferred interest expense and
                    is presented as a discount on the convertible debenture. On
                    June 3, 2002, these investors converted the first 20%
                    ($100,000) into 909,091 shares of common stock at a
                    conversion price of $0.11 per share. In January 2003, the
                    holder converted the second 20% ($100,000 plus interest of
                    $3,041) into 1,030,411 shares of common stock at a
                    conversion price of $.10 per share.

               -    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 which was recorded as deferred interest
                    expense and is presented as a discount on the convertible
                    debenture. On July 3, 2002, Mr. Dicke converted the first
                    20% of the debenture ($200,000) for 1,299,545 shares of
                    common stock at a conversion price of $0.1539 per share. .
                    In January 2003, the holder converted the second 20%
                    ($200,000 plus interest of $5,041) of the debenture into
                    2,050,411 shares of common stock at a conversion price of
                    $.10 per share.

                                      F-25



                         ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 9.   SECURITIES PURCHASE AGREEMENTS (Continued)

          CONVERTIBLE DEBENTURES AND WARRANTS (Continued)

               -    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, which was recorded as
                    deferred interest expense and is presented as a discount on
                    the convertible debenture. In January 2003, the holder
                    converted 40% ($200,000 plus interest of $4,822) of the
                    debenture into 1,587,797 shares of common stock, the first
                    20% of which was converted at a conversion price of $.1818
                    per share, and the second 20% of which was converted at a
                    conversion price of $.10 per share.

          STOCK PURCHASE AGREEMENTS

          Pursuant to certain securities purchase agreements, the Company issued
          warrants to purchase common stock in connection with the sale of
          approximately 61,500,000 shares of common stock during the years 1998
          to 2001 for cash consideration of approximately $16,900,000. As of
          December 31, 2002, warrants to purchase approximately 16.5 million
          shares of the Company's common stock relating to these securities
          purchase agreements were outstanding with expiration dates through
          2006.

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

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

          On September 10, 2002, the Company issued and sold an aggregate of
          21,500,000 shares of its common stock pursuant to a securities
          purchase agreement with certain institutional investors for total
          proceeds of approximately $3,010,000, or $0.14 per share, along with
          warrants to purchase 16,125,000 shares of the Company's common stock
          at an exercise price of $0.25 per share, subject to adjustment, as
          described below. In addition, pursuant to a placement agent agreement
          with H. C. Wainwright & Co., Inc. ("HCW"), the Company paid HCW a
          placement fee of $150,500 cash and issued to HCW 1,032,000 shares of
          its common stock. An adjustment provision in the warrants provides
          that 60 trading days following the original issue date of the warrants
          (the "First Determination Date"), a certain number of warrants shall
          become exercisable at $0.001. The number of shares for which the
          warrants are exercisable at $0.001 per share is equal to the positive
          difference, if any, between (i) $3,010,000 divided by the volume
          weighted average price ("VWAP") of the Company's common stock for the
          60 trading days preceding the First Determination Date and (ii)
          21,500,000. Upon 120 trading days following the original issue date of
          the warrants (the "Second Determination Date"), a certain number of
          remaining warrants shall become exercisable at $0.001. The number of
          shares for which the Warrants are exercisable at $.001 per share is
          equal to the positive difference, if any, between (i) $3,010,000
          divided by the VWAP of the Company's common stock for the 60 trading
          days preceding the

                                      F-26



                         ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 9.   SECURITIES PURCHASE AGREEMENTS (Continued)

          STOCK PURCHASE AGREEMENTS (Continued)

          Second Determination Date and (ii) 21,500,000. No adjustment will be
          made in the event that the VWAP for the 60 trading day period
          preceding the applicable determination date is $0.14 or greater (see
          Note 13).

          On December 16, 2002, the Company entered into securities purchase
          agreements with various investors, pursuant to which the Company sold
          an aggregate of 10,450,000 shares of its common stock for total
          proceeds of approximately $836,000, or $0.08 per share. The shares of
          common stock were issued by the Company on January 2, 2003 along with
          warrants issued in December 2002 to purchase 6,270,000 shares of
          common stock at an exercise price of $0.12 per share until December
          2007. In connection with these agreements, finders fees of
          approximately $50,000 were paid in December 2002 and 627,000 warrants
          were issued during January 2003.

          On December 23, 2002 the Company received an additional $40,000 from
          various investors representing 500,000 shares of common stock or $0.08
          per share. These shares of common stock were issued during January
          2003 along with warrants dated January 2003 to purchase 300,000 shares
          of common stock at an exercise price of $0.12 per share until January
          2008. In connection with this transaction the Company paid a finders
          fee of $2,400 during January 2003 and issued warrants to purchase
          30,000 shares of common stock with an exercise price of $.12 for a
          period of five years.

          PRIVATE EQUITY LINE OF CREDIT

          On February 9, 2001, the Company entered into an equity line of credit
          agreement with Cornell Capital Partners, LP, an institutional
          investor, to sell up to $50,000,000 of the Company's common stock.
          Under such agreement, the Company may exercise "put options" to sell
          shares for certain prices based on certain average trading prices.
          Upon signing this agreement, the Company issued to its placement
          agent, May Davis Group, Inc., and certain investors, Class A warrants
          to purchase an aggregate of 5,000,000 shares of common stock at an
          exercise price of $1.00 per share, exercisable in part or whole until
          February 9, 2006, and Class B warrants to purchase an aggregate of
          5,000,000 shares of common stock at an exercise price equal to the
          greater of $1.00 or 110% of the bid price on the applicable advance
          date. Such Class B warrants are exercisable pro rata with respect to
          the number of warrant shares as determined by the fraction of the
          advance payable on that date as the numerator and $20,000,000 as the
          denominator multiplied by 5,000,000, until sixty months from the date
          of issuance. The Company has not issued any shares under this equity
          line, which expired in August 2003. The Class B Warrants have expired
          by their terms. There is no financial statement impact for the Class B
          Warrants issued under this equity line. 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
          compensation and other expense for options and warrants over the life
          of the equity line of credit (30 months) in the accompanying financial
          statements.

                                      F-27



                         ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 9.   SECURITIES PURCHASE AGREEMENTS (Continued)

          SUBSEQUENT FINANCINGS - STOCK PURCHASE AGREEMENTS

          During January 2003, pursuant to a Stock Purchase Agreement with
          various investors, the Company issued 1,550,000 shares of common stock
          at a negotiated price of $0.08 per share, for a total purchase price
          of $124,000 along with warrants to purchase 930,000 shares of common
          stock at an exercise price of $0.12 per share until January 2008. In
          connection with this transaction the Company paid a finders fee of
          $7,440 during January 2003 and issued warrants to purchase 93,000
          shares of common stock with an exercise price of $.12 for a period of
          five years.

          During March 2003, pursuant to a Stock Purchase Agreement with various
          investors, the Company issued 1,250,000 shares of common stock at a
          negotiated price of $0.08 per share, for a total purchase price of
          $100,000 along with warrants to purchase 750,000 shares of common
          stock at an exercise price of $0.12 per share through March 2007. In
          connection with this transaction the Company paid a finders fee of
          $6,000 during March 2003 and issued warrants to purchase 75,000 shares
          of common stock with an exercise price of $.12 for a period of five
          years.

          SUMMARY OF WARRANT ACTIVITY

          A summary of warrants issued and outstanding in connection with
          convertible debentures and equity transactions as discussed above is
          presented below. Upon exercise, warrants are convertible into an equal
          number of the Company's .00001 par value common stock. The warrants
          are exercisable immediately, with one exception, 5,000,000 Class B
          warrants issued in 2001.



                                                       2002                             2001                          2000
                                                  WEIGHTED-AVERAGE                 WEIGHTED-AVERAGE              WEIGHTED-AVERAGE
                                       SHARES      EXERCISE PRICE      SHARES       EXERCISE PRICE     SHARES      EXERCISE PRICE
                                     ----------   ----------------   ----------    ---------------   ----------  ----------------
                                                                                               
Outstanding at beginning of year     33,597,172        .555          24,476,498          .353         8,088,450       .264
Granted                              24,022,000        .042          10,735,000         .0967        17,011,044       .392
Exercised                                     0           0            (181,818)         .275          (622,996)      .247
Forfeited                              (500,600)        .20          (1,432,508)         .234                 0          0
Outstanding at end of year           57,118,572        .342          33,597,172          .555        24,476,498       .353
Warrants exercisable at year-end     52,118,572        .279          28,597,172          .533        24,476,498       .353


The following table summarizes information about fixed stock warrants
outstanding at December 31, 2002:



                                           WARRANTS OUTSTANDING                               WARRANTS EXERCISABLE
                       -----------------------------------------------------------     ----------------------------------
                         NUMBER           WEIGHTED-AVERAGE                               NUMBER
   RANGE OF            OUTSTANDING           REMAINING            WEIGHTED-AVERAGE     EXERCISABLE       WEIGHTED-AVERAGE
EXERCISE PRICES        AT 12/31/02        CONTRACTUAL LIFE         EXERCISE PRICE      AT 12/31/02        EXERCISE PRICE
                                                                                          
    .00001             16,125,000             9/02                    .00001            16,125,000             .00001
  .12 -.18              7,897,000          5/02 -12/02                 .1276              7,897,000             .1276
  .19 -.27              7,753,102          8/97 - 1/00                 .2311              7,753,102             .2311
  .28 -.41              6,195,214          8/97 - 2/00                 .3101              6,195,214             .3101
  .42 - 61              8,969,878          2/97 - 7/01                 .5211              8,969,878             .5211
  .62 -.92                178,378             2/97                      .864                178,378              .864
..93 - 1.38              5,000,000             2/01                      1.00              5,000,000              1.00
..93 - 1.38              5,000,000             N/A


                                      F-28



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 10.  COMMON STOCK SUBSCRIBED BUT NOT ISSUED

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

NOTE 11.  COMMITMENTS AND CONTINGENCIES

          GENERAL

          POTENTIAL CLAIM FOR ROYALTIES

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

          PRODUCT LIABILITY

          The Company is unaware of any claims or threatened claims since
          Product R was initially marketed in the 1940's; however, one study
          noted adverse reactions from highly concentrated doses in guinea pigs.
          Therefore, the Company could be subjected to claims for adverse
          reactions resulting from the use of Product R. In the event any claims
          for substantial amounts were successful, they could have a material
          adverse effect on the Company's financial condition and on the
          marketability of Product R. During November 2002, the Company secured
          $3,000,000 of product liability coverage at a cost of approximately
          $24,000 per annum. In addition, during October 2002, the Company
          secured $3,000,000 in liability coverage for each of the three
          clinical trials in Israel at a cost of approximately $16,000. There
          can be no assurance that the

          PRODUCT LIABILITY

          Company will be able to secure additional insurance in adequate
          amounts or at reasonable premiums if it determined to do so. Should
          the Company be unable to secure additional product liability
          insurance, the risk of loss to the Company in the event of claims
          would be greatly increased and could have a material adverse effect on
          the Company.

          LACK OF PATENT PROTECTION

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

                                      F-29



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 11.  COMMITMENTS AND CONTINGENCIES

          STATUS OF FDA FILINGS

          On July 30, 2001, the Company submitted an Investigational New Drug
          (IND) application to the United States Food and Drug Administration
          (FDA) to begin Phase I clinical trials of Product R as a topical
          treatment for genital warts caused by human papilloma virus (HPV)
          infection. In September 2001, the FDA cleared the Company's IND
          application for Product R to begin Phase I clinical trials. The
          Company has commenced these clinical trials. The Phase I initial
          trials are placebo controlled, open label, dose escalation safety
          studies in healthy volunteers. These studies are being conducted in
          the United States under the supervision of GloboMax, LLC. On April 12,
          2002, the Company successfully completed Phase 1 trials. Phase 2
          trials are pivotal clinical investigations designed to establish the
          efficacy and safety of Product R. Currently, the Company does not have
          sufficient funds available to pursue the Phase 2 clinical trials of
          Product R as a topical treatment for genital warts caused by HPV
          infection.

          STATUS OF ISRAEL CLINICAL TRIALS

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

               -    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.

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

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

                                      F-30



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 11.  COMMITMENTS AND CONTINGENCIES (Continued)

     STATUS OF ISRAEL CLINICAL TRIALS (Continued)

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

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

          In September 2002, the Company entered into a contract with EnviroGene
          LLC, an affiliate of the Selikoff Center, to conduct, evaluate and
          maintain the scientific quality for the 3 clinical studies listed
          above. Under the terms of this agreement, EnviroGene will (1) finalize
          all Israeli government and hospital approval documents, (2) complete
          and organize the 3 clinical trials including establishing a network of
          scientists to perform said study/trial and initiate recruitment of
          patients and (3) perform the studies/trials and evaluate the results.
          Total costs incurred by EnviroGene LLC in connection with these
          clinical trials are expected to be $1,551,000, of which $625,000 has
          been paid through December 31, 2002.

          In the fourth quarter of 2002, the Company entered into various
          agreements supporting the clinical trials in Israel aggregating
          approximately $1,000,000 to be paid over a twelve-month period. These
          services include the monitoring and auditing of the clinical sites,
          hospital support and laboratory testing.

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

          On July 8, 2002, the Company extended an agreement with the Weizmann
          Institute of Science and Yeda its developmental arm in Israel, to
          conduct research on the effects of Product R on the immune system,
          especially on T lymphocytes. In addition, scientists will explore the
          effects of Product R in animal models. Under its provisions the study
          period is extended for another twelve months to July 7, 2003. Total
          costs incurred in connection with this research are expected to be
          $138,000, of which payments of $40,000 were made in July 2002 and
          November 2002.

                                      F-31



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 11.  COMMITMENTS AND CONTINGENCIES (Continued)

          CONSULTING AND EMPLOYMENT AGREEMENTS

          HIRSCHMAN AGREEMENT

          In May 1995, the Company entered into a consulting agreement with
          Shalom Hirschman, M.D., Professor of Medicine of Mt. Sinai School of
          Medicine, New York, New York and Director of Mt. Sinai's Division of
          Infectious Diseases, whereby Dr. Hirschman was to provide consulting
          services to the Company through May 1997. The consulting services
          included the development and location of pharmacological and
          biotechnology companies and assisting the Company in seeking joint
          ventures with and financing of companies in such industries. In
          connection with the consulting agreement, the Company issued to Dr.
          Hirschman 1,000,000 shares of the Company's common stock and the
          option to acquire 5,000,000 shares of the Company's common stock for a
          period of three years as per the vesting schedule as referred to in
          the agreement, at a purchase price of $0.18 per share. As of December
          31, 2002, 900,000 shares have been issued upon exercise of these
          options for cash consideration of $162,000 under this Agreement.

