ALFACELL CORP
10KSB/A, 1995-11-17
BIOLOGICAL PRODUCTS, (NO DIAGNOSTIC SUBSTANCES)
Previous: ALFACELL CORP, DEF 14A, 1995-11-17
Next: MCDERMOTT INTERNATIONAL INC, 10-K/A, 1995-11-17







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


                            FORM 10-KSB/A2

      ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
                         EXCHANGE ACT OF 1934
     JULY 31, 1995                                      0-11088
For the fiscal year ended                    Commission file number

                         ALFACELL CORPORATION
            (Name of small business issuer in its charter)

           DELAWARE                                     22-2369085
(State or other jurisdiction of                    (I.R.S. Employer
incorporation or organization)                    Identification No.)

        225 BELLEVILLE AVENUE, BLOOMFIELD, NEW JERSEY     07003
          (Address of principal executive offices)(Zip Code)

Issuer's telephone number:                        (201) 748-8082

Securities registered pursuant to Section 12(b) of the Exchange Act: None

Securities registered pursuant to Section 12(g) of the Exchange Act:

                     COMMON STOCK, $.001 PAR VALUE
                           (TITLE OF CLASS)
Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.  YES   X      No

      Check if there is no disclosure of delinquent filers in response to Item
405 of Regulation S-B and no disclosure will be contained, to the best of
registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-KSB or any amendment to
this Form 10-KSB. [ X ]

      Issuer's revenues for the fiscal year ended July 31, 1995, were $20,992.

      The aggregate market value of the Common Stock, par value $.001 per
share, held by non-affiliates based upon the average of the bid and asked
prices as reported by the National Quotation Bureau on September 22, 1995 was
$41,023,208.  As of September 22, 1995 there were 11,472,793 shares of Common
Stock, par value $.001 per share, outstanding.

      The Index to Exhibits appears on page 10.

                DOCUMENTS INCORPORATED BY REFERENCE

The registrant's definitive Proxy Statement for the Annual Meeting of
Stockholders scheduled to be held on December 11, 1995, to be filed with the
Commission not later than 120 days after the close of the registrant's fiscal
year, has been incorporated by reference, in whole or in part, into Part III,
Items 9, 10, 11 and 12 of this Annual Report on Form 10-KSB.

Transitional Small Business Disclosure Format:  YES          No   X


                             Table of Contents

PART I                                                                PAGE

      Item  1.   Business                                              1

      Item  2.   Properties                                            6

      Item  3.   Legal Proceedings                                     6

      Item  4.   Submission of Matters to a Vote of Security
                  Holders                                              6

PART II

      Item  5.   Market for Common Equity and Related Stockholder
                  Matters                                              6

      Item  6.   Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                  7

      Item  7.   Financial Statements                                  9

      Item  8.   Changes in and Disagreements with Accountants
                  on Accounting and Financial Disclosure               10

PART III

      Item  9.   Directors and Executive Officers, Promoters
                  and Control Persons; Compliance with
                  Section 16(a) of the Exchange Act                    10

      Item 10.   Executive Compensation                                10

      Item 11.   Security Ownership of Certain Beneficial Owners
                  and Management                                       10

      Item 12.   Certain Relationships and Related Transactions        10

      Item 13.   Exhibits and Reports on Form 8-K                      10





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




<PAGE>
                                  Part I

Item 1.BUSINESS

OVERVIEW

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 patients by the end of November 1995.

The  Company  believes  that ONCONASE may also be used as an anti-viral  agent.
The National Institutes of Health ("NIH") has performed an independent IN VITRO
screen of ONCONASE against  the  HIV  virus  type 1 ("HIV virus").  The results
showed ONCONASE to inhibit replication of the  HIV virus 99.9% after a four day
incubation period at concentrations not toxic to  uninfected H9 leukemic cells.
The  Company has expanded its collaborative studies  for  cancer  and  anti-HIV
activity  with  the NIH.  There can be no assurance that ONCONASE will show any
level of anti-HIV activity in humans.

