ALFACELL CORP
424B3, 1996-09-26
BIOLOGICAL PRODUCTS, (NO DIAGNOSTIC SUBSTANCES)
Previous: MAX & ERMAS RESTAURANTS INC, 8-K, 1996-09-26
Next: ALFACELL CORP, 424B3, 1996-09-26





<PAGE>
                                                            FILE NO. 333-11575
                                              Filed pursuant to Rule 424(b)(3)

                                  PROSPECTUS

                               2,042,506 Shares

                             Alfacell Corporation

                    COMMON STOCK, PAR VALUE $.001 PER SHARE

      The  Registration  Statement,  of  which  this  Prospectus  forms a part,
registers  the  offer  and sale of up to 2,042,506 shares of Common Stock,  par
value  $.001 per share (the  "Common  Stock"),  of  Alfacell  Corporation  (the
"Company"  or "Alfacell") by certain stockholders (the "Selling Stockholders").
Of these 2,042,506  shares,  1,728,706  shares  are outstanding and held by the
Selling  Stockholders  and 313,800 shares are issuable  upon  the  exercise  of
outstanding warrants to  purchase  Common  Stock  (the  "Warrants") held by the
Selling Stockholders.  The Selling Stockholders acquired the outstanding shares
of Common Stock offered hereby and the Warrants directly  from  the Company (i)
in several private placement transactions during the period of October  1995 to
April  1996  (the  "1995/1996 Private Placements"); (ii) in a private placement
transaction completed on June 11, 1996 (the "June 1996 Private Placement"); and
(iii) in connection  with  a raw material purchasing agreement dated October 5,
1995  (the  "Supply  Agreement").   See  "Selling  Stockholders"  and  "Certain
Transactions".  One of  the  Selling Stockholders is a director of the Company.
See "Selling Stockholders."  The  Company  will not receive any of the proceeds
from the sale of Common Stock by the Selling  Stockholders.   To the extent the
Warrants  are  exercised  the  Company will apply the proceeds thereof  to  its
general corporate purposes.  See "Use of Proceeds."

      The Company's Common Stock  is traded in the over-the-counter market.  On
August 30, 1996 the high bid and low  asked quotations of the Common Stock were
$4 31/32 and $5 1/16, respectively, as  reported  by  the  National  Quotations
Bureau.

      The Selling Stockholders may sell the shares of Common Stock from time to
time  in transactions in the open market, in negotiated transactions, or  by  a
combination  of  these  methods, at fixed prices that may be changed, at market
prices at the time of sale, at prices related to market prices or at negotiated
prices. The Selling Stockholders  may  effect these transactions by selling the
Common Stock to or through broker-dealers,  who may receive compensation in the
form  of discounts or commissions from the Selling  Stockholders  or  from  the
purchasers  of the Common Stock for whom the broker-dealers may act as agent or
to whom they may sell as principal, or both.  See "Plan of Distribution."

      The Company  will  bear  all  of  the  expenses  in  connection  with the
registration  of  the Common Stock offered hereby, which expenses are estimated
to be $24,000.  The Selling Stockholders will pay any brokerage compensation in
connection with their sale of the Common Stock.

AN INVESTMENT IN THE  SECURITIES OFFERED HEREBY INVOLVES A HIGH DEGREE OF RISK.
SEE "RISK FACTORS" WHICH COMMENCES ON PAGE 5 OF THIS PROSPECTUS.

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



               The date of this Prospectus is September 13, 1996

                                i
<PAGE>
                       AVAILABLE INFORMATION

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

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

     The     following    trademarks    appear    in    this    Prospectus:
ONCONASE<reg-trade-mark> is a registered trademark of Alfacell Corporation;
Gemzar<reg-trade-mark> is a  registered trademark of Eli Lilly & Co.

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


                                    ii



<PAGE>

                         TABLE OF CONTENTS
                                                                       PAGE

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

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

USE OF PROCEEDS..........................................................15

DIVIDEND POLICY..........................................................15

CAPITALIZATION...........................................................16

PRICE RANGE OF COMMON STOCK..............................................17

SELECTED FINANCIAL DATA..................................................18

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
  FINANCIAL CONDITION AND RESULTS OF OPERATIONS..........................19

BUSINESS ................................................................24

MANAGEMENT...............................................................33

EXECUTIVE COMPENSATION...................................................38

CERTAIN TRANSACTIONS.....................................................42

PRINCIPAL STOCKHOLDERS...................................................46

SELLING STOCKHOLDERS.....................................................47

PLAN OF DISTRIBUTION.....................................................52

DESCRIPTION OF SECURITIES................................................53

SHARES ELIGIBLE FOR FUTURE SALE..........................................56

LEGAL MATTERS............................................................60

EXPERTS..................................................................60

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




                                 iii

<PAGE>
                             PROSPECTUS SUMMARY

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


                            THE COMPANY

     Alfacell   Corporation    ("Alfacell"   or   the   "Company")   is   a
biopharmaceutical company organized  in  1981  to  engage in the discovery,
investigation and development of a new class of anti-cancer  drugs isolated
from  leopard  frog  eggs  and early embryos.  The Company's first  product
under development is ONCONASE<reg-trade-mark>  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 1996, the American Cancer Society estimates that 388,000
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 300 cancer patients on a  weekly
basis, including 175 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 with patients with
these tumor types, warranting further trials,  some  of which are underway.
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.
In  November  1995, Alfacell began  a  randomized  multi-center  Phase  III
clinical trial  to test the combination of ONCONASE and tamoxifen versus 5-
fluorouracil  ("5-FU")   in   approximately   200  patients  with  advanced
pancreatic cancer.  A subsequent Phase III clinical  trial was initiated in
August    1996,    to    compare    ONCONASE    plus    tamoxifen   against
Gemzar<reg-trade-mark>,  a  Food  and Drug Administration ("FDA")  approved
drug for pancreatic cancer, in approximately 100 patients.

     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

<PAGE>
to uninfected  H9  leukemic  cells.   In addition, IN VITRO findings by NIH
scientists revealed that ONCONASE significantly inhibited production of the
HIV-1   virus   in  several  persistently  infected   human   cell   lines,
preferentially degrading  viral  RNA  while  not  affecting normal cellular
ribosomal RNA and messenger RNAs.  Although the Company  plans  to  further
research  ONCONASE  and  its anti-viral activity, there can be no assurance
that ONCONASE will show any level of anti-HIV activity in humans.

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

     On March 21, 1994 the  Company  completed  a  private  placement  (the
"March  1994  Private Placement") of 40 units consisting of an aggregate of
800,000 shares  of  restricted  Common  Stock  and  warrants to purchase an
aggregate of 800,000 shares of Common Stock at an exercise  price  of $5.00
per share.  The units were sold for $50,000 per unit.  The per share  price
of  the  Common  Stock  was  $2.50.   The  Company received net proceeds of
approximately  $1,865,791  (including the purchase  of  4.1  units  by  the
conversion  of  $182,000  of  outstanding  Company  debt  plus  $23,000  of
outstanding payables by an unaffiliated  creditor  and after the payment of
certain  offering  expenses)  which  has  been used primarily  for  general
corporate  purposes,  including  the funding of  research  and  development
activities, which include collaborations  with  the  NIH  and  the National
Cancer  Institute  ("NCI")  and  Phase II/III clinical trials.  In December
1995, the Commission declared effective  a  registration statement filed by
the Company with respect to the 772,000 shares of such Common Stock and all
800,000  shares  of Common Stock underlying such  warrants  which  remained
unsold by the March 1994 Private Placement investors as of such date.

     On September  13,  1994 the Company completed a private placement (the
"September 1994 Private Placement")  of  an  aggregate of 288,506 shares of
restricted Common Stock and 288,506 warrants to  purchase  an  aggregate of
288,506  shares  of  Common Stock at an exercise price of $5.50 per  share.
The shares of Common Stock  and warrants to purchase Common Stock were sold
in units consisting of 20,000  shares  of Common Stock and 20,000 warrants.
An aggregate of 14.4 units were sold at  $50,000  per  unit.  The per share
price of the Common Stock was $2.50.  The Company received  net proceeds of
approximately $545,000 (after giving effect to the purchase of 2.4 units by
the  conversion  of  $44,000  of  outstanding Company debt plus $77,265  of

                                  2

<PAGE>
outstanding payables by certain unaffiliated  creditors  and the payment of
certain  offering  expenses).   The  Company  utilized  these net  proceeds
primarily for general corporate purposes, including the funding of research
and development activities, which include collaborations  with  the NIH and
the NCI and Phase II/III clinical trials.  In December 1995, the Commission
declared  effective  a  registration  statement  filed by the Company  with
respect to 230,906 shares of such Common Stock and  all  288,506  shares of
Common  Stock  underlying  such  warrants  which  remained  unsold  by  the
September 1994 Private Placement investors as of such date.

     On  October  21,  1994  the Company completed a private placement (the
"October 1994 Private Placement")  of  40,000  shares  of restricted Common
Stock  at  a per share price of $2.50 and three-year warrants  to  purchase
40,000 shares  of Common Stock at an exercise price of $5.50 per share to a
single investor.   On  September  29,  1995 the Company completed a private
placement  (the  "September 1995 Private Placement")  of  an  aggregate  of
1,925,616 shares of  restricted  Common  Stock  and  three-year warrants to
purchase 55,945 shares of Common Stock at an exercise  price  of  $4.00 per
share.   The  Common Stock was sold alone at per share prices ranging  from
$2.00 to $3.70,  and  in  combination  with  warrants  at  per share prices
ranging  from  $4.96  to  $10.92,  which related to the number of  warrants
contained  in  the  unit.   After  taking  into  account  expenses  of  the
offerings, the Company received net  proceeds of approximately $4.2 million
from the October 1994 and September 1995  Private  Placements.  The Company
utilized  these  net  proceeds  primarily  for general corporate  purposes,
including the funding of research and development activities, which include
collaborations with the NIH and the NCI and  Phase  II/III clinical trials.
In  December  1995,  the  Commission  declared  effective  a   registration
statement  filed  by  the Company with respect to such 1,965,616 shares  of
such  Common  Stock and 95,945  shares  of  Common  Stock  underlying  such
warrants.

     On November  29,  1995,  the Company amended and restated a promissory
note and amended the term loan  agreement  with  its bank (the "Term Loan")
effective as of October 1, 1995.  The amendment to  the  Term Loan provides
for, among other things, the issuance to the bank of a Warrant  to purchase
10,000  shares  of  Common  Stock  through  August  31, 1997 at a per share
exercise  price  of  $4.19.   In  December  1995,  the Commission  declared
effective  a registration statement filed by the Company  with  respect  to
10,000 shares of Common Stock underlying such warrant.

     On  April   4,  1996  the  Company  completed  the  1995/1996  Private
Placements for an aggregate of 207,316 shares of restricted Common Stock at
per share prices ranging from $3.60 to $4.24.  On June 11, 1996 the Company

                                3
<PAGE>
completed the June  1996  Private  Placement  for an aggregate of 1,515,330
shares  of  restricted  Common Stock and three-year  Warrants  to  purchase
313,800 shares of Common  Stock  at  an  exercise price of $7.50 per share.
The  Common  Stock was sold alone at a per share  price  of  $3.70  and  in
combination with  Warrants  at  a  per  unit  price  of  $12.52.  Each unit
consisted  of three shares of Common Stock and one Warrant.   The  Warrants
were also sold  alone  at  a per Warrant price of $1.42.  After taking into
account  expenses of the offerings,  the  Company  received  aggregate  net
proceeds  of   approximately   $6.5  million  from  the  1995/1996  Private
Placements and the June 1996 Private  Placement.   The  Company  intends to
utilize  these  net  proceeds  primarily  for  general  corporate purposes,
including the funding of research and development of its  product ONCONASE.
This  prospectus relates to the offer and sale by the Selling  Stockholders
of such  1,722,646  shares of Common Stock and the 313,800 shares of Common
Stock underlying such  Warrants  sold  in  the  aggregate  in the 1995/1996
Private Placements and the June 1996 Private Placement.

     On October 5, 1995 the Company entered into an agreement  with  one of
its  raw  material  suppliers  for  the  purchase  of leopard frog eggs and
embryos.   Pursuant  to the agreement the Company issued  3,030  shares  of
Common Stock to each of  Gerald  and Doris L. Graska (the "Graskas").  This
Prospectus  relates  to  the offer and  sale  by  the  Graskas  as  Selling
Stockholders of an aggregate of 6,060 shares of Common Stock.

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


                           THE OFFERING


Securities Offered.........   This Prospectus relates to an offering by the
                              Selling   Stockholders  of  up  to  2,042,506
                              shares of Common  Stock.  Of these shares (i)
                              1,722,646  were  issued   in   the  1995/1996
                              Private Placements and the June  1996 Private
                              Placement,  (ii)  313,800  underlie  Warrants
                              which  were  issued  in the June 1996 Private
                              Placement, which shares  may  be  issued upon
                              exercise  of  the  Warrants, and (iii)  6,060
                              were  issued  to  one of  the  Company's  raw
                              material     suppliers.      See     "Selling
                              Stockholders" and "Certain Transactions."

                                   4
<PAGE>
Securities Outstanding.....   As  of  July  31,   1996   the   Company  had
                              13,858,909    shares    of    Common    Stock
                              outstanding.    Assuming   that  all  of  the
                              Warrants are exercised and no other shares of
                              Common  Stock are issued subsequent  to  July
                              31, 1996  the  Company  would have 14,172,709
                              shares of Common Stock outstanding.

Use of Proceeds............   The  Company  will not receive  any  proceeds
                              from the sale of  the  shares of Common Stock
                              offered by the Selling Stockholders.  To date
                              the Company has received no proceeds from the
                              exercise  of the Warrants.   If  all  of  the
                              Warrants  are  exercised,  the  Company  will
                              receive estimated  additional net proceeds of
                              $2,353,500.  The Company  intends  to utilize
                              any  proceeds  received from the exercise  of
                              the Warrants for  general corporate purposes,
                              including  the  funding   of   research   and
                              development  activities.   There  can  be  no
                              assurance  that  any  of the Warrants will be
                              exercised.  See "Use of Proceeds."

Risk Factors...............   See  "Risk  Factors"  for   a  discussion  of
                              certain   risk   factors   that   should   be
                              considered   by   prospective  investors   in
                              connection with an  investment  in the shares
                              of Common Stock offered hereby.


                           RISK FACTORS

     The shares of Common Stock offered hereby are speculative  and involve
a  high degree of risk.  They should not be purchased by anyone who  cannot
afford  the  loss  of  his  or  her  entire  investment.  In analyzing this
offering,  prospective  investors should consider  the  matters  set  forth
below,  among others, and  carefully  read  this  Prospectus.   Information
contained  in  this  Prospectus contains "forward-looking statements" which
can  be  identified by the  use  of  forward-looking  terminology  such  as
"believes,"  "expects,"  "may,"  "will,"  "should"  or "anticipates" or the
 
                               5
<PAGE>  
negative thereof or other variations thereon or comparable  terminology, or
by  discussion  of  strategy  or  future  plans.   See,  e.g. "Management's
Discussion and Analysis of Financial Condition and Results  of Operations,"
"Prospectus  Summary  -  The  Company," "Risk Factors" and "Business".   No
assurance can be given that the  future  results  covered  by  the forward-
looking  statements  will  be  achieved.   The  following  matters  include
cautionary  statements,  including  certain  risks  and uncertainties, that
could  cause  actual  results  to vary materially from the  future  results
covered in such forward-looking statements.  Other factors could also cause
actual results to vary materially  from  the future results covered in such
forward-looking statements.

     ACCUMULATED  DEFICIT,  STOCKHOLDERS'  DEFICIENCY  AND  UNCERTAINTY  OF
FUTURE PROFITABILITY.  The Company was originally incorporated in 1981.  To
date,  a significant source of cash for the Company  has  been  public  and
private placements of its securities.  Cash obtained from these sources has
not been  sufficient  to  cover operating expenses.  At April 30, 1996, the
Company had an accumulated deficit of approximately $39,600,000 and a total
stockholders' equity of approximately  $400,000.   The  Company anticipates
that  it  will  continue  to incur substantial losses in the  future.   The
Company is pursuing licensing,  marketing and development arrangements that
may  result in contract revenue to  the  Company  prior  to  its  receiving
revenues  from  commercial  sales  of ONCONASE.  There can be no assurance,
however, that the Company will be able  to successfully consummate any such
arrangements.  The Company's profitability  will depend upon its success in
developing, obtaining regulatory approvals for,  and  effectively marketing
ONCONASE.  ONCONASE has not been approved by the FDA.   Potential investors
should  be  aware  of  the  difficulties  a  development  stage  enterprise
encounters,   especially   in  view  of  the  intense  competition  in  the
pharmaceutical industry in which  the  Company  competes.   There can be no
assurance  that  the  Company's  plans  will  either  materialize or  prove
successful,  that  its  product  under  development  will  be  successfully
developed or that such product will generate revenues sufficient  to enable
the Company to earn a profit.

     SUBSTANTIAL  DOUBT CONCERNING THE COMPANY'S ABILITY TO CONTINUE  AS  A
GOING CONCERN.  The  opinion  of  KPMG  Peat  Marwick  LLP, the independent
auditors of the Company's July 31, 1995 financial statements  contained  an
explanatory  paragraph  stating  that  the  Company's recurring losses from
operations, its working capital deficiency and net capital deficiency raise
substantial  doubt  about the Company's ability  to  continue  as  a  going
concern.

                                     6
<PAGE>
     LEVERAGE.  The Company  is  highly  leveraged.  At April 30, 1996, the
Company had total assets of approximately  $2,600,000 and total liabilities
of approximately $2,200,000. Of such liabilities,  approximately $1,500,000
is owed to a bank pursuant to the Term Loan, and is  secured  by  a lien on
substantially all of the Company's assets, including its patents.  The Term
Loan  agreement  contains  restrictive  covenants  which could make it more
difficult  to  operate the Company's business.  In the  event  the  Company
defaults on the  debt  it  owes to such bank, the bank may foreclose on the
assets which secure its debt  and utilize such assets to satisfy such debt.
Upon a liquidation of the Company, the Company's assets would first be used
to repay its secured creditors and then its unsecured creditors, before any
distribution would be made to holders  of  the Company's equity securities.
Given the current levels of the Company's assets and its liabilities, it is
highly  unlikely  that  the  holders of the Company's  Common  Stock  would
receive  any  significant  distribution   in   the  event  the  Company  is
liquidated.  The Company's bank debt matures in  August 1997, at which time
a principal payment of approximately $1,400,000 will be due.

     NEED FOR, AND UNCERTAINTY OF, FUTURE FINANCING.   The  Company will be
required to expend significant funds on the further development of ONCONASE
and its continued operations will depend on its ability to raise additional
funds   through   equity  or  debt  financings,  collaborative  agreements,
strategic alliances  and 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.  There
can be no assurance that such funds will be available  to  the  Company  on
acceptable  terms,  if at all.  The Company believes that its cash on hand,
including marketable  securities,  as  of  April  30, 1996 coupled with the
proceeds of the June 1996 Private Placement will be  sufficient to meet its
anticipated  cash  needs  for  the  next  two years.  The Company  will  be
required to raise additional funds to meet  its  cash needs upon exhaustion
of  its  current  cash resources.  The Company continues  to  be  primarily
financed  by  proceeds   from   private  placements  of  Common  Stock  and
investments in its equity securities.   If  the Company is unable to secure
sufficient future financing or refinance its  bank debt it may be necessary
for  the  Company  to curtail or discontinue its research  and  development
activities.

