ALFACELL CORP
POS AM, 1995-10-11
BIOLOGICAL PRODUCTS, (NO DIAGNOSTIC SUBSTANCES)
Previous: ALFACELL CORP, 10KSB, 1995-10-11
Next: ALFACELL CORP, SB-2, 1995-10-11





As filed with the Securities and Exchange Commission on    October 11, 1995    

                                        Registration No. 33-83072

                SECURITIES AND EXCHANGE COMMISSION
                      Washington, D.C. 20549
                      ______________________
                 POST-EFFECTIVE AMENDMENT NO.    2     TO
                      REGISTRATION STATEMENT
                                ON
                             FORM SB-2
                               UNDER
                    THE SECURITIES ACT OF 1933
                       ____________________

                       ALFACELL CORPORATION
      (Exact name of Registrant as Specified in its Charter)
             DELAWARE           8731           22-2369085
     (State or other jurisdiction(Primary       (I.R.S. Employer
     of incorporation or organi-SIC Code   Identification
     zation)                         Number)        Number)

                       225 BELLEVILLE AVENUE
                   BLOOMFIELD, NEW JERSEY 07003
                         (201) 748-8082
        (Address, including zip code, and telephone number,
 including area code, of registrant's principal executive offices)


                          KUSLIMA SHOGEN
                       ALFACELL CORPORATION
                       225 BELLEVILLE AVENUE
                   BLOOMFIELD, NEW JERSEY 07003
                         (201) 748-8082
     (Name, Address, including zip code, and telephone number,
            including area code, of agent for service)

                          With copies to:
                      KEVIN T. COLLINS, ESQ.
                          ROSS & HARDIES
                        65 EAST 55TH STREET
                     NEW YORK, NEW YORK 10022

Approximate  date  of  commencement of proposed sale to 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(b)  under  the Securities Act, check the following  box  and  list  the
Securities Act registration  statement  number  of  the  earlier  effective
registration statement for the same offering.
[ ]

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

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

     Pursuant to Rule 429 under the Securities  Act of 1933, as amended the
Form  of Prospectus included herein also relates to  securities  registered
under the Company's Registration Statement on Form SB-2 (File No. 33-76950)
declared  effective  on  August  3, 1994, is intended for use therewith and
constitutes a post-effective amendment thereto.




                            ALFACELL CORPORATION
                            CROSS REFERENCE SHEET


              INFORMATION REQUIRED TO                  LOCATION IN
             BE INCLUDED IN PROSPECTUS                 PROSPECTUS

ITEM 1

     Front of Registration Statement and
     Outside Front Cover Page of Prospectus...... Cover page of
                                                  Registration Statement
                                                  and Outside Front Cover
                                                  Page of Prospectus

ITEM 2

     Inside Front and Outside Back Cover Pages
     of Prospectus............................... Inside front cover page
                                                  of Prospectus

ITEM 3

     Summary Information and Risk Factors.......  Prospectus Summary; Risk
                                                  Factors

ITEM 4

     Use of Proceeds............................  Use of Proceeds

ITEM 5

     Determination of Offering Price............  Not applicable

ITEM 6

     Dilution...................................  Not applicable

ITEM 7

     Selling Security Holders...................  Selling Stockholders

ITEM 8

     Plan of Distribution.......................  Cover Page; Plan of
                                                  Distribution

ITEM 9

     Legal Proceedings..........................  Business - Legal
                                                  Proceedings

ITEM 10

     Directors, Executive Officers, Promoters
     and Control Persons........................  Management

ITEM 11

     Security Ownership of Certain Beneficial
     Owners and Management......................  Principal Stockholders

ITEM 12

     Description of Securities..................  Description of Securities

ITEM 13

     Interest of Named Experts and Counsel......  Not applicable

ITEM 14

     Disclosure of Commission Position on
     Indemnification for Securities
     Act Liabilities............................  Selling Stockholders

ITEM 15

     Organization Within Last Five Years........  Not applicable

ITEM 16

     Description of Business....................  Business

ITEM 17

     Management's Discussion and Analysis or
     Plan of Operation.......................     Management's  Discussion  and
                                                  Analysis     of     Financial
                                                  Condition   and  Results   of
                                                  Operations
ITEM 18

     Description of Property...................   Business - Properties

ITEM 19

     Certain Relationships and Related
     Transactions..............................   Certain Transactions
ITEM 20

     Market for Common Equity and Related
     Stockholder Matters........................  Dividends; Price Range of
                                                  Common Stock;  Description of
                                                  Securities;  Shares  Eligible
                                                  for Future Sale

ITEM 21

     Executive Compensation.....................  Executive Compensation

ITEM 22

     Financial Statements.......................  Financial Statements

ITEM 23

     Changes In and Disagreements With
     Accountants on Accounting
     and Financial Matters......................  Not applicable




               SUBJECT TO COMPLETION, DATED OCTOBER 11, 1995.

     Information contained herein is subject to completion or amendment.  A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission.  These securities may not be  sold  nor
may  offers to buy be accepted prior to the time the registration statement
becomes  effective.   This prospectus shall not constitute an offer to sell
or the solicitation of an offer to buy nor shall there be any sale of these
securities in any State  in which such offer, solicitation or sale would be
unlawful prior to registration  or  qualification under the securities laws
of any such state.


                            PROSPECTUS


                            3,299,561      Shares


                       Alfacell Corporation

              COMMON STOCK, PAR VALUE $.001 PER SHARE
   
     The Registration Statement, of which  this  Prospectus  forms  a part,
registers the offer and sale of up to 3,299,561 shares of Common Stock, par
value  $.001  per  share (the "Common Stock"), of Alfacell Corporation (the
"Company"   or  "Alfacell")   by   certain   stockholders   (the   "Selling
Stockholders").    Of   these   3,299,561   shares,  1,032,906  shares  are
outstanding and held by certain of the Selling  Stockholders  (the "Private
Placement  Investors"), 1,088,506 shares are issuable upon the exercise  of
outstanding  warrants to purchase Common Stock (the "Warrants") held by the
Private Placement  Investors  and  1,178,149  shares  are issuable upon the
exercise of certain outstanding options to purchase shares  of Common Stock
(the  "Options")  held by certain of the Selling Stockholders (the  "Option
Holders").  The Private Placement Investors acquired the outstanding shares
of Common Stock offered  hereby  and the Warrants directly from the Company
in private placement transactions  which  were  completed on March 21, 1994
(the "March 1994 Private Placement") and September 13, 1994 (the "September
1994   Private  Placement"),  respectively  (collectively,   the   "Private
Placements").   The  Option  Holders acquired the Options directly from the
Company in private transactions during the period from October 1992 through
March 1994.  See "Selling Stockholders."
    
   
     Certain  of  the  Selling Stockholders  are  officers,  directors  and
employees   of   the   Company    (collectively,   the   "Related   Selling
Stockholders").  Options to purchase  an  aggregate  of  589,678  shares of
Common Stock, Warrants to purchase an aggregate of 60,000 shares of  Common
Stock and 60,000 shares of outstanding Common Stock are held by the Related
Selling  Stockholders.   See  "Selling Stockholders."  The Company will not
receive any of the proceeds from  the  sale  of Common Stock by the Selling
Stockholders.  To the extent the Warrants and  Options  are  exercised  the
Company  will apply the proceeds thereof to its general corporate purposes.
See "Use of Proceeds."
    
   
     The Company's  Common  Stock is traded in the over-the-counter market.
On October 2, 1995 the high bid  and  low  asked  quotations  of the Common
Stock  were  $5-3/8  and $5-1/2, respectively, as reported by the  National
Quotations Bureau.
    
     The Selling Stockholders may sell the shares of Common Stock from time
to time in transactions  in the open market, in negotiated transactions, or
by a combination of these  methods, at fixed prices that may be changed, at
market prices at the time of sale, at prices related to market prices or at
negotiated prices. The Selling  Stockholders  may effect these transactions
by selling the Common Stock to or through broker-dealers,  who  may receive
compensation  in  the  form  of  discounts  or commissions from the Selling
Stockholders  or  from  the purchasers of the Common  Stock  for  whom  the
broker-dealers may act as  agent  or to whom they may sell as principal, or
both.  See "Plan of Distribution."

        The  Company will bear all of the  expenses  in  connection  with  the
registration  of  the  Common  Stock  offered  hereby,  which  expenses are
estimated to be $170,000 (including expenses paid through the date  of this
Prospectus).   The Selling Stockholders will pay any brokerage compensation
in connection with their sale of the Common Stock.
    

AN INVESTMENT IN  THE  SECURITIES  OFFERED HEREBY INVOLVES A HIGH DEGREE OF
RISK.  SEE "RISK FACTORS" WHICH COMMENCES ON PAGE 4 OF THIS PROSPECTUS.

THESE SECURITIES HAVE NOT BEEN APPROVED  OR  DISAPPROVED  BY THE SECURITIES
AND  EXCHANGE  COMMISSION  NOR  HAS THE SECURITIES AND EXCHANGE  COMMISSION
PASSED   UPON  THE  ACCURACY  OR  ADEQUACY   OF   THIS   PROSPECTUS.    ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.




          The date of this Prospectus is October __, 1995.





                       AVAILABLE INFORMATION

     The Company  is  subject  to  the  informational  requirements  of the
Securities  Exchange Act of 1934, as amended, (the "Exchange Act") and,  in
accordance therewith, files reports, proxy statements and other information
with the Securities  and  Exchange  Commission  (the  "Commission").   Such
reports and proxy and information statements and other information filed by
the  Company can be inspected and copied at the public reference facilities
maintained  by  the  Commission  at  450  Fifth  Street,  N.W.,  Room 1024,
Washington, D.C. 20549, and at its regional offices located at Seven  World
Trade Center, Suite 1300, New York, New York 10048, and Northwestern Atrium
Center,  500 West Madison Street, Suite 1400, Chicago, Illinois 60661-2511;
and copies  of  such  material  can  be  obtained from the Public Reference
Section of the Commission in Washington, D.C., at prescribed rates.

     The Company has filed with the Commission  a Registration Statement on
Form SB-2 (the "Registration Statement") under the  Securities Act of 1933,
as  amended (the "Securities Act"), with respect to the  shares  of  Common
Stock  offered hereby.  This prospectus (the "Prospectus") does not contain
all of the  information  set  forth  in  the Registration Statement and the
exhibits and schedules thereto.  For further  information  with  respect to
the  Company  and  the shares of Common Stock offered hereby, reference  is
hereby made to the Registration Statement, exhibits and schedules.

     The    following    trademark     appears    in    this    Prospectus:
ONCONASE is a registered trademark of Alfacell Corporation.

     No dealer, salesman or any other person  has  been  authorized to give
any information or to make any representation other than those contained in
this  Prospectus in connection with the offering herein contained  and,  if
given or  made,  such information or representation must not be relied upon
as having been authorized  by  the  Company.   Neither the delivery of this
Prospectus  nor  any  sale made hereunder shall, under  any  circumstances,
create any implication  that  there  has been no change in the facts herein
set forth since the date hereof.




   
                         TABLE OF CONTENTS
                                                                       PAGE

PROSPECTUS SUMMARY........................................................1

THE COMPANY...............................................................3

RISK FACTORS..............................................................5

USE OF PROCEEDS..........................................................12

DIVIDEND POLICY..........................................................12

CAPITALIZATION...........................................................13

PRICE RANGE OF COMMON STOCK..............................................14

SELECTED FINANCIAL DATA..................................................15

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
  FINANCIAL CONDITION AND RESULTS OF OPERATIONS..........................17

BUSINESS ................................................................20

MANAGEMENT...............................................................27

EXECUTIVE COMPENSATION...................................................29

CERTAIN TRANSACTIONS.....................................................33

PRINCIPAL STOCKHOLDERS...................................................36

SELLING STOCKHOLDERS.....................................................38

PLAN OF DISTRIBUTION.....................................................47

DESCRIPTION OF SECURITIES................................................48

SHARES ELIGIBLE FOR FUTURE SALE..........................................50

LEGAL MATTERS............................................................53

EXPERTS..................................................................53

INDEX TO FINANCIAL STATEMENTS...........................................F-1


    
<PAGE>
                             PROSPECTUS SUMMARY

     The following is a summary of certain  information  contained  in  the
body of this Prospectus and should be read in conjunction with the detailed
information and financial statements appearing elsewhere herein.


                            THE COMPANY

        Alfacell    Corporation   ("Alfacell"   or   the   "Company")   is   a
biopharmaceutical  company  organized  in  1981 to engage in the discovery,
investigation and development of a new class  of anti-cancer drugs isolated
from  leopard  frog eggs and early embryos.  The  Company's  first  product
under development is ONCONASE which targets solid tumors, most of which are
known to be resistant  to  other chemotherapeutic drugs.  To date, the most
significant  clinical  results   with   ONCONASE   have  been  observed  in
pancreatic, non-small cell lung, mesothelioma and metastatic breast cancer.
In 1995, the American Cancer Society estimates that  377,000  people in the
United States will be diagnosed with lung, breast and pancreatic cancer and
approximately 231,000 will die.

<R/>

    
   
     ONCONASE has been used to treat over 245 cancer patients on  a  weekly
basis, including 115 patients with advanced stages of pancreatic, non-small
cell  lung, mesothelioma and metastatic breast cancer.  Encouraging results
have been  observed  in  Phase  I  and  II  clinical  trials.  Side effects
associated  with ONCONASE  have been modest, are primarily  renal  and  are
reversible  upon   reduction  of  dose  or  discontinuation  of  treatment.
Patients treated with  ONCONASE  have shown no evidence of myelosuppression
(bone marrow suppression), alopecia  (hair loss) or other severe toxicities
frequently observed after treatment with most other chemotherapeutic drugs.
Alfacell  expects to begin a randomized  multi-center  Phase  III  clinical
trial testing ONCONASE in advanced pancreatic cancer patients in the second
half of 1995.
    
  
      The Company  believes  that ONCONASE may also be used as an anti-viral
agent.   The  National  Institutes  of  Health  ("NIH")  has  performed  an
independent IN VITRO screen  of ONCONASE against the HIV virus type 1 ("HIV
virus").  The results showed ONCONASE  to  inhibit  replication  of the HIV
virus 99.9% after a four day incubation period at concentrations not  toxic
to   uninfected   H9   leukemic   cells.   The  Company  has  expanded  its
collaborative studies for cancer and anti-HIV activity with the NIH.  There
can be no assurance that ONCONASE will  show any level of anti-HIV activity
in humans.
    
   
     Beyond the development of ONCONASE,  Alfacell  has  also  discovered a
series  of  biologically active proteins from the same natural source  from
which ONCONASE was discovered.  These proteins appear to be involved in the
regulation  of   early  embryonic  and  malignant  cell  growth.   However,
significant additional  research will be required in order to develop these
proteins into therapeutics.  There can be no assurance that the development
of these proteins will be accomplished.
    
    
        On March 21, 1994 the  Company  completed  a  private  placement of 40
units  consisting  of  an aggregate of 800,000 shares of restricted  Common
Stock and Warrants to purchase  an  aggregate  of  800,000 shares of Common
Stock at an exercise price of $5.00 per share.  The  units  were  sold  for
$50,000  per  unit  and  the Company received net proceeds of approximately
$1,865,791 (including the  purchase  of  4.1  units  by  the  conversion of
$182,000  of outstanding Company debt plus $23,000 of outstanding  payables
by an unaffiliated  creditor  and  after  the  payment  of certain offering
expenses)  which  has  been used primarily for general corporate  purposes,
including the funding of research and development activities, which include
collaborations with the  NIH  and the National Cancer Institute ("NCI") and
Phase II/III clinical trials.   On  the date hereof, 772,000 shares of such
Common Stock issued in the March 1994  Private Placement and all 800,000 of
such Warrants issued in the March 1994 Private  Placement  were held by the
Selling Stockholders.  This Prospectus relates to the offer and sale by the
Selling Stockholders of such 772,000 shares of Common Stock and the 800,000
shares of Common Stock underlying such Warrants.
    
   
     On September 13, 1994 the Company completed a private placement  of an
aggregate of 288,506 shares of restricted Common Stock and 288,506 Warrants
to  purchase  an aggregate of 288,506 shares of Common Stock at an exercise
price of $5.50  per  share.   The  shares  of  Common Stock and Warrants to
purchase Common Stock were sold in units consisting  of  20,000  shares  of
Common  Stock and 20,000 Warrants.  An aggregate of 14.4 units were sold at
$50,000 per  unit  and  the  Company received net proceeds of approximately
$545,000  (after  giving effect  to  the  purchase  of  2.4  units  by  the
conversion  of  $44,000   of  outstanding  Company  debt  plus  $77,265  of
outstanding payables by certain  unaffiliated  creditors and the payment of
certain  offering  expenses).   The  Company utilized  these  net  proceeds
primarily for general corporate purposes, including the funding of research
and development activities, which include  collaborations  with the NIH and
the  NCI  and  Phase  II/III clinical trials.  On the date hereof,  230,906
shares of such Common Stock  issued in the September 1994 Private Placement
and all 288,506 of such Warrants  issued  in  the  September  1994  Private
Placement  were  held by the Selling Stockholders.  This Prospectus relates
to the offer and sale by the Selling Stockholders of such 230,906 shares of
Common  Stock and the  288,506  shares  of  Common  Stock  underlying  such
Warrants.
    
   
     On October  21,  1994  the  Company  completed  a private placement of
40,000  shares  of  restricted  Common  Stock  and three-year  warrants  to
purchase 40,000 shares of Common Stock at an exercise  price  of  $5.50 per
share  to  a  single  investor (the "October 1994 Private Placement").   On
September  29,  1995  the   Company  completed  a  private  placement  (the
"September 1995 Private Placement")  of an aggregate of 1,925,616 shares of
restricted Common Stock and three-year  warrants  to purchase 55,945 shares
of Common Stock at an exercise price of $4.00 per share.  After taking into
account  expenses of the offerings, the Company received  net  proceeds  of
approximately $4.2 million from the October 1994 and September 1995 Private
Placements.   The  Company  intends to utilize these net proceeds primarily
for general corporate purposes,  including  the  funding  of  research  and
development  activities,  which are expected to include collaborations with
the NIH and the NCI and clinical  trials  testing ONCONASE in several tumor
types.  The Company has filed a registration  statement with the Commission
to  cover  the offer and sale by the investors therein  of  the  shares  of
Common Stock  issued  in  the  October  1994  and  September  1995  Private
Placements  and the shares of Common Stock underlying the warrants sold  in
the October 1994 and September 1995 Private Placements.

     Alfacell,  a  Delaware  corporation,  was  incorporated  in 1981.  The
Company's   executive   offices  are  located  at  225  Belleville  Avenue,
Bloomfield, New Jersey 07003, telephone (201) 748-8082.


                           THE OFFERING


    
   
Securities Offered.........   This Prospectus relates to an offering by the
                              Selling   Stockholders  of  up  to  3,299,561
                              shares of Common  Stock  of  the Company.  Of
                              these  shares (i) an aggregate  of  1,002,906
                              shares were  issued  to the Private Placement
                              Investors  in the March  1994  and  September
                              1994 Private Placements, (ii) an aggregate of
                              30,000 shares  were  issued  pursuant  to the
                              exercise  of  Options, (iii) an aggregate  of
                              1,088,506 shares  may be issued upon exercise
                              of  the Warrants which  were  issued  to  the
                              Private Placement Investors in the March 1994
                              and September  1994  Private  Placements, and
                              (iv) an aggregate of 1,178,149  shares may be
                              issued  upon  exercise  of the Options  which
                              were issued to the Option  Holders in certain
                              other  private  transactions.   See  "Selling
                              Stockholders."

Securities Outstanding.....   As  of September 22,  1995  the  Company  had
                              11,472,793    shares    of    Common    Stock
                              outstanding.    Assuming   that  all  of  the
                              Warrants  and  Options are exercised  and  no
                              other  shares  of  Common  Stock  are  issued
                              subsequent to September 22, 1995, the Company
                              would have 13,739,448  shares of Common Stock
                              outstanding.

Use of Proceeds............   The  Company  will not receive  any  proceeds
                              from the sale of  the  shares of Common Stock
                              offered by the Selling Stockholders.  To date
                              the Company has received no proceeds from the
                              exercise  of  the Warrants  and  the  Options
                              (except  for  $437,200   received   from  the
                              exercise  of options whose underlying  shares
                              were included  on  the  initial  registration
                              statement  of which this prospectus  forms  a
                              part).  If all  of  the  Warrants and Options
                              are  exercised,  the  Company   will  receive
                              estimated   additional   net   proceeds    of
                              $9,533,343.   The  Company intends to utilize
                              any proceeds received  from  the  exercise of
                              the   Warrants   and   Options   for  general
                              corporate purposes, including the  funding of
                              research  and development activities.   There
                              can  be  no  assurance   that   any   of  the
                              outstanding  Warrants  or outstanding Options
                              will be exercised.  See "Use of Proceeds."
    
Risk Factors...............   See  "Risk  Factors"  for  a   discussion  of
                              certain   risk   factors   that   should   be
                              considered   by   prospective  investors   in
                              connection with an  investment  in the shares
                              of Common Stock offered hereby.


                           RISK FACTORS

     The shares of Common Stock offered hereby are speculative  and involve
a  high degree of risk.  They should not be purchased by anyone who  cannot
afford  the  loss  of  his  or  her  entire  investment.  In analyzing this
offering,  prospective  investors should consider  the  matters  set  forth
below, among others, and carefully read this Prospectus.

   
     ACCUMULATED  DEFICIT,  STOCKHOLDERS'  DEFICIENCY  AND  UNCERTAINTY  OF
FUTURE PROFITABILITY.  The Company was originally incorporated in 1981.  To
date, a significant  source  of  cash  for  the Company has been public and
private placements of its securities.  Cash obtained from these sources has
not been sufficient to cover operating expenses.   At  July  31,  1995, the
Company  had  an  accumulated deficit of approximately $37.4 million and  a
total stockholders'  deficiency  of  approximately  $833,000.   The Company
anticipates  that  it  will  continue  to  incur substantial losses in  the
future.   The  Company  is pursuing licensing,  marketing  and  development
arrangements that may result  in  contract  revenue to the Company prior to
its receiving revenues from commercial sales  of ONCONASE.  There can be no
assurance,  however,  that  the  Company  will  be  able   to  successfully
consummate any such arrangements.  The Company's profitability  will depend
upon  its  success  in developing, obtaining regulatory approvals for,  and
effectively marketing  ONCONASE.   ONCONASE  has  not  been approved by the
United  States  Food  and  Drug  Administration  (the  "FDA").    Potential
investors   should  be  aware  of  the  difficulties  a  development  stage
enterprise encounters, especially in view of the intense competition in the
pharmaceutical  industry  in  which  the Company competes.  There can be no
assurance  that  the  Company's  plans will  either  materialize  or  prove
successful,  that  its  product  under  development  will  be  successfully
developed or that such product will  generate revenues sufficient to enable
the Company to earn a profit.  See "Management's Discussion and Analysis of
Financial Condition and Results of Operations."
    
   
     SUBSTANTIAL DOUBT CONCERNING THE  COMPANY'S  ABILITY  TO CONTINUE AS A
GOING  CONCERN.   The  opinion  of  KPMG  Peat Marwick LLP, the independent
auditors of the Company's July 31, 1995 financial  statements  contained an
explanatory  paragraph  stating  that  the Company's recurring losses  from
operations, its working capital deficiency and net capital deficiency raise
substantial  doubt  about the Company's ability  to  continue  as  a  going
concern.
    
   
     LEVERAGE.  The Company  is  highly  leveraged.   At July 31, 1995, the
Company  had  total  assets  of  approximately  $1.6  million   and   total
liabilities   of   approximately   $2.4   million.   Of  such  liabilities,
approximately $1.6 million is owed to a bank  pursuant to the Term Loan (as
hereinafter defined), and is secured by a lien  on substantially all of the
Company's  assets,  including  its patents.  The Term  Loan  Agreement  (as
hereinafter defined) contains restrictive  covenants  which  could  make it
more  difficult  to  operate  the  Company's  business.   See "Management's
Discussion  and  Analysis  of Financial Condition - Liquidity  and  Capital
Resources."  In the event the  Company defaults on the debt it owes to such
bank, the bank may foreclose on  the  assets  which  secure  its  debt  and
utilize  such assets to satisfy such debt.  Given the current levels of the
Company's assets and the debt owed to such bank, it is highly unlikely that
the Company's  assets would be sufficient to fully satisfy the bank's debt.
Moreover, upon a  liquidation  of  the  Company, the Company's assets would
first  be  used  to  repay its secured creditors  and  then  its  unsecured
creditors,  before any  distribution  would  be  made  to  holders  of  the
Company's equity  securities.   Given  the  current levels of the Company's
assets and its liabilities, it is highly unlikely  that  the holders of the
Company's  Common  Stock  would receive any distribution in the  event  the
Company is liquidated.  The  Company's  bank  debt  matures in May 1996, at
which time a principal payment of approximately $1.5  million  will be due.
The  Company  is  currently discussing a refinancing of this loan with  its
bank, but there can be no assurance any such refinancing will be concluded.
    
   
     NEED FOR, AND  UNCERTAINTY  OF, FUTURE FINANCING.  The Company will be
required to expend significant funds on the further development of ONCONASE
and its continued operations will depend on its ability to raise additional
funds  through  equity  or  debt  financings,   collaborative   agreements,
strategic  alliances  and licensing of ONCONASE.  There can be no assurance
that such funds will be available to the Company on acceptable terms, if at
all.  Taking into account the net proceeds received from the September 1995
Private Placement, the  Company  believes  that  its current cash resources
(assuming no exercise of any of the Warrants or Options  and  that the bank
debt  is  refinanced  on or before its maturity date of May 1996)  will  be
sufficient to meet its  anticipated  cash  needs  through August 1996.  The
Company will be required to raise additional funds  to  meet its cash needs
thereafter.   The  Company continues to be primarily financed  by  proceeds
from private placements  of  Common  Stock  and  investments  in its equity
securities.  If the Company is unable to secure sufficient future financing
or refinance its bank debt it may be necessary for the Company  to  curtail
or discontinue its research and development activities.
    
     GOVERNMENT  REGULATION.   The  pharmaceutical  industry  in the United
States  is  subject  to stringent governmental regulation and the  sale  of
ONCONASE for use in humans  in  the  United  States  will require the prior
approval  of  the  FDA.  The FDA has established mandatory  procedures  and
safety standards which  apply  to  the  clinical  testing,  manufacture and
marketing   of   pharmaceutical   products.   Pharmaceutical  manufacturing
facilities  are  also  regulated by state,  local  and  other  authorities.
Obtaining FDA approval for  a  new  therapeutic drug may take several years
and involve substantial expenditures.   ONCONASE  has not been approved for
sale in the United States or elsewhere.  There can be no assurance that the
Company  will be able to obtain FDA approval for ONCONASE  or  any  of  its
future products.   Failure  to  obtain  requisite governmental approvals or
failure to obtain approvals of the scope  requested  will delay or preclude
the Company from marketing its products while under patent  protection,  or
limit  the  commercial use of the products, and thereby may have a material
adverse  effect   on  the  Company's  liquidity  and  financial  condition.
Further, even if governmental  approval  is obtained, new drugs are subject
to continual review and a later discovery  of  previously  unknown problems
may result in restrictions on the particular product, including  withdrawal
of such product from the market.

     PATENTS  AND PROPRIETARY TECHNOLOGY.  The Company has been issued  two
patents in the United States and two patents in Europe and has other patent
applications pending.  The Company has decided that one of its U.S. patents
does not benefit  the  Company and it intends to disclaim all the claims of
such U.S. patent.  Although  the  Company  believes  that  its  patents and
patent applications are of substantial value to the Company, there  can  be
no assurance that such patents will be of substantial commercial benefit to
the  Company,  will  afford  the Company adequate protection from competing
products or will not be challenged  or  declared  invalid.  There can be no
assurance  that  additional  United  States  patents  or   foreign   patent
equivalents  will  be  issued  to  the  Company.   The  scope of protection
afforded  by  patents to biotechnological inventions is uncertain  and  the
Company is subject  to  this  uncertainty.   The Company expects that there
will  continue  to  be  significant litigation in  the  industry  regarding
patents and other proprietary  rights  and,  if  the Company were to become
involved in such litigation, there could be no assurance  that  the Company
would  have  the  resources necessary to litigate effectively the contested
issues.  Pursuant to  its  loan  agreement  with the Company, the Company's
bank has a security interest in the Company's  patent  portfolio.  The bank
has  agreed,  however,  to  subordinate  its interest to licensees  of  the
Company if certain conditions are met.  See  "Management's  Discussion  and
Analysis  of  Financial  Condition and Results of Operation - Liquidity and
Capital Resources" and "Business - Patents."