          In March 1996, the Company entered into an addendum to the consulting
          agreement with Dr. Hirschman whereby Dr. Hirschman agreed to provide
          consulting services to the Company through May 2000 (the "Addendum").
          Pursuant to the Addendum, the Company granted to Dr. Hirschman and his
          designees options to purchase an aggregate of 15,000,000 shares of the
          Company's common stock for a three year period pursuant to the
          following schedule: (i) options to purchase 5,000,000 shares
          exercisable at any time and from time to time commencing March 24,
          1996 and ending March 1999 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 March 1999 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 March 1999 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, except for 75,000 at $0.27 and 75,000 at
          $0.36. During March 2001 these options were extended until December
          2001. As a result of this modification of the option terms, the fair
          value of the option was estimated to be $23,291 based on a financial
          analysis of the terms of the option using the Black-Scholes pricing
          model with the following assumptions: expected volatility of 80%; risk
          free interest rate of 6%. This amount was recorded in March 2001.
          These options were further extended in December 2001 until June 2002.
          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 was recorded in December 2001.
          These options were further extended in June 2002 until December 2002,
          and the exercise prices were increased to $0.28 and $0.37,
          respectively. This amount was recorded in June 2002. As a result of
          this modification of

                                      F-32



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 11.  COMMITMENTS AND CONTINGENCIES (Continued)

          CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

          HIRSCHMAN AGREEMENT (Continued)

          the option terms, the fair value of the options was estimated to be
          $3,078 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%.

          From October 1996 to August 2003, Dr. Hirschman was the Chief
          Executive Officer of the Company. In February 1998, the Company
          granted to Dr. Hirschman options to purchase 23,000,000 shares of the
          Company's common stock at an exercise price of $0.27 from time to time
          until February 2008. These options vested upon the Company's filing an
          IND application with the FDA. In February 1998, the Company extended
          the expiration date of the following options previously granted to Dr.
          Hirschman from March 1999 to February 2008: (i) options to purchase
          4,100,000 shares at $0.18 per share; (ii) options to purchase
          4,000,000 shares at $0.19 per share; (iii) options to purchase
          4,000,000 shares at $0.27 per share; and (iv) options to purchase
          4,000,000 shares at $0.36 per share.

          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 December 31, 2002.

          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 $5,328,000 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 has
          recognized the $5,328,441 fair value of the options as compensation
          expense on a pro-forma basis in May 2000 based upon the vesting terms
          of the employment agreement.

                                      F-33



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 11.  COMMITMENTS AND CONTINGENCIES (Continued)

          CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

          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.

          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%.

          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 5 years (the vesting period of the
          options).

                                      F-34



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 11.  COMMITMENTS AND CONTINGENCIES (Continued)

          CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

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

          MEMBERS OF ADVISORY BOARDS

          The Company values these options based upon a measurement date
          consistent with the vesting schedule of the options.

          In May 2002, the Company granted to members of its of the Scientific
          Advisory Board and Business Advisory Board options to purchase an
          aggregate of 2,250,000 shares of common stock at an exercise price of
          $0.12 per share, which options are exercisable 25% immediately, 25% on
          June 20, 2002, 25% on September 20, 2002 and 25% on December 20, 2002
          through May 5, 2010. The fair value of the options was estimated to be
          $246,822 ($0.1097 per option) based upon a financial analysis of the
          terms of the warrants using the Black-Scholes Pricing Model with the
          following assumptions: expected volatility of 115%; a risk free
          interest rate of 4.88% and an expected holding period of eight years.
          This amount was charged to compensation expense for options and
          warrants during the year ended December 31, 2002. The Company will
          recognize the fair value of the options as compensation expense on a
          pro-forma basis recognizing 25% of the fair value over each vesting
          period. 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.
          Compensation expense for the year ended December 31, 2002 was $6,438.
          The Company will recognize the fair value of the options as
          compensation expense on a pro-forma basis recognizing 25% of the fair
          value over each vesting period.


          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. Because the options did not begin to vest until March 2003,
          there was no compensation expense for the year ended December 31,
          2002. The Company will recognize the fair value of the options as
          compensation expense on a pro-forma basis recognizing 25% of the fair
          value over each vesting period.

          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 recognizing 25%
          of the fair value over each vesting period.

                                      F-35



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 11.  COMMITMENTS AND CONTINGENCIES (Continued)

          CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

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

          In June 2002, the Company granted to Roy S. Walzer, upon his becoming
          a member of the Board of Directors and member of various committees of
          the Board, options to purchase 528,800 shares of common stock at an
          exercise price of $0.295 per share, which options are exercisable 25%
          immediately, 25% on September 10, 2002, 25% on December 10, 2002 and
          25% on March 10, 2003 through June 9, 2010. The fair value of the
          these options was estimated to be $140,608 ($0.2659 per option share)
          based upon a financial analysis of the terms of the options using the
          Black-Scholes Pricing Model with the following assumptions: expected
          volatility of 115%; a risk free interest rate of 4.88% and an expected
          life of eight years. The Company will recognize the fair value of the
          options as compensation expense on a pro-forma basis recognizing 25%
          of the fair value over each vesting period.

          In July 2002, the Company granted to Paul Bishop, upon his becoming a
          member of the Board of Directors, options to purchase 238,356 shares
          of common stock at an exercise price of $0.17 per share,) which
          options are exercisable 25% immediately, 25% on October 29, 2002, 25%
          on January 29, 2003 and 25% on April 29, 2003 through July 28, 2010.
          The fair value of the these options was estimated to be $38,509
          ($0.1616 per option share) based upon a financial analysis of the
          terms of the options using the Black-Scholes Pricing Model with the
          following assumptions: expected volatility of 133%; a risk free
          interest rate of 4.38% and an expected life of eight years. The
          Company will recognize the fair value of the options as compensation
          expense on a pro-forma basis recognizing 25% of the fair value over
          each vesting period.

          In September 2002, the Company granted to Richard Kent, upon his
          becoming a member of the Board of Directors, and member of various
          committees of the Board, options to purchase 241,096 shares of common
          stock at an exercise price of $0.14 per share, which options are
          exercisable 25% immediately, 25% on December 24, 2002, 25% on March
          24, 2003 and 25% on June 24, 2003 through September 23, 2010. The fair
          value of the these options was estimated to be $29,377 ($0.1218 per
          option share) based upon a financial analysis of the terms of the
          options using the Black-Scholes Pricing Model with the following
          assumptions: expected volatility of 127%; a risk free interest rate of
          4.38% and an expected life of eight years. The Company will recognize
          the fair value of the options as compensation expense on a pro-forma
          basis recognizing 25% of the fair value over each vesting period.

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

                                      F-36



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 11.  COMMITMENTS AND CONTINGENCIES (Continued)

          CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

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

          Upon resignation, directors no longer provide services to the Company
          and there are no modifications to the terms of their options.

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

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

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

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

          During February 2003, Richard S. Kent resigned from the Company's
          Board of Directors. Under the terms of his option agreements he is
          entitled to exercise options to purchase 394,437 shares of the
          Company's common stock until February 2006.

          Upon resignation, directors no longer provide services to the Company
          and there are no modifications to the terms of their options.

          SUMMARY OF STOCK OPTIONS

          The fair value of each option is estimated on the date of grant using
          Black-Scholes option-pricing model with the following weighted-average
          assumptions used for grants in 2000, 2001, and 2002, respectively:
          divided yield of 0.0% percent for all years; expected volatility of
          80%, N/A, and 113% to 133%, risk-free interest rates of 6%, N/A, and
          4-6% and expected lives of 10, N/A, and 8 to 10 years. A summary of
          the status of the Company's fixed stock options as of December 31,
          2002, 2001 and 2000, and changes during the years ending on those
          dates is presented below:



                                                         2002                           2001                           2000
                                                   WEIGHTED-AVERAGE               WEIGHTED-AVERAGE                WEIGHTED-AVERAGE
                                        SHARES      EXERCISE PRICE     SHARES      EXERCISE PRICE      SHARES      EXERCISE PRICE
                                        ------      --------------     ------      --------------      ------      --------------
                                                                                                
Outstanding at beginning of year      51,056,380        .2557         51,426,380       .2560         55,438,880        .265
  Granted                             19,782,252          .10            100,000         .31          1,146,000       .2818
  Exercised                                   --           --            (60,000)        .30         (5,158,500)        .27
  Forfeited                           (7,005,205)          --           (410,000)         --                 --
Outstanding at end of year            63,833,427        .2122         51,056,380       .2557         51,426,380       .2560
Options exercisable at year-end       50,473,879        .2433         48,518,420       .2553         48,394,460       .2568
Weighted-average fair value of
options granted during the year                           .10                            .31                          .2818


                                      F-37



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 11.  COMMITMENTS AND CONTINGENCIES (Continued)

          CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

          SUMMARY OF STOCK OPTIONS (Continued)

          The following table summarizes information about stock options
          outstanding at December 31, 2002:



                                   OPTIONS OUTSTANDING                               OPTIONS EXERCISABLE
                                   -------------------                               -------------------
                      NUMBER       WEIGHTED-AVERAGE                             NUMBER
   RANGE OF        OUTSTANDING        REMAINING        WEIGHTED-AVERAGE       EXERCISABLE      WEIGHTED-AVERAGE
EXERCISE PRICES    AT 12/31/02     CONTRACTUAL LIFE     EXERCISE PRICE        AT 12/31/02       EXERCISE PRICE
- ---------------    ------------    ----------------    ----------------       -----------      ----------------
                                                                                
  .08 - .12          17,937,500       9.5 years             .093                5,837,500               .12
  .13 - .18           4,865,096       5.5 years            .1754                4,345,548             .1777
  .19 - .27          35,832,880       5.4 years            .2571               35,661,880             .2573
  .28 - .36           5,197,951       5.6 years            .3485                4,628,951             .3519


          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.



                                                                   YEAR ENDED DECEMBER 31,
                                  ------------------------------------------------------------------------------------------
                                      2002           2002          2001            2001              2000           2000
                                      ----           ----          ----            ----              ----           ----
                                    REPORTED       RESTATED       REPORTED        RESTATED       AS REPORTED      RESTATED
                                  ------------   ------------   ------------    ------------     ------------   ------------
                                                                                              
Net loss                          $(10,342,335)  $ (9,321,065)  $(11,715,568)   $(11,086,567)    $ (9,354,664)  $ (8,816,192)
Deduct: total stock-based
  compensation expense
  determined under fair value
  based method for all awards,
  net of related tax effects        (2,016,132)      (724,048)    (2,374,643)       (154,034)      (1,799,827)    (5,453,816)
Pro forma net loss                $(12,358,467)  $(10,045,113)  $(14,090,211)   $(11,240,601)    $(11,154,491)  $(14,270,008)
Loss per share - basic and
  diluted
   As reported                    $      (0.02)  $      (0.02)  $      (0.03)   $      (0.03)    $      (0.03)  $      (0.02)
   Pro forma                      $      (0.03)  $      (0.02)  $      (0.04)   $      (0.03)    $      (0.03)  $      (0.04)


          GLOBOMAX AGREEMENT

          On January 18, 1999, the Company entered into a consulting agreement
          with GloboMax LLC to provide services at hourly rates established by
          the contract to the Company's Investigational New Drug application
          submission and to perform all work that is necessary to obtain FDA
          approval. In addition, GloboMax and its subcontractors are assisting
          the Company in conducting Phase I clinical trials for Product R. The
          contract was extended by mutual consent of both parties. The Company
          has paid approximately $5,031,000 for services rendered and
          reimbursement of expenses by GloboMax and its subcontractors through
          December 31, 2002.

                                      F-38



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 11.  COMMITMENTS AND CONTINGENCIES (Continued)

          CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

          HARBOR VIEW AGREEMENT

          On February 7, 2000, the Company entered into a consulting agreement
          with Harbor View Group, Inc. for past and future consulting services
          related to corporate structures, financial transactions, financial
          public relations and other matters through December 31, 2000. In
          connection with this agreement, the Company issued warrants to
          purchase 1,750,000 shares at an exercise price of $0.21 per share and
          warrants to purchase 1,750,000 shares at an exercise price of $0.26
          per share until February 28, 2005. The fair value of the warrants was
          estimated to be $200,249 ($0.057 per warrant) based upon a financial
          analysis of the terms of the warrants using the Black-Scholes Pricing
          Model with the following assumptions: expected volatility of 90%; a
          risk free interest rate of 6% and an expected holding period of eleven
          months (the term of the consulting agreement). This amount was
          amortized to consulting expense during the year ended December 31,
          2000.

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

          DISTRIBUTION AGREEMENTS

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

                                      F-39



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 11.  COMMITMENTS AND CONTINGENCIES (Continued)

          CONSTRUCTION COMMITMENT

          In November 1999, the Company entered into an agreement with an
          unaffiliated third party to construct leasehold improvements at an
          approximate cost of $380,000 for research and development purposes at
          the Company's Yonkers, New York facilities which has been completed as
          of June 30, 2001. In October 2000, the Company entered into another
          agreement with the unaffiliated third party to construct additional
          leasehold improvements at an approximate cost of $325,000 for research
          and development purposes at the Company's Yonkers, New York
          facilities, of which the entire amount has been incurred as of
          December 31, 2001. During 2002, additional costs were incurred to
          complete leasehold improvements for research and development purposes
          of approximately $222,000, which has not been paid at December 31,
          2002.

          SOFTWARE ACQUISITION

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

          LEASES

          CAPITAL LEASES

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

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



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


                                      F-40



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 11.  COMMITMENTS AND CONTINGENCIES (Continued)

          LEASES (Continued)

          OPERATING LEASES

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

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

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

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

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



Year ending December 31:
                                                             
   2003                                                         $ 299,000
   2004                                                           299,000
   2005                                                           105,000
                                                                ---------
     Total                                                      $ 703,000
                                                                =========


NOTE 12.  SEVERANCE AGREEMENTS

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

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

                                      F-41



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 13.  LITIGATION

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

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

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

          The suit is related to an agreement, announced September 9, 2002,
          pursuant to which the Company issued and sold to certain investors
          21,500,000 shares of its common stock for total gross proceeds of
          $3,010,000, or $.14 per share. The Company also issued warrants to
          purchase an aggregate of 16,125,002 shares of the Company's common
          stock, which were covered by provisions that allowed for an adjustment
          of the warrant exercise price. The complaint charges the defendants
          with manipulating the share price to take favorable advantage of these
          warrant pricing provisions.

