ALFACELL CORP
POS AM, 1995-09-11
BIOLOGICAL PRODUCTS, (NO DIAGNOSTIC SUBSTANCES)
Previous: VLSI TECHNOLOGY INC, S-3/A, 1995-09-11
Next: WESTERN MICRO TECHNOLOGY INC, DEF 14A, 1995-09-11




  As filed with the Securities and Exchange Commission on September 8, 1995

                                        Registration No. 33-83072

                SECURITIES AND EXCHANGE COMMISSION
                      Washington, D.C. 20549
                      ______________________
                 POST-EFFECTIVE AMENDMENT NO. 1 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.
    



<PAGE>
                            ALFACELL CORPORATION
                            CROSS REFERENCE SHEET


              INFORMATION REQUIRED TO                  LOCATION IN
             BE INCLUDED IN PROSPECTUS                 REGISTRATION STATEMENT

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 pageof 
                                                  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



<PAGE>
              SUBJECT TO COMPLETION, DATED SEPTEMBER __, 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

   
                         3,279,561 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 3,279,561 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   3,279,561   shares,  1,002,906  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  1,188,149  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  Private Placement") and September 13,  1994  (the  "September
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  579,678  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  August  25,  1995  the  high bid and low asked quotations of the Common
Stock  were $4.00 and $4.13, 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 $158,000 (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 THREE 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 September __, 1995.




<PAGE>
                       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  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.




<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.
    
   
     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 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 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.
    
   
     Notwithstanding  the  encouraging  results  obtained  with ONCONASE to
date, it is still too early in its development to be able to  conclude that
it  will  prove to be an effective and safe therapeutic.  Furthermore,  the
marketing approval  process  for  pharmaceuticals  in  the United States is
expensive  and time consuming and there can be no assurance  that  ONCONASE
will be approved  for  marketing  in the United States by the Food and Drug
Administration (the "FDA").  See "Risk Factors."
    
   
     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
$1,695,000 (after giving effect  to  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 the payment of certain
offering  expenses)  which  has  been  used primarily for general corporate
purposes,  including the funding of research  and  development  activities,
including collaborations  with  the  NIH  and the National Cancer Institute
("NCI") and Phase II/III clinical trials.   On  the  date  hereof,  772,000
shares  of  Common  Stock and all of the 800,000 Warrants were outstanding.
This prospectus relates  to  the  offer  and sale of such 772,000 shares of
outstanding Common Stock and the 800,000 shares  of Common Stock underlying
such outstanding 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
$572,000  (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, including  collaborations  with the NIH and the
NCI and Phase II/III clinical trials.  On the date hereof,  230,906  shares
of  Common  Stock  and  all of the 288,506 Warrants were outstanding.  This
prospectus  relates to the  offer  and  sale  of  such  230,906  shares  of
outstanding Common  Stock and the 288,506 shares of Common Stock underlying
such outstanding Warrants.
    
   
     In April 1995 the  Company  commenced  a  private  placement  which is
ongoing as of the date hereof (the "Current Private Placement").  To  date,
the  Current  Private  Placement  has resulted in the issuance of 1,864,906
shares of Common Stock and three-year warrants to purchase 95,945 shares of
Common Stock at an exercise price of  $4.00  per  share.  After taking into
account  expenses  of the offering, the Company has received  to  date  net
proceeds of approximately  $3.8  million  from  the  offering.  The Company
intends  to  utilize  these  net  proceeds primarily for general  corporate
purposes, including the funding of  research  and  development  activities,
including  collaborations  with  the  NIH  and  the NCI and clinical trials
testing ONCONASE in several tumor types.  On the  date  hereof  all  of the
1,864,906 shares of Common Stock and 95,945 warrants are outstanding.   The
Company  intends  to  file  a  registration statement in the near future to
cover the sale of these shares of  Common  Stock  and  the shares of Common
Stock underlying these warrants.
    
     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  3,279,561
                              shares of Common Stock of  the  Company.   Of
                              these  shares  (i)  an aggregate of 1,002,906
                              have  been  issued to the  Private  Placement
                              Investors in  the March Private Placement and
                              the  September  Private  Placement,  (ii)  an
                              aggregate of 1,088,506  may  be  issued  upon
                              exercise  of  the  Warrants  which  have been
                              issued to the Private Placement Investors  in
                              the March Private Placement and the September
                              Private  Placement, and (iii) an aggregate of
                              1,188,149  may be issued upon exercise of the
                              Options which  have been issued to the Option
                              Holders    in    certain     other    private
                              transactions.  See "Selling Stockholders."
    
   
Securities Outstanding.....   As   of   July  28,  1995  the  Company   had
                              10,318,887    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 July  28,  1995,  the  Company
                              would have 12,595,542  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
                              $9,552,343.   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.   The  Company's President
and  Chief  Executive  Officer  and  principal  stockholder  has   provided
financing  to  meet  the  Company's  working  capital  needs  when  outside
financing sources were unavailable or insufficient.  At April 30, 1995, the
Company  had  an  accumulated deficit of approximately $36.8 million and  a
total stockholders'  deficiency of approximately $1.8 million.  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 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, 1994 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 April 30, 1995, the
Company had total assets of approximately $727,000 and total liabilities of
approximately  $2.5  million.   Of  such  liabilities,  approximately  $1.6
million is owed to a bank and is secured by  a lien on substantially all of
the Company's assets, including its patents.   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.
    
   
     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  to  date  from  the
Current Private Placement,  the  Company  believes  that  its  current cash
resources (assuming no exercise of any of the Warrants or Options  and  the
bank  debt  is refinanced on or before May 1996) will be sufficient to meet
its anticipated cash needs until 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, 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 $6,000,000 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 $1,000,000.  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 July 28, 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  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,  thus having 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 32.3% of the outstanding Common
Stock of the Company as of July 28, 1995  and  thus could in some instances
exercise  effective  control  over  the  Company.   See   "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 10,318,887
shares  of  Common  Stock  outstanding  as  of  July  28,  1995.  Of  these
outstanding   shares,   approximately   4,140,545  shares  are  "restricted
securities" as defined in Rule 144 adopted  under  the  Securities Act.  Of
these  restricted  shares,  an aggregate of 1,002,906 are covered  by  this
Registration Statement and were  sold in the March Private Placement and in
the September Private Placement, approximately  2,116,639  were eligible to
be sold under Rule 144 as of July 28, 1995, 340,000 will become eligible to
be  sold under Rule 144 on various dates commencing on September  14,  1995
through  February  22, 1997 and 681,000 were issued and sold in the Current
Private Placement and  will  be  included on a registration statement which
the Company intends to file in the  near  future.  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 2,276,655 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 to purchase an aggregate of 1,088,506  shares  of Common Stock
issued  in the March Private Placement and the September Private  Placement
and the Options  to  purchase  an  aggregate  of 1,188,149 shares of Common
Stock, as of July 28, 1995 there were options outstanding  to  purchase  an
aggregate  of  3,393,743  shares  of  Common Stock, which are covered by an
effective Registration Statement on Form  S-8 and generally, will be freely
tradeable upon issuance.  The Company also  has  outstanding as of July 28,
1995 warrants, which were issued and sold in the Current Private Placement,
to purchase an aggregate of 95,945 shares for which  the Company intends to
file a registration statement in the near future.  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  for  the  fiscal  year  ended  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 for the
fiscal year ended 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 $9,552,343.  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.


                    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 in the pink sheets.  On July 28, 1995, the high bid and
low asked quotations for the Company's Common Stock were $2-1/2 and $2-5/8,
respectively.    As  of  July  28,  1995,  there  were  approximately  1515
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 three fiscal years ended July 31, 1993, 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, 1993:
      First Quarter                4-3/4          1-5/8
      Second Quarter               4-3/4          1
      Third Quarter                7              2-3/4
      Fourth Quarter               6              2-3/4

     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, 1994 and
for  the  nine  months  ended  April 30,  1995  and  1994.   The  financial
statements of the Company for the  fiscal  years ended July 31, 1992, 1991,
and 1990 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, 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."  The interim information with respect to the nine months ended
April  30,  1995 and 1994 is unaudited but,  includes  in  the  opinion  of
management, all  adjustments  (consisting  of normal recurring adjustments)
considered necessary for a fair presentation of such data.  The results for
the nine months ended April 30, 1995 are not  necessarily indicative of the
results expected for the entire year.
    
     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 fiscal year ended 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>
                                             Nine Months Ended
                                                 April 30,
<S>                         <C>                      <C>
                                      1995                      1994
Revenue                                  $     9,653                $     2,315
Net Loss                                $(1,386,862)               $(1,673,391)
Net Loss per share
                                        $     ( .15)               $      (.20)
Dividends                                      NONE                       NONE
AT END OF PERIOD:
Total Assets                             $   727,197                $ 1,320,171
Long-Term
 Obligations                             $ 1,532,328                $ 1,615,831
</TABLE>

    
   
<TABLE>
<CAPTION>
                                                                   Year Ended July 31,
<S>                   <C>                    <C>                   <C>                    <C>                  <C>
                               1994                  1993                   1992                  1991                 1990
Revenue                          $     6,064           $       489            $         0          $     1,161          $     1,141
Net Loss                        $(2,234,428)          $(2,357,350)           $(4,772,826)         $(5,202,302)         $(4,860,116)
Net Loss per share
                                $      (.26)          $      (.31)           $      (.67)         $      (.76)         $      (.84)
Dividends                               NONE                  NONE                   NONE                 NONE                 NONE
AT END OF PERIOD:
Total Assets                    $    779,763           $   335,332            $   266,962          $   178,364          $   658,256
Long-Term
 Obligations                    $  1,593,976           $ 5,439,531            $ 1,427,000          $ 1,397,000          $   770,000
</TABLE>
    



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

RESULTS OF OPERATIONS:
   
     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 the fiscal
years ended July 31, 1994, 1993, 1992, 1991  and 1990 or in the nine months
ended April 30, 1995 and 1994.
    
NINE MONTHS ENDED APRIL 30, 1995 AND 1994
   
     RESEARCH AND DEVELOPMENT.  Research and development  expense  for  the
nine  months ended April 30, 1995 was $800,000 compared to $777,000 for the
same period  last  year,  an  increase of $23,000 or 3%.  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, 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 Medical Director.
    
   
     GENERAL  AND  ADMINISTRATIVE.   General and administrative expense for
the nine months ended April 30, 1995 was  $488,000 compared to $714,000 for
the same period last year, a decrease of $226,000  or  32%.   This decrease
was primarily due to a decrease over the same period last year 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.
    
   
     INTEREST.  Interest expense for  the  nine months ended April 30, 1995
was $108,000 compared to $184,000 for the same period last year, a decrease
of $76,000 or 41%.  This decrease was primarily  due  to  the conversion of
convertible  subordinated  debentures  to  common stock and a reduction  in
interest rates over the prior year.
    
   
NET LOSS.  The Company has incurred net losses  during  each year since its
inception.   The  net  loss for the nine months ended April  30,  1995  was
$1,387,000 as compared to  $1,673,000  for  the same period last year.  The
cumulative loss from the date of inception, August  24,  1981, to April 30,
1995  amounted to $36,843,000.  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.
    
FISCAL YEARS ENDED JULY 31, 1994, 1993 AND 1992
   
     RESEARCH  AND  DEVELOPMENT EXPENSES.  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.
    