     INTENSE COMPETITION AND TECHNOLOGICAL OBSOLESCENCE.  There are several
companies, universities, research  teams  and  scientists, both private and
government-sponsored,  which engage in developing  products  for  the  same
indications as the Company.   Many  of these entities and associations have
far greater financial resources, larger  research staffs and more extensive
physical  facilities  than  the  Company.   Several  competitors  are  more
experienced  and  have  substantially  greater  clinical,   marketing   and
regulatory  capabilities  and  managerial resources than the Company.  Such
competitors may succeed in their  research  and development of products for
the  same indications as the Company prior to  the  Company  achieving  any
measure of success in its efforts.

     The  number  of  persons  skilled  in  the research and development of
pharmaceutical products is limited and significant  competition  exists for
such  individuals.   As  a  result  of  this  competition and the Company's
limited  resources, the Company may find it difficult  to  attract  skilled
individuals  to  research, develop and investigate anti-cancer drugs in the
future.

     The business in which the Company is engaged is highly competitive and
involves rapid changes  in  the  technologies of discovering, investigating
and developing new drugs.  Rapid technological  development  by  others may
result  in  the  Company's  products  becoming  obsolete before the Company
recovers   a   significant   portion  of  the  research,  development   and
commercialization  expenses  incurred   with  respect  to  those  products.
Competitors of the Company are numerous and are expected to increase as new
technologies  become  available.   The  Company's   success   depends  upon
developing and maintaining a competitive position in the development of new
drugs  and  technologies  in  its area of focus.  There can be no assurance
that, if attained, the Company  will  be  able  to  maintain  a competitive
position in the pharmaceutical industry.

     DEPENDENCE ON REIMBURSEMENT.  Sales of the Company's products, if any,
will be dependent in part on the availability of reimbursement  from  third
party  payors,  such  as  governmental  and private insurance plans.  Third
party payors are increasingly challenging  the  prices  charged for medical
products and services.  Additionally, the containment of  health care costs
has become a priority and pharmaceutical and biotechnology drug prices have
been targeted in this effort.  If the Company succeeds in bringing  any  of
its  products  to market, there can be no assurance that such products will
be considered cost-effective,  that  reimbursement will be available or, if
available, that the level of reimbursement  will be sufficient to allow the
Company to sell its products on a profitable basis.

        POTENTIAL PRODUCT LIABILITY.  The use of the Company's products during
testing or after regulatory approval entails  an  inherent  risk of adverse
effects  which  could expose the Company to product liability claims.   The
Company maintains  product liability insurance coverage in the total amount
of $6 million for claims  arising  from the use of its products in clinical
trials prior to FDA approval.  There  can  be no assurance that the Company
will be able to maintain its existing insurance coverage or obtain coverage
for the use of its products in the future.   Management  believes  that the
Company  maintains  adequate  insurance  coverage  for the operation of its
business  at  this  time,  however,  there  can be no assurance  that  such
insurance coverage and the resources of the Company  would be sufficient to
satisfy any liability resulting from product liability claims.
    
   
     DEPENDENCE   UPON  KEY  PERSONNEL.   The  success  of  the   Company's
operations during the  foreseeable  future  will  largely  depend  upon the
continued  services  of  its President and Chief Executive Officer, Kuslima
Shogen.   Ms.  Shogen's one-year  employment  agreement  with  the  Company
terminated on June  30,  1995.   Ms. Shogen continues to be employed by the
Company and it is anticipated that  negotiations  with  respect  to  a  new
employment  agreement  will commence in the near future; however, there can
be no assurance that such negotiations will commence, that a new employment
agreement will be executed  or that Ms. Shogen will remain in the employ of
the Company.  Ms. Shogen currently devotes substantially all of her working
time to the Company's affairs.   The  loss  of  the  services of Ms. Shogen
would  adversely affect the Company's operations and prospects.   The  bank
may call due all amounts payable under its loan to the Company in the event
Ms. Shogen ceases for any reason, except death, to be a full time employee,
officer  or  director  of the Company.  The Company carries key person life
insurance on the life of  Ms.  Shogen with a face value of $1 million.  The
Company's  bank  has  been  assigned   this  policy  as  security  for  the
approximately $1.6 million loan outstanding to the bank.  See "Management's
Discussion and Analysis of Financial Condition  and Results of Operations -
Liquidity and Capital Resources."  The Company's  success  depends upon its
ability to attract and retain other highly qualified scientific, managerial
and manufacturing personnel.
    
     NO  DIVIDENDS.  The Company has not paid any dividends on  its  Common
Stock since  its  inception  and  does not currently foresee the payment of
cash  dividends  in  the future.  Furthermore,  under  the  Company's  loan
agreement  with  its bank,  the  Company  is  prohibited  from  paying  any
dividends without  the  bank's  consent.   The Company currently intends to
retain all earnings, if any, to finance its operations.

     LIMITED PUBLIC MARKET AND LIQUIDITY.  The  Company's  Common  Stock is
not traded on any exchange and is not quoted on the National Association of
Securities  Dealers Automated Quotation System ("NASDAQ").  Trading of  the
Common Stock in the over-the-counter market is limited.
   
     PREFERRED  STOCK;  ANTI-TAKEOVER  DEVICE.   The  Company  is currently
authorized  to  issue 1,000,000 shares of preferred stock, par value  $.001
per share.  The Company's  Board  of  Directors  is authorized, without any
approval of the stockholders, to issue the preferred  stock  and  determine
the terms of such preferred stock.  As of September 22, 1995, there were no
shares  of  preferred  stock outstanding.  See "Description of Securities."
The authorized and unissued  shares of preferred stock may be classified as
an "anti-takeover" measure and  may  discourage  attempted takeovers of the
Company which are not approved by the Board of Directors.   The  authorized
shares  of  preferred  stock  will  remain  available for general corporate
purposes, may be privately placed and can be  used  to  make  a  change  in
control  of  the  Company more difficult.  Under certain circumstances, the
Board of Directors  could  create  impediments  to,  or  frustrate, persons
seeking  to  effect  a  takeover or transfer in control of the  Company  by
causing such shares to be issued to a holder or holders who might side with
the Board of Directors in  opposing  a  takeover  bid  that  the  Board  of
Directors  determines  is  not in the best interests of the Company and its
stockholders,  but  in  which  unaffiliated   stockholders   may   wish  to
participate.   Under  Delaware law, the Board of Directors is permitted  to
use a depositary receipt  mechanism  which  enables  the  Board to issue an
unlimited  number  of  fractional  interests in each of the authorized  and
unissued   shares   of  preferred  stock  without   stockholder   approval.
Consequently, the Board of Directors, without further stockholder approval,
could issue authorized  shares  of  preferred stock or fractional interests
therein with rights that could adversely  affect  the rights of the holders
of  the  Company's  Common Stock to a holder or holders  which  when  voted
together with other securities  held  by  members of the Board of Directors
and the executive officers and their families  could  prevent  the majority
stockholder vote required by the Company's certificate of incorporation  or
Delaware law to effect certain matters.  Furthermore, the existence of such
authorized  shares of preferred stock might have the effect of discouraging
any attempt by a person, through the acquisition of a substantial number of
shares of Common  Stock,  to  acquire control of the Company.  Accordingly,
the accomplishment of a tender  offer  may  be more difficult.  This may be
beneficial to management in a hostile tender  offer,  but  have  an adverse
impact on stockholders who may want to participate in such tender offer.
    
   
     CONTROL  BY  PRESENT  MANAGEMENT.  The Company's present officers  and
directors, as a group, beneficially  owned  29.3% of the outstanding Common
Stock  of  the Company as of September 22, 1995  and  thus  could  in  some
instances exercise  effective  control  over  the  Company.  See "Principal
Stockholders" and "Description of Securities - Common Stock."
    

     VOLATILITY  AND  POSSIBLE  REDUCTION  IN PRICE OF COMMON  STOCK.   The
market price of the Common Stock, like that  of  the  common  stock of many
other development stage biotechnology companies, has been and may  continue
to  be,  highly  volatile.   Factors such as announcements of technological
innovations or new commercial  products  by the Company or its competitors,
disclosure  of  results  of  clinical testing  or  regulatory  proceedings,
governmental regulation and approvals,  developments  in  patent  or  other
proprietary  rights,  public concern as to the safety of products developed
by the Company and general  market conditions may have a significant effect
on the market price of the Common Stock.  In addition, the stock market has
experienced  and  continues  to   experience   extreme   price  and  volume
fluctuations  which  have  effected the market price of many  biotechnology
companies.  These broad market  fluctuations,  as  well as general economic
and  political  conditions, may adversely effect the market  price  of  the
Company's Common Stock.

        SALE OF SHARES  PURSUANT  TO  RULE  144.   The  Company had 11,472,793
shares  of  Common  Stock outstanding as of September 22,  1995.  Of  these
outstanding  shares,  approximately   4,843,713   shares   are  "restricted
securities"  as defined in Rule 144 adopted under the Securities  Act.   Of
these restricted  shares,  an  aggregate  of  1,032,906 are covered by this
Registration Statement, of which 1,002,906 were  sold in the March 1994 and
September 1994 Private Placements and 30,000 were  issued  pursuant  to the
exercise of Options, approximately 1,920,901 were eligible to be sold under
Rule  144  as  of  September  22,  1995,  approximately  25,000 will become
eligible to be sold under Rule 144 on various dates commencing  on June 28,
1996  through  August  23,  1997 and 1,864,906 were issued and sold in  the
October 1994 and September 1995  Private  Placements  and are included on a
registration  statement  which the Company has filed with  the  Commission.
The  (i) 1,032,906 shares of  restricted  Common  Stock  included  in  this
Registration   Statement  will,  if  sold  pursuant  to  this  Registration
Statement, and (ii)  the  2,266,655  shares  of Common Stock underlying the
Warrants  and  Options  included in this Registration  Statement  will,  if
issued upon exercise of the  Warrants and Options and sold pursuant to this
Registration Statement, be freely  tradeable  without restriction under the
Securities Act, except that any shares held by an "affiliate," as that term
is  defined  under the Securities Act, will be subject  to  certain  resale
limitations of  Rule  144.   In  addition  to  the  Warrants to purchase an
aggregate of 1,088,506 shares of Common Stock issued  in the March 1994 and
September 1994 Private Placements and the Options to purchase  an aggregate
of  1,178,149  shares of Common Stock, as of September 22, 1995 there  were
outstanding (i)  options  to  purchase  an aggregate of 3,588,538 shares of
Common Stock, which are covered by an effective  Registration  Statement on
Form  S-8 and generally, will be freely tradeable upon issuance;  and  (ii)
warrants, which were issued and sold in the October 1994 and September 1995
Private  Placements,  to  purchase  an aggregate of 95,945 shares of Common
Stock, all of which are included in a  registration  statement filed by the
Company  with the Commission.  The future sale of a substantial  number  of
shares of  Common  Stock by existing holders of Common Stock and holders of
warrants and options  exercisable  for  Common  Stock  pursuant to Rule 144
under the Securities Act or through effective registration  statements  may
have  an  adverse  impact  on  the  market  price of the Common Stock.  See
"Shares Eligible for Future Sale."
    
   
     TERMINATION OF COMPANY'S AUDITORS.  The  financial  statements  of the
Company  from  inception  to  July  31,  1992 included in this Registration
Statement,  were  audited  by the independent  accounting  firm  of  Armus,
Harrison & Co. ("AHC").  On  December  1, 1993, certain shareholders of AHC
terminated  their association with AHC (the  "AHC  Termination"),  and  AHC
ceased performing  accounting  and  auditing  services,  except for limited
accounting services to be performed on behalf of the Company.   The  report
of  AHC  with  respect  to  the  financial  statements  of the Company from
inception  to July 31, 1992 is included in this Registration  Statement  in
reliance upon  the  consent and report of AHC.  Although investors will not
be barred from asserting  claims  against  the  former  shareholders of AHC
under Section 11 of the Securities Act on the basis of use of AHC's consent
and  reports  herein,  it  may, however, be more difficult to  recover  any
damages because of the AHC Termination.   The  discussion regarding certain
effects of the AHC Termination is not meant and  should not be construed in
any  way  as legal advice to any party and any potential  purchaser  should
consult with  his, her or its own counsel with respect to the effect of the
AHC Termination  on  a  potential  investment  in  the  Common Stock of the
Company or otherwise.
    

                             USE OF PROCEEDS

     The Company will not receive any proceeds from the sale  of the shares
of Common Stock offered herein by the Selling Stockholders.  If  all of the
Warrants and Options are exercised, the Company will receive estimated  net
proceeds  of  approximately $9,533,343.  The Company intends to utilize any
proceeds received  from  the exercise of the Warrants and Options primarily
to  fund research and development  activities  and  for  general  corporate
purposes.   There  can  be no assurance that any of the Warrants or Options
will be exercised.
    

                          DIVIDEND POLICY

     The Company has not  paid  any dividends on its Common Stock since its
inception and does not currently  foresee  the payment of cash dividends in
the  future.   Furthermore,  the Company's loan  agreement  with  its  bank
prohibits the payment of any dividends  without  the  bank's  consent.  See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations  -  Liquidity  and  Capital  Resources."   The Company currently
intends to retain any earnings to finance its operations.





<PAGE>
                          CAPITALIZATION
   
     The following table sets forth the capitalization  of  the  Company at
July  31,  1995 and as adjusted solely to reflect the net proceeds received
subsequent to  July 31, 1995 from the issuance and sale of the Common Stock
in the September 1995 Private Placement.
    
   
<TABLE>
<CAPTION>
                                                                                       JULY 31, 1995
<S>                                                              <C>    <C>                 <C>        <C>
                                                                 ACTUAL                      AS ADJUSTED
Long-term debt                                                    7,129                       7,129
Stockholders' (deficiency) equity:
       Preferred stock, $.001 par value.                                               --                             -
              Authorized and unissued, 1,000,000 shares at July 31,
1995
       Common stock, $.001 par value.                                                                            --
              Authorized 25,000,000 shares; issued and outstanding                    10,319                    11,564
              10,319,187 shares at July 31, 1995(1);                                    --
              Issued and outstanding 11,563,803 shares as adjusted(2)
       Capital in excess of par value                                          36,262,427                  38,969,164
       Common stock to be issued, 139,080 shares(3)                                          343,808                      --
       Deficit accumulated during development stage                                     (37,449,120)                (37,449,120)
Total stockholders' (deficiency) equity                                                    (832,566)                   1,531,608
Total capitalization                                                                   $   (825,437)                 $ 1,538,737
</TABLE>
    
   
_____________________

(1) Excludes 5,837,598  shares of Common Stock reserved as of July 31, 1995 for
    issuance pursuant to  outstanding  options  and warrants to purchase Common
    Stock.

(2) Excludes 5,951,138 shares of Common Stock reserved as of September 29, 1995
    for  issuance  pursuant to outstanding options  and  warrants  to  purchase
    Common Stock.

(3) Common  Stock  to  be  issued  consisting  of  139,080  shares  was  issued
    subsequent to July 31, 1995.
    



<PAGE>
                    PRICE RANGE OF COMMON STOCK
   
   The Company's Common  Stock  is  traded under the symbol "ACEL".  At the
present time the Company's Common Stock  is not quoted on NASDAQ and is not
consistently quoted on the Bulletin Board.  On September 22, 1995, the high
bid and low asked quotations for the Company's  Common  Stock were $4-15/16
and   $4-3/8,   respectively.   As  of  September  22,  1995,  there   were
approximately 1544 stockholders of record of the Company's Common Stock.
    
   
   The following  table  sets  forth  the range of high and low closing bid
quotations  obtained from the National Quotations  Bureau  for  the  Common
Stock for the  two fiscal years ended July 31, 1994 and 1995.  These quotes
are believed to  be  representative  of  inter-dealer  quotations,  without
retail  mark-up, mark-down or commission, and may not necessarily represent
actual transactions.
    

                              HIGH           LOW

   Year Ended July 31, 1994:
    First Quarter             5-3/4          2-1/4
    Second Quarter            3-11/16        1-1/2
    Third Quarter             3-1/4          1-1/2
    Fourth Quarter            5              1-1/2

   Year Ended July 31, 1995:
    First Quarter             3-1/8          1-5/8
    Second Quarter            4              1
    Third Quarter             4              1-1/2
    Fourth Quarter            2-3/4          1-3/8



<PAGE>
                         SELECTED FINANCIAL DATA

     Set  forth  below  is  the selected financial data for the Company for
each of the fiscal years in the  five year period ended July 31, 1995.  The
financial statements of the Company  for  the  fiscal  years ended July 31,
1992 and 1991 from which certain of the selected financial  data  presented
below  were  derived,  were  audited by the independent accounting firm  of
Armus, Harrison & Co. ("AHC").   AHC has not performed any audits on behalf
of the Company since completion of the audit for the fiscal year ended July
31, 1992, and KPMG Peat Marwick LLP,  independent  public  accountants, was
engaged to audit and report on the Company's financial statements  for  the
fiscal  years  ended  July 31, 1995, 1994 and 1993.  The selected financial
data is qualified in its  entirety  by,  and  should be read in conjunction
with,  the  more  detailed  information and financial  statements  and  the
accompanying notes included in  this Registration Statement.  See "Index to
Financial Statements."
    
   
     On December 1, 1993, certain  shareholders  of  AHC  terminated  their
association  with  AHC  and  AHC  ceased performing accounting and auditing
services, except for limited accounting  services to be performed on behalf
of the Company.  The report of AHC with respect to the financial statements
of the Company for the period from August  24,  1981 (date of inception) to
July 31, 1992 is included in this Registration Statement  in  reliance upon
the consent and reports of AHC.  Although investors will not be barred from
asserting claims against the former shareholders of AHC under Section 11 of
the Securities Act on the basis of use of AHC's consent and reports herein,
it may, however, be more difficult to recover any damages.  The  discussion
regarding  certain  effects of AHC's present status as set forth herein  is
not meant and should  not  be  construed  in any way as legal advice to any
party and any potential purchaser should consult  with  his, her or its own
counsel with respect to the effect of the AHC Termination  on  a  potential
investment in the Common Stock of the Company or otherwise.
     


<PAGE>
   
<TABLE>
<CAPTION>
                                                                               Year Ended July 31,
<S>             <C>     <C>           <C>     <C>          <C>     <C>           <C>      <C>            <C>       <C>
                            1995                  1994                 1993                    1992                     1991
Revenue           $        20,992       $        6,064       $           489        $              0         $           1,161
Net Loss          $   (1,993,123)       $  (2,234,428)       $   (2,357,350)        $    (4,772,826)         $     (5,202,302)
Net Loss per      $         (.21)       $         (.26)      $         (.31)        $          (.67)         $          (.76)
share
Dividends                   NONE                  NONE                 NONE                    NONE                     NONE
AT END OF
PERIOD:
Total Assets      $     1,616,170       $      779,763       $       335,332        $        266,962         $         178,364
Long-Term         $      7,129(1)       $    1,593,976       $     5,439,531        $      1,427,000         $1,397,000
Obligations
</TABLE>



(1)    Excludes $1,577,049 of long-term debt which is due to mature  on May 31,
       1996 and has been classified as a current liability.

    


<PAGE>
               MANAGEMENT'S DISCUSSION AND ANALYSIS
         OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

RESULTS OF OPERATIONS

FISCAL YEARS ENDED JULY 31, 1995, 1994 AND 1993

REVENUES
   
The  Company  is  a  development  stage company as defined in the Financial
Accounting Standards Board's Statement  of  Financial  Accounting Standards
No. 7.  As such, the Company is devoting substantially all  of  its present
efforts  to  establishing  a new business and developing new drug products.
The Company's planned principal operations of marketing and/or licensing of
new drugs have not commenced  and,  accordingly, no significant revenue has
been  derived  therefrom.   The  Company  continues  to  marshall  all  its
productive and financial resources  to  proceed  with  its  development  of
ONCONASE and as such has not had any sales in fiscal 1995, 1994 and 1993.
    
   

RESEARCH AND DEVELOPMENT

Research and development expense for fiscal 1995 was $1,206,000 compared to
$1,114,000  for  fiscal  1994, an increase of $92,000 or 8%.  This increase
was primarily due to an increase  in consulting fees for the preparation of
chemistry, manufacturing and clinical submissions to the FDA in preparation
for Phase III clinical trials and a  write-off  of  previously  capitalized
patent  costs,  which  were  partially  offset  by  a  decrease in non-cash
compensation expense attributable to the amortization of expense related to
stock  awards  made  in  prior years to the Company's President  and  Chief
Executive Officer and Executive Vice President and Medical Director.
    
        
Research and development expense for fiscal 1994 was $1,114,000 compared to
$1,092,000 in fiscal 1993,  an  increase of $22,000 or 2%.  The increase in
fiscal 1994 can be attributed to an increase in expenses for collection and
analysis of the ONCONASE Phase I  and  II  clinical  trial  data  which was
partially offset by a decrease in fiscal 1994 as compared to fiscal 1993 in
non-cash  compensation expense attributable to the amortization of expenses
related to  stock awards made in prior years to the Company's President and
Chief Executive Officer and Executive Vice President and Medical Director.

   
GENERAL AND ADMINISTRATIVE

General and administrative expense for fiscal 1995 was $664,000 compared to
$903,000 for fiscal 1994, a decrease of $239,000 or 26%.  This decrease was
primarily due  to a decrease in legal and accounting fees and a decrease in
non-cash compensation expense attributable to the  amortization of expenses
related to stock  awards made in prior years to the Company's President and
Chief Executive Officer.
    
     
General  and administrative  expense  remained  constant  at  approximately
$904,000 for  fiscal  1994  and fiscal 1993.  An increase in legal fees was
offset by a decrease in fiscal  1994 as compared to fiscal 1993 in non-cash
compensation expense attributable  to  the amortization of expenses related
to stock awards made in prior years to the  Company's  President  and Chief
Executive Officer.
    
   
INTEREST

Interest  expense  for  fiscal  1995  was $144,000 compared to $223,000  in
fiscal 1994, a decrease of  $79,000 or  35%.   The  decrease in fiscal 1995
was primarily due to the conversion of convertible subordinated  debentures
to Common Stock which took place in fiscal 1994.
    
   
Interest  expense  for  fiscal  1994  was $223,000 compared to $362,000  in
fiscal 1993, a decrease of $139,000 or  38%.   The  decrease in fiscal 1994
was primarily due to the conversion of convertible subordinated  debentures
to Common Stock which took place in fiscal 1994.
    
   
NET LOSS

The  Company  has incurred net losses during each year since its inception.
The net loss for  fiscal  1995  was $1,993,000 as compared to $2,234,000 in
fiscal 1994 and $2,357,000 in fiscal  1993.   The  cumulative loss from the
date  of  inception,  August  24,  1981,  to  July  31,  1995  amounted  to
$37,449,000.  Such losses are attributable to the fact that  the Company is
still  in the development stage and accordingly has not derived  sufficient
revenues from operations to offset the development stage expenses.
    
   
LIQUIDITY AND CAPITAL RESOURCES

Alfacell  has  financed  its  operations  since inception primarily through
equity  and debt financing, research product  sales  and  interest  income.
During fiscal  1995,  the  Company  had a net increase in cash of $445,000.
This increase resulted from net cash  provided  by  financing activities of
$2,678,000,  which  resulted  primarily from private placements  of  Common
Stock and Common Stock warrants  during fiscal 1995 and proceeds from stock
options exercised during fiscal 1995,  offset by net cash used in operating
activities  of  $1,702,000 and net cash used  in  investing  activities  of
$531,000, principally due to the purchase of marketable securities.
    
   
The Company's term loan agreement with its bank (the "Term Loan Agreement")
requires payment of the entire unpaid balance of the loan (the "Term Loan")
on May 31, 1996.  It is estimated that the outstanding balance on that date
will be $1,456,000.   The  Company  intends  to refinance the loan or raise
sufficient equity to pay off the unpaid balance.   The Company is currently
in discussions with the bank to refinance such loan.  However, there can be
no  assurance  that  the  Company will be able to successfully  conclude  a
refinancing or raise sufficient equity to pay off the unpaid balance.
    
   
The Company's continued operations  will  depend  on  its  ability to raise
additional  funds  through  a  combination  of  equity  or  debt financing,
collaborative  agreements,  strategic  alliances  and  revenues  from   the
commercial  sale  of  ONCONASE.   In addition, the Company expects that its
cash needs in the future will increase due to the commencement of Phase III
clinical trials.  Taking into account  the  net  proceeds  received  in the
September  1995  Private  Placement,  the Company believes that its current
resources will be sufficient to meet its  anticipated  cash  needs  through
August  1996  (assuming the bank debt is refinanced on or before May 1996).
To date, a significant portion of the Company's financing has been provided
by its President and Chief Executive Officer and through private placements
of Common Stock,  the  issuance  of  common stock for services rendered and
debt  financing.  The Company's long-term  liquidity  will  depend  on  its
ability  to  raise substantial additional funds.  There can be no assurance
that such funds will be available to the Company on acceptable terms, if at
all.
    
   
Pursuant to the  terms  of  the Company's Term Loan Agreement with its bank
without the bank's consent, the  Company  is  prohibited from incurring any
additional indebtedness except as follows: (i)  additional  indebtedness to
the bank, (ii) indebtedness having a priority of payment which is expressly
junior to and inferior in right of payment to the prior payment  in full to
the  bank  except for certain advances of  $118,350 which may be repaid  in
certain situations,  (iii)  indebtedness arising as a result of obligations
of the Company over the life  of  its  leases which in the aggregate do not
exceed $200,000, and (iv) unsecured indebtedness  arising  in  the ordinary
course  of  the  Company's  business  which  at  no  time exceeds $400,000.
Pursuant to the Term Loan, the Company is required to  make  prepayments to
the extent its gross revenues exceed certain levels.  Pursuant  to a pledge
agreement,  the Company's President and CEO has pledged the shares  of  the
Company's Common  Stock  owned  by  her to secure the repayment of the Term
Loan.  The pledgor may from time to time  request  that  the bank release a
portion of the pledged stock when market conditions are favorable  in order
to  permit  the  sale of such stock whereupon the proceeds will be used  to
make payments under  the  Term Loan.  The Term Loan Agreement prohibits the
issuance of any shares, or  right  to purchase any shares, of the Company's
stock if the result of such issuance  would be to decrease the ratio of the
market value of the pledged stock to the  aggregate outstanding debt of the
Company and its President and Chief Executive  Officer  to  the bank, below
1:1.
    
   
The  Company's  working  capital  and capital requirements may depend  upon
numerous  factors including the progress  of  the  Company's  research  and
development   programs,   the  timing  and  cost  of  obtaining  regulatory
approvals, and the levels of  resources  that  the  Company  devotes to the
development of manufacturing and marketing capabilities.
    

                             BUSINESS

OVERVIEW

     The Company is a biopharmaceutical company organized in 1981 to engage
in  the  discovery, investigation and development of a new class  of  anti-
cancer drugs  isolated  from  leopard  frog  eggs  and  early embryos.  The
Company's first product under development is ONCONASE which  targets  solid
tumors,  most  of which are known to be resistant to other chemotherapeutic
drugs.  To date,  the  most significant clinical results with ONCONASE have
been  observed  in  pancreatic,   non-small  cell  lung,  mesothelioma  and
metastatic breast cancer.  In 1995,  the  American Cancer Society estimates
that  377,000  people in the United States will  be  diagnosed  with  lung,
breast and pancreatic cancer and approximately 231,000 will die.

     ONCONASE has  been  used to treat over 245 cancer patients on a weekly
basis, including 115 patients with advanced stages of pancreatic, non-small
cell lung, mesothelioma and  metastatic breast cancer.  Encouraging results
have  been  observed in Phase I  and  II  clinical  trials.   Side  effects
associated with  ONCONASE   have  been  modest, are primarily renal and are
reversible upon reduction of dose, temporary  or  permanent discontinuation
of treatment.  Patients treated with ONCONASE have  shown  no  evidence  of
myelosuppression  (bone  marrow suppression), alopecia (hair loss) or other
severe toxicities frequently  observed  after  treatment  with  most  other
chemotherapeutic  drugs.   Alfacell  expects  to  begin a randomized multi-
center  Phase  III clinical trial testing ONCONASE in  advanced  pancreatic
cancer patients in the second half of 1995.