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

                                      F-42



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 14.  STOCKHOLDERS' EQUITY

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

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

          During 2002, 2001 and 2000, additional paid-in-capital was recorded of
          $177,963, $691,404 and $1,901,927, respectively. A summary of these
          modifications to equity instruments is set forth below:

                 SUMMARY OF MODIFICATIONS TO EQUITY INSTRUMENTS




                            BLACK-SCHOLES                      ORIGINAL          ORIGINAL              NEW              NEW
YEAR       GRANTEE           CALCULATION    OPTION SHARES   EXERCISE PRICE    EXPIRATION DATE      EXERCISE PRICE   EXPIRATION DATE
- ----       -------         --------------   -------------   --------------    -----------------    --------------   ---------------
                                                                                               
2000    DCT                $      166,860         734,000      $  0.21            7/1/2000           $  0.22          12/31/2000
2000    DCT                $      108,429         744,000      $  0.22          12/31/2000           $  0.24          12/31/2001
2000    Leonard Cohen      $       55,023         200,000      $  0.16            7/1/2000           $  0.17          12/31/2000
2000    Leonard Cohen      $       17,311         100,000      $  0.17          12/31/2000           $  0.19          12/31/2001
2000    Elliott Bauer      $      953,885       3,349,500      $  0.14            7/1/2000           $  0.16          12/31/2000
2000    Elliott Bauer      $      600,419       3,349,500      $  0.16          12/31/2000           $  0.18          12/31/2001
                           --------------       ---------
                           $    1,901,927       8,477,000

2001    Richard Rubin      $       25,595         144,000      $  0.27           3/23/2001           $  0.27          12/31/2001
2001    Richard Rubin      $       38,518         290,000      $  0.36           3/23/2001           $  0.36          12/31/2001
2001    Elliott Bauer      $       13,330          75,000      $  0.27           3/23/2001           $  0.27          12/31/2001
2001    Elliott Bauer      $        9,961          75,000      $  0.36           3/23/2001           $  0.36          12/31/2001
2001    Henry Kamioner     $      115,291         500,000      $  0.19           3/23/2001           $  0.19          12/31/2001
2001    Henry Kamioner     $       88,870         500,000      $  0.27           3/23/2001           $  0.27          12/31/2001
2001    Henry Kamioner     $       66,410         500,000      $  0.36           3/23/2001           $  0.36          12/31/2001
2001    Elliott Bauer      $      318,359       3,349,500      $  0.18          12/31/2001           $  0.19           6/30/2002
2001    Elliott Bauer      $        3,958          75,000      $  0.27          12/31/2001           $  0.28           6/30/2002
2001    Elliott Bauer      $        2,200          75,000      $  0.36          12/31/2001           $  0.37           6/30/2002
2001    Leonard Cohen      $        8,912         100,000      $  0.19          12/31/2001           $  0.20           6/30/2002
                           --------------       ---------
                           $      691,404       5,683,500

2002    Bauer              $      174,068       3,349,500      $  0.19           6/30/2002           $  0.19          12/31/2002
2002    Bauer              $        2,372          75,000      $  0.28           6/30/2002           $  0.28          12/31/2002
2002    Bauer              $        1,523          75,000      $  0.37           6/30/2002           $  0.37          12/31/2002
                           --------------       ---------
                           $      177,963       3,499,500


                                      F-43



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 15.  INCOME TAXES

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

          As of December 31, 2002 and 2001, the Company had net operating loss
          carryforwards for Federal income tax reporting purposes amounting to
          approximately $39,400,000 and $31,600,000, which expire in varying
          amounts to 2021.

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

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



                                                         2002           2002            2001           2001
                                                       --------       --------        --------       --------
                                                       Reported       Restated        Reported       Restated
                                                       --------       --------        --------       --------
                                                                                        
Benefit of net operating loss carryforwards           $13,634,000    $13,379,340     $11,730,000    $10,727,340
Less valuation allowance                               13,634,000     13,379,340      11,730,000     10,727,340
                                                      -----------    -----------     -----------    -----------
Net deferred tax asset                                $         -    $         -     $         -    $         -
                                                      ===========    ===========     ===========    ===========


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

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

                                      F-44



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

NOTE 16.  DISCONTINUED OPERATIONS

          SFAS No. 144 requires the operating results of any assets with their
          own identifiable cash flows that are disposed of or held for sale to
          be removed from income from continuing operations and reported as
          discontinued operations. The operating results for any such assets for
          any prior periods presented must also be reclassified as discontinued
          operations. See Note 1 and Note 5 for more detail regarding the planed
          sale of LTD and classification as held for sale during 2002. The
          following table details the amounts reclassified to discontinued
          operations:



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


NOTE 17.  401(K) PLAN

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

                                      F-45


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                           CONSOLIDATED BALANCE SHEETS



                                                                  September 30,        December 31,
                                                                      2003                2002
                                                                   (Unaudited)          (Audited)
                                                                   -----------           ---------
                                                                    Restated             Restated
                                                                    --------             --------
                                                                                 
                                ASSETS
Current Assets:
   Cash and cash equivalents                                      $    938,590         $  1,475,755
   Prepaid insurance                                                   102,648               86,368
   Assets held for sale                                                152,273              172,601
   Other current assets                                                  5,099               35,527
                                                                  ------------         ------------
         Total current assets                                        1,198,610            1,770,251

Property and Equipment, Net                                          1,541,002            2,244,118

Other Assets                                                         1,266,198              931,660
                                                                  ------------         ------------
         Total assets                                             $  4,005,810         $  4,946,029
                                                                  ------------         ------------

                 LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
   Accounts payable                                                    733,000              417,061
   Accrued liabilities                                                 134,881              137,646
   Current portion of capital lease obligation                          18,389              104,719
   Current portion of note payable                                       9,660               25,165
                                                                  ------------         ------------
         Total current liabilities                                     895,930              684,591
                                                                  ------------         ------------

Long-Term Debt:
   Convertible debenture, net                                        2,316,223            1,610,499
   Capital lease obligation                                                  -                5,834
   Note payable                                                              -                4,879
                                                                  ------------         ------------
        Total long-term debt                                         2,316,223            1,621,212
                                                                  ------------         ------------

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

Commitments and Contingencies                                                -                    -
                                                                  ------------         ------------
Stockholders' Equity:
   Common stock; 1,000,000,000 shares of $.00001 par value
      authorized,522,918,079 and 455,523,990 shares issued
       and outstanding                                                   5,229                4,555
   Additional paid-in capital                                       55,678,190           51,141,177
   Deficit accumulated during the development stage                (54,700,144)         (49,098,231)
   Discount on warrants                                               (189,618)            (291,175)
                                                                  ------------         ------------
         Total stockholders' equity                                    793,657            1,756,326
                                                                  ------------         ------------
         Total liabilities and stockholders' equity               $  4,005,810         $  4,946,029
                                                                  ============         ============


                See notes to consolidated financial statements.

                                      F-46




                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                                  Three Months Ended                   Nine Months Ended             Inception
                                                     September 30,                        September 30,             February 20,
                                                     -------------                        -------------              (1984) to
                                               2003              2002               2003             2002          September 30,
                                               ----              ----               ----             ----          -------------
                                             Restated         (Restated)          Restated        (Restated)           2003
                                             --------         ----------          --------        ----------           ----
                                                                                                    
Revenues                                   $           -     $           -     $           -     $           -     $     231,892
                                           -------------     -------------     -------------     -------------     -------------

Costs and Expenses:
   Research and development                      219,586           978,658         1,066,596         3,517,924        19,382,012
   General and administrative                    873,473           708,133         2,541,689         2,058,352        20,136,166
   Compensation and other expense for
      options and warrants                        70,988            25,055           329,157           794,552         4,652,393
   Depreciation                                  228,252           254,045           703,276           713,356         2,576,401
                                           -------------     -------------     -------------     -------------     -------------
                                               1,392,299         1,965,891         4,640,718         7,084,184        46,746,972
                                           -------------     -------------     -------------     -------------     -------------

Loss from Operations                          (1,392,299)       (1,965,891)       (4,640,718)       (7,084,184)      (46,515,080)
                                           -------------     -------------     -------------     -------------     -------------

Other Income (Expense):
   Interest income                                 2,811             6,482            10,661            11,305           912,096
   Other income                                        -                 -                 -                 -           120,093
   Interest expense                             (757,420)          (83,543)         (949,260)         (120,980)       (7,314,964)
   Severance expense - former directors                -                 -                 -                 -          (302,500)
                                           -------------     -------------     -------------     -------------     -------------
                                                (754,609)          (77,061)         (938,599)         (109,675)       (6,585,275)
                                           -------------     -------------     -------------     -------------     -------------

Loss from Continuing Operations               (2,146,908)       (2,042,952)       (5,579,317)       (7,193,859)      (53,100,355)
Loss from Discontinued Operations                 (6,245)          (42,098)          (22,596)         (129,058)       (1,599,789)
                                           -------------     -------------     -------------     -------------     -------------

Net Loss                                   $  (2,153,153)    $  (2,085,050)    $  (5,601,913)    $  (7,322,917)    $ (54,700,144)
                                           =============     =============     =============     =============     =============

Net Loss Per Common Share
   Basic and Diluted:
      Continuing operations                $       (0.00)    $       (0.00)    $       (0.01)    $       (0.02)
      Discontinued operations                      (0.00)            (0.00)            (0.00)            (0.00)
                                           -------------     -------------     -------------     -------------
      Net loss                             $       (0.00)    $       (0.00)    $       (0.01)    $       (0.02)
                                           =============     =============     =============     =============

Weighted Average Number of
   Common Shares Outstanding                 496,522,776       425,952,540       481,941,317       425,952,540
                                           =============     =============     =============     =============


                See notes to consolidated financial statements.

                                      F-47





                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

               INCEPTION (FEBRUARY 20, 1984) TO SEPTEMBER 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.

                                      F-48





                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

               INCEPTION (FEBRUARY 20, 1984) TO SEPTEMBER 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
   offer on "B" warrants                                        0.05        6,729,850        67        336,475                -
Issuance of common stock, exercise of "B" warrants              0.05          268,500         3         13,422                -
Issuance of common stock, exercise of "C" warrants              0.08           12,900         -          1,032                -
Net loss, year ended December 31, 1990                                              -         -              -         (267,867)
                                                                         ------------   -------     ----------     ------------

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


                See notes to consolidated financial statements.

                                      F-49





                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

               INCEPTION (FEBRUARY 20, 1984) TO SEPTEMBER 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.

                                      F-50





                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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



                                                              Common Stock
                                                              ------------
                                                     Amount                               Additional
                                                      Per                                  Paid-In
                                                     Share       Shares        Amount      Capital
                                                     ------   -----------      ------    -----------
                                                                             
Balance, December 31, 1993                                    236,276,991      $2,363    $ 3,416,070

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                                  -           -              -
                                                              -----------       -----      ---------
Balance, December 31, 1994                                    241,616,991       2,416      3,704,517

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

Balance, December 31, 1995                                    251,181,774       2,512      4,475,875
                                                              -----------       -----      ---------


                                                                         Deficit
                                                                       Accumulated
                                                                       during the           Deferred
                                                       Subscription    Development        Compensation
                                                        Receivable       Stage                Cost
                                                       ------------   ------------        ------------
                                                                                 
Balance, December 31, 1993                                  $ -       $ (2,854,076)             $ -

Issuance of common stock, for consulting services             -                  -                -
Issuance of common stock, exercise of options                 -                  -                -
Issuance of common stock, exercise of options                 -                  -                -
Net loss, year ended December 31, 1994                        -           (440,837)               -
                                                             ---      ------------              ----

Balance, December 31, 1994                                    -         (3,294,913)               -
                                                              -
Issuance of common stock, exercise of options                 -                  -                -
Issuance of common stock, exercise of options                 -                  -                -
Issuance of common stock, exercise of options                 -                  -                -
Issuance of common stock, for consulting services             -                  -                -
Issuance of common stock, for consulting services             -                  -                -
Net loss, year ended December 31, 1995                        -           (401,884)               -
                                                             ---      ------------              ----

Balance, December 31, 1995                                    -         (3,696,797)               -
                                                             ---      ------------              ----



                See notes to consolidated financial statements.

                                      F-51





                         ADVANCED VIRAL RESEARCH CORP.
                         (A DEVELOPMENT STAGE COMPANY)
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                  (Continued)

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



                                                              Common Stock
                                                              ------------
                                                     Amount                             Additional
                                                      Per                                Paid-In
                                                     Share      Shares      Amount       Capital
                                                     ------  -----------   --------    -----------
                                                                           
Balance, December 31, 1995                                   251,181,774   $ 2,512     $ 4,475,875

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
Subscription receivable                                                -         -               -
Net loss, year ended December 31, 1996                                 -         -               -
                                                             -----------     -----       ---------

Balance, December 31, 1996                                   267,031,058     2,671       7,003,351
                                                             -----------     -----       ---------


                                                                         Deficit
                                                                       Accumulated
                                                                        during the          Deferred
                                                       Subscription    Development        Compensation
                                                        Receivable        Stage               Cost
                                                       ------------   ------------        ------------
                                                                                 
Balance, December 31, 1995                               $      -     $ (3,696,797)        $       -

Issuance of common stock, exercise of options                   -                -                 -
Issuance of common stock, exercise of options                   -                -                 -
Issuance of common stock, exercise of options                   -                -                 -
Issuance of common stock, exercise of options                   -                -                 -
Issuance of common stock, exercise of options                   -                -                 -
Issuance of common stock, exercise of options                   -                -                 -
Issuance of common stock, exercise of options                   -                -                 -
Issuance of common stock, exercise of options                   -                -                 -
Issuance of common stock, for services rendered                 -                -                 -
Options granted                                                 -                -          (473,159)
Subscription receivable                                   (19,000)               -                 -
Net loss, year ended December 31, 1996                          -       (1,154,740)                -
                                                          -------       ----------          --------

Balance, December 31, 1996                                (19,000)      (4,851,537)         (473,159)
                                                          -------       ----------          --------


                See notes to consolidated financial statements.

                                      F-52





                         ADVANCED VIRAL RESEARCH CORP.
                         (A DEVELOPMENT STAGE COMPANY)
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                  (Continued)

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



                                                                            Common Stock
                                                                            ------------
                                                                  Amount                                 Additional
                                                                   Per                                    Paid-In
                                                                  Share         Shares       Amount       Capital
                                                                 -------      -----------    -------    -----------
                                                                                             
Balance, December 31, 1996                                                    267,031,058    $ 2,671    $ 7,003,351

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                                              -          -              -
Imputed interest on convertible debenture                                               -          -          4,768
Net loss, year ended December 31, 1997                                                  -          -              -
                                                                              -----------      -----     ----------

Balance, December 31, 1997                                                    277,962,574      2,779     10,512,767
                                                                              -----------      -----     ----------


                                                                         Deficit
                                                                       Accumulated
                                                                        during the        Deferred
                                                       Subscription    Development      Compensation
                                                        Receivable        Stage             Cost
                                                       ------------   ------------      ------------
                                                                               
Balance, December 31, 1996                              $ (19,000)   $ (4,851,537)       $ (473,159)

Issuance of common stock, exercise of options                   -               -                 -
Issuance of common stock, conversion of debt                    -               -                 -
Issuance of common stock, conversion of debt                    -               -                 -
Issuance of common stock, conversion of debt                    -               -                 -
Issuance of common stock, conversion of debt                    -               -                 -
Issuance of common stock, conversion of debt                    -               -                 -
Issuance of common stock, for services rendered                 -               -                 -
Issuance of common stock, for services rendered                 -               -                 -
Beneficial conversion feature, February debenture               -               -                 -
Beneficial conversion feature, October debenture                -               -                 -
Warrant costs, February debenture                               -               -                 -
Warrant costs, October debenture                                -               -                 -
Amortization of deferred compensation cost                      -               -           399,322
Imputed interest on convertible debenture                       -               -                 -
Net loss, year ended December 31, 1997                          -      (4,141,729)                -
                                                          -------      ----------           -------

Balance, December 31, 1997                                (19,000)     (8,993,266)          (73,837)
                                                          -------      ----------           -------


                See notes to consolidated financial statements.