   
     Research  and  development expense  for  fiscal  1993  was  $1,092,000
compared to $2,624,000  in  fiscal  1992, a decrease of  $1,532,000 or 58%.
This decrease was primarily due to a decrease in fiscal 1993 as compared to
fiscal  1992  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
remained constant at approximately $904,000 for fiscal 1994 and fiscal year
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.
    
   
     General  and administrative  expense  for  fiscal  1993  was  $904,000
compared to $1,763,000 in fiscal 1992, a decrease of $859,000 or 49%.  This
decrease was primarily  due  to  a  decrease  in fiscal 1993 as compared to
fiscal   1992  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 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.
    
   
     Interest expense for fiscal 1993 was $362,000 compared  to $385,000 in
fiscal 1992, a decrease of $23,000 or 6%.  The decrease in fiscal  1993 was
due to a reduction in interest rates during 1993.
    
   
     NET LOSS.  The Company has incurred net losses during each year  since
its inception.  The net loss for fiscal  1994 was $2,234,000 as compared to
$2,357,000  in  fiscal 1993 and $4,773,000 in fiscal  1992.  The cumulative
loss from the date of inception, August 24, 1981, to July 31, 1994 amounted
to $35,456,000.   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, CAPITAL RESOURCES AND FINANCIAL CONDITION
   
     Alfacell has financed its operations since inception primarily through
equity and debt financing,  research  product  sales  and  interest income.
During the nine months ended April 30, 1995, the Company had a net increase
in  cash  of  $207,000.   This  increase  resulted  from  net cash used  in
operating activities of $1,173,000 offset by net cash provided by investing
activities of $226,000 principally due to the sale of a marketable security
and  by  net  cash  provided  by financing activities of $1,154,000,  which
resulted primarily from a private  placement  of  common  stock  and common
stock warrants completed in September 1994, common stock purchases in April
1995 and proceeds from stock options exercised during the nine months ended
April  30,  1995.   Subsequent  to April 30, 1995, the Company completed  a
series of private placements of common  stock  and  common  stock  warrants
resulting in net proceeds of approximately $3.8 million.
    
   
     The  Company's  term loan agreement with its bank requires payment  of
the entire unpaid balance  on  May  31,  1996.   It  is  estimated that the
outstanding balance on that date will be $1,511,000.  The  Company  intends
to  refinance  the  loan  or  raise sufficient equity to pay off the unpaid
balance.  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 to date in
the  Current Private Placement,  the  Company  believes  that  its  current
resources  will  be  sufficient  to  meet  its anticipated cash needs until
August 1996 (assuming no exercise of any of the Warrants or Options and 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  (the  "Term  Loan"),  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   $198,417  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 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 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.
    
     Notwithstanding  the  encouraging  results  obtained  with ONCONASE to
date, it is still too early in its development to be able to  conclude that
it  will  prove to be an effective and safe therapeutic.  Furthermore,  the
marketing approval  process  for  pharmaceuticals  in  the United States is
expensive  and time consuming and there can be no assurance  that  ONCONASE
will be approved for marketing in the United States by the FDA.

     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:

          <circle>Cellular internalization;
          <circle>Ribonucleolytic degradation of RNAs;
          <circle>Inhibition of protein synthesis;
          <circle>Inhibition of the cell growth; and
          <circle>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 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  nine  month period ended
April  30, 1995 were $800,101.  Research and development expenses  for  the
fiscal  years   ended  July  31,  1994,  1993  and  1992  were  $1,114,455,
$1,091,762, and $2,624,088, respectively.  During fiscal 1994 the Company's
research and development efforts were focused on the further development of
ONCONASE.  During  fiscal  1995,  the  Company's  focus was 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 effects, 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")  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 product 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.
U.S. Patent No. 4,882,421 relates to a pharmaceutical that in purified form
is ONCONASE.  The Company also owns five other patent applications that are
pending in the United States Patent and Trademark Office ("USPTO").  One of
these relates to the correct  sequence  of  ONCONASE,  another  discloses a
protein that is closely related to ONCONASE, and the other three  relate to
combination  therapies  that  use  ONCONASE  in  addition to other approved
pharmaceuticals.
    
   
     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.  European Patent No. 0 440 633 covers the ONCONASE pharmaceutical and
a method  by which it is made, and European Patent No. 0 500 589 covers the
purified ONCONASE  protein  and certain therapeutically active combinations
of ONCONASE with other pharmaceuticals.   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, the Company  restructured its bank loan and
in  connection  therewith  the  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.  However,
there can be no assurance that the Company's  methods  or  anti-tumor agent
are  unique  and  that other drugs or treatment modalities are  either  not
currently available  or  may  not be developed in the future which are more
effective than ONCONASE, which  may  treat the same diseases as those which
the Company's product is designed to treat.
    

EMPLOYEES

     As of July 28, 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 October 31, 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>
                                                                                                           With
                                                                                                          Company
NAME                                           AGE       POSITION WITH THE COMPANY                         SINCE
<S>                                     <C>              <C>                                        <C>
Kuslima Shogen                                 48        President, Chief Executive Officer and            1981
                                                         Director
Gail E. Fraser                                 37        Vice President, Finance and Chief                 1994
                                                         Financial Officer and Director
Stanislaw M. Mikulski, M.D.                    51        Executive Vice President, Medical Director        1986
                                                         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  firm  which  advises
international corporations  and  foreign  governments  on  foreign exchange
risk.   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 ($)
                                                                            COMPENSATION ($){(1)}   OPTIONS/
                                                                                                     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 the same exercise 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 the same exercise 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.  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.  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.
    
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  have
been paid  primarily  pursuant  to  this  procedure, and subsequent to such
time,  have been paid directly by the Company.   The  bank  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  July 28, 1995, the
shares of the Company's Common Stock pledged by Ms. Shogen  to  secure  the
Term  Loan  were  valued  at  $3,438,080  (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
July 28, 1995 was $2,346,002.   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.   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 $119,139 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 direct or indirect 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 July 28, 1995.   Except  as  otherwise noted, each person has
sole  voting  and investment power with respect  to  the  shares  shown  as
beneficially owned.
    
   
<TABLE>
<CAPTION>
DIRECTORS, OFFICERS OR                        NUMBER OF SHARES{(2)}       PERCENTAGE OF COMMON STOCK
5% STOCKHOLDERS{(1)}                                                      OUTSTANDING{(3)}
<S>                                           <C>                         <C>
Kuslima Shogen                                2,348,548{(4)}              20.7%
Stanislaw Mikulski                              763,814{(5)}               7.1%
Allen Siegel                                    280,262{(6)}               2.7%
Alan Bell                                       105,929{(7)}               1.0%
Robert R. Henry                                 231,250{(8)}               2.2%
Gail E. Fraser                                  195,000{(9)}               1.9%
All officers and directors     AS A GROUP     3,924,803{(10)}             32.1%
(SIX PERSONS)
</TABLE>
    
     (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 July 28,
          1995 by (ii) the sum of (A) the  number of shares of Common Stock
          outstanding as of July 28, 1995 plus  (B)  the  number  of shares
          issuable  upon  exercise  of  options  or  warrants  held by such
          stockholder which were exercisable as of July 28, 1995  or  which
          will become exercisable within 60 days after July 28, 1995.
    
   
     (4)  Includes   1,005,548   shares   subject  to  options  which  were
          exercisable as of July 28, 1995 or  which will become exercisable
          within 60 days after July 28, 1995.
    
   
     (5)  Includes 402,564 shares subject to options which were exercisable
          as of July 28, 1995 or which will become  exercisable  within  60
          days after July 28, 1995.
    
   
     (6)  Includes 115,000 shares subject to options which were exercisable
          as  of  July  28, 1995 or which will become exercisable within 60
          days after July 28, 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
          July  28,  1995 or will become exercisable within 60 days of July
          28, 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 July  28,  1995  or which will become exercisable within 60
          days after July 28, 1995 owned by Mr. Bell, 20,000 shares subject
          to options which were exercisable  as  of  July 28, 1995 or which
          will become exercisable within 60 days after  July 28, 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 July 28, 1995 or which will become exercisable  within  60
          days  after  July  28, 1995 and 60,000 shares underlying warrants
          which were exercisable  as  of July 28, 1995 or which will become
          exercisable within 60 days after July 28, 1995.
    
   
     (9)  Includes 195,000 shares underlying options which were exercisable
          as of July 28, 1995 or which  will  become  exercisable within 60
          days after July 28, 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 Private Placement
resulting in the  issuance of 800,000 shares of Common Stock and three-year
warrants (the "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  the initial registration statement and no Warrants have  been
exercised.  After  taking  into  account  expenses  of  the  offering,  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  $1,695,000  from  the
offering.
    
   
     On September  13,  1994,  the  Company completed the September 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  the initial registration statement 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 $572,000  from  the
offering.
    
   
     The Company's sale of Common Stock  and Warrants to several accredited
investors (as that term is defined in Rule  501  under  the Securities Act)
and non-accredited investors in each of the March Private Placement and the
September 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 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 Private
Placement have the right to have the offer and sale of the 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 445,000 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.   Of  these  Options,  none  have been exercised through the date
hereof.  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 and all of the  shares  offered  hereby are sold
and that 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 shares offered
hereby are sold and that  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 July 28, 1995, and
(iii) the shares of Common Stock underlying any other  options  or warrants
owned by the Selling Stockholder which are exercisable as of July  28, 1995
or  which  will  become  exercisable  within  60  days after July 28, 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>
                                                                                                                    Percentage of
                                                 Number of    Number of Shares    Number of        Number of         Outstanding
                                              Shares Offered     Offered and       Shares          Shares to        Shares to be
                               Number of      and Acquired in    Acquired in       Offered         be Owned             Owned
                                Shares         March Private      September       Underlying     Beneficially       Beneficially
SELLING STOCKHOLDERS         Beneficially        PLACEMENT         PRIVATE         OPTIONS           After        After Completion
                                 OWNED                            PLACEMENT                      COMPLETION OF     of OFFERING(1)
                                                                                                   OFFERING
<S>                       <C>                <C>              <C>              <C>            <C>                 <C>
Wojciech J. Ardelt(2)              20,000              ---           ---            10,000              10,000            *
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 D.              60,700           40,000           ---               ---              20,700            *
Boynton (5)
Peter M. Buccieri                  28,000           12,000           ---               ---              16,000            *
Corinne M. Champagne               30,540              ---           ---            18,500              12,040            *
Kimberly Computer                  65,000              ---           ---            32,500              32,500            *
Arthur G. Cooper                   40,000           40,000           ---               ---                   0            *
John Costanzi                      50,100              ---           ---            20,000              30,100            *
Digital Creations                 230,000              ---           ---           115,000             115,000            *
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. Gianacakes                40,000           40,000           ---               ---                   0            *
Robert Goldberg                    35,025           20,000           ---               ---              15,025            *
Michael A. Gordon                  20,000           20,000           ---               ---                   0            *
Arthur J. Grymes III               40,000           40,000           ---               ---                   0            *
Charles W. Halsey, Jr.             20,000           20,000           ---               ---                   0            *
Donald L. Harjes                   20,000           20,000           ---               ---                   0            *
Robert R. Henry(7)                231,250           80,000         40,000              ---             111,250            *
Heritage Finance & Trust          320,000          240,000         80,000              ---                   0            *
Heritage U.S.A. Value              80,000           80,000           ---               ---                   0            *
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 Konrad               40,000           40,000           ---               ---                   0            *
Werner O. Kunzli                   41,000           20,000         20,000              ---               1,000            *
Stephen C. Lampl & Anne            50,000              ---         40,000              ---              10,000            *
B. Shumadine
Michael Lowe(9)                    90,000              ---           ---            50,000              40,000            *
James H. Lynch, Jr.                40,000           40,000           ---               ---                   0            *
Timothy J. Manna                   80,000           40,000         40,000              ---                   0            *
Jack & Gretchen Maronde            69,500           40,000           ---               ---              29,500            *
Linda T. McCarthy(10)              61,000              ---         40,000           10,000              11,000            *
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          2.2%
Michael J. McCash                  33,540              ---           ---            18,500              15,040            *
Kenneth S. Mesches, M.D.           82,340              ---         40,000              ---              42,340            *
Abraham Mittelman(11)              70,000              ---           ---            50,000              20,000            *
Armand Della Monica                 7,000            4,000           ---               ---               3,000            *
Thruston B. Morton III &           44,000           40,000           ---               ---               4,000            *
Patricia R. Morton
Satish P. Patel                    80,000           80,000           ---               ---                   0            *
Michael Pisani(12)                115,000              ---         20,000              ---              95,000            *
Mary M. Richards                   36,640              ---           ---            18,500              18,140            *
Anatoly G. Ritikoff                 7,775              ---           ---             3,000               4,775            *
Susan E. Saltus                    40,000           40,000           ---               ---                   0            *
Roger H. Samet                    145,000           20,000         40,000              ---              85,000            *
John Schierloh(13)                343,929          145,600           ---           118,804              79,525            *
Warren Schwarz                     20,000           20,000           ---               ---                   0            *
Kuslima Shogen(14)              2,348,548              ---           ---           379,678           2,272,612          16.6%
Allen S. Siegel(15)               280,262              ---           ---           100,000             180,262          1.3%
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 Investment          40,000           40,000           ---               ---                   0            *
</TABLE>