     GOVERNMENT REGULATION.   The  pharmaceutical  industry  in  the United
States  is  subject  to  stringent governmental regulation and the sale  of
ONCONASE for use in humans  in  the  United  States  will require the prior
approval  of  the  FDA.  The FDA has established mandatory  procedures  and

                                   7
<PAGE>
safety standards which  apply  to  the  clinical  testing,  manufacture and
marketing   of   pharmaceutical   products.   Pharmaceutical  manufacturing
facilities  are  also  regulated by state,  local  and  other  authorities.
Obtaining FDA approval for  a  new  therapeutic drug may take several years
and involve substantial expenditures.   ONCONASE  has not been approved for
sale in the United States or elsewhere.  There can be no assurance that the
Company  will be able to obtain FDA approval for ONCONASE  or  any  of  its
future products.   Failure  to  obtain  requisite governmental approvals or
failure to obtain approvals of the scope  requested  will delay or preclude
the Company from marketing its products while under patent  protection,  or
limit  the  commercial use of the products, and thereby may have a material
adverse  effect   on  the  Company's  liquidity  and  financial  condition.
Further, even if governmental  approval  is obtained, new drugs are subject
to continual review and a later discovery  of  previously  unknown problems
may result in restrictions on the particular product, including  withdrawal
of such product from the market.

     PATENTS AND PROPRIETARY TECHNOLOGY.  The Company has been issued  four
patents  in  the  United  States  and  two patents in Europe, and has other
patent  applications  pending.   The  U.S.  Patents   are  Nos.  4,882,421,
4,888,172, 5,529,775 and 5,540,925, and the European patents are Nos. 0 440
633  and  0  500 589.  The Company's U.S. Patent No. 4,882,421  contains  a
disclosure that  in  certain respects is erroneous and that complicated the
prosecution of other Company  patent  applications  pending before the U.S.
Patent  and  Trademark  Office  ("USPTO").  Because the Company  considered
those pending patent applications to be more important than U.S. Patent No.
4,882,421,  the  Company  has  disclaimed   U.S.   Patent   No.  4,882,421.
Accordingly,  U.S. Patent No. 4,882,421 is not legally enforceable  against
anyone.  The Company's  patent protection is limited to that afforded under
the claims of U.S. Patent  Nos.  4,888,172, 5,529,775 and 5,540,925, unless
and  until  other  U.S. patent protection  is  available  to  the  Company.
Although the Company  believes that its patents and patent applications are
of substantial value to  the  Company,  there can be no assurance that such
patents will be of substantial commercial  benefit  to  the  Company,  will
afford  the Company adequate protection from competing products or will not
be challenged  or  declared  invalid.   There  can  be  no  assurance  that
additional  United  States  patents  or  foreign patent equivalents will be
issued  to the Company.  The scope of protection  afforded  by  patents  to
biotechnological inventions is uncertain and the Company is subject to this
uncertainty.    The   Company  expects  that  there  will  continue  to  be
significant  litigation   in  the  industry  regarding  patents  and  other
proprietary rights and, if  the  Company  were  to  become involved in such
litigation,  there could be no assurance that the Company  would  have  the
resources necessary to litigate effectively the contested issues.  Pursuant

                                   8
<PAGE> 
to its loan agreement  with  the Company, the Company's bank has a security
interest in the Company's patent  portfolio.  The bank has agreed, however,
to  subordinate  its  interest  to licensees  of  the  Company  if  certain
conditions are met.

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

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

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

     DEPENDENCE ON REIMBURSEMENT.  Sales of the Company's products, if any,
will be dependent in part on the availability of reimbursement  from  third
party  payors,  such  as  governmental  and private insurance plans.  Third
party payors are increasingly challenging  the  prices  charged for medical
products and services.  Additionally, the containment of  health care costs
has become a priority and pharmaceutical and biotechnology drug prices have
been targeted in this effort.  If the Company succeeds in bringing  any  of
its  products  to market, there can be no assurance that such products will
                                9
<PAGE>
be considered cost-effective,  that  reimbursement will be available or, if
available, that the level of reimbursement  will be sufficient to allow the
Company to sell its products on a profitable basis.

     POTENTIAL PRODUCT LIABILITY.  The use of the Company's products during
testing or after regulatory approval entails  an  inherent  risk of adverse
effects  which  could expose the Company to product liability claims.   The
Company maintains  product liability insurance coverage in the total amount
of $6,000,000 for claims  arising  from the use of its products in clinical
trials prior to FDA approval.  There  can  be no assurance that the Company
will be able to maintain its existing insurance coverage or obtain coverage
for the use of its products in the future.   Management  believes  that the
Company  maintains  adequate  insurance  coverage  for the operation of its
business  at  this  time,  however,  there  can be no assurance  that  such
insurance coverage and the resources of the Company  would be sufficient to
satisfy any liability resulting from product liability claims.

     DEPENDENCE UPON KEY PERSONNEL.  The Company is currently  managed by a
small number of key management and operating personnel, whose efforts  will
largely  determine  the  Company's  success.   The  loss  of key management
personnel,  particularly Kuslima Shogen, the Company's Chairman  and  Chief
Executive Officer,  would  likely  have  a  material  adverse effect on the
Company.   See  "Management".   The bank may call due all  amounts  payable
under the Term Loan in the event  Ms.  Shogen ceases for any reason, except
death, to be a full time employee, officer or director of the Company.  The
Company carries key person life insurance  on the life of Ms. Shogen with a
face value of $1,000,000.  The Company's bank has been assigned this policy
as security for the approximately $1,500,000  outstanding  under  the  Term
Loan.

     NO  DIVIDENDS.   The  Company has not paid any dividends on its Common
Stock since its inception and  does  not  currently  foresee the payment of
cash dividends in the future.  Furthermore, under the Term Loan the Company
is  prohibited from paying any dividends without the bank's  consent.   The
Company  currently  intends  to retain all earnings, if any, to finance its
operations.

     LIMITED PUBLIC MARKET AND  LIQUIDITY.   The  Company's Common Stock is
traded on the Bulletin Board and is not traded on any  exchange  nor quoted
on  the  National  Association  of  Securities  Dealers Automated Quotation
System ("NASDAQ").  As a consequence, trading of  the  Common  Stock in the
over-the-counter market is limited.  A limited trading market could  result
in an investor being unable to liquidate his or her investment.

                               10
<PAGE>
     PREFERRED  STOCK;  ANTI-TAKEOVER  DEVICE.   The  Company  is currently
authorized  to  issue 1,000,000 shares of preferred stock, par value  $.001
per share.  The Company's  Board  of  Directors  is authorized, without any
approval of the stockholders, to issue the preferred  stock  and  determine
the  terms  of  such  preferred stock.  As of July 31, 1996, there were  no
shares of preferred stock  outstanding.  The authorized and unissued shares
of preferred stock may be classified  as an "anti-takeover" measure and may
discourage attempted takeovers of the Company which are not approved by the
Board of Directors.  The authorized shares  of  preferred stock will remain
available for general corporate purposes, may be  privately  placed and can
be  used to make a change in control of the Company more difficult.   Under
certain  circumstances, the Board of Directors could create impediments to,
or frustrate,  persons  seeking to effect a takeover or transfer in control
of the Company by causing  such  shares to be issued to a holder or holders
who might side with the Board of Directors  in opposing a takeover bid that
the  Board  of Directors determines is not in the  best  interests  of  the
Company and its  stockholders,  but  in which unaffiliated stockholders may
wish  to  participate.   Under Delaware law,  the  Board  of  Directors  is
permitted to use a depositary  receipt mechanism which enables the Board to
issue an unlimited number of fractional interests in each of the authorized
and  unissued  shares  of preferred  stock  without  stockholder  approval.
Consequently, the Board of Directors, without further stockholder approval,
could issue authorized shares  of  preferred  stock or fractional interests
therein with rights that could adversely affect  the  rights of the holders
of  the  Company's  Common  Stock to a holder or holders which  when  voted
together with other securities  held  by  members of the Board of Directors
and the executive officers and their families  could  prevent  the majority
stockholder vote required by the Company's certificate of incorporation  or
Delaware law to effect certain matters.  Furthermore, the existence of such
authorized  shares of preferred stock might have the effect of discouraging
any attempt by a person, through the acquisition of a substantial number of
shares of Common  Stock,  to  acquire control of the Company.  Accordingly,
the accomplishment of a tender  offer  may  be more difficult.  This may be
beneficial to management in a hostile tender  offer,  but  have  an adverse
impact on stockholders who may want to participate in such tender offer.

     CONTROL  BY PRESENT MANAGEMENT.  The Company's officers and directors,
as a group, beneficially owned 26.0% of the outstanding Common Stock of the
Company as of July  31,  1996  and  thus  could  in some instances exercise
effective control over the Company.


                                    11

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

     DEPENDENCE  ON THIRD PARTIES FOR MANUFACTURING.  The Company currently
does not have facilities capable of manufacturing its product in commercial
quantities and, for  the foreseeable future, the Company intends to rely on
third parties 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 current Good Manufacturing Practices  ("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.

     DEPENDENCE ON THIRD PARTIES  FOR  MARKETING;  NO MARKETING EXPERIENCE.
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
                                  12
<PAGE>
for any products developed or that internal marketing capabilities would be
developed at all.

     UTILIZATION  OF  CARRYFORWARDS.   At  July  31, 1995, the Company  had
federal net operating loss carryforwards of approximately  $23,460,000 that
expire  in  the  years  1997 to 2010.  The Company also had investment  tax
credit   carryforwards   of  approximately   $63,000   and   research   and
experimentation tax credit  carryforwards  of  approximately  $410,000 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.

     SHARES ELIGIBLE FOR FUTURE  SALE. The Company had 13,858,909 shares of
Common Stock outstanding as of July 31, 1996.  Of these outstanding shares,
approximately 5,722,547 shares are  "restricted  securities"  as defined in
Rule  144  adopted  under the Securities Act.  Of these restricted  shares,
approximately 1,939,540  were eligible to be sold under Rule 144 as of July
31,  1996.  Additionally, of  these  restricted  shares,  an  aggregate  of
1,722,646  are  covered by this Registration Statement and were sold in the
1995/1996 Private Placements and the June 1996 Private Placement, 6,060 are
covered by this Registration  Statement  and  were  issued  pursuant to the
Supply  Agreement,  an aggregate of 1,924,101 were issued and sold  in  the
March 1994 Private Placement,  September  1994  Private  Placement, October
1994  Private  Placement and September 1995 Private Placement  and  130,200
were issued pursuant  to the exercise of options, all of which are included
on registration statements which the Company has filed with the Commission.
Such 3,783,007 shares of  restricted  Common Stock included in registration
statements  filed with the Commission, will,  if  sold  pursuant  to  their
respective registration statements, be freely tradeable without restriction
under the Securities Act, except that any shares held by an "affiliate," as
that term is  defined  under  the  Securities  Act,  will be subject to the
resale  limitations of Rule 144.  In addition to the Warrants  to  purchase
313,800 shares  of  Common  Stock issued in the June 1996 Private Placement
and covered by this Registration  Statement, as of July 31, 1996 there were
outstanding (i) options to purchase  an  aggregate  of  3,597,743 shares of
Common Stock, which are covered by an effective Registration  Statement  on
Form  S-8,  (ii)  warrants  to purchase an aggregate of 1,088,506 shares of
Common  Stock,  which were issued  and  sold  in  the  March  1994  Private
Placement and the  September  1994  Private  Placement,  (iii)  warrants to
purchase an aggregate of 105,945 shares of Common Stock, which were  issued
and  sold in the October 1994 Private Placement, the September 1995 Private
Placement  and  to  the  bank  in connection with the amendment of the Term
Loan, and (iv) options to purchase  an  aggregate of 478,482 shares, all of
which  underlying  shares  of  Common Stock are  included  in  registration
                                 13
<PAGE>
statements filed by the Company with the Commission.  Such 5,584,476 shares
of Common Stock underlying such  warrants  and options will, if issued upon
exercise of such warrants and options and sold pursuant to their respective
registration statements, be freely tradeable  without restriction under the
Securities Act, except that any shares held by an "affiliate," as that term
is  defined  under  the  Securities  Act,  will be subject  to  the  resale
limitations of Rule 144.  The future sale of a substantial number of shares
of Common Stock by existing holders of Common Stock and holders of warrants
and options exercisable for Common Stock pursuant  to  Rule  144  under the
Securities  Act  or  through effective registration statements may have  an
adverse impact on the  market  price  of  the  Common  Stock.   See "Shares
Eligible for Future Sale."

     TERMINATION  OF COMPANY'S AUDITORS.  The financial statements  of  the
Company from inception  to  July  31,  1992  included  in this Registration
Statement,  were  audited  by  the  independent accounting firm  of  Armus,
Harrison & Co. ("AHC").  On December  1,  1993, certain shareholders of AHC
terminated  their association with AHC (the  "AHC  Termination"),  and  AHC
ceased performing  accounting  and  auditing  services,  except for limited
accounting  services  to  be performed on behalf of the Company.   In  June
1996, AHC dissolved and ceased  all  operations.   The  report  of AHC with
respect to the financial statements of the Company from inception  to  July
31,  1992  is included in this Registration Statement, although AHC has not
consented to  the  use  of  such report herein and will not be available to
perform any subsequent review  procedures  with  respect  to  such  report.
Accordingly,  investors  will  be  barred from asserting claims against AHC
under Section 11 of the Securities Act  on  the  basis  of  the use of such
report  herein.   In  addition, in the event any persons seek to  assert  a
claim  against  AHC  for  false  or  misleading  financial  statements  and
disclosures in documents previously  filed by the Company, such claims will
be adversely affected and possibly barred.  Furthermore, as a result of the
lack  of  a  consent  from AHC to the use  of  its  audit  report  in  this
Prospectus, the officers  and  directors  of  the Company will be unable to
rely on the authority of AHC as experts in auditing  and  accounting in the
event any claim is brought against any such persons under Section 11 of the
Securities  Act based on alleged false and misleading financial  statements
and disclosures  attributable  to  AHC.   The  discussion regarding certain
effects of the AHC Termination is not meant and  should not be construed in
any  way  as legal advice to any party and any potential  purchaser  should
consult with  his, her or its own counsel with respect to the effect of the
AHC Termination  on  a  potential  investment  in  the  Common Stock of the
Company or otherwise.


                                 14



<PAGE>
                          USE OF PROCEEDS

     The Company will not receive any proceeds from the sale  of the shares
of Common Stock offered herein by the Selling Stockholders.  If  all of the
Warrants are exercised, the Company will receive estimated net proceeds  of
approximately  $2,353,500.   The  Company  intends  to utilize any proceeds
received from the exercise of the Warrants primarily  to  fund research and
development activities and for general corporate purposes.  There can be no
assurance that any of the Warrants will be exercised.


                          DIVIDEND POLICY

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



                               15




<PAGE>
                          CAPITALIZATION

     The following  table  sets  forth the capitalization of the Company at
April 30, 1996 and as adjusted solely  to reflect the net proceeds received
subsequent to April 30, 1996 from the issuance and sale of the Common Stock
and Warrants in the June 1996 Private Placement.

<TABLE>
<CAPTION>
                                                                                                    APRIL 30, 1996
<S>                                                                     <C>         <C>                 <C>        <C>
                                                                                          ACTUAL                      AS ADJUSTED
Long-term debt                                                                             1,418,448                   1,418,448
Stockholders' equity:
       Preferred stock, $.001 par value.                                                                               
         Authorized and unissued, 1,000,000 shares at April 30, 1996                           --                          --
       Common stock, $.001 par value.                                                                                      
              Authorized 25,000,000 shares; issued and outstanding                                                        
              11,900,679 shares at April 30, 1996(1)                                          11,901                       --
              Issued and outstanding 13,416,009 shares as adjusted(2)                             --                      13,416

       Capital in excess of par value                                                     39,996,257                  45,690,446

       Deficit accumulated during development stage                                     (39,605,328)                (39,605,328)

Total stockholders' equity                                                                   402,830                   6,098,534

Total capitalization                                                                   $   1,821,278                 $ 7,516,982
</TABLE>
______________________

(1) Excludes 5,696,903 shares of Common Stock reserved as of April 30, 1996 for
    issuance pursuant to outstanding options  and  warrants  to purchase Common
    Stock.

(2) Excludes 5,584,476 shares of Common Stock reserved as of July  31, 1996 for
    issuance  pursuant  to outstanding options and warrants to purchase  Common
    Stock.



                                           16



<PAGE>
                    PRICE RANGE OF COMMON STOCK

     The Company's Common  Stock is traded under the symbol "ACEL".  At the
present time the Company's Common  Stock  is  quoted on the Bulletin Board.
On August 30, 1996 the high bid and low asked quotations  for the Company's
Common  Stock  were $4 31/32 and $5 1/16, respectively.  As of  August  30,
1996,  there  were  approximately  1,540  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  periods  indicated.   These  quotes  are  believed  to  be
representative  of  inter-dealer  quotations, without retail mark-up, mark-
down or commission, and may not necessarily represent actual transactions.

                                             HIGH      LOW
      Year Ended July 31, 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

      Year Ended July 31, 1996:
       First Quarter                         6-13/16   2-1/8
       Second Quarter                        5-5/8     2-7/8
       Third Quarter                         5-3/8     3-3/16
       Fourth Quarter                        5-7/8     3-7/8

      Year Ended July 31, 1997:
       First Quarter (Through
       August 30, 1996)                      4 31/32   4 3/8





                                17
<PAGE>
                      SELECTED FINANCIAL DATA

     Set forth below is the selected financial data for the Company for the
nine month periods ended April 30, 1996 and 1995 and for each of the fiscal
years  in  the  five  year  period ended  July  31,  1995.   The  financial
statements of the Company for the fiscal years ended July 31, 1992 and 1991
from which certain of the selected  financial  data  presented  below  were
derived, were audited by the independent accounting firm of Armus, Harrison
&  Co.  ("AHC").  AHC has not performed any audits on behalf of the Company
since completion  of the audit for the fiscal year ended July 31, 1992, and
KPMG Peat Marwick LLP, independent public accountants, was engaged to audit
and report on the Company's financial statements for the fiscal years ended
July 31, 1995, 1994  and 1993.  The selected financial data is qualified in
its entirety by, and should  be read in conjunction with, the more detailed
information and financial statements and the accompanying notes included in
this Registration Statement.  See "Index to Financial Statements."

     On December 1, 1993, certain  shareholders  of  AHC  terminated  their
association  with  AHC,  and  AHC ceased performing accounting and auditing
services, except for limited accounting  services to be performed on behalf
of the Company.  In June 1996, AHC dissolved  and  ceased  all  operations.
The  report of AHC with respect to the financial statements of the  Company
from inception to July 31, 1992 is included in this Registration Statement,
although  AHC  has  not consented to the use of such report herein and will
not be available to perform  any  subsequent review procedures with respect
to  such report.  Accordingly, investors  will  be  barred  from  asserting
claims  against  AHC under Section 11 of the Securities Act on the basis of
the use of such report  herein.  In addition, in the event any persons seek
to assert a claim against  AHC for false or misleading financial statements
and disclosures in documents  previously  filed  by the Company, such claim
will be adversely affected and possibly barred.  Furthermore,  as  a result
of  the  lack of a consent from AHC to the use of its audit report in  this
Prospectus,  the  officers  and  directors of the Company will be unable to
rely on the authority of AHC as experts  in  auditing and accounting in the
event any claim is brought against any such persons under Section 11 of the
Securities Act based on alleged false and misleading  financial  statements
and  disclosures  attributable  to  AHC.   The discussion regarding certain
effects of the AHC Termination is not meant  and should not be construed in
any  way  as legal advice to any party and any potential  purchaser  should
consult with  his, her or its own counsel with respect to the effect of the
AHC Termination  on  a  potential  investment  in  the  Common Stock of the
Company or otherwise.




                                           18

<PAGE>


<TABLE>
<CAPTION>
                  Nine Month Periods Ended                                               Year Ended July 31,
                          APRIL 30,
<S>           <C>   <C>          <C>           <C>           <C>  <C>        <C>  <C>         <C>   <C>          <C>   <C>
                        1996         1995          1995              1994            1993               1992               1991
Revenue       $      105,563         9,653        20,992    $      6,064    $         489     $            0     $        1,161
Net Loss      $  (2,156,208)   (1,386,862)   (1,993,123)    $(2,234,428)    $ (2,357,350)     $  (4,772,826)     $  (5,202,302)
Net Loss per share     (.19)        (.15)         (.21)    $        (.26)  $        (.31)    $         (.67)    $         (.76)
Dividends               NONE         NONE          NONE              NONE            NONE               NONE               NONE
AT END OF
PERIOD:
Total Assets  $    2,615,907       727,197     1,616,170    $    779,763    $     335,332     $      266,962     $      178,364
Long-Term     $    1,418,448     1,532,328      7,129(1)    $  1,593,976    $   5,439,531     $    1,427,000     $    1,397,000
Obligations
</TABLE>

       (1)  Excludes $1,577,049 of long-term debt which was  initially  due  to
mature on May  31,  1996  and was classified as a current liability at July 31,
1995.  In November 1995, the  Term  Loan  agreement  related  to  this debt was
amended,  effective  October 1, 1995, to extend the maturity date of  the  Term
Loan to August 31, 1997.