Beyond the development  of  ONCONASE,  Alfacell has also discovered a series of
biologically active proteins from the same  natural  source from which ONCONASE
was  discovered.  These proteins appear to be involved  in  the  regulation  of
early  embryonic  and  malignant  cell growth.  However, significant additional
research will be required in order to develop these proteins into therapeutics.
There  can be no assurance that the  development  of  these  proteins  will  be
accomplished.

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

Binding of ONCONASE to cell surface receptors followed by:

      .    Cellular internalization;

      .    Ribonucleolytic degradation of RNAs;

      .    Inhibition of protein synthesis;

      .    Inhibition of the cell growth; and

      .    Cell death

Pre-clinical and clinical data to date has shown that ONCONASE has the capacity
to  enter chemotherapy  resistant  cells,  overcome  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 cancer patients were treated
with  ONCONASE  in  combination  with  tamoxifen.   Alfacell expects to begin a
randomized  multi-center Phase III clinical trial testing  the  combination  of
ONCONASE and  tamoxifen  in  advanced  pancreatic cancer patients by the end of
November  1995.   IN  VITRO results showed  ONCONASE  to  be  synergistic  with
tamoxifen in inhibiting pancreatic carcinoma tumor cell growth.

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

RESEARCH AND DEVELOPMENT

Research and development expenses  for  the  fiscal  years ended July 31, 1995,
1994  and  1993  were  $1,205,523,  $1,114,455,  and $1,091,762,  respectively.
During fiscal 1995, the Company's focus was in clinical  and regulatory affairs
which  included  the  preparation  of  chemistry,  manufacturing  and  clinical
submissions to the Food and Drug Administration (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; investigation of anti-tumor activity of ONCONASE against primary brain
tumors; and pharmacological studies of ONCONASE.

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

RAW MATERIALS

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  of
manufacturing  ONCONASE  through recombinant technology.  However, there can be
no assurance that alternative manufacturing methods will be viable.

MANUFACTURING

The Company has signed a letter  of intent with Scientific Protein Laboratories
("SPL"), a subsidiary of a division of American Home Products Corp., which will
perform  the  intermediary  manufacturing   process   which  entails  purifying
ONCONASE.  Subsequently, the intermediate product is sent  to a contract filler
for  the  final  manufacturing  step  and  vial  filling.   Other  than   these
arrangements,  no  specific  arrangements have been made for the manufacture of
the Company's product.  Compliance  with  current  Good Manufacturing Practices
("cGMP")  is  a  requirement  for product manufactured for  use  in  Phase  III
clinical trials and for commercial  sale.  Both SPL, and the contract filler to
whom the intermediate product is sent for the final manufacturing step and vial
filling, manufacture in accordance with  cGMP.  For the foreseeable future, the
Company intends to rely on these manufacturers, or substitute manufacturers, if
necessary, to manufacture its product.  If  the  Company  were  to  establish a
manufacturing  facility, which it currently does not intend to do, the  Company
would require substantial  additional  funds  and would be required to hire and
retain  significant  additional personnel to comply  with  the  extensive  cGMP
regulations of the FDA  applicable  to  such  a  facility.  No assurance can be
given  that  the Company would be able to make the transition  successfully  to
commercial production, if it chose to do so.

MARKETING

Neither the Company  nor  any  of  its officers or employees has pharmaceutical
marketing  experience.   The Company intends  to  enter  into  development  and
marketing agreements with  third  parties.  The Company expects that under such
arrangements it would act as a co-marketing  partner  or  would grant exclusive
marketing  rights  to  its  corporate  partners  in  return for up-front  fees,
milestone  payments  and  royalties  on  sales.   Under these  agreements,  the
Company's  marketing  partner  may have the responsibility  for  a  significant
portion of development of the product  and  regulatory  approval.  In the event
that the marketing partner fails to develop a marketable  product  or  fails to
market  a  product  successfully,  the  Company's  business  may  be  adversely
affected.   If  the  Company  were  to  market its products itself, significant
additional expenditures and management resources  would  be required to develop
an internal sales force and there can be no assurance that the Company would be
successful  in  penetrating  the  markets  for any products developed  or  that
internal marketing capabilities would be developed at all.