    
(*)  Less than one percent.
   
(1)  Based  upon  shares  of  Common  Stock outstanding as of July 28, 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 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  Private  Placement  and  the  September  Private  Placement  in
     consideration for the conversion of $50,265 of accounts payable to him
     and received his Options for services rendered.
    
(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
     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 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
     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 3,279,561 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 its
Common  Stock,  par value $.001 per share.  As of July 28, 1995, there were
10,318,887 shares of Common Stock issued and outstanding and held of record
by approximately 1515 stockholders.
    
   
     As of July 28,  1995, 445,000 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
Private Placement,  288,506  shares  of  Common  Stock  were  reserved  for
issuance  pursuant to the Warrants sold in the September Private Placement,
95,945 shares  were  reserved for issuance pursuant to the warrants sold in
the Current Private Placement  and  1,898,159  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 third  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  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 July 28, 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  July 28, 1995, there were outstanding 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 Private Placement,  outstanding  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  Private  Placement  and
outstanding warrants to purchase 95,945  shares  of  the  Company's  Common
Stock at an exercise price of $4.00 per share issued in the Current Private
Placement.   Each  Warrant  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 July 28, 1995, there were outstanding options to purchase 4,677,837
shares of the Company's Common Stock  with  exercise  prices  ranging  from
$2.71  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  10,318,887 shares of Common Stock outstanding as of
July 28, 1995.  Of these outstanding shares, approximately 4,140,545 shares
are "restricted securities"  as  defined  in  Rule  144  adopted  under the
Securities Act.  Of these restricted shares, 1,002,906 are covered  by this
Registration  Statement,  approximately  2,116,639 were eligible to be sold
under  Rule  144  as of July 28, 1995, approximately  340,000  will  become
eligible to be sold  under  Rule  144 on various dates commencing September
14, 1995 through February 22, 1997  and 681,000 were issued and sold in the
Current Private Placement and will be  included on a registration statement
which the Company intends to file in the  near  future.   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 2,276,655 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 2,276,655  shares  of
Common Stock as of July 28, 1995 there were options outstanding to purchase
an aggregate  of 3,393,743 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.   The  Company  also  has outstanding as of
July 28, 1995 warrants to purchase an aggregate of 95,945 shares which were
issued  and  sold  in the Current Private Placement for which  the  Company
intends to file a registration statement in the near future.
    
     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  Private  Placement
exercised  their  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 for more
than three (3) years after the initial effective  date  thereof,  which was
August  3,  1994.   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  Private Placement
exercised  their  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 for more
than three (3) years after the initial  effective  date  thereof, which was
September 14, 1994.  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 Current Private Placement who
acquired  an  aggregate of 1,960,851 shares  (including  shares  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.  Any additional
investors in the Current Private Placement will also have such registration
rights.   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 expects  to  file  a
registration  statement  to  cover  such  shares  in  the  near future.  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 certain
additional states for one investor) 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  (including  schedules  thereto)  of
Alfacell Corporation  (a  development  stage  company)  for the fiscal year
ended 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 reports 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  and  schedules  of  Alfacell  Corporation (a
development stage company) as of July 31, 1994 and 1993, and for  the years
then ended, and for the period from August 24, 1981 (date of inception)  to
July  31,  1994, included herein or elsewhere in the Registration Statement
have been included  herein  and  in  the Registration Statement in reliance
upon the reports 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 reports of KPMG
Peat Marwick LLP covering the  July  31, 1994 and 1993 financial statements
and schedules contain 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  and  financial
statement schedules  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, 1994 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

<TABLE>
<CAPTION>
                                                                                              PAGE
<S>                                                                         <C>
Independent Auditors' Report of KPMG Peat Marwick LLP                                          F-2
Independent Auditors' Report of Armus, Harrison & Co.                                          F-4
    Audited Financial Statements:
         Balance Sheets - July 31, 1994 and 1993                                               F-5
         Statements of Operations - Years ended July 31, 1994,
1993 and 1992 and the Period from August 24, 1981 (Date of
Inception) to July 31, 1994
                                                                                               F-6
         Statements of Stockholders' Deficiency - Period from
August 24, 1981 (Date of Inception) to July 31, 1994
                                                                                               F-7
         Statements of Cash Flows - Years ended July 31, 1994,
1993 and 1992 and the Period from August 24, 1981 (Date of
Inception) to July 31, 1994
                                                                                              F-10
         Notes to Financial Statements - Years ended July 31,
1994, 1993 and 1992 and the Period from August 24, 1981 (Date of
Inception) to July 31, 1994
                                                                                              F-12
Unaudited Financial Statements:
         Balance Sheets - At April 30, 1995                                                   F-33
         Statements of Operations - for the nine month periods
          ended April 30, 1995 and 1994 and the period from August
          24, 1981 (Date of Inception) to April 30, 1995
                                                                                              F-34
         Statements of Cash Flows - nine months ended April 30,
1995 and 1994 and the period from August 24, 1981 (Date of
Inception) to April 30, 1995
                                                                                              F-35
         Notes to Unaudited Financial Statements - for the nine
          month periods ended April 30, 1995 and 1994 and the
          period from August 24, 1981 (Date of Inception) to April
          30, 1995
                                                                                              F-37
</TABLE>
    
                   INDEPENDENT AUDITORS' REPORT


To 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, 1994  and  1993  and  the related
statements of operations, stockholders' deficiency and cash flows  for  the
years then ended and the period from August 24, 1981 (date of inception) to
July  31,  1994.   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 year ended July
31, 1992 and 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 3 which  is  as  of  July  19,  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) through July 31, 1994  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, 1994 and
1993, and the  results  of  its operations and its cash flows for the years
then ended and the period from  August 24, 1981 (date of inception) to July
31, 1994 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 plan 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, 1994




<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.


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

                              /s/Armus, Harrison & Co.
                                             Armus, Harrison & Co.




<PAGE>
                             ALFACELL CORPORATION
                         (A Development Stage Company)
                                Balance Sheets
                            July 31, 1994 and 1993
<TABLE>
<CAPTION>
                            ASSETS                                                                  1994
<S>                                                             <C>          <C>                 <C>         <C>
                             1993                               Current
                                                                assets
                                                                    Cash                       $ 202,654                      $
                              ---                                   Marketable                   251,209
                                                                security
                              ---                                   Prepaid                         68,667
                                                                expenses
                                                     55,576            Total                     522,530
                                                                current
                                                                assets
55,576
                                                                Property and                     94,367
                                                                equipment,
                                                                net of
                                                                accumulated
                                                                depreciation
                                                                and
                                                                amortization
                                                                of $644,316
                                                                in 1994 and
                                                                $615,239 in
                                                                1993
109,784
                                                                Other
                                                                assets:
                                                                    Patents,                     82,562
                                                                net
49,391                                                              Deferred                     73,500
                                                                debt costs,
                                                                net
115,500                                                             Other                        6,804
    5,081                                                                                         162,866
 169,972                                                               Total                   $  779,763                     $
                                                                assets
 335,332

Current liabilities:
    Current portion of long-term debt and bank overdraft                           $    88,359                    $    77,074
    Loans payable, other                                                                44,000                         56,500
    Loans and interest payable, related party                                          203,723                       ---
    Accounts payable                                                                   413,025                        474,413
    Accrued payroll and expenses, related parties                                      158,265                        729,346
    Accrued expenses                                                                    52,833                        205,592
       Total current liabilities                                                       960,205                      1,542,925
Long-term debt, less current portion                                                 1,593,976                      1,675,687
Accrued payroll and other, related party                                             ---                            2,061,844
Convertible subordinated debentures, related party                                   ---                            1,575,000
Convertible subordinated debentures, other                                           ---                              127,000
       Total liabilities                                                             2,554,181                      6,982,456
Commitments and contingencies
Stockholders' deficiency:
    Preferred stock, $.001 par value
       Authorized and unissued, 1,000,000 shares at July 31,                         ---                             ---
1994
    Common stock $.001 par value.  Authorized 25,000,000 shares                          9,125                          7,863
       in 1994, 15,000,000 shares in 1993; issued and
       outstanding 9,124,681 shares in 1994 and 7,862,281
       shares in 1993
    Capital in excess of par value                                                  33,680,954                     26,890,082
    Common stock to be issued, 20,000 shares in 1994                                    50,000                       ---
    Deficit accumulated during development stage                                  (35,455,997)                   (33,221,569)
                                                                                   (1,715,918)                    (6,323,624)
    Deferred compensation, restricted stock                                           (58,500)                      (323,500)
       Total stockholders' deficiency                                              (1,774,418)                    (6,647,124)
       Total liabilities and stockholders' deficiency                      $           779,763             $          335,332
</TABLE>

See accompanying notes to financial statements.

                                                         (continued)

<PAGE>
                             ALFACELL CORPORATION
                         (A Development Stage Company)

                           Statements of Operations

                   Years ended July 31, 1994, 1993 and 1992,
                      and the Period from August 24, 1981
                     (Date of Inception) to July 31, 1994



<TABLE>
<CAPTION>
                                                 August 24, 1981               1994                   1993                1992
                                                    (date of
                                                  inception) to
                                                  July 31, 1994
<S>                                     <C>      <C>             <C>      <C>             <C>    <C>            <C>   <C>
Revenue:
    Sales                                      $      553,489                   ---                    ---                 ---
    Investment income                                 186,012                    6,064                   489               ---
    Other income                                       54,103                   ---                    ---                 ---
                                                      793,604                    6,064                   489               ---
Costs and expenses:
    Cost of sales                                     336,495                   ---                    ---                 ---
    Research and development                       19,164,977                1,114,455             1,091,762           2,624,088
    General and administrative                     14,234,385                  903,350               903,955           1,763,278
    Interest:
       Related parties                              1,017,177                   74,221               198,330             190,483
       Others                                       1,496,567                  148,466               163,792             194,977
                                                   36,249,601                2,240,492             2,357,839           4,772,826
                      Net loss                 $ (35,455,997)              (2,234,428)           (2,357,350)         (4,772,826)
       Loss per common share                   $     (7.90)                    (.26)                  (.31)               (.67)
Weighted average number of shares                   4,488,000                8,466,000             7,602,0007,071,000
outstanding
</TABLE>

See accompanying notes to financial statements.