                                      F-53





                         ADVANCED VIRAL RESEARCH CORP.
                         (A DEVELOPMENT STAGE COMPANY)
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                  (Continued)

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



                                                                             Common Stock
                                                                             ------------
                                                                   Amount                                 Additional
                                                                    Per                                    Paid-In
                                                                   Share         Shares      Amount        Capital
                                                                  -------      -----------   -------     ------------
                                                                                             
Balance, December 31, 1997                                                     277,962,574   $ 2,779     $ 10,512,767

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                                               -         -                -
Write off of subscription receivable                                                     -         -          (19,000)
Net loss, year ended December 31, 1998                                                   -         -                -
                                                                               -----------     -----       ----------

Balance, December 31, 1998                                                     296,422,907     2,964       14,325,076
                                                                               -----------     -----       ----------


                                                                         Deficit
                                                                       Accumulated
                                                                        during the        Deferred
                                                       Subscription    Development      Compensation
                                                        Receivable        Stage             Cost
                                                       ------------   ------------      ------------
                                                                               
Balance, December 31, 1997                              $ (19,000)    $ (8,993,266)       $ (73,837)

Issuance of common stock, exercise of options                   -                -                -
Issuance of common stock, exercise of options                   -                -                -
Issuance of common stock, exercise of options                   -                -                -
Issuance of common stock, exercise of options                   -                -                -
Issuance of common stock, exercise of options                   -                -                -
Issuance of common stock, conversion of debt                    -                -                -
Issuance of common stock, conversion of debt                    -                -                -
Issuance of common stock, conversion of debt                    -                -                -
Issuance of common stock, conversion of debt                    -                -                -
Issuance of common stock, conversion of debt                    -                -                -
Issuance of common stock, conversion of debt                    -                -                -
Issuance of common stock, conversion of debt                    -                -                -
Issuance of common stock, for services rendered                 -                -                -
Beneficial conversion feature, November debenture               -                -                -
Warrant costs, November debenture                               -                -                -
Amortization of deferred compensation cost                      -                -           59,068
Write off of subscription receivable                       19,000                -                -
Net loss, year ended December 31, 1998                          -       (4,557,710)               -
                                                       ----------      -----------          -------

Balance, December 31, 1998                                      -      (13,550,976)         (14,769)
                                                       ----------      -----------          -------


                See notes to consolidated financial statements.

                                      F-54





                         ADVANCED VIRAL RESEARCH CORP.
                         (A DEVELOPMENT STAGE COMPANY)
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                  (Continued)

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



                                                                                 Common Stock
                                                                                 ------------
                                                                      Amount                                 Additional
                                                                       Per                                     Paid-In
                                                                      Share         Shares      Amount         Capital
                                                                     -------      -----------   -------     ------------
                                                                                                
Balance, December 31, 1998                                                        296,422,907   $ 2,964     $ 14,325,076

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                                             -         -          950,036
Beneficial conversion feature, December debenture                                           -         -          361,410
Amortization of warrant costs, convertible debentures                                       -         -              300
Warrant costs, related to convertible debentures                                            -         -
Warrant costs, August debenture                                                             -         -           49,964
Warrant costs, December debenture                                                           -         -            4,267
Amortization of warrant costs, securities purchase agreement                                -         -                -
Amortization of deferred compensation cost                                                  -         -          (14,769)
Credit arising from modification of option terms                                            -         -          210,144
Net loss, year ended December 31, 1999                                                      -         -                -
                                                                                  -----------     -----       ----------

Balance, December 31, 1999 (Restated)                                             303,472,035     3,034       17,255,858
                                                                                  -----------     -----       ----------


                                                                             Deficit
                                                                           Accumulated
                                                                            during the          Deferred       Discount
                                                                           Subscription       Development         on
                                                                            Receivable           Stage          Warrant
                                                                          -------------       ------------     ---------
                                                                                                       
Balance, December 31, 1998                                                $ (13,550,976)       $ (14,769)       $     -

Issuance of common stock, securities purchase agreement                               -                -               -
Issuance of common stock, securities purchase agreement                               -                -               -
Issuance of common stock, for services rendered                                       -                -               -
Issuance of common stock, for services rendered                                       -                -               -
Beneficial conversion feature, August debenture                                       -                -               -
Beneficial conversion feature, December debenture                                     -                -               -
Amortization of warrant costs, convertible debentures                                 -                -            (300)
Warrant costs, related to convertible debentures                                                                   2,455
Warrant costs, August debenture                                                       -                -               -
Warrant costs, December debenture                                                     -                -               -
Amortization of warrant costs, securities purchase agreement                          -                -
Amortization of deferred compensation cost                                            -           14,769               -
Credit arising from modification of option terms                                      -                -               -
Net loss, year ended December 31, 1999                                       (6,323,431)               -               -
                                                                            -----------        ----------          -----

Balance, December 31, 1999 (Restated)                                       (19,874,407)               -           2,155
                                                                            -----------        ----------          -----


                See notes to consolidated financial statements.

                                      F-55





                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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



                                                                                   Common Stock
                                                                                   ------------
                                                                   Amount                                           Additional
                                                                    Per                                               Paid-In
                                                                   Share              Shares         Amount           Capital
                                                                  --------          -----------      -------       ------------
                                                                                                       
Balance, December 31, 1999 (Restated)                                               303,472,035      $ 3,034       $ 17,255,858

Issuance of common stock, exercise of options                     $ 0.1400              600,000            6             83,994
Issuance of common stock, exercise of options                       0.1500            1,600,000           16            239,984
Issuance of common stock, exercise of options                       0.1600              650,000            7            103,994
Issuance of common stock, exercise of options                       0.1700              100,000            1             16,999
Issuance of common stock, exercise of options                       0.2100              792,500            8            166,417
Issuance of common stock, exercise of options                       0.2500            1,000,000           10            246,090
Issuance of common stock, exercise of options                       0.2700              281,000            3             75,867
Issuance of common stock, exercise of options                       0.3600              135,000            1             48,599
Issuance of common stock, exercise of warrants                      0.2040              220,589            2             44,998
Issuance of common stock, exercise of warrants                      0.2448              220,589            2             53,998
Issuance of common stock, exercise of warrants                      0.2750               90,909            1             24,999
Issuance of common stock, exercise of warrants                      0.3300               90,909            1             29,999
Issuance of common stock, conversion of debt                        0.1400           35,072,571          351          4,907,146
Issuance of common stock, conversion of debt                        0.1900            1,431,785           14            275,535
Issuance of common stock, conversion of debt                        0.2000            1,887,500           19            377,481
Issuance of common stock, conversion of debt                        0.3600               43,960            -             15,667
Issuance of common stock, cashless exercise of warrants                                 563,597            6            326,153
Issuance of common stock, services rendered                         0.4650              100,000            1             46,499
Private placement of common stock                                   0.2200           13,636,357          136          2,999,864
Private placement of common stock                                   0.3024            4,960,317           50          1,499,950
Private placement of common stock                                   0.4000           13,265,000          133          5,305,867
Cashless exercise of warrants                                                                 -            -           (326,159)
Beneficial conversion feature, January Debenture                                              -            -            395,236
Warrant costs, consulting agreement                                                           -            -            200,249
Warrant costs, January Debenture                                                              -            -             13,418
Warrant costs, related to convertible debentures                                              -            -                  -
Recovery of subscription receivable previously written off                                    -            -             19,000
Credit arising from modification of option terms                                              -            -          1,901,927
Net loss, year ended December 31, 2000                                                        -            -                  -
                                                                                    -----------        -----         ----------

Balance, December 31, 2000 (Restated)                                               380,214,618        3,802         36,349,629
                                                                                    -----------        -----         ----------


                                                                            Deficit
                                                                          Accumulated
                                                                          during the         Discount
                                                                          Development           on
                                                                             Stage           Warrants
                                                                             -----           --------
                                                                                        
Balance, December 31, 1999 (Restated)                                   $ (19,874,407)        $ 2,155

Issuance of common stock, exercise of options                                       -               -
Issuance of common stock, exercise of options                                       -               -
Issuance of common stock, exercise of options                                       -               -
Issuance of common stock, exercise of options                                       -               -
Issuance of common stock, exercise of options                                       -               -
Issuance of common stock, exercise of options                                       -               -
Issuance of common stock, exercise of options                                       -               -
Issuance of common stock, exercise of options                                       -               -
Issuance of common stock, exercise of warrants                                      -               -
Issuance of common stock, exercise of warrants                                      -               -
Issuance of common stock, exercise of warrants                                      -               -
Issuance of common stock, exercise of warrants                                      -               -
Issuance of common stock, conversion of debt                                        -               -
Issuance of common stock, conversion of debt                                        -               -
Issuance of common stock, conversion of debt                                        -               -
Issuance of common stock, conversion of debt                                        -               -
Issuance of common stock, cashless exercise of warrants                             -               -
Issuance of common stock, services rendered                                         -               -
Private placement of common stock                                                   -               -
Private placement of common stock                                                   -               -
Private placement of common stock                                                   -               -
Cashless exercise of warrants                                                       -               -
Beneficial conversion feature, January Debenture                                    -               -
Warrant costs, consulting agreement                                                 -               -
Warrant costs, January Debenture                                                    -               -
Warrant costs, related to convertible debentures                                    -          (2,454)
Recovery of subscription receivable previously written off                          -               -
Credit arising from modification of option terms                                    -               -
Net loss, year ended December 31, 2000                                     (8,816,192)              -
                                                                          -----------            ----

Balance, December 31, 2000 (Restated)                                     (28,690,599)           (299)
                                                                          -----------            ----


                See notes to consolidated financial statements.

                                      F-56





                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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



                                                                           Common Stock
                                                                           ------------
                                                               Amount                                  Additional
                                                                Per                                      Paid-In
                                                               Share          Shares      Amount         Capital
                                                              --------     ------------   -------     ------------
                                                                                          
Balance,  December 31,  2000 (Restated)                                     380,214,618     3,802       36,349,629

Issuance of common stock, exercise of options                 $ 0.2700           40,000         1           10,799
Issuance of common stock, exercise of options                   0.3600           20,000         1            7,199
Issuance of common stock, cashless exercise of warrants                          76,411         1           77,491
Issuance of common stock, for services rendered                 0.3500          100,000         1           34,999
Sale of common stock, for cash                                  0.1500        6,666,667        66          999,933
Sale of common stock, for cash                                  0.3000        2,000,000        20          599,980
Sale of common stock, for cash                                  0.3200        3,125,000        31          999,969
Sale of common stock, for cash                                  0.4000        1,387,500        14          554,986
Sale of common stock, for cash                                  0.2700        9,666,667        96        2,609,904
Warrant costs, private equity line of credit                                                             1,019,153
Amortization of warrant costs, equity line of credit
Cashless exercise of warrants                                                         -         -          (77,491)
Credit arising from modification of option terms                                      -         -          691,404
Net loss, year ended December 31, 2001                                                -         -                -
                                                                            -----------   -------     ------------

Balance, December 31, 2001 (Restated)                                       403,296,863   $ 4,033     $ 43,877,955
                                                                            -----------   -------     ------------


                                                                 Deficit
                                                               Accumulated
                                                                during the        Discount
                                                               Development           on
                                                                  Stage           Warrants
                                                               ------------      ---------
                                                                          
Balance,  December 31,  2000 (Restated)                         (28,690,599)           (299)

Issuance of common stock, exercise of options                             -               -
Issuance of common stock, exercise of options                             -               -
Issuance of common stock, cashless exercise of warrants                   -               -
Issuance of common stock, for services rendered                           -               -
Sale of common stock, for cash                                            -               -
Sale of common stock, for cash                                            -               -
Sale of common stock, for cash                                            -               -
Sale of common stock, for cash                                            -               -
Sale of common stock, for cash                                            -               -
Warrant costs, private equity line of credit                                     (1,019,043)
Amortization of warrant costs, equity line of credit                                356,594
Cashless exercise of warrants                                             -               -
Credit arising from modification of option terms                          -               -
Net loss, year ended December 31, 2001                          (11,086,567)              -
                                                               ------------     -----------

Balance, December 31, 2001 (Restated)                          $(39,777,166)    $  (662,748)
                                                               ============     ===========


                See notes to consolidated financial statements.

                                      F-57





                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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



                                                                               Common Stock
                                                                               ------------
                                                                Amount                                           Additional
                                                                 Per                                              Paid-In
                                                                Share             Shares        Amount            Capital
                                                               --------         -----------    --------         ------------
                                                                                                    
Balance,  December 31,  2001 (Restated)                                         403,296,863        4,033          43,877,955

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                                 -            -              36,086
Expenses of stock issuance                                                                -            -             (50,160)
Warrants granted for consulting services                                                  -            -             107,382
Credit arising from modification of option terms                                          -            -             177,963
Amortization of warrant costs, equity line of credit                                      -            -                   -
Beneficial conversion feature, May debenture                                              -            -              55,413
Beneficial conversion feature, July debentures                                            -            -             166,515
Net loss, year ended December 31, 2002                                                    -            -                   -
                                                                                -----------      -------        ------------
Balance, December 31, 2002 (Restated)                                           455,523,990      $ 4,555        $ 51,141,177
                                                                                -----------      -------        ------------



                                                                      Deficit
                                                                    Accumulated
                                                                     during the          Discount
                                                                    Development            on
                                                                       Stage             Warrants
                                                                    ------------        ----------
                                                                                  
Balance,  December 31,  2001 (Restated)                             (39,777,166)          (662,748)

Sale of common stock, for cash                                                -                  -
Sale of common stock, for cash                                                -                  -
Sale of common stock, for cash                                                -                  -
Issuance of common stock, conversion of debt                                  -                  -
Issuance of common stock, conversion of debt                                  -                  -
Warrant costs, termination agreement                                          -                  -
Warrant costs, issued with sale of common stock, for cash                     -                  -
Expenses of stock issuance                                                    -            (36,087)
Warrants granted for consulting services                                      -                  -
Credit arising from modification of option terms                              -                  -
Amortization of warrant costs, equity line of credit                          -            407,660
Beneficial conversion feature, May debenture                                  -                  -
Beneficial conversion feature, July debentures                                -                  -
Net loss, year ended December 31, 2002                               (9,321,065)                 -
                                                                   ------------         ----------
Balance, December 31, 2002 (Restated)                              $(49,098,231)        $ (291,175)
                                                                   ------------         ----------




                See notes to consolidated financial statements.