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

RESULTS OF OPERATIONS

THREE AND NINE MONTH PERIODS ENDED APRIL 30, 1996 AND 1995

     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
revenue has been derived therefrom.  The Company  continues to marshall all
its productive and financial resources to proceed with  its  development of
ONCONASE and as such has not had any sales in the nine months  ended  April
30, 1996 and 1995.  Investment income increased by $96,000 to $106,000  for
the nine month period ended April 30, 1996 compared to the same period last
year.

     RESEARCH  AND  DEVELOPMENT.   Research and development expense for the
three months ended April 30, 1996 was $521,000 compared to $243,000 for the
same  period last year, an increase of  $278,000  or  114%.   Research  and
development expense for the nine months ended April 30, 1996 was $1,542,000
                                    19
<PAGE>
compared to $800,000 for the same period last year, an increase of $742,000
or  93%.   These  increases  were  primarily  due  to  increases  in  costs
associated  with  manufacturing  clinical supplies of ONCONASE and costs in
support of on-going clinical trials, including the Phase III clinical trial
for  pancreatic  cancer  and the Phase  II  clinical  trial  for  malignant
mesothelioma.

     GENERAL AND ADMINISTRATIVE.   General  and  administrative expense for
the three months ended April 30, 1996 was $197,000 compared to $154,000 for
the same period last year, an increase of $43,000  or  28%.   This increase
was  primarily  due  to  costs  associated with the Company's expansion  of
activities associated with public  relations.   General  and administrative
expense for the nine months ended April 30, 1996 was $622,000  compared  to
$488,000  for  the  same  period last year, an increase of $134,000 or 27%.
This increase was primarily  due  to  the Company's expansion of activities
associated with public relations and business development.

     INTEREST.  Interest expense for the  three months ended April 30, 1996
was $31,000 compared to $34,000 for the same  period  last year, a decrease
of $3,000 or 9%.  Interest expense for the nine months ended April 30, 1996
was $98,000 compared to $108,000 for the same period last  year, a decrease
of  $10,000  or  9%.   The decrease was primarily due to the conversion  of
convertible subordinated  debentures  to  common  stock  and a reduction in
short-term loans payable over the prior period.

     NET LOSS.  The Company has incurred net losses during  each year since
its inception.  The net loss for the three months ended April  30, 1996 was
$718,000  as compared to $430,000 for the same period last year.   The  net
loss for the nine months ended April 30, 1996 was $2,156,000 as compared to
$1,387,000  for  the  same  period last year.  The cumulative loss from the
date  of  inception,  August 24,  1981,  to  April  30,  1996  amounted  to
$39,605,000.  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.   The
increases  in  the  net  loss  for  the  current  period  were attributable
generally to the increase in expenses discussed above.


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
                                20

<PAGE>
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 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  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 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  Chief  Executive
Officer.
                                    21
<PAGE>


     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  April  30,  1996
amounted to approximately $39,600,000.  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 the nine months ended April 30, 1996, the Company had a net increase
in  cash  of  $9,000.   This  increase  resulted from net cash provided  by
financing activities of $3,262,000, primarily  from  a private placement of
Common  Stock  and  Common Stock warrants completed in September  1995  and
proceeds from the exercise  of  stock  options  offset  by net cash used in
operating   activities  of  $2,277,000  and  net  cash  used  in  investing
activities of  $976,000  principally  due  to  the  purchase  of marketable
securities.  Total cash resources, including marketable securities,  as  of
April 30, 1996 were $2,357,000 compared to $1,398,000 at July 31, 1995.

     The  Term  Loan agreement was amended effective as of October 1, 1995.
Among other things,  the  amendment  extended the maturity date of the Term
Loan from May 31, 1996 to August 31, 1997, which has enabled the Company to
reflect  substantially  the  entire  principal  amount  of  the  Term  Loan
outstanding as of April 30, 1996 as long-term  debt.   This  is the primary
reason for the significant decrease in current liabilities as  of April 30,
1996  compared  to  July 31, 1995 and the significant increase in long-term
debt as of April 30,  1996 compared to July 31, 1995.  It is estimated that
the outstanding balance  on  August  31,  1997 will be $1,369,000.  At that
                                     22
<PAGE>
 
time, the Company intends to refinance the  Term  Loan  or raise sufficient
equity to pay off the unpaid balance.  However, there can  be  no assurance
that  the  Company  will be able to successfully conclude a refinancing  or
raise sufficient equity to pay off the unpaid balance.

     The Company's continued operations will depend on its ability to raise
additional funds through  a  combination  of  equity  and  debt  financing,
collaborative   agreements,  strategic  alliances  and  revenues  from  the
commercial sale of  ONCONASE.   The  Company is in discussions with several
potential collaborative partners for further  development  and marketing of
ONCONASE,  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  on-going  Phase III clinical trial.
The   Company  believes  that  its  cash  on  hand,  including   marketable
securities,  as of April 30, 1996 coupled with the approximately $5,700,000
net proceeds from  the  June  1996  Private Placement will be sufficient to
meet  its  anticipated cash needs for the  next  two  years.   To  date,  a
significant  portion  of  the  Company's financing has been through private
placements of common stock, the  issuance  of  common  stock  for  services
rendered,  debt  financing  and  financing  provided by the Company's Chief
Executive Officer.  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 Term Loan, without the bank's consent,
the Company is prohibited from incurring any additional indebtedness except
as follows: (i) additional  indebtedness  to  the  bank,  (ii) indebtedness
having a priority of payment which is expressly junior to and  inferior  in
right  of  payment  to  the  prior  payment  in  full  to  the  bank, (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 $1,452,000.  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 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 pledgor's
term loan agreement with the bank.  The  Term  Loan agreement prohibits the
                                  23
<PAGE>

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 such pledged stock to the aggregate outstanding debt of the
Company and pledger to the bank, below 1:1.

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


                             BUSINESS

OVERVIEW

     The Company is a biopharmaceutical company organized in 1981 to engage
in  the  discovery, investigation and development of a new class  of  anti-
cancer drugs  isolated  from  leopard  frog  eggs  and  early embryos.  The
Company's first product under development is ONCONASE which  targets  solid
tumors,  most  of  which  are known to ultimately become resistant to other
chemotherapeutic drugs.  To  date,  the  most  significant clinical results
with  ONCONASE  have been observed in advanced pancreatic,  non-small  cell
lung, malignant mesothelioma  and  metastatic  breast cancer.  According to
the American Cancer Society 1996 Facts and Figures,  approximately  388,000
people  per  year  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 300 cancer patients on a weekly
basis, including 175 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 in patients with these
tumor types, warranting further trials, some  of  which are underway.  Side
effects associated with ONCONASE have been modest,  are primarily renal and
are   reversible  upon  reduction  of  dose,  or  temporary  or   permanent
discontinuation of treatment.  Patients treated with ONCONASE have shown no
evidence  of  myelosuppression  (bone  marrow  suppression), alopecia (hair
loss) or other severe toxicities frequently observed  after  treatment with
most  other  chemotherapeutic  drugs.  In November 1995, Alfacell  began  a
randomized multi-center Phase III clinical trial to test the combination of
ONCONASE and tamoxifen versus 5-fluorouracil  ("5-FU") in approximately 200
patients with advanced pancreatic cancer.  A subsequent  Phase III clinical
trial  was  initiated  in  August 1996, to compare ONCONASE plus  tamoxifen
against  Gemzar,  an  FDA  approved   drug   for   pancreatic   cancer,  in
approximately 100 patients.
                                   24
<PAGE>

     The  Company  believes that ONCONASE may also be used as an anti-viral
agent.  The NIH has  performed  an  independent IN VITRO screen of ONCONASE
against the HIV virus.  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.  In  addition, IN VITRO findings
by NIH scientists revealed that ONCONASE significantly inhibited production
of  the  HIV-1  virus in several persistently infected  human  cell  lines,
preferentially degrading  viral  RNA  while  not  affecting normal cellular
ribosomal RNA and messenger RNAs.  Although the Company  plans  to  further
research  ONCONASE  and  its anti-viral activity, 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  both  early  embryonic and malignant cell growth.  However,
significant additional research  will  be required in order to develop them
into therapeutics.  ONCONASE is a novel compound and represents a new class
of therapeutic compounds whose mechanism  of  action  may  be  important in
treating  resistant  solid tumors, as well as potentially having anti-viral
applications.  There can be no assurance that development of these proteins
into effective and approvable therapeutics will be accomplished.

ONCONASE

     Originally, the Company  developed  an  unpurified  biological extract
from early stage leopard frog embryos and eggs.  This extract  was found to
possess  an  unusual  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  protein  belonging  to the superfamily of
pancreatic ribonucleases.

POSTULATED MECHANISM OF ACTION

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

                                   25
<PAGE>

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

CLINICAL TRIALS

     Alfacell  has  tested ONCONASE in over 300 patients in its Phase I and
II clinical trials.   ONCONASE as a single agent was tested in 230 patients
with a variety of solid  tumors  and  an  additional 71 advanced pancreatic
patients  were  treated with ONCONASE in combination  with  tamoxifen.   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 300 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.

     Alfacell  began a randomized multi-center Phase III clinical trial  in
November 1995.   In  May 1996, the FDA approved Gemzar for the treatment of
advanced pancreatic cancer; therefore, in August 1996 the Company broadened
the criteria for inclusion  in  its  study  to  include patients previously
treated  with Gemzar.  The trial is designed to compare  the  survival  and
quality of  life  of  patients treated with the combination of ONCONASE and
tamoxifen  versus 5-fluorouracil  (5-FU),  an  FDA  approved  chemotherapy.
Additionally,  Alfacell  initiated  a  new  Phase III multi-center clinical
trial in August 1996, comparing ONCONASE plus tamoxifen with Gemzar.

     ONCONASE is being tested in a Phase II clinical  trial  for  malignant
mesothelioma.  No standard therapy exists to treat this deadly cancer,  and
most  advanced  malignant mesotheliomas patients die of progressive disease
within 6-12 months  of  diagnosis.   Results to date have been encouraging;
however, there can be no assurance that  previous  clinical  trial  results
                                  26
<PAGE>
will  be  reflective  of  future  clinical results or will be sufficient to
obtain FDA approval.

RESEARCH AND DEVELOPMENT

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

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

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

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

RAW MATERIALS

     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.

                                27


<PAGE>
MANUFACTURING

     The  Company   has   signed   an  agreement  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  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.   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.   The  Company  intends,  in  some instances, 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.


                                  28




<PAGE>
GOVERNMENT REGULATION

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

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

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

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

PATENTS

     The Company has been issued four patents in the  United States and two
patents  in  Europe, and has other patent applications pending.   The  U.S.
Patents are Nos.  4,882,421,  4,888,172,  5,529,775  and 5,540,925, and the
European  patents  are  Nos. 0 440 633 and 0 500 589.  The  Company's  U.S.
Patent No. 4,882,421 contains  a  disclosure  that  in  certain respects is
erroneous  and  that  complicated  the prosecution of other Company  patent
applications pending before the U.S. Patent and Trademark Office ("USPTO").
Because the Company considered those pending patent applications to be more
important than U.S. Patent No. 4,882,421,  the  Company has disclaimed U.S.
                                29
<PAGE>

Patent  No.  4,882,421.   Accordingly,  U.S. Patent No.  4,882,421  is  not
legally enforceable against anyone.  The  Company's  patent  protection  is
limited  to  that  afforded under the claims of U.S. Patent Nos. 4,888,172,
5,529,775 and 5,540,925,  unless  and until other U.S. patent protection is
available to the Company.

     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 undivided  interest  in  each  of two applications
which are pending in the USPTO and relate to a Subject Invention  (as  that
term  is  defined  in  CRADAs  to which the Company and the NIH and NCI 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.

                                 30

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

COMPETITION

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

EMPLOYEES

     As  of July 31, 1996 Alfacell employed ten persons, of whom seven were
engaged in  research  and  development activities and three 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
                                   31
<PAGE>
 
or authorizations.  The Company  spends time, effort and funds in operating
its facilities to ensure compliance with environmental and other regulatory
requirements.   Such efforts and expenditures  are  common  throughout  the
biotechnology industry and generally should have no material adverse effect
on the Company.  The principal regulatory requirements and matters known to
the Company requiring  or potentially requiring capital expenditures by the
Company do not appear likely,  individually  or in the aggregate, to have a
material adverse effect on the Company's financial  condition.  The Company
believes that it is in compliance with all current laws and regulations.

PROPERTIES

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

LEGAL PROCEEDINGS

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

                                  32
<PAGE>

                            MANAGEMENT

     The following  table  sets  forth  certain  information  regarding the
directors and executive officers of the Company:

<TABLE>
<CAPTION>
NAME                                            AGE      POSITION WITH THE COMPANY                   With
                                                                                                    Company
                                                                                                     SINCE
<S>                                       <C>            <C>                                   <C>
Kuslima Shogen                                  50       Chairman, Chief Executive Officer and       1981
                                                         Director
Michael C. Lowe                                 54       President                                   1996
Gail E. Fraser                                  38       Vice President, Finance, Chief              1994
                                                         Financial Officer and Director
Stanislaw M. Mikulski, M.D.                     51       Executive Vice President, Medical           1986
                                                         Director and Director
Allen Siegel(1)                                 60       Director                                    1982
Alan Bell(1)(2)                                 70       Director                                    1986
Robert R. Henry(1)(2)                           55       Director                                    1994
</TABLE>

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


BUSINESS EXPERIENCE

     KUSLIMA SHOGEN has served the Company as Chief Executive Officer since
September 1986, Chairman of the Board of Directors since August 1996 and as
a  director since the Company's inception.  Ms. Shogen also served  as  the
Company's Chief Financial Officer from September 1986 through July 14, 1994
and  as  the Company's President from September 1986 through July 31, 1996.
Ms. Shogen  formed  the  Company  in  1981  to  pursue  research  which she
initiated  as  a  biology  student  in  the  University  Honors  Program at
Fairleigh   Dickinson   University  ("F.D.U.").   She  was  Executive  Vice
President of the Company  from  1984  until 1986 when she became President.
Prior to organizing the Company, Ms. Shogen  was founder and president from
1976 to 1981 of a biomedical research consortium  specializing in GLP (Good
Laboratory Practices) and animal toxicology.  During  that  time,  she  was
also  a  consultant  for  Lever  Brothers  Research  Group.  Ms. Shogen has
received numerous awards for achievements in biology,  including  Sigma  Xi
first  prize  from the Scientific Research Society of North America in 1974
                                  33
<PAGE>

and first prize  at the Eastern College Science Conferences competition for
most outstanding research paper in biology in each of 1972, 1973, and 1974.
Ms. Shogen received  her  B.S.  in  1974  and  M.S. in 1976 (both magna cum
laude)  from  F.D.U.  and  was  the  first  teaching fellow  from  F.D.U.'s
Rutherford campus.  Among other honors, she was  a Phi Beta Kappa graduate.
Ms. Shogen continued graduate studies until 1978.   She  devotes  her full-
time to the Company.

     MICHAEL  C.  LOWE, PH.D., became the Company's President on August  1,
1996.  From 1988 to  July  1996  Dr.  Lowe  was a principal of The Weinberg
Group Inc. which specializes in assisting clients  with applications to the
FDA for human trials of new agents and in gaining marketing  approvals.  He
has  demonstrated  expertise  in  the  areas  of  pharmacology, toxicology,
morphology and pathology for chemotherapeutic agents.  Prior to joining The
Weinberg  Group, Dr. Lowe was a corporate vice president  and  director  of
toxicology  for  ICF/Clement,  a health scientist administrator at the NIH,
the acting chief of the toxicology  branch  at  the  NCI  and  head  of the
pathopharmacology   section   of  the  intramural  laboratory  of  chemical
pharmacology at the NCI.  There,  he  oversaw  the  pre-clinical toxicology
studies  of oncolytic drugs emerging from the drug development  program  of
the NCI, and  made  risk  assessments of the drugs prior to Phase I trials.
Before joining the NIH he was on the faculty of the department of pathology
at the University of Washington.   Dr. Lowe received a B.S. in Zoology from
Washington State University, a M.S.  and  a  Ph.D. in Pharmacology from the
University  of  Washington  and  postdoctoral  training   in   experimental
pathology  at  the  University  of  Washington.   Dr.  Lowe  served  on the
Company's Scientific Advisory Board and acted as an advisor to the board of
directors through August 31, 1996.

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


                              34




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

     ALLEN SIEGEL, D.D.S., has been a director  of  the Company since 1982.
He was a dentist in private practice from 1961 until  his  retirement  from
active  practice  in  August  1989.   He received a D.D.S. in 1959 from the
University of Buffalo.

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

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

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



                                  35



<PAGE>
     The Company's scientific advisory  board is composed of scientists and
doctors  whom  management of the Company believes  can  contribute  to  the
proper development  of  its anti-tumor agent.  The individuals selected are
highly respected in the national  and  international fields of oncology and
drug  development.   The  advisory  board  is  made  up  of  the  following
individuals.

     JOHN J. COSTANZI, M.D., has served as a  principal investigator in the
Onconase clinical trials program since its inception.   He  is currently in
the  practice  of  oncology  and hematology in Austin, Texas.  He  formerly
served  as Medical Director of  the  Thompson  Cancer  Survival  Center  in
Knoxville,  Tennessee,  and  as  professor  of medicine and director of the
cancer center for the University of Texas Medical Branch in Galveston.  Dr.
Costanzi is board certified in medical oncology  and  internal medicine and
has participated in many professional and community organizations including
the  Southwest  Oncology  Group,  American  Cancer  Society,  and  American
Association  for  Cancer  Research.   Dr.  Costanzi has authored  over  140
papers, books and chapters of books in the area  of  clinical oncology.  He
received  his M.D. in 1961 from Georgetown University School  of  Medicine,
Washington,  D.C.   He  completed his post-graduate training at Walter Reed
General Hospital, Washington,  D.C.  and  Wilford  Hall Medical Center, San
Antonio, Texas.  Dr. Costanzi has received numerous  awards in the field of
oncology.  He is a frequent lecturer and visiting professor  throughout the
United  States  and abroad.  He also serves as a Brigadier General  in  the
United States Air Force Reserve Medical Corp.

     ZBIGNIEW DARZYNKIEWICZ,  M.D.,  PH.D.,  is  the director of the Cancer
Research  Institute  at the New York Medical College  and  a  professor  of
medicine at New York Medical  College.   Formerly,  Dr. Darzynkiewicz was a
professor  of  cell  biology  and  genetics  at Cornell University  Medical
School, a member of Sloan-Kettering Institute for Cancer Research, the head
of the Experimental Cell Research Laboratory,  and  a  director of the Flow
Cytometry  Core  Facility  Network.  In addition, Dr. Darzynkiewicz  is  an
editor of The Cell Proliferation  and Cytometry Journals, past president of
The Cell Kinetics Society and past  president  of the International Society
for Analytical Cytology.  Dr. Darzynkiewicz's research concentrates on cell
biology  with  particular focus on cancer cell growth  and  the  regulatory
mechanisms associated  with  cell  growth  and progression through the cell
cycle.   He  has  developed  several  techniques   that   have   world-wide
application,  to  analyze  metabolic parameters of the cell related to  the
cell cycle kinetics, cell sensitivity  to  anti-tumor  drugs and apoptosis.
Most  recently, he received a grant from NASA to develop  new  technologies
for cell  staining  and analysis applicable to the micro-gravity conditions
of Space Station Freedom.  Dr. Darzynkiewicz has authored over 300 original
                                    36
<PAGE>

publications and over  50  chapters  and  reviews  in  books devoted to the
subject  of  cell growth, the regulation of the cell cycle  and  apoptosis.
Dr. Darzynkiewicz  received  his  M.D.  in  1960 and Ph.D. in 1966 from the
Medical School of Warsaw, Warsaw, Poland.  He  completed  his post-graduate
studies  at  the  State University of New York at Buffalo and  the  Medical
Nobel Institute of Karolinska Institute, Stockholm, Sweden.  Since 1974, he
has been associated with the Sloan-Kettering Institute for Cancer Research,
and since 1990, he  has  been  with New York Medical College, Elmsford, New
York.