<PAGE>

                             ALFACELL CORPORATION
                         (A Development Stage Company)

                     Statement of Stockholders' Deficiency

                             ALFACELL CORPORATION
                         (A Development Stage Company)

                     Statement of Stockholders' Deficiency
      Period from August 24, 1981  (Date of Inception)  to July 31, 1994


<TABLE>
<CAPTION>
                                               COMMON STOCK       CAPITAL    COMMON        DEFICIT         DEFERRED        TOTAL
                                                                    IN      STOCK TO     ACCUMULATED     COMPENSATION, STOCKHOLDERS'
                                                                  EXCESS       BE          DURING         RESTRICTED    DEFICIENCY
                                                                  OF PAR     ISSUED      DEVELOPMENT         STOCK
                                                                   VALUE                    STAGE
<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        $    212,987         ---           ---              ---213,700
stockholders for equipment, research and713
development, and expense reimbursement
Issuance of shares for organizational       50,000       50      4,950         ---           ---              ---5,000
legal services
Sales of shares for cash, net               82,143       82    108,418         ---           ---              ---        108,500
Adjustment for 3 for 2 stock split         422,321      422      (422)         ---           ---              ---           ---
declared 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        20,000       20    109,980         ---           ---              --- 110,000
program
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        19,750       20    101,199         ---           ---              --- 101,219
program
Issuance of shares under stock bonus plan  130,250      131    385,786         ---           ---              ---385,917
for 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        48,332       48    478,057         ---           ---              --- 478,105
program
Issuance of shares under stock bonus plan   99,163       99    879,379         ---           ---              ---879,478
for directors and consultants
Shares cancelled                          (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        11,250       12    107,020         ---           ---              --- 107,032
program
Issuance of shares under stock bonus plan   15,394       15    215,385         ---           ---              ---215,400
for 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                 2,933,052    2,933  6,849,112         ---      (7,198,714)           ---      (346,669)

Balance at July 31, 1986 (brought forward)            $2,933 6,849,112         ---      (7,198,714)           ---      (346,669)
                                         2,933,052
Exercise of warrants at $10.00 per share    14,745       15    147,435         ---           ---              ---        147,450
Issuance of shares under stock bonus plan    5,000        5     74,995         ---           ---              ---75,000
for directors and consultants
Issuance of shares for services            250,000      250    499,750         ---           ---              ---        500,000
Sales 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           206,429      207    724,280         ---           ---              ---724,487
consulting services
Issuance of shares under employment        700,000      700  2,449,300         ---           ---       (2,450,000)---
incentive agreement
Issuance of shares under stock grant        19,000       19     66,481         ---           ---              ---  66,500
program
Exercise of options at $3.00 per share     170,000      170    509,830         ---           ---              ---        510,000
Issuance of shares for litigation           12,500       12     31,125         ---           ---              ---31,137
settlement
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      133,333      133    399,867         ---           ---              ---   400,000
share
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        750,000      750  3,749,250         ---           ---       (3,750,000)          ---
agreement
Issuance of shares under the 1989 Stock     30,000       30    149,970         ---           ---         (150,000)          ---
Plan
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            52,463       52    258,725         ---           ---              ---258,777
consulting services
Issuance of shares under the 1989 Stock     56,000       56    335,944         ---           ---         (336,000)          ---
Plan
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        750,000      750  3,749,250         ---           ---       (3,750,000)          ---
agreement
Conversion of debentures at $5.00 per      100,000      100    499,900         ---           ---              ---   500,000
share
Amortization of deferred compensation,          ---       ---       ---        ---           ---         3,015,5613,015,561
restricted stock
Net loss                                        ---       ---       ---        ---      (4,860,116)           ---    (4,860,116)
Balance at July 31, 1990                 6,799,829    6,800 23,699,631         ---     (20,889,091)    (5,920,516)   (3,103,176)

Balance at July 31, 1990 (brought forward)6,799,829   $6,80023,699,631         ---     (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    119,000      119    475,881         ---           ---         (476,000)          ---
Plan
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)       (3,504,955)(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       94,000       94    469,906         ---           ---              ---   470,000
share
Issuance of shares for services             45,734       46    156,944         ---           ---              ---        156,990
Issuance of shares under the 1989 Stock    104,000      104    285,896         ---           ---         (286,000)          ---
Plan
Amortization of deferred compensation,          ---       ---       ---        ---           ---         3,046,7263,046,726
restricted stock
Net loss                                        ---       ---       ---        ---      (4,772,826)           ---    (4,772,826)
Balance at July 31, 1992                 7,338,014    7,338 25,778,877         ---     (30,864,219)      (744,229)   (5,822,233)
Sale of shares to private investors        352,667      353    735,147         ---           ---              ---        735,500
Issuance of shares for legal services       49,600       50    132,180         ---           ---              ---        132,230
Issuance of shares for services              5,000        5      9,995         ---           ---          (10,000)          ---
Issuance of shares under the 1989 Stock    117,000      117    233,883         ---           ---         (234,000)          ---
Plan
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      425,400      425  1,701,575         ---           ---              ---1,702,000
share 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         72,800       73    181,927         ---           ---              ---        182,000
Issuance of shares for services             16,200       16     43,334         ---           ---              ---         43,350
Issuance of shares under the 1989 Stock      5,000        5     14,995         ---           ---              ---15,000
Plan, for services
Issuance of options to related parties          ---       ---3,194,969         ---           ---              ---3,194,969
upon conversion of accrued interest,
payroll and expenses
Repurchase of stock options from related        ---       ---(198,417)         ---           ---              --- (198,417)
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                 9,124,681    $9,12533,680,954     50,000      (35,455,997)       (58,500)   (1,774,418)
</TABLE>

         See accompanying notes to financial statements.














<PAGE>

                             ALFACELL CORPORATION
                         (A Development Stage Company)
                      Statements of Cash Flows, Continued

                             ALFACELL CORPORATION
                         (A Development Stage Company)

                           Statements of Cash Flows

                   Years ended July 31, 1994, 1993 and 1992,
                      and the Period from August 24, 1981
                     (Date of Inception) to July 31, 1994

<TABLE>
<CAPTION>
                                               August 24,                1994                    1993                    1992
                                              1981 (date of
                                              inception) to
                                              July 31, 1994
<S>                                  <C>     <C>            <C>     <C>             <C>     <C>             <C>     <C>
Cash flows from operating
activities:
  Net loss                                 $(35,455,997)            (2,234,428)             (2,357,350)             (4,772,826)
  Adjustments to reconcile net loss
to net cash used in operating
activities:
    Gain on sale of marketable                 (25,963)                   ---                     ---                     ---
securities
    Depreciation and amortization               908,294                  75,157                  42,923                  61,001
    Loss on disposal of property and             18,926                   ---                     ---                     ---
equipment
    Noncash operating expenses                4,766,211                  58,350                 132,230                 156,990
    Amortization of deferred                 11,383,500                 265,000                 664,729   3,046,726
compensation
    Amortization of organization                  4,590                   ---                     ---                     ---
costs
    Changes in assets and
liabilities:
     (Increase) decrease in prepaid            (68,667)                (13,091)                  45,490        (89,388)
expenses
     (Increase) decrease in other              (11,394)                 (1,723)                   5,586               646
assets
     Increase in interest payable,              948,262                   5,306                 198,330    190,483
related party
     Increase (decrease) in accounts            413,025                (61,388)                 161,691         (68,773)
payable
     Increase in accrued payroll and          2,506,410                 386,246                 301,979426,924
expenses, related parties
     Increase (decrease) in accrued             594,346                (10,318)                 228,152         165,908
expenses
       Net cash used in operating          (14,018,457)             (1,530,889)               (576,240)     (882,309)
activities
Cash flows from investing
activities:
  Purchase of marketable equity               (290,420)               (251,209)                   ---                     ---
securities
  Proceeds from sale of marketable               65,174                   ---                     ---                     ---
equity securities
  Purchase of property and equipment          (964,308)                (13,660)                (97,049)                 (3,598)
  Patent costs                                 (97,841)                (37,251)                   ---                   (7,695)
     Net cash used in investing             (1,287,395)               (302,120)                (97,049)      (11,293)
activities
Cash flows from financing
activities:
  Proceeds from short-term                 $    849,500                 169,500                  56,500                   ---
borrowings
  Payment of short-term borrowings            (623,500)                   ---                     ---                     ---
  Increase (decrease) in loans                2,628,868                 175,798               (107,080)719,766
payable - related party, net
  Proceeds from bank debt and other           2,359,548                   4,028                (68,980)                   ---
long-term debt, net of deferred debt
costs
  Reduction of bank debt and long-          (1,191,785)                (67,285)                   ---                     ---
term debt
  Proceeds from common stock to be               50,000                  50,000                   ---                     ---
issued
  Proceeds from issuance of common           11,088,875               1,710,791                 735,500       223,400
stock, net
  Proceeds from issuance of                     347,000                   ---                     ---                     ---
convertible debentures
  (Decrease) increase in bank                      ---                  (7,169)                   7,169                   ---
overdraft
    Net cash provided by financing           15,508,506               2,035,663                 623,109       943,166
activities
    Net increase (decrease) in cash             202,654                 202,654                (50,180)                  49,564
Cash at beginning of period                        ---                    ---                    50,180                     616
Cash at end of period                      $    202,654                 202,654                   ---                    50,180
Supplemental disclosure of cash flow       $  1,230,027                 144,322                   ---8,428
information - interest paid
Noncash financing activities:              $  2,725,000                   ---                   275,000                 500,000
  Issuance of convertible
subordinated debenture for loan
payable to officer
  Issuance of common stock upon the        $  2,945,000               1,575,000                   ---470,000
conversion of convertible
subordinated debentures, related
party
  Conversion of short-term                 $    182,000                 182,000                   ---                     ---
borrowings to common stock
  Conversion of accrued interest,          $  3,194,969               3,194,969                   ---                     ---
payroll and expenses by related
parties to stock options
  Repurchase of stock options from         $  (198,417)               (198,417)                   ---                     ---
related party
  Conversion of accrued interest to        $    142,441                 142,441                   ---                     ---
stock options
  Conversion of notes payable, bank        $  1,699,072                   ---                 1,699,072                   ---
and accrued interest to long-term
debt
  Conversion of loans and interest         $  1,863,514                   ---                 1,863,514                   ---
    payable, related party and
    accrued payroll and expenses,
    related parties to long-term
    accrued payroll and other,
    related party
  Issuance of common stock upon the        $    127,000                 127,000                   ---                     ---
conversion of convertible
subordinated debentures, other
</TABLE>

See accompanying notes to financial statements.