                                      F-58





                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

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



                                                                                       Common Stock
                                                                                       ------------
                                                                            Amount                                   Additional
                                                                             Per                                       Paid-In
                                                                            Share         Shares        Amount         Capital
                                                                           --------     -----------    -------       -----------
                                                                                                         
Balance, December 31, 2002 (Restated)                                                   455,523,990      4,555        51,141,177

Sale of common stock, for cash                                             $ 0.0500      21,620,000        216         1,080,784
Sale of common stock, for cash                                             $ 0.0800      22,650,000        226         1,811,774
Issuance of common stock, conversion of debt                               $ 0.0424      14,150,943        142           599,858
Issuance of common stock, conversion of debt                                 0.1000       7,255,754         73           725,653
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 issue of convertible debenture                                         -          -           517,141
Expenses of stock issuance                                                                        -          -          (199,989)
Amortization of warrant costs, related to convertible debenture                                   -          -                 -
Amortization of warrant costs, equity line of credit
Litigation settlement  -cash and stock                                                            -          -        (1,126,407)
Litigation settlement   stock                                                0.0800         947,000          9            75,751
Options issued for services rendered                                                              -          -            74,368
Beneficial conversion feature, April debenture                                                    -          -           482,859
Beneficial conversion feature, July debenture                                                     -          -           375,000
Net loss, Nine Months Ended September 30, 2003                                                    -          -                 -
                                                                                        -----------    -------       -----------

Balance, September 30, 2003 (Restated)                                                  522,918,079    $ 5,229       $55,678,190
                                                                                        -----------    -------       -----------

                                                                                   Deficit
                                                                                 Accumulated
                                                                                  during the        Discount
                                                                                 Development           on
                                                                                    Stage           Warrants
                                                                                 ------------      ----------
                                                                                             
Balance, December 31, 2002 (Restated)                                             (49,098,231)       (291,175)

Sale of common stock, for cash                                                              -               -
Sale of common stock, for cash                                                              -               -
Issuance of common stock, conversion of debt                                                -               -
Issuance of common stock, conversion of debt                                                -               -
Issuance of common stock, conversion of debt                                                -               -
Issuance of common stock, for services rendered                                             -               -
Issuance of common stock, for services rendered                                             -               -
Warrant costs, issued with issue of convertible debenture                                   -        (517,141)
Expenses of stock issuance                                                                  -          36,386
Amortization of warrant costs, related to convertible debenture                             -         327,523
Amortization of warrant costs, equity line of credit                                                  254,789
Litigation settlement  -cash and stock                                                      -               -
Litigation settlement   stock                                                               -               -
Options issued for services rendered                                                        -               -
Beneficial conversion feature, April debenture                                              -               -
Beneficial conversion feature, July debenture                                               -               -
Net loss, Nine Months Ended September 30, 2003                                     (5,601,913)              -
                                                                                 ------------      ----------

Balance, September 30, 2003 (Restated)                                           $(54,700,144)     $ (189,618)
                                                                                 ------------      ----------


                See notes to consolidated financial statements.

                                      F-59



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                      CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                                                                 Inception
                                                                                     Nine Months Ended         (February 20,
                                                                                       September 30,             1984) to
                                                                                      -------------            September 30,
                                                                                    2003           2002            2003
                                                                                    ----           ----            ----
                                                                                  Restated       Restated
                                                                                  --------       ---------
                                                                                                      
Cash Flows from Operating Activities:
   Net loss                                                                    $ (5,601,913)   $ (7,322,917)   $(54,700,144)
                                                                               ------------    ------------    ------------
   Adjustments to reconcile net loss to
      net cash used by operating activities:
         Depreciation                                                               715,158         728,817       3,153,821
         Amortization of debt issuance costs                                        105,922          21,224         934,559
         Amortization of deferred interest cost on beneficial
            conversion feature of convertible debenture                             417,145          57,574       4,599,940
         Amortization of discount on warrants                                       582,312         305,745       1,976,953
         Amortization of deferred compensation cost                                       -               -         760,500
         Issuance of common stock for debenture interest                             74,493          21,863         194,130
         Issuance of common stock for services                                            -               -       1,586,000
         Compensation expense for options and warrants                               74,368         488,807       3,339,176
         Changes in operating assets and liabilities:
           (Increase) decrease in other current assets                               17,664         (45,452)       (127,647)
            Increase in other assets                                               (117,446)       (112,517)     (1,752,635)
            Increase (decrease) in accounts payable and  accrued liabilities        313,176        (921,847)        874,083
                                                                               ------------    ------------    ------------
                  Total adjustments                                               2,182,792         544,214      15,538,880
                                                                               ------------    ------------    ------------
                  Net cash used by operating activities                          (3,419,121)     (6,778,703)    (39,161,264)
                                                                               ------------    ------------    ------------
Cash Flows from Investing Activities:
   Purchase of investments                                                                -               -      (6,292,979)
   Proceeds from sale of investments                                                      -               -       6,292,979
   Disposal (Acquision) of property and equipment                                     4,769        (192,755)     (4,318,615)
                                                                               ------------    ------------    ------------
                  Net cash provided (used) by investing activities                    4,769        (192,755)     (4,318,615)
                                                                               ------------    ------------    ------------
Cash Flows from Financing Activities:
   Proceeds from issuance of convertible debt- net of issuance costs              2,186,986       2,000,000      13,686,986
   Proceeds from sale of securities, net of issuance costs                        2,737,298       6,279,788      32,266,984
   Proceeds from common stock subscribed but not issued                            (883,900)              -               -
   Payments under litigation settlement                                          (1,050,649)              -      (1,050,649)
   Payments under capital lease                                                     (92,164)       (109,528)       (402,192)
   Payments on note payable                                                         (20,384)        (17,911)       (101,660)
   Recovery of subscription receivable written off                                        -               -          19,000
                                                                               ------------    ------------    ------------
                  Net cash provided by financing activities                       2,877,187       8,152,349      44,418,469
                                                                               ------------    ------------    ------------
Net Increase (Decrease)  in Cash and Cash Equivalents                              (537,165)      1,180,891         938,590
Cash and Cash Equivalents, Beginning                                              1,475,755       1,499,809               -
                                                                               ------------    ------------    ------------
Cash and Cash Equivalents, Ending                                              $    938,590    $  2,680,700    $    938,590
                                                                               ============    ============    ============
Supplemental Disclosure of Non-Cash Financing Activities:
   Cash paid during the period for interest                                    $     14,177    $     11,305
                                                                               ============    ============
Supplemental Schedule of Non-Cash Investing and Financing Activities:
   A capital lease obligation of approximately $140,000 was incurred
      during 2002 to finance the purchase of new equipment.


                 See notes to consolidated financial statements.

                                      F-60



                          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
         September 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 September 30, 2003 and results of
         operations for the three and nine months ended September 30, 2003 and
         2002 and cash flows for the nine months ended September 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, since, subsequent
         to December 31, 2002, the Company reduced its research and development
         activities to include only research performed in Israel. Therefore, the
         Company's allocation to research and development includes only those
         direct expenses relating to the research and development activities in
         Israel and 30% of salaries and payroll taxes for the Company's Chief
         Scientist, who oversees the clinical trials in Israel and spends
         approximately 30% of his time in these initiatives. 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.

         During April 2003, the FASB issued Statement of Financial Accounting
         Standards No. 149 (" SFAS 149"), "Amendment of Statement 133 on
         Derivative Instruments and Hedging Activities". SFAS 149 amends and
         clarifies accounting for derivative instruments, including certain
         derivative instruments embedded in other contracts, and for hedging
         activities under Statement 133. SFAS 149 is effective for contracts
         entered into or modified after June 30, 2003 and for hedging
         relationships designated after June 30, 2003. The guidance should be
         applied prospectively. The adoption of SFAS 149 will not have any
         impact on the Company's operating results or financial position as the
         Company does not have any derivative instruments that are affected by
         SFAS 149 at this time.

             During May 2003, the FASB issued Statement of Financial Accounting
         Standards No. 150 ("SFAS 150"), "Accounting for Certain Financial
         Instruments with Characteristics of both Liabilities and Equity". SFAS
         150 clarifies the accounting for certain financial instruments with
         characteristics of both liabilities and equity and requires that those
         instruments be classified as liabilities in statements of financial
         position. Previously, many of those financial instruments were
         classified as equity. SFAS 150 is effective for financial instruments
         entered into or modified after May 31, 2003 and otherwise is effective
         at the beginning of the first interim period beginning after June 15,
         2003. The adoption of SFAS 150 did not have any impact on the Company's
         operating results or financial position as the Company does not have
         any financial instruments with characteristics of both liabilities and
         equity that are not already classified as liabilities.

                                      F-61



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 2.  GOING CONCERN

         As indicated in the accompanying financial statements, the Company has
         suffered accumulated net losses of $54,700,144 since inception and is
         dependent upon registration of AVR118 (formerly known as "Product R"
         until October 2003) 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 AVR118 is approved for
         sale in the United States or another industrially developed country,
         the Company will be dependent upon the continued sale of its
         securities, debt or equity financing for funds to meet its cash
         requirements. The foregoing issues raise substantial doubt about the
         Company's ability to continue as a going concern.

         Management intends to continue to sell the Company's securities in an
         attempt to meet its cash flow requirements; however, no assurance can
         be given that equity or debt financing, if and when required, will be
         available.

                                      F-62



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 3.  RESTATEMENT OF FINANCIAL STATEMENTS

         The accompanying financial statements for the three and nine months
         ending September 30, 2003 and 2002 have been restated to reflect
         changes in accounting for warrants issued in connection with equity
         transactions as well as options issued to the Board of Directors and
         employees (on a pro-forma basis only) and its Advisory Board. The
         restatement resulted in expense which increases the previously reported
         net loss for the three and nine months ending September 30, 2003 by
         approximately $51,000 and $255,000, respectively, and reduces the
         previously reported net loss for the three and nine months ending
         September 30, 2002 by approximately $313,000 and $644,000,
         respectively.

         Basic and diluted net loss per common share on operations remained the
         same for the three and nine months ended September 30, 2003. Basic and
         diluted net loss per common share on operations changed by $(.01) from
         $(.01) to $(.00) for the three months ended September 30, 2002, and
         remained the same for the nine months ended September 30, 2002. The
         Company's deficit accumulated during the development stage was reduced
         by $2,039,574 for the year ended December 31, 2002. The Company's
         deficit accumulated during the development stage was increased by
         $1,019,153 at September 30, 2003. The restatement did not impact the
         Company's net cash in investing and financing activities and net cash
         used in operating activities remained unchanged, however, certain
         components within operating activities consisting of amortization of
         deferred interest cost, discount on warrants and compensation expense
         for options and warrants, were restated for the three and nine months
         ended September 30, 2003 and September 30, 2002.



                                                         AS OF SEPTEMBER 30, 2003
                                                         ------------------------
                                                AS REPORTED      ADJUSTMENT      RESTATED
                                                ------------    ------------    ------------
                                                                       
ASSETS
Current Assets                                  $  1,198,610               -    $  1,198,610
Property and Equipment, net                        1,541,002               -       1,541,002
Other Assets                                       1,266,198               -       1,266,198
                                                ------------    ------------    ------------
Total assets                                    $  4,005,810                    $  4,005,810
                                                ============                    ============
LIABILITIES AND STOCKHOLDERS" EQUITY
Current Liabilities                                  895,930               -         895,930
Long-Term Debt:
Convertible debenture-net                          2,316,223               -       2,316,223
Capital lease obligation
Note payable
Total long-term debt                               2,316,223               -       2,316,223
                                                ------------    ------------    ------------
Stockholders' Equity
Common stock                                           5,229               -           5,229
Additional paid-in capital                        54,659,037       1,019,153      55,678,190
Deficit accumulated during development stage     (53,680,991)     (1,019,153)    (54,700,144)
Discount on warrants                                (189,618)              -        (189,618)
Total stockholders' equity                           793,657               -         793,657
                                                ------------    ------------    ------------
Total liabilities and stockholders' equity      $  4,005,810    $          -    $  4,005,810
                                                ============    ============    ============


                                      F-63



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 3.  RESTATEMENT OF FINANCIAL STATEMENTS (Continued)



                                                               AS OF DECEMBER 31, 2002
                                                               -----------------------
                                                      AS REPORTED    ADJUSTMENTS     RESTATED
                                                      -----------    -----------    -----------
                                                                           
ASSETS
Current Assets                                          1,770,251              -      1,770,251
Property and Equipment, Net                             2,244,118              -      2,244,118
Other Assets                                              931,660              -        931,660
                                                      -----------    -----------
         Total assets                                   4,946,029              -      4,946,029
                                                      ===========    ===========    ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities                                       684,591              -        684,591
Long-Term Debt:
   Convertible debenture, net                           1,658,231        (47,732)     1,610,499
   Capital lease obligation                                 5,834              -          5,834
   Note payable                                             4,879              -          4,879
                                                      -----------    -----------    -----------
        Total long-term debt                            1,668,944        (47,732)     1,621,212
                                                      -----------    -----------    -----------
Common Stock Subscribed but not Issued                    883,900              -        883,900
                                                      -----------    -----------    -----------
Stockholders' Equity:
   Common stock                                             4,555              -          4,555
   Additional paid-in capital                          57,530,605     (6,389,428)    51,141,177
   Deficit accumulated during development stage       (51,137,805)     2,039,574    (49,098,231)
   Discount on warrants                                (4,688,761)     4,397,586       (291,175)
                                                      -----------    -----------    -----------
         Total stockholders' equity                     1,708,594         47,732      1,756,326
                                                      -----------    -----------    -----------
         Total liabilities and stockholders' equity     4,946,029              -      4,946,029
                                                      ===========    ===========    ===========




                                        THREE MONTHS ENDED SEPTEMBER 30, 2003            NINE MONTHS ENDED SEPTEMBER 30, 2003
                                      AS REPORTED     ADJUSTMENTS     RESTATED         AS REPORTED     ADJUSTMENTS     RESTATED
                                      ------------     ---------    ------------      ------------      ----------   ------------
                                                                                                   