GOVERNMENT REGULATION

The manufacture 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
generally   takes   many   years   and   involves   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 in
support  of  the marketing approval 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.  U.S. Patent No. 4,882,421
contains a disclosure that in certain respects is erroneous and is consequently
complicating  the prosecution of other Company patent applications  before  the
U.S. Patent and  Trademark Office ("USPTO").  The Company considers these other
patent applications to be more important than U.S. Patent No. 4,882,421 and has
decided to disclaim this patent.  The effect of the disclaimer will be that the
Company's patent protection  in  the  United  States  will  be  limited to that
afforded under the claims of U.S. Patent No. 4,888,172 unless and  until  other
patent  protection  is  obtained  in the U.S.  The Company also owns five other
patent applications that are pending in the USPTO.
The Company presently owns two (2) European Patents:  No. 0 440 633 filed March
31, 1989 and No. 0 500 589 filed October  26, 1990.  Both European patents have
been  validated  in selected European nations.   For  each  of  these  European
patents, the Company  has  filed  a  counterpart  application  in  Japan;  both
Japanese patent applications are presently pending.

The  Company  owns  a  European patent application covering certain combination
therapies that use ONCONASE in addition to other approved pharmaceuticals.  The
Company has requested examination  of  this  European  patent  application.   A
Japanese  counterpart to this European patent application has been filed and is
presently pending.

The Company  owns  an  interest in an application which is pending in the USPTO
and that relates to a Subject  Invention (as that term is defined in a CRADA to
which the Company and the National Institutes of Health/Alcohol, Drug Abuse and
Mental Health Administration are parties).
The Company pursues a policy of filing patent applications in the United States
and in selected foreign countries  for  certain  of its proprietary technology.
The scope of protection afforded by patents to biotechnological  inventions  is
uncertain  and  the  Company  is  subject to this uncertainty.  There can be no
assurance that any of the Company's  patent applications will be approved, that
any issued patents will provide the Company with competitive advantages or will
not be challenged by others, or that the  patents  of  others  will not have an
adverse  effect  on  the  ability  of the Company to do business.  Furthermore,
there can be no assurance that others  will  not  independently develop similar
products, will not duplicate any of the Company's products  or,  if patents are
issued  to  the  Company, will not design around the Company's existing  patent
rights or patents that may issue in the future, if any.

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

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

COMPETITION

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

EMPLOYEES

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

ENVIRONMENTAL MATTERS

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


                                  Part II

Item 5.MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

The Company's Common Stock is traded under the symbol "ACEL"  and  is quoted on
the  Bulletin  Board.   On  September  22,  1995,  the  high  bid and low asked
quotations   for   the   Company's   Common  Stock  were  $4-5/16  and  $4-3/8,
respectively.   As  of  September  22,  1995,  there  were  approximately  1544
stockholders of record of the Company's Common Stock.

The following table sets forth the range of high and low closing bid quotations
obtained from the National Quotations Bureau  for  the Common Stock for the two
fiscal years ended July 31, 1994 and 1995.  These quotes  are  believed  to  be
representative of inter-dealer quotations, without retail mark-up, mark-down or
commission, and may not necessarily represent actual transactions.

<TABLE>
<CAPTION>
                                                 HIGH            LOW
<S>                          <C>            <C>            <C>
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
</TABLE>


The  Company  has paid no dividends on its Common Stock since its inception and
does not plan to  pay  dividends on its Common Stock in the foreseeable future.
Any earnings which the Company  may  realize  will  be  retained to finance the
growth of the Company.  Pursuant to the term loan agreement  dated May 31, 1993
entered  into  between  the  Company  and  its  bank  in  connection  with  the
restructuring  of  the  Company's bank loan, for so long as any portion of  the
note representing the indebtedness under the loan agreement remains unpaid, the
Company may not declare or  pay  any  dividends  or  set  apart any sum for the
payment of dividends without the prior written consent of the bank.