                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                         Notes to Financial Statements

                   Years ended July 31, 1994, 1993 and 1992
                      and the Period from August 24, 1981
                     (Date of Inception) to July 31, 1994

(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 $2,234,428, $2,357,350 and $4,772,826 for  the fiscal years ended July
      31, 1994, 1993 and 1992, respectively.  The loss  from date of inception,
      August 24, 1981, to July 31, 1994 amounts to $35,455,997.  As of July 31,
      1994, the Company had a working capital deficit of  $437,675, liabilities
      exceeded  its  assets and there is a deficit in stockholders'  equity  of
      $1,774,418.  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 18), will be sufficient  to meet its anticipated cash
      needs  until  February,  1995.   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.



                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued


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

      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 SECURITY

      The Company's investment in the marketable security is available for sale
      to  fund  its  operations.   The  Company, subject to changes  in  market
      conditions,  does  not intend to hold  the  marketable  security  for  an
      extended period of time  and,  accordingly,  it  has been classified as a
      current asset and is carried at fair value.

      PATENTS

      Costs related to patents are capitalized when incurred.  Costs related to
      approved patents are being amortized using the straight-line  method over
      the life of the patent, usually 17 years.  Previously unsuccessful patent
      costs have been expensed when the patent application is determined  to be
      worthless.

      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, 1994 and 1993
      was $48,416 and $6,416, respectively.

      RESEARCH AND DEVELOPMENT

      Research and development costs are expensed as incurred.








                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued


(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 SECURITY

      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  security  to be available-
      for-sale.  The Company's equity security was purchased on  June  23, 1994
      and  the market value approximates its cost.  As of July 31, 1994,  there
      were no unrealized holding gains or losses.

(3)   PROPERTY AND EQUIPMENT

      Property and equipment consists of the following at July 31:



                                                1994          1993

            Laboratory equipment          $  568,672     $  568,672
            Office equipment                 117,035         103,375
            Leasehold improvements            52,976          52,976
                                          $  738,683     $  725,023






                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued


(4)    LONG-TERM DEBT

       Long-term debt consists of the following at July 31:
                                                      1994              1993

<TABLE>
<CAPTION>
      First  Fidelity  Bank, N.A., New Jersey, payable in                   $1,645,513                  1,699,072
      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  officer-shareholder were subordinated  to  the
      bank debt at July 31, 1993.
<S>                                                             <C>                       <C>
      Note payable in monthly installments of $600,                             16,193                     21,195
      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,                              3,559               ----
      including principal and interest, commencing May
      1994 and each month thereafter until September
      1996, secured by equipment.
      Notes payable in monthly installments of $822,                            17,070                     25,325
      including principal and interest at 10.37%,
      commencing May 1993 and each month thereafter until
      April 1996, secured by equipment.
      Bank overdraft                                                            -----                      7, 169
                                                                             1,682,335                  1,752,761
      Less current portion                                                      88,359                     77,074
                                                                           $ 1,593,976                  1,675,687
</TABLE>

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

                  1995     $88,359
                  1996   1,590,497
                  1997       3,479
                        $1,682,335


                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued

(5)   LOANS  AND INTEREST PAYABLE AND  LONG-TERM  ACCRUED  PAYROLL  AND  OTHER,
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 Company's  President  and  Chief
 Executive Officer at various times has  exchanged  portions of the short-
 term  loans  payable  for  convertible debentures.  The  following  table
 provides  a  summary of the related-party  loan  activity  involving  the
 President and Chief Executive Officer at July 31:

<TABLE>
<CAPTION>
                                           1994                      1993                     1992
<S>                               <C>              <C>       <C>             <C>       <C>
Loans and interest payable,
related party at beginning of            $     ---                $  854,777              $   444,528
year
New loans                                      ---                   113,400                  818,998
Reduction in loan balance                      ---                 (234,142)                 (99,232)
Accrued interest                             5,306                   168,991                  190,483
Exchanged for convertible                      ---                 (275,000)                (500,000)
debentures
Repurchase of stock options                198,417                       ---                      ---
Transferred to long-term accrued
payroll and other, related party               ---                 (628,026)                      ---
Loans and interest payable,
related party at end of year          $    203,723                $      ---              $   854,777
</TABLE>

      In connection  with  the  Company's  debt  restructuring on May 31, 1993,
      certain  amounts  due  to  the Company's President  and  Chief  Executive
      Officer  were  subordinated to  the  debt  owed  to  the  bank  and  were
      reclassified as a long-term liability.  The amount which was reclassified
      included accrued  payroll  for  the  period  prior  to  August 1, 1992 of
      $1,390,819, accrued interest of $628,026, and other advances  of $13,660.
      At  July  31,  1993,  long-term accrued payroll and other, related  party
      consisted of these amounts  and  additional  accrued  interest of $29,339
      accrued after August 1, 1992.

      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 to $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 12).

      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  upon  the  exercise  of options by the Company's President  and
      Chief Executive Officer.


                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued


(6)   LOANS PAYABLE, OTHER

At July 31, 1994 and 1993, certain  Company  stockholders had loans outstanding
to  the  Company aggregating to $44,000 and $56,500,  respectively.   The
loans, which are payable on demand, do not have any stated interest rate.


(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 October
      31, 1995.  Commencing April 1, 1993,  annual  payments  under  the  lease
      agreement  are  $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  $66,500, $61,334 and
      $79,667 in 1994, 1993 and 1992, respectively.

      Future   minimum   lease   payments   under  noncancellable  leases   are
      approximately as follows:

<TABLE>
<CAPTION>
  YEAR ENDING JULY 31:      OPERATING LEASES
<S>                      <C>
1995                                $ 66,000
1996                                  16,500
   Total minimum lease
         payments                   $ 82,500
</TABLE>


(8)   CONVERTIBLE SUBORDINATED DEBENTURES, RELATED PARTY

      Convertible subordinated debentures at  July 31, 1994 and 1993 consist of
      the following:

<TABLE>
<CAPTION>
                                                  Rate of INTEREST
                                     AMOUNT                              DUE DATE         CONVERSION RATE
<S>                             <C>               <C>               <C>                <C>
Issue date:
August 1989                         $ 300,000           12.5%       August 1993            $ 6.00 per share
July 1991                            500,000            13.0%       July 1995                4.00 per share
April 1992                           500,000            10.0%       April 1996               4.00 per share
October 1992                         275,000            8.0%        October 1996             2.75 per share
Balance at July 31, 1993            1,575,000
Converted during year ended         1,575,000
July 31, 1994
Balance at July 31, 1994           $    --
</TABLE>


                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued



(8)   CONVERTIBLE SUBORDINATED DEBENTURES, RELATED PARTY, (CONTINUED)

      A provision of the debentures provides the  holder  the  right to convert
      the principal amount of the debentures into common shares of the Company.

      In connection with the Company's debt restructuring on May  31, 1993, the
      convertible debentures, related party were subordinated to the  bank debt
      (see note 4).

      In  March  1994, in connection with the conversion of certain liabilities
      into  options   to  purchase  common  stock,  all  remaining  outstanding
      convertible subordinated  debentures,  related  party  in  the  amount of
      $1,575,000  were  converted  into  400,000 shares of the Company's common
      stock.


(9)   CONVERTIBLE SUBORDINATED DEBENTURES, OTHER

      During  November  1990,  the  Company  issued   $127,000  of  convertible
      subordinated debentures which bore interest at 13.5%  per  annum and were
      due November 2, 1994.  The debentures were convertible into common shares
      at the conversion price of $5.00.  During the year ended July  31,  1994,
      the  debentures were converted into 25,400 shares of the Company's common
      stock.


(10)  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.



                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued



(10)  STOCKHOLDERS' DEFICIENCY, (CONTINUED)

      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.

      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 twelve 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.



                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued



(10)  STOCKHOLDERS' DEFICIENCY, (CONTINUED)

      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.

      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 the interest due to
      the Company's President and Chief  Executive  Officer,  and  for  working
      capital.


                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued



(10)  STOCKHOLDERS' DEFICIENCY, (CONTINUED)

      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.

      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.  The options expire  during  the  fiscal year ending July
      31, 1995.

      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.



                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued



(10)  STOCKHOLDERS' DEFICIENCY, (CONTINUED)

      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.

      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.  On August 3,  1994, the Securities and Exchange Commission ("SEC")
      declared effective a registration  statement for the offer and sale of up
      to 1,600,000 shares of common stock,  par  value  $.001 per share for the
      common stock and warrants sold to these investors.

      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.


(11)  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>
      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
</TABLE>



                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued


(11)  COMMON STOCK WARRANTS, (CONTINUED)

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

Exercised                                      (287,566)          $3.00-3.50
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                                        (207,326)
Outstanding at July 31, 1988                      ----
</TABLE>


                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                    Notes to Financial Statements, Continued


(11)  COMMON STOCK WARRANTS, (CONTINUED)

      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.

      During the year ended July 31, 1994, the Company sold 800,000 warrants in
      conjunction  with  the  sale of 800,000  shares  of  common  stock.   The
      warrants  have an exercise  price  of  $5.00  per  share,  are  currently
      exercisable  and  are all outstanding.  Expiration dates for the warrants
      range from March 21, 1997 to June 21, 1997.

(12)  STOCK OPTIONS

      1981 NON-QUALIFIED STOCK OPTION PLAN:

      In 1981, the Board of Directors adopted a non-qualified stock option plan
      and  has  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 will  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>


(continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                    Notes to Financial Statements, Continued


(12)  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>
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
Expired                                             ---
Granted pursuant to conversion
 of certain liabilities, primarily
  related party                               1,397,818                              3.20
Repurchased stock options                     (102,807)                              3.20
Balance at July 31, 1994                      2,045,011                     $     3.20 - 3.50
Exercisable at July 31, 1994                  2,045,011                     $     3.20 - 3.50
</TABLE>

      The  options  granted  during  the  fiscal year ended July 31, 1994  will
      expire between March 30, 1999 and March  30,  2003.   The options granted
      during the fiscal year ended July 31, 1993 expire on September 16, 1995.


                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued


(12)  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>
Granted                                      126,000                 $       3.97
Exercised (included in 1989 proceeds
from sale to private investors)           (25,200)                           3.97
Balance at July 31, 1989                     100,800
Granted                                       61,720                         6.50
Exercised (included in 1990 proceeds
from sale to private investors)             (39,080)                         3.97
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 private investors)             (16,720)                         6.50
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                                      587,167                       3.00 - 7.00
Expired                                   (50,000)                           5.00
Balance at July 31, 1993                     587,167
Granted                                       25,000                         4.00
Balance at July 31, 1994                     612,167                 $    3.00 - 7.00
</TABLE>


      The options outstanding  at  July 31, 1994, will expire during the fiscal
      years ending July 31, 1995, 1996, and 1997.


                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued


(12)  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>
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                                           (10,000)                           5.00
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
Granted                                                  ---
Expired                                             (36,365)                           2.75
Balance at July 31, 1994                           1,575,000                        3.50 - 5.00
Exercisable at July 31, 1994                       1,575,000                   $   3.50 - 5.00
</TABLE>

      The  options outstanding at July 31, 1994 will expire during  the  fiscal
      year ending July 31, 1995.


                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued

(12)  STOCK OPTIONS, (CONTINUED)

      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.
      At July 31, 1994, the Company  had issued an aggregate of 1,703,159 stock
      options under the Plan at exercise  prices  ranging  from $2.71 to $5.00.
      These  options  become  exercisable over five years starting  at  various
      dates from the date of grant,  up to one year after the grant date.  Such
      options expire five years after the date they become exercisable.