     DAVID N. MESCHES, M.D., is professor and chairman of the Department of
Family Medicine at New York Medical  College  and  has held these positions
for the past 16 years.  He is the Chief Executive Officer of the Mid-Hudson
Family  Health  Services  Institute,  a  not-for-profit  health   care  and
education  corporation  responsible  for  the primary care of patients  and
training of medical students and family practice  residents.   The original
Onconase  Phase  I  (daily  schedule)  clinical  trials were initiated  and
completed under the direction of Dr. Mesches.  Dr.  Mesches  graduated from
the  University  of  Buffalo  School  of  Medicine in 1960.  Following  his
internship at Mount Sinai Hospital in Detroit,  Michigan,  he  served  as a
Captain in the United States Air Force.

     ABRAHAM  MITTELMAN,  M.D.,  is  associate  professor  of  medicine and
director of experimental oncology at New York Medical College in  Valhalla,
New  York.   Dr.  Mittelman  graduated  from  the  Autonomous University of
Guadalajara in 1977.  Following his residency at Downstate  Medical Center,
he became an instructor in medicine at New York - Cornell Medical Center as
well as a fellow in Oncology at Memorial Sloan-Kettering from  1981 through
1983.   Dr.  Mittelman  is an oncologist and hematologist who has been  the
principal  investigator of  numerous  cancer  trials.   Dr.  Mittelman  has
published over 130 papers on a variety of oncologic topics.  He is a member
of the New York State Society of Hematologists and Oncologists.



                                    37




<PAGE>
                      EXECUTIVE COMPENSATION

SUMMARY COMPENSATION TABLE

     The  following   table   provides  a  summary  of  cash  and  non-cash
compensation for each of the last  three  fiscal years ended July 31, 1996,
1995 and 1994 with respect to Alfacell's Chief  Executive  Officer  and the
only two other executive officers of the Company (the "Named Officers").

<TABLE>
<CAPTION>
                                                    ANNUAL COMPENSATION                           LONG TERM
                                                                                                COMPENSATION
<S>                           <C>         <C>             <C>            <C>                 <C>                 <C>
          NAME AND               YEAR        SALARY($)       BONUS($)           OTHER            SECURITIES           ALL OTHER
     PRINCIPAL POSITION                                                        ANNUAL            UNDERLYING       COMPENSATION ($)
                                                                         COMPENSATION ($)(1)      OPTIONS/
                                                                                                   SARS(#)
Kuslima Shogen                   1996            $150,000      - 0 -            - 0 -             - 0 -(3)              - 0 -
 Chief Executive Officer and     1995             150,000      - 0 -            - 0 -             - 0 -(3)              - 0 -
 Chairman of the Board of        1994             150,000      - 0 -            - 0 -           1,306,529(2)            - 0 -
 Directors(2)
Gail E. Fraser(4)                1996            $130,000      - 0 -            - 0 -             - 0 -(3)              - 0 -
 Vice President,                 1995             121,163      - 0 -            - 0 -             - 0 -(3)              - 0 -
 Finance and Chief               1994               8,333      - 0 -            - 0 -             475,000(5)            - 0 -
 Financial Officer
Stanislaw M. Mikulski(6)         1996            $130,000      - 0 -            - 0 -             - 0 -(3)              - 0 -
 Executive Vice President        1995             130,000      - 0 -            - 0 -             - 0 -(3)              - 0 -
 and Medical Director            1994             130,000      - 0 -            - 0 -             431,409(6)            - 0 -
</TABLE>


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

(2)  Ms. Shogen resigned from her position  as  the  Company's President in
     August 1996 and Chief Financial Officer in July 1994.   No  salary was
     paid  to  Ms.  Shogen in fiscal 1995 and 1994 and these salary amounts
     were accrued on the Company's financial statements as obligations owed
     to Ms. Shogen.   During  fiscal  1996,  Ms.  Shogen  was paid $225,978
     representing payment in full of accrued back salary.   Ms.  Shogen was
     paid  her  salary  in full for fiscal 1996.  In consideration for  her
     services to the Company  through  January  31,  1994  and Ms. Shogen's
     agreement  to  release  the  Company  from its obligation to  pay  her
     $1,624,151  in accrued salary on the Company's  balance  sheet  as  of
     January 31, 1994, in March 1994 the Company granted Ms. Shogen options

                                     38

<PAGE>
     to purchase 841,529  shares  of  the  Company's  Common  Stock  at  an
     exercise price of $3.20 per share.

(3)  No  options were granted to the Named Officers during the fiscal years
     ended July 31, 1996 and July 31, 1995.

(4)  Ms. Fraser  became  an  employee  of  the  Company  on  July 15, 1994.
     $96,163 of Ms. Fraser's salary in fiscal 1995 was paid to  Ms. Fraser.
     That  portion  of  Ms.  Fraser's salary which was not paid to her  was
     accrued on the Company's  financial  statements as obligations owed to
     Ms.  Fraser.   During  fiscal  1996,  Ms.  Fraser   was  paid  $25,000
     representing payment in full of accrued back salary.   Ms.  Fraser was
     paid her salary in full for fiscal 1996.

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

(6)  No salary was paid to  Dr.  Mikulski  in  fiscal  1994.  $5,000 of Dr.
     Mikulski's  salary  in  fiscal 1995 was paid to Dr. Mikulski.   During
     fiscal 1996, Dr. Mikulski  was  paid  $194,996 representing payment in
     full of accrued back salary.  Dr. Mikulski was paid his salary in full
     for fiscal 1996.  Those portions of Dr. Mikulski's salaries which were
     not paid to him were accrued on the Company's  financial statements as
     obligations owed to Dr. Mikulski.  In consideration  for  his services
     to  the  Company  and Dr. Mikulski's agreement to release the  Company
     from its obligation  to  pay  him  $639,619  in  accrued salary on the
     Company's  balance  sheet as of January 31, 1994, in  March  1994  the
     Company granted Dr. Mikulski options to purchase 331,409 shares of the
     Company's Common Stock at an exercise price of $3.20 per share.


                                       39

<PAGE>
OPTION EXERCISES AND FISCAL YEAR-END VALUES

     The following table sets  forth  the  information  with respect to the
Named Officers concerning the exercise of options during  the  fiscal  year
ended July 31, 1996 and unexercised options held as of July 31, 1996.

<TABLE>
<CAPTION>
                                                                                                        Value of Unexercised
                                                                      Number of Unexercised             In-the-Money Options
                                                                   Options at Fiscal Year-End         at Fiscal Year-End($)(2)
                                                                               (#)
<S>                      <C>                  <C>              <C>              <C>               <C>             <C>
                          Shares Acquired on        Value
          Name               Exercise (#)      Realized ($)(1)    Exercisable     Unexercisable     Exercisable     Unexercisable

Kuslima Shogen                  87,500             $82,576            1,255,289       843,418      $1,721,863     $1,354,920

Gail E. Fraser                   None               None                265,000       210,000        $171,800       $140,700

Stanislaw M. Mikulski           86,500             $77,940              402,346       192,563        $545,269       $319,655
</TABLE>

(1)    Based  upon  the fair market value of the purchased shares on the option
       exercise date less the exercise price paid for the shares.

(2)    Based upon fair  market  value  of  the  common stock at fiscal year end
       ($4.78 per share) less the option exercise price payable per share.


DIRECTORS' COMPENSATION

     Members  of  the  Company's  board  of  directors   receive   no  cash
compensation in consideration for their serving on the board of directors.

     In  November  1993  and  January  1994, the board of directors and the
stockholders, respectively, approved the  Company's  1993 Stock Option Plan
(the  "Plan") which, among other things, provides for automatic  grants  of
options  ("Automatic  Grants")  under  a  formula  (the  "Formula") to non-
employee directors ("Independent Directors") on an annual basis.

     The  Formula provides that (i) on each December 31st each  Independent
(non-employee) Director receives automatically an option to purchase 15,000
shares of the Company's Common Stock (the "Regular Grant"); and (ii) on the
date of each  Independent  Director's  initial  election  to  the  board of
directors,  pursuant to a vote of the board, such newly elected Independent
Director automatically  receives  an  option  to  purchase such Independent
Director's pro rata share of the Regular Grant which  equals the product of

                                    40
<PAGE>
1,250 multiplied by the number of whole months remaining  in  the  calendar
year  (the  "Pro  Rata  Grant").  Each option granted pursuant to a Regular
Grant and a Pro Rata Grant  vests  and  becomes exercisable on the December
30th following the date of grant.  Notwithstanding the foregoing, an option
will  not  become  exercisable  as to any shares  unless  such  Independent
Director has served continuously on the board during the year preceding the
date on which such options are scheduled to vest and become exercisable, or
from the date such Independent Director  joined the board until the date on
which such options are scheduled to vest and  become exercisable; PROVIDED,
HOWEVER, that if an Independent Director does not  fulfill  such continuous
service requirement due to such Independent Director's death  or disability
all options held by such Independent Director nonetheless vest  and  become
exercisable as described herein.  An option granted pursuant to the Formula
remains  exercisable  for  a period of five years after the date the option
first becomes exercisable.

     During the fiscal year  ended  July  31, 1996, the following directors
were granted the options listed below pursuant  to  the   Formula under the
Plan in consideration for serving on the board of directors.   The exercise
prices of the options granted to directors in fiscal 1996 are equal  to the
fair market value of the Common Stock on the date of grant.

<TABLE>
<CAPTION>
                                   Number of                                  EXPIRATION DATE
NAME                                OPTIONS           EXERCISE PRICE
                                                                                 12/31/01
Allen Siegel                        15,000                 $4.66
<S>                          <C>                  <C>                     <C>
Alan Bell                           15,000                 $4.66                 12/31/01
Robert R. Henry                     15,000                 $4.66                 12/31/01
</TABLE>


COMPENSATION COMMITTEE INTERLOCKS
AND INSIDER PARTICIPATION

     The  Compensation  Committee  was  formed  in  November  1993  and  is
comprised  of  Allen  Siegel, Alan Bell and Robert R. Henry.  All decisions
regarding executive compensation  were  made  by the Compensation Committee
during the fiscal year ended July 31, 1996.

                                41

<PAGE>
                       CERTAIN TRANSACTIONS

     Effective May 31, 1993, the Company restructured  a  pre-existing bank
note  (the "Note") to include the principal balance of $1,300,000,  accrued
interest  of  $349,072,  and  legal fees of $50,000 into a new Term Loan of
$1,699,072.  Interest was to be  computed  at  a rate of seven and one-half
percent (7.5%) per annum.  The Term Loan is secured by substantially all of
the assets of the Company.  Ms. Shogen has personally  guaranteed  the Note
and has pledged certain collateral, including a substantial portion  of the
shares of Common Stock of the Company owned by her and certain options,  as
additional  collateral.   Substantially  all of the obligations owed by the
Company to Ms. Shogen are subordinated to  the  Note.   In order to satisfy
the  Company's  obligations  to  the bank, Ms. Shogen, from time  to  time,
pursuant to a pledge agreement ("Pledge  Agreement"),  has sold portions of
the shares of Common Stock pledged to the bank.  Through February 28, 1994,
the  monthly payments of interest and principal under the  Term  Loan  were
paid primarily  pursuant  to  this  procedure, and subsequent to such time,
have been paid directly by the Company.   The Term Loan agreement prohibits
the  issuance  of  any  shares,  or right to purchase  any  shares  of  the
Company's stock if the result of such  issuance  would  be  to decrease the
ratio  of  the market value of Ms. Shogen's pledged stock to the  aggregate
outstanding  debt  of  the  Company and herself to the bank, below 1:1.  In
June 1994, Ms. Shogen's term  loan  agreement with the bank and the related
Pledge  Agreement were amended to provide  for,  among  other  things,  the
issuance  to  Ms. Shogen, and subsequent pledge to the bank, of the options
discussed below.   Based  upon  the  average  of  the closing bid and asked
prices on July 31, 1996, the shares of the Company's  Common  Stock pledged
by Ms. Shogen to secure the Term Loan were valued at $6,419,540  (excluding
the  value of shares of Common Stock underlying certain options pledged  to
the bank)  and the aggregate outstanding debt of the Company and Ms. Shogen
to the bank  as  of  July  31, 1996 was $2,189,855.  In connection with the
Term Loan, Ms. Shogen also assigned  to the bank her right to payment of up
to $200,000 of outstanding debt owed to her by the Company which amount has
been paid to Ms. Shogen by the Company  and paid to the bank by Ms. Shogen.
In  November 1995, the Note was amended and  restated  and  the  Term  Loan
agreement  was  amended  to  provide  for, effective as of October 1, 1995,
among other things (i) the extension of  the term of the Term Loan from May
31,  1996  to August 31, 1997, (ii) a re-amortization  of  the  payment  of
principal  and   interest   based  on  a  one  hundred  fifty  (150)  month
amortization schedule, (iii)  an  increase  in the interest rate from seven
and one-half percent (7.5%) per annum to eight  and  three  eighths percent
(8.375%)  per  annum,  and  (iv)  the issuance to the bank of a warrant  to
purchase  10,000 shares of Common Stock  through  August  31,  1997  at  an

                                  42

<PAGE>
exercise price  of  $4.19  per  share.  For more information concerning the
Term Loan see "Management's Discussion  and Analysis of Financial Condition
and Results of Operations - Liquidity and Capital Resources."

     During the fiscal years ended July 31,  1996,  July  31, 1995 and July
31,  1994,  the  Company  paid to The Weinberg Group $77,060, $158,649  and
$6,759, respectively, for consulting  services  provided  to the Company by
The Weinberg Group.  Michael C. Lowe was a principal of the  Weinberg Group
from 1988 through July 1996.

     From  time  to time Kuslima Shogen has advanced sums of money  to  the
Company in the form of unsecured obligations payable on demand (the "demand
loans").  Ms. Shogen  has at various times converted portions of the demand
loans into convertible  debentures.  At July 31, 1993, (i) the Company owed
Ms. Shogen $14,000 pursuant  to  loans  which were previously demand loans,
but which were subordinated to the Company's  bank  debt in connection with
the restructuring of such debt and consequently, reclassified  as long-term
debt,  and  (ii)  Ms.  Shogen owned convertible debentures in the aggregate
principal amount of $1,575,000.

     During the fiscal year  ended  July 31, 1994, Ms. Shogen converted the
outstanding  debentures  held  by  her with  an  aggregate  face  value  of
$1,575,000 into 400,000 shares of the  Company's Common Stock at the stated
conversion rates ranging from $2.75 to $6.00  per share.  In March 1994, an
aggregate of $931,197 of advances and interest  owed  by the Company to Ms.
Shogen was converted by Ms. Shogen into options to purchase an aggregate of
482,485 shares of the Company's Common Stock at an exercise  price of $3.20
per share.  In March 1994, in consideration for her services to the Company
and  Ms.  Shogen's agreement to release the Company from its obligation  to
pay her $1,624,151  in  accrued salary on the Company's balance sheet as of
January 31, 1994 (which salary  had  been accruing since 1986), the Company
granted Ms. Shogen options to purchase  841,529  shares  of  the  Company's
Common  Stock  at an exercise price of $3.20 per share.  In June 1994,  the
Company, with its bank's consent, reinstituted certain advances of $198,417
from Ms. Shogen  as  long  term  debt  that  was  previously converted into
102,807 of options on March 30, 1994.  Such options  were  returned  to the
Company and cancelled.  The Company's bank has consented to allow repayment
of  such  advances  under certain conditions.  During the fiscal year ended
July 31, 1994 Ms. Shogen  advanced  the Company $184,417 pursuant to demand
loans.   At July 31, 1994 the Company  owed  Ms.  Shogen  an  aggregate  of
$203,723 pursuant  to demand loans and accrued interest on the demand loans
owed to Ms. Shogen.



                                      43

<PAGE>
     During the fiscal  year  ended  July  31,  1995  the Company, with its
bank's consent, repaid $80,067 of the principal amount on the demand loans.
At  July  31,  1995, the Company owed Ms. Shogen an aggregate  of  $138,638
pursuant to demand loans and accrued interest on the demand loans.

     During the  nine  month period ended April 30, 1996, the Company, with
its bank's consent, repaid  $118,350  in  principal representing payment in
full of principal of Ms. Shogen's demand loans  to  the  Company.  At April
30, 1996, the Company owed Ms. Shogen an aggregate of $1,250,  pursuant  to
accrued interest on demand loans.

     In  March  1994,  in consideration for his services to the Company and
Dr. Mikulski's agreement  to release the Company from its obligation to pay
him $639,619 in accrued salary on the Company's balance sheet as of January
31, 1994, the Company granted  Dr.  Mikulski  options  to  purchase 331,409
shares  of  the  Company's Common Stock at an exercise price of  $3.20  per
share.

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

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

                                  44
<PAGE>

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

     Robert R. Henry purchased an aggregate  of  187,100  shares  of Common
Stock  and warrants to purchase 60,000 shares of Common Stock in the  March
1994 Private  Placement,  the September 1994 Private Placement and the June
1996 Private Placement on the  same  terms  and  conditions  as  the  other
participants  in  such private placements.  Certain of the shares purchased
by Mr. Henry in the June 1996 Private Placement were purchased on behalf of
his children.


                                      45

<PAGE>
                      PRINCIPAL STOCKHOLDERS

     The following  table  sets  forth certain information concerning stock
ownership of each person who is the  beneficial  owner  of  five percent or
more  of  the  Company's outstanding Common Stock and of each director  and
each Named Officer  and  all directors and executive officers as a group as
of July 31, 1996.  Except  as  otherwise noted, each person has sole voting
and investment power with respect  to  the  shares  shown  as  beneficially
owned.

<TABLE>
<CAPTION>
DIRECTORS, OFFICERS OR                           NUMBER OF             PERCENTAGE OF COMMON
5% STOCKHOLDERS(1)                               SHARES(2)                     STOCK
                                                                          OUTSTANDING(3)
<S>                           <C>           <C>                <C>     <C>
Kuslima Shogen                              2,598,289(4)                       17.2%
Stanislaw Mikulski                            763,596(5)                        5.4%
Allen Siegel                                  206,562(6)                        1.5%
Alan Bell                                      50,929(7)                         *
Robert R. Henry                               262,550(8)                        1.9%
Gail E. Fraser                                265,000(9)                        1.9%
All officers and directors as               4,146,926(10)                      26.0%
a group (six persons)
</TABLE>



*    Less than one percent.

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

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

(3)  The percentage of stock outstanding for each stockholder is calculated
     by dividing (i) the number  of  shares  of  Common  Stock deemed to be
     beneficially held by such stockholder as of July 31,  1996 by (ii) the
     sum of (A) the number of shares of Common Stock outstanding as of July
     31,  1996  plus  (B)  the  number of shares issuable upon exercise  of
     options or warrants held by such stockholder which were exercisable as
     of July 31, 1996 or which will become exercisable within 60 days after
     July 31, 1996.
 
                                     46
<PAGE>
(4)  Includes 1,255,289 shares subject to options which were exercisable as
     of July 31, 1996 or which will become exercisable within 60 days after
     July 31, 1996.

(5)  Includes 402,346 shares subject  to  options which were exercisable as
     of July 31, 1996 or which will become exercisable within 60 days after
     July 31, 1996.

(6)  Includes 30,000 shares subject to options which were exercisable as of
     July 31, 1996 or which will become exercisable  within  60  days after
     July 31, 1996 owned by Dr. Siegel, 53,785 shares owned by Dr. Siegel's
     wife, who was an employee of the Company and 20,000 shares subject  to
     options  which  were  exercisable  as  of July 31, 1996 or will become
     exercisable  within 60 days of July 31, 1996  owned  by  Dr.  Siegel's
     wife.  Dr. Siegel  disclaims  beneficial  ownership  as  to the shares
     owned by his wife.