     The Company  believes  that ONCONASE may also be used as an anti-viral
agent.  The NIH has performed  an  independent  IN VITRO screen of ONCONASE
against the HIV virus type 1 ("HIV virus").  The results showed ONCONASE to
inhibit  replication of the HIV virus 99.9% after  a  four  day  incubation
period at  concentrations  not  toxic to uninfected H9 leukemic cells.  The
Company has expanded its collaborative  studies  for  cancer  and  anti-HIV
activity  with the NIH.  There can be no assurance that ONCONASE will  show
any level of anti-HIV activity in humans.
         
   
     Beyond  the  development  of  ONCONASE, Alfacell has also discovered a
series of biologically active proteins  from  the  same natural source from
which ONCONASE was discovered.  These proteins appear to be involved in the
regulation  of  early  embryonic  and  malignant  cell  growth.    However,
significant  additional research will be required in order to develop  them
into therapeutics.  ONCONASE is a novel compound and represents a new class
of therapeutic  compounds  whose  mechanism  of  action may be important in
treating resistant solid tumors, as well as potentially  having  anti-viral
applications.  There can be no assurance that development of these proteins
into effective and approvable therapeutics will be accomplished.
    
ONCONASE
   
     Originally,  the  Company  developed  an unpurified biological extract
from early stage leopard frog embryos and eggs.   This extract was found to
possess a unique bioactive profile and to be of a unique  nature.  In 1987,
the Company isolated a specific protein, P-30 Protein, (herein  referred to
by its registered tradename ONCONASE).  Based upon the complete amino  acid
sequence  analysis  (comparison of the amino acid sequence of ONCONASE with
that  of  over  10,000  protein  sequences  registered  with  the  National
Biomedical Research Foundation  Protein Identification Resource, Georgetown
University, Washington, DC), it has  been  established  that ONCONASE has a
novel structure.  It has also been determined that, thus  far,  ONCONASE is
the   smallest   member   belonging   to   the  superfamily  of  pancreatic
ribonucleases.
    
POSTULATED MECHANISM OF ACTION

     Although all of the mechanism of ONCONASE's  anti-tumor  activity have
not  been  fully  delineated,  the following processes have been identified
experimentally:

     Binding of ONCONASE to cell surface receptors followed by:

             .    Cellular internalization;
             .    Ribonucleolytic degradation of RNAs;
             .    Inhibition of protein synthesis;
             .    Inhibition of the cell growth; and
             .    Cell death

Pre-clinical and clinical data to  date  has  shown  that  ONCONASE has the
capacity  to  enter  chemotherapy resistant cells, overcomes multiple  drug
resistance  ("MDR")  and   other  mechanisms  of  drug  resistance  and  is
synergistic with many other  chemotherapies  against  numerous  tumor  cell
lines.

CLINICAL TRIALS

     Alfacell  has  tested ONCONASE in over 245 patients in its Phase I and
II clinical trials.   ONCONASE as a single agent was tested in 194 patients
with a variety of solid  tumors  and  51  advanced pancreatic patients were
treated with ONCONASE in combination with tamoxifen.   Alfacell  expects to
begin  a  randomized  multi-center  Phase  III  clinical  trial testing the
combination  of  ONCONASE  and  tamoxifen  in  advanced  pancreatic  cancer
patients in the second half of 1995.  IN VITRO results showed  ONCONASE  to
be synergistic with tamoxifen in inhibiting pancreatic carcinoma tumor cell
growth.

     Reported  toxicities in Phase I and II clinical trials, after treating
more than 245 patients,  were primarily renal, dose-related and reversible.
There has been no evidence  of  myelosuppression (bone marrow suppression),
alopecia (hair loss) or other severe  toxicities  frequently observed after
treatment  with most other chemotherapeutic drugs. Results  from  Phase  II
clinical trials  indicate that expanded clinical trials should be performed
in other solid tumors  such  as  non-small  cell  lung,  mesothelioma,  and
metastatic breast cancers.

RESEARCH AND DEVELOPMENT
   
     Research  and development expenses for the fiscal years ended July 31,
1995,  1994  and  1993   were   $1,205,523,   $1,114,455   and  $1,091,762,
respectively.   During fiscal 1995, the Company's research and  development
efforts were focused in clinical and regulatory affairs, which included the
preparation of chemistry, manufacturing and clinical submissions to the FDA
in preparation for  Phase  III  clinical  trials.  In January 1995, the FDA
agreed to the Company's Phase III protocol  design  for advanced pancreatic
cancer.
    

     The  Company  has  a  Cooperative  Research and Development  Agreement
("CRADA")  with the NIH.  Areas of research  include  studies  of  anti-HIV
activity; the  study of the mechanism of action of ONCONASE at the cellular
and subcellular  levels;  tests  of  the  anti-tumor activities of ONCONASE
conjugates; ONCONASE gene therapy; and investigation of anti-tumor activity
of ONCONASE against primary brain tumors.

     The  Company  also has a CRADA with the  National  Cancer  Institute's
("NCI")  Biological  Response   Modifier   and  Developmental  Therapeutics
Programs.  Areas of research include characterization  of the inhibition of
tumor  cell growth by ONCONASE in animal models and IN VITRO  and  IN  VIVO
studies of chemical conjugates of ONCONASE with anti-tumor antibodies.

     Management  of  the  Company  believes  it  has discovered a family of
proteins  from  the  same  source as ONCONASE which play  a  role  in  cell
maturation and cell proliferation  and  may play a role in developing other
treatments for cancer.  At present, the Company  is  defining  a  number of
active  proteins from the natural source material, in addition to ONCONASE,
which may exhibit cytotoxic, cytostatic and other pharmacological effects.

RAW MATERIALS AND MANUFACTURING

     The major active ingredient in the original extract derived from early
stage leopard  frog  embryos  and  eggs is the protein, ONCONASE.  Although
Alfacell  currently acquires its natural  source  material  from  a  single
supplier, management  believes  that  it is abundantly available from other
sources.  In addition, the Company is conducting  research  concerning  the
alternative  manufacturing  of  ONCONASE  through  recombinant  technology.
However,  there can be no assurance that alternative manufacturing  methods
will be viable.

        The Company  has  signed  a  letter  of intent with Scientific Protein
Laboratories ("SPL"), a subsidiary of American  Home Products, Corp., which
will perform the intermediary manufacturing process which entails purifying
ONCONASE.  Subsequently, the intermediate product  is  sent  to  a contract
filler  for  the final manufacturing step and vial filling.  Both of  these
facilities  follow   current   Good  Manufacturing  Practices  which  is  a
requirement for products manufactured  for use in Phase III clinical trials
and for commercial sale.
    
GOVERNMENT REGULATION

     The  manufacturing and marketing of  pharmaceutical  products  in  the
United States requires the approval of the FDA under the Federal Food, Drug
and Cosmetic Act.  Similar approvals by comparable agencies are required in
most foreign  countries.   The FDA has established mandatory procedures and
safety standards which apply  to  the  clinical  testing,  manufacture  and
marketing  of  pharmaceutical  products.   Obtaining FDA approval for a new
therapeutic  may  take  many  years and involve  substantial  expenditures.
Pharmaceutical manufacturing facilities  are also regulated by state, local
and other authorities.

     As  an  initial  step  in the FDA regulatory  approval  process,  pre-
clinical  studies are conducted  in  animal  models  to  assess  the drug's
efficacy and  to  identify potential safety problems.  The results of these
studies are submitted  to the FDA as a part of the Investigational New Drug
Application ("IND"), which  is  filed  to  obtain  approval  to begin human
clinical  testing.   The human clinical testing program may involve  up  to
three phases.  Data from  human  trials  are  submitted to the FDA in a New
Drug Application ("NDA") or Product License Application ("PLA").  Preparing
an  NDA  or  PLA  involves considerable data collection,  verification  and
analysis.

     The Company has  not received FDA marketing approval for any products.
Difficulties or unanticipated  costs  may  be encountered by the Company in
its effort to secure necessary governmental approvals, which could delay or
preclude  the  Company  from  marketing  its products.   There  can  be  no
assurance that any of the Company's products will be approved by the FDA.

     With respect to patented products, delays  imposed by the governmental
approval process may materially reduce the period  during which the Company
may have the exclusive right to exploit them.  See "Patents."

PATENTS

        The Company presently owns two (2) U.S. Patents:  No.4,882,421  issued
November  21,  1989 and No.4,888,172 issued December 19, 1989.  The Company
has decided that U.S. Patent No. 4,882,421 does not benefit the Company and
accordingly intends  to disclaim the presently-undisclaimed claims therein.
The Company also owns  five  other  patent applications that are pending in
the United States Patent and Trademark Office ("USPTO").
    
   
     The Company presently owns two (2)  European  Patents:   No. 0 440 633
filed  March  31,  1989  and  No.  0 500 589 filed October 26, 1990.   Both
European patents have been validated  in  selected  European  nations.  For
each  of  these  European  patents,  the  Company  has  filed a counterpart
application  in  Japan;  both  Japanese  patent applications are  presently
pending.
    
     The  Company  owns  a  European  patent application  covering  certain
combination  therapies that use ONCONASE  in  addition  to  other  approved
pharmaceuticals.   The  Company  has requested examination of this European
patent  application.   A  Japanese  counterpart  to  this  European  patent
application has been filed and is presently pending.

     The Company owns an interest in an application which is pending in the
USPTO and that relates to a Subject Invention (as that term is defined in a
CRADA to which the Company and the National  Institutes  of Health/Alcohol,
Drug Abuse and Mental Health Administration are parties).

     The  Company  pursues  a policy of filing patent applications  in  the
United  States  and  in selected  foreign  countries  for  certain  of  its
proprietary technology.   The  scope  of  protection afforded by patents to
biotechnological inventions is uncertain and the Company is subject to this
uncertainty.  There can be no assurance that  any  of  the Company's patent
applications  will  be approved, that any issued patents will  provide  the
Company with competitive advantages or will not be challenged by others, or
that the patents of others  will  not have an adverse effect on the ability
of the Company to do business.  Furthermore, there can be no assurance that
others will not independently develop  similar products, will not duplicate
any of the Company's products or, if patents  are  issued  to  the Company,
will not design around the Company's existing patent rights or patents that
may issue in the future, if any.

     The  Company  also  relies on trade secrets, proprietary know-how  and
continuing technological innovation to develop and maintain its competitive
position.  There can be no  assurance  that  others  will not independently
develop such know-how or otherwise obtain access to Alfacell's  technology.
While  the  Company's  employees and consultants with access to proprietary
information  are  generally   required   to   enter   into  confidentiality
agreements, there can be no assurance that these agreements will be honored
or can be enforced.

   
     Pursuant  to the Term Loan Agreement, the Company's  bank  acquired  a
security interest  in the Company's patent portfolio.  The bank has agreed,
however, to subordinate its interest to licensees of the Company if certain
conditions are met.
    

COMPETITION
   
     There  are  several   companies,   universities,  research  teams  and
scientists, both private and government-sponsored, which engage in research
similar or potentially similar to that performed  by  the Company.  Many of
such entities and associations have far greater financial resources, larger
research staffs and more extensive physical facilities  than  the  Company.
These competitors may succeed in their research and development of products
which are more effective than any developed by the Company and may be  more
successful  than  the  Company  in  their  production and marketing of such
products.   The Company is not aware, however,  of  any  product  currently
being marketed which is similar to the Company's proposed anti-tumor agent,
ONCONASE.  A  search  by  the  Company  of scientific literature reveals no
published  information  which  would indicate  that  others  are  currently
employing its methods or producing  such  an  anti-tumor  agent.  There are
several chemotherapeutic agents currently used to treat the forms of cancer
which  ONCONASE  is  being  used to treat.  There can be no assurance  that
ONCONASE will prove to be as  safe and as effective as currently used drugs
or that new treatments will not  be developed which are more effective then
ONCONASE.
    
   

EMPLOYEES

     As of September 22, 1995, Alfacell employed nine persons, of whom five
were engaged in research and development  activities  and four were engaged
in administration and management.  The Company has three employees who hold
Ph.D.  or  M.D.  degrees.  All of the Company's employees  are  covered  by
confidentiality  agreements.    Alfacell   considers   relations  with  its
employees to be very good.  None of the Company's employees  are covered by
a collective bargaining agreement.
    
ENVIRONMENTAL MATTERS

     The Company's operations are subject to comprehensive regulation  with
respect  to  environmental, safety and similar matters by the United States
Environmental  Protection  Agency  ("EPA")  and  similar  state  and  local
agencies.   Failure to comply with applicable laws, regulations and permits
can result in injunctive actions, damages and civil and criminal penalties.
If the Company  expands  or changes its existing operations or proposes any
new operations, it may be  required to obtain additional or amended permits
or authorizations.  The Company  spends time, effort and funds in operating
its facilities to ensure compliance with environmental and other regulatory
requirements.   Such efforts and expenditures  are  common  throughout  the
biotechnology industry and generally should have no material adverse effect
on the Company.  The principal regulatory requirements and matters known to
the Company requiring  or potentially requiring capital expenditures by the
Company do not appear likely,  individually  or in the aggregate, to have a
material adverse effect on the Company's financial  condition.  The Company
believes that it is in compliance with all current laws and regulations.

   
PROPERTIES

     The Company owns no real property.  The Company  subleases  a total of
approximately  12,600  square  feet  in  an  industrial and office building
located  in  Bloomfield, New Jersey.  The Company  subleases  its  facility
under a five year  operating  sublease  which was due to expire October 31,
1993, but was extended to November 11, 1996  at  a  reduced  annual  rental
obligation  commencing  April 1, 1993 of $66,000.  In addition to the basic
rent, the Company pays its  pro  rata  share of increases in municipal real
estate taxes and utilities over the base  year  1988.  The Company believes
that the facility is sufficient for its current needs.
    

LEGAL PROCEEDINGS

     There are no material pending legal proceedings  to  which the Company
is a party, or to which any of its properties or assets is subject.

                            MANAGEMENT

     The  following  table  sets  forth  certain information regarding  the
directors and executive officers of the Company:
   
<TABLE>
<CAPTION>
NAME                                          AGE       POSITION WITH THE COMPANY                    With
                                                                                                    Company
                                                                                                     SINCE
<S>                                     <C>             <C>                                   <C>
Kuslima Shogen                                48        President, Chief Executive Officer           1981
                                                        and Director
Gail E. Fraser                                37        Vice President, Finance, Chief               1994
                                                        Financial Officer and Director
Stanislaw M. Mikulski, M.D.                   51        Executive Vice President, Medical            1986
                                                        Director and Director
Allen Siegel(1)                               59        Director                                     1982
Alan Bell(1)(2)                               69        Director                                     1986
Robert R. Henry(1)(2)                         54        Director                                     1994
</TABLE>

(1)  Member of Compensation Committee
(2)  Member of Audit Committee
    

BUSINESS EXPERIENCE

     KUSLIMA SHOGEN has served the Company as President and Chief Executive
Officer since September 1986 and as a director  since  its  inception.  Ms.
Shogen also served as the Company's Chief Financial Officer from  September
1986  through  July  14,  1994.   Ms. Shogen formed the Company in 1981  to
pursue research which she initiated  as a biology student in the University
Honors  Program  at Fairleigh Dickinson  University  ("F.D.U.").   She  was
Executive Vice President  of  the  Company  from  1984  until 1986 when she
became  President.   Prior  to  incorporating the Company, Ms.  Shogen  was
founder and president from 1976 to 1981 of a biomedical research consortium
specializing  in GLP (Good Laboratory  Practices)  and  animal  toxicology.
During that time,  she  was  also  a consultant for Lever Brothers Research
Group.   Ms.  Shogen  has  received numerous  awards  for  achievements  in
biology,  including Sigma Xi  first  prize  from  the  Scientific  Research
Society of  North  America  in  1974 and first prize at the Eastern College
Science Conferences competition for  most  outstanding  research  paper  in
biology  in  each of 1972, 1973, and 1974.  Ms. Shogen received her B.S. in
1974 and M.S.  in 1976 (both magna cum laude) from F.D.U. and was the first
teaching fellow  from  F.D.U.'s Rutherford campus.  Among other honors, she
was a Phi Beta Kappa graduate.  Ms. Shogen continued graduate studies until
1978.  She devotes her full-time to the Company.

     GAIL E. FRASER became  the  Company's  Chief Financial Officer on July
15, 1994 and became a director in April 1995.   From  August  1993  to July
1994,  Ms.  Fraser  served  as  a  consultant  to  the  Company and was the
Company's business, financial and accounting advisor.  From  April  1989 to
February  1993,  Ms. Fraser was Vice President, Finance and Chief Financial
Officer of Enzon,  Inc., a biopharmaceutical company located in Piscataway,
New Jersey.  From 1982  to  1989,  Ms.  Fraser  served  as  Vice President,
Finance  and  Controller  for  Sidmak  Laboratories,  Inc., a generic  drug
manufacturer located in East Hanover, New Jersey.  She  received  a B.S. in
accounting  from  Kean College of New Jersey and an M.B.A. from the Wharton
School  of the University  of  Pennsylvania  in  1993.   Ms.  Fraser  is  a
certified public accountant and devotes her full-time to the Company.

     STANISLAW  M.  MIKULSKI,  M.D.  F.A.C.P.,  has  served  the Company as
Executive Vice President and Medical Director since 1987 and as  a director
since  1986.  Previously, Dr. Mikulski was Special Assistant to the  Chief,
Investigational Drug Branch, National Cancer Institute, and Coordinator for
Immunotherapy  Trials  in  Cancer  for  the  Division  of Cancer Treatment,
following  his post-doctoral studies at the University of  California,  Los
Angeles in human  tumor  immunology.   Prior  to  joining  the Company, Dr.
Mikulski maintained a medical practice in medical oncology for  over  eight
years.   He  is  a diplomate of the American Board of Internal Medicine and
Medical Oncology, as well as a fellow of the American College of Physicians
and a member of the American Society of Clinical Oncology.  Dr. Mikulski is
a clinical assistant  professor  of  medicine at the University of Medicine
and Dentistry of New Jersey.  He received his M.D., cum laude, in 1967 from
the Medical School in Warsaw, Poland.   Dr.  Mikulski devotes his full-time
to the Company.

     ALLEN SIEGEL, D.D.S., has been a director  of  the Company since 1982.
He has been a dentist in private practice since 1961.   He  received a B.S.
in 1955 and a D.D.S. in 1959 from the University of Buffalo.

     ALAN BELL has been a director of the Company since 1986.   He  founded
the  international  public relations agency, Bell and Stanton, in 1956  and
served as its chairman  until 1976.  From 1976 to 1983 he was vice-chairman
of Manning Selvage & Lee,  Inc., a major public relations firm.  In 1983 he
established a new firm, Alan W. Bell Co., Inc.  He specializes in financial
public relations and in economic and tourism development counselling.

   
     ROBERT R. HENRY has been  a  director of the Company since March 1994.
Mr. Henry served as Partner and Managing  Director  of Morgan Stanley & Co.
Inc. ("Morgan Stanley") from 1977 through 1989.  Since  1989  he  has  been
President  of  Robert R. Henry & Co., Inc., a financial advisory firm.  Mr.
Henry continues to serve as an Advisory Director for Morgan Stanley.
    

     No director  or officer is related to any other director or officer by
blood,  marriage or  adoption.   No  arrangement  or  understanding  exists
between an officer or director and any other person under which any officer
or director  was  elected;  however,  the  Company's  bank may call due all
amounts  payable  under  its  loan to the Company in the event  Ms.  Shogen
ceases for any reason, except death, to be a full time employee, officer or
director of the Company.


                      EXECUTIVE COMPENSATION

SUMMARY COMPENSATION TABLE

     The  following  table  provides   a   summary  of  cash  and  non-cash
compensation for each of the last three fiscal  years  ended July 31, 1995,
1994 and 1993 with respect to Alfacell's Chief Executive  Officer  and  the
only two other executive officers of the Company (the "Named Officers").

<TABLE>
<CAPTION>
                                                     ANNUAL COMPENSATION                            LONG TERM
                                                                                                  COMPENSATION
<S>                            <C>           <C>            <C>             <C>                <C>                <C>
           NAME AND                YEAR         SALARY($)      BONUS($)            OTHER           SECURITIES         All Other
      PRINCIPAL POSITION                                                          ANNUAL           UNDERLYING     Compensation ($)
                                                                               COMPENSATION         OPTIONS/
                                                                                  ($){(1)}           SARS(#)
Kuslima Shogen                     1995            $150,000      - 0 -             - 0 -            - 0 -(3)            - 0 -
 President and Chief               1994             150,000      - 0 -             - 0 -          1,306,529(2)          - 0 -
 Executive Officer(2)              1993             158,333      - 0 -             - 0 -            1,100,000           - 0 -
Gail E. Fraser(4)                  1995            $121,163      - 0 -             - 0 -            - 0 -(3)            - 0 -
 Vice President,                   1994               8,333      - 0 -             - 0 -            475,000(5)          - 0 -
 Finance and Chief                 1993               - 0 -      - 0 -             - 0 -              - 0 -             - 0 -
 Financial Officer
Stanislaw M. Mikulski(6)           1995            $130,000      - 0 -             - 0 -            - 0 -(3)            - 0 -
 Executive Vice President          1994             130,000      - 0 -             - 0 -            431,409(6)          - 0 -
 and Medical Director              1993             135,833      - 0 -             - 0 -             350,000            - 0 -
</TABLE>


(1)  Excludes perquisites and other personal benefits that in the aggregate
     do  not  exceed  10%  of  the  Named Officers' total annual salary and
     bonus.

(2)  Ms. Shogen resigned from her position as the Company's Chief Financial
     Officer in July 1994.  No salary  was  paid  to  Ms.  Shogen in fiscal
     1995,  1994  or  1993  and  these salary amounts were accrued  on  the
     Company's financial statements  as obligations owed to Ms. Shogen.  In
     consideration for her services to the Company through January 31, 1994
     and Ms. Shogen's agreement to release  the Company from its obligation
     to pay her $1,624,151 in accrued salary on the Company's balance sheet
     as of January 31, 1994, in March 1994 the  Company  granted Ms. Shogen
     options to purchase 841,529 shares of the Company's Common Stock at an
     exercise price of $3.20 per share.

(3)  No options were granted to the Named Officers during  the  fiscal year
     ended July 31, 1995.

(4)  Ms.  Fraser  became  an  employee  of  the  Company  on July 15, 1994.
     $96,163 of Ms. Fraser's salary in fiscal 1995 was paid  to Ms. Fraser.
     That  portion  of  Ms. Fraser's salary which was not paid to  her  was
     accrued on the Company's  financial  statements as obligations owed to
     Ms. Fraser.

(5)  Prior to Ms. Fraser joining the Company,  Ms.  Fraser received under a
     consulting agreement an option to purchase 50,000 and 75,000 shares of
     the Company's Common Stock at an exercise price  of  $3.22  and $5.00,
     respectively.   On  July  15, 1994, Ms. Fraser was granted options  to
     purchase 350,000 shares of  Common  Stock  under the 1993 Stock Option
     Plan at an exercise price of $4.11 per share.

(6)  No salary was paid to Dr. Mikulski in fiscal  1994 or 1993.  $5,000 of
     Dr. Mikulski's salary in fiscal 1995 was paid to  Dr. Mikulski.  Those
     portions of Dr. Mikulski's salaries which were not  paid  to  him were
     accrued  on the Company's financial statements as obligations owed  to
     Dr. Mikulski.   In  consideration  for his services to the Company and
     Dr. Mikulski's agreement to release the Company from its obligation to
     pay him $639,619 in accrued salary on  the  Company's balance sheet as
     of January 31, 1994, in March 1994 the Company  granted  Dr.  Mikulski
     options to purchase 331,409 shares of the Company's Common Stock at an
     exercise price of $3.20 per share.




<PAGE>
OPTION EXERCISES AND FISCAL YEAR-END VALUES

     The  following  table  sets forth the information with respect to  the
Named Officers concerning the  exercise  of  options during the fiscal year
ended July 31, 1995 and unexercised options held as of July 31, 1995.

<TABLE>
<CAPTION>
                                                                                                        Value of Unexercised
                                                                      Number of Unexercised             In-the-Money Options
                                                                   Options at Fiscal Year-End         at Fiscal Year-End($)(1)
                                                                               (#)
<S>                      <C>                  <C>              <C>              <C>               <C>             <C>
                          Shares Acquired on        Value
          Name               Exercise (#)       Realized ($)      Exercisable     Unexercisable     Exercisable     Unexercisable
Kuslima Shogen                   None               None              1,005,548         1,180,659              $0$0

Gail E. Fraser                   None               None                195,000           280,000              $0$0

Stanislaw M. Mikulski            None               None                402,564           278,845              $0             $0
</TABLE>

(1)    The exercise price of the unexercised options  is  greater than the July
       31,  1995  market  value  of  the Common Stock and thus the  unexercised
       options had no value as of that date.


DIRECTORS' COMPENSATION

     From time to time members of the  Board of Directors have been granted
options to purchase shares of Common Stock and awarded shares of restricted
Common Stock under the Company's 1989 Stock Plan in consideration for their
serving on the Board.  It is expected that  no  additional awards or grants
will be made under the 1989 Stock Plan, and in lieu  thereof, option grants
under  the 1993 Stock Option Plan will be used to compensate  directors  in
the future.   Except  for  annual  formula  awards of an option to purchase
15,000  shares  of Common Stock to each of the  independent  (non-employee)
directors under the  1993  Stock Option Plan adopted by the stockholders in
January  1994,  there is no formal  arrangement  for  the  compensation  of
directors.  During  the  fiscal  year  ended  July  31, 1995, the following
directors  were granted the options listed below pursuant  to  the  formula
grant under  the 1993 Stock Option Plan in consideration for serving on the
board  of directors.   The  exercise  prices  of  the  options  granted  to
directors  in  fiscal 1995 are equal to the fair market value of the Common
Stock on the date of grant.
<TABLE>
<CAPTION>
                                   Number of                                  EXPIRATION DATE
NAME                                OPTIONS           EXERCISE PRICE
                                                                                 12/31/00
Allen Siegel(1)                     15,000                 $2.27
<S>                          <C>                  <C>                     <C>
Alan Bell(2)                        15,000                 $2.27                 12/31/00
Robert R. Henry                     15,000                 $2.27                  12/31/00
</TABLE>

_______________________

   
(1)  On April 17,  1995 the Company extended the exercise period until July
     31, 1995 of an  option  to  purchase 100,000 shares held by Dr. Siegel
     and an option to purchase 30,000  shares  held  by  Dr. Siegel's wife.
     The exercise price for these options was reduced from  $5.00 to $2.65,
     the  then current market price.  On July 31, 1995 the exercise  period
     for these  options  was  extended  until  July 31, 1996 at an exercise
     price of $2.68, the then current market price.  All optionholders with
     options  expiring on July 31, 1995 had the exercise  period  of  their
     options extended until July 31, 1996.
    
   
(2)  On April 17,  1995 the Company extended the exercise period until July
     31, 1995 of an  option  to purchase 50,000 shares held by Mr. Bell and
     an option to purchase 20,000  shares  held  by  Mr.  Bell's wife.  The
     exercise price for these options was reduced from $5.00  to $2.65, the
     then current market price.  On July 31, 1995 the exercise  period  for
     these options was extended until July 31, 1996 at an exercise price of
     $2.68,  the then current market price.  All optionholders with options
     expiring  on  July  31,  1995 had the exercise period of their options
     extended until July 31, 1996.
    
EMPLOYMENT AGREEMENTS

     Ms. Shogen continues in the  employ  of the Company; however, her one-
year employment agreement with the Company  terminated  on  June  30, 1995.
Under the agreement, Ms. Shogen was entitled to receive an annual salary of
approximately $150,000.  The agreement also required Ms. Shogen to maintain
the confidentiality of Company information and acknowledged that Ms. Shogen
previously  entered  into  an assignment and non-disclosure agreement  with
respect to present and future proprietary methods, inventions, productions,
drugs, compounds, know-how and  discoveries in processes, whether developed
by  her,  the Company or a Company  affiliate.   Upon  expiration  of  this
agreement, the board of directors approved an annual salary of $150,000 for
Ms. Shogen  for  a period of one year.  It is anticipated that negotiations
with respect to a new agreement will commence in the near future.
   