(13)  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>
                                                                                                       AMOUNT OF
      YEAR ENDED JULY 31,                  SHARES                        FAIR VALUE                  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                $          66,500
</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>
                                                                                                      AMOUNT OF
      YEAR ENDED JULY 31,                  SHARES                         FAIR 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.


                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued


(13)  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 12).  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 July 31, 1989, 1990, 1991,  1992,  1993 and
      1994 the following awards and grants were authorized under the 1989 Stock
      Plan:
<TABLE>
<CAPTION>
                                                                                                     AMOUNT OF
      YEAR ENDED JULY 31,                            SHARES             FAIR VALUE                 COMPENSATION
<S>                              <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.   During  the  fourth quarter of the
      fiscal year ended July 31, 1993, the Company recorded  additional expense
      of approximately $278,000 ($.04 per share) related to the amortization of
      deferred  compensation under the 1989 Stock Plan which should  have  been
      recorded as  an  additional  expense of approximately $93,000 for each of
      the three previous quarters in  fiscal  1993.   The  1994 stock award was
      immediately vested.

(14)  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.


                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                   Notes to Financial Statements, Continued

(14)  INCOME TAXES, (CONTINUED)

      At July 31, 1994 and 1993, the tax effects of temporary  differences that
      give rise to the deferred tax assets are as follows:

<TABLE>
<CAPTION>
      Deferred tax assets:                                                    1994                           1993
<S>                                                    <C>                            <C>
      Excess of book over tax depreciation                               $  56,116                      $  56,116
      Deferred compensation                                                 55,916                             --
      Other                                                                  1,996                             --
      Federal and state net operating loss                               8,662,634         7,916,411
carryforwards
      Research and experimentation and investment tax
credit carryforwards                                                       471,234                        437,496
      Total gross deferred tax assets                                    9,247,896                      8,410,023
      Valuation allowance                                              (9,247,896)                    (8,410,023)
      Net deferred tax assets                                          $     -0-                      $     -0-
</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,  1994,  the  Company had net operating loss carryforwards of
      $21,689,117 that expire in  the years 1997 to 2009.  The Company also has
      investment  tax  credit  carryforwards   of   $63,076  and  research  and
      experimentation tax credit carryforwards of $408,158  that  expire in the
      years  1998 to 2009.  As of July 31, 1993, the Company had net  operating
      loss carryforwards  of $21,762,136 that expire in the years 1997 to 2008.
      The Company also had  investment  tax credit carryforwards of $63,076 and
      research and experimentation tax credits  of $374,420, that expire in the
      years  1997  to  2008.   Ultimate utilization/availability  of  such  net
      operating  losses  and  credits  may  be  significantly  curtailed  if  a
      significant change in ownership occurs.

(15)  OTHER FINANCIAL INFORMATION

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

<TABLE>
<CAPTION>
                                                                     1994                       1993
<S>                                                  <C>                     <C>
Payroll and payroll taxes                                       $  12,535                  $  21,677
Interest                                                           10,623                    148,915
Professional fees                                                  29,675                     35,000
                                                               $   52,833                  $ 205,592
</TABLE>



(continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                    Notes to Financial Statements, Continued


(15)  OTHER FINANCIAL INFORMATION, (CONTINUED)

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

<TABLE>
<CAPTION>
                                                                             1994                            1993
<S>                                                  <C>                             <C>
      Insurance                                                         $  26,223                       $  46,806
      NIH research                                                         32,000                              --
      Other                                                                10,444                           8,770
                                                                       $   68,667                        $ 55,576
</TABLE>


(16)  COMMITMENTS AND CONTINGENCIES

      The Company is currently  in  active  negotiations  with certain officers
      with  respect  to employment agreements.  Such officers  have  agreed  in
      principle  to  one-year   employment   agreements   which  will  commence
      retroactively   to  July  1,  and  July  15,  1994.   Based  on   current
      negotiations, the  contracts  aggregate  to  approximately  $250,000  and
      salary  is  to be earned evenly for continued employment over the life of
      the contract.

      On September 1, 1992, the Board of Directors approved annual salaries for
      two officers  of  the  Company  in  the amounts of $150,000 and $130,000,
      respectively.  In addition, options to  purchase  an aggregate of 750,000
      shares  of  common  stock  at  $3.50 were granted to the  officers;  such
      options expire on September 16,  1995.   On  April  1,  1993,  one of the
      officers  signed  a written employment agreement with the Company  for  a
      term of one year at an annual salary of $150,000.

      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 net royalties  which  may  be  paid to the Company from any
      license(s)   with   respect   to   the   Company's   principal   product,
      ONCONASE{<reg-trade-mark>,} 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
      net  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.


                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                    Notes to Financial Statements, Continued


(17)  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 $43,000 and $17,000 during the  years ended July 31, 1994 and
      1993, respectively.


(18)  SUBSEQUENT EVENTS

      On  September  13,  1994,  the  Company  completed  a  private  placement
      resulting in the issuance of 288,506 shares  of  common  stock and three-
      year warrants to purchase 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 $570,000, net of conversion of
      certain debt by creditors of $121,000 into equivalent  private  placement
      units and costs associated with the placement of approximately $30,000.

      On  September  14,  1994,  the  SEC  declared  effective  a  registration
      statement  for  the  offer  and sale of up to 3,217,661 shares of  common
      stock, par value $.001 per share  by  existing  shareholders  and  option
      holders.   Of  these  shares,  577,012  represent  the outstanding common
      stock,  and  common stock underlying the warrants, sold  in  the  private
      placement completed  on September 13, 1994 and 2,640,649 shares which are
      issuable upon exercise  of certain outstanding options to purchase shares
      of common stock.


                                                             (continued)

<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)
                                 BALANCE SHEET
                                April 30, 1995
                                  (Unaudited)

                                    ASSETS
<TABLE>
<CAPTION>
                                                                                                               APRIL 30, 1995
<S>                                                                                  <C>                 <C>
Current assets:
    Cash                                                                                               $                  410,039
    Marketable security                                                                                                       ---
    Prepaid expenses                                                                                                       53,966
        Total current assets                                                                                              464,005
Property and equipment, net of accumulated depreciation and amortization of $659,723                                      103,953
    at April 30, 1995 

Other assets:
    Patents, net                                                                                                           78,245
    Deferred debt costs, net                                                                                               42,000
    Other                                                                                                                  38,994
                                                                                                                          159,239
        Total assets                                                                                   $                  727,197
                                             LIABILITIES AND STOCKHOLDERS' DEFICIENCY
Current liabilities:
    Current portion of long-term debt                                                                  $                  100,695
    Loans payable, other                                                                                                      ---
    Loans and interest payable, related party                                                                             215,270
    Accounts payable                                                                                                      264,499
    Accrued payroll and expenses, related parties                                                                         349,997
    Accrued expenses                                                                                                       42,605
        Total current liabilities                                                                                         973,066
Long-term debt, less current portion                                                                                    1,532,328
        Total liabilities                                                                                               2,505,394
Commitments and contingencies
Stockholders' deficiency:
    Preferred stock, $.001 par value
        Authorized and unissued, 1,000,000 shares at April 30, 1995                                                           ---
    Common stock $.001 par value
        Authorized 25,000,000 shares at April 30, 1995
        Issued and outstanding, 9,723,187 shares at April 30, 1995 and 9,124,681                                            9,723
        shares at
        July 31, 1994
    Capital in excess of par value                                                                                     35,054,939
    Deficit accumulated during development stage                                                                     (36,842,859)
                                                                                                                      (1,778,197)
    Deferred compensation, restricted stock                                                                                   ---
        Total stockholders' deficiency                                                                                (1,778,197)
        Total liabilities and stockholders' deficiency                                                 $                  727,197
</TABLE>

See accompanying notes to financial statements.


<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)

                           STATEMENTS OF OPERATIONS

                  Nine months ended April 30, 1995 and 1994,
                      and the Period from August 24, 1981
                     (Date of Inception) to April 30, 1995

                                  (Unaudited)


<TABLE>
<CAPTION>
                                                               NINE MONTHS ENDED                           AUGUST 24,
                                                                   APRIL 30,                              1981 (DATE OF
                                                                                                          INCEPTION) TO
                                                                                                         APRIL 30, 1995
<S>                                     <C>       <C>               <C>       <C>            <C>         <C>
                                                        1995                       1994
REVENUE
   Sales                                        $        ---                $       ---                $      553,489
   Investment income                                        9,653                    2,315                    195,665
   Other income                                          ---                        ---                        54,103
   TOTAL REVENUE                                            9,653                    2,315                    803,257
COSTS AND EXPENSES
   Costs of sales                                        ---                        ---                       336,495
   Research and development                               800,101                  777,190                 19,965,078
   General and administrative                             488,478                  714,437                 14,722,863
   Interest
      Related parties                                      11,547                   68,915                  1,028,724
      Other                                                96,389                  115,164                  1,592,956
   TOTAL COSTS AND EXPENSES                             1,396,515                1,675,706                 37,646,116
   NET LOSS                                     $      (1,386,862)          $   (1,673,391)            $  (36,842,859)
Loss per common share                           $            (.15)          $        (0.20)            $        (7.47)
Weighted average number of common                       9,443,411                8,243,0004,930,083
shares outstanding
</TABLE>


See accompanying notes to financial statements.



<PAGE>

                             ALFACELL CORPORATION
                         (A Development Stage Company)
                           STATEMENTS OF CASH FLOWS

                  Nine months ended April 30, 1995 and 1994,
                      and the Period from August 24, 1981
                     (Date of Inception) to April 30, 1995

                                  (Unaudited)

                             ALFACELL CORPORATION
                         (A Development Stage Company)
                           STATEMENTS OF CASH FLOWS

                  Nine months ended April 30, 1995 and 1994,
                      and the Period from August 24, 1981
                     (Date of Inception) to April 30, 1995

                                  (Unaudited)