Item 6.MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION  AND RESULTS
      OF OPERATIONS.

RESULTS OF OPERATIONS

FISCAL YEARS ENDED JULY 31, 1995, 1994 AND 1993

REVENUES

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

RESEARCH AND DEVELOPMENT

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

Research  and development expense for fiscal 1994 was  $1,114,000  compared  to
$1,092,000  in  fiscal  1993,  an  increase  of $22,000 or 2%.  The increase in
fiscal 1994 can be attributed to an increase in  expenses  for  collection  and
analysis of the ONCONASE Phase I and II clinical trial data which was partially
offset  by  a  decrease  in  fiscal 1994 as compared to fiscal 1993 in non-cash
compensation expense attributable  to  the  amortization of expenses related to
stock awards made in prior years to the Company's President and Chief Executive
Officer and Executive Vice President and Medical Director.

GENERAL AND ADMINISTRATIVE

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

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

Interest  expense  for  fiscal 1995 was $144,000 compared to $223,000 in fiscal
1994, a decrease of  $79,000 or 35%.  The decrease in fiscal 1995 was primarily
due to the conversion of  convertible  subordinated  debentures to common stock
which took place in fiscal 1994.

Interest expense for fiscal 1994 was $223,000 compared  to  $362,000  in fiscal
1993,  a  decrease  of   $139,000  or  38%.   The  decrease  in fiscal 1994 was
primarily  due  to  the  conversion  of convertible subordinated debentures  to
common stock which took place in fiscal 1994.

NET LOSS

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

LIQUIDITY AND CAPITAL RESOURCES

Alfacell has financed its operations since inception  primarily  through equity
and debt financing, research product sales and interest income.  During  fiscal
1995,  the  Company  had  a  net  increase  in cash of $445,000.  This increase
resulted from net cash provided by financing  activities  of  $2,678,000, which
resulted  primarily  from private placements of common stock and  common  stock
warrants during fiscal  1995,  and proceeds from stock options exercised during
fiscal 1995, offset by net cash  used in operating activities of $1,702,000 and
net cash used in investing activities  of  $531,000,  principally  due  to  the
purchase of marketable securities.

The  Company's  term  loan  agreement with its bank (the "Term Loan Agreement")
requires payment of the entire  unpaid balance of the loan (the "Term Loan") on
May 31, 1996.  It is estimated that  the  outstanding balance on that date will
be $1,456,000.  The Company intends to refinance  the  loan or raise sufficient
equity to pay off the unpaid balance.  The Company is currently  in discussions
with the bank to refinance such loan.  However, there can be no assurance  that
the  Company  will  be  able  to  successfully  conclude a refinancing or raise
sufficient equity to pay off the unpaid balance.

The  Company's  continued  operations  will  depend on  its  ability  to  raise
additional  funds  through  a  combination  of  equity   or   debt   financing,
collaborative  agreements, strategic alliances and revenues from the commercial
sale of ONCONASE.  To date, the Company has had several preliminary discussions
regarding potential  collaborative  agreements and strategic alliances, however
there can be no assurance that any such  arrangements  will be consummated.  In
addition, the Company expects that its cash needs in the  future  will increase
due to the commencement of Phase III clinical trials.  Taking into  account the
net proceeds received in the private placement completed in September 1995, the
Company  believes  that  its  current resources will be sufficient to meet  its
anticipated  cash  needs  through  August  1996  (assuming  the  bank  debt  is
refinanced on or before May  1996).   To  date,  a  significant  portion of the
Company's  financing  has  been  provided  by its President and Chief Executive
Officer and through private placements of common  stock, the issuance of common
stock  for  services  rendered  and  debt financing.  The  Company's  long-term
liquidity will depend on its ability to  raise  substantial  additional  funds.
There  can be no assurance that such funds will be available to the Company  on
acceptable terms, if at all.