Revenues                              $          -     $       -    $          -      $          -      $        -   $          -
                                      ------------     ---------    ------------      ------------      ----------   ------------
Costs and Expenses:
   Research and development                219,586             -         219,586         1,066,596               -      1,066,596
   General and administrative              873,473             -         873,473         2,541,689               -      2,541,689
   Compensation and other
     expense for options and warrants       20,029        50,959          70,988            74,368         254,789        329,157
   Depreciation                            228,252             -         228,252           703,276               -        703,276
                                      ------------     ---------    ------------      ------------      ----------   ------------
                                         1,341,340        50,959       1,392,299         4,385,929         254,789      4,640,718
                                      ------------     ---------    ------------      ------------      ----------   ------------
Loss from Operations                    (1,341,340)      (50,959)     (1,392,299)       (4,385,929)       (254,789)    (4,640,718)
                                      ------------     ---------    ------------      ------------      ----------   ------------
Other Income (Expense):
   Interest income                           2,811             -           2,811            10,661               -         10,661
   Other income                                  -             -                                 -               -              -
   Interest expense                       (757,420)            -        (757,420)         (949,260)              -       (949,260)
   Severance expense - former
directors                                        -             -               -                 -               -              -
                                      ------------     ---------    ------------      ------------      ----------   ------------
                                          (754,609)            -        (754,609)         (938,599)              -       (938,599)
                                      ------------     ---------    ------------      ------------      ----------   ------------
Loss from Continuing Operations         (2,095,949)      (50,959)     (2,146,908)       (5,324,528)       (254,789)    (5,579,317)
Loss from Discontinued Operations           (6,245)            -          (6,245)          (22,596)              -        (22,596)
                                      ------------     ---------    ------------      ------------      ----------   ------------
Net Loss                              $ (2,102,194)    $ (50,959)   $ (2,153,153)     $ (5,347,124)     $ (254,789)  $ (5,601,913)
                                      ============     =========    ============      ============      ==========   ============
Net Loss Per Common Share
   Basic and Diluted:
      Continuing operations           $      (0.00)                 $      (0.00)     $      (0.01)                  $      (0.01)
      Discontinued operations                (0.00)                        (0.00)            (0.00)                         (0.00)
                                      ------------                  ------------      ------------                   ------------
      Net loss                        $      (0.00)                 $      (0.00)     $      (0.01)                  $      (0.01)
                                      ============                  ============      ============                   ============
Weighted Average Number of
   Common Shares Outstanding           496,522,776                   496,522,776       481,941,317                    481,941,317
                                      ============                  ============      ============                   ============


                                      F-64



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 3.  RESTATEMENT OF FINANCIAL STATEMENTS (Continued)



                                        THREE MONTHS ENDED SEPTEMBER 30, 2002             NINE MONTHS ENDED SEPTEMBER 30, 2002
                                        -------------------------------------            --------------------------------------
                                     AS REPORTED      ADJUSTMENTS       RESTATED      AS REPORTED      ADJUSTMENTS     RESTATED
                                    -------------    -------------    -------------  -------------    -------------  -------------
                                                                                                   
Revenues                            $           -    $           -    $           -  $           -    $           -  $           -
                                    -------------    -------------    -------------  -------------    -------------  -------------
Costs and Expenses:
   Research and development               978,658                -          978,658      3,517,924                -      3,517,924
   General and administrative             708,133                -          708,133      2,058,352                -      2,058,352
   Compensation and  other  expense
     for options and warrants              30,462           (5,407)          25,055        646,004          148,548        794,552
   Depreciation                           254,045                -          254,045        713,356                -        713,356
                                    -------------    -------------    -------------  -------------    -------------  -------------
                                        1,971,298           (5,407)       1,965,891      6,935,636          148,548      7,084,184
                                    -------------    -------------    -------------  -------------    -------------  -------------
Loss from Operations                   (1,971,298)           5,407       (1,965,891)    (6,935,636)        (148,548)    (7,084,184)
                                    -------------    -------------    -------------  -------------    -------------  -------------
Other Income (Expense):                                                           -              -                -              -
   Interest income                          6,482                -            6,482         11,305                -         11,305
   Other income                                 -                -                -              -                -              -
   Interest expense                      (390,830)         307,287          (83,543)      (913,836)         792,856       (120,980)
   Severance expense - former
     directors                                  -                -                -              -                -              -
                                    -------------    -------------    -------------  -------------    -------------  -------------
                                         (384,348)         307,287          (77,061)      (902,531)         792,856       (109,675)
                                    -------------    -------------    -------------  -------------    -------------  -------------
Loss from Continuing Operations        (2,355,646)         312,694       (2,042,952)    (7,838,167)         644,308     (7,193,859)
Loss from Discontinued Operations         (42,098)               -          (42,098)      (129,058)               -       (129,058)
                                    -------------    -------------    -------------  -------------    -------------
Net Loss                            $  (2,397,744)   $     312,694       (2,085,050) $  (7,967,225)   $     644,308  $  (7,322,917)
                                    =============    =============    =============  =============    =============  =============
Net Loss Per Common Share
   Basic and Diluted:
      Continuing operations         $       (0.01)                    $       (0.00) $       (0.02)                  $       (0.02)
      Discontinued operations               (0.00)                            (0.00)         (0.00)                          (0.00)
                                    -------------                     -------------  -------------                   -------------
      Net loss                      $       (0.01)                    $       (0.00) $       (0.02)                  $       (0.02)
                                    =============                     =============  =============                   =============
Weighted Average Number of
   Common Shares Outstanding          425,952,540                       425,952,540    425,952,540                     425,952,540
                                    =============                     =============  =============                   =============


                                      F-65



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 4.  COMMITMENTS AND CONTINGENCIES

         GENERAL

         POTENTIAL CLAIM FOR ROYALTIES

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

         PRODUCT LIABILITY

         The Company is unaware of any claims or threatened claims since AVR118
         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 AVR118. 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 AVR118.
         During November 2002, the Company secured $3,000,000 of product
         liability coverage at a cost of approximately $24,000 per annum. In
         addition, during October 2002, the Company secured $3,000,000 in
         liability coverage for each of the three clinical trials in Israel at a
         cost of approximately $16,000. There can be no assurance that the
         Company will be able to secure additional insurance in adequate amounts
         or at reasonable premiums if it determined to do so. Should the Company
         be unable to secure additional product liability insurance, the risk of
         loss to the Company in the event of claims would be greatly increased
         and could have a material adverse effect on the Company.

         LACK OF PATENT PROTECTION

         The Company has eight issued U.S. patents, some covering the
         composition of AVR118 and others covering various uses of the AVR118.
         The Company has nine pending U.S. patent applications, among which two
         have been allowed. The Company has seventeen pending foreign patent
         applications. In addition, the Company has two issued Australian
         patents and one issued Chinese patent covering several uses of AVR118.

         During April 2002, under the terms of a settlement agreement entered as
         part of a final judgment on March 25, 2002, the Company was 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, the Company cannot be certain that
         the Company were the first to make the inventions covered by each of
         its pending patent applications or that the Company 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. The
         Company cannot be sure that any additional patents will issue from any
         of its

                                      F-66


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 4.  COMMITMENTS AND CONTINGENCIES (Continued)

         GENERAL (Continued)

         LACK OF PATENT PROTECTION (Continued)

         patent applications or, should any patents issue, that the Company will
         be provided with adequate protection against potentially competitive
         products. Furthermore, the Company 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 its patents or
         circumvent its patent position in the United States or abroad.

         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 AVR118 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
         AVR118 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 AVR118. Currently, the Company does not have sufficient funds
         available to pursue the Phase 2 clinical trials of AVR118 as a topical
         treatment for genital warts caused by HPV infection.

         STATUS OF ISRAEL CLINICAL TRIALS

         In November 2002 the Company began testing injectable AVR118 in the
         following clinical trials in Israel:

         -    Phase I/Phase II Study in Cachectic Patients Needing Salvage
              Therapy for AIDS. These patients have failed highly active
              anti-retroviral therapy (HAART), remain on HAART, and require
              salvage therapy. The Company believes that AVR118 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 AVR118 may prove to
              be an important "enabler" drug in the treatment of AIDS.

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

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

                                      F-67


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 4.  COMMITMENTS AND CONTINGENCIES (Continued)

         GENERAL (Continued)

         STATUS OF ISRAEL CLINICAL TRIALS (Continued)

         The Company's objective for the three Israeli trials is to determine
         the safety, tolerance and metabolic characteristics of AVR118. 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 AVR118 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
         AVR118 has concluded. It is anticipated that these trials will support
         future FDA applications. The Company paid $242,000 under this
         agreement.

         In September 2002, the Company entered into a contract with EnviroGene
         LLC, an affiliate of the Selikoff Center, to conduct, evaluate and
         maintain the scientific quality for the three clinical studies listed
         above. Under the terms of this agreement, EnviroGene will (1) finalize
         all Israeli government and hospital approval documents, (2) complete
         and organize the three clinical trials including establishing a network
         of scientists to perform said study/trial and initiate recruitment of
         patients and (3) perform the studies/trials and evaluate the results.
         Total costs incurred in connection with EnviroGene's services are
         expected to be $1,551,000, of which approximately $1,323,000 has been
         expensed from inception and approximately $875,000 has been paid
         through September 30, 2003. Approximately $100,000 and $697,000 has
         been expensed during the three and nine months ended September 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 $210,000 has
         been expensed and approximately $186,000 has been paid for the nine
         months ended September 30, 2003, and approximately $60,000 has been
         expensed and approximately $52,000 was paid during the three months
         ended September 30, 2003.

         In March 2003, the Company commenced discussions and began to draft
         protocols to expand the ongoing Israeli clinical trials of AVR118 for
         the treatment of AIDS patients (who have failed HAART and remain on
         HAART therapy) into late Phase II blinded, controlled clinical trials.

         In August 2003, the Company decided to defer the continuation of and
         re-examine the procedures, protocol and objectives of the Phase I study
         in Israel using AVR118 for cachectic patients with leukemia and
         lymphoma and a recent Phase I study for cachectic patients with solid
         tumors. Estimated completion date for such studies is uncertain.
         Because of its limited resources, the Company currently believes it to
         be in its best interests to focus its clinical efforts on the Phase
         I/Phase II Study in cachectic patients needing salvage therapy for
         AIDS.

                                      F-68


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 4.  COMMITMENTS AND CONTINGENCIES (Continued)

         GENERAL (Continued)

         STATUS OF ISRAEL CLINICAL TRIALS (Continued)

         The Company currently has one ongoing Phase I/II study in Israel of
         AVR118 for cachectic patients with AIDS. Out of 30 total patients
         contemplated under the protocol for this study, 15 patients are
         enrolled, all of whom have completed the first dose of AVR118 required
         under the study. The estimated completion date of this study is the
         second quarter of 2004. It is uncertain at this time when cash inflows
         will result from this study. The completion of the study is dependent
         upon funds available for research and development and the availability
         of patients meeting the prescribed protocol and the ability of Israel
         and its hospitals to meet the requirements of the protocol. From
         inception of all the clinical studies in Israel the Company have
         expended approximately $1,550,000. The cost to complete the Phase I/II
         study in Israel of AVR118 for cachectic patients with AIDS for the
         additional 15 patients (for a total of 30) is estimated to be $300,000.

         In July 2003 the agreement entered in July 2002 with the Weizmann
         Institute of Science and Yeda, its developmental arm in Israel, to
         conduct research on the effects of AVR118 on the immune system, expired
         in accordance with its terms, and upon such termination the Company
         retained all rights to the research performed under the agreement.
         Total costs incurred in connection with this research are expected to
         be $138,000, of which payments of $40,000 were made in each of July
         2002 and November 2002, and an additional $10,000 was paid in October
         2003. Final payment has not been made pending receipt, review and
         approval of the final report. The Company has expensed $120,000 since
         inception of the contract through September 30, 2003.

         CONSULTING AND EMPLOYMENT AGREEMENTS

         HIRSCHMAN AGREEMENT

         In May 1995, the Company entered into a consulting agreement with
         Shalom Hirschman, M.D., Professor of Medicine of Mt. Sinai School of
         Medicine, New York, New York and Director of Mt. Sinai's Division of
         Infectious Diseases, whereby Dr. Hirschman was to provide consulting
         services to the Company through May 1997. The consulting services
         included the development and location of pharmacological and
         biotechnology companies and assisting the Company in seeking joint
         ventures with and financing of companies in such industries. In
         connection with the consulting agreement, the Company issued to Dr.
         Hirschman 1,000,000 shares of the Company's common stock and the option
         to acquire 5,000,000 shares of the Company's common stock for a period
         of three years as per the vesting schedule as referred to in the
         agreement, at a purchase price of $0.18 per share. As of September 30,
         2003, 900,000 shares have been issued upon exercise of these options
         for cash consideration of $162,000 under this Agreement.

                                      F-69



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 4.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         HIRSCHMAN AGREEMENT (Continued)

         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 March 1999 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 March 1999 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 March 1999 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.

         From October 1996 to August 2003, Dr. Hirschman was the Chief Executive
         Officer of the Company. In February 1998, the Company granted to Dr.
         Hirschman options to purchase 23,000,000 shares of the Company's common
         stock at an exercise price of $0.27 from time to time until February
         2008. These options vested upon the Company's filing an IND application
         with the FDA. In February 1998, the Company extended the expiration
         date of the following options previously granted to Dr. Hirschman from
         March 1999 to February 2008: (i) options to purchase 4,100,000 shares
         at $0.18 per share; (ii) options to purchase 4,000,000 shares at $0.19
         per share; (iii) options to purchase 4,000,000 shares at $0.27 per
         share; and (iv) options to purchase 4,000,000 shares at $0.36 per
         share.

         In May 2000, the Company and Dr. Hirschman entered into a second
         amended and restated employment agreement (the "Agreement") which
         superseded 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. The Agreement provided 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

                                      F-70



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 4.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         HIRSCHMAN AGREEMENT (Continued)

         (i) the date an IND number is obtained from and approved by the FDA so
         that human research may be conducted using AVR118; 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 December 31, 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 $5,328,000 ($0.0377 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 recognized the $5,328,441 fair value of the options as
         compensation expense on a pro-forma basis in May 2000 based upon the
         vesting terms of the employment agreement.

         Dr. Hirschman, M.D. resigned in August 2003 from his position as
         President, Chief Executive Officer and Chief Scientific Officer and a
         director of Advanced Viral in order to devote his full efforts to his
         position as Chief Scientist with responsibilities assigned by the Board
         pursuant to a Third Amended and Restated Employment Agreement dated
         August 26, 2003. Pursuant to the Third Amended and Restated Employment
         Agreement, stock options currently held by Dr. Hirschman shall expire
         on February 17, 2008; provided, however, that the options shall expire
         either 90 days after Dr. Hirschman terminates his employment without
         good reason, or the Company terminates him for cause. Pursuant to the
         agreement, Dr. Hirschman may exercise the options upon the occurrence
         of a change of control until the expiration date. Furthermore, the
         agreement provides that, in the event that Dr. Hirschman has
         unexercised options outstanding on February 17, 2008, and the common
         stock of the Company has a trading price of less than $1, then the
         expiration of options to acquire 10 million shares (or such lesser
         number then outstanding) shall be extended for an additional 2 years
         until February 17, 2010 at an exercise price of $0.50 per share.
         Pursuant to the agreement, the Company acknowledge that the options are
         fully vested, that the shares underlying the options have been
         registered, and agreed to use its best efforts to cause such shares to
         be registered or to have the registration of such shares to continue to
         be effective in order that the shares may be resold without a
         restrictive legend.

         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.

                                      F-71



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 4.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AND EMPLOYMENT AGREEMENTS (Continued)

         OTHER EMPLOYEES (Continued)

         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.

         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%.

         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 5 years (the vesting period of the
         options).

         In May 2003, the Company issued options to purchase 100,000 shares of
         the Company's stock at an exercise price of $0.085 per share for
         outside services associated with the maintenance of its 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%.