(7)  Includes 30,000 shares subject to options which were exercisable as of
     July  31,  1996 or which will become exercisable within 60 days  after
     July 31, 1996  owned  by  Mr. Bell, 20,429 shares owned jointly by Mr.
     and Mrs. Bell and 500 shares  owned  by Mrs. Bell.  Mr. Bell disclaims
     beneficial ownership as to the shares owned by his wife.

(8)  Includes 26,250 shares subject to options which were exercisable as of
     July 31, 1996 or which will become exercisable  within  60  days after
     July  31,  1996  and  60,000  shares  underlying  warrants  which were
     exercisable  as  of  July  31,  1996  or which will become exercisable
     within 60 days after July 31, 1996.

(9)  Includes 265,000 shares underlying options  which  were exercisable as
     of July 31, 1996 or which will become exercisable within 60 days after
     July 31, 1996.

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


                       SELLING STOCKHOLDERS

GENERAL

     On  April  4,  1996  the  Company  completed  the  1995/1996   Private
Placements for an aggregate of 207,316 shares of restricted Common Stock at
per share prices ranging from $3.60 to $4.24.  On June 11, 1996 the Company
completed  the  June  1996  Private Placement for an aggregate of 1,515,330

                              47
<PAGE>
shares  of restricted Common Stock  and  three-year  Warrants  to  purchase
313,800 shares  of  Common  Stock  at an exercise price of $7.50 per share.
The Common Stock was sold alone at a  per  share  price  of  $3.70  and  in
combination with Warrants at a per unit price of $12.52.  The Warrants were
also sold alone at a per Warrant price of $1.42.  After taking into account
expenses  of  the offerings, the Company received aggregate net proceeds of
approximately $6.5  million  from  the 1995/1996 Private Placements and the
June 1996 Private Placement.  The Company  intends  to  utilize  these  net
proceeds primarily for general corporate purposes, including the funding of
research  and development of its product ONCONASE.  This prospectus relates
to the offer  and sale by the Selling Stockholders of such 1,722,646 shares
of Common stock  and  the  313,800  shares  of Common Stock underlying such
Warrants sold in the aggregate in the 1995/1996  Private Placements and the
June 1996 Private Placement.

     On October 5, 1995 the Company entered into the  Supply Agreement with
the  Graskas.  Pursuant to the Supply Agreement, the Company  issued  3,030
shares  of Common Stock to each of the Graskas.  This Prospectus relates to
the offer  and  sale by the Graskas as Selling Stockholders of an aggregate
of 6,060 shares of Common Stock.

     The  Company's  sale  of  Common  Stock  and  Warrants  to  accredited
investors (as  that  term  is defined in Rule 501 under the Securities Act)
and a non-accredited investor  in  the 1995/1996 Private Placements and the
June  1996  Private  Placement  was effected  in  reliance  upon  Rule  506
promulgated under the Securities  Act  and/or  Section  4(2)  thereof.  The
Company's issuance of 6,060 shares of Common Stock to the Graskas  pursuant
to  the Supply Agreement was effected in reliance upon Section 4(2) of  the
Securities  Act.  Pursuant to stock purchase agreements entered into by the
Company with  each  of  the private placement investors (the "Agreements"),
the Company agreed to indemnify  each  of  the  private placement investors
(all of whom are Selling Stockholders) against any  liabilities,  under the
Securities  Act  or  otherwise, arising out of or based upon any untrue  or
alleged untrue statement  of  a material fact in the Registration Statement
or this Prospectus or by any omission  of  a  material  fact required to be
stated therein except to the extent that such liabilities  arise  out of or
are  based  upon any untrue or alleged untrue statement or omission in  any
information furnished  in  writing  to the Company by the private placement
investors  or the bank expressly for use  in  the  Registration  Statement.
Insofar as indemnification for liabilities arising under the Securities Act
may be permitted  to directors, officers or persons controlling the Company
pursuant to its certificate  of  incorporation and by-laws, the Company has
been informed that in the opinion of the Securities and Exchange Commission

                               48

<PAGE>
such indemnification is against public  policy  as expressed in the Act and
is therefore unenforceable.

     The  private  placement  investors have the right,  at  the  Company's
expense, to have the shares of  Common  Stock offered hereby registered for
the offer and sale to the public under the  Securities  Act for a period of
three years commencing with the initial effective date of this Registration
Statement.   The Company has determined to include the Graska's  shares  of
Common Stock in  this Registration Statement, although it has no obligation
to do so.

     In connection  with  the  registration  of  the shares of Common Stock
offered  hereby,  the  Company  will  supply prospectuses  to  the  Selling
Stockholders, use its best efforts to qualify  the Common Stock for sale in
the  states  of  New  York  and  New  Jersey  and  indemnify   the  Selling
Stockholders for certain liabilities relating thereto.

STOCK OWNERSHIP

     The  table  below sets forth the number of shares of Common Stock  (i)
owned beneficially  by each of the Selling Stockholders; (ii) being offered
by each Selling Stockholder  pursuant to this Prospectus; (iii) to be owned
beneficially by each Selling Stockholder  after completion of the offering,
assuming  that  all of the Warrants held by the  Selling  Stockholders  are
exercised and all  of  the  shares offered hereby are sold and that none of
the other shares held by the  Selling  Stockholders,  if  any, are sold and
(iv)  the  percentage  to  be  owned  by  each  Selling  Stockholder  after
completion of the offering, assuming that all of the shares  offered hereby
are   sold  and  that  none  of  the  other  shares  held  by  the  Selling
Stockholders,  if  any,  are sold.  For purposes of this table each Selling
Stockholder is deemed to own  beneficially  (i)  the shares of Common Stock
underlying the Warrants, (ii) the issued and outstanding  shares  of Common
Stock  owned by the Selling Stockholder as of July 31, 1996, and (iii)  the
shares of  Common  Stock  underlying any other options or warrants owned by
the Selling Stockholder which  are exercisable as of July 31, 1996 or which
will become exercisable within 60  days  after  July  31,  1996.  Except as
otherwise  noted,  none  of  such persons or entities has had any  material
relationship with the Company during the past three years.

                                  49

<PAGE>

<TABLE>
<CAPTION>
                                                      Number of            Number of      Number of Shares to     Percentage of
                                                 Shares Beneficially    Shares OFFERED         be Owned       Outstanding Shares to
SELLING STOCKHOLDERS(1)                                 OWNED                             Beneficially After  be Owned Beneficially
                                                                                             Completion OF     After Completion of
                                                                                               OFFERING            OFFERING(1)
<S>                                             <C>                   <C>                <C>                  <C>
Auer & Company                                             200,000            200,000                    0              *
Barlow, Marie                                           110,100(2)             26,316               83,784              *
Bloom, Walter Dr.                                           24,000             24,000                    0              *
Camp, Herbert L.                                            80,000             80,000                    0              *
Chaikin, Marc                                               32,000             32,000                    0              *
Dung, Lili B.L.                                             30,000              5,000               25,000              *
Factor, Mallory                                             80,000             80,000                    0              *
Falk, Martin                                                13,800             13,800                    0              *
Foundation Danonia                                         256,000            256,000                    0              *
Foundation Zemara                                           64,000             64,000                    0              *
Goldsmith, Joel                                              8,000              8,000                    0              *
Graska, Doris L.(3)                                          3,030              3,030                    0              *
Graska, Gerald(3)                                            3,030              3,030                    0              *
Henry, Heather J.(4)                                         5,400              5,400                    0              *
Henry, Kimberly A.(4)                                        5,400              5,400                    0              *
Henry, Robert R.(4)                                        262,550             16,300              246,250            1.80%
Heritage Finance & Trust Co.                               220,000             30,000              190,000            1.40%
Jacob, David                                                29,000              5,000               24,000              *
Katz, Robert                                                19,000             16,000                3,000              *
Kimberly Computer Group Inc.                                40,000             40,000                    0              *
Knakal, Jeffrey R.                                           8,000              8,000                    0              *
Madsen, MADS Peter                                          32,000             32,000                    0              *
Manna, Timothy J.                                           53,000             13,000               40,000              *
Maraist, Michael P.                                         73,393             32,000               41,393              *
Marden, Bernard A.                                         320,000            320,000                    0              *
Maronde, John & Gretchen JT TEN                             56,650             27,100               29,550              *
Merrion Investors LLC                                      100,000            100,000                    0              *
Miller, Janet                                               10,000             10,000                    0              *

                                                50

<PAGE>
Miller, Kristin                                             15,000             15,000                    0              *
Miller, Kara A.                                             15,000             15,000                    0              *
Miller, Donald W.                                           15,000             15,000                    0              *
Morton III, Thruston B. & Patricia R. TEN COM               37,000             13,000               24,000              *
Osso, Rizziero                                              10,000              8,000                2,000              *
Parallax Partners                                           80,000             80,000                    0              *
Pictet & CIE                                                40,000             40,000                    0              *
Pisani, B. Michael(5)                                      297,500            150,000              147,500            1.10%
Rankin, Carlton                                             35,500             25,000               10,500              *
Roberts, Daniel W. & Maureen M. JT TEN                      63,000             52,000               11,000              *
Sands, Marvin                                               24,000             24,000                    0              *
Thall, Richard S. & Alice TEN COM                           21,000             16,000                5,000              *
Thieme Fonds                                                27,030             27,030                    0              *
Tierney, James G. & Shirley A. TTEES                        31,400             27,100                4,300              *
Windsor Partners L.P.                                       80,000             80,000                    0              *
</TABLE>


(*)  Less than one percent.

(1)  The last name of individual Selling Stockholders is listed first.

(2)  Includes 80,784 shares owned by Ms. Barlow's husband.

(3)  Doris L. and Gerald Graska are parties to the Companies' Supply Agreement.

(4)  Mr. Henry is a Director of  the  Company  and  is  a  member  of  both the
     compensation  committee  and  audit committee.  Heather Henry and Kimberly
     Henry  are  Mr.  Henry's  daughters.    See  "Management"  and  "Principal
     Stockholders."

(5)  Mr. Pisani's beneficial ownership includes  shares  underlying  options he
     received for services rendered.

                                       51

<PAGE>
                       PLAN OF DISTRIBUTION

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

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

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

                                   52

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

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


                     DESCRIPTION OF SECURITIES

     An aggregate of 2,042,506 shares of  the  Company's  Common  Stock are
being included in the Registration Statement of which this Prospectus forms
a part.

COMMON STOCK

     The  Company  is  currently  authorized to issue 25,000,000 shares  of
Common Stock, par value $.001 per share.   As  of July 31, 1996, there were
13,858,909 shares of Common Stock issued and outstanding and held of record
by approximately 1,540 stockholders.

     As of July 31, 1996, 2,180,214 shares of Common  Stock  were  reserved
for  issuance  pursuant  to  options  issued and outstanding under the 1993
Stock  Option Plan, 1,896,011 shares of  Common  Stock  were  reserved  for
issuance  pursuant  to  outstanding options which were not issued under the
1993 Stock Option Plan, 800,000  shares  of  Common Stock were reserved for
issuance pursuant to the warrants sold in the March 1994 Private Placement,
288,506 shares of Common Stock were reserved for  issuance  pursuant to the
warrants sold in the September 1994 Private Placement, 95,945  shares  were
reserved for issuance pursuant to the warrants sold in the October 1994 and

                                 53

<PAGE>
September 1995 Private Placements, 10,000 shares were reserved for issuance
pursuant to the warrant issued to the bank in connection with the amendment
of the Term Loan, and 313,800 shares were reserved for issuance pursuant to
the Warrants issued in the June 1996 Private Placement.

     A  majority  of  the  issued  and  outstanding shares of the Company's
Common  Stock  must be present at a duly called  stockholders'  meeting  in
order to have a  quorum  under  the Company's By-Laws.  In most cases, if a
quorum is present the affirmative  vote  of  the  majority  of  the  shares
represented  at  the  meeting  constitutes  the  act  of  the stockholders.
Consequently,  the  holders  of  one  share  more than one-quarter  of  the
outstanding Common Stock could exercise effective control over the Company.
The affirmative vote of a majority of all shares entitled to vote, however,
is required to amend the Company's Certificate of Incorporation, as well as
to accomplish certain other matters.

     All shares of Common Stock are equal to each  other  with  respect  to
voting, liquidation, dividend and other rights.  Owners of shares of Common
Stock are entitled to one vote for each share they own at any stockholders'
meeting.   Holders  of  shares of Common Stock are entitled to receive such
dividends as may be declared by the Board of Directors out of funds legally
available therefor, and upon  liquidation  are  entitled to participate pro
rata  in  a  distribution of assets available for such  a  distribution  to
stockholders.   The  Term Loan agreement restricts the payment of dividends
to stockholders without the bank's consent.  There are no preemptive rights
or privileges with respect to any shares of Common Stock.  The Common Stock
of the Company does not  have cumulative voting rights which means that the
holders of more than 50% of  the  shares  voting  for  the  election of the
directors may elect all of the directors if they choose to do  so.  In such
event, the holders of the remaining shares aggregating less than  50% would
not be able to elect any directors.

PREFERRED STOCK

     The  Company  is  currently  authorized  to issue 1,000,000 shares  of
Preferred Stock, par value $.001 per share.  As  of  July  31,  1996, there
were  no shares of Preferred Stock outstanding.  The Board of Directors  is
empowered,  without  stockholder  approval,  to issue one or more series of
Preferred  Stock and to determine the rights, preferences,  privileges  and
restrictions  to be granted to, or imposed upon, any such series, including
the  voting  rights,   redemption   provisions   (including   sinking  fund
provisions),  dividend rights, dividend rates, liquidation preferences  and
conversion rights and the description and number of shares constituting any
wholly unissued  series  of Preferred Stock.  Under Delaware law, the Board
of Directors is permitted  to  use  a  depositary  receipt  mechanism which

                                   54
<PAGE>
enables the Board to issue an unlimited number of fractional  interests  in
each  share of Preferred Stock without stockholder approval.  Consequently,
the Board  of  Directors,  without  further stockholder approval, can issue
Preferred Stock or fractional interests  therein,  with  rights  that could
adversely  affect the rights of the holders of the Company's Common  Stock.
All shares of  any  one series of Preferred Stock shall be identical in all
respects with all other  shares  of  such series, except that shares of any
one series issued at different times may  differ as to the dates from which
dividends thereof shall be cumulative.

WARRANTS

     At  July 31, 1996, there were outstanding  (i)  warrants  to  purchase
800,000 shares  of the Company's Common Stock at an exercise price of $5.00
per share issued  in  the  March  1994  Private Placement; (ii) warrants to
purchase 288,506 shares of the Company's  Common Stock at an exercise price
of $5.50 per share issued in the September  1994  Private  Placement; (iii)
warrants  to  purchase  95,945  shares  of  the  Company's Common Stock  at
exercise prices ranging from $4.00 to $5.50 per share issued in the October
1994  and  September  1995  Private Placements; (iv) warrants  to  purchase
10,000 shares of the Company's  Common  Stock at an exercise price of $4.19
per share issued in connection with the amendment  to  the  Company's  Term
Loan  with  its bank; and (v) Warrants to purchase 313,800 shares of Common
Stock at an exercise  price  of  $7.50  per  shares issued in the June 1996
Private Placement.  Each of the foregoing warrants  is  exercisable  for  a
period of three (3) years commencing three (3) months after the date of its
issuance except that the Warrant issued in connection with the amendment to
the  Term Loan is exercisable immediately for a period of approximately two
(2) years  from  the  date  of  its  issuance.   Issuance  dates range from
December 21, 1993 through June 11, 1996.

OPTIONS

     At July 31, 1996, there were outstanding options to purchase 4,076,225
shares  of  the  Company's  Common Stock with exercise prices ranging  from
$2.27 to $7.00 and expiration  dates  ranging  from  September  9,  1996 to
February 26, 2006.

TRANSFER AGENT

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


                                 55

<PAGE>
                  SHARES ELIGIBLE FOR FUTURE SALE

     The  Company  had 13,858,909 shares of Common Stock outstanding as  of
July 31, 1996.  Of these outstanding shares, approximately 5,722,547 shares
are "restricted securities"  as  defined  in  Rule  144  adopted  under the
Securities  Act.  Of these restricted shares, approximately 1,939,540  were
eligible to be  sold  under Rule 144 as of July 31, 1996.  Additionally, of
these restricted shares,  an  aggregate  of  1,722,646  are covered by this
Registration  Statement  and were sold in the 1995/1996 Private  Placements
and the June 1996 Private Placement, 6,060 are covered by this Registration
Statement and were issued pursuant to the Supply Agreement, an aggregate of
1,924,101  were issued and  sold  in  the  March  1994  Private  Placement,
September 1994  Private  Placement,  October  1994  Private  Placement  and
September  1995  Private  Placement and 130,200 were issued pursuant to the
exercise of options, all of  which  are included on registration statements
which the Company has filed with the  Commission.  Such 3,783,007 shares of
restricted Common Stock included in registration  statements filed with the
Commission,  will,  if  sold  pursuant  to  their  respective  registration
statements, be freely tradeable without restriction  under  the  Securities
Act, except that any shares held by an "affiliate," as that term is defined
under the Securities Act, will be subject to the resale limitations of Rule
144.   In  addition  to  the  Warrants to purchase 313,800 shares of Common
Stock  issued  in  the June 1996 Private  Placement  and  covered  by  this
Registration Statement,  as  of  July  31,  1996 there were outstanding (i)
options to purchase an aggregate of 3,597,743 shares of Common Stock, which
are  covered  by  an effective Registration Statement  on  Form  S-8,  (ii)
warrants to purchase  an  aggregate  of  1,088,506  shares of Common Stock,
which  were  issued and sold in the March 1994 Private  Placement  and  the
September 1994  Private  Placement, (iii) warrants to purchase an aggregate
of 105,945 shares of Common  Stock,  which  were  issued  and  sold  in the
October 1994 Private Placement, the September 1995 Private Placement and to
the  bank  in  connection  with  the  amendment  of the Term Loan, and (iv)
options to purchase an aggregate of 478,482 shares, all of which underlying
shares of Common Stock are included in registration statements filed by the
Company  with  the  Commission.   Such  5,584,476 shares  of  Common  Stock
underlying such warrants and options will,  if issued upon exercise of such
warrants  and  options and sold pursuant to their  respective  registration
statements, be freely  tradeable  without  restriction under the Securities
Act, except that any shares held by an "affiliate," as that term is defined
under the Securities Act, will be subject to the resale limitations of Rule
144.  In general, under Rule 144 as currently  in  effect,  any  person (or
persons  whose  shares  are  aggregated),  including  affiliates,  who have
beneficially  owned  shares  for  at  least  two years is entitled to sell,
within any three-month period, a number of shares  that does not exceed the

                                  56
<PAGE>
greater  of  one percent of the then outstanding shares  of  the  Company's
Common Stock or  the  weekly  trading  volume in the Company's Common Stock
during the four calendar weeks preceding  such  sale.  A person (or persons
whose  shares  are  aggregated),  who  is not deemed an  affiliate  of  the
Company, and who has beneficially owned  shares for at least three years is
entitled  to  sell  such  shares  under  Rule 144  without  regard  to  the
limitations described above.

REGISTRATION RIGHTS

     The Company is required to use its best  efforts to register, no later
than September 1, 1996, on behalf of the private placement investors in the
June  1996  Private  Placement  the  2,036,446  shares   (including  shares
underlying Warrants) of Common Stock issued in such offering and the shares
of  Common  Stock underlying the Warrants issued in such offering,  at  the
Company's expense,  for  the offer and sale by such investors to the public
under the Securities Act.   The  Company shall not, however, be required to
maintain the effectiveness of a registration  statement  beyond  three  (3)
years  of  the  initial  effective  date  thereof.   The  private placement
investors  in the 1995/1996 Private Placements were granted  the  right  to
piggy-back on  registration  statements  filed  by  the  Company  with  the
Commission. In connection with such registration, the Company has agreed to
supply  prospectuses  to the investors, use its best efforts to qualify the
Common Stock for sale in  the  states  of  New  York  and New Jersey and to
indemnify the investors for certain liabilities relating thereto.