Pursuant  to  the  terms  of  the  Company's Term Loan Agreement with its bank,
without  the  bank's consent, the Company  is  prohibited  from  incurring  any
additional indebtedness  except  as follows: (i) additional indebtedness to the
bank, (ii) indebtedness having a priority  of payment which is expressly junior
to and inferior in right of payment to the prior  payment  in  full to the bank
except  for  certain  advances  of   $118,350  which  may be repaid in  certain
situations,  (iii)  indebtedness  arising  as  a result of obligations  of  the
Company  over  the  life of its leases which in the  aggregate  do  not  exceed
$200,000, and (iv) unsecured indebtedness arising in the ordinary course of the
Company's business which  at  no  time  exceeds $400,000.  Pursuant to the Term
Loan,  the Company is required to make prepayments  to  the  extent  its  gross
revenues  exceed certain levels.  Pursuant to a pledge agreement, the Company's
President and CEO has pledged the shares of the Company's Common Stock owned by
her to secure  the  repayment  of  the Term Loan.  The pledgor may from time to
time request that the bank release a  portion  of the pledged stock when market
conditions are favorable in order to permit the  sale  of  such stock whereupon
the proceeds will be used to make payments under the Term Loan.   The Term Loan
Agreement prohibits the issuance of any shares, or right to purchase any shares
of the Company's stock if the result of such issuance would be to decrease  the
ratio  of  the  market  value of the pledged stock to the aggregate outstanding
debt of the Company and its  President and Chief Executive Officer to the bank,
below 1:1.

The Company's working capital and capital requirements may depend upon numerous
factors  including the progress  of  the  Company's  research  and  development
programs, the timing and cost of obtaining regulatory approvals, and the levels
of resources  that  the Company devotes to the development of manufacturing and
marketing capabilities.

Item 7.FINANCIAL STATEMENTS

The response to this  Item  is  submitted  as a separate section of this report
commencing on Page F-1.


                                 Part III

Item 13.   EXHIBITS AND REPORTS ON FORM 8-K

(a)   Exhibits (numbered in accordance with Item 601 of Regulation S-B).
<TABLE>
<CAPTION>
      Exhibit                                   ITEM TITLE                                 Exhibit No. or
        NO.                                                                               Incorporation BY
                                                                                              REFERENCE
<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                                                **
             10.1   Employment Agreement dated as of July 1, 1994 with Kuslima Shogen            ++
             10.2   Lease, as amended - 225 Belleville Avenue, Bloomfield, New Jersey            **
             10.3   Amendment to Lease - 225 Belleville Avenue, Bloomfield, New Jersey            #
             10.4   Term Loan Agreement dated as of May 31, 1993 by and between the              **
                    Company and First Fidelity Bank, N.A., New Jersey
             10.5   Term Note dated as of May 31, 1993 issued by the Company to First            **
                    Fidelity Bank, N.A., New Jersey
             10.6   Patent Security Agreement dated as of May 31, 1993 by and between            **
                    the   Company and First Fidelity Bank, N.A., New Jersey
             10.7   Security Agreement dated as of May 31, 1993 by and between the               **
                    Company and First Fidelity Bank, N.A., New Jersey
             10.8   Subordination Agreement dated as of May 31, 1993 by and among the            **
                    Company, Kuslima Shogen, and First Fidelity Bank, N.A., New Jersey
             10.9   Amendment to Subordination Agreement dated as of May 31, 1993 by              #
                    and among the Company, Kuslima Shogen, and First Fidelity Bank,
                    N.A., New Jersey dated June 30, 1995
             10.10  Form of Stock Purchase Agreement and Certificate used in                     ***
                    connection with private placements
             10.11  Form of Stock and Warrant Purchase Agreement and Warrant Agreement           ***
                    used in Private Placement completed on March 21, 1994
             10.12  The Company's 1993 Stock Option Plan and Form of Option Agreement           *****
             10.13  Debt Conversion Agreement dated March 30, 1994 with Kuslima Shogen          ****
             10.14  Accrued Salary Conversion Agreement dated March 30, 1994 with               ****
                    Kuslima  Shogen
             10.15  Accrued Salary Conversion Agreement dated March 30, 1994 with               ****
                    Stanislaw Mikulski
             10.16  Debt Conversion Agreement dated March 30, 1994 with John Schierloh          ****
             10.17  Option Agreement dated March 30, 1994 with Kuslima Shogen                   ****
             10.18  Option Agreement dated March 30, 1994 with Kuslima Shogen                   ****
             10.19  Amendment No. 1 dated June 20, 1994 to Option Agreement dated               ****
                    March 30, 1994 with Kuslima Shogen
             10.20  Amendment No. 1 dated June 17, 1994 to Term Loan Agreement dated            ****
                    May 31, 1993 between Kuslima Shogen and First Fidelity Bank, N.A.,
                    New  Jersey
             10.21  Second Pledge Agreement dated June 17, 1994 by and among the                ****
                    Company,  Kuslima Shogen and First Fidelity Bank, N.A., New Jersey
             10.22  Form of Amendment No. 1 dated June 20, 1994 to Option Agreement             *****
                    dated March 30, 1994 with Kuslima Shogen
             10.23  Form of Amendment No. 1 dated June 20, 1994 to Option Agreement             *****
                    dated March 30, 1994 with Stanislaw Mikulski
             10.24  Form of Stock and Warrant Purchase Agreement and Warrant Agreement            +
                    used in Private Placement completed on September 13, 1994
             10.25  Employment Agreement dated as of July 31, 1994 with Gail E. Fraser           ++
             10.26  Form of Subscription Agreements and Warrant Agreement used in                 #
                    Private Placements closed in October 1994 and September 1995.
             21.0   Subsidiaries of Registrant                                                   **
             23.1   Consent of KPMG Peat Marwick LLP                                             ##
             23.2   Consent of Armus, Harrison & Co.                                              #
             27.0   Financial Data Schedule                                                       #
</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 Form
      SB-2 (File No. 33-76950) and incorporated herein by reference thereto.