     Ms. Gail E. Fraser  commenced  her  employment with the Company as its
Vice President, Finance, and Chief Financial Officer on July 15, 1994.  Ms.
Fraser's one-year employment agreement terminated  on July 14, 1995.  Under
the  agreement,  Ms.  Fraser was entitled to receive an  annual  salary  of
$100,000 and subsequently  received  an  additional  $25,000 for the fiscal
year  ended  July  31,  1995.  The agreement also required  Ms.  Fraser  to
maintain the confidentiality  of  Company  information and to assign to the
Company all tangible and intangible property,  including,  but  not limited
to,  inventions,  developments or discoveries conceived, made or discovered
by Ms. Fraser solely or in collaboration with others during the term of Ms.
Fraser's employment  with  the  Company.   The agreement also provided that
during the term of the agreement and for two  years  thereafter, Ms. Fraser
is  prohibited  from  directly  or  indirectly  becoming interested  in  or
associated with an entity engaged to a significant degree in any technology
or  area  of business in which the Company was involved  to  a  significant
degree  during  the  term  of  the  agreement.   Upon  expiration  of  this
agreement, the board of directors approved an annual salary of $130,000 for
Ms. Fraser  for  a period of one year.  It is anticipated that negotiations
with respect to a  new agreement will commence in the near future.  On July
15, 1994, Ms. Fraser  was  granted  options  to  purchase 350,000 shares of
Common Stock under the 1993 Stock Option Plan at an exercise price of $4.11
per share.  These options vest as to 20% of such shares  each  year  during
the five year period commencing July 15, 1995.
    
COMPENSATION COMMITTEE INTERLOCKS
AND INSIDER PARTICIPATION

     The  Compensation  Committee  was  formed  in  November  1993  and  is
comprised  of  Allen  Siegel, Alan Bell and Robert R. Henry.  All decisions
regarding executive compensation  were  made  by the Compensation Committee
during the fiscal year ended July 31, 1995.

   
                       CERTAIN TRANSACTIONS

     Effective May 31, 1993, the Company restructured  a  pre-existing bank
note  (the "Note") to include the principal balance of $1,300,000,  accrued
interest  of  $349,072,  and  legal fees of $50,000 into a new Term Loan of
$1,699,072.  Interest is to be  computed  at  a  rate of seven and one-half
percent (7.5%) per annum.  The Term Loan is secured by substantially all of
the assets of the Company.  Ms. Shogen has personally  guaranteed  the Note
and has pledged certain collateral, including a substantial portion  of the
shares of Common Stock of the Company owned by her and certain options,  as
additional  collateral.   Substantially  all of the obligations owed by the
Company to Ms. Shogen are subordinated to  the  Note.   In order to satisfy
the  Company's  obligations  to  the bank, Ms. Shogen, from time  to  time,
pursuant to a pledge agreement ("Pledge  Agreement"),  has sold portions of
the shares of Common Stock pledged to the bank.  Through February 28, 1994,
the  monthly payments of interest and principal under the  Term  Loan  were
paid primarily  pursuant  to  this  procedure, and subsequent to such time,
have been paid directly by the Company.   The Term Loan Agreement prohibits
the  issuance  of  any  shares,  or right to purchase  any  shares  of  the
Company's stock if the result of such  issuance  would  be  to decrease the
ratio  of  the market value of Ms. Shogen's pledged stock to the  aggregate
outstanding  debt  of  the  Company and herself to the bank, below 1:1.  In
June 1994, the Term Loan Agreement  and  the  related Pledge Agreement were
amended to provide for, among other things, the issuance to Ms. Shogen, and
subsequent pledge to the bank, of the options discussed  below.  Based upon
the average of the closing bid and asked prices on September  22, 1995, the
shares  of  the Company's Common Stock pledged by Ms. Shogen to secure  the
Term Loan were  valued  at  $6,002,220  (excluding  the  value of shares of
Common  Stock  underlying  certain  options  pledged to the bank)  and  the
aggregate outstanding debt of the Company and  Ms. Shogen to the bank as of
September  22,  1995 was $2,331,391.  For more information  concerning  the
Term Loan see "Management's  Discussion and Analysis of Financial Condition
and Results of Operations - Liquidity and Capital Resources."
    
     From time to time Kuslima  Shogen  has  advanced  sums of money to the
Company in the form of unsecured obligations payable on demand (the "demand
loans").  Ms. Shogen has at various times converted portions  of the demand
loans into convertible debentures.  At July 31, 1992 the Company  owed  Ms.
Shogen  $1,300,000  for convertible debentures owned by her, and a total of
$855,000 in demand loans  and  accrued  interest on the demand loans and on
the convertible debentures owned by Ms. Shogen.   During  the  fiscal  year
ended  July  31,  1993,  (i)  Ms. Shogen made $113,000 of additional demand
loans to the Company, (ii) the  Company  repaid  $234,000  of the principal
amount  of  the  demand  loans  owed  to  Ms.  Shogen and (iii) Ms.  Shogen
converted  $275,000  of  the  principal  amount of the  demand  loans  into
convertible debentures which were due in October 1996, bore 8% interest and
were convertible into shares of Common Stock  at  the  rate  of  $2.75  per
share.  At July 31, 1993, (i) the Company owed Ms. Shogen $14,000 for loans
which  were  previously  demand  loans,  but which were subordinated to the
Company's bank debt in connection with the  restructuring  of such debt and
consequently,  reclassified  as  long-term debt, and (ii) Ms. Shogen  owned
convertible debentures in the aggregate  principal  amount  of  $1,575,000.
During the fiscal year ended July 31, 1993, $198,000 in interest accrued on
the  loans  owed  to,  and the convertible debentures owned by, Ms. Shogen.
None  of  this interest was  paid  to  Ms.  Shogen  during  the  year.   In
connection  with  the restructuring of the Company's bank debt, $657,000 of
interest accrued on the loans owed to, and the convertible debentures owned
by,  Ms.  Shogen,  was   subordinated   to  the  Company's  bank  debt  and
consequently, reclassified as long-term debt.
   
     During the fiscal year ended July 31,  1994,  Ms. Shogen converted the
outstanding  debentures  held  by  her  with  an aggregate  face  value  of
$1,575,000 into 400,000 shares of the Company's  Common Stock at the stated
conversion rates ranging from $2.75 to $6.00 per share.   In March 1994, an
aggregate of $931,197 of advances and interest owed by the  Company  to Ms.
Shogen was converted by Ms. Shogen into options to purchase an aggregate of
482,485  shares of the Company's Common Stock at an exercise price of $3.20
per share.  In March 1994, in consideration for her services to the Company
and Ms. Shogen's  agreement  to  release the Company from its obligation to
pay her $1,624,151 in accrued salary  on  the Company's balance sheet as of
January 31, 1994 (which salary had been accruing  since  1986), the Company
granted  Ms.  Shogen  options  to purchase 841,529 shares of the  Company's
Common Stock at an exercise price  of  $3.20  per share.  In June 1994, the
Company, with its bank's consent, reinstituted certain advances of $198,417
from  Ms.  Shogen  as  long  term debt that was previously  converted  into
102,807 of options on March 30,  1994.   Such  options were returned to the
Company and cancelled.  The Company's bank has consented to allow repayment
of such advances under certain conditions.  At July  31,  1994  the Company
owed  Ms.  Shogen  an  aggregate  of  $203,723  in demand loans and accrued
interest on the demand loans owed to Ms. Shogen.
    
   
     During  the  fiscal  year ended July 31, 1995 the  Company,  with  its
bank's consent, repaid $80,067 of the principal amount on the demand loans.
At July 31, 1995, the Company  owed  Ms. Shogen an aggregate of $138,638 in
demand loans and accrued interest on the demand loans.
    
     In March 1994, in consideration for  his  services  to the Company and
Dr. Mikulski's agreement to release the Company from its obligation  to pay
him $639,619 in accrued salary on the Company's balance sheet as of January
31,  1994,  the  Company  granted  Dr. Mikulski options to purchase 331,409
shares of the Company's Common Stock  at  an  exercise  price  of $3.20 per
share.

     On July 23, 1991, the board of directors authorized the Company to pay
to Kuslima Shogen an amount equal to 15% of any gross royalties  which  may
be  paid  to  the Company from any license(s) with respect to the Company's
principal product,  ONCONASE,  or any other products derived from amphibian
source  extract,  produced  either   as   a  natural,  synthesized,  and/or
genetically engineered drug for which the Company  owns  or  is co-owner of
the  patent,  or  acquires such rights in the future, for a period  not  to
exceed the life of  the  patents.   If the Company manufactures and markets
the drugs by itself, then the Company  will  pay  an  amount equal to 5% of
gross sales from any products sold during the life of the patents.

     On November 11, 1993, the Company entered into a consulting  agreement
(the  "Tartan  Consulting Agreement") with The Tartan Group ("Tartan"),  an
independent consulting firm of which Ms. Gail E. Fraser, the Company's Vice
President, Finance and Chief Financial Officer, is an officer and principal
stockholder.  The Tartan Consulting Agreement was effective as of August 1,
1993 and terminated  by  agreement  of  both  parties  on  April  30, 1994.
Pursuant   to   the   Tartan  Consulting  Agreement  Ms.  Fraser  performed
administrative,  financial   and   accounting  services  for  the  Company.
Pursuant  to  the  Tartan  Consulting  Agreement,   the   Company   granted
indemnification  to  Ms. Fraser with respect to any and all claims, damages
or costs which arise out  of  her performance of consulting services to the
Company.  Tartan received a consulting fee of $45,000.

     On  May  1,  1994,  upon  the termination  of  the  Tartan  Consulting
Agreement, Ms. Fraser entered into  a  consulting  agreement  (the  "Fraser
Consulting  Agreement")  with the Company which terminated by its terms  on
June 30, 1994.  Under the  Fraser Consulting Agreement, Ms. Fraser received
$15,000 and (i) an option to purchase 50,000 shares of the Company's Common
Stock at an exercise price of $3.22 per share at any time during the period
commencing on May 1, 1994 and terminating on November 10, 1997 at 5.00 p.m.
local time and (ii) an option  to  purchase  75,000 shares of the Company's
Common Stock at an exercise price of $5.00 per share at any time during the
four  year  period  commencing  on  November 11, 1994  and  terminating  on
November  10,  1998  at  5.00 p.m. local  time.   Pursuant  to  the  Fraser
Consulting Agreement, the  Company  granted  indemnification  to Ms. Fraser
with respect to any and all claims, damages or costs which arise out of her
performance of consulting services to the Company.


                      PRINCIPAL STOCKHOLDERS
   
     The  following  table sets forth certain information concerning  stock
ownership of each person  who  is  the  beneficial owner of five percent or
more of the Company's outstanding Common  Stock  and  of  each director and
each Named Officer and all directors and executive officers  as  a group as
of  September  22,  1995.  Except as otherwise noted, each person has  sole
voting  and  investment   power   with  respect  to  the  shares  shown  as
beneficially owned.
    
   

<PAGE>
<TABLE>
<CAPTION>
DIRECTORS, OFFICERS OR                         NUMBER OF               PERCENTAGE OF
5% STOCKHOLDERS{(1)}                           SHARES{(2)}             COMMON STOCK
                                                                      OUTSTANDING{(3)}
<S>                          <C>           <C>              <C>     <C>
Kuslima Shogen                             2,348,548{(4)}                  18.8%
Stanislaw Mikulski                           763,814{(5)}                   6.4%
Allen Siegel                                 280,262{(6)}                   2.4%
Alan Bell                                    105,929{(7)}                    *
Robert R. Henry                              231,250{(8)}                   2.0%
Gail E. Fraser                               195,000{(9)}                   1.7%
All officers and directors                 3,924,803{(10)}                 29.3%
as a group (six persons)
</TABLE>
    
   
     *Less than 1%

(1)  The address of all officers and  directors listed above is in the care
     of the Company.

(2)  All shares listed are Common Stock.   Except  as discussed below, none
     of these shares are subject to rights to acquire beneficial ownership,
     as  specified  in  Rule 13d-3(d)(1) under the Exchange  Act,  and  the
     beneficial owner has  sole  voting  and  investment  power, subject to
     community property laws where applicable.

(3)  The percentage of stock outstanding for each stockholder is calculated
     by  dividing  (i)  the number of shares of Common Stock deemed  to  be
     beneficially held by such stockholder as of September 22, 1995 by (ii)
     the sum of (A) the number  of shares of Common Stock outstanding as of
     September  22,  1995 plus (B)  the  number  of  shares  issuable  upon
     exercise of options  or  warrants  held by such stockholder which were
     exercisable as of September 22, 1995  or which will become exercisable
     within 60 days after September 22, 1995.

(4)  Includes 1,005,548 shares subject to options which were exercisable as
     of September 22, 1995 or which will become  exercisable within 60 days
     after September 22, 1995.

(5)  Includes 402,564 shares subject to options which  were  exercisable as
     of September 22, 1995 or which will become exercisable within  60 days
     after September 22, 1995.

(6)  Includes  115,000 shares subject to options which were exercisable  as
     of September  22, 1995 or which will become exercisable within 60 days
     after September  22,  1995 owned by Dr. Siegel, 40,485 shares owned by
     Dr. Siegel's wife, who  was  an  employee  of  the  Company and 30,000
     shares subject to options which were exercisable as of  September  22,
     1995  or  will become exercisable within 60 days of September 22, 1995
     owned by Dr. Siegel's wife.  Dr. Siegel disclaims beneficial ownership
     as to the shares owned by his wife.

(7)  Includes 65,000 shares subject to options which were exercisable as of
     September 22,  1995  or  which  will become exercisable within 60 days
     after September 22, 1995 owned by  Mr.  Bell, 20,000 shares subject to
     options which were exercisable as of September  22, 1995 or which will
     become exercisable within 60 days after September  22,  1995  owned by
     Mr. Bell's wife, 20,429 shares owned jointly by Mr. and Mrs. Bell  and
     500  shares  owned  by  Mrs.  Bell.   Mr.  Bell  disclaims  beneficial
     ownership as to the shares owned by his wife.

(8)  Includes 11,250 shares subject to options which were exercisable as of
     September  22,  1995  or which will become exercisable within 60  days
     after September 22, 1995  and  60,000 shares underlying warrants which
     were  exercisable  as of September  22,  1995  or  which  will  become
     exercisable within 60 days after September 22, 1995.

(9)  Includes 195,000 shares  underlying  options which were exercisable as
     of September 22, 1995 or which will become  exercisable within 60 days
     after September 22, 1995.

(10) Includes  all  shares  owned  beneficially by the  directors  and  the
     executive officers named in the table.

    
   
                       SELLING STOCKHOLDERS

GENERAL

     On  March  21, 1994, the Company  completed  the  March  1994  Private
Placement resulting  in  the issuance of 800,000 shares of Common Stock and
three-year Warrants to purchase  800,000  shares  of  Common  Stock  at  an
exercise price of $5.00 per share.  The Common Stock and Warrants were sold
in  units  consisting  of  20,000  shares  of  Common Stock and Warrants to
purchase 20,000 shares of Common Stock.  The price  per  unit  was $50,000.
Through  the  date  hereof,  28,000  shares of Common Stock have been  sold
pursuant  to a registration statement filed  with  the  Commission  and  no
Warrants have been exercised.  After deducting the expenses of the offering
and including  the  conversion  of a total of $182,000 of debt by a certain
investor and conversion of a total  of  $23,000  of  accounts  payable by a
certain  creditor,  the  Company  received  net  proceeds  of approximately
$1,865,791 from the offering.
    
   
     On  September  13,  1994,  the  Company  completed the September  1994
Private Placement resulting in the issuance of  288,506  shares  of  Common
Stock and three-year Warrants to purchase 288,506 shares of Common Stock at
an  exercise  price of $5.50 per share.  The Common Stock and Warrants were
sold in units consisting  of  20,000 shares of Common Stock and Warrants to
purchase 20,000 shares of Common  Stock.   The  price per unit was $50,000.
Through  the  date hereof, 57,600 shares of Common  Stock  have  been  sold
pursuant to a registration  statement  filed  with  the  Commission  and no
Warrants  have  been  exercised.  After taking into account expenses of the
offering, the conversion  of  a  total  of  $44,000  of  debt  by a certain
investor,  and  conversion  of  a  total of $77,265 of accounts payable  by
certain  creditors,  the Company received  net  proceeds  of  approximately
$545,000 from the offering.
    
   
     The  Company's  sale  of  Common  Stock  and  Warrants  to  accredited
investors (as that term  is  defined  in Rule 501 under the Securities Act)
and several non-accredited investors in  each  of  the  March  1994 Private
Placement and the September 1994 Private Placement was effected in reliance
upon Section 4(2) of the Securities Act and Rule 506 thereunder.   Pursuant
to  stock purchase agreements entered into by the Company with each of  the
Private Placement Investors (the "Purchase Agreements"), the Company agreed
to indemnify  each  of  the  Private  Placement  Investors (all of whom are
Selling Stockholders) against any liabilities, under  the Securities Act or
otherwise,  arising  out  of  or  based  upon any untrue or alleged  untrue
statement  of  a  material  fact  in  the Registration  Statement  or  this
Prospectus or by any omission of a material  fact  required  to  be  stated
therein  except  to  the  extent  that such liabilities arise out of or are
based  upon  any untrue or alleged untrue  statement  or  omission  in  any
information furnished  in  writing  to the Company by the Private Placement
Investors  expressly  for use in the Registration  Statement.   Insofar  as
indemnification for liabilities  arising  under  the  Securities Act may be
permitted  to  directors,  officers  or  persons  controlling  the  Company
pursuant to its certificate of incorporation and by-laws,  the  Company has
been informed 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.
    
   
     The  Private  Placement  Investors  have  the  right, at the Company's
expense, to have the shares of Common Stock offered hereby  registered  for
the  offer  and  sale  to the public under the Securities Act.  The Private
Placement Investors in the  March  1994 Private Placement have the right to
have the offer and sale of their shares  of Common Stock registered through
August 3, 1997 and the Private Placement Investors  in  the  September 1994
Private Placement have the right to have the offer and sale of their shares
of Common Stock registered through September 14, 1997.


    
   
     During the period from May 1993 through March 1994 the Company  issued
Options  to  the  Selling  Stockholders  who  are Option Holders in private
transactions in reliance upon Section 4(2) of the  Securities Act.  Many of
the Option Holders are "accredited investors" (as that  term  is defined in
the Securities Act).  Options to purchase an aggregate of 435,000 shares of
Common Stock were issued to the Option Holders under the 1989 Stock Plan in
consideration  for services rendered to the Company as either an  employee,
director or consultant  and are outstanding as of the date hereof.  Options
to purchase an aggregate  of  289,667 shares of Common Stock were issued in
connection with financing transactions  in  which  the  Option Holders also
purchased  an aggregate of 202,667 shares of Common Stock  privately  under
Section 4(2)  of  the  Securities  Act  for  an aggregate purchase price of
$435,500.  The remaining Options to purchase an aggregate of 453,482 shares
of Common Stock were issued to the Company's President  and Chief Executive
Officer  and  an unaffiliated lender in the conversion of an  aggregate  of
$875,221  of  Company  debt.   The  Company  is  filing  this  Registration
Statement voluntarily with respect to the Options in order to encourage the
Option Holders  to  exercise  their Options.  The Options expire on various
dates from the date hereof through  March 30, 2004.  The exercise prices of
the Options range from $2.50 per share to $7.00 per share.
    
     In connection with the registration  of  the  shares  of  Common Stock
offered  hereby,  the  Company  will  supply  prospectuses  to  the Selling
Stockholders, use its best efforts to qualify the Common Stock for  sale in
the   states  of  New  York  and  New  Jersey  and  indemnify  the  Selling
Stockholders for certain liabilities relating thereto.

STOCK OWNERSHIP
   
     The  table  below  sets forth the number of shares of Common Stock (i)
owned beneficially by each  of the Selling Stockholders; (ii) being offered
by each Selling Stockholder pursuant  to this Prospectus; (iii) to be owned
beneficially by each Selling Stockholder  after completion of the offering,
assuming  that  all  of  the  Warrants  and Options  held  by  the  Selling
Stockholders are exercised, all of the shares  offered  hereby are sold and
none of the other shares held by the Selling Stockholders, if any, are sold
and  (iv)  the  percentage  to  be owned by each Selling Stockholder  after
completion of the offering, assuming  that  all  of  the  Warrants  and the
Options  held  by  Selling  Stockholders  are  exercised, all of the shares
offered hereby are sold and none of the other shares  held  by  the Selling
Stockholders,  if  any, are sold.  For purposes of this table each  Selling
Stockholder is deemed  to  own  beneficially (i) the shares of Common Stock
underlying the Warrants and Options, (ii) the issued and outstanding shares
of Common Stock owned by the Selling  Stockholder as of September 22, 1995,
and  (iii)  the  shares of Common Stock underlying  any  other  options  or
warrants owned by  the  Selling  Stockholder  which  are  exercisable as of
September 22, 1995 or which will become exercisable within  60  days  after
September  22,  1995.   Except  as otherwise noted, none of such persons or
entities has had any material relationship with the Company during the past
three years.
    

   
<PAGE>
<TABLE>
<CAPTION>
                       Number of        Number of       Number of      Number of       Number of      Percentage of
                        Shares       Shares Offered  Shares Offered     Shares         Shares to       Outstanding
Selling              Beneficially    and Acquired in  and Acquired      Offered        be Owned       Shares to be
STOCKHOLDERS             OWNED         March 1994     in September    Underlying     Beneficially         Owned
                                         Private      1994 Private      OPTIONS          After        Beneficially
                                        PLACEMENT       PLACEMENT                    Completion OF  After Completion
                                                                                       OFFERING      of OFFERING(1)
<S>                <C>               <C>             <C>            <C>            <C>              <C>
Wojciech J.                20,000             ---          ---           10,000           10,000            *
Ardelt(2)
Albert T. Barlow           88,293          24,000        20,000             ---           44,293            *
Alan W. Bell(3)           105,929             ---          ---           50,000           55,929            *
Sheila N. Bell(4)          40,929             ---          ---           20,000           20,929            *
Martin C. Blyseth          46,050          20,000          ---              ---           26,050            *
Charles H. & Susan         60,700          40,000          ---              ---           20,700            *
D. Boynton (5)
Peter M. Buccieri          28,000          12,000          ---              ---           16,000            *
Corinne M.                 30,540             ---          ---           18,500           12,040            *
Champagne
Kimberly Computer          55,000             ---          ---           32,500           22,500            *
Arthur G. Cooper           40,000          40,000          ---              ---                0            *
John Costanzi              50,100             ---          ---           20,000           30,100            *
Digital Creations         200,500             ---          ---          115,000           85,500            *
Carmen DeSantis            18,000             ---          ---           10,000            8,000            *
Colleen A. Dille           32,040             ---          ---           18,500           13,540            *
Lili B. Dung               45,000             ---        40,000             ---            5,000            *
Ahmed H. Farag              5,666             ---          ---            3,333            2,333            *
Margaret Fraser            20,000             ---        20,000             ---                0            *
John Frohling(6)           67,600             ---        17,600          50,000                0            *
Peter J.                   40,000          40,000          ---              ---                0            *
Gianacakes
Robert Goldberg            35,025          20,000          ---              ---           15,025            *
Michael A. Gordon          20,000          20,000          ---              ---                0            *
Arthur J. Grymes           40,000          40,000          ---              ---                0            *
III
Charles W. Halsey,         20,000          20,000          ---              ---                0            *
Jr.
Donald L. Harjes           20,000          20,000          ---              ---                0            *
Robert R. Henry(7)        231,250          80,000        40,000             ---          111,250            *
Heritage Finance &        320,000         240,000        80,000             ---                0            *
Trust
Heritage U.S.A.            80,000          80,000          ---              ---                0            *
Value Fund
Jane R. Holsapple          20,000          20,000          ---              ---                0            *
Edward D. Horowitz         60,000          60,000          ---              ---                0            *
David Jacob                44,000             ---        40,000             ---            4,000            *
Mark H. Jay(8)            117,712          18,400        21,812             ---           77,500            *
John B. & Mary C.          20,000          20,000          ---              ---                0            *
Kallstrom
A. Roy Knutsen             47,500          40,000          ---              ---            7,500            *
Adolf & Adair              40,000          40,000          ---              ---                0            *
Konrad
Werner O. Kunzli           41,000          20,000        20,000             ---            1,000            *
Stephen C. Lampl &         55,000             ---        40,000             ---           15,000            *
Anne B. Shumadine
Michael Lowe(9)            90,000             ---          ---           50,000           40,000            *
James H. Lynch,            40,000          40,000          ---              ---                0            *
Jr.
Timothy J. Manna           80,000          40,000        40,000             ---                0            *
Jack & Gretchen            69,500          40,000          ---              ---           29,500            *
Maronde
Linda T.                   61,000             ---        40,000          10,000           11,000            *
McCarthy(10)
David J. McCash            33,040             ---          ---           18,500           14,540            *
Donna M. McCash            12,500             ---          ---           10,500            2,000            *
James O. McCash           411,185          80,000          ---           32,834          298,351          2.0%
Michael J. McCash          33,540             ---          ---           18,500           15,040            *
Kenneth S.                 82,340             ---        40,000             ---           42,340            *
Mesches, M.D.
Abraham                    70,000             ---          ---           50,000           20,000            *
Mittelman(11)
Armand Della                7,000           4,000          ---              ---            3,000            *
Monica
Thruston B. Morton         44,000          40,000          ---              ---            4,000            *
III & Patricia R.
Morton
Satish P. Patel            80,000          80,000          ---              ---                0            *
Michael Pisani(12)        176,500             ---        20,000             ---          156,500          1.0%
Mary M. Richards           36,640             ---          ---           18,500           18,140            *
Anatoly G.                  7,775             ---          ---            3,000            4,775            *
Ritikoff
Susan E. Saltus            40,000          40,000          ---              ---                0            *
Roger H. Samet            145,000          20,000        40,000             ---           85,000            *
John Schierloh(13)        363,929         145,600          ---          138,804           79,525            *
Warren Schwarz             20,000          20,000          ---              ---                0            *
Kuslima Shogen(14)      2,348,548             ---          ---          379,678        2,272,612          15.3%
Allen S.                  280,262             ---          ---          100,000          180,262          1.2%
Siegel(15)
Ina Siegel(16)             70,485             ---          ---           30,000           40,485            *
Josana Siegel              35,000          20,000          ---              ---           15,000            *
Fred A. Starita             9,100           4,000          ---              ---            5,100            *
Edward A. Stroud            5,000           4,000          ---              ---            1,000            *
Peter Walter               40,000          40,000          ---              ---                0            *
Woodmere Court             40,000          40,000          ---              ---                0            *
Investment
</TABLE>


(*)   Less than one percent.

(1)   Based upon shares of Common  Stock  outstanding  as of September 22, 1995
      after  giving  effect  to  shares of Common Stock underlying  options  or
      warrants  which  are deemed to  be  owned  beneficially  by  the  Selling
      Stockholders.

(2)   Wojciech J. Ardelt is an employee of the Company and received his Options
      for services rendered.

(3)   Alan W. Bell is a director and the Assistant Secretary of the Company and
      a member of both the  Compensation Committee and the Audit Committee. Mr.
      Bell received his Options  for  services  rendered.  See "Management" and
      "Principal Stockholders." Mr. Bell and Sheila  N.  Bell,  his  wife,  own
      20,429  shares  jointly  and Mrs. Bell owns 500 shares individually.  Mr.
      Bell disclaims beneficial ownership as to the shares owned by his wife.

(4)   Sheila N. Bell is the wife  of  Alan  Bell  who  is  a  director  and the
      Assistant  Secretary of the Company and a member of both the Compensation
      Committee and  the  Audit  Committee.  Mrs. Bell received her Options for
      services rendered.  Mr. and  Mrs.  Bell own 20,429 shares of Common Stock
      jointly and Mrs. Bell owns 500 shares individually.

(5)   Charles  Boynton  is  a  consultant to the  Company  and  his  beneficial
      ownership  includes  shares  underlying  options  received  for  services
      rendered.