     The private placement investors in the October 1994 and September 1995
Private Placements who acquired an aggregate of 2,061,561 shares (including
shares  underlying warrants) have the right to have the  shares  of  Common
Stock issued  in the offering and the shares of Common Stock underlying the
warrants issued in such offerings, registered at the Company's expense, for
the offer and sale  by  such  investors  to the public under the Securities
Act.   The  Company  shall  not,  however,  be  required  to  maintain  the
effectiveness of a registration statement beyond  December  11,  1998.   In
connection  with  such  registration,  the  Company  has  agreed  to supply
prospectuses  to the investors, use its best efforts to qualify the  Common
Stock for sale  in  the  states  of New York, New Jersey, Massachusetts and
certain additional states that may  be  designated  and  to  indemnify  the
investors  for  certain  liabilities relating thereto.  In December 1995, a
registration  statement was  declared  effective  by  the  Commission  with
respect to those shares remaining unsold as of such date.

                                57

<PAGE>
     The bank has  the  right, at the Company's expense, to have the shares
of Common Stock underlying  the warrant issued to it in connection with the
amendment of the Term Loan registered  on  a registration statement for the
offer and sale to the public under the Securities  Act until the earlier of
October  1,  1999  or the date on which all of the shares  underlying  such
Warrant are sold.  In  connection  with  such registration, the Company has
agreed  to supply prospectuses to the bank  and,  in  connection  with  any
demand registration,  use  its  best efforts to qualify the Common Stock in
such states as the bank may reasonably  request  and  to indemnify the bank
for  certain liabilities relating thereto.  A registration  statement  with
respect to such shares was declared effective by the Commission in December
1995.

     The  Company's  Debt  Conversion  Agreement  dated March 30, 1994 (the
"Conversion  Agreement")  with  Ms.  Shogen requires the  Company,  at  the
request  of  Ms.  Shogen,  to  file  a  registration  statement  under  the
Securities Act, with respect to all or part  of  the  Common Stock to which
the  379,678  options granted to Ms. Shogen under the Conversion  Agreement
are then exercisable.   The  Company  agreed  to  bear  all of the costs of
registering  the  shares  of  Common  Stock  under the Securities  Act  and
registering or qualifying such shares of Common  Stock  with  the States of
New  York  and New Jersey.  A registration statement with respect  to  such
shares was declared effective by the Commission in December 1995.

     The Company's  Debt  Conversion  Agreement dated March 30, 1994 with a
certain investor (the "Investor Agreement")  requires the Company to permit
such  investor  the  opportunity  to  include the shares  of  Common  Stock
underlying  the 73,804 options granted to  him  pursuant  to  the  Investor
Agreement, in  any  registration statement filed by the Company pursuant to
the Conversion Agreement  of  Ms.  Shogen,  prior  to the expiration of the
options granted to the investor under the Investor Agreement or the sale of
all of the shares of Common Stock underlying such options.   A registration
statement  with  respect  to  such  shares  was  declared effective by  the
Commission in December 1995.

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

                                58
<PAGE>

     The Company has on file with the Commission  a  registration statement
on  Form  S-8  relating  to  2,992,000  shares  of Common Stock  underlying
outstanding options issued under, or which may be  issued  under,  the 1993
Stock  Option  Plan  and 1,417,529 shares underlying additional outstanding
options granted to Ms. Shogen and Dr. Mikulski.

     The private placement  investors  in  the March 1994 Private Placement
have the right to have the shares of Common  Stock and the shares of Common
Stock  underlying  warrants,  issued in such offering  registered,  at  the
Company's  expense,  for  the offer  and  sale  to  the  public  under  the
Securities Act.  The Company  shall  not,  however, be required to maintain
the effectiveness of a registration statement for such shares beyond August
3, 1997.  In connection with such registration,  the  Company has agreed to
supply prospectuses to the investors, use its best efforts  to  qualify the
Common  Stock  for  sale  in  such  states as any holder of same reasonably
designates and indemnify the investors  for  certain  liabilities  relating
thereto.    In   December   1995,   the  Commission  declared  effective  a
registration statement filed by the Company  to  cover  772,000  shares  of
Common  Stock and 800,000 shares of Common Stock underlying warrants issued
in the March 1994 Private Placement which remained unsold on such date.

     The   private  placement  investors  in  the  September  1994  Private
Placement have  the  right,  to  have  the  shares of Common Stock, and the
shares of Common Stock underlying the Warrants,  issued  in  such offering,
registered at the Company's expense, for the offer and sale to  the  public
under  the Securities Act.  The Company shall not, however, be required  to
maintain  the  effectiveness  of  a  registration statement for such shares
beyond  September  14, 1997.  In connection  with  such  registration,  the
Company has agreed to  supply  prospectuses  to the investors, use its best
efforts to qualify the Common Stock for sale in  the states of New York and
New Jersey and to indemnify the investors for certain  liabilities relating
thereto.    In   December   1995,  the  Commission  declared  effective   a
registration statement filed  by  the  Company  to  cover 230,906 shares of
Common Stock and 288,506 shares of Common Stock underlying  warrants issued
in the September 1994 Private Placement which remained unsold on such date.


                                59

<PAGE>
                           LEGAL MATTERS

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


                              EXPERTS

     The financial statements  of Alfacell Corporation (a development stage
company) as of July 31, 1995 and  1994,  and  for  each of the years in the
three-year period ended July 31, 1995, and for the period  from  August 24,
1981 (date of inception) to July 31, 1995, have been included herein and in
the Registration Statement in reliance upon the report of KPMG Peat Marwick
LLP, independent certified public accountants, appearing elsewhere  herein,
and  upon  the authority of KPMG Peat Marwick LLP, as experts in accounting
and auditing.   The  report  of KPMG Peat Marwick LLP covering the July 31,
1995 financial statements contains  an  explanatory  paragraph stating that
the  Company's  recurring  losses  from  operations,  its  working  capital
deficiency  and  net capital deficiency raise substantial doubt  about  the
Company's ability to continue as a going concern.  The financial statements
do not include any  adjustments  that might result from the outcome of this
uncertainty.  Further, the report of KPMG Peat Marwick LLP as it relates to
the financial statements for the period  from  August  24,  1981  (date  of
inception) to July 31, 1995 is based on the report of AHC as to the amounts
included therein for the period from August 24, 1981 (date of inception) to
July  31,  1992.   As discussed further under "Selected Financial Data" and
"Risk Factors - Termination  of  the  Company's  Auditors",  on December 1,
1993,  certain shareholders of AHC terminated their association  with  AHC,
and AHC  ceased  performing  accounting  and  auditing services, except for
limited accounting services to be performed on  behalf  of the Company.  In
June 1996, AHC dissolved and ceased all operations.  The report of AHC with
respect to the Financial Statements of the Company from inception  to  July
31,  1992  is  included in the Registration Statement, although AHC has not
consented to the  use of such report herein and will not be able to perform
any subsequent review procedures with respect to such report.


                                60

<PAGE>
                                               ALFACELL CORPORATION
                                           (A Development Stage Company)


<TABLE>
<CAPTION>

                                                       Index

                                                                                                               PAGE
<S>                                                                                                            <C>

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-6
           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-7
           Statement of Stockholders' Deficiency - Period from
            August 24, 1981 (Date of Inception) to July 31, 1995................................................F-8
           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-12
           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-15

           Balance Sheet as of April 30, 1996 (unaudited)......................................................F-36
           Statements of Operations for the three and nine months ended
            April 30, 1996 and 1995 (unaudited)
            and for the Period from August 24, 1981 (Date of
            Inception) to April 30, 1996 (unaudited)...........................................................F-37
           Statements of Cash Flows for the nine months ended
            April 30, 1996 and 1995 (unaudited) and for the Period from August
            24, 1981 (Date of Inception) to
            April 30, 1996 (unaudited).........................................................................F-38
           Notes to Unaudited Financial Statements.............................................................F-40
</TABLE>




<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.

                                       F-2

<PAGE>






                                                     /s/KPMG PEAT MARWICK LLP
                                                     KPMG Peat Marwick LLP

Short Hills, New Jersey
September 29, 1995

                                       F-3

<PAGE>



ON DECEMBER 1, 1993, CERTAIN SHAREHOLDERS OF AHC TERMINATED THEIR ASSOCIATION
WITH AHC (THE "AHC TERMINATION"), AND AHC CEASED PERFORMING ACCOUNTING AND
AUDITING SERVICES, EXCEPT FOR LIMITED ACCOUNTING SERVICES TO BE PERFORMED ON
BEHALF OF THE COMPANY. IN JUNE 1996, AHC DISSOLVED AND CEASED ALL OPERATIONS.
THE REPORT OF AHC WITH RESPECT TO THE FINANCIAL STATEMENTS OF THE COMPANY FROM
INCEPTION TO JULY 31, 1992 IS INCLUDED IN THIS REGISTRATION STATEMENT, ALTHOUGH
AHC HAS NOT CONSENTED TO THE USE OF SUCH REPORT HEREIN AND WILL NOT BE AVAILABLE
TO PERFORM ANY SUBSEQUENT REVIEW PROCEDURES WITH RESPECT TO SUCH REPORT.
ACCORDINGLY, INVESTORS WILL BE BARRED FROM ASSERTING CLAIMS AGAINST AHC UNDER
SECTION 11 OF THE SECURITIES ACT ON THE BASIS OF THE USE OF SUCH REPORT HEREIN.
IN ADDITION, IN THE EVENT ANY PERSONS SEEK TO ASSERT A CLAIM AGAINST AHC FOR
FALSE OR MISLEADING FINANCIAL STATEMENTS AND DISCLOSURES IN DOCUMENTS PREVIOUSLY
FILED BY THE COMPANY, SUCH CLAIM WILL BE ADVERSELY AFFECTED AND POSSIBLY BARRED.
FURTHERMORE, AS A RESULT OF THE LACK OF A CONSENT FROM AHC TO THE USE OF ITS
AUDIT REPORT IN THIS PROSPECTUS, THE OFFICERS AND DIRECTORS OF THE COMPANY WILL
BE UNABLE TO RELY ON THE AUTHORITY OF AHC AS EXPERTS IN AUDITING AND ACCOUNTING
IN THE EVENT ANY CLAIM IS BROUGHT AGAINST ANY SUCH PERSONS UNDER SECTION 11 OF
THE SECURITIES ACT BASED ON ALLEGED FALSE AND MISLEADING FINANCIAL STATEMENTS
AND DISCLOSURES ATTRIBUTABLE TO AHC. THE DISCUSSION REGARDING CERTAIN EFFECTS OF
THE AHC TERMINATION IS NOT MEANT AND SHOULD NOT BE CONSTRUED IN ANY WAY AS LEGAL
ADVICE TO ANY PARTY AND ANY POTENTIAL PURCHASER SHOULD CONSULT WITH HIS, HER OR
ITS OWN COUNSEL WITH RESPECT TO THE EFFECT OF THE AHC TERMINATION ON A POTENTIAL
INVESTMENT IN THE COMMON STOCK OF THE COMPANY OR OTHERWISE.

                         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.

                                       F-4

<PAGE>




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.


                                               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



                                       F-5

<PAGE>


                                                 ALFACELL CORPORATION
                                             (A Development Stage Company)

<TABLE>
<CAPTION>

                                                    Balance Sheets

                                                July 31, 1995 and 1994
                                                     ASSETS                             1995               1994
                                                     ------                             ----               ----
<S>                                                                            <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 and
  amortization of $666,261 in 1995 and $644,316 in 1994                                   104,301            94,367
                                                                                       ----------         ---------

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 shares;
          issued and outstanding 10,319,187 shares in 1995 and
          9,124,681 shares in 1994                                                         10,319             9,125
         Capital in excess of par value                                                36,262,427        33,680,954
         Common stock to be issued, 139,080 shares in 1995 and 20,000
         shares in 1994                                                                   343,808            50,000
         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>



                                       F-6

<PAGE>


                                                 ALFACELL CORPORATION
                                             (A Development Stage Company)



<TABLE>
<CAPTION>

                                                      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

                                                             August 24,
                                                                1981
                                                              (date of
                                                             inception)
                                                                 to
                                                              July 31,
                                                                1995                1995               1994               1993
                                                                ----                ----               ----               ----
<S>                                                    <C>                    <C>                  <C>             <C>

Revenue:
         Sales                                         $      553,489               -                  -                 -
         Investment income                                    201,004              14,992              6,064               489
         Other income                                          60,103               6,000              -                 -
                                                          -----------               -----          ---------          --------
                                                              814,596              20,992              6,064               489
                                                          -----------              ------          ---------          --------

Costs and expenses:
         Cost of sales                                        336,495              -                   -                 -
         Research and development                          20,370,500           1,205,523          1,114,455         1,091,762
         General and administrative                        14,898,820             664,435            903,350           903,955
         Interest:
                  Related parties                           1,032,159              14,982             74,221           198,330
                  Others                                    1,625,742             129,175            148,466           163,792
                                                           ----------          ----------         ----------        ----------
                                                           38,263,716           2,014,115          2,240,492         2,357,839
                                                           ----------

                           Net loss                    $ (37,449,120)         (1,993,123)        (2,234,428)       (2,357,350)
                                                          ==========          ==========         ==============      ============
         Loss per common share                         $       (7.72)               (.21)              (.26)             (.31)
                                                         ============       =============      ==============      ============

Weighted average number of shares
outstanding                                                4,853,000           9,598,000          8,466,000         7,602,000
                                                          ===========          ==========         ==========        ==========
</TABLE>

See accompanying notes to financial statements.



                                                         F-7

<PAGE>

<TABLE>
<CAPTION>

                                                        ALFACELL CORPORATION
                                                    (A Development Stage Company)

                                                Statement of Stockholders' Deficiency

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


                                                                                                                                    
                                                                                Common Stock                                        
                                                                          ------------------------      Capital in        Common    
                                                                           Number of                    Excess of        stock to be
                                                                            Shares         Amount       par value         issued    
                                                                            ------         ------       ---------         ------    
<S>                                                                       <C>            <C>            <C>              <C>        

Issuance of shares to officers and stockholders for equipment, research and   712,500
      development, and expense reimbursement                                             $     713        212,987           -       
Issuance of shares for organizational legal services                           50,000           50          4,950           -       
Sale of shares for cash, net                                                   82,143           82        108,418           -       
Adjustment for 3 for 2 stock split declared September 8, 1982                 422,321          422          (422)           -       
Net loss                                                                       -             -              -               -       
                                                                          -----------     --------      ---------      -----------  
Balance at July 31, 1982                                                    1,266,964        1,267        325,933           -       

Issuance of shares for equipment                                               15,000           15         13,985           -       
Sale of shares to private investors                                            44,196           44         41,206           -       
Sale of shares in public offering, net                                        660,000          660      1,307,786           -       
Issuance of shares under stock grant program                                   20,000           20        109,980           -       
Exercise of warrants, net                                                       1,165            1          3,494           -       
Net loss                                                                       -             -              -               -       
                                                                          -----------     --------      ---------      -----------  
Balance at July 31, 1983                                                    2,007,325        2,007      1,802,384           -       

Exercise of warrants, net                                                     287,566          287        933,696           -       
Issuance of shares under stock grant program                                   19,750           20        101,199           -       
Issuance of shares under stock bonus plan for directors and consultants       130,250          131        385,786           -       
Net loss                                                                       -             -              -               -       
                                                                          -----------     --------      ---------      -----------  
Balance at July 31, 1984                                                    2,444,891        2,445      3,223,065           -       

Issuance of shares under stock grant program                                   48,332           48        478,057           -       
Issuance of shares under stock bonus plan for directors and consultants        99,163           99        879,379           -       
Shares canceled                                                              (42,500)         (42)      (105,783)           -       
Exercise of warrants, net                                                     334,957          335      1,971,012           -       
Net loss                                                                       -                 -          -               -       
                                                                          -----------     --------      ---------      -----------  
Balance at July 31, 1985                                                    2,884,843        2,885      6,445,730           -       

Issuance of shares under stock grant program                                   11,250           12        107,020           -       
Issuance of shares under stock bonus plan for directors and consultants        15,394           15        215,385           -       
Exercise of warrants, net                                                      21,565           21         80,977           -       
Net loss                                                                       -                 -          -               -       
                                                                          -----------     --------      ---------                   
Balance at July 31, 1986 (carried forward)                                  2,933,052        2,933      6,849,112           -       
</TABLE>


<TABLE>
<CAPTION>
                                                                             Deficit       Deferred                   
                                                                            accumulated     compen-                   
                                                                              during        sation,    Total stock-   
                                                                             devlopment   restricted     holders'     
                                                                              stage         stock       deficiency    
                                                                              -----         -----       ----------    
<S>                                                                        <C>           <C>         <C>            

Issuance of shares to officers and stockholders for equipment, research and                                            
      development, and expense reimbursement                                    -            -           213,700      
Issuance of shares for organizational legal services                            -            -             5,000      
Sale of shares for cash, net                                                    -            -           108,500      
Adjustment for 3 for 2 stock split declared September 8, 1982                   -            -            -           
Net loss                                                                     (121,486)       -          (121,486)      
                                                                           -----------   ---------   -----------      
Balance at July 31, 1982                                                     (121,486)       -           205,714      
                                                                                                                      
Issuance of shares for equipment                                                -            -            14,000      
Sale of shares to private investors                                             -            -            41,250      
Sale of shares in public offering, net                                          -            -         1,308,446      
Issuance of shares under stock grant program                                    -            -           110,000      
Exercise of warrants, net                                                       -            -             3,495      
Net loss                                                                     (558,694)       -          (558,694)      
                                                                           -----------   ---------   -----------      
Balance at July 31, 1983                                                     (680,180)       -         1,124,211      
                                                                                                                      
Exercise of warrants, net                                                       -            -           933,983      
Issuance of shares under stock grant program                                    -            -           101,219      
Issuance of shares under stock bonus plan for directors and consultants         -            -           385,917      
Net loss                                                                   (1,421,083)       -        (1,421,083)      
                                                                           -----------   ---------   -----------      
Balance at July 31, 1984                                                   (2,101,263)       -         1,124,247      
                                                                                                                      
Issuance of shares under stock grant program                                    -            -           478,105      
Issuance of shares under stock bonus plan for directors and consultants         -            -           879,478      
Shares canceled                                                                 -            -          (105,825)      
Exercise of warrants, net                                                       -            -         1,971,347      
Net loss                                                                   (2,958,846)       -        (2,958,846)      
                                                                           -----------   ---------   -----------      
Balance at July 31, 1985                                                   (5,060,109)       -         1,388,506      
                                                                                                                      
Issuance of shares under stock grant program                                    -            -           107,032      
Issuance of shares under stock bonus plan for directors and consultants         -            -           215,400      
Exercise of warrants, net                                                       -            -            80,998      
Net loss                                                                   (2,138,605)       -        (2,138,605)      
                                                                           -----------               -----------      
Balance at July 31, 1986 (carried forward)                                 (7,198,714)       -          (346,669)      

                                                                                                     (Continued)       
</TABLE>

                                       F-8

<PAGE>


<TABLE>
<CAPTION>

                                                        ALFACELL CORPORATION
                                                    (A Development Stage Company)


                                          Statement of Stockholders' Deficiency, Continued

                                                                                                                                    
                                                                                Common Stock                                        
                                                                          ------------------------      Capital in        Common    
                                                                           Number of                    Excess of        stock to be
                                                                            Shares         Amount       par value         issued    
                                                                            ------         ------       ---------         ------    
<S>                                                                       <C>            <C>            <C>               <C>       

Balance at July 31, 1986 (brought forward)                                  2,933,052        2,933      6,849,112           -       

Exercise of warrants at $10.00 per share                                       14,745           15        147,435           -       
Issuance of shares under stock bonus plan for directors and consultants         5,000            5         74,995           -       
Issuance of shares for services                                               250,000          250        499,750           -       
Sale of shares to private investors, net                                        5,000            5         24,995           -       
Net loss                                                                       -             -              -               -       
                                                                          -----------     --------      ---------      -----------  
Balance at July 31, 1987                                                    3,207,797        3,208      7,596,287           -       