         In August 2003, the Company granted an aggregate of 3,010,000 options
         to purchase shares of the Company's Common stock to certain employees.
         The options are exercisable at $0.052 per share through August 26,
         2008, and vest in 20 equal installments each quarter over five years.
         The fair value of the options was estimated to be $147,177 ($0.049 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 128%; a risk free interest rate of 3.99% and an
         expected holding period of 8 years. The Company will recognize 5% of
         the fair value of the

                                      F-72



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 4.  COMMITMENTS AND CONTINGENCIES (Continued)

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

         MEMBERS OF ADVISORY BOARDS

         options as compensation expense on a pro-forma basis over the vesting
         period of the options.

         In May 2002, the Company granted to members of its Scientific Advisory
         Board and Business Advisory Board options to purchase an aggregate of
         2,250,000 shares of common stock at an exercise price of $0.12 per
         share, which options are exercisable 25% immediately, 25% on June 20,
         2002, 25% on September 20, 2002 and 25% on December 20, 2002 through
         May 5, 2010. The fair value of the options was estimated to be $246,822
         ($0.1097 per option) based upon a financial analysis of the terms of
         the warrants using the Black-Scholes Pricing Model with the following
         assumptions: expected volatility of 115%; a risk free interest rate of
         4.88% and an expected holding period of eight years. This amount was
         charged to compensation expense for options and warrants during the
         year ended December 31, 2002. The Business Advisory Board was dissolved
         during December 2002.

         In September 2002, the Company granted to Sidney Pestka, M.D., a member
         of the Scientific Advisory Board, options to purchase 250,000 shares of
         common stock at an exercise price of $0.14 per share, which options are
         exercisable 25% immediately, 25% on December 18, 2002, 25% on March 18.
         2003 and 25% on June 18, 2003 through September 17, 2010. Compensation
         expense for the year ended December 31, 2002 was $6,438. Compensation
         expense for the three and nine months ended September 30, 2003 was
         $7,188.

         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. Compensation expense for the three and nine months ended
         September 30, 2003 was $20,029 and $62,929.

         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 25% of the fair value of the options
         as compensation expense on a pro-forma basis at each vesting period.

                                      F-73



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 4.  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. This amount represents a pro rata share of
         options issued to members of the Board of Directors during 2002. The
         fair value of the these options was estimated to be $140,344 ($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
         25% of the fair value of the options as compensation expense on a
         pro-forma basis at each vesting period.

         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. This amount represents a pro
         rata share of options issued to members of the Board of Directors
         during 2002. 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 25% of the fair value of the options as compensation
         expense on a pro-forma basis at each vesting period.

         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. This amount represents a pro rata share of
         options issued to members of the Board of Directors during 2002. 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. In December 2002, Mr. Kent
         was granted options to purchase 1,700,000 share of common stock. During
         February 2003, Richard S. Kent resigned from the Company's Board of
         Directors. Under the terms of his option agreements, out of the
         original 1,941,096 options to purchase common stock, he is entitled to
         exercise options to purchase 431,271 shares of common stock until
         February 2006. The Company will recognize 25% of the fair value of the
         options as compensation expense on a pro-forma basis at each vesting
         period.

                                      F-74



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 4.  COMMITMENTS AND CONTINGENCIES (Continued)

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

         BOARD OF DIRECTORS (Continued)

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

         In August 2003, the Company granted an aggregate of 22,500,000 options
         to purchase shares of the Company's Common stock to certain members of
         the Board of Directors. Options to purchase 17,500,000 shares are
         exercisable at $0.052 per share through August 26, 2013. Options to
         purchase 5,000,000 shares are exercisable at $0.063 per share through
         August 26, 2013. The fair value of the options was estimated to be
         $1,129,017 ($0.05 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 128%; a risk free
         interest rate of 4.47% and an expected holding period of 10 years. The
         Company recognized the total fair value of the options as compensation
         expense on a pro forma basis since vesting was immediate.

         Upon resignation, directors no longer provide services to the Company
         and there are no modifications to the terms of their options.

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

                                      F-75


                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 4.  COMMITMENTS AND CONTINGENCIES (Continued)

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

         BOARD OF DIRECTORS (Continued)

         No stock-based employee compensation cost is reflected in net loss, as
         all options granted under those plans had an exercise price equal to
         the market value of the underlying common stock on the date of the
         grant. The following table illustrates the effect on net loss and loss
         per share if the Company had applied the fair value recognition
         provisions of FASB Statement No. 123, Accounting for Stock-Based
         Compensation, to stock-based employee compensation.



                                                                    Nine Months Ended September 30,
                                                                    -------------------------------
                                                    2003             2003              2002             2002
                                                  -----------      -----------       -----------     -----------
                                                   (Reported)       (Restated)        (Reported)      (Restated)
                                                  -----------      -----------       -----------     -----------
                                                                                        
Net loss                                          $(5,347,124)     $(5,601,913)      $(7,967,225)    $(7,322,917)
Total   stock-based   compensation   expense
determined  under  fair value  based  method
for all awards, net of related tax effects        $(1,692,293)     $(1,692,293)      $(1,725,185)    $  (439,291)
                                                 ------------     ------------      ------------    ------------
Pro forma net loss                                $(7,039,417)     $(7,294,206)      $(9,692,410)    $(7,762,208)
                                                 ============     ============      ============    ============

Earnings per share - basic and diluted:
   As reported                                   ($      0.01)    ($      0.01)     ($      0.02)   ($      0.02)
                                                 ============     ============      ============    ============
   Pro forma                                     ($      0.01)    ($      0.02)     ($      0.02)   ($      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. In addition, GloboMax and its subcontractors are assisting
         the Company in conducting Phase I clinical trials for AVR118. 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.

                                      F-76



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 4.  COMMITMENTS AND CONTINGENCIES (Continued)

         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 AVR118 in the countries of Canada, China, Japan, Macao, Hong
         Kong, Taiwan, Mexico, Argentina, Bolivia, Paraguay, Uruguay, Brazil and
         Chile. Pursuant to these agreements, distributors are obligated to
         cause AVR118 to be approved for commercial sale in such countries and,
         upon such approval, to purchase from the Company certain minimum
         quantities of AVR118 to maintain the exclusive distribution rights.
         Leonard Cohen, a former consultant to the Company, has informed the
         Company that he is an affiliate of two of these entities. To date, the
         Company has recorded revenue classified as other income for the sale of
         territorial rights under the distribution agreements. The Company has
         made no sales under the distribution agreements other than for testing
         purposes.

                                      F-77



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 4.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSTRUCTION COMMITMENT

         In November 1999, the Company entered into an agreement with an
         unaffiliated third party to construct leasehold improvements at an
         approximate cost of $380,000 for research and development purposes at
         the Company's Yonkers, New York facilities which has been completed as
         of June 30, 2001. In October 2000, the Company entered into another
         agreement with the unaffiliated third party to construct additional
         leasehold improvements at an approximate cost of $325,000 for research
         and development purposes at the Company's Yonkers, New York facilities,
         of which the entire amount has been incurred as of December 31, 2001.
         During 2002, additional costs were incurred to complete leasehold
         improvements for research and development purposes of approximately
         $222,000 and were paid during 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.

         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.

                                      F-78



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 4.  COMMITMENTS AND CONTINGENCIES (Continued)

         SETTLED LITIGATION (Continued)

         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 common stock and agreed to pay an aggregate of
         $1,047,891 to such parties was paid as of September 30, 2003.

         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

                                      F-79




                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 5.  SECURITIES PURCHASE AGREEMENTS

         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:

         -  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, which was recorded as deferred
            interest expense and is presented as a discount on the convertible
            debenture. 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.

         -  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 which was recorded
            as deferred interest expense and is presented as a discount on the
            convertible debenture. 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.

         -  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
            which was recorded as deferred interest expense and is presented as
            a discount on the convertible debenture. 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.

                                      F-80





                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 5.  SECURITIES PURCHASE AGREEMENTS (Continued)

         CONVERTIBLE DEBENTURES AND WARRANTS (Continued)

         -  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 the Company's 5% convertible debentures, due April
            28, 2008, $1,000,000 of which was purchased on April 28, 2003;
            $500,000 of which was purchased on July 18, 2003; 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 the Company sold
            to Cornell an additional $1,000,000 of the Company's 5% convertible
            debentures due July 18, 2008 for gross cash consideration of $1
            million (the "July Agreement"). Interest is payable in cash or
            common stock at the option of Cornell. The Company received net
            proceeds of $1,312,500 and $869,486 for the April and July
            debentures respectively. On September 10, 2003, Cornell converted
            $600,000 principal amount of the convertible debenture into
            14,150,943 shares of the Company's common stock at a conversion
            price of $0.0424 per share. On November 6, 2003, Cornell converted
            $600,000 principal amount of the convertible debentures into
            12,500,000 shares of common stock at a conversion price of $0.048
            per share.

         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 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 common stock on the
         date the Company's registration statement is declared effective by the
         SEC is less than $0.10, then under the April Agreement, the Company
         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 common stock at a
         conversion price equal to the lesser of (a) $0.08 or (b) 80% of the
         lowest closing bid price of 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 its option, the Company
         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 common 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 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.

                                      F-81





                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 5.  SECURITIES PURCHASE AGREEMENTS (Continued)

         CONVERTIBLE DEBENTURES AND WARRANTS (Continued)

         The Company's obligations under the convertible debentures and the
         April and July Agreements are secured by a first priority security
         interest in substantially all of its 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 the Company 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 the Company's obligations under the April
         and July Agreements, the convertible debentures and the ancillary
         documents entered into thereby.

         The legal expenses associated with these transactions were
         approximately $73,000 and were paid as of September 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.

                                      F-82





                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 5.  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 4 "SETTLED 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 4 "SETTLED 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

                                      F-83





                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 5.  SECURITIES PURCHASE AGREEMENTS (Continued)

         SECURITIES PURCHASE AGREEMENTS (Continued)

         627,000 shares of the Company common stock at an exercise price of
         $0.12 per share through December 2007.

         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. 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. 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. 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. In
         connection with this transaction, the Company paid a finders' fee to
         Harbor View consisting of (i) $18,720 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.

                                      F-84



                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 5.  SECURITIES PURCHASE AGREEMENTS (Continued)

         SECURITIES PURCHASE AGREEMENTS (Continued)

         On April 28, 2003 pursuant to a securities purchase agreement with
         David Provence in a private offering transaction pursuant to Section
         4(2) of the Securities Act, the Company sold 312,500 shares of common
         stock and warrants to purchase 187,500 shares of common stock at an
         exercise price of $0.12 per share through April 2008, for an aggregate
         purchase price of $25,000. In connection with the transaction, the
         Company paid a finders' fee to Diego Vallone consisting of warrants to
         purchase 15,625 shares of common stock at an exercise price per share
         of $0.12 until April 2008.

         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. In July in connection with this
         transaction, the Company paid finders' fees to Avix, Inc. and Robert
         Nowinski consisting of an aggregate of $13,375 and warrants to purchase
         171,875 shares of common stock at an exercise price per share of $0.12
         through June 2008.

         In September 2003, in connection with a private offering transaction
         pursuant to Section 4(2) of the Securities Act, the Company authorized
         the issuance of and sold 21,620,000 shares of common stock and warrants
         to purchase up to 10,810,000 shares of common stock, for an aggregate
         purchase price of $1,081,000, or $0.05 per share, pursuant to
         securities purchase agreements with certain purchasers. The warrants
         are exercisable at $0.10 per share. In connection with the agreements,
         the Company paid finders' fees to Harbor View Group, AVIX, Inc and
         Robert Nowinski consisting in the aggregate of (i) approximately
         $64,860 and (ii) warrants to purchase 1,297,200 shares of common stock.
         All of the aforementioned warrants are exercisable at $0.10 per share
         commencing six months after the issuance date, for a period of five
         years.

         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

                                      F-85





                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 5.  SECURITIES PURCHASE AGREEMENTS (Continued)

         EQUITY LINE OF CREDIT (Continued)

         5,000,000 until sixty (60) months from the date of issuance. As of
         September 30, 2003, the Company has not drawn on the equity line of
         credit. The Company has not issued any shares under this equity line,
         which expired in August 2003. The Class B Warrants have expired by
         their terms. There is no financial statement impact for the Class B
         Warrants issued under this equity line. 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
         compensation and other expense for options and warrants over the life
         of the equity line of credit (30 months) 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 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 107,527
         shares of common stock to Katalyst LLC in consideration for its
         exclusive placement agent services.

                                      F-86





                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                                   (Continued)

NOTE 6.  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             NINE MONTHS           1984) TO
                                      ENDED SEPTEMBER 30,      ENDED SEPTEMBER 30,     SEPTEMBER 30,
                                      --------------------    ---------------------    -------------
                                        2003         2002       2003         2002          2003
                                        ----         ----       ----         ----          ----
                                                                          
Revenues                              $     -     $      -    $      -    $       -      $         -
                                      -------     --------    --------    ---------      -----------

Costs and Expenses:
   General and administrative           2,284       37,317      10,714      113,853        1,321,064
   Depreciation                         3,961        5,037      11,882       15,461          283,380
                                      -------     --------    --------    ---------      -----------
                                        6,245       42,354      22,596      129,314        1,604,444
                                      -------     --------    --------    ---------      -----------

Loss from Operations                   (6,245)     (42,354)    (22,596)    (129,314)      (1,604,444)
                                      -------     --------    --------    ---------      -----------
Other Income                                -          256           -          256            4,655
                                      -------     --------    --------    ---------      -----------

Discontinued operations               $(6,245)    $(42,098)   $(22,596)   $(129,058)     $(1,599,789)
                                      -------     --------    --------    ---------      -----------


                                      F-87








WE HAVE NOT AUTHORIZED ANY DEALER, SALESPERSON OR OTHER PERSON TO PROVIDE ANY
INFORMATION OR MAKE ANY REPRESENTATIONS ABOUT ADVANCED VIRAL RESEARCH CORP.
EXCEPT THE INFORMATION OR REPRESENTATIONS CONTAINED IN THIS PROSPECTUS. YOU
SHOULD NOT RELY ON ANY ADDITIONAL INFORMATION OR REPRESENTATIONS IF MADE.

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




                                                                      
This prospectus does not constitute an offer to sell, or                         ----------------------
a solicitation of an offer to buy any securities:
                                                                                       PROSPECTUS
     [ ] except the common stock offered by this
         prospectus;                                                             ---------------------

     [ ] in any jurisdiction in which the offer or
         solicitation is not authorized;

     [ ] in any jurisdiction where the dealer or other                     86,144,657 SHARES OF COMMON STOCK
         salesperson is not qualified to make the offer
         or solicitation;

     [ ] to any person to whom it is unlawful to make the                    ADVANCED VIRAL RESEARCH CORP.
         offer or solicitation; or

     [ ] to any person who is not a United States
         resident or who is outside the jurisdiction of
         the United States.

The delivery of this prospectus or any accompanying sale                          ______________, 2004
does not imply that:

     [ ] there have been no changes in the affairs of
         Advanced Viral USA, Inc. after the date of this
         prospectus; or

     [ ] the information contained in this prospectus is
         correct after the date of this prospectus.