(6)   John Frohling previously  served  as  legal  counsel  to  the Company and
      received  his  shares  of  Common  Stock  in  the  September 1994 Private
      Placement in consideration for his conversion of $44,000  of debt owed by
      the  Company  to  him.   Mr.  Frohling received his Options for  services
      rendered.

(7)   Robert Henry is a director of the  Company  and  is  a member of both the
      Compensation Committee and Audit Committee.  See "Management."

(8)   Mark H. Jay currently serves as the Company's patent attorney.   Mr.  Jay
      received  his  shares  of Common Stock and matching Warrants in the March
      1994 and September 1994 Private Placements.

(9)   Michael Lowe is a consultant  to  the  Company  and  is  a  member of the
      Company's  Scientific  Advisory  Board.   He  received  his  Options  for
      services rendered.

(10)  Linda  McCarthy  has  in  the past served as the Company's legal counsel.
      Ms. McCarthy received her shares  of  Common  Stock in the September 1994
      Private  Placement  in  consideration for the conversion  of  $50,000  of
      accounts payable to her and received her Options for services rendered.

(11)  Abraham Mittelman is a consultant  to  the Company and is a member of the
      Company's  Scientific  Advisory  Board.   He  received  his  options  for
      services rendered.

(12)  Michael  Pisani  is  a  consultant  to  the Company  and  his  beneficial
      ownership includes shares underlying options  he  received  for  services
      rendered.

(13)  John  Schierloh  has been a consultant to the Company and received 72,800
      shares of Common Stock  and  matching  Warrants in the March 1994 Private
      Placement in consideration for conversion of $182,000 of debt owed by the
      Company  to  him,  73,804  Options  in consideration  for  conversion  of
      $142,441  of  Company  debt  and received  45,000  Options  for  services
      rendered.

(14)  Kuslima  Shogen  is the President  and  Chief  Executive  Officer  and  a
      director of the Company.   Ms.  Shogen is also a principal stockholder of
      the Company.  See "Management" and  "Principal  Stockholders."  As of the
      date  hereof,  Ms.  Shogen's  Option  to  purchase  379,678   shares   is
      exercisable as to 75,936 shares.

(15)  Allen  Siegel  is  a  director  of  the  Company  and  a  member  of  the
      Compensation  Committee  and  received his Options for services rendered.
      Mr. Siegel disclaims beneficial  ownership  as to the shares owned by Ina
      Siegel, his wife.  See "Management" and "Principal Stockholders."

(16)  Ina Siegel is the wife of Allen Siegel who is  a  director of the Company
      and  a  member  of  the Compensation Committee. Ms. Siegel  is  a  former
      employee of the Company and received her Options for services rendered.
    

                       PLAN OF DISTRIBUTION

     Shares of Common Stock  currently  outstanding  and  shares  of Common
Stock  issuable  upon  exercise  of  the  Warrants  and Options may be sold
pursuant to this Prospectus by the Selling Stockholders.   These  sales may
occur  in  privately  negotiated  transactions  or  in the over-the-counter
market through brokers and dealers as agents or to brokers  and  dealers as
principals,  who  may  receive  compensation  in  the form of discounts  or
commissions  from the Selling Stockholders or from the  purchasers  of  the
Common Stock for  whom  the broker-dealers may act as agent or to whom they
may sell as principal, or  both.   The  Company  has  been  advised  by the
Selling  Stockholders that they have not made any arrangements relating  to
the distribution  of the shares of Common Stock covered by this Prospectus.
In effecting sales,  broker-dealers engaged by the Selling Stockholders may
arrange  for  other broker-dealers  to  participate.   Broker-dealers  will
receive commissions  or  discounts from the Selling Stockholders in amounts
to be negotiated immediately prior to the sale.

     Upon  being  notified by  a  Selling  Stockholder  that  any  material
arrangement (other  than  a customary brokerage account agreement) has been
entered into with a broker or dealer for the sale of shares through a block
trade, purchase by a broker  or dealer, or similar transaction, the Company
will file a supplemented Prospectus  pursuant  to  Rule  424(c)  under  the
Securities  Act disclosing (a) the name of each such broker-dealer, (b) the
number of shares  involved,  (c)  the price at which such shares were sold,
(d)  the  commissions paid or discounts  or  concessions  allowed  to  such
broker-dealer(s),  (e)  if  applicable,  that such broker-dealer(s) did not
conduct any investigation to verify the information set out or incorporated
by reference in the Prospectus, as supplemented,  and  (f)  any other facts
material to the transaction.

     Certain of the Selling Stockholders and any broker-dealers who execute
sales  for  the  Selling  Stockholders  may  be deemed to be "underwriters"
within the meaning of the Securities Act by virtue  of the number of shares
of Common Stock to be sold or resold by such persons  or  entities  or  the
manner  of  sale  thereof,  or  both.   If any of the Selling Stockholders,
broker-dealers or other holders were determined  to  be  underwriters,  any
discounts  or  commissions received by them or by brokers or dealers acting
on their behalf  and  any  profits  received by them on the resale of their
shares of Common Stock might be deemed  underwriting compensation under the
Securities Act.

     The Selling Stockholders have represented  to  the  Company  that  any
purchase  or  sale  of  the Common Stock by them will be in compliance with
Rules 10b-6 and 10b-7 under the Securities Exchange Act of 1934, as amended
(the "Exchange Act").  In  general,  Rule  10b-6  under  the  Exchange  Act
prohibits  any person connected with a distribution of the Company's Common
Stock (the "Distribution")  from  directly  or  indirectly  bidding for, or
purchasing  for  any  account  in  which he has a beneficial interest,  any
Common Stock or any right to purchase Common Stock, or attempting to induce
any person to purchase Common Stock  or  rights  to  purchase Common Stock,
until  after  he has completed his participation in the  Distribution  (the
"Distribution Period").

     During the  Distribution  Period,  Rule  10b-7  under the Exchange Act
prohibits  the  Selling Stockholders and any other person  engaged  in  the
Distribution from  engaging in any stabilizing bid or purchasing the Common
Stock except for the  purpose  of  preventing or retarding a decline in the
open market price of the Common Stock.   No  such  person  may  effect  any
stabilizing transaction to facilitate any offering at the market.  Inasmuch
as  the  Selling  Stockholders  will be reoffering and reselling the Common
Stock  at  the  market,  Rule  10b-7  prohibits  them  from  effecting  any
stabilizing transaction with respect to the Common Stock.


                     DESCRIPTION OF SECURITIES
   
     An aggregate of 3,299,561 shares of  the  Company's  Common  Stock are
being included in the Registration Statement of which this Prospectus forms
a part.
    

COMMON STOCK
   
     The  Company  is  currently  authorized to issue 25,000,000 shares  of
Common Stock, par value $.001 per share.   As  of September 22, 1995, there
were 11,472,793 shares of Common Stock issued and  outstanding  and held of
record by approximately 1544 stockholders.
    
   
     As of September 22, 1995, 435,000 shares of Common Stock were reserved
for issuance pursuant to the options issued and outstanding under  the 1989
Stock  Plan,  2,334,678  shares  of Common Stock were reserved for issuance
pursuant to outstanding options which were not issued under either the 1989
Stock Plan or the 1993 Stock Option  Plan,  800,000  shares of Common Stock
were reserved for issuance pursuant to the Warrants sold  in the March 1994
Private  Placement,  288,506  shares  of  Common  Stock  were reserved  for
issuance  pursuant  to  the  Warrants  sold  in the September 1994  Private
Placement,  95,945  shares  were  reserved  for issuance  pursuant  to  the
warrants sold in the October 1994 and September 1995 Private Placements and
1,997,009 shares of Common Stock were reserved  for  issuance  pursuant  to
options issued and outstanding under the 1993 Stock Option Plan.
    
   
     A  majority  of  the  issued  and  outstanding shares of the Company's
Common  Stock  must be present at a duly called  stockholders'  meeting  in
order to have a  quorum  under  the Company's By-Laws.  In most cases, if a
quorum is present the affirmative  vote  of  the  majority  of  the  shares
represented  at  the  meeting  constitutes  the  act  of  the stockholders.
Consequently,  the  holders  of  one  share  more than one-quarter  of  the
outstanding Common Stock could exercise effective control over the Company.
The affirmative vote of a majority of all shares entitled to vote, however,
is required to amend the Company's Certificate of Incorporation, as well as
to accomplish certain other matters.
    
   
     All shares of Common Stock are equal to each  other  with  respect  to
voting, liquidation, dividend and other rights.  Owners of shares of Common
Stock are entitled to one vote for each share they own at any stockholders'
meeting.   Holders  of  shares of Common Stock are entitled to receive such
dividends as may be declared by the Board of Directors out of funds legally
available therefor, and upon  liquidation  are  entitled to participate pro
rata  in  a  distribution of assets available for such  a  distribution  to
stockholders.   The  Term Loan Agreement restricts the payment of dividends
to stockholders without the bank's consent.  There are no preemptive rights
or privileges with respect to any shares of Common Stock.  The Common Stock
of the Company does not  have cumulative voting rights which means that the
holders of more than 50% of  the  shares  voting  for  the  election of the
directors may elect all of the directors if they choose to do  so.  In such
event, the holders of the remaining shares aggregating less than  50% would
not be able to elect any directors.
    

PREFERRED STOCK
   
     The  Company  is  currently  authorized  to issue 1,000,000 shares  of
Preferred  Stock, par value $.001 per share.  As  of  September  22,  1995,
there  were no  shares  of  Preferred  Stock  outstanding.   The  Board  of
Directors  is empowered, without stockholder approval, to issue one or more
series  of Preferred  Stock  and  to  determine  the  rights,  preferences,
privileges  and  restrictions  to  be granted to, or imposed upon, any such
series,  including  the  voting rights,  redemption  provisions  (including
sinking fund provisions),  dividend  rights,  dividend  rates,  liquidation
preferences and conversion rights and the description and number  of shares
constituting any wholly unissued series of Preferred Stock.  Under Delaware
law,  the  Board  of  Directors  is  permitted  to use a depositary receipt
mechanism  which  enables  the  Board  to  issue  an  unlimited  number  of
fractional  interests in each share of Preferred Stock without  stockholder
approval.   Consequently,   the   Board   of   Directors,  without  further
stockholder  approval, can issue Preferred Stock  or  fractional  interests
therein, with  rights that could adversely affect the rights of the holders
of the Company's  Common  Stock.  All shares of any one series of Preferred
Stock shall be identical in  all  respects  with  all  other shares of such
series, except that shares of any one series issued at different  times may
differ as to the dates from which dividends thereof shall be cumulative.
    

WARRANTS
   
     At September 22, 1995, there were outstanding (i) Warrants to purchase
800,000 shares of the Company's Common Stock at an exercise price of  $5.00
per  share  issued  in  the  March 1994 Private Placement; (ii) Warrants to
purchase 288,506 shares of the  Company's Common Stock at an exercise price
of $5.50 per share issued in the  September  1994  Private  Placement;  and
(iii)  warrants  to purchase 95,945 shares of the Company's Common Stock at
exercise prices ranging from $4.00 to $5.50 per share issued in the October
1994 and September 1995 Private Placements.  Each of the foregoing warrants
is exercisable for  a period of three (3) years commencing three (3) months
after the date of its  issuance.   Issuance  dates  range from December 21,
1993 through July 27, 1995.
    

OPTIONS
   
     At  September  22,  1995, there were outstanding options  to  purchase
4,766,687 shares of the Company's Common Stock with exercise prices ranging
from $2.27 to $7.00 and expiration  dates  ranging from January 29, 1996 to
March 30, 2004.
    

TRANSFER AGENT

     The Transfer Agent for the Common Stock is American Stock Transfer and
Trust Company.


                  SHARES ELIGIBLE FOR FUTURE SALE

   
     The Company had 11,472,793 shares of Common  Stock  outstanding  as of
September  22,  1995.  Of these outstanding shares, approximately 4,843,713
shares are "restricted securities" as defined in Rule 144 adopted under the
Securities Act.   Of  these restricted shares, 1,032,906 shares are covered
by this Registration Statement,  of which 1,002,906 shares were sold in the
March 1994 and September 1994 Private  Placements  and  30,000  shares were
issued  pursuant  to the exercise of Options, approximately 1,920,901  were
eligible to be sold  under Rule 144 as of September 22, 1995, approximately
25,000 will become eligible  to  be  sold  under  Rule 144 on various dates
commencing June 28, 1996 through August 23, 1997 and  1,864,906 were issued
and sold in the October 1994 and September 1995 Private  Placements and are
included in a registration statement which the Company has  filed  with the
Commission.   The  (i)  1,002,906  shares  of Common Stock included in this
Registration  Statement  will,  if  sold  pursuant   to  this  Registration
Statement  and  (ii)  the 2,266,655 shares of Common Stock  underlying  the
Warrants and Options included  in  this  Registration  Statement  will,  if
issued  upon exercise of the Warrants and Options and sold pursuant to this
Registration  Statement,  be freely tradeable without restriction under the
Securities Act, except that any shares held by an "affiliate," as that term
is  defined  under the Securities  Act,  will  be  subject  to  the  resale
limitations of  Rule  144.   In  addition  to  the  Warrants and Options to
purchase an aggregate of 2,266,655 shares of Common Stock  as  of September
22,  1995,  there were outstanding (i) options to purchase an aggregate  of
3,588,538 shares  of Common Stock, all of which are covered by an effective
Registration Statement  on Form S-8 and generally, will be freely tradeable
upon issuance, and (ii) warrants  to purchase an aggregate of 95,945 shares
which were issued and sold in the October  1994  and September 1995 Private
Placements, all of which are included in a Registration  Statement filed by
the Company with the Commission.
    
     In  general,  under  Rule 144 as currently in effect, any  person  (or
persons  whose  shares  are aggregated),  including  affiliates,  who  have
beneficially owned shares  for  at  least  two  years  is entitled to sell,
within any three-month period, a number of shares that does  not exceed the
greater  of  one  percent  of  the then outstanding shares of the Company's
Common Stock or the weekly trading  volume  in  the  Company's Common Stock
during the four calendar weeks preceding such sale.  A  person  (or persons
whose  shares  are  aggregated),  who  is  not  deemed  an affiliate of the
Company, and who has beneficially owned shares for at least  three years is
entitled  to  sell  such  shares  under  Rule  144  without  regard to  the
limitations described above.

REGISTRATION RIGHTS
   
     The  Private  Placement Investors in the March 1994 Private  Placement
have the right to have  the  shares of Common Stock issued in such offering
registered, at the Company's expense,  for the offer and sale to the public
under the Securities Act.  The Company shall  not,  however, be required to
maintain  the effectiveness of a registration statement  beyond  August  3,
1997.  In connection  with  such  registration,  the  Company has agreed to
supply prospectuses to the investors, use its best efforts  to  qualify the
Common  Stock  for  sale  in  such  states as any holder of same reasonably
designates and indemnify the investors  for  certain  liabilities  relating
thereto.
    
   
     The   Private  Placement  Investors  in  the  September  1994  Private
Placement have  the  right to have the shares of Common Stock issued in the
offering and the shares  of  Common Stock underlying the Warrants issued in
such offering, registered at the  Company's expense, for the offer and sale
to the public under the Securities Act.  The Company shall not, however, be
required to maintain the effectiveness  of  a registration statement beyond
September 14, 1997.  In connection with such  registration, the Company has
agreed to supply prospectuses to the investors,  use  its  best  efforts to
qualify the Common Stock for sale in the states of New York and New  Jersey
and  to  indemnify  the Private Placement Investors for certain liabilities
relating thereto.
    
     The Company's Debt  Conversion  Agreement  dated  March  30, 1994 (the
"Conversion  Agreement")  with  Ms.  Shogen  requires  the Company, at  the
request  of  Ms.  Shogen,  to  file  a  registration  statement  under  the
Securities Act, with respect to all or part of the Common  Stock  to  which
the  379,678  Options  granted to Ms. Shogen under the Conversion Agreement
are then exercisable.  The  Company  agreed  to  bear  all  of the costs of
registering  the  shares  of  Common  Stock  under  the Securities Act  and
registering or qualifying such shares of Common Stock  with  the  States of
New  York  and  New  Jersey.   Such shares of Common Stock underlying these
Options are included in this Registration Statement.

     The Company's Debt Conversion  Agreement  dated  March 30, 1994 with a
certain investor (the "Investor Agreement") requires the  Company to permit
such  investor  the  opportunity  to  include  the  shares of Common  Stock
underlying  the  73,804  Options granted to him pursuant  to  the  Investor
Agreement, in any registration  statement  filed by the Company pursuant to
the Conversion Agreement of Ms. Shogen, prior  to  the  expiration  of  the
Options granted to the investor under the Investor Agreement or the sale of
all of the shares of Common Stock underlying such Options.  These shares of
Common Stock are included in this Registration Statement.

     Pursuant  to the Company's pledge agreements with First Fidelity Bank,
N.A., New Jersey,  the  bank  has  the right under certain circumstances to
require the Company to register, at  the  Company's  expense, the shares of
Common Stock owned by Ms. Shogen which have been pledged  to  the bank.  In
connection  with  such  registration,  the  Company  agreed  to obtain  the
effectiveness of a registration statement and maintain the effectiveness of
such registration statement for a period of one (1) year from  the  date of
the  first  offering  of  the  pledged shares of Common Stock or until such
shares are sold.  The Company must  also  register  or  qualify the pledged
shares of Common Stock in such states as the bank requests.

     The  Company  has  filed  a registration statement on Form  S-8  which
registers 3,000,000 shares reserved  for  options which may be issued under
the  1993  Stock  Option  Plan and 1,591,529 shares  underlying  additional
options granted to Ms. Shogen and Dr. Mikulski.
   
     The private placement investors in the October 1994 and September 1995
Private Placements who acquired an aggregate of 2,061,561 shares including,
shares of Common Stock underlying  warrants,  have  the  right  to have the
shares  of  Common  Stock  issued  in the offering and the shares of Common
Stock underlying the warrants issued  in  such  offering, registered at the
Company's expense, for the offer and sale by such  investors  to the public
under  the Securities Act.  The Company shall not, however, be required  to
maintain  the effectiveness of a registration statement for more than three
(3) years after  the initial effective date thereof.  The Company has filed
with the Commission  a  registration  statement to cover these shares which
the Company expects will be declared effective  at  or  about the time this
Registration  Statement  is  declared effective.  In connection  with  such
registration,  the  Company  has  agreed  to  supply  prospectuses  to  the
investors, use its best efforts to qualify the Common Stock for sale in the
states of New York, New Jersey  (and  certain additional states that may be
designated) and to indemnify the investors for certain liabilities relating
thereto.
    

                           LEGAL MATTERS

     The validity of the shares of Common  Stock  offered  hereby  will  be
passed upon for the Company by Ross & Hardies, New York, New York.


                              EXPERTS
   
     The   audited   financial   statements   of  Alfacell  Corporation  (a
development stage company) for the period from  August  24,  1981  (date of
inception)  to  July 31, 1992 appearing in this Prospectus and Registration
Statement have been  audited  by Armus, Harrison & Co. ("AHC"), independent
certified public accountants, as  set  forth in AHC's report thereon (which
describe  an  uncertainty  as  to  a going concern)  appearing  herein  and
elsewhere  in  the  Registration Statement,  and  are  included  herein  in
reliance upon the consent  and  report  of AHC as experts in accounting and
auditing.  Such report of AHC with respect  to  the financial statements of
the Company is included in this Registration Statement.   As of December 1,
1993, certain shareholders of AHC terminated their association with AHC and
AHC  has  ceased performing any audit and accounting services,  except  for
limited accounting  services  being provided to the Company.  Consequently,
an  investor's  ability  to  recover   damages   from   AHC   for  material
misstatements  or  omissions,  if  any,  in the Registration Statement  and
Prospectus,  including  the  financial  statements   may  be  significantly
limited.
    
   
     The financial statements of Alfacell Corporation  (a development stage
company)  as of July 31, 1995 and 1994, and for each of the  years  in  the
three-year  period  ended July 31, 1995, and for the period from August 24,
1981 (date of inception) to July 31, 1995, have been included herein and in
the Registration Statement in reliance upon the report of KPMG Peat Marwick
LLP, independent certified  public accountants, appearing elsewhere herein,
and upon the authority of KPMG  Peat  Marwick  LLP as experts in accounting
and auditing.  The report of KPMG Peat Marwick LLP  covering  the  July 31,
1995  financial  statements contains an explanatory paragraph stating  that
the  Company's  recurring  losses  from  operations,  its  working  capital
deficiency and net  capital  deficiency  raise  substantial doubt about the
Company's ability to continue as a going concern.  The financial statements
do not include any adjustments that might result  from  the outcome of this
uncertainty.  Further, the report of KPMG Peat Marwick LLP as it relates to
the  financial  statements  for  the period from August 24, 1981  (date  of
inception) to July 31, 1995 is based  on the report of other auditors as to
the amounts included therein for the period  from  August 24, 1981 (date of
inception) to July 31, 1992.
    



<PAGE>

                       ALFACELL CORPORATION
                   (A Development Stage Company)


                                   Index

                                                                      PAGE

Independent Auditors' Report of KPMG Peat Marwick LLP..................F-2
Independent Auditors' Report of Armus, Harrison & Co. .................F-4


   Financial Statements:
       Balance Sheets - July 31, 1995 and 1994.........................F-5
       Statements of Operations - Years ended July 31, 1995, 1994
         and 1993 and the Period from August 24, 1981 (Date of
         Inception) to July 31, 1995...................................F-6
       Statement of Stockholders' Deficiency - Period from
        August 24, 1981 (Date of Inception) to July 31, 1995...........F-7
       Statements of Cash Flows - Years ended July 31, 1995, 1994
        and 1993 and the Period from August 24, 1981 (Date of
        Inception) to July 31, 1995.................................. F-11
       Notes to Financial Statements - Years ended July 31, 1995,
        1994 and 1993 and the Period from August 24, 1981
        (Date of Inception) to July 31, 1995..........................F-14





<PAGE>














INDEPENDENT AUDITORS' REPORT


The Stockholders and Board of Directors
Alfacell Corporation:


We  have  audited  the accompanying balance sheets of Alfacell  Corporation  (a
development stage company)  as  of  July  31,  1995  and  1994, and the related
statements of operations, stockholders' deficiency, and cash  flows for each of
the  years  in  the three-year period ended July 31, 1995 and the  period  from
August  24, 1981 (date  of  inception)  to  July  31,  1995.   These  financial
statements   are   the   responsibility   of  the  Company's  management.   Our
responsibility is to express an opinion on  these financial statements based on
our audits.  The financial statements of Alfacell  Corporation  (a  development
stage company) for the period from August 24, 1981 (date of inception)  to July
31,  1992  were  audited by other auditors whose report dated December 9, 1992,
except as to note  18  which  is  July 19, 1993 and note 3 which is October 28,
1993, expressed an unqualified opinion  on those statements with an explanatory
paragraph regarding the Company's ability to continue as a going concern.

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

In our opinion, based on our audits and, for  the  effect  on  the  period from
August  24,  1981  (date of inception) to July 31, 1995 of the amounts for  the
period from August 24, 1981 (date of inception) to July 31, 1992, on the report
of other auditors, the  financial  statements referred to above present fairly,
in all material respects, the  financial  position  of  Alfacell Corporation (a
development stage company) as of July 31, 1995 and 1994, and the results of its
operations  and its cash flows for each of the years in the  three-year  period
ended July 31,  1995 and the period from August 24, 1981 (date of inception) to
July 31, 1995 in conformity with generally accepted accounting principles.

The accompanying financial statements have been prepared assuming that Alfacell
Corporation (a development stage company) will continue as a going concern.  As
discussed in note 1 to the financial statements, the Company's recurring losses
from operations,  its  working  capital  deficiency  and net capital deficiency
raise  substantial  doubt about the entity's ability to  continue  as  a  going
concern.  Management's  plans  in regard to these matters are also described in
note 1.  The financial statements  do  not  include  any adjustments that might
result from the outcome of this uncertainty.




                                  /S/KPMG PEAT MARWICK LLP
                                  KPMG Peat Marwick LLP

Short Hills, New Jersey
September 29, 1995



<PAGE>



                      REPORT OF INDEPENDENT AUDITORS


Board of Directors
Alfacell Corporation
Bloomfield, New Jersey

We have audited the balance sheets of Alfacell Corporation (a Development Stage
Company) as of July 31, 1992 and 1991, as restated, and  the related statements
of  operations, stockholders' deficiency, and cash flows for  the  three  years
ended  July 31, 1992, as restated, and for the period from inception August 24,
1981 to  July  31, 1992, as restated.  In connection with our audit of the 1992
and 1991 financial  statements,  we  have  also audited the 1992, 1991 and 1990
financial  statement  schedules  as listed in the  accompanying  index.   These
financial statements and financial  statement  schedules are the responsibility
of the Company's management.  Our responsibility  is  to  express an opinion on
these financial statements based on our audit.

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

In our opinion the financial statements referred to above present fairly in all
material respects, the financial position of Alfacell  Corporation  as  of July
31, 1992 and 1991, as restated, and for the three years ended July 31, 1992, as
restated,  and  for the period from inception August 24, 1981 to July 31, 1992,
as restated, and  the  results  of operations and cash flows for the years then
ended in conformity with generally accepted accounting principles.

The accompanying financial statements  have  been  prepared  on a going concern
basis  which  contemplates  the  realization of assets and the satisfaction  of
liabilities in the normal course of  business.   As  shown  in the statement of
operations, the Company has incurred substantial losses in each  year since its
inception.   In  addition, the Company is a development stage company  and  its
principal operation  for production of income has not commenced.  The Company's
working capital has been  reduced  considerably  by operating losses, and has a
deficit net worth.  These factors, among others, as  discussed in Note 2 of the
Notes to Financial Statements, indicates the uncertainties  about the Company's
ability  to  continue  as  a  going concern.  The financial statements  do  not
include any adjustments relating  to  the  recoverability and classification of
recorded  asset amounts and the amount of classification  of  liabilities  that
might be necessary should the Company be unable to continue its existence.

                                                   /S/ARMUS, HARRISON & CO.
                                                   Armus, Harrison & Co.

Mountainside, New Jersey
December 9, 1992
Except as to Note 18 which
  is July 19, 1993 and Note 3
  which is October 28, 1993

   

                              Balance Sheets

                          July 31, 1995 and 1994
<TABLE>
<CAPTION>
                                  ASSETS                                   1995                      1994
<S>                                                        <C>        <C>             <C>        <C>
Current assets:
      Cash                                                 $                 648,027          $       202,654
      Marketable securities                                                  750,000                  251,209
      Prepaid expenses                                                        38,607                   68,667
           Total current assets                                            1,436,634                  522,530
Property and equipment, net of accumulated depreciation                      104,301   94,367
and
  amortization of $666,261 in 1995 and $644,316 in 1994

Other assets:
      Patents, net                                                                 -                   82,562
      Deferred debt costs, net                                                31,500                   73,500
      Other                                                                   43,735                    6,804
                                                                              75,235                  162,866
           Total assets                                    $               1,616,170          $       779,763
                                   LIABILITIES AND STOCKHOLDERS' DEFICIENCY
Current liabilities:
      Current portion of long-term debt                    $               1,602,974          $        88,359
      Loans payable, other                                                   -                         44,000
      Loans and interest payable, related party                              138,638                  203,723
      Accounts payable                                                       183,222                  413,025
      Accrued payroll and expenses, related parties                          414,996                  158,265
      Accrued expenses                                                       101,777                   52,833
           Total current liabilities                                       2,441,607                  960,205
Long-term debt, less current portion                                           7,129                1,593,976
           Total liabilities                                               2,448,736                2,554,181
Commitments and contingencies
Stockholders' deficiency:
      Preferred stock, $.001 par value.  Authorized and                      -                         -
      unissued,
       1,000,000 shares at July 31, 1995 and 1994
      Common stock $.001 par value.  Authorized 25,000,000                    10,319                    9,125
      shares;
       issued and outstanding 10,319,187 shares in 1995
      and
       9,124,681 shares in 1994
      Capital in excess of par value                                      36,262,427               33,680,954
      Common stock to be issued, 139,080 shares in 1995                      343,808                   50,000
      and 20,000
       shares in 1994
      Deficit accumulated during development stage                       (37,449,120)             (35,455,997)
                                                                            (832,566)              (1,715,918)
      Deferred compensation, restricted stock                                       -
                                                                                                      (58,500)
           Total stockholders' deficiency                                   (832,566)              (1,774,418)
           Total liabilities and stockholders' deficiency  $               1,616,170          $       779,763
See accompanying notes to financial statements.
    