Issuance of shares for legal and consulting services                          206,429          207        724,280           -       
Issuance of shares under employment incentive program                         700,000          700      2,449,300           -       
Issuance of shares under stock grant program                                   19,000           19         66,481           -       
Exercise of options at $3.00 per share                                        170,000          170        509,830           -       
Issuance of shares for litigation settlement                                   12,500           12         31,125           -       
Exercise of warrants at $7.06 per share                                        63,925           64        451,341           -       
Sale of shares to private investors                                            61,073           61        178,072           -       
Amortization of deferred compensation, restricted stock                        -             -              -               -       
Net loss                                                                       -             -              -               -       
                                                                          -----------     --------      ---------      -----------  
Balance at July 31, 1988                                                    4,440,724        4,441      12,006,716          -       

Sale of shares for litigation settlement                                      135,000          135      1,074,703           -       
Conversion of debentures at $3.00 per share                                   133,333          133        399,867           -       
Sale of shares to private investors                                           105,840          106        419,894           -       
Exercise of options at $3.50 per share                                          1,000            1          3,499           -       
Issuance of shares under employment agreement                                 750,000          750      3,749,250           -       
Issuance of shares under the 1989 Stock Plan                                   30,000           30        149,970           -       
Amortization of deferred compensation, restricted stock                        -             -              -               -       
Net loss                                                                       -             -              -               -       
                                                                          -----------     --------      ---------      -----------  
Balance at July 31, 1989                                                    5,595,897        5,596      17,803,899          -       

Issuance of shares for legal and consulting services                           52,463           52        258,725           -       
Issuance of shares under the 1989 Stock Plan                                   56,000           56        335,944           -       
Sale of shares for litigation settlement                                       50,000           50        351,067           -       
Exercise of options at $3.00 - $3.50 per share                                105,989          106        345,856           -       
Sale of shares to private investors                                            89,480           90        354,990           -       
Issuance of shares under employment agreement                                 750,000          750      3,749,250           -       
Conversion of debentures at $5.00 per share                                   100,000          100        499,900           -       
Amortization of deferred compensation, restricted stock                        -             -              -               -       
Net loss                                                                       -             -              -               -       
                                                                          -----------     --------      ---------      -----------  
Balance at July 31, 1990 (carried forward)                                  6,799,829        6,800      23,699,631          -       
</TABLE>


<TABLE>
<CAPTION>
                                                                             Deficit       Deferred               
                                                                            accumulated     compen-               
                                                                              during        sation,    Total stock-
                                                                             devlopment   restricted     holders' 
                                                                              stage         stock       deficiency
                                                                              -----         -----       ----------
<S>                                                                        <C>           <C>         <C>       

Balance at July 31, 1986 (brought forward)                                 (7,198,714)       -         (346,669)  
                                                                                                                  
Exercise of warrants at $10.00 per share                                        -            -           147,450  
Issuance of shares under stock bonus plan for directors and consultants         -            -            75,000  
Issuance of shares for services                                                 -            -           500,000  
Sale of shares to private investors, net                                        -            -            25,000  
Net loss                                                                   (2,604,619)       -       (2,604,619)  
                                                                           -----------   ---------   -----------  
Balance at July 31, 1987                                                   (9,803,333)       -       (2,203,838)  
                                                                                                                  
Issuance of shares for legal and consulting services                            -            -           724,487  
Issuance of shares under employment incentive program                           -        (2,450,000)      -       
Issuance of shares under stock grant program                                    -            -            66,500  
Exercise of options at $3.00 per share                                          -            -           510,000  
Issuance of shares for litigation settlement                                    -            -            31,137  
Exercise of warrants at $7.06 per share                                         -            -           451,405  
Sale of shares to private investors                                             -            -           178,133  
Amortization of deferred compensation, restricted stock                         -          449,167       449,167  
Net loss                                                                   (3,272,773)       -       (3,272,773)  
                                                                           -----------   ---------   -----------  
Balance at July 31, 1988                                                   (13,076,106)  (2,000,833) (3,065,782)  
                                                                                                                  
Sale of shares for litigation settlement                                        -            -         1,074,838  
Conversion of debentures at $3.00 per share                                     -            -           400,000  
Sale of shares to private investors                                             -            -           420,000  
Exercise of options at $3.50 per share                                          -            -             3,500  
Issuance of shares under employment agreement                                   -       (3,750,000)       -       
Issuance of shares under the 1989 Stock Plan                                    -         (150,000)       -       
Amortization of deferred compensation, restricted stock                         -         1,050,756   1,050,756  
Net loss                                                                   (2,952,869)       -       (2,952,869)  
                                                                           -----------   ----------  -----------  
Balance at July 31, 1989                                                   (16,028,975)  (4,850,077) (3,069,557)  
                                                                                                                  
Issuance of shares for legal and consulting services                            -            -           258,777  
Issuance of shares under the 1989 Stock Plan                                    -        (336,000)        -       
Sale of shares for litigation settlement                                        -            -           351,117  
Exercise of options at $3.00 - $3.50 per share                                  -            -           345,962  
Sale of shares to private investors                                             -            -           355,080  
Issuance of shares under employment agreement                                   -      (3,750,000)       -       
Conversion of debentures at $5.00 per share                                     -            -           500,000  
Amortization of deferred compensation, restricted stock                         -       3,015,561      3,015,561  
Net loss                                                                    (4,860,116)      -        (4,860,116)  
                                                                           -----------   ---------   -----------  
Balance at July 31, 1990 (carried forward)                                 (20,889,091)  (5,920,516)  (3,103,176)  

                                                                                                     (Continued)
</TABLE>

                                       F-9

<PAGE>


<TABLE>
<CAPTION>
                                                        ALFACELL CORPORATION
                                                    (A Development Stage Company)


                                          Statement of Stockholders' Deficiency, Continued

                                                                                                                                    
                                                                                Common Stock                                        
                                                                          ------------------------      Capital in        Common    
                                                                           Number of                    Excess of        stock to be
                                                                            Shares         Amount       par value         issued    
                                                                            ------         ------       ---------         ------    
<S>                                                                       <C>             <C>           <C>            <C>        

Balance at July 31, 1990 (brought forward)                                  6,799,829        6,800      23,699,631          -       

Exercise of options at $6.50 per share                                         16,720           16        108,664           -       
Issuance of shares for legal consulting services                               87,000           87        358,627           -       
Issuance of shares under the 1989 Stock Plan                                  119,000          119        475,881           -       
Amortization of deferred compensation, restricted stock                        -             -              -               -       
Net loss                                                                       -             -              -               -       
                                                                          -----------     --------      ---------      -----------  
Balance at July 31, 1991                                                    7,022,549        7,022     24,642,803          -       

Exercise of options at $3.50 per share                                          1,000            1          3,499           -       
Sale of shares to private investors                                            70,731           71        219,829           -       
Conversion of debentures at $5.00 per share                                    94,000           94        469,906           -       
Issuance of shares for services                                                45,734           46        156,944           -       
Issuance of shares under the 1989 Stock Plan                                  104,000          104        285,896           -       
Amortization of deferred compensation, restricted stock                        -             -              -               -       
Net loss                                                                       -             -              -               -       
                                                                          -----------     --------      ---------      -----------  
Balance at July 31, 1992                                                    7,338,014        7,338     25,778,877           -       

Sale of share to private investors                                            352,667          353        735,147           -       
Issuance of shares for legal services                                          49,000           50        132,180           -       
Issuance of shares for services                                                 5,000            5          9,995           -       
Issuance of shares under the 1989 Stock Plan                                  117,000          117        233,883           -       
Amortization of deferred compensation, restricted stock                        -             -              -               -       
Net loss                                                                       -             -              -               -       
                                                                          -----------     --------      ---------      -----------  
Balance at July 31, 1993                                                    7,862,281        7,863      26,890,082          -       

Conversion of debentures at $2.75 per share to $6.00 per share                425,400          425      1,701,575           -       
Sale of shares to private investors, net                                      743,000          743      1,710,048           -       
Conversion of short-term borrowings                                            72,000           73        181,927           -       
Issuance of shares for services                                                16,200           16         43,334           -       
Issuance of shares under the 1989 Stock Plan, for services                      5,000            5         14,995           -       
Issuance of options to related parties upon conversion of                                                
  accrued interest, payroll and expenses                                       -             -          3,194,969           -       
Repurchase of stock options from related party                                 -             -          (198,417)           -       
Issuance of options upon conversion of accrued interest                        -             -            142,441           -       
Common stock to be issued                                                      -             -              -            50,000     
Amortization of deferred compensation, restricted stock                        -             -              -               -       
Net loss                                                                       -             -              -               -       
                                                                          -----------     --------      ---------      -----------  
Balance at July 31, 1994 (carried forward)                                  9,124,681        9,125      33,680,954          50,000  
</TABLE>


<TABLE>
<CAPTION>
                                                                             Deficit       Deferred                 
                                                                            accumulated     compen-                 
                                                                              during        sation,    Total stock- 
                                                                             devlopment   restricted     holders'   
                                                                              stage         stock       deficiency  
                                                                              -----         -----       ----------  
<S>                                                                           <C>          <C>         <C>         

Balance at July 31, 1990 (brought forward)                                   (20,889,091)  (5,920,516) (3,103,176)    
                                                                                                                      
Exercise of options at $6.50 per share                                            -            -           108,680    
Issuance of shares for legal consulting services                                  -            -           358,714    
Issuance of shares under the 1989 Stock Plan                                      -        (476,000)        -         
Amortization of deferred compensation, restricted stock                           -        2,891,561     2,891,561    
Net loss                                                                     (5,202,302)       -       (5,202,302)    
                                                                             -----------   ---------   -----------    
Balance at July 31, 1991                                                     (26,091,393)  (3,091,393) (4,946,523)    
                                                                                                                      
Exercise of options at $3.50 per share                                            -            -             3,500    
Sale of shares to private investors                                               -            -           219,900    
Conversion of debentures at $5.00 per share                                       -            -           470,000    
Issuance of shares for services                                                   -            -           156,990    
Issuance of shares under the 1989 Stock Plan                                      -        (286,000)             -    
Amortization of deferred compensation, restricted stock                           -        3,046,726     3,046,726    
Net loss                                                                     (4,722,826)       -       (4,722,826)    
                                                                             -----------   ---------   -----------    
Balance at July 31, 1992                                                     (30,864,219)  (744,229)   (5,822,233)    
                                                                                                                      
Sale of share to private investors                                                -            -           735,500    
Issuance of shares for legal services                                             -            -           132,230    
Issuance of shares for services                                                   -         (10,000)            -    
Issuance of shares under the 1989 Stock Plan                                      -        (234,000)            -    
Amortization of deferred compensation, restricted stock                           -         664,729        664,729    
Net loss                                                                      (2,357,350)       -       (2,357,350)    
                                                                             -----------   ---------   -----------    
Balance at July 31, 1993                                                     (33,221,569)  (323,500)   (6,647,124)    
                                                                                                                      
Conversion of debentures at $2.75 per share to $6.00 per share                    -            -         1,702,000    
Sale of shares to private investors, net                                          -            -         1,710,791    
Conversion of short-term borrowings                                               -            -           182,000    
Issuance of shares for services                                                   -            -            43,350    
Issuance of shares under the 1989 Stock Plan, for services                        -            -            15,000    
Issuance of options to related parties upon conversion of                                                             
  accrued interest, payroll and expenses                                          -            -         3,194,969    
Repurchase of stock options from related party                                    -            -         3,194,969    
Issuance of options upon conversion of accrued interest                           -            -           142,441    
Common stock to be issued                                                         -            -            50,000    
Amortization of deferred compensation, restricted stock                           -          265,000       265,000    
Net loss                                                                     (2,234,428)       -       (2,234,428)    
                                                                             -----------   ---------   -----------    
Balance at July 31, 1994 (carried forward)                                   (35,455,997)   (58,500)   (1,774,418)    

                                                                                                       (Continued)
</TABLE>

                                      F-10

<PAGE>


<TABLE>
<CAPTION>
                                                        ALFACELL CORPORATION
                                                    (A Development Stage Company)


                                          Statement of Stockholders' Deficiency, Continued

                                                                                                                                    
                                                                                Common Stock                                        
                                                                          ------------------------      Capital in        Common    
                                                                           Number of                    Excess of        stock to be
                                                                            Shares         Amount       par value         issued    
                                                                            ------         ------       ---------         ------    
<S>                                                                       <C>             <C>           <C>            <C>        

Balance at July 31, 1994 (brought forward)                                  9,124,681        9,125     33,680,954          50,000   

Sale of shares to private investors, net                                      961,000          961      2,023,241         (50,000)  
Conversion of short-term borrowings                                            17,600           17         43,983           -       
Issuance of shares for services                                                30,906           31         77,234           -       
Exercise of options at $2.27 - $2.50 per share                                185,000          185        437,015           -       
Common stock to be issued                                                      -             -              -             339,008   
Common stock to be issued, for services                                        -             -              -               4,800   
Amortization of deferred compensation, restricted stock                        -             -              -               -       
Net loss                                                                       -             -              -               -       
                                                                          -----------     --------      ---------      -----------  
Balance at July 31, 1995                                                   10,319,187     $ 10,319      36,262,427       343,808    
                                                                          ===========     ========      =========      ===========  
</TABLE>


<TABLE>
<CAPTION>
                                                                             Deficit       Deferred                 
                                                                            accumulated     compen-                 
                                                                              during        sation,    Total stock- 
                                                                             devlopment   restricted     holders'   
                                                                              stage         stock       deficiency  
                                                                              -----         -----       ----------  
<S>                                                                        <C>            <C>         <C>         

Balance at July 31, 1994 (brought forward)                                 (35,455,997)   (58,500)    (1,774,418)  
                                                                                                                   
Sale of shares to private investors, net                                        -             -        1,974,202   
Conversion of short-term borrowings                                             -             -           44,000   
Issuance of shares for services                                                 -             -           77,265   
Exercise of options at $2.27 - $2.50 per share                                  -             -          437,200   
Common stock to be issued                                                       -             -          339,008   
Common stock to be issued, for services                                         -             -            4,800   
Amortization of deferred compensation, restricted stock                         -           58,500        58,500   
Net loss                                                                    (1,993,123)       -       (1,993,123)  
                                                                           -----------   ---------   -----------   
Balance at July 31, 1995                                                   (37,449,120)       -         (832,566)  
                                                                           ===========   =========   ===========   
</TABLE>


See accompanying notes to financial statements.

                                                                F-11

<PAGE>


<TABLE>
<CAPTION>

                                                        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



                                                                            August 24,
                                                                            1981 (date
                                                                            of incep-
                                                                             tion) to
                                                                             July 31,
                                                                               1995            1995           1994         1993
                                                                           ------------     -----------    -----------   ---------
<S>                                                                       <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 party        883,177        (65,085)          5,306     198,330
        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
             activities                                                     (1,818,065)       (530,670)      (302,120)    (97,049)
                                                                           ------------     -----------    -----------   ---------
                                                                                                                        (Continued)
</TABLE>



                                                                F-12

<PAGE>

<TABLE>
<CAPTION>

                                                        ALFACELL CORPORATION
                                                    (A Development Stage Company)


                                                 Statement of Cash Flows, Continued



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

Cash flows from financing activities:
  Proceeds from short-term borrowings                        $       849,500            -                 169,500          56,500
  Payment of short-term borrowings                                  (623,500)           -                  -                -
  Increase (decrease) in loans payable, related party, net         2,628,868            -                 175,798        (107,080)
  Proceeds from bank debt and other long-term debt, net of
    deferred debt costs                                            2,377,143            17,595              4,028         (68,980)
  Reduction of bank debt and long-term debt                       (1,281,612)          (89,827)           (67,285)          -
  Proceeds from common stock to be issued                            389,008           339,008             50,000           -
  Proceeds from issuance of common stock, net                     13,063,077         1,974,202          1,710,791         735,500
  Proceeds from exercise of stock options                            437,200           437,200               -              -
  Proceeds from issuance of convertible debentures                   347,000            -                    -              -
  (Decrease) increase in bank overdraft                              -                  -                 (7,169)           7,169
                                                               --------------      ------------      -------------   -------------
      Net cash provided by financing
      activities                                                  18,186,684         2,678,178          2,035,663         623,109
                                                               --------------      ------------      -------------   -------------

      Net increase (decrease) in cash                                648,027           445,373            202,654         (50,180)
Cash at beginning of period                                          -                 202,654             -               50,180
                                                               --------------      ------------      -------------   -------------

Cash at end of period                                        $       648,027           648,027            202,654           -
                                                               ==============      ============      =============   =============

Supplemental disclosure of cash flow information - 
     interest paid                                           $     1,359,504           129,477            144,322           -
                                                               ==============      ============      =============   =============
Noncash financing activities:
  Issuance of convertible subordinated debenture for
     loan payable to officer                                 $     2,725,000            -                  -              275,000
                                                               ==============      ============      =============   =============
  Issuance of common stock upon the conversion of
      convertible subordinated debentures, related party     $     2,945,000            -               1,575,000           -
                                                               ==============      ============      =============   =============

  Conversion of short-term borrowings to common stock        $       226,000            44,000            182,000           -
                                                               ==============      ============      =============   =============

                                                                                                                   (Continued)

</TABLE>





                                                                F-13

<PAGE>




<TABLE>
<CAPTION>

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

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

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

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

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

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

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

        Issuance of common stock upon the conversion of convertible
           subordinated debentures, other                               $     127,000        -           127,000        -
                                                                         ============     =======     ==========    ==========
</TABLE>



      See accompanying notes to financial statements.



                                                                F-14

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)

                           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.



                                                                    (Continued)
                                      F-15

<PAGE>



                                               ALFACELL CORPORATION
                                           (A Development Stage Company)




                                     Notes to Financial Statements, Continued

(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.



                                                               (Continued)
                                      F-16

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)




                    Notes to Financial Statements, Continued

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

      NET LOSS PER SHARE

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

(2)   MARKETABLE 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:




                                                1995           1994
                                                ----           ----

      Laboratory equipment                $      587,443        568,672
      Office equipment                           130,143        117,035
      Leasehold improvements                      52,976         52,976
                                                --------       --------
                                          $      770,562        738,683
                                                 =======        =======

                                                                     (Continued)

                                      F-17
<PAGE>



(4)   LONG-TERM DEBT

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





<TABLE>
<CAPTION>

                                               ALFACELL CORPORATION
                                           (A Development Stage Company)




                                     Notes to Financial Statements, Continued

                                                                                         1995                    1994
                                                                                         ----                    ----

<S>                                                                                <C>                       <C>

  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.                     $   1,577,049             $   1,645,513

  Note payable in monthly installments of $600, including principal and interest
    at 6.3%, commencing September 1993 and each month thereafter until September
    1996, secured by equipment.                                                            9,833                    16,193

  Note payable in monthly installments of $164, including principal and
    interest, commencing May 1994 and each month
    thereafter until September 1996, secured by equipment.                                 2,411                     3,559

  Note payable in monthly installments of $822, including principal and interest
    at 10.4%, commencing May 1993 and each month thereafter until April 1996, 
    secured by equipment.                                                                  8,586                    17,070

  Note payable in monthly installments of $728, including principal and interest
    at 8.5%, commencing February 1995 and each month thereafter until January
    1997, secured by  equipment.                                                          12,224                     -
                                                                                     -----------                 ---------
                                                                                       1,610,103                 1,682,335

Less current portion                                                                   1,602,974                    88,359
                                                                                      ----------                ----------
                                                                                   $       7,129             $   1,593,976
                                                                                     ===========                 =========

</TABLE>


                                                                     (Continued)
                                                       F-18

<PAGE>



                                               ALFACELL CORPORATION
                                           (A Development Stage Company)

                                     Notes to Financial Statements, Continued

(4)   LONG-TERM DEBT, (CONTINUED)

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

                       1996                $       1,602,974
                       1997                            7,129
                                                 -----------
                                           $       1,610,103


(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>

      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 end of year      $      138,638        $      203,723
                                                                        ==========            ==========
</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.

                                                                     (Continued)
                                      F-19

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued

(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:

                                                      Operating
                                                        LEASES
                                                        ------
Year ending July 31:
         1996                                      $    66,000
         1997                                           16,500
                                                        ------
Total minimum lease payments                       $    82,500
                                                        ======


(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.