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

Until _________, 2004, all dealers effecting transactions in the registered
securities, whether or not participating in this distribution, may be required
to deliver a prospectus. This is in addition to the obligation of dealers to
deliver a prospectus when acting as underwriters.










                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

         The following table sets forth estimated expenses expected to be
incurred in connection with the issuance and distribution of the securities
being registered. Advanced Viral will pay all expenses in connection with this
offering.

             Securities and Exchange Commission Registration Fee     $ 1,572
             Printing and Engraving Expenses                         $10,000
             Accounting Fees and Expenses                            $ 5,000
             Legal Fees and Expenses                                 $15,000
             Miscellaneous                                           $ 2,500
                                                                     -------
             TOTAL                                                   $34,072
                                                                     =======

ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Our Certificate of Incorporation include an indemnification provision
under which we have agreed to indemnify directors and officers of Advanced Viral
from and against certain claims arising from or related to future acts or
omissions as a director or officer of Advanced Viral. Insofar as indemnification
for liabilities arising under the Securities Act of 1933 may be permitted to
directors, officers and controlling persons of Advanced Viral pursuant to the
foregoing, or otherwise, Advanced Viral has been advised that in the opinion of
the SEC such indemnification is against public policy as expressed in the
Securities Act of 1933 and is, therefore, unenforceable.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES

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

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

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

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

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

         5. On September 18, 2000 we entered into a private equity line of
credit agreement with Spinneret Financial Systems, Inc., who assigned their
rights to GMF Holdings, Inc., for the right to put shares of our common stock to
the investor from time to time to raise up to $20,000,000, subject to certain
conditions and restrictions.





                                       II-1



This agreement and all agreements contemplated in connection with such agreement
was terminated by mutual agreement of the parties on January 22, 2001.

         6. From November 2000 through March 2001, pursuant to a securities
purchase agreement, we sold to Harbor View Group and various other purchasers
13,427,500 shares of common stock, and warrants to purchase an aggregate of
8,056,500 shares of common stock for an aggregate purchase price of $5,371,000.
Half of the warrants are exercisable at $0.48 per share, and half of the
warrants are exercisable at $0.56 per share, until November 8, 2005.

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

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

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

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

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

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

         13. On September 10, 2002, we issued and sold an aggregate of
21,500,000 shares of our common stock pursuant to a securities purchase
agreement with certain investors for total proceeds of approximately $3,010,000,
or $0.14 per share, along with warrants to purchase 16,125,000 shares of our
common stock at an exercise price of $0.25 per share, subject to adjustment, as
described below. In addition, pursuant to a placement agent agreement with H. C.
Wainwright & Co., Inc. ("HCW"), we paid HCW a placement fee of $150,500 cash and
issued to HCW 1,032,000 shares of our common stock. An adjustment provision in
the Warrants provides that 60 trading days following the original issue date of
the Warrants (the "FIRST DETERMINATION DATE"), a certain number of Warrants
shall become exercisable at $.001. The number of shares for which the Warrants
are exercisable at $.001 per share is equal to the positive difference, if any,
between (i) $3,010,000 divided by the volume weighted average price ("VWAP") of
our common stock for the 60 trading days preceding the First Determination Date
and (ii) 21,500,000. Upon 120 trading days following the original issue date of
the Warrants (the "SECOND DETERMINATION DATE"), a certain number of remaining
Warrants shall become exercisable at $.001. The number




                                       II-2



of shares for which the Warrants are exercisable at $.001 per share is equal to
the positive difference, if any, between (i) $3,010,000 divided by the VWAP of
our common stock for the 60 trading days preceding the Second Determination Date
and (ii) 21,500,000. No adjustment will be made in the event that the VWAP for
the 60 trading day period preceding the applicable determination date is $.14 or
greater. In December 2002 we filed suit against certain of the investors in
connection with the warrant repricing provisions of the agreement, and during
May 2003, we entered into settlement and mutual release agreements with the
parties involved in both the Florida and New York litigation, which, among other
things, dismissed the lawsuits with prejudice, and Alpha Capital separately
dismissed its lawsuit with prejudice. Pursuant to the agreements, in exchange
for release by the parties to the lawsuits and certain parties to the September
2002 financing of their right to exercise the warrants issued in the September
2002 financing, we issued an aggregate of 947,000 shares of our common stock and
agreed to pay an aggregate of $1,047,891 to such parties, of which $790,748 has
been paid to date, and of which $321,428 shall be paid in five equal monthly
installments until September 2003. 680,000 of the shares issued may not be
resold until September 2003.

         14. From December 2002 through June 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 Robert Nowinski consisting of (i)
approximately $98,095 and (ii) warrants to purchase an aggregate of 1,246,500
shares of our common stock. All of the aforementioned warrants are exercisable
at $0.12 per share commencing six months after the closing date of the
agreement, for a period of five years.

         15. On April 28, 2003 we entered into a securities purchase agreement
with an Cornell Capital to sell up to $2,500,000 of our 5% convertible
debentures due April 28, 2008, $1,000,000 of which was purchased on April 28,
2003; $500,000 of which was purchased on July 18, 2003; and $1,000,000 of which
will be purchased within 20 business days from the date the registration
statement is declared effective by the SEC. Interest is payable in cash or
common stock at the option of Cornell. Pursuant to the agreement, Cornell
Capital received a 10% discount to the purchase price of the convertible
debentures purchased, 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. Pursuant to the terms of the agreement,
commencing July 27, 2003, Cornell Capital may convert the debenture plus accrued
interest, (which may be taken at investor's option in cash or common stock), in
shares of our common stock at a conversion price equal to the lesser of (a)
$0.08 or (b) 80% of the lowest closing bid price of our common stock for the
four trading days immediately preceding the conversion date. No more than
$600,000 may be converted in any thirty-day period of any of the convertible
debentures held by Cornell Capital. Advance Viral has redemption rights. If
Advanced Viral exercises certain of these redemption rights, Advanced Viral may
redeem a portion or the entire outstanding debenture at a price equal to 115% of
the amount redeemed plus accrued interest and investor will receive a warrant to
purchase 1,000,000 shares of our stock for every $100,000 redeemed. The warrant
shall be exercisable on a cash basis and have an exercisable price of the higher
of 110% of the closing bid price of our common stock on the closing date or
$0.08. The warrant shall have "piggy back" registration rights and shall survive
for 5 years from the closing date.

         16. 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 107,527 shares of our common stock
to Katalyst LLC in consideration for its exclusive placement agent services.

         17. On July 18, 2003 we entered into an additional securities purchase
agreement whereby Cornell Capital purchased $1,000,000 of our 5% secured
convertible debentures, due July 17, 2008. Pursuant to the agreement, Cornell
Capital received a 10% discount to the purchase price of the convertible
debentures purchased. The convertible debentures



                                      II-3


are secured by the assets of Advanced Viral until 50 days after the
effectiveness of the registration statement of which this prospectus is a part.
Pursuant to the terms of the agreement, commencing October 18, 2003, Cornell
Capital may convert the debenture plus accrued interest, (which may be taken at
Cornell Capital'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 for all of the convertible debentures held by Cornell Capital.
Advanced Viral has redemption rights. If Advanced Viral exercises certain of
these redemption rights, Advanced Viral may redeem a portion or the entire
outstanding debenture at a price equal to 115% of the amount redeemed plus
accrued interest and Cornell Capital will receive warrants to purchase 1,000,000
shares of our stock for every $100,000 redeemed. The warrant shall be
exercisable on a cash basis and have an exercisable price of the higher of 110%
of the closing bid price of our common stock on the closing date or $0.08. The
warrant shall have "piggy back" registration rights and shall survive for 5
years from the closing date.

         18. In September 2003, in connection with a private offering
transaction pursuant to Section 4(2) of the Securities Act, we authorized the
issuance of and sold 21,620,000 shares of our common stock and warrants to
purchase up to 10,810,000 shares of our common stock at $0.05 per share, for an
aggregate purchase price of $1,081,000 pursuant to securities purchase
agreements with the purchasers listed below, in the following amounts. In
connection with the agreements, we paid finders' fees to Harbor View Group,
AVIX, Inc and Robert Nowinski consisting in the aggregate of (i) approximately
$115,667 and (ii) warrants to purchase 2,378,200 shares of our common stock. All
of the aforementioned warrants are exercisable at $0.10 per share commencing six
months after the issuance date, for a period of five years.

         19. In January 2004, in connection with a private offering transaction
pursuant to Section 4(2) of the Securities Act, we authorized the issuance of
and sold 2,166,667 shares of our common stock and warrants to purchase up to
758,333 shares of our common stock, for an aggregate purchase price of $325,000,
or $0.15 per share, pursuant to securities purchase agreements with certain
purchasers. In connection with the agreements, we paid finders' fees to Harbor
View Group consisting in the aggregate of (i) approximately $26,000 and (ii)
warrants to purchase 173,333 shares of our common stock. All of the
aforementioned warrants are exercisable at $0.19 per share commencing six months
after the issuance date, for a period of five years. As of the date hereof, none
of such warrants had been exercised.

         We relied upon the exemption provided in Section 4(2) of the Securities
Act and/or Rule 506 thereunder, which cover "transactions by an issuer not
involving any public offering," to issue securities discussed above without
registration under the Securities Act of 1933. We made a determination in each
case that the person to whom the securities were issued did not need the
protection that registration would afford. The certificates representing the
securities issued displayed a restrictive legend to prevent transfer except in
compliance with applicable laws, and our transfer agent was instructed not to
permit transfers unless directed to do so by us, after approval by our legal
counsel. We believe that the investors to whom securities were issued had such
knowledge and experience in financial and business matters as to be capable of
evaluating the merits and risks of the prospective investment. We also believe
that the investors had access to the same type of information as would be
contained in a registration statement.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

         (a) Exhibits

Exhibit       Description
- -------       -----------

3.1         Certificate of Incorporation of Advanced Viral Research Corp.
            ("ADVR"). (2)

3.2         Bylaws of ADVR, as amended. (1)

3.3         Amendment to Certificate of Incorporation of ADVR. (2)

4.1         Specimen Certificate of Common Stock. (1)

4.2         Specimen Warrant Certificate. (1)

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

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

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

4.6         Consulting Agreement, dated September 11, 1992, and Form of Common
            Stock granted by ADVR to Leonard Cohen. (6) 4.7 Addendum to
            Agreement granted by ADVR to Shalom Z. Hirschman, MD dated March 24,
            1996. (10)

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

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

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



                                      II-4

Exhibit       Description
- -------       -----------

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

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

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


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

4.34        5% Convertible Debenture dated April 28, 2003. (27)

4.35        Warrant dated April 28, 2003 to purchase 15,000,000 shares of common
            stock at an exercise price of $0.091 per share. (27)

4.36        5% Convertible Debenture dated July 18, 2003. (28)

5.1         Opinion and Consent of the law firm of Berman Rennert Vogel &
            Mandler, P.A. (Provided herewith)

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

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

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

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

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

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

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

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

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

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

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

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

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

10.14       Agreement dated May 24, 1995 between ADVR and Deborah Silver. (9)

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

                                      II-5

Exhibit       Description
- -------       -----------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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



                                      II-6


Exhibit       Description
- -------       -----------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

10.69       Consulting Agreement dated April 22, 2003 between Registrant and
            Robert Nowinski, Ph.D. (28)

10.70       Securities Purchase Agreement dated as of July 18, 2003 between the
            Registrant and Cornell Capital Partners, LP. (28)

10.71       Investor Registration Rights Agreement dated as of July 18, 2003
            between the Registrant and Cornell Capital Partners, LP. (28)

10.72       Escrow Agreement dated July 18, 2003, between Registrant and Butler
            Gonzalez, LLP. (28)

10.73       Security agreement dated July 18, 2003 between Registrant and
            Cornell Capital Partners, L.P. (28)

10.74       Placement Agent Agreement dated April 28, 2003, between Registrant
            and Katalyst Securities LLC. (28)

10.75       Third Amended and Restated Employment Agreement dated August 27,
            2003 between Registrant And Shalom Z. Hirschman, M.D. (11r)

10.76       First Supplementary Agreement dated July 8, 2002 by and between
            Registrant and Yeda Research And Development Company Limited. (28)

10.77       Agreement dated November 19, 2002 by and between Registrant and
            Kaplan Medical Center. (28)

21.1        Subsidiaries of Registrant: Advance Viral Research Ltd., a Bahamian
            corporation.

23.1        Independent Auditors' Consent. (Provided herewith.)

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


Footnote    Notes to Index to Exhibits
- --------    --------------------------

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

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

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

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

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

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




                                      II-7


Footnote    Notes to Index to Exhibits
- --------    --------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

  11(r)     A report on Form 8-K dated August 27, 2003.

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

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

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

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

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

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

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

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

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

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

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

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

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



                                      II-8


Footnote    Notes to Index to Exhibits
- --------    --------------------------

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

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

  27.       Document incorporated by reference herein to certain exhibits to our
            quarterly report for the period ended March 31, 2003.

  28.       Documents incorporated by reference herein to certain exhibits to
            our Registration Statement on Form S-1, File No. 333-107178, filed
            with the Securities and Exchange Commission on July 18, 2003 and
            amended pursuant to Amendment No. 1 to Form S-1 filed with the
            Commission on September 19, 2003, Amendment No. 2 to Form S-1 filed
            with the Commission on November 18, 2003, Amendment No. 3 to Form
            S-1 filed with the Commission on December 19, 2003 and declared
            effective by the Commission on December 23, 2003.


         (b) Reports on Form 8-K.

         Current Report on Form 8-K dated August 27, 2003 with respect to
Item 5.

ITEM 17. UNDERTAKINGS

         The undersigned registrant hereby undertakes:

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

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

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

                           (iii) To include any additional or changed material
information on the plan of distribution not previously disclosed in the
Registration Statement or any material change to such information in the
Registration Statement;

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

                  (3) To remove from registration by means of a post-effective
amendment any of the securities that remain unsold at the end of the offering.





                                      II-9


                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, as amended,
the Registrant has duly caused this Registration Statement on Form S-1 to be
signed on its behalf by the undersigned, thereunto duly authorized, in the City
of Yonkers, State of New York, on January 29, 2004.

Date: January 29, 2004                 ADVANCED VIRAL RESEARCH CORP.
                                         (REGISTRANT)


                                       By: /s/ ELI WILNER
                                           -------------------------------------
                                           Eli Wilner
                                           President, Chief Executive Officer,
                                           Chairman


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

Date: January 29, 2004                 By: /s/ ALAN V. GALLANTAR
                                           -------------------------------------
                                           Alan V. Gallantar,
                                           Principal Financial and Accounting
                                           Officer



Date: January 29, 2004                 By: /s/ DAVID SELIGMAN
                                           -------------------------------------
                                           David Seligman, Director



Date: January 29, 2004                 By: /s/ NANCY VAN SANT
                                           -------------------------------------
                                           Nancy Van Sant, Director



Date: January 29, 2004                 By: /s/ ROY WALZER
                                           -------------------------------------
                                           Roy Walzer, Director





                                     II-10