<TABLE>
<CAPTION>
                                                                      NINE MONTHS ENDED                      AUGUST 24,
                                                                          APRIL 30,                         1981 (DATE OF
                                                                                                            INCEPTION) TO
                                                                                                           APRIL 30, 1995
<S>                                                <C>     <C>            <C>     <C>              <C>     <C>
                                                                1995                    1994
Cash flows from operating activities:
    Net loss                                             $  (1,386,862)              (1,673,391)           (36,842,859)
    Adjustments used to reconcile net loss to net
cash used in operating activities:
       Gain on sale of marketable securities                     ---                     ---                   (25,963)
       Depreciation and amortization                            51,224                   55,473                959,518
       Loss on disposal of property and equipment                ---                     ---                    18,926
       Noncash operating expenses                                ---                     58,350              4,766,211
       Amortization of deferred compensation                    58,500                  200,000             11,442,000
       Amortization of organization costs                        ---                     ---                     4,590
       Changes in assets and liabilities:
           Decrease (increase) in prepaid expenses              14,701                   (5,657)               (53,966)
           (Increase) in other assets                          (32,190)                  ---                   (43,584)
           Increase in interest payable related                 11,547                   68,915           959,809
party
           (Decrease) increase in accounts payable             (71,261)                  62,052                341,764
           Increase in accrued payroll and                     191,732                  229,0662,698,142
expenses, related parties
           (Decrease) increase in accrued expenses             (10,228)                 (25,154)               584,118
              Net cash used in operating                    (1,172,837)              (1,030,346)           (15,191,294)
activities
Cash flows from investing activities:
    Purchase of marketable equity security                       ---                     ---                  (290,420)
    Proceeds from sale of marketable equity                    251,209                   ---         316,383
securities
    Purchase of property and equipment                         (24,993)                  (2,296)              (989,301)
    Patent costs                                                 ---                    (17,552)               (97,841)
              Net cash provided by (used in)                   226,216                  (19,848)            (1,061,179)
investing activities
Cash flows from financing activities:
    Proceeds from short-term borrowings                  $       ---                    169,500                849,500
    Payment of short-term borrowings                             ---                     ---                  (623,500)
    Increase in loans payable - related party, net               ---                     ---                 2,628,868
    Proceeds from long-term advances, related                    ---                    175,798                  ---
party
    Proceeds from bank debt and other long-term                 17,595                   ---2,377,143
debt, net of deferred debt costs
    Reduction of bank debt and long-term debt                  (66,907)                 (45,927)            (1,258,692)
    Proceeds from issuance of common stock, net              1,203,318                1,768,772             12,342,193
    Proceeds from issuance of convertible                        ---                     ---         347,000
debentures
    (Decrease) in bank overdraft                                 ---                     (7,169)                 ---
           Net cash provided by financing                    1,154,006                2,060,974   16,662,512
activities
           Net increase in cash                                207,385                1,010,780                410,039
Cash at beginning of period                                    202,654                   ---                     ---
Cash at end of period                                    $     410,039                1,010,780                410,039
Supplemental disclosure of cash flow information -       $      97,039                  101,070 1,327,066
interest paid
Noncash financing activities:
    Issuance of convertible subordinated debenture       $       ---                     ---2,725,000
for loan payable to officer
    Issuance of common stock upon the conversion         $       ---                  1,575,0002,945,000
of convertible subordinated debentures, related
party
    Conversion of short-term borrowings to common        $      44,000                  182,000           226,000
stock
    Conversion of accrued interest, payroll and          $       ---                  3,194,9693,194,969
expenses by related parties to stock options
    Repurchase of stock options from related party       $       ---                     ---                  (198,417)
    Conversion of accrued interest to stock              $       ---                    142,441         142,441
options
    Conversion of accounts payable to common stock       $      77,265                   ---                    77,265
    Conversion of notes payable, bank and accrued        $       ---                     ---1,699,072
interest to long-term debt
    Conversion of loans and interest payable,            $       ---                     ---                 1,863,514
       related party and accrued payroll and
       expenses, related parties to long-term
       accrued payroll and other, related party
    Issuance of common stock upon the conversion         $       ---                   127,000127,000
of convertible subordinated debentures, other
</TABLE>







See accompanying notes to financial statements.



<PAGE>


                             ALFACELL CORPORATION
                         (A Development Stage Company)

                         NOTES TO FINANCIAL STATEMENTS

                                  (Unaudited)

1.    ORGANIZATION AND BASIS OF PRESENTATION

      In  the  opinion  of management,  the  accompanying  unaudited  financial
statements contain all adjustments  (consisting  of  normal recurring accruals)
necessary to present fairly the Company's financial position  as  of  April 30,
1995  and the results of operations for the three and nine month periods  ended
April 30, 1995 and 1994 and the period from August 24, 1981 (date of inception)
to April 30, 1995.

      The  results  of  operations for the nine months ended April 30, 1995 are
not necessarily indicative of the results to be expected for the full year.

      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  a  new  business.   Its  planned  principal  operations  have not
commenced and, accordingly, no significant revenue has been derived therefrom.


2.    CAPITAL STOCK

      On  September  13,  1994,  the  Company  completed  a  private  placement
resulting  in  the  issuance  of  288,500 shares of common stock and three-year
warrants to purchase an aggregate of  288,500  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 $543,000, including  $50,000 received in the
previous  quarter, net of conversion of certain debt by creditors  of  $121,000
into equivalent private placement units and costs associated with the placement
of approximately $57,000.

      On September  14,  1994,  the Securities and Exchange Commission declared
effective a registration statement  for  the  offer and sale of up to 3,217,661
shares of common stock, par value $.001 per share  by existing shareholders and
option  holders.   Of these shares, 577,000 represent  the  outstanding  common
stock and common stock  underlying  the  warrants sold in the private placement
completed on September 13, 1994 and 2,640,661 shares are issuable upon exercise
of certain outstanding options to purchase shares of common stock.

      In October 1994, a private placement  of 40,000 shares of common stock at
$2.50 per share was made to a single investor for a total of $100,000.

      On January 9, 1995, the Company lowered  the  exercise  price  of 110,000
stock  options  that  were expiring on that date from $3.50 to $2.27, the  fair
market value of the common  stock  on  that  date.   The  fair market value was
determined  by taking the average common stock price for the  20  trading  days
prior to January  9,  1995.  Exercise of all of these options resulted in gross
proceeds to the Company of $249,700.

      On March 17, 1995, the Company extended the term of 320,167 stock options
previously issued to unrelated  parties  (with  expiration  dates  ranging from
April  30,  1995  to  July 15, 1995), to July 31, 1995 and lowered the exercise
price from $5.00 to $2.50.   As  of April 30, 1995, exercise of 30,000 of these
options has resulted in gross proceeds to the Company of $75,000.
                             ALFACELL CORPORATION
                         (A Development Stage Company)

                         NOTES TO FINANCIAL STATEMENTS

                                  (Unaudited)


2.    CAPITAL STOCK (CONTINUED)

      On April 17, 1995, the Company extended the term of 200,000 stock options
previously issued to related parties  (with  an  expiration  date  of April 30,
1995), to July 31, 1995 and lowered the exercise price from $5.00 to $2.65, the
fair market value of the common stock on that date.  The fair market  value was
determined  by  taking  the average common stock price for the 20 trading  days
prior to April 17, 1995.  As of April 30, 1995, none of these options have been
exercised.

      In April 1995, the Company issued 130,000 shares of common stock to three
investors at prices ranging  from  $2.17 to $2.25 per common share resulting in
gross proceeds to the Company of $283,300.




<PAGE>


                    INDEX TO FINANCIAL STATEMENT SCHEDULES


<TABLE>
<CAPTION>
Independent Auditors' Report and Consent (See Exhibit 23.2)                                                                      S-2
   
<S>                                                                                      <C>
Schedule I - Marketable Securities - Other Investments                                                        S-1
    
Schedule IV - Indebtedness of and to Related Parties - Not Current
                                                                                                              S-2
Schedule V - Property, Plant and Equipment                                                                    S-3
Schedule VI - Accumulated Depreciation, Depletion and Amortization of Property, Plant and
Equipment
                                                                                                              S-4
Schedule IX - Short-Term Borrowings                                                                           S-5
   
Schedule X -Supplementary Income Statement Information                                                        S-6
    
</TABLE>


                                S-1

<PAGE>


                                                                    SCHEDULE I

                             ALFACELL CORPORATION
                         (A Development Stage Company)


                   MARKETABLE SECURITIES - OTHER INVESTMENTS


<TABLE>
<CAPTION>
                                                                                           MARKET VALUE AT  BALANCE SHEET
                                                                                            BALANCE SHEET  CARRYING AMOUNT
                                                      NUMBER OF SHARES                          DATE
                                 NAME OF ISSUER           OR UNITS            COST
<S>                         <C>                       <C>               <C>               <C>              <C>

Year ended July 31, 1994         RCI Corporation              1              $   251, 209         251,209         251, 209
Year ended July 31, 1993    None                              --                   --                --            --
Year ended July 31, 1992    None                              --                   --                --            --
</TABLE>


                                S-1

<PAGE>


                  SCHEDULE IV

                                            ALFACELL CORPORATION
                                        (A Development Stage Company)

                            INDEBTEDNESS  OF  AND  TO  RELATED  PARTIES  -  NOT
CURRENT


<TABLE>
<CAPTION>
                                                    INDEBTEDNESS OF                              INDEBTEDNESS TO




                                  BALANCE AT                            BALANCE AT  BALANCE AT                          BALANCE AT
                                   BEGINNING                              END OF     BEGINNING                            END OF
         NAME OF PERSON            OF PERIOD    ADDITIONS   DEDUCTIONS    PERIOD     OF PERIOD   ADDITIONS  DEDUCTIONS    PERIOD
<S>                              <C>          <C>          <C>          <C>         <C>         <C>         <C>         <C>
Year ended July 31, 1994 -          $    --        --           --          --        1,575,000      --      1,575,000*      --

Kuslima Shogen
Year ended July 31, 1993 -       $    --           --           --          --        1,300,000    275,000         --
1,575,000
Kuslima Shogen
Year ended July 31, 1992 -       $    --           --           --          --        1,050,000    500,000      250,000*
1,300,000
Kuslima Shogen
</TABLE>



*     Converted to common stock

















                                S-1

<PAGE>


                                                                    SCHEDULE V

                             ALFACELL CORPORATION
                         (A Development Stage Company)


                         PROPERTY, PLANT AND EQUIPMENT


<TABLE>
<CAPTION>
                                                                                   OTHER CHANGES -
                                  BALANCE AT                                             ADD
                                 BEGINNING OF      ADDITIONS AT                       (DEDUCT)      BALANCE AT END
CLASSIFICATION                      PERIOD             COST          RETIREMENTS                       OF PERIOD
<S>                            <C>               <C>              <C>              <C>             <C>
Year ended July 31, 1994
  Laboratory equipment             $  568,672               --               --          --  568,672
  Office equipment                    103,375           13,660               --          --117,035
  Leasehold improvements               52,976             --              --             --               52,976
                                   $  725,023           13,660            --             --              738,683
Year ended July 31, 1993
  Laboratory equipment                513,032           56,090             (450)         --568,672
  Office equipment                     62,416           40,959               --          --103,375
  Leasehold improvements               52,976            --               --             --               52,976
                                   $  628,424           97,049             (450)         --              725,023
Year ended July 31, 1992
  Laboratory equipment                612,184            3,598         (102,750)         --513,032
  Office equipment                     62,416               --               --          --62,416
  Leasehold improvements               52,976            --               --             --               52,976
                                   $  727,576            3,598         (102,750)         --              628,424
</TABLE>


(a)  Includes  $100,000  of  fully  depreciated equipment, no longer usable and
scrapped.



                                S-1

<PAGE>


                                                                   SCHEDULE VI

                             ALFACELL CORPORATION
                         (A Development Stage Company)


           ACCUMULATED DEPRECIATION, DEPLETION, AND AMORTIZATION OF
                         PROPERTY, PLANT AND EQUIPMENT


<TABLE>
<CAPTION>
                                                     ADDITIONS                     OTHER CHANGES -
                                  BALANCE AT     CHARGED TO COSTS                        ADD
                                 BEGINNING OF      AND EXPENSES                       (DEDUCT)      BALANCE AT END
CLASSIFICATION                      PERIOD                           RETIREMENTS                       OF PERIOD
<S>                            <C>               <C>              <C>              <C>             <C>
Year ended July 31, 1994
  Laboratory equipment             $  502,542           19,033               --          --521,575
  Office equipment                     59,721           10,044               --          --69,765
  Leasehold improvements               52,976             --              --             --               52,976
                                   $  615,239           29,077            --             --              644,316
Year ended July 31, 1993
  Laboratory equipment                468,897           34,095             (450)         --502,542
  Office equipment                     54,457            5,264               --          --59,721
  Leasehold improvements               52,976            --               --             --               52,976
                                   $  576,330           39,359             (450)         --              615,239
Year ended July 31, 1992
  Laboratory equipment                518,068           52,990         (102,161)(a)      --468,897
  Office equipment                     50,599            3,858               --          --54,457
  Leasehold improvements               52,976            --               --              --              52,976
                                   $  621,643           56,848         (102,161)         --              576,330
</TABLE>


(a) Includes $100,000 of fully depreciated  equipment,  no  longer  usable  and
scrapped.