                                                                     (Continued)
                                      F-20

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)




                    Notes to Financial Statements, Continued

(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.

                                                                     (Continued)
                                                       F-21

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)




                    Notes to Financial Statements, Continued


(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.


                                                                     (Continued)
                                      F-22

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)




                    Notes to Financial Statements, Continued

(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.


                                                                     (Continued)
                                      F-23

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued

(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:

                                                   SHARES      PRICE RANGE

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
  pursuant to antidilution provisions                7,415         2.67
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                          -
                                                  =========

      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.


                                                                    (Continued)
                                      F-24

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)




                    Notes to Financial Statements, Continued

(9)   COMMON STOCK WARRANTS, (CONTINUED)

      WARRANTS SOLD IN 1994 AND 1995 PRIVATE PLACEMENTS
<TABLE>
<CAPTION>

                                                WARRANTS          EXERCISE PRICE          EXPIRATION
                                                --------          --------------          ----------

<S>                                           <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:


                                       SHARES               PRICE RANGE
                                       ------               -----------

      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         -
                                       =====



                                                                     (Continued)
                                      F-25

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)




                    Notes to Financial Statements, Continued

(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>

      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:
       related party                                                  1,324,014            3.20
      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.


                                                                     (Continued)
                                      F-26

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)




                    Notes to Financial Statements, Continued

(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>      
      Granted                                                               126,000  $    3.97
      Exercised (included in 1989 proceeds from sale to
       private investors)                                                   (25,200)      3.97
                                                                        -----------
      Balance at July 31, 1989                                              100,800

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

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

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

      Granted (30,167 options were repriced and extended                    587,167     2.50-7.00
       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.



                                                                     (Continued)
                                      F-27

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)




                     Notes to Financial Statements, Continued

(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:


                                               SHARES            PRICE RANGE

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

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

      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
                                           =========             ==========





                                                                     (Continued)
                                      F-28

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)




                    Notes to Financial Statements, Continued

(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
                           ------------------------------------------
                                                                         No. of Options
      NO. OF OPTIONS             ORIGINAL             REVISED               EXERCISED            EXPIRATION DATE
      --------------             --------             -------               ---------            ---------------

<S>                              <C>                 <C>                 <C>                     <C>
             110,000             $ 3.50              $   2.2               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:
                                               OPTIONS          PRICE RANGE
                                               -------          -----------

      Granted                                1,371,750     $    2.71 - 5.00
                                           -----------
      Granted pursuant to conversion           331,409              3.12
      of certain liabilities, related
      party
      Balance at July 31, 1994               1,703,159          2.71 - 5.00

      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
                                           ===========          ===========


      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.

                                                                     (Continued)
                                      F-29

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)




                    Notes to Financial Statements, Continued


(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:


     Year                                                       Amount
     ended                                    Fair                of
   JULY 31,          SHARES                   VALUE          COMPENSATION
   --------          ------                   -----          ------------

     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
                       ======                ======                =======


      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:


      Year                                                          Amount
     ended                                    Fair                    of
    JULY 31,        SHARES                   VALUE               COMPENSATION
    --------        ------                   -----               ------------

      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
                       =====                 ======                   ========


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


                                                                     (Continued)
                                      F-30

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)


                    Notes to Financial Statements, Continued

(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:

     Year                                                              Amount
     ended                                   Fair                        of
   JULY 31,                SHARES            VALUE                  COMPENSATION
   --------                ------            -----                  ------------

     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
                             =======         ====                    =========


      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.








                                                                    (Continued)
                                      F-31

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)


                    Notes to Financial Statements, Continued

(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
                                                                                  ----                       ----
<S>                                                                     <C>                         <C>
Deferred tax assets:
      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 carryforwards                       8,926,338                 8,662,634
      Research and experimentation and investment tax
       credit carryforwards                                                      473,287                   471,234
                                                                               ---------                 ---------
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:

                                              1995               1994
                                              ----               ----

            Payroll and payroll taxes   $   27,539        $      12,535
            Interest                        10,196               10,623
            Professional fees               23,800               29,675
            Other                           40,242                   -
                                           -------                  --

                                        $  101,777        $      52,833
                                           =======               ======



                                                                     (Continued)
                                      F-32

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)




                    Notes to Financial Statements, Continued

(13)  OTHER FINANCIAL INFORMATION, (CONTINUED)

      Prepaid expenses as of July 31, consist of the following:
                                                1995                     1994
                                                ----                     ----

Insurance                               $     31,607            $      26,223
NIH research                                       -                   32,000
Other                                          7,000                   10,444
                                               -----                   ------
                                        $     38,607            $      68,667
                                              ======                   ======


(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.

                                      F-33

<PAGE>



                              ALFACELL CORPORATION
                          (A Development Stage Company)


(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.





                                      F-34

<PAGE>



                                               ALFACELL CORPORATION
                                           (A Development Stage Company)

                                                            Balance Sheet
                                                           April 30, 1996
<TABLE>
<CAPTION>

                                                                                                                   April 30,
                                                                                                                        1996
                                ASSETS                                                                           (UNAUDITED)
<S>                                                                                         <C>
Current assets:
      Cash                                                                                  $                        657,043
      Marketable securities (at cost which approximates fair value)                                                1,700,000
      Prepaid expenses                                                                                                90,746
                                                                                                                  ----------
           Total current assets                                                                                    2,447,789
                                                                                                                   ---------
Property and equipment, net of accumulated depreciation and amortization of $682,190 at
April 30, 1996                                                                                                       114,602
                                                                                                                   ---------

Other assets:
      Deferred debt costs, net                                                                                        25,062
      Other                                                                                                           28,454
                                                                                                                      53,516

           Total assets                                                                     $                      2,615,907
                                                                                                                   =========
</TABLE>

<TABLE>
<CAPTION>

                                            LIABILITIES AND STOCKHOLDERS' EQUITY


<S>                                                                                         <C>

Current liabilities:
      Current portion of long-term debt                                                     $                         93,280
      Loans and interest payable, related party                                                                        1,250
      Accounts payable                                                                                               351,764
      Accrued payroll and expenses, related parties                                                                  209,046
      Accrued expenses                                                                                               139,289
                                                                                                                   ---------
           Total current liabilities                                                                                 794,629

Long-term debt, less current portion                                                                               1,418,448
           Total liabilities                                                                                       2,213,077


Commitments and contingencies
Stockholders' equity:
      Preferred stock, $.001 par value
           Authorized and unissued, 1,000,000 shares at April 30, 1996                                                    --
      Common stock $.001 par value
           Authorized 25,000,000 shares at April 30, 1996;
           Issued and outstanding 11,900,679 shares at April 30, 1996                                                 11,901
      Capital in excess of par value                                                                              39,996,257

      Deficit accumulated during development stage                                                              (39,605,328)
                                                                                                                ------------
           Total stockholders' equity                                                                                402,830
                                                                                                                   ---------
           Total liabilities and stockholders' equity                                       $                      2,615,907
                                                                                                                 ===========
</TABLE>

See accompanying notes to financial statements.



                                      F-35

<PAGE>

<TABLE>
<CAPTION>

                                               ALFACELL CORPORATION
                                           (A Development Stage Company)


                                                      STATEMENTS OF OPERATIONS

                                     Three      months and nine months ended
                                                April 30, 1996 and 1995 and the
                                                Period from August 24, 1981
                                               (Date of Inception) to April 30, 1996

                                                             (Unaudited)







                                                  Three Months Ended                   Nine Months Ended               August 24,
                                                       APRIL 30                            APRIL 30,                      1981
                                                                                                                        (date of
                                                                                                                       inception)
                                                                                                                           to
                                                1996               1995              1996              1995          APRIL 30, 1996
                                               ------             ------            ------            ------         --------------
REVENUE

<S>                                      <C>                <C>               <C>              <C>                <C>         
     Sales                               $        --        $       --        $        --      $       --         $    553,489
     Investment income                        31,083             1,377            105,563            9,653             306,567
     Other income                                 --                --                 --               --              60,103
                                             -------           -------            -------          -------             -------

     TOTAL REVENUE                            31,083             1,377            105,563            9,653             920,159
                                             -------           -------            -------          -------             -------

COSTS AND EXPENSES

     Costs of sales                               --                --                 --               --             336,495
     Research and development                520,826           243,423          1,541,826          800,101          21,912,326
     General and administrative              197,138           153,803            621,627          488,478          15,520,447
     Interest 
          Related parties                         45             3,967              1,801           11,547           1,033,960
          Other                               31,205            30,519             96,517           96,389           1,722,259
                                              ------            ------             ------           ------           ---------
     TOTAL COSTS AND EXPENSES                749,214           431,712          2,261,771        1,396,515          40,525,487
                                             -------           -------          ---------        ---------          ----------

     NET LOSS                            $ (718,131)        $ (430,335)       $(2,156,208)     $(1,386,862)       $(39,605,328)
                                        ===========         ===========       ============     ============       =============

Loss per common share                 $       (.06)     $       (.05)    $         (.19)    $       (.15)       $      (7.34)
                                      =============     =============    ===============    =============       =============

Weighted average number of
common shares outstanding                11,798,079         9,580,030         11,595,982        9,443,411           5,392,511
                                         ==========
</TABLE>




See accompanying notes to financial statements.

                                      F-36

<PAGE>



                                               ALFACELL CORPORATION
                                           (A Development Stage Company)

<TABLE>
<CAPTION>

                                                      STATEMENTS OF CASH FLOWS

                                             Ninemonths ended April 30, 1996
                                                 and 1995, and the Period from
                                                 August 24, 1981
                                                (Date of Inception) to April 30, 1996

                                                             (Unaudited)
                                                                                                             AUGUST 24, 1981
                                                                           NINE MONTHS ENDED               (DATE OF INCEPTION)
                                                                               APRIL 30,                            TO
                                                                       1996                1995               APRIL 30, 1996
                                                                    -----------         ----------            --------------
<S>                                                       <C>                       <C>                     <C>
Cash flows from operating activities:
  Net Loss                                                 $     (2,156,208)        (1,386,862)                 (39,605,328)
  Adjustments to reconcile net loss to
      net cash used in operating
      activities:
    Gain on sale of marketable securities                                -                   -                      (25,963)
    Depreciation and amortization                                    58,398              51,224                   1,036,391
    Loss on disposal of property and
      equipment                                                           -                   -                      18,926
    Noncash operating expenses                                       15,997                   -                   4,787,008
    Amortization of deferred compensation                                 -              58,500                  11,442,000
    Amortization of organization costs                                    -                   -                       4,590
Changes in assets and liabilities:
    (Increase) decrease in prepaid expenses                        (52,139)              14,701                    (90,746)
    (Increase) decrease in other assets                             (5,651)            (32,190)                      22,832
    Increase (decrease) in interest payable
       related party                                              (137,388)              11,547                     745,789
    Increase (decrease) in accounts payable                         168,542            (71,261)                     429,029
    Increase (decrease) in accrued payroll
       and expenses, related parties                              (205,950)             191,732                   2,557,191
    Increase (decrease) in accrued expenses                          37,512            (10,228)                     680,802
                                                                  ---------          ----------                   ---------
    Net cash used in operating activities                       (2,276,887)         (1,172,837)                (17,997,479)
                                                               ------------       -------------               -------------
Cash flows from investing activities:
    Purchase of marketable securities                             (950,000)                   -                 (1,990,420)
    Proceeds from sale of marketable equity
       securities                                                      -               251,209                     316,383
    Purchase of property and equipment                             (26,228)            (24,993)                 (1,022,415)
    Patent costs                                                       -                   -                       (97,841)
                                                                     ------              ------                    --------
      Net cash provided by (used in) investing
      activities                                                  (976,228)             226,216                 (2,794,293)
                                                                  ---------             -------                 -----------



See accompanying notes to financial statements.                                                            (continued)
</TABLE>



                                      F-37

<PAGE>


<TABLE>
<CAPTION>

                                               ALFACELL CORPORATION
                                           (A Development Stage Company)

                                                 STATEMENTS OF CASH FLOWS, Continued

                                              Nine months ended April 30 1996 and 1995,
                                                 and the Period from August 24, 1981
                                                (Date of Inception) to April 30, 1996

                                                             (Unaudited)
                                                                                                              AUGUST 24, 1981
                                                                            NINE MONTHS ENDED              (DATE OF INCEPTION)
                                                                                APRIL 30,                           TO
                                                                         1996              1995               APRIL 30, 1996
                                                                      -----------       ----------            --------------
<S>                                                               <C>                   <C>                 <C>
Cash flows from financing activities:
  Proceeds from short-term borrowings                             $            -                  -                     849,500
  Payment of short-term borrowings                                             -                  -                   (623,500)
  Increase in loans payable - related party, net                               -                  -                   2,628,868
  Proceeds from bank debt and other long-
   term debt, net of deferred debt costs                                  29,540             17,595                   2,406,683
  Reduction of bank debt and long-term debt                            (127,915)           (66,907)                 (1,409,527)
  Proceeds from common stock to be issued                                      -                  -                     389,008
  Proceeds from issuance of common stock, net                          3,033,876          1,203,318                  16,096,953
  Proceeds from exercise of stock options                                326,630                  -                     763,830
  Proceeds from issuance of convertible debentures                         -                  -                         347,000
                                                                        --------          ---------                  ----------
      Net cash provided by financing activities                        3,262,131          1,154,006                  21,448,815
                                                                       ---------          ---------                  ----------
      Net increase (decrease) in cash                                      9,016            207,385                     657,043
Cash at beginning of period                                              648,027            202,654                       -
                                                                        --------          ---------                   -----
Cash at end of period                                                    657,043            410,039                     657,043
                                                                  $    =========          =========                   =========
Supplemental disclosure of cash flow information -
   interest paid                                                  $       96,446             97,039                   1,455,950
                                                                       =========          =========                   =========
Noncash financing activities:
   Issuance of warrants/options for services rendered                     15,100               -                         15,100
                                                                          ======          =========                      ======
   Issuance of convertible subordinated
     debenture for loan payable to officer                        $        -                   -                      2,725,000
                                                                       =========          =========                   =========
   Issuance of common stock upon the conversion of
     convertible subordinated debentures, related party           $        -                  -                       2,945,000
                                                                       =========          =========                   =========
   Conversion of short-term borrowings to common stock            $        -                  -                         226,000
                                                                       =========          =========                   =========
   Conversion of accrued interest, payroll and expenses by
     related parties to stock options                             $        -                  -                       3,194,969
                                                                       =========          =========                   =========
   Repurchase of stock options from related party                 $        -                  -                       (198,417)
                                                                       =========          =========                  ==========
   Conversion of accrued interest to stock options                $        -                  -                         142,441
                                                                       =========          =========                   =========
   Conversion of accounts payable to common stock                 $        -                  -                          77,265
                                                                       =========          =========                   =========
   Conversion of notes payable, bank and
      accrued interest to long-term debt                          $        -                  -                       1,699,072
                                                                       =========          =========                   =========
   Conversion of loans and interest payable,
      related party and accrued payroll and
      expenses, related parties to long-term
      accrued payroll and other, related party                    $        -                  -                       1,863,514
                                                                       =========          =========                   =========
   Issuance of common stock upon the conversion of
      convertible subordinated debentures, other                  $        -                  -                         127,000
                                                                       =========          =========                   =========

</TABLE>

See accompanying notes to financial statements.


                                      F-38

<PAGE>



                          NOTES TO FINANCIAL STATEMENTS

                                   (Unaudited)


1.       ORGANIZATION AND BASIS OF PRESENTATION

         In the opinion of management, the accompanying unaudited financial
statements contain all adjustments (consisting of normal recurring accruals)
necessary to present fairly the Company's financial position as of April 30,
1996 and the results of operations for the nine month periods ended April 30,
1996 and 1995 and the period from August 24, 1981 (date of inception) to April
30, 1996. The results of operations for the nine months ended April 30, 1996 are
not necessarily indicative of the results to be expected for the full year.

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


2.       CAPITAL STOCK

         On August 4, 1995, the Company issued 6,060 shares of common stock as
payment for services rendered to the Company. The fair value of this common
stock was charged to operations.

         On August 8, 1995, options to purchase 10,000 shares of common stock
were exercised resulting in gross proceeds to the Company of $25,000.

         On September 29, 1995, the Company completed a private placement
resulting in the issuance of 1,925,616 shares of restricted common stock and
three-year warrants to purchase an aggregate of 55,945 shares of common stock at
an exercise price of $4.00 per share. The common stock was sold alone at per
share prices ranging from $2.00 to $3.70, and in combination with warrants at
per unit prices ranging from $4.96 to $10.92, which related to the number of
warrants contained in the unit. The Company received proceeds of approximately
$4.1 million, including $1,723,000 received prior to the fiscal year ended July
31, 1995, and incurred net costs associated with the placement of approximately
$18,000.

                                      F-39

<PAGE>




         In October 1995, a private placement of 30,000 shares of common stock
at $3.60 per share was made to a single investor for a total of $108,000.

         As consideration for the extension of the Company's term loan agreement
with its bank, the Company granted the bank 10,000 warrants to purchase 10,000
shares of common stock at an exercise price of $4.19. The warrants were issued
as of October 1, 1995 and expire on August 31, 1997.

         On December 11, 1995, the Securities and Exchange Commission declared
effective a registration statement for the offer and sale of up to 2,071,561
shares of common stock by shareholders and warrant holders of the Company. Of
these shares (i) 1,965,616 were issued in private placements closed in October
1994 and September 1995, (ii) 95,945 underlie warrants issued in such private
placements closed in October 1994 and September 1995 and may be issued upon
exercise of the warrants, and (iii) 10,000 underlie a warrant issued to the
Company's bank in connection with the amendment of its term loan agreement with
the bank and may be issued upon exercise of such warrant.

         Also, on December 11, 1995, the Securities and Exchange Commission
declared effective another registration statement for the offer and sale of up
to 3,299,561 shares of common stock by shareholders and option holders of the
Company. Of these shares, (i) an aggregate of 1,002,906 shares were issued to
private placement investors in private placements closed in March 1994 and
September 1994, (ii) an aggregate of 30,000 shares were issued pursuant to the
exercise of options, (iii) an aggregate of 1,088,506 shares may be issued upon
exercise of warrants which were issued to private placement investors in such
private placements closed in March 1994 and September 1994, and (iv) an
aggregate of 1,178,149 shares may be issued upon exercise of certain outstanding
options to purchase shares of common stock.

         In November 1995, options to purchase 500 shares of common stock were
exercised resulting in gross proceeds to the Company of $1,560.

         In December 1995, a private placement of 102,316 shares of Common Stock
at $3.80 per share was made to several investors for a total of $388,801.

         In December 1995, options to purchase 4,000 shares of Common Stock were
exercised resulting in gross proceeds to the Company of $10,000.

         In February 1996, options to purchase 10,000 shares of Common Stock
were exercised resulting in gross proceeds to the Company of $26,800.


                                      F-40

<PAGE>



         In March 1996, options to purchase 48,000 shares of Common Stock were
exercised resulting in gross proceeds to the Company of $127,670.

         In March 1996, a private placement of 50,000 shares of Common Stock at
$4.10 per share was made to an investor for a total of $205,000.

         In April 1996, options to purchase 51,000 shares of Common Stock were
exercised resulting in gross proceeds to the Company of $135,600.

         In April 1996, a private placement of 25,000 shares of Common Stock at
$4.24 per share was made to an investor for a total of $106,000.

3.       SUBSEQUENT EVENT

         In June 1996, the Company completed a private placement (the "June 1996
Private Placement") resulting in the issuance of approximately 1,600,000 shares
of Common Stock and approximately 325,000 three-year warrants each to purchase
one share of Common Stock at an exercise price of $7.50 per share (the
"Warrants") to private and institutional investors. The Common Stock was sold
alone for $3.70 per share and in combination with Warrants at a per unit price
of $12.52. The Warrants were also sold alone at a per Warrant price of $1.42.
Each unit consists of one Warrant and three Common Shares. The June 1996 Private
Placement resulted in net proceeds to the Company of approximately $6,000,000.




                                      F-41




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