   

                                    Years Ended July 31, 1995, 1994 and 1993,
                                       and the Period from August 24, 1981
                                        (Date of Inception) to July 31, 1995


</TABLE>

<TABLE>
<CAPTION>
                        August 24,
                          1981
                        (date of
                        inception)
                           to
                       July 31,

   <S>                <C>          <C>              <C>        <C>
                    1995          1995            1994        1993 
Revenue:
    Sales              $553,489       -               -            -
    Investment income   201,004      14,992         6,064        489
 
    Other income         60,103       6,000            -           - 
                        814,596      20,992         6,064        489

Costs and expenses:
    Cost of sales       336,495       -                -           -
    Research and development20,370,500  1,205,523   1,114,455  1,091,762

    General and administrative 14,898,820          664,435       903,350       903,955
    Interest:
         Related parties 1,032,159    14,982      74,221        198,330
         Others         1,625,742     129,175   148,466         163,792
                       38,263,716   2,014,115   2,240,492      2,357,839
         Net loss$(37,449,120)    (1,993,123)   (2,234,428)      (2,357,350)

Loss per common share$(7.72)        (.21)        (.26)        (.31)

Weighted average number of shares
outstanding            4,853,000    9,598,000    8,466,000     7,602,000

</TABLE>
    
See accompanying notes to financial statements.



<PAGE>



                                Statement of Stockholders' Deficiency, Continued

                                       Statement of Stockholders' Deficiency

                                            Period from August 24, 1981
                                       (Date of Inception) to July 31, 1995

<TABLE>
<CAPTION>
                                                        Common Stock            Capital     Common     Deficit   Deferred    Total
                                                                                  in         stock   accumulated  compen-   stock-
                                                                                excess       to be     during     sation,  holders'
                                                                                of PAR      ISSUED   developmentrestrictedDEFICIENCY
                                                                                 VALUE                  STAGE      STOCK
<S>                                           <C>   <C>      <C>   <C>    <C>   <C>    <C>  <C>     <C><C>     <C><C>    <C><C>
                                                     Number        AMOUNT
                                                       of
                                                     SHARES
Issuance of shares to officers and                712,500       $  713      212,987            -          -          -213,700
stockholders for equipment, research and
development, and expense reimbursement
Issuance of shares for organizational legal        50,000           50        4,950            -          -          -5,000
services
Sale of shares for cash, net                       82,143           82      108,418            -          -          -   108,500
Adjustment for 3 for 2 stock split declared       422,321          422         (422)           -          -          -         -
September 8, 1982
Net loss                                                -             -            -           -   (121,486)         -  (121,486)
Balance at July 31, 1982                        1,266,964        1,267      325,933            -   (121,486)         -   205,714
Issuance of shares for equipment                     15,000           15        13,985         -          -          -    14,000
Sale of shares to private investors                  44,196           44        41,206         -          -          -    41,250
Sale of shares in public offering, net              660,000          660     1,307,786         -          -          - 1,308,446
Issuance of shares under stock grant program         20,000           20       109,980         -          -          -   110,000
Exercise of warrants, net                           1,165            1           3,494         -          -          -     3,495
Net loss                                                -             -            -           -   (558,694)         -  (558,694)
Balance at July 31, 1983                          2,007,325        2,007     1,802,384         -     (680,180)       - 1,124,211
Exercise of warrants, net                           287,566          287       933,696         -          -          -   933,983
Issuance of shares under stock grant program         19,750           20       101,199         -          -          -   101,219
Issuance of shares under stock bonus plan for       130,250          131       385,786         -          -          -385,917
directors and consultants
Net loss                                                -             -            -           - (1,421,083)         -(1,421,083)
Balance at July 31, 1984                          2,444,891        2,445     3,223,065         -   (2,101,263)       - 1,124,247
Issuance of shares under stock grant program         48,332           48       478,057         -          -          -   478,105
Issuance of shares under stock bonus plan for        99,163           99       879,379         -          -          -879,478
directors and consultants
Shares canceled                                     (42,500)         (42)    (105,783)         -          -          -  (105,825)
Exercise of warrants, net                           334,957          335     1,971,012         -          -          - 1,971,347
Net loss                                                -            -             -           - (2,958,846)         -(2,958,846)
Balance at July 31, 1985                          2,884,843        2,885     6,445,730         - (5,060,109)         - 1,388,506
Issuance of shares under stock grant program         11,250           12       107,020         -          -          -   107,032
Issuance of shares under stock bonus plan for        15,394           15       215,385         -          -          -215,400
directors and consultants
Exercise of warrants, net                            21,565           21        80,977         -          -          -    80,998
Net loss                                                -            -             -           - (2,138,605)         -(2,138,605)
Balance at July 31, 1986 (carried forward)        2,933,052        2,933     6,849,112         -   (7,198,714)       -  (346,669)
                                                                                                                         (Continued)
Balance at July 31, 1986 (brought forward)        2,933,052        2,933     6,849,112         -   (7,198,714)       -  (346,669)
Exercise of warrants at $10.00 per share             14,745           15       147,435         -          -          -   147,450
Issuance of shares under stock bonus plan for         5,000            5        74,995         -          -          -75,000
directors and consultants
Issuance of shares for services                     250,000          250       499,750         -          -          -   500,000
Sale of shares to private investors, net              5,000            5        24,995         -          -          -    25,000
Net loss                                                -             -            -           - (2,604,619)         -(2,604,619)
Balance at July 31, 1987                          3,207,797        3,208     7,596,287         - (9,803,333)         -(2,203,838)
Issuance of shares for legal and consulting         206,429          207       724,280         -          -          -724,487
services
Issuance of shares under employment incentive       700,000          700     2,449,300         -          -(2,450,000)         -
program
Issuance of shares under stock grant program         19,000           19        66,481         -          -          -    66,500
Exercise of options at $3.00 per share              170,000          170       509,830         -          -          -   510,000
Issuance of shares for litigation settlement         12,500           12        31,125         -          -          -    31,137
Exercise of warrants at $7.06 per share              63,925           64       451,341         -          -          -   451,405
Sale of shares to private investors                  61,073           61       178,072         -          -          -   178,133
Amortization of deferred compensation,                  -             -            -           -          -   449,167449,167
restricted stock
Net loss                                                -             -            -           - (3,272,773)         -(3,272,773)
Balance at July 31, 1988                          4,440,724        4,441    12,006,716         -(13,076,106)(2,000,833)(3,065,782)
Sale of shares for litigation settlement            135,000          135     1,074,703         -          -          - 1,074,838
Conversion of debentures at $3.00 per share         133,333          133       399,867         -          -          -   400,000
Sale of shares to private investors                 105,840          106       419,894         -          -          -   420,000
Exercise of options at $3.50 per share                1,000            1         3,499         -          -          -     3,500
Issuance of shares under employment agreement       750,000          750     3,749,250         -          -(3,750,000)         -
Issuance of shares under the 1989 Stock Plan         30,000           30       149,970         -          -  (150,000)         -
Amortization of deferred compensation,                  -             -            -           -          - 1,050,7561,050,756
restricted stock
Net loss                                                -             -            -           - (2,952,869)         -(2,952,869)
Balance at July 31, 1989                          5,595,897        5,596    17,803,899         -(16,028,975)(4,850,077)(3,069,557)
Issuance of shares for legal and consulting          52,463           52       258,725         -          -          -258,777
services
Issuance of shares under the 1989 Stock Plan         56,000           56       335,944         -          -  (336,000)         -
Sale of shares for litigation settlement             50,000           50       351,067         -          -          -   351,117
Exercise of options at $3.00 - $3.50 per            105,989          106       345,856         -          -          -345,962
share
Sale of shares to private investors                  89,480           90       354,990         -          -          -   355,080
Issuance of shares under employment agreement       750,000          750     3,749,250         -          -(3,750,000)         -
Conversion of debentures at $5.00 per share         100,000          100       499,900         -          -          -   500,000
Amortization of deferred compensation,                  -             -            -           -          - 3,015,5613,015,561
restricted stock
Net loss                                                -             -            -           - (4,860,116)         -(4,860,116)
Balance at July 31, 1990 (carried forward)        6,799,829        6,800    23,699,631         -(20,889,091)(5,920,516)(3,103,176)
                                                                                                                         (Continued)
Balance at July 31, 1990 (brought forward)        6,799,829        6,800    23,699,631         -(20,889,091)(5,920,516)(3,103,176)
Exercise of options at $6.50 per share               16,720           16       108,664         -          -          -   108,680
Issuance of shares for legal consulting              87,000           87       358,627         -          -          -358,714
services
Issuance of shares under the 1989 Stock Plan        119,000          119       475,881         -          -  (476,000)         -
Amortization of deferred compensation,                  -             -            -           -          - 2,891,5612,891,561
restricted stock
Net loss                                                -             -            -           - (5,202,302)         -(5,202,302)
Balance at July 31, 1991                          7,022,549        7,022    24,642,803         -    (26,091,393)(3,091,393)
(4,946,523)
Exercise of options at $3.50 per share                1,000            1         3,499         -          -          -     3,500
Sale of shares to private investors                  70,731           71       219,829         -          -          -   219,900
Conversion of debentures at $5.00 per share          94,000           94       469,906         -          -          -   470,000
Issuance of shares for services                      45,734           46       156,944         -          -          -   156,990
Issuance of shares under the 1989 Stock Plan        104,000          104       285,896         -          -      (286,000)     -
Amortization of deferred compensation,                  -             -            -           -          -      3,046,7263,046,726
restricted stock
Net loss                                                -             -            -           -     (4,722,826)     -(4,722,826)
Balance at July 31, 1992                          7,338,014        7,338    25,778,877         -    (30,864,219) (744,229)
(5,822,233)
Sale of share to private investors                  352,667          353       735,147         -          -          -   735,500
Issuance of shares for legal services                49,000           50       132,180         -          -          -   132,230
Issuance of shares for services                       5,000            5         9,995         -          -      (10,000)      -
Issuance of shares under the 1989 Stock Plan        117,000          117       233,883         -          -      (234,000)     -
Amortization of deferred compensation,                  -             -            -           -          -       664,729664,729
restricted stock
Net loss                                                -             -            -           - (2,357,350)         -(2,357,350)
Balance at July 31, 1993                          7,862,281        7,863    26,890,082         -(33,221,569) (323,500)(6,647,124)
Conversion of debentures at $2.75 per share         425,400          425     1,701,575         -          -          -1,702,000
to $6.00 per share
Sale of shares to private investors, net            743,000          743     1,710,048         -          -          - 1,710,791
Conversion of short-term borrowings                  72,000           73       181,927         -          -          -   182,000
Issuance of shares for services                      16,200           16        43,334         -          -          -    43,350
Issuance of shares under the 1989 Stock Plan,         5,000            5        14,995         -          -          -15,000
for services
Issuance of options to related parties upon             -             -      3,194,969         -          -          -3,194,969
conversion of
  accrued interest, payroll and expenses
Repurchase of stock options from related                -             -      (198,417)         -          -          -3,194,969
party
Issuance of options upon conversion of                  -             -        142,441         -          -          -142,441
accrued interest
Common stock to be issued                               -             -            -        50,000        -          -    50,000
Amortization of deferred compensation,                  -             -            -           -          -   265,000265,000
restricted stock
Net loss                                                -             -            -           - (2,234,428)         -(2,234,428)
Balance at July 31, 1994 (carried forward)        9,124,681        9,125    33,680,954    50,000(35,455,997)  (58,500)(1,774,418)
                                                                                                                         (Continued)
Balance at July 31, 1994 (brought forward)        9,124,681        9,125    33,680,954    50,000(35,455,997)  (58,500)(1,774,418)
Sale of shares to private investors, net            961,000          961     2,023,241   (50,000)         -          - 1,974,202
Conversion of short-term borrowings                  17,600           17        43,983         -          -          -    44,000
Issuance of shares for services                      30,906           31        77,234         -          -          -    77,265
Exercise of options at $2.27 - $2.50 per          185,000          185         437,015         -          -          -437,200
share
Common stock to be issued                               -             -            -     339,008          -          -   339,008
Common stock to be issued, for services                 -             -            -       4,800          -          -     4,800
Amortization of deferred compensation,                  -             -            -           -          -    58,50058,500
restricted stock
Net loss                                                -             -            -           - (1,993,123)         -(1,993,123)
Balance at July 31, 1995                         10,319,187     $ 10,319    36,262,427      343,808 (37,449,120)     -  (832,566)
</TABLE>
    





See accompanying notes to financial statements.





<PAGE>
                                                        ALFACELL CORPORATION
                                                  (A Development Stage Company)

                                                     Statements of Cash Flows

                                                   Years ended July 31, 
1995, 1994 and 1993,
                                                          and the Period from
August 24, 1981
                                                         (Date of Inception) to
July 31, 1995

   

<TABLE>
<CAPTION>
                                                                              August 24,        1995           1994          1993
                                                                              1981 (date
                                                                               of incep-
                                                                               tion) to
                                                                               July 31,
                                                                                 1995
<S>                                                                  <C>      <C>        <C>  <C>       <C>  <C>       <C> <C>

Cash flows from operating activities:
  Net loss                                                                  $(37,449,120)   (1,993,123)    (2,234,428)  (2,357,350)
  Adjustments to reconcile net loss to net cash used in operating
activities:
     Gain on sale of marketable securities                                      (25,963)          -              -             -
     Depreciation and amortization                                              977,993         69,699         75,157       42,923
     Loss on disposal of property and equipment                                  18,926           -              -             -
     Noncash operating expenses                                               4,771,011          4,800         58,350      132,230
     Amortization of deferred compensation                                   11,442,000         58,500        265,000      664,729
     Amortization of organization costs                                           4,590           -              -             -
     Changes in assets and liabilities:
       (Increase) decrease in prepaid expenses                                  (38,607)        30,060        (13,091)      45,490
       (Increase) decrease in other assets                                       28,483         39,877         (1,723)       5,586
       Increase (decrease) in loans and interest payable, related               883,177        (65,085)         5,306 198,330
party
       Increase (decrease) in accounts payable                                  260,487       (152,538)       (61,388)     161,691
       Increase in accrued payroll and expenses, related parties              2,763,141        256,731        386,246      301,979
       Increase (decrease) in accrued expenses                                  643,290         48,944        (10,318)     228,152
         Net cash used in operating                                         (15,720,592)    (1,702,135)    (1,530,889)    (576,240)
          activities

Cash flows from investing activities:
     Purchase of marketable equity securities                                (1,040,420)      (750,000)      (251,209)           -
     Proceeds from sale of marketable equity securities                         316,383        251,209              -            -
     Purchase of property and equipment                                        (996,187)       (31,879)       (13,660)     (97,049)
     Patent costs                                                               (97,841)          -           (37,251)           -
         Net cash used in investing                                          (1,818,065)      (530,670)      (302,120)     (97,049)
           activities
                                                                                                                        (Continued)
</TABLE>














<PAGE>



                            Statement of Cash Flows, Continued


<TABLE>
<CAPTION>
                                                                                        August
                                                                                          24,
                                                                                         1981
                                                                                         (date
                                                                                          of
                                                                                        incep-         1995           1994
                                                                                         tion)
                                                                                          to
                                                                                         July
                                                                                          31,
                                                                                         1995
<S>                                                                  <C>      <C>        <C>  <C>      <C>  <C>       <C>  <C>

                                                                     Cash
                                                                     flows
                                                                     from
                                                                     financing
                                1993                                 activities:
                                                                                       $ 849,500         -            169,500
                                                                     Proceeds
                                                                     from
                                                                     short-
                                                                     term
                                                                     borrowings
56,500                                                                                   (623,500)       -              -
                                                                     Payment
                                                                     of
                                                                     short-
                                                                     term
                                                                     borrowings
                                  -                                                      2,628,868       -            175,798
                                                                     Increase
                                                                     (decrease)
                                                                     in loans
                                                                     payable,
                                                                     related
                                                                     party,
                                                                     net
(107,080)                                                                                2,377,14317,595              4,028
                                                                     Proceeds
                                                                     from
                                                                     bank
                                                                     debt and
                                                                     other
                                                                     long-
                                                                     term
                                                                     debt,
                                                                     net of
                                                                     deferred
                                                                     debt
                                                                     costs
(68,980)                                                                                 (1,281,612)(89,827)          (67,285)
                                                                     Reduction
                                                                     of bank
                                                                     debt and
                                                                     long-
                                                                     term
                                                                     debt
                                  -                                                      389,008339,008               50,000
                                                                     Proceeds
                                                                     from
                                                                     common
                                                                     stock to
                                                                     be
                                                                     issued
                                  -                                                      13,063,0771,974,202          1,710,791
                                                                     Proceeds
                                                                     from
                                                                     issuance
                                                                     of
                                                                     common
                                                                     stock,
                                                                     net
735,500                                                                                  437,200      437,200           -
                                                                     Proceeds
                                                                     from
                                                                     exercise
                                                                     of stock
                                                                     options
                                  -                                                      347,000         -              -
                                                                     Proceeds
                                                                     from
                                                                     issuance
                                                                     of
                                                                     convertible
                                                                     debentures
                                  -                                                        -             -            (7,169)
                                                                     (Decrease)
                                                                     increase
                                                                     in bank
                                                                     overdraft
7,169                                                                     Net            18,186,684
                                                                          cash               2,678,178                2,035,663
                                                                          provided
                                                                          by
                                                                          financing
                                                                          activities
                                                                                         648,027445,373
623,109                                                                   Net                                         202,654
                                                                     increase
                                                                     (decrease)
                                                                     in cash
                                                                     Cash at               -   202,654                  -
(50,180)                                                             beginning
                                                                     of
                                                                     period
50,180
                                                                     Cash at           $ 648,027648,027               202,654
                                                                     end of
                                                                     period
                                  -
                                                                     Supplemental      $1,359,504129,477              144,322
                                                                     disclosure
                                                                     of cash
                                                                     flow
                                                                     information
                                                                     -
                                                                     interest
                                                                     paid
                                  -                                  Noncash
                                                                     financing
                                                                     activities:
                                                                                       $ 2,725,000       -              -
                                                                     Issuance
                                                                     of
                                                                     convertible
                                                                     subordinated
                                                                     debenture
                                                                     for loan
                                                                     payable
                                                                     to
                                                                     officer
275,000                                                                                $ 2,945,000       -            1,575,000
                                                                     Issuance
                                                                     of
                                                                     common
                                                                     stock
                                                                     upon the
                                                                     conversion
                                                                     of
                                                                     convertible
                                                                     subordinated
                                                                     debentures,

                                                                     related
                                                                     party
                                  -                                                    $ 226,00044,000                182,000

                                                                     Conversion
                                                                     of
                                                                     short-
                                                                     term
                                                                     borrowings
                                                                     to
                                                                     common
                                                                     stock
                                  -

</TABLE>

















<PAGE>



                            Statement of Cash Flows, Continued

<TABLE>
<CAPTION>
                                                                                          August        1995          1994
                                                                                            24,
                                                                                           1981
                                                                                           (date
                                                                                            of
                                                                                          incep-
                                                                                           tion)
                                                                                            to
                                                                                           July
                                                                                            31,
                                                                                           1995
<S>                                                                   <C>       <C>        <C>  <C>     <C>  <C>      <C>  <C>
                                1993

                                                                           Conversion    $ 3,194,969    -             3,194,969
                                                                           of
                                                                           accrued
                                                                           interest,
                                                                           payroll
                                                                           and
                                                                           expenses
                                                                           by
                                                                           related
                                                                           parties
                                                                           to
                                                                               stock
                                                                      options

                                                                                         $ (198,417)    -             (198,417)
                                  -                                   Repurchase
                                                                      of stock
                                                                      options
                                                                      from
                                                                      related
                                                                      party

                                  -                                                      $ 142,441      -             142,441
                                                                      Conversion
                                                                      of
                                                                      accrued
                                                                      interest
                                                                      to stock
                                                                      options

                                  -                                                      $ 77,26577,265                 -
                                                                      Conversion
                                                                      of
                                                                      accounts
                                                                      payable
                                                                      to common
                                                                      stock

                                  -
                                                                           Conversion    $ 1,699,072    -               -
                                                                           of
                                                                           notes
                                                                           payable,
                                                                           bank
                                                                           and
                                                                           accrued
                                                                           interest
                                                                           to
                                                                               long-
                                                                      term debt


                                                       1,699,072           Conversion
                                                                           of            $ 1,863,514    -               -
                                                                           loans
                                                                           and
                                                                           interest
                                                                           payable,
                                                                           related
                                                                           party
                                                                           and
                                                                           accrued
                                                                               payroll
                                                                      and
                                                                      expenses,
                                                                      related
                                                                      parties
                                                                      to long-
                                                                      term
                                                                      accrued
                                                                               payroll
                                                                      and
                                                                      other,
                                                                      related
                                                                      party


                                                                           Issuance      $              -             127,000
1,863,514                                                                  of              127,000
                                                                           common
                                                                           stock
                                                                           upon
                                                                           the
                                                                           conversion
                                                                           of
                                                                           convertible
                                                                           subordinated
                                                                               debentures,
                                                                      other


                                  -


</TABLE>














<PAGE>

    



                 Notes to Financial Statements, Continued
   
                       Notes to Financial Statements

                 Years ended July 31, 1995, 1994 and 1993
                    and the Period From August 24, 1981
                   (Date of Inception) to July 31, 1995

(1)SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   BUSINESS DESCRIPTION

   Alfacell Corporation (the "Company") was incorporated in Delaware  on August
   24,  1981  for  the purpose of engaging in the discovery, investigation  and
   development of a  new  class  of  anticancer drugs and antiviral agents.  To
   date, the Company is in the initial  stage of its operations and has not yet
   engaged in any significant commercial activities.

   The  Company is a development stage company  as  defined  in  the  Financial
   Accounting Standards Board's Statement of Financial Accounting Standards No.
   7.  The  Company  is  devoting  substantially  all of its present efforts to
   establishing  its  business.   Its  planned principal  operations  have  not
   commenced  and,  accordingly,  no  significant   revenue  has  been  derived
   therefrom.

   BASIS OF FINANCIAL STATEMENTS

   The Company's financial statements have been prepared  on  a  going  concern
   basis  which contemplates the realization of assets and the satisfaction  of
   liabilities in the normal course of business.

   As shown in the financial statements, the Company has reported net losses of
   $1,993,123,  $2,234,428  and  $2,357,350 for the fiscal years ended July 31,
   1995, 1994 and 1993, respectively.   The loss from date of inception, August
   24, 1981, to July 31, 1995 amounts to $37,449,120.  As of July 31, 1995, the
   Company had a working capital deficit  of  $1,004,973,  liabilities exceeded
   its  assets  and  there  is a deficit in stockholders' equity  of  $832,566.
   These  factors  raise substantial  doubt  about  the  Company's  ability  to
   continue as a going concern.

   The Company's continued  operations  will  depend  on  its  ability to raise
   additional  funds  through  a  combination  of  equity  or  debt financings,
   collaborative   agreements,  strategic  alliances  and  revenues  from   the
   commercial  sale  of  ONCONASE.   The  Company  believes  that  its  current
   resources (including  proceeds  of the recently completed private placement,
   see note 16), will be sufficient  to meet its anticipated cash needs through
   August 1996.  To date, a significant  portion of the Company's financing has
   been  provided  by its President and Chief  Executive  Officer  and  through
   private placements  of  common  stock,  the  issuance  of  common  stock for
   services rendered and debt financing.


(1)SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, (CONTINUED)

   BASIS OF FINANCIAL STATEMENTS, (CONTINUED)

   The  Company's  long-term  liquidity  will  depend  on  its ability to raise
   substantial  additional funds.  There can be no assurance  that  such  funds
   will be available to the Company on acceptable terms, if at all.

   PROPERTY AND EQUIPMENT

   Property and equipment  is  stated  at cost.  Depreciation is computed using
   the straight-line method over the estimated  useful  lives of the respective
   assets ranging from five to ten years.  When assets are retired or otherwise
   disposed of, the cost and related accumulated depreciation  are removed from
   the  accounts  and any resulting gain or loss is included in operations  for
   the period.

   The cost of repairs  and  maintenance  is charged to operations as incurred;
   significant renewals and betterments are capitalized.

   MARKETABLE SECURITIES

   The Company's investments in marketable securities are available for sale to
   fund its operations.  The Company, subject  to changes in market conditions,
   does not intend to hold the marketable securities  for an extended period of
   time and, accordingly, they have been classified as  current  assets and are
   carried at fair value.

   PATENTS

   Costs  related  to  patents  are expensed when incurred.  Previously,  costs
   related to approved patents were  capitalized  and  were amortized using the
   straight-line method over the life of the patent, usually  17  years.  As  a
   result   of  this  change  in  policy,  the  Company  wrote-off  $76,807  of
   capitalized patent costs during the fiscal year ended July 31, 1995.

   DEFERRED DEBT COSTS

   Deferred debt  costs  associated with the Company's long-term debt are being
   amortized  using  the  straight-line  method  over  the  life  of  the  debt
   agreement.  Accumulated  amortization  as  of  July  31,  1995  and 1994 was
   $90,416 and $48,416, respectively.

   RESEARCH AND DEVELOPMENT

   Research and development costs are expensed as incurred.


(1)SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, (CONTINUED)

   NET LOSS PER SHARE

   Net loss per share is based on the weighted average number of common  shares
   outstanding  during  the  period  and  shares to be issued at the end of the
   period.  Common stock equivalents are not included in the computations since
   the effect would be antidilutive.

(2)MARKETABLE SECURITIES

   Effective  July  31,  1994,  the  Company  adopted  Statement  of  Financial
   Accounting  Standards  No.  115  (SFAS  No. 115),  "Accounting  for  Certain
   Investments  in  Debt and Equity Securities."   There  was  no  effect  upon
   adopting this Statement.  Under this new accounting standard, securities for
   which there is not  the  positive intent and ability to hold to maturity are
   classified as available-for-sale  and are carried at fair value.  Unrealized
   holding gains and losses on securities  classified as available-for-sale are
   carried  as  a  separate  component of stockholders'  equity.   The  Company
   considers its marketable securities to be available-for-sale.  The Company's
   marketable securities were purchased during July 1995 for the current fiscal
   year and June 1994 for the prior fiscal year.  The market value approximates
   cost due to the short holding  period.   As of July 31, 1995 and 1994, there
   were no unrealized holding gains or losses.