#     Previously  filed  as exhibits to the Company's Annual Report on Form 10-
      KSB and incorporated herein by reference thereto.

##    Filed herewith.

+     Previously filed as  exhibits  to the Company's Registration Statement on
      Form  SB-2  (File  No. 33-83072) 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,  1995  and  incorporated herein by
      reference thereto.

(b)   Reports on Form 8-K.

      None.




<PAGE>

                                SIGNATURES


      Pursuant  to the requirements of Section 13 or 15(d)  of  the  Securities
Exchange Act of 1934,  the  registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.







                                                   ALFACELL CORPORATION


                                                   By:
                                                        Gail E. Fraser
                                                        Vice President, Finance
                                                        and Chief Financial 
                                                        Officer




<PAGE>

                       ALFACELL CORPORATION
                   (A Development Stage Company)


                                   Index

                                                                      PAGE

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


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





<PAGE>














INDEPENDENT AUDITORS' REPORT


The Stockholders and Board of Directors
Alfacell Corporation:


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

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

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

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




                                  /S/KPMG PEAT MARWICK LLP
                                  KPMG Peat Marwick LLP

Short Hills, New Jersey
September 29, 1995



<PAGE>



                      REPORT OF INDEPENDENT AUDITORS


Board of Directors
Alfacell Corporation
Bloomfield, New Jersey

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

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

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

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

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

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

                              Balance Sheets

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

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

</TABLE>
August 24,
1981
(date of
inception)
to
July 31,
1995199519941993Revenue:Sales$553,489---Investment income201,00414,9926,064489
Other income     60,1036,000    -        -        814,59620,992  6,064
489Costs and expenses:Cost of sales336,495---Research and development
20,370,5001,205,5231,114,4551,091,762General and administrative
14,898,820664,435903,350903,955Interest:Related parties
1,032,15914,98274,221198,330Others 1,625,742   129,175   148,466
163,79238,263,7162,014,1152,240,4922,357,839         Net loss
$(37,449,120)(1,993,123)(2,234,428)(2,357,350)Loss per common share$
(7.72)        (.21)        (.26)        (.31)Weighted average number of shares
outstanding
  4,853,000
 9,598,000
 8,466,000
 7,602,000See accompanying notes to financial statements.