                                S-1

<PAGE>


                                                                   SCHEDULE IX

                             ALFACELL CORPORATION
                         (A Development Stage Company)


                             SHORT-TERM BORROWINGS


<TABLE>
<CAPTION>
                                                            MAXIMUM AMOUNT   AVERAGE AMOUNT      WEIGHTED
                                               WEIGHTED       OUTSTANDING      OUTSTANDING        AVERAGE
                             BALANCE AT         AVERAGE       DURING THE       DURING THE      INTEREST RATE
CATEGORY OF AGGREGATE       BEGINNING OF       INTEREST         PERIOD           PERIOD*        DURING THE
   SHORT-TERM BORROWINGS       PERIOD            RATE                                             PERIOD*
<S>                       <C>               <C>             <C>             <C>               <C>
Year ended July 31, 1994
 - banks                   $       --             --              --               --               --
Year ended July 31, 1994
 - banks                   $       --             11.00%       1,300,000        1,083,333          11.00%
Year ended July 31, 1994
 - banks                     $ 1,300,000          11.00%       1,300,000        1,300,000          11.00%
</TABLE>


*   Averages are calculated using the month-end balances and rates.





                                S-1

<PAGE>


                                                                    SCHEDULE X

                             ALFACELL CORPORATION
                         (A Development Stage Company)


                  SUPPLEMENTARY INCOME STATEMENT INFORMATION




<TABLE>
<CAPTION>
                                                                                          Charged to costs and
                                                                                                EXPENSES
ITEM
<S>                                                                                  <C>
1.  MAINTENANCE AND REPAIRS
      Year ended July 31, 1994                                      $        10,775
      Year ended July 31, 1993                                               14,633
      Year ended July 31, 1992                                                                             16,945
2.  DEPRECIATION AND AMORTIZATION OF INTANGIBLE ASSETS,
     PREOPERATING COSTS AND SIMILAR DEFERRAL
      Year ended July 31, 1994                                      $        46,080
      Year ended July 31, 1993                                                3,564
      Year ended July 31, 1992                                                                              4,153
3.  TAXES, OTHER THAN PAYROLL AND INCOME
      Year ended July 31, 1994                                      $           522
      Year ended July 31, 1993                                                  250
      Year ended July 31, 1992                                                                                 71
</TABLE>








                                S-1

<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                      $ 57,500
            Legal Fees and Expenses                             $ 85,000
            Printing Expenses                                   $  7,500
            Miscellaneous                                       $  2,900
                                Total                           $158,000*

*     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 July 28, 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.   All  of the
587,167 options expire during the period October 1994 to May 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 taking into  account  expenses  of  the  offering, the
conversion of debt by a certain investor and conversion of accounts  payable by
a  certain  creditor,  the  Company  received  net  proceeds  of  approximately
$1,695,000 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  $572,000
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).

      Additionally,  during  the  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 10,000 shares of
Common Stock upon the exercise of 10,000 options for aggregate consideration of
$25,000; 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.
    
   
      In April 1995, the Company commenced a private placement which is ongoing
as of the date hereof.  To date,  the  private  placement  has  resulted in the
issuance  of  1,864,906  shares  of  Common  Stock  and three-year warrants  to
purchase 95,945 shares of Common Stock at an exercise price of $4.00 per share.
After taking into account expenses of the offering, the Company has received to
date net proceeds of approximately $3.8 million from  the offering.  The Common
Stock  and  warrants 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).  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 REFERENCE
        Exhibit
          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     Term Loan Agreement dated as of May 31, 1993 by and between                         **
                        the Company and First Fidelity Bank, N.A., New Jersey
               10.4     Term Note dated as of May 31, 1993 issued by the Company to                         **
                        First Fidelity Bank, N.A., New Jersey
               10.5     Patent Security Agreement dated as of May 31, 1993 by and                           **
                        between the Company and First Fidelity Bank, N.A., New
                        Jersey
               10.6     Security Agreement dated as of May 31, 1993 by and between                          **
                        the Company and First Fidelity Bank, N.A., New Jersey
               10.7     Subordination Agreement dated as of May 31, 1993 by and                             **
                        among the Company, Kuslima Shogen, and First Fidelity Bank,
                        N.A., New Jersey
               10.8     Form of Stock Purchase Agreement and Certificate used in                           ***
                        connection with private placements
               10.9     Form of Stock and Warrant Purchase Agreement and Warrant                           ***
                        Agreement used in Private Placement completed on March 21,
                        1994
              10.10     The Company's 1993 Stock Option Plan and Form of Option                          *****
                        Agreement
              10.11     Debt Conversion Agreement dated March 30, 1994 with Kuslima                       ****
                        Shogen
              10.12     Accrued Salary Conversion Agreement dated March 30, 1994                          ****
                        with Kuslima Shogen
              10.13     Accrued Salary Conversion Agreement dated March 30, 1994                          ****
                        with Stanislaw Mikulski
              10.14     Debt Conversion Agreement dated March 30, 1994 with John                          ****
                        Schierloh
              10.15     Option Agreement dated March 30, 1994 with Kuslima Shogen                         ****
              10.16     Option Agreement dated March 30, 1994 with Kuslima Shogen                         ****
              10.17     Amendment No. 1 dated June 20, 1994 to Option Agreement                           ****
                        dated March 30, 1994 with Kuslima Shogen
              10.18     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
              10.19     Second Pledge Agreement dated June 17, 1994 by and among the                      ****
                        Company, Kuslima Shogen and First Fidelity Bank, N.A., New
                        Jersey
              10.20     Form of Amendment No. 1 dated June 20, 1994 to Option                            *****
                        Agreement dated March 30, 1994 with Kuslima Shogen
              10.21     Form of Amendment No. 1 dated June 20, 1994 to Option                            *****
                        Agreement dated March 30, 1994 with Stanislaw Mikulski
              10.22     Form of Stock and Warrant Purchase Agreement and Warrant                             +
                        Agreement used in Private Placement completed on September
                        13, 1994
              10.23     Employment Agreement dated as of July 15, 1994 with Gail E.                         ++
                        Fraser
              10.24     Form of Subscription Agreements used in private placements                          ++
                        closed during the quarter ended April 30, 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                                                   E-1
               23.3     Consent of Armus, Harrison, & Co.                                                  E-2
               24.0     Powers of Attorney                                                                 +++
</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.
+++    Powers of attorney are contained in signatures.
    
      (B)   FINANCIAL STATEMENT SCHEDULES

      Financial Statement Schedules not included in this Registration Statement
have been omitted because they are  not  applicable or the required information
is shown in the financial statements or notes thereto.
   
Schedule I -Marketable Securities - Other Investments
    
Schedule IV -Indebtedness of and to Related Parties - Not Current

Schedule V - Property, Plant and Equipment

Schedule VI - Accumulated Depreciation, Depletion and Amortization of Property,
            Plant and Equipment

Schedule IX - Short-term borrowings
   
Schedule X - Supplementary Income Statement Information
    

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.


                                S-1

<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 for filing  on  Form  SB-2  and  has  duly  caused 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 September 8,
1995.
    

                                    ALFACELL CORPORATION
                                    (Registrant)



                                    By:/S/ KUSLIMA SHOGEN
                                       Kuslima Shogen, President



                               POWER OF ATTORNEY

      KNOW ALL MEN BY THESE PRESENTS, that each person whose signature  appears
below  hereby  constitutes and appoints Kuslima Shogen and Gail E. Fraser,  his
true and lawful  attorneys-in-fact  and  agents,  each  acting alone, with full
powers of substitution and resubstitution, for him and in  his  name, place and
stead,  in  any  and  all  capacities, to sign any and all amendments  to  this
Registration Statement and to file the same, with all exhibits thereto, and all
other documents in connection  therewith,  with  the  Securities  and  Exchange
Commission, granting unto said attorneys-in-fact and agents, and each of  them,
full  power  and  authority  to  do  and  perform  each and every act and thing
requisite and necessary to be done, in and about the  premises, as fully to all
intents and purposes as he might or could do in person,  hereby  ratifying  and
confirming  all  that  said attorneys-in-fact and agents, each acting alone, or
his substitute or substitutes,  may  lawfully  do or cause to be done by virtue
hereof.


                                S-1

<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 September 8,
1995.
    
                                    ALFACELL CORPORATION
                                    (Registrant)



                                    By:/S/ KUSLIMA SHOGEN
                                       Kuslima Shogen,
                                        President

      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.


<TABLE>
<CAPTION>
<S>                                     <C>                                    <C>  
/S/ KUSLIMA SHOGEN                Chief Executive                        September 8, 1995
Kuslima Shogen                    Officer and Director
                                  (Principal Executive Officer)


/S/ GAIL E. FRASER                Vice President, Finance and            September 8, 1995
Gail E. Fraser                    Chief Financial Officer
                                  (Principal Financial Officer
                                  and Director and Principal
                                  Accounting Officer)


/S/ STANISLAW M. MIKULSKI     Executive Vice                                  September 8, 1995
Stanislaw M. Mikulski, M.D.   President, Medical Director
                              and Director



                              Director                               September _, 1995
Allen Siegel, D.D.S.



/S/ ALAN BELL                     Director                               September 3, 1995
Alan Bell


/S/ ROBERT R. HENRY               Director                               September 5, 1995
Robert R. Henry




<PAGE>


                                       EXHIBIT INDEX

   
                                                                  Sequential
ExhibitDocument Page                                                 Page
NUMBERDESCRIPTION                                                   NUMBER

23.2        Consent of KPMG Peat Marwick LLP

23.3        Consent of Armus, Harrison & Co.

    

</TABLE>



                                

<PAGE>



       INDEPENDENT AUDITORS' REPORT ON SCHEDULES AND CONSENT



The Board of Directors
Alfacell Corporation:



The audits referred to in our report dated September 29, 1994, included the
related financial statement schedules as of July 31, 1994, and for  each of
the  years  in  the  two-year  period  ended July 31, 1994, included in the
registration  statement.   These  financial  statement  schedules  are  the
responsibility  of  the Company's management.   Our  responsibility  is  to
express an opinion on  these  financial  statement  schedules  based on our
audits.    In   our  opinion,  such  financial  statement  schedules,  when
considered in relation  to the basic financial statements taken as a whole,
present fairly in all material respects the information set forth therein.

We consent to the use of  our  reports included herein and to the reference
to our firm under the headings "Selected  Financial  Data" and "Experts" in
Post-Effective Amendment No. 1 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, 1994 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.   Further,  our  report, as it
relates  to  the financial statements for the period from August  24,  1981
(date of inception)  to  July  31,  1994,  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
September 8, 1995



                                S-1

<PAGE>


                  INDEPENDENTS AUDITOR'S CONSENT




The Board of Directors
Alfacell Corporation



We  consent  to  the  use  of  our report incorporated herein  and  to  the
reference to our firm under the heading "experts" in the prospectus.

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.





Mountainside, New Jersey
September 8, 1995

                                                       /s/Armus, Harrison &
Co.
                                                       Armus, Harrison &
Co.


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