(3)PROPERTY AND EQUIPMENT

   Property and equipment consists of the following at July 31:
    


   
<TABLE>
<CAPTION>
                                          1995            1994
<S>                         <C>       <C>          <C>

   Laboratory equipment             $      587,443       568,672
   Office equipment                        130,143       117,035
   Leasehold improvements                   52,976        52,976
                                    $      770,562       738,683
</TABLE>
    
   
(4)LONG-TERM DEBT

   Long-term debt consists of the following at July 31:


<TABLE>
<CAPTION>
                                                                         1995                       1994
<S>                                                    <C>        <C>                <C>       <C>
                                                                $         1,577,049          $       1,645,513
 First Fidelity Bank, N.A., New Jersey, payable in
 monthly
  installments of $15,945, including principal and
  interest at 7.5% commencing on October 1, 1993.
  Subject to other provisions, the entire unpaid
  amount shall be due and payable on May 31, 1996.
  The note is secured by substantially all of the
  assets of the Company and contains restrictive
  covenants including restrictions on the payment of
  dividends to stockholders.  The President and Chief
  Executive Officer of the Company has personally
  guaranteed the note and has pledged certain
  additional collateral including a majority of the
  shares of common stock and options to purchase
  common stock of the Company owned by her.  Certain
  obligations owed by the Company to the President and
  Chief Executive Officer are subordinated to the bank
  debt.
 Note payable in monthly installments of $600,                                9,833                     16,193
 including
  principal and interest at 6.3%, commencing September
1993 and each month thereafter until September 1996,
secured by equipment.
 Note payable in monthly installments of $164,                                2,411                      3,559
 including
  principal and interest, commencing May 1994 and each
month thereafter until September 1996, secured by
equipment.
 Note payable in monthly installments of $822,                                8,586                     17,070
 including
  principal and interest at 10.4%, commencing May 1993
and each month thereafter until April 1996, secured by
equipment.
 Note payable in monthly installments of $728,                               12,224                      -
 including
  principal and interest at 8.5%, commencing February
1995 and each month thereafter until January 1997,
secured by equipment.
                                                                          1,610,103                  1,682,335

Less current portion                                                      1,602,974                     88,359
                                                                $             7,129          $       1,593,976
</TABLE>

(4)LONG-TERM DEBT, (CONTINUED)

   Principal maturities for the next two years ending July 31, are as follows:

<TABLE>
<CAPTION>
1996               $       1,602,974
<S>        <C>       <C>
1997                           7,129
                   $       1,610,103
</TABLE>

(5)LOANS AND INTEREST PAYABLE, RELATED PARTY

   From time to time, the Company's President  and  Chief Executive Officer has
   advanced sums of money to the Company in the form  of unsecured obligations,
   payable on demand.  The following table provides a summary  of  the related-
   party  loan activity involving the President and Chief Executive Officer  at
   July 31:
<TABLE>
<CAPTION>
                                                               1995                        1994
<S>                                              <C>      <C>             <C>          <C>

   Loans and interest payable, related party at
beginning of year                                       $        203,723             $       -
   Reduction in loan balance                                     (80,067)                    -
   Accrued interest                                               14,982                      5,306
   Repurchase of stock options                                   -                          198,417
   Loans and interest payable, related party at         $        138,638             $   203,723
end of year
</TABLE>
    
   
   In March  1994,  the  following  liabilities  were converted into options to
   purchase  common  stock:   the  long-term liability  at  July  31,  1993  of
   $2,061,844, accrued payroll and expenses,  related  parties  of  $729,346 at
   July  31,  1993,  additional  advances  by the President and Chief Executive
   Officer  and  accrued interest during the period  from  August  1,  1993  to
   January 31, 1994  of  $260,353  and  accrued  salaries  and expense for that
   period  owed  to  the  President  and  Chief Executive Officer  and  to  the
   Executive Vice President and Medical Director  aggregating  $143,426.  These
   liabilities  as  of January 31, 1994 were converted into 5-year  options  to
   purchase 1,655,433  shares  of  common  stock at an exercise price of $3.20.
   Certain options were issued pursuant to the 1993 Stock Option Plan (see note
   10).

   On May 1, 1994, the Company, with its bank's  consent,  reinstituted certain
   advances  of  $198,417  from  the  Company's  President and Chief  Executive
   Officer  as  short-term  debt  that was previously  converted  into  102,807
   options on March 30, 1994.  Such  options were returned to the Company.  The
   Company's  bank has consented to allow  repayment  of  such  advances  under
   certain circumstances and $80,067 was repaid during fiscal 1995.

(6)LOANS PAYABLE, OTHER

   At July 31,  1994,  a  Company  stockholder  had  a  loan outstanding to the
   Company of $44,000.  The loan, which was payable on demand, did not have any
   stated  interest  rate.   During fiscal 1995, this loan was  converted  into
   17,600 shares of common stock.

(7)LEASES

   The Company leases its facility  under a five-year operating lease which was
   due to expire on October 31, 1993,  but  has  been  extended to November 11,
   1996  at a reduced annual rental obligation commencing  April  1,  1993,  of
   $66,000.  The  Company has an option to further extend its lease, subject to
   certain conditions,  through  October  31,  1998,  at  the current rent.  In
   addition to the basic rent, the Company pays its pro rata share of increases
   in real estate taxes and utilities over the base year.  Rent expense charged
   to  operations  was  $66,000, $66,500 and $61,334 in 1995,  1994  and  1993,
   respectively.

   Future minimum lease payments  under noncancellable leases are approximately
   as follows:
    
   
<TABLE>
<CAPTION>
                                              Operating
                                                LEASES
<S>                              <C>          <C>
Year ending July 31:
         1996                               $   66,000
         1997                                   16,500
Total minimum lease payments                $   82,500
</TABLE>
    

   
(8)STOCKHOLDERS' DEFICIENCY

   On September 1, 1981, the Company  issued  712,500  shares  of  common stock
   (1,068,750  shares  adjusted  for  the stock split on September 8, 1982)  to
   officers  and  stockholders  in  exchange   for   equipment,   research  and
   development  services,  stock registration costs, reimbursement of  expenses
   and other miscellaneous services.   The common stock issued for services was
   recorded at the estimated fair value  of  services  rendered  based upon the
   Board of Directors' determination and ratification of the value of services.
   Equipment  received  in  exchange  for  common  stock  was  recorded at  the
   transferor's  cost.  Common stock issued for reimbursement of  expenses  was
   recorded based upon expenses incurred.  All values assigned for expenses and
   services  rendered   have  been  charged  to  operations  except  for  stock
   registration costs which were charged against proceeds.

   On July 30, 1982, the  Company  sold  82,143 shares of common stock (123,214
   shares  adjusted to reflect the stock split  on  September  8,  1982)  to  a
   private investor at a price of $1.40 per share, resulting in net proceeds to
   the Company of approximately $108,500.

   On September  8,  1982,  the Company declared a 3-for-2 stock split.  Shares
   previously issued by the Company  have  been restated in accordance with the
   stock split.

(8)STOCKHOLDERS' DEFICIENCY, (CONTINUED)

   On September 8, 1982, the Company issued 15,000 shares of common stock to an
   officer and stockholder in exchange for equipment.   The  equipment received
   in exchange for the common stock was recorded at the transferor's cost.

   On November 1, 1982 and January 3, 1983, the Company sold 28,125  and 16,071
   shares  of  common  stock,  respectively,  to private investors at $.93  per
   share, resulting in net proceeds to the Company of approximately $41,250.

   On January 17, 1983, the Company sold 660,000 shares of its common stock and
   330,000 common stock purchase warrants in a  public  offering  at a price of
   $2.50  per  share, resulting in net proceeds to the Company of approximately
   $1,308,446.   The warrants were to expire 12 months after issuance; however,
   the Company extended  the  expiration  date  to  July  16, 1984.  During the
   fiscal years ended July 31, 1983 and 1984, the net proceeds  to  the Company
   from the exercising of the warrants amounted to $934,000.  Each common stock
   purchase  warrant  was  not  detachable from its common stock or exercisable
   until six months after the issuance  date of January 17, 1983.  Each warrant
   entitled the holder to purchase one share  of  common  stock  at an exercise
   price  of  $3.00  after six months and prior to nine months after  issuance.
   The exercise price  increased  to  $3.50  after  nine months and prior to 12
   months after issuance.

   In connection with the public offering, the Company  sold  60,000  five-year
   purchase warrants to the underwriters at a price of $.001 per warrant.  Each
   warrant  entitled  the  holder  to purchase one share of common stock at  an
   exercise price of $3.00.  Pursuant  to  the  antidilution  provisions of the
   warrants, the underwriters received warrants to purchase 67,415 shares at an
   exercise price of $2.67 per share.  As of July 31, 1986, all  such  warrants
   were exercised and the Company received proceeds of approximately $180,000.

   On  February  22, 1984, the Company filed a registration statement with  the
   Securities and  Exchange  Commission  for  the issuance of two series of new
   warrants  each  to  purchase  an  aggregate of 330,000  shares  (hereinafter
   referred  to  as one-year warrants and  two-year  warrants).   The  one-year
   warrants had an exercise price of $6.50 per share and expired July 17, 1985.
   The two-year warrants  had an exercise price of $10.00 per share and were to
   expire July 17, 1986.  However,  the Company extended the expiration date to
   August 31, 1987.  The one-year warrants and two-year warrants were issued as
   of July 17, 1984 on a one-for-one  basis  to  those  public offering warrant
   holders   who  exercised  their  original  warrants,  with  the   right   to
   oversubscribe to any of the warrants not exercised.  During the fiscal years
   ended July  31, 1985, 1986, 1987 and 1988, the Company received net proceeds
   of approximately $2,471,000 as a result of the exercising of the warrants.

   On January 2,  1987,  the  Company  issued 250,000 shares of common stock to
   officers  and stockholders, including  the  President  and  Chief  Executive
   Officer, in  recognition  of  services  performed for the Company.  The fair
   value of such shares was recorded as compensation expense.

   On February 3, 1987, the Company sold 5,000  shares  of  common  stock  to a
   private  investor  for  $5.00  per  share,  resulting in net proceeds to the
   Company of approximately $25,000.
(8)STOCKHOLDERS' DEFICIENCY, (CONTINUED)

   During the year ended July 31, 1988, the Company  issued  206,429  shares of
   common  stock for payment of legal and consulting services.  The fair  value
   of such shares was charged to operations.

   On September 1, 1987, the Board of Directors approved new wage contracts for
   three officers.   The  contracts provided for the issuance of 700,000 shares
   of common stock as an inducement  for  signing;  the  shares of common stock
   were issued on November 16, 1987.  The fair value of these  shares  has been
   recorded  as  deferred compensation and is being amortized over the term  of
   the employment  agreements.  The contracts also provided for the issuance of
   1,500,000 shares  of common stock in 750,000 increments on the occurrence of
   certain events.  These shares were issued during the fiscal years ended July
   31, 1989 and 1990 and  the  fair  value  of such shares has been recorded as
   deferred compensation and is being amortized  over the remaining term of the
   employment agreements.  The contracts also provided for five-year options to
   purchase 750,000 shares of common stock at $3.00  per share; options for the
   purchase of 170,000 shares were exercised on June 16, 1988 and the remaining
   options for the purchase of 580,000 shares expired on September 2, 1992.

   During  fiscal 1988, the Company issued 12,500 shares  of  common  stock  in
   connection  with  the  settlement  of certain litigation.  The fair value of
   these shares was charged to operations.

   During the fiscal year ended July 31,  1988,  the Company sold 61,073 shares
   of common stock to private investors at $2.92 per  share  resulting  in  net
   proceeds to the Company of approximately $178,133.

   On  September 21, 1988, the Company entered into a stipulation of settlement
   arising  from  a  lawsuit wherein it agreed to pay a total of $250,000 in 12
   monthly installments.   Under  the  agreement,  the  Company  authorized the
   issuance  on  September  7,  1988 and October 18, 1988 of 85,000 and  50,000
   shares, respectively, to an escrow account to secure payment of the $250,000
   due under the stipulation of settlement.   During the fiscal year ended July
   31, 1989, the Company issued and sold the 135,000 shares of common stock for
   $1,074,838.  On February 14, 1989, the Board  of  Directors  authorized  the
   issuance  of  an  additional  50,000 shares.  During the year ended July 31,
   1990,  the shares were sold for  $351,117.   The  proceeds  from  the  above
   transactions were used to pay the settlement and related legal costs, reduce
   loans from  and  interest due to the Company's President and Chief Executive
   Officer, and for working capital.

   During the fiscal  year ended July 31, 1989, the Company sold 105,840 shares
   of common stock to private  investors  at  $3.97  per share resulting in net
   proceeds to the Company of approximately $420,000.

   During the fiscal year ended July 31, 1990, the Company issued 52,463 shares
   of  common  stock for payment of legal and consulting  services.   The  fair
   value of the common stock was charged to operations.

   During the fiscal year ended July 31, 1990, the Company issued 50,000 shares
   of common stock  in  connection  with  the settlement of certain litigation.
   The fair value of these shares was charged to operations.

(8)STOCKHOLDERS' DEFICIENCY, (CONTINUED)

   During the fiscal year ended July 31, 1990,  the  Company sold 89,480 shares
   of  common stock to private investors at $3.97 per share  resulting  in  net
   proceeds to the Company of approximately $355,080.

   During the fiscal year ended July 31, 1991, the Company issued 87,000 shares
   of common  stock  for  payment  of  legal and consulting services.  The fair
   value of the common stock was charged to operations.

   During the fiscal year ended July 31,  1992,  the Company sold 70,731 shares
   of common stock to private investors at $2.75 to  $3.50  per share resulting
   in net proceeds to the Company of approximately $219,900.

   During the fiscal year ended July 31, 1992, the Company issued 45,734 shares
   of common stock as payment for services rendered to the Company.   The  fair
   value of this common stock was charged to operations.

   During  the  fiscal  years  ended  July 31, 1992 and 1990, 94,000 and 50,000
   shares of common stock, respectively, were issued to the Company's President
   and Chief Executive Officer upon the conversion of outstanding debentures.

   During the fiscal year ended July 31,  1993, the Company sold 352,667 shares
   of common stock to private investors at  prices  ranging from $2.00 to $3.00
   resulting  in  net  proceeds to the Company of approximately  $735,500.   In
   addition, the private  investors  were  granted  options  to purchase common
   stock totaling 587,167 shares at prices ranging from $3.00 to $7.00.  During
   the fiscal year ended July 31, 1995, 322,500 options expired.   A  total  of
   30,167  options  due  to  expire  on July 31, 1995 were extended to July 31,
   1996, their exercise price was reduced  to  $2.50  and  they  are  currently
   outstanding.   The  remaining 234,500 options are currently outstanding  and
   will expire during fiscal 1996.

   During the fiscal year ended July 31, 1993, the Company issued 54,600 shares
   of common stock as payment  for  legal  and other services performed for the
   Company.  The fair value of 49,600 shares  was  charged  to operations.  The
   remaining  5,000  shares  were  recorded as deferred compensation  and  were
   amortized over a one-year period,  beginning in February 1993, in accordance
   with the agreement entered into with the recipient.

   During the fiscal year ended July 31,  1994, the Company issued 7,000 shares
   of common stock as payment for services performed for the Company.  The fair
   value of the shares issued was charged to operations.

   During the fiscal year ended July 31, 1994,  the  Company sold 25,000 shares
   of common stock to a private investor at $2.00 per  share  resulting  in net
   proceeds  to the Company of $50,000.  In addition, the private investor  was
   granted options to purchase common stock totaling 25,000 shares at $4.00 per
   common share.  The options expire during fiscal 1997.

(8)STOCKHOLDERS' DEFICIENCY, (CONTINUED)

   During the  fiscal year ended July 31, 1994, the Company sold 800,000 shares
   of common stock  to  private  investors  at $2.50 per share resulting in net
   proceeds to the Company of $1,865,791.  In  addition,  the private investors
   were granted warrants to purchase common stock totaling  800,000  shares  at
   $5.00 per common share.  The warrants expire during fiscal 1997.

   During  the  fiscal year ended July 31, 1994, 400,000 shares of common stock
   were issued to  the Company's President and Chief Executive Officer upon the
   conversion of outstanding debentures.

   During the fiscal  year  ended  July 31, 1994, 25,400 shares of common stock
   were issued upon the conversion of other outstanding debentures.

   In September 1994, the Company completed  a  private  placement resulting in
   the  issuance of 288,506 shares of common stock and three-year  warrants  to
   purchase  288,506  shares  of common stock at an exercise price of $5.50 per
   share.  The common stock and  warrants  were  sold  in  units  consisting of
   20,000  shares  of  common  stock and warrants to purchase 20,000 shares  of
   common  stock.   The price per  unit  was  $50,000.   The  Company  received
   proceeds  of approximately  $545,000,  net  of  costs  associated  with  the
   placement of  approximately  $55,000  and  the conversion of certain debt by
   creditors of $121,265 into equivalent private  placement  units,  of  17,600
   shares for conversion of short-term borrowings and 30,906 shares issued  for
   services  rendered.  In October 1994, an additional two units at $50,000 per
   unit were sold  to  a private investor under the same terms as the September
   1994 private placement  resulting in the issuance of 40,000 shares of common
   stock.

   During the fiscal year ended  July  31, 1995, 185,000 shares of common stock
   were  issued  upon  the  exercise  of stock  options  by  unrelated  parties
   resulting in net proceeds to the Company  of  $437,200.  The exercise prices
   of the options ranged from $2.27 to $2.50, which had been reduced from $3.50
   and $5.00, respectively, during fiscal 1995.

   During the fiscal year ended July 31, 1995, the  Company sold 681,000 shares
   of  common  stock  to private investors resulting in  net  proceeds  to  the
   Company of approximately $1,379,000.  The shares were sold at prices ranging
   from $2.00 to $2.25.

   During the fiscal year  ended July 31, 1995, the Company sold 139,080 shares
   of common stock and 47,405  three-year warrants to purchase shares of common
   stock at an exercise price of  $4.00  per  share  to private investors.  The
   stock and warrants were sold at prices ranging from $2.25 to $2.73 per share
   and resulted in net proceeds to the Company of $343,808, of which $4,800 was
   for  services  rendered.   The common shares were issued  to  the  investors
   subsequent to July 31, 1995.

(9)COMMON STOCK WARRANTS

   The following table summarizes  the  activity  of  the common stock warrants
   issued in connection with the public stock offering during 1983:
    
   
<TABLE>
<CAPTION>
                                                                        SHARES               PRICE RANGE
<S>                                                         <C>      <C>          <C>      <C>
Sold in public offering                                                  330,000             $3.00-3.50
Sold to underwriters                                                      60,000                3.00
Exercised                                                                 (1,165)               3.00
Outstanding at July 31, 1983                                             388,835              3.00-3.50
Exercised                                                               (287,566)             2.00-3.50
Expired                                                                  (41,269)               3.50
Issued (one-year warrants)                                               288,731                6.50
Issued (two-year warrants)                                               288,731                10.00
Outstanding at July 31, 1984                                             637,462             3.00-10.00
Additional underwriters' warrants                                          7,415                2.67
  pursuant to antidilution provisions
Exercised                                                               (334,957)            2.67-10.00
Expired                                                                   (4,359)               6.50
Outstanding and exercisable at July 31, 1985                             305,561             2.67-10.00
Reinstated                                                                 2,000                6.50
Exercised                                                                (21,565)            2.67-10.00
Outstanding and exercisable at July 31, 1986                             285,996                10.00
Exercised                                                                (14,745)               10.00
Outstanding and exercisable at July 31, 1987                             271,251                10.00
Exercised                                                                (63,925)             $   7.06
Expired                                                                 (207,236)
Outstanding at July 31, 1988                                               -
</TABLE>
    
   
   STOCK PURCHASE WARRANTS

   On July 28, 1988, the Board of Directors granted stock  purchase warrants to
   acquire a maximum of 200,000 shares of common stock at $5.00 per share which
   were not exercised and expired.

   On July 23, 1991, the Board of Directors granted stock purchase  warrants to
   purchase  200,000  shares of common stock at $5.00 per share which were  not
   exercised and expired.
    
(9)COMMON STOCK WARRANTS, (CONTINUED)

   WARRANTS SOLD IN 1994 AND 1995 PRIVATE PLACEMENTS

   
<TABLE>
<CAPTION>
                                                 WARRANTS                  EXERCISE PRICE                    EXPIRATION
<S>                                           <C>            <C>          <C>              <C>        <C>
Sold in March 1994 Private Placement                 800,000         $             5.00                   3/21/97 to 6/21/97
Outstanding at July 31, 1994                         800,000                       5.00                   3/21/97 to 6/21/97
Sold in September 1994 Private Placement             288,506                       5.50                   12/9/97 to 12/14/97
Sold in October 1994 Private Placement                40,000                       5.50                   1/21/98
Sold in September 1995 Private Placement              47,405                    4.00                      10/1/98
Outstanding and exercisable at July 31, 1995       1,175,911         $      4.00 - 5.50                   3/21/97 to 10/1/98
</TABLE>
    

   
(10)STOCK OPTIONS

   1981 NON-QUALIFIED STOCK OPTION PLAN

   In 1981, the Board of  Directors  adopted  a non-qualified stock option plan
   and  had  reserved  300,000  shares  for  issuance   to   key  employees  or
   consultants.   Options  were  nontransferable  and expired if not  exercised
   within five years.  The maximum amount exercisable  in any one year was one-
   fifth  of  the  options  granted  which accumulated if not  exercised.   The
   options  were  issuable  in such amounts  as  determined  by  the  Board  of
   Directors and such prices  as  determined  by the Board of Directors, except
   that  no single recipient would be granted options  to  purchase  more  than
   15,000 shares.

   The following table summarizes stock options outstanding:


<TABLE>
<CAPTION>
                                                  SHARES            PRICE RANGE
<S>                             <C>         <C>           <C>     <C>

   Granted, August 24, 1984                       15,000        $       5.00
   Granted, August 1, 1985                        45,000               15.00
   Subtotal                                       60,000            5.00-15.00

   Cancelled                                     (45,000)           5.00-15.00
   Outstanding, July 31, 1990                     15,000               15.00
   Expired                                       (15,000)       $      15.00
   Outstanding, July 31, 1991                     -
</TABLE>
    

(10)STOCK OPTIONS, (CONTINUED)

   NON-QUALIFIED STOCK OPTIONS
   
   The Board  of  Directors  issued  non-qualified stock options which were not
   part of the 1981 non-qualified stock  option  plan or the 1989 Stock Plan as
   follows:


<TABLE>
<CAPTION>
                                                              SHARES                 PRICE RANGE
<S>                                             <C>         <C>         <C>         <C>

   Granted                                                   1,032,000            $   3.00-3.50
   Exercised                                                  (170,000)                 3.00
   Cancelled                                                    (6,000)                 3.50
   Balance at July 31, 1988                                    856,000                3.00-3.50

   Exercised                                                    (1,000)                 3.50
   Balance at July 31, 1989                                    855,000                3.00-3.50

   Cancelled                                                  (100,000)                 3.00
   Expired                                                     (59,011)                 3.50
   Exercised                                                  (105,989)               3.00-3.50
   Balance at July 31, 1990, 1991 and 1992                     590,000                3.00-3.50

   Expired                                                    (590,000)               3.00-3.50
   Granted                                                     750,000                  3.50
   Balance at July 31, 1993                                    750,000                  3.50
   Granted pursuant to conversion of certain
   liabilities,                                              1,397,818                  3.20
    primarily related party
   Repurchased stock options                                  (102,807)                 3.20
   Balance at July 31, 1994 and 1995                         2,045,011            $   3.20-3.50

   Exercisable at July 31, 1995                              1,143,982            $   3.20-3.50
</TABLE>

    
   
   The options outstanding at July 31, 1995 will expire  between  September 16,
   1996  and  March  30,  2004.  Subsequent to July 31, 1995, certain of  these
   options were extended, see Note 16.

(10)STOCK OPTIONS, (CONTINUED)

   In connection with certain  private  placements, the Board of Directors have
   included in the agreements, options to  purchase  additional  shares  of the
   Company's common stock as follows:

<TABLE>
<CAPTION>
                                                                 SHARES              PRICE RANGE
<S>                                             <C>          <C>            <C>     <C>
   Granted                                                         126,000        $     3.97
   Exercised (included in 1989 proceeds from
   sale to                                                         (25,200)             3.97
    private investors)
   Balance at July 31, 1989                                        100,800

   Granted                                                          61,720              6.50
   Exercised (included in 1990 proceeds from
   sale to                                                         (39,080)             3.97
    private investors)
   Expired                                                         (61,720)             3.97
   Balance at July 31, 1990                                         61,720

   Granted                                                          45,000              6.50
   Exercised (included in 1991 proceeds from
   sale to                                                         (16,720)             6.50
    private investors)
   Expired                                                         (45,000)             6.50
   Balance at July 31, 1991                                         45,000              6.50

   Granted                                                          50,000              5.00
   Expired                                                         (45,000)             6.50
   Balance at July 31, 1992                                         50,000

   Granted (30,167 options were repriced and                       587,167            2.50-7.00
   extended
    as described in note 8)
   Expired                                                         (50,000)             5.00
   Balance at July 31, 1993                                        587,167
   Granted                                                          25,000              4.00
   Balance at July 31, 1994                                        612,167            2.50-7.00

   Expired                                                        (322,500)             3.00
   Balance outstanding and exercisable at July
31, 1995                                                           289,667        $   2.50-7.00
</TABLE>
    
   
   The  options  outstanding  at  July  31, 1995, will expire during the fiscal
   years ending July 31, 1996 and 1997.


(10)STOCK OPTIONS, (CONTINUED)

   1989 STOCK PLAN

   On  February 14, 1989, the Company adopted  the  Alfacell  Corporation  1989
   Stock Plan (the "1989 Stock Plan"), pursuant to which the Board of Directors
   shall  issue  awards,  options  and grants.  The maximum amount of shares of
   common stock that may be issued pursuant  to  the  option plan is 2,000,000.
   The  per share option exercise price shall be determined  by  the  Board  of
   Directors.   All  options  are  nontransferable and forfeitable in the event
   employment is terminated within two years of the date an option is exercised
   or prior to an option being exercised.  In the event the option is exercised
   and said shares are forfeited, the  Company  will return to the optionee the
   lesser of the current market value of the securities  or  the exercise price
   paid.

   The stock option activity is as follows:


<TABLE>
<CAPTION>
                                                  SHARES                 PRICE RANGE
<S>                                <C>         <C>           <C>      <C>

   Granted, February 14, 1989                       230,000         $       5.00
   Granted, April 27, 1990                          450,000                 5.00
   Granted, November 2, 1990                        260,000                 5.00
   Granted, April 23, 1991                          945,000                 5.00
                                                  1,885,000
   Options issued in connection
with share purchase                                  36,365                 2.75
   Expired                                         (680,000)                5.00
   Cancelled                                                                5.00
                                                    (10,000)
   Balance at July 31, 1992                       1,231,365               2.75-5.00

   Expired                                       (1,195,000)                5.00
   Granted                                        1,575,000               3.50-5.00
   Balance at July 31, 1993                       1,611,365               2.75-5.00

   Expired                                          (36,365)                2.75
   Balance at July 31, 1994                       1,575,000               3.50-5.00

   Expired                                         (945,000)              3.50-5.00
   Exercised                                       (185,000)              2.27-2.50
   Balance outstanding and
      exercisable at July 31, 1995                  445,000         $      2.50-2.68
</TABLE>


(10)STOCK OPTIONS, (CONTINUED)

   In  order  to  induce  the exercise of options due to expire, the  Board  of
   Directors  approved  the extension  and  repricing  of  certain  options  as
   follows:

<TABLE>
<CAPTION>
                                     Exercise Price
<S>                      <C>                <C>                 <C>                  <C>
                                                                   No. of Options
     NO. OF OPTIONS           ORIGINAL            REVISED             EXERCISED         EXPIRATION DATE

          110,000                 $ 3.50            $   2.27                 110,000    January 9, 1995
          320,000                   5.00                2.50                  75,000     July 31, 1996
         200,000*                   5.00                2.68               -             July 31, 1996
          630,000                                                            185,000
</TABLE>


   *   Options to related parties were repriced at the fair market value of the
       common stock at the time of extension.


   1993 STOCK OPTION PLAN

   The Company's Board of  Directors  adopted  the  1993 Stock Option Plan (the
   "Plan") in November 1993 and the stockholders ratified  the  plan in January
   1994.   The  total number of shares of common stock authorized for  issuance
   upon exercise of options granted under the Plan is 3,000,000.

   The stock options activity is as follows:

<TABLE>
<CAPTION>
                                         OPTIONS                   PRICE RANGE
<S>                              <C>                <C>            <C>
   Granted                             1,703,159                 $ 2.71 - 5.00
   Balance at July 31, 1994            1,703,159
   Granted                               188,850                   2.27 - 5.00
   Balance at July 31, 1995            1,892,009                 $ 2.27 - 5.00
   Exercisable at July 31, 1995          771,864                 $ 2.71 - 5.00
</TABLE>

   These options  become  exercisable over five years starting at various dates
   from date of grant, up to one year after the grant date.

   The options outstanding  at July 31, 1995 will expire from November 10, 1997
   to March 13, 2005.