<PAGE>



                             Statement of Stockholders' Deficiency, Continued

                                       Statement of Stockholders' Deficiency

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

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





























See accompanying notes to financial statements.














<PAGE>

                                                          ALFACELL CORPORATION
                                                      (A    Development   Stage
Company)


                                                               Statements of
Cash Flows

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



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

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

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














<PAGE>



                            Statement of Cash Flows, Continued


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

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

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

                                                                     Conversion
                                                                     of
                                                                     short-
                                                                     term
                                                                     borrowings
                                                                     to
                                                                     common
                                                                     stock
                                  -

</TABLE>

















<PAGE>



                            Statement of Cash Flows, Continued

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

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

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

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

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

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


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


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


                                  -


</TABLE>














<PAGE>





                 Notes to Financial Statements, Continued

                       Notes to Financial Statements

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

(1)SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   BUSINESS DESCRIPTION

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

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

   BASIS OF FINANCIAL STATEMENTS

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

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

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


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

   BASIS OF FINANCIAL STATEMENTS, (CONTINUED)

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

   PROPERTY AND EQUIPMENT

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

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

   MARKETABLE SECURITIES

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

   PATENTS

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

   DEFERRED DEBT COSTS

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

   RESEARCH AND DEVELOPMENT

   Research and development costs are expensed as incurred.


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

   NET LOSS PER SHARE

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

(2)MARKETABLE SECURITIES

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

(3)PROPERTY AND EQUIPMENT

   Property and equipment consists of the following at July 31:




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

   Laboratory equipment             $      587,443       568,672
   Office equipment                        130,143       117,035
   Leasehold improvements                   52,976        52,976
                                    $      770,562       738,683
</TABLE>

(4)LONG-TERM DEBT

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


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

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

(4)LONG-TERM DEBT, (CONTINUED)

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

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

(5)LOANS AND INTEREST PAYABLE, RELATED PARTY

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

   Loans and interest payable, related party at
beginning of year                                       $        203,723             $       -
   Reduction in loan balance                                     (80,067)                    -
   Accrued interest                                               14,982                      5,306
   Repurchase of stock options                                   -                          198,417
   Loans and interest payable, related party at         $        138,638             $   203,723
end of year
</TABLE>

   In March  1994,  the  following  liabilities  were converted into options to
   purchase  common  stock:   the  long-term liability  at  July  31,  1993  of
   $2,061,844, accrued payroll and expenses,  related  parties  of  $729,346 at
   July  31,  1993,  additional  advances  by the President and Chief Executive
   Officer  and  accrued interest during the period  from  August  1,  1993  to
   January 31, 1994  of  $260,353  and  accrued  salaries  and expense for that
   period  owed  to  the  President  and  Chief Executive Officer  and  to  the
   Executive Vice President and Medical Director  aggregating  $143,426.  These
   liabilities  as  of January 31, 1994 were converted into 5-year  options  to
   purchase 1,655,423  shares  of  common  stock at an exercise price of $3.20.
   Certain options were issued pursuant to the 1993 Stock Option Plan (see note
   10).

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

(6)LOANS PAYABLE, OTHER

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

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

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

<TABLE>
<CAPTION>
                                              Operating
                                                LEASES
<S>                              <C>          <C>
Year ending July 31:
         1996                               $   66,000
         1997                                   16,500
Total minimum lease payments                $   82,500
</TABLE>

(8)STOCKHOLDERS' DEFICIENCY

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

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

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

(8)STOCKHOLDERS' DEFICIENCY, (CONTINUED)

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

(8)STOCKHOLDERS' DEFICIENCY, (CONTINUED)

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

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

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

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

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

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

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

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

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

(8)STOCKHOLDERS' DEFICIENCY, (CONTINUED)

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

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

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

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

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

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

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

(9)COMMON STOCK WARRANTS

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

   STOCK PURCHASE WARRANTS

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

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

   WARRANTS SOLD IN 1994 AND 1995 PRIVATE PLACEMENTS

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

(10)STOCK OPTIONS

   1981 NON-QUALIFIED STOCK OPTION PLAN

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

   The following table summarizes stock options outstanding:


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

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

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

(10)STOCK OPTIONS, (CONTINUED)

   NON-QUALIFIED STOCK OPTIONS

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


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

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

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

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

   Expired                                                    (590,000)               3.00-3.50
   Granted                                                     750,000                  3.50
   Balance at July 31, 1993                                    750,000                  3.50
   Granted pursuant to conversion of certain
   liabilities:                                              1,324,014                  3.20
     related party
     unrelated party                                            73,804                  3.20
   Repurchased stock options                                  (102,807)                 3.20
   Balance at July 31, 1994 and 1995                         2,045,011            $   3.20-3.50

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


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

(10)STOCK OPTIONS, (CONTINUED)

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

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

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

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

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

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

   Expired                                                        (322,500)             3.00
   Balance outstanding and exercisable at July
31, 1995                                                           289,667        $   2.50-7.00
</TABLE>


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


(10)STOCK OPTIONS, (CONTINUED)

   1989 STOCK PLAN

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

   The stock option activity is as follows:


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

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

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

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

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


(10)STOCK OPTIONS, (CONTINUED)

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

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

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


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


   1993 STOCK OPTION PLAN

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

   The stock options activity is as follows:

<TABLE>
<CAPTION>
                                                       OPTIONS                    PRICE RANGE
<S>                                          <C>                  <C>             <C>
   Granted                                           1,371,750                  $ 2.71 - 5.00
   Granted pursuant to conversion of certain           331,409                            3.12
      liabilities, related party
   Balance at July 31, 1994                          1,703,159
   Granted                                             188,850                    2.27 - 5.00
   Balance at July 31, 1995                          1,892,009                    2.27 - 5.00
   Exercisable at July 31, 1995                        771,864                  $ 2.71 - 5.00
</TABLE>

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

   The options outstanding  at July 31, 1995 will expire from November 10, 1997
   to March 13, 2005.
(11)STOCK GRANT AND COMPENSATION PLANS

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


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

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

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

<TABLE>
<CAPTION>

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

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

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

   ALFACELL CORPORATION 1989 STOCK PLAN

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

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

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

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

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

(12)INCOME TAXES

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







(12)INCOME TAXES, (CONTINUED)

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

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

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

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

(13)OTHER FINANCIAL INFORMATION

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

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

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

(13)OTHER FINANCIAL INFORMATION, (CONTINUED)

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

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

(14)COMMITMENTS AND CONTINGENCIES

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

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

(15)RESEARCH AND DEVELOPMENT AGREEMENT

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

(16)SUBSEQUENT EVENTS

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

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






<PAGE>


                                                              EXHIBIT 23.1


                       INDEPENDENT AUDITORS' CONSENT



The Board of Directors
Alfacell Corporation:

We consent to incorporation by reference in the registration statement (No. 33-
81308) on Form S-8 of Alfacell Corporation  of  our  report dated September 29,
1995, relating to the balance sheets of Alfacell Corporation  as  of  July  31,
1995  and  1994,  and  the  related  statements  of  operations,  stockholders'
deficiency, and cash flows for each of the years in the three-year period ended
July 31, 1995 and the period from August 24, 1981 (date of inception)  to  July
31,  1995  which  report appears in the July 31, 1995 annual report on Form 10-
KSB, as amended of Alfacell Corporation.

Our report dated September  29,  1995,  contains  an explanatory paragraph that
states that 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.   The  financial statements do
not  include  any  adjustments  that  might  result  from the outcome  of  that
uncertainty.  Further, our report as it relates to the financial statements for
the period from August 24, 1981 (date of inception) to  July 31, 1995, is based
on  the  report of other auditors as to the amounts included  therein  for  the
period from August 24, 1981 (date of inception) to July 31, 1992.




                                         /S/KPMG PEAT MARWICK LLP
                                         KPMG Peat Marwick LLP




Short Hills, New Jersey
November 17, 1995






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