(11)STOCK GRANT AND COMPENSATION PLANS

   The Company had adopted a  stock  grant program effective September 1, 1981,
   and pursuant to said Plan, had reserved  375,000  shares of its common stock
   for issuance to key employees.  The stock grant program  was  superseded  by
   the  1989  Stock  Plan  and  no further grants will be given pursuant to the
   grant plan.  The following stock  transactions  occurred under the Company's
   stock grant program:


<TABLE>
<CAPTION>
    Year                  SHARES                Fair          Amount
    ended                                       VALUE           of
  JULY 31,                                                 COMPENSATION
<S>           <C>       <C>        <C>     <C>            <C>

    1983                  20,000         $      5.50        $  110,000
    1984                  19,750                5.125          101,219
    1985                  48,332             5.125-15.00       478,105
    1986                  11,250             5.125-15.00       107,032
    1988                  19,000         $      3.50       $     6,500
</TABLE>

   On January 26, 1984, the Company adopted a stock  bonus  plan  for directors
   and  consultants.   The  plan  was  amended  on  October 6, 1986, to reserve
   500,000 shares for issuance under the plan and to clarify a requirement that
   a stock cannot be transferred until three years after the date of the grant.
   The stock bonus plan for directors and consultants  was  superseded  by  the
   1989  Stock  Plan  and no further grants will be given pursuant to the stock
   bonus plan for directors  and consultants.  The following stock transactions
   occurred under the Company's stock bonus plan:

<TABLE>
<CAPTION>

     Year                                                           Amount
     ended                                         Fair               of
   JULY 31,                SHARES                  VALUE         COMPENSATION
<S>            <C>       <C>         <C>       <C>           <C>
     1984                   130,250          $   2.50-3.88       $  385,917
     1985                    99,163             3.50-15.00          879,478
     1985                   (42,500)               2.50            (105,825)*
     1986                    15,394             9.65-15.00          215,400
     1987                     5,000          $     15.00        $    75,000
</TABLE>

   *   Shares granted in 1984  were  renegotiated  in  1985  and cancelled as a
       result of recipient's termination.

(11)STOCK GRANT AND COMPENSATION PLANS, (CONTINUED)

   ALFACELL CORPORATION 1989 STOCK PLAN

   Under the 1989 Stock Plan, one million shares of the Company's  common stock
   have been reserved for issuance as awards to employees.  The 1989 Stock Plan
   also  provides for the granting of options to purchase common stock  of  the
   Company  (see  note  10).  In addition, the 1989 Stock Plan provides for the
   issuance of one million  shares of the Company's common stock as grants.  To
   be eligible for a grant, grantees  must  have made substantial contributions
   and shown loyal dedication to the Company  and  be  ineligible to receive an
   award or option.

   During  the  fiscal  years  ended,  the  following  awards and  grants  were
   authorized under the 1989 Stock Plan:

<TABLE>
<CAPTION>
    Year               SHARES           Fair                 Amount
    ended                               VALUE                  of
  JULY 31,                                                COMPENSATION
<S>          <C>     <C>         <C>    <C>      <C>     <C>

    1989                 30,000       $ 5.00           $       150,000
    1990                 56,000         6.00                   336,000
    1991                119,000         4.00                   476,000
    1992                104,000         2.75                   286,000
    1993                117,000         2.00                   234,000
    1994                  5,000       $ 3.00           $        15,000
</TABLE>

   Compensation expense is recorded for the fair value of  all stock awards and
   grants  over  the  vesting  period.   The  1994 stock award was  immediately
   vested.  There were no stock awards in fiscal 1995.

(12)INCOME TAXES

   The  Company  adopted the provisions of Statement  of  Financial  Accounting
   Standards No. 109, "Accounting for Income Taxes" (SFAS No. 109) for the year
   ended July 31, 1993.  Under this method, deferred tax assets and liabilities
   are determined  based  on  the  difference  between  the financial statement
   carrying amounts and tax bases of assets and liabilities  using  enacted tax
   rates  in  effect  for  all  years  in  which  the temporary differences are
   expected to reverse.







(12)INCOME TAXES, (CONTINUED)

   At  July  31, 1995 and 1994, the tax effects of temporary  differences  that
   give rise to the deferred tax assets are as follows:
<TABLE>
<CAPTION>
                                                                    1995                         1994
Deferred tax assets:
<S>                                             <C>          <C>               <C>          <C>
   Excess of book over tax depreciation                    $           26,223  $                  56,116
   Deferred compensation                                              165,999                     55,916
   Other                                                                7,993                      1,996
   Federal and state net operating loss                             8,926,338     8,662,634
carryforwards
   Research and experimentation and investment
   tax                                                                473,287                    471,234
    credit carryforwards
Total gross deferred tax assets                                     9,599,840                  9,247,896

Valuation allowance                                            (9,599,840)                    (9,247,896)
Net deferred tax assets                                    $           -       $                    -
</TABLE>

   A valuation  allowance is provided when it is more likely than not that some
   portion or all of the deferred tax assets will not be realized.

   At July 31, 1995,  the  Company has federal net operating loss carryforwards
   of approximately $23,460,000  that  expire  in  the years 1997 to 2010.  The
   Company also has investment tax credit carryforwards of $63,076 and research
   and experimentation tax credit carryforwards of $410,211  that expire in the
   years 1998 to 2010.  Ultimate utilization/availability of such net operating
   losses and credits may be significantly curtailed if a significant change in
   ownership occurs.

(13)OTHER FINANCIAL INFORMATION

   Accrued expenses as of July 31, consist of the following:

<TABLE>
<CAPTION>
                                               1995                  1994
<S>                             <C>        <C>           <C>      <C>

         Payroll and payroll             $  27,539       $        12,535
taxes
         Interest                           10,196                10,623
         Professional fees                  23,800                29,675
         Other                              40,242                    -
                                         $ 101,777       $        52,833
</TABLE>

(13)OTHER FINANCIAL INFORMATION, (CONTINUED)

   Prepaid expenses as of July 31, consist of the following:
<TABLE>
<CAPTION>
                                        1995                 1994
<S>               <C>              <C>       <C>        <C>

Insurance                        $    31,607          $    26,223
NIH research                               -               32,000
Other                                  7,000               10,444
                                 $    38,607          $    68,667
</TABLE>

(14)COMMITMENTS AND CONTINGENCIES

   On July 23, 1991, the Board of Directors authorized the Company  to  pay  to
   the  President and Chief Executive Officer of the Company an amount equal to
   15% of  any  gross  royalties  which  may  be  paid  to the Company from any
   license(s) with respect to the Company's principal product, ONCONASE, or any
   other products derived from amphibian source extract,  produced  either as a
   natural,  synthesized,  and/or  genetically  engineered  drug for which  the
   Company is the owner or co-owner of the patents, or acquires  such rights in
   the  future,  for  a  period not to exceed the life of the patent.   If  the
   Company manufactures and markets its own drugs, then the Company will pay an
   amount equal to 5% of gross  sales from any products sold during the life of
   the  patents.   In addition, the  agreement  provides  for  a  reduction  of
   indebtedness to the  President  and Chief Executive Officer in the amount of
   $200,000  upon the Company entering  into  a  licensing  agreement  for  its
   principal product.

   The Company  has  product  liability  insurance  coverage  in  the amount of
   $6,000,000 for clinical trials.  No product liability claims have been filed
   against the Company.  If a claim arises and the Company is found  liable  in
   an  amount  that  significantly  exceeds  the  policy  limits, it may have a
   material adverse effect upon the financial condition of the Company.

(15)RESEARCH AND DEVELOPMENT AGREEMENT

   In  November  1992,  the  Company  entered into a Cooperative  Research  and
   Development Agreement (CRADA) with the  National Institutes of Health (NIH).
   In accordance with this CRADA, the NIH will perform research for the Company
   on potential uses for its drug technology.  During the term of this research
   and development agreement, which expires  in  January  1996,  the Company is
   obligated to pay approximately $5,000 per month to the NIH.  Total  research
   and development expenses under this arrangement amounted to $64,000, $43,000
   and   $17,000  during  the  years  ended  July  31,  1995,  1994  and  1993,
   respectively.

(16)SUBSEQUENT EVENTS

   In order  to  preserve  stock  options  as  a source of financing which were
   granted during fiscal year 1993 and due to expire,  the  Board  of Directors
   approved  effective  September  15,  1995,  a one-year extension for 750,000
   options which were held by officers and due to  expire  on  that  day.   The
   exercise  price  was increased from $3.50 to $3.87, the fair market value of
   the common stock at the time of the extension.
(16)SUBSEQUENT EVENTS, (CONTINUED)

   On September 29, 1995,  the  Company completed a private placement resulting
   in the issuance of 1,105,536 shares  of  common  stock  and 8,540 three-year
   warrants to purchase shares of common stock at an exercise  price  of  $4.00
   per  share  to  private and institutional investors.  The stock and warrants
   were sold at prices  ranging  from  $2.00 to $3.70 per share and resulted in
   net proceeds to the Company of approximately $2.3 million.








    

<PAGE>


                              PART II

              INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 24.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

   Under Section 145 of the General Corporation Law of Delaware (the "GCL")
a  corporation  may indemnify any person who  was  or  is  a  party  or  is
threatened to be  made  a  party  to  any  threatened, pending or completed
action,  suit  or  proceeding, whether civil, criminal,  administrative  or
investigative (other than an action by or in the right of the corporation),
by reason of the fact  that  he  is or was a director, officer, employee or
agent of the corporation, or is or  was  serving  at  the  request  of  the
corporation,  partnership, joint venture, trust or other enterprise against
expenses (including  attorneys' fees), judgments, fines and amounts paid in
settlement actually and reasonably incurred in connection with such action,
suit or proceeding if  he acted in good faith and in a manner he reasonably
believed to be in or not  opposed to the best interests of the corporation,
and, with respect to any criminal  action  or proceeding, had no reasonable
cause to believe his conduct was unlawful.

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

   In  addition, the indemnification provided by Section 145 shall  not  be
deemed exclusive of any other rights to which those seeking indemnification
may be entitled  under  any  bylaw,  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.
The Certificate of Incorporation of the Company is consistent with  Section
145 of the GCL and its Bylaws provide that each director, officer, employee
and  agent  of the Company shall be indemnified to the extent permitted  by
the GCL.

   In  this  connection,  the  Company  has  entered  into  indemnification
agreements (the  "Indemnity  Agreements")  with each of its directors.  The
Indemnity  Agreements are consistent with the  Company's  By-laws  and  the
Company's policy  to indemnify directors to the fullest extent permitted by
law.  The Indemnity Agreements provide for indemnification of directors for
liabilities arising  out of claims against such persons acting as directors
of the Company (or any  entity  controlling,  controlled by or under common
control  with the Company) due to any actual or  alleged  breach  of  duty,
neglect, error,  misstatement,  misleading statement, omission or other act
done, or suffered or wrongfully attempted  by  such  directors,  except  as
prohibited   by  law.   The  Indemnity  Agreements  also  provide  for  the
advancement of  costs  and  expenses, including attorneys' fees, reasonably
incurred  by directors in defending  or  investigating  any  action,  suit,
proceeding  or  claim, subject to an undertaking by such directors to repay
such amounts if it  is  ultimately  determined  that such directors are not
entitled to indemnification.  The Indemnity Agreements  cover  future  acts
and omissions of directors for which actions may be brought.

   The   Indemnity   Agreements  also  provide  that  directors,  officers,
employees and agents are  entitled  to indemnification against all expenses
(including attorneys' fees) reasonably  incurred  in  seeking to collect an
indemnity claim or to obtain advancement of expenses from the Company.  The
rights of directors under the Indemnity Agreements are not exclusive of any
other rights directors may have under Delaware law, any liability insurance
policies  that  may be obtained, the Company's By-Laws or  otherwise.   The
Company would not  be  required to indemnify a director for any claim based
upon the director gaining  in  fact a personal profit or advantage to which
such director was not legally entitled,  any  claim  for  an  accounting of
profits  made  in  connection  with  a  violation  of Section 16(b) of  the
Securities Exchange Act of 1934 or a similar state or  common law provision
or  any  claim  brought  about or contributed to by the dishonesty  of  the
director.

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

   
ITEM 25.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

   The following is a  list of the estimated expenses to be incurred by the
Registrant in connection  with  the  distribution  of  the securities being
registered hereby, other than underwriting discounts and commissions.

          Registration                               $  5,100
          Accountants' Fees and Expenses             $ 63,500
          Legal Fees and Expenses                    $ 90,000
          Printing Expenses                          $  8,500
          Miscellaneous                              $  2,900
                              Total                  $170,000*

*    Includes fees and expenses paid to date pursuant to  the  Registrant's
     Registration  Statements  on  Form  SB-2  (File Nos. 33-83072 and  33-
     76950).
    

ITEM 26.  RECENT SALES OF UNREGISTERED SECURITIES
   
     On January 9, 1993, the Company issued 5,000 shares of Common Stock to
Diane  Scudiery  in payment of accrued wages aggregating  $10,000  and  500
shares of Common Stock  to  S.  Spector  for payment of consulting services
rendered  to the Company aggregating $1,000.   On  January  29,  1993,  the
Company issued  10,000  shares  of  Common  Stock to Mark Jay in payment of
legal fees aggregating $20,000; 75,000 shares  of  Common  Stock  to  James
McCash  for  an  aggregate  of  $150,000; 115,000 shares of Common Stock to
Digital Creations Inc for an aggregate  of  $230,000  and  32,500 shares of
Common Stock to Kimberly Computer Inc. for an aggregate of $65,000.  On May
5, 1993, the Company issued 23,500 shares of Common Stock to  John Frohling
in payment of legal fees aggregating $69,680.  On May 24, 1993, the Company
issued  12,000  shares of Common Stock to James McCash for an aggregate  of
$36,000; on June  16, 1993, the Company issued 3,000 shares of Common Stock
to Anatoly Ritikoff  for  an  aggregate  of  $9,000;  on June 29, 1993, the
Company  issued  11,834  shares  of  Common  Stock to James McCash  for  an
aggregate of $35,500; and on July 15, 1993, the Company issued 3,333 shares
of Common Stock to Ahmed Farag for an aggregate  of  $10,000.   Pursuant to
these transactions, the private investors were granted options to  purchase
an aggregate of 587,167 shares of Common Stock at prices ranging from $3.00
to  $7.00.  On September 22, 1995 the exercise price of options to purchase
30,167  shares  of  the  587,167 shares was reduced from $5.00 to $2.50 per
share and the exercise period  was  extended from July 31, 1995 to July 31,
1996.  Of the 587,167 options, 322,500  expired  during fiscal 1995 and the
balance will expire during the period January 1996 to July 1996.
    
    
    In September 1993, the Company sold 25,000 shares  of  Common Stock to
James McCash, at an aggregate purchase price of $50,000.  Pursuant  to this
transaction,  Mr.  McCash  was granted options to purchase an aggregate  of
25,000 shares of Common Stock  at  an  exercise  price  of $4.00 per share.
These options expire on September 14, 1996.

     On January 5, 1994, $127,000 of convertible debentures  were converted
into 25,400 shares of Common Stock by John Schierloh, pursuant to the terms
of  the  debentures.   Additionally,  on March 30, 1994 the Company  issued
5,000 shares of Common Stock to Ms. Anita Franklin for services rendered to
the Company.

        In November 1993, the Company commenced  a private placement which was
completed  on  March  21,  1994.   The private placement  resulted  in  the
issuance  of 800,000 shares of Common  Stock  and  three-year  warrants  to
purchase 800,000  shares  of Common Stock at an exercise price of $5.00 per
share.  The Common Stock and  Warrants  were  sold  in  units consisting of
20,000  shares  of Common Stock and Warrants to purchase 20,000  shares  of
Common Stock.  The  price  per  unit  was  $50,000.   After  deducting  the
expenses  of the offering and including the conversion of debt by a certain
investor and  conversion  of  accounts  payable  by a certain creditor, the
Company  received  net  proceeds  of  approximately  $1,865,791   from  the
offering.   The  units  were  acquired  by  the  investors  in such private
placement transaction from the Company pursuant to purchase agreements (the
"Purchase Agreements").  In the Purchase Agreements, the Company  agreed to
bear  all expenses in connection with the registration of the Common  Stock
(other than underwriting discounts and selling commissions and the fees and
expenses of counsel and other advisors to the investors).
    
   
     In September 1994, the Company commenced a private placement which was
completed  on  September  13,  1994.  The private placement resulted in the
issuance  of 288,506 shares of Common  Stock  and  three-year  Warrants  to
purchase 288,506  shares  of Common Stock at an exercise price of $5.50 per
share.  The Common Stock and  Warrants  were  sold  in  units consisting of
20,000  shares  of Common Stock and Warrants to purchase 20,000  shares  of
Common Stock.  The  price  per unit was $50,000.  After taking into account
expenses of the offering, the  conversion of debt by a certain investor and
conversion of accounts payable by  certain  creditors, the Company received
net proceeds of approximately $545,000 from the  offering.   The units were
acquired  by the investors in such private placement transaction  from  the
Company pursuant  to  purchase agreements.  In the purchase agreements, the
Company agreed to bear  all expenses in connection with the registration of
the Common Stock (other than underwriting discounts and selling commissions
and the fees and expenses of counsel and other advisors to the investors).
    
   
     During the fiscal year  ended July 31, 1994, $1,575,000 of convertible
debentures were converted into  Common Stock by the Company's President and
Chief  Executive Officer, pursuant  to  the  terms  of  the  debentures  as
follows:
    
   
     July 31, 1993, convertible debentures,
       related party                              $1,575,000

     August 18, 1993, converted to 50,000
       shares of Common Stock                       (300,000)

     September 28, 1993, converted to 50,000
       shares of Common Stock                       (200,000)

     March 30, 1994, converted to 300,000
       shares of Common Stock                     (1,075,000)

     July 31, 1994, convertible debentures,
       related party                               $    --
    
   
     In  February 1995 the Company issued an aggregate of 110,000 shares of
Common  Stock   upon   the   exercise  of  110,000  options  for  aggregate
consideration of $249,700; in March 1995 the Company issued an aggregate of
30,000 shares of Common Stock  upon  the  exercise  of  30,000  options for
aggregate  consideration  of  $75,000;  in June 1995 the Company issued  an
aggregate 35,000 shares of Common Stock upon the exercise of 35,000 options
for aggregate consideration of $87,500; in  July 1995 the Company issued an
aggregate 10,000 shares of Common Stock upon the exercise of 10,000 options
for aggregate consideration of $25,000; in August  1995  the Company issued
an aggregate of 10,000 shares of Common Stock upon the exercise  of  10,000
options for aggregate consideration of $25,000.
    
   
     On September 29, 1995, the Company completed a private placement which
resulted in the issuance of 1,925,616 shares of Common Stock and three-year
warrants to purchase 55,945 shares of Common Stock at an exercise price  of
$4.00  per  share.   On  October  21, 1994, the Company completed a private
placement which resulted in the issuance  of  40,000 shares of Common Stock
and 40,000 shares of Common Stock underlying warrants  at an exercise price
of $5.50 per share.  After taking into account expenses of these offerings,
the Company received net proceeds of approximately $4.2  million  from  the
offerings.  The Common Stock and warrants were acquired by the investors in
such  private  placement transactions from the Company pursuant to purchase
agreements.  In  the  purchase  agreements,  the Company agreed to bear all
expenses in connection with the registration of  the  Common  Stock  (other
than  underwriting  discounts  and  selling  commissions  and  the fees and
expenses  of counsel and other advisors to the investors).  115,000  shares
of Common Stock  sold  in  this  private  placement  were  sold pursuant to
Regulation S under the Securities Act.
    

     Unless   otherwise  stated,  the  foregoing  sales  of  the  Company's
securities were  effected  in private transactions in reliance upon Section
4(2) of the Securities Act,  or upon Section 4(2) of the Securities Act and
Rule 506 thereunder.


ITEM 27.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

     The  following  are filed either  as  exhibits  to  this  Registration
Statement  or  incorporated   by   reference   to  the  exhibits  to  prior
Registration Statements and reports of the Registrant as indicated:

          (a) EXHIBITS (numbered in accordance with  Item 601 of Regulation
S-B).
   
<TABLE>
<CAPTION>
                                                                       Exhibit No. or
                                                                       Incorporation BY
      Exhibit                                                          REFERENCE
        NO.         ITEM TITLE
<S>                 <C>                                                <C>
            3.1     Certificate of Incorporation                                         *
            3.2     By-Laws                                                              *
            3.3     Amendment to Certificate of Incorporation                          +++
            4.1     Form of Convertible Debenture                                       **
            5.1     Opinion of Ross & Hardies                                            +
           10.1     Employment Agreement dated as of July 1, 1994 with                  ++
                    Kuslima Shogen
           10.2     Lease, as amended - 225 Belleville Avenue,                          **
                    Bloomfield, New Jersey
           10.3     Amendment to Lease - 225 Belleville Avenue,                        ***
                    Bloomfield, New Jersey
           10.4     Term Loan Agreement dated as of May 31, 1993 by                     **
                    and between the Company and First Fidelity Bank,
                    N.A., New Jersey
           10.5     Term Note dated as of May 31, 1993 issued by the                    **
                    Company to First Fidelity Bank, N.A., New Jersey
           10.6     Patent Security Agreement dated as of May 31, 1993                  **
                    by and between the Company and First Fidelity
                    Bank, N.A., New Jersey
           10.7     Security Agreement dated as of May 31, 1993 by and                  **
                    between the Company and First Fidelity Bank, N.A.,
                    New Jersey
           10.8     Subordination Agreement dated as of May 31, 1993                    **
                    by and among the Company, Kuslima Shogen, and
                    First Fidelity Bank, N.A., New Jersey
           10.9     Amendment to Subordination Agreement dated as of                   ***
                    May 31, 1993 by and among the Company, Kuslima
                    Shogen and First Fidelity Bank, N.A., New Jersey,
                    dated June 30, 1995
          10.10     Form of Stock Purchase Agreement and Certificate                   ***
                    used in connection with private placements
          10.11     Form of Stock and Warrant Purchase Agreement and                   ***
                    Warrant Agreement used in Private Placement
                    completed on March 21, 1994
          10.12     The Company's 1993 Stock Option Plan and Form of                 *****
                    Option Agreement
          10.13     Debt Conversion Agreement dated March 30, 1994                    ****
                    with Kuslima Shogen
          10.14     Accrued Salary Conversion Agreement dated March                   ****
                    30, 1994 with Kuslima Shogen
          10.15     Accrued Salary Conversion Agreement dated March                   ****
                    30, 1994 with Stanislaw Mikulski
          10.16     Debt Conversion Agreement dated March 30, 1994                    ****
                    with John Schierloh
          10.17     Option Agreement dated March 30, 1994 with Kuslima                ****
                    Shogen
          10.18     Option Agreement dated March 30, 1994 with Kuslima                ****
                    Shogen
          10.19     Amendment No. 1 dated June 20, 1994 to Option                     ****
                    Agreement dated March 30, 1994 with Kuslima Shogen
          10.20     Amendment No. 1 dated June 17, 1994 to Term Loan                  ****
                    Agreement dated May 31, 1993 between Kuslima
                    Shogen and First Fidelity Bank, N.A., New Jersey
          10.21     Second Pledge Agreement dated June 17, 1994 by and                ****
                    among the Company, Kuslima Shogen and First
                    Fidelity Bank, N.A., New Jersey
          10.22     Form of Amendment No. 1 dated June 20, 1994 to                   *****
                    Option Agreement dated March 30, 1994 with Kuslima
                    Shogen
          10.23     Form of Amendment No. 1 dated June 20, 1994 to                   *****
                    Option Agreement dated March 30, 1994 with
                    Stanislaw Mikulski
          10.24     Form of Stock and Warrant Purchase Agreement and                     +
                    Warrant Agreement used in Private Placement
                    completed on September 13, 1994
          10.25     Employment Agreement dated as of July 15, 1994                      ++
                    with Gail E. Fraser
          10.26     Form of Subscription Agreements and Warrant                        +++
                    Agreement used in Private Placements closed in
                    October 1994 and September 1995
           21.0     Subsidiaries of Registrant                                         +++
           23.1     Consent of Ross & Hardies (included in Exhibit
                    5.1)
           23.2     Consent of KPMG Peat Marwick LLP                                     #
           23.3     Consent of Armus, Harrison & Co.                                     #
</TABLE>

    
   
___________________________

*     Previously  filed as exhibit to the Company's Registration  Statement
      on  Form S-18  (File  No.  2-79975-NY)  and  incorporated  herein  by
      reference thereto.

**    Previously  filed  as exhibits to the Company's Annual Report on Form
      10-K for the year ended  July  31,  1993  and  incorporated herein by
      reference thereto.

***   Previously  filed  as exhibits to the Company's Quarterly  Report  on
      Form 10-QSB for the  quarter  ended January 31, 1994 and incorporated
      herein by reference thereto.

****  Previously filed as exhibits to  the  Company's  Quarterly  Report on
      Form  10-QSB  for  the  quarter ended April 30, 1994 and incorporated
      herein by reference thereto.

***** Previously filed as exhibits  to the Company's Registration Statement
      on Form SB-2 (File No. 33-76950) and incorporated herein by reference
      thereto.

+     Previously filed as exhibits hereto.

++    Previously filed as exhibits to  the  Company's  Quarterly  Report on
      Form  10-QSB  for  the  quarter ended April 30, 1995 and incorporated
      herein by reference thereto.

+++   Previously filed as exhibits  to  the Company's Annual Report on Form
      10-KSB  for  the fiscal year ended July  31,  1995  and  incorporated
      herein by reference thereto.

#     Filed herewith.

    

ITEM 28.  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:

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

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

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

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

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

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



<PAGE>

   
                            SIGNATURES

     Pursuant  to  the  requirements  of  the  Securities Act of 1933,  the
Registrant  certifies that it has reasonable grounds  to  believe  that  it
meets all of  the  requirements  of filing on Form SB-2 and authorized this
Registration Statement to be signed  on  its  behalf  by  the  undersigned,
thereunto duly authorized, in the City of Bloomfield, State of New  Jersey,
on October 6, 1995.
    
                              ALFACELL CORPORATION
                              (Registrant)


                              By:/S/KUSLIMA SHOGEN
                                 Kuslima Shogen,
                                  President and
                                  Chief Executive Officer

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

   
/S/KUSLIMA SHOGEN           President and Chief Executive   October 6, 1995
Kuslima Shogen              Officer and Director
                            (Principal Executive Officer)


/S/GAIL E. FRASER           Vice President, Finance and     October 6, 1995
Gail E. Fraser              Chief Financial Officer and
                            Director (Principal Financial
                            Officer and Principal
                            Accounting Officer)


        *                   Executive Vice                  October 6, 1995
Stanislaw M. Mikulski, M.D. President, Medical Director
                            and Director


                            Director                        October 6, 1995
Allen Siegel, D.D.S.


        *                   Director                        October 6, 1995
Alan Bell


        *                   Director                        October 6, 1995
Robert R. Henry


/S/GAIL E. FRASER
  * By:  Gail E. Fraser
as attorney-in-fact


<PAGE>

    
          
   



                   INDEPENDENT AUDITORS' CONSENT



The Board of Directors
Alfacell Corporation:

We consent to the use of our report included herein and to the reference to
our firm under the headings  "Selected  Financial  Data"  and  "Experts" in
Post-Effective  Amendment  No. 2 to Registration Statement No. 33-83072  on
Form  SB-2  which  also  constitutes  a  post-effective  amendment  to  the
Company's Registration Statement No. 33-76950 on Form SB-2.

Our report dated September  29, 1995 contains an explanatory paragraph that
states that the Company's recurring losses from operations, working capital
deficiency and net capital deficiency  raise  substantial  doubt  about the
entity's  ability to continue as a going concern.  The financial statements
do not include  any  adjustments that might result from the outcome of that
uncertainty.  Further, our report as it relates to the financial statements
for the period from August 24, 1981 (date of inception) to July 31, 1995 is
based on the report of  other  auditors  as to the amounts included therein
for the period from August 24, 1981 (date of inception) to July 31, 1992.




                                        /S/KPMG PEAT MARWICK LLP
                                        KPMG Peat Marwick LLP






Short Hills, New Jersey
October 6, 1995

    

   




                   INDEPENDENT AUDITORS' CONSENT

The Board of Directors
Alfacell Corporation



We consent to the use of our report included herein and to the reference to
our  firm under the headings "Selected Financial  Data"  and  "Experts"  in
Post-Effective  Amendment  No.  2 to Registration Statement No. 33-83072 on
Form  SB-2  which  also  constitutes  a  post-effective  amendment  to  the
Company's Registration Statement No. 33-76950 on Form SB-2.

Our report dated December  9,  1992, except as to Note 18 which is July 19,
1993,  and  Note  3 which is October  28,  1993,  contains  an  explanatory
paragraph that states  that the Company's recurring losses from operations,
working capital deficiency  and  net  capital  deficiency raise substantial
doubt  about  the entity's ability to continue as  a  going  concern.   The
financial statements  and  financial statement schedules do not include any
adjustments that might result from the outcome of that uncertainty.




                                   /S/ ARMUS, HARRISON & CO.
                                   Armus, Harrison & Co



Mountainside, New Jersey
October 6, 1995
    




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission