ALFACELL CORP
S-1, 2000-05-31
BIOLOGICAL PRODUCTS, (NO DIAGNOSTIC SUBSTANCES)
Previous: MOTO PHOTO INC, 8-K, EX-1, 2000-05-31
Next: ALFACELL CORP, S-1, EX-23.1, 2000-05-31




As filed with the Securities and Exchange Commission on May 31, 2000
                                                          Registration No.  333-
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

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

                              ALFACELL CORPORATION
             (Exact name of registrant as specified in its charter)

<TABLE>
<CAPTION>
            DELAWARE                            325410                        22-2369085
<S>                                   <C>                                  <C>
(State or other jurisdiction of      (Primary Standard Industrial          (I.R.S. Employer
 incorporation or organization)      Classification Code Number)          Identification No.)
</TABLE>

               225 Belleville Avenue, Bloomfield, New Jersey 07003
                                  (973)748-8082
    (Address, including zip code, and telephone number, including area code,
                  of registrant's principal executive offices)

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

                                 Kuslima Shogen
                             Chief Executive Officer
                              Alfacell Corporation
               225 Belleville Avenue, Bloomfield, New Jersey 07003
                                  (973)748-8082
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

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

                                   Copies to:
                             Kevin T. Collins, Esq.
                              Dorsey & Whitney LLP
                    250 Park Avenue, New York, New York 10177
                                 (212) 415-9200

     Approximate date of commencement of proposed sale to the public: As soon as
practicable after this Registration Statement becomes effective.

     If the only  securities  being  registered  on this Form are being  offered
pursuant to dividend or interest  reinvestment plans, please check the following
box. |_|

     If any  securities  being  registered  on this Form are to be  offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. |X|

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. |_|

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check  the  following  box and list the  securities
registration  statement number of the earlier effective  registration  statement
for the same offering. |_|

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

                                                 CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
====================================================================================================================================

                                                                          Proposed Maximum       Proposed Maximum
Title of Each Class of Securities to be                               Offering Price per Share       Aggregate          Amount of
to be Registered                            Amount to be Registered            (1)                Offering Price    Registration Fee
------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                                <C>                     <C>                      <C>                <C>
   Common Stock $.001 par value per share          1,096,666               $1.72125                 $1,887,636         $      499
------------------------------------------------------------------------------------------------------------------------------------
   Common Stock $.001 par value per share          2,389,199(2)            $1.72125                 $4,112,409         $    1,086
------------------------------------------------------------------------------------------------------------------------------------
   Common Stock $.001 par value per share            284,806(3)            $1.72125                 $  490,222         $      130
------------------------------------------------------------------------------------------------------------------------------------
               TOTAL                                                                                                   $    1,715
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Estimated   solely  for  the  purpose  of  computing   the  amount  of  the
     registration  fee in accordance  with Rule 457(c) under the Securities Act,
     based on the  average of the high and low sale price for the common  stock,
     $.001 par value per share, as reported by the OTC Bulletin Board on May 30,
     2000.

(2)  To be  offered  and sold by certain of the  selling  stockholders  upon the
     exercise of outstanding warrants.

(3)  To be  offered  and sold by certain of the  selling  stockholders  upon the
     exercise  of  outstanding   options.

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

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

<PAGE>

THE  INFORMATION IN THIS  PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED.  WE MAY
NOT SELL  THESE  SECURITIES  UNTIL THE  REGISTRATION  STATEMENT  FILED  WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO  SELL  THESE  SECURITIES  AND WE  ARE  NOT  SOLICITING  OFFERS  TO BUY  THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.
================================================================================

SUBJECT TO COMPLETION, DATED MAY 31, 2000
PROSPECTUS

                              ALFACELL CORPORATION
                                3,770,671 Shares
                                  Common Stock
                                ($.001 par value)

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

     Certain  holders  of our  common  stock and of our  warrants  or options to
purchase common stock are offering up to an aggregate of 3,770,671 shares of our
common stock, par value $.001. Of these 3,770,671  shares,  1,168,575 shares are
issuable to  investors  upon the  exercise of warrants to purchase  common stock
sold in the February 1998 private  placement,  345,624  shares are issuable upon
the exercise of warrants to purchase  common stock issued to the placement agent
of the February  1998 private  placement,  284,806  shares are issuable upon the
exercise of options to purchase  common stock issued to persons or companies who
have performed services for us or loaned us money, 221,666 shares were issued to
persons or  companies  who have  performed  services  for us as payment for such
services,  875,000  shares were issued in the private  placements  completed  in
February  2000 and 875,000  shares are issuable upon the exercise of warrants to
purchase common stock sold in the February 2000 private placements.

     Our  common  stock is traded on the OTC  Bulletin  Board  under the  symbol
"ACEL." On May 30, 2000, the reported last sale price of our common stock on the
OTC Bulletin Board was $1.75 per share.

     We will not receive any  proceeds  from the sale of our common  stock,  but
will receive up to  $6,868,022  on the exercise of the warrants and the options.
We cannot assure you that any options or warrants will be exercised.

     We will pay all of the expenses in connection with the  registration of our
common stock offered under this  prospectus.  These expenses are estimated to be
$51,715.  The  holders  of our stock  covered  by this  prospectus  will pay any
brokerage fees in connection with the sale of their common stock.

Investing in our common stock involves  risks.  See "Risk Factors"  beginning on
page 4.

Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission has approved or disapproved of these securities or determined if this
prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal offense.

                  The date of this Prospectus is May [ ], 2000


<PAGE>

                                TABLE OF CONTENTS

                                                                            page
                                                                            ----

PROSPECTUS SUMMARY.............................................................1
THE OFFERING...................................................................2
RISK FACTORS...................................................................4
USE OF PROCEEDS...............................................................11
PRICE RANGE OF COMMON STOCK...................................................11
DIVIDEND POLICY...............................................................11
SELECTED FINANCIAL DATA.......................................................12
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS.........................................................13
BUSINESS......................................................................18
MANAGEMENT....................................................................27
SELLING STOCKHOLDERS..........................................................34
DESCRIPTION OF SECURITIES.....................................................38
PLAN OF DISTRIBUTION..........................................................39
LEGAL MATTERS.................................................................40
EXPERTS.......................................................................40
AVAILABLE INFORMATION.........................................................40
FINANCIAL STATEMENTS.........................................................F-1

     In this  prospectus,  the "company," "we," "us" and "our" refer to Alfacell
Corporation.  You  should  rely  only  on  the  information  contained  in  this
prospectus.  We have not  authorized  anyone  to  provide  you with  information
different from that contained in this prospectus.  The selling  stockholders are
offering  to sell  shares of common  stock and  seeking  offers to buy shares of
common  stock,  only in  states  where  offers  and  sales  are  permitted.  The
information contained in this prospectus is accurate only as of the date of this
prospectus, regardless of the time of delivery of this prospectus or of any sale
of common stock.

                           Forward-Looking Statements

     The statements  incorporated  by reference or contained in this  prospectus
discuss  our  future  expectations,   contain  projections  of  our  results  of
operations  or  financial   condition,   and  include  other   "forward-looking"
information  within the meaning of Section 27A of the Securities Act of 1933, as
amended. Forward-looking statements that express our beliefs, plans, objectives,
assumptions or future events or performance may involve estimates,  assumptions,
risks and  uncertainties.  Therefore,  our actual  results and  performance  may
differ  materially  from  those  expressed  in the  forward-looking  statements.
Forward-looking  statements often, although not always, include words or phrases
such as the following:

     o    "will likely result"
     o    "are expected to"
     o    "will continue"
     o    "is anticipated"
     o    "estimate"
     o    "intends"
     o    "plans"
     o    "projection"
     o    "outlook"


<PAGE>

     You should not unduly rely on forward-looking  statements contained in this
prospectus or incorporated  by reference.  Actual results or outcomes may differ
materially  from those  predicted in our  forward-looking  statements due to the
risks  and  uncertainties  discussed  in  "Risk  Factors"  on  page  4  of  this
prospectus, as well as risks and uncertainties in:

     o    our ability to obtain the cash required to sustain our operations,
     o    clinical trial results,
     o    obtaining and maintaining regulatory approval, and
     o    market acceptance of and demand of our products.

     Any  forward-looking  statement  speaks  only as of the date on which  that
statement is made. We will not update any  forward-looking  statement to reflect
events or  circumstances  that occur after the date on which such  statement  is
made.

                                   Trademarks

     Each  trademark,  trade name or service mark  appearing in this  prospectus
belongs to its respective holder. Our only trademark is ONCONASE(R).


<PAGE>

                               PROSPECTUS SUMMARY

     This summary contains basic information about us and this offering. Because
it is a summary,  it does not  contain  all of the  information  that you should
consider before  investing.  You should read this entire  prospectus  carefully,
including the section  entitled "Risk Factors" and our financial  statements and
the notes thereto, before making an investment decision.

Our Company

     We are a  biopharmaceutical  company primarily engaged in the discovery and
development  of new drugs for the  treatment  of cancer  and other  pathological
conditions.  These drugs are developed  from  amphibian  ribonucleases,  enzymes
which degrade  ribonucleic  acids,  inhibit cell growth and induce cell death by
interrupting protein synthesis.

     Our  product  that  is  furthest  along  in  the  development   process  is
ONCONASE(R), our trademarked name for ranpirnase, which is the active ingredient
of the finished product.  ONCONASE(R) is a novel amphibian ribonuclease isolated
from  the  eggs of the  leopard  frog.  Based on our  preclinical  and  clinical
testing,  we believe that ONCONASE(R) and related compounds may be used to treat
various solid tumors as a single agent,  in combination  with other  anti-cancer
agents,  as the  payload in targeted  conjugates  or fusion  proteins,  and in a
variety of delivery systems. A conjugate is a compound resulting from chemically
joining two  different  molecules  which are  targeted to specific  cells in the
body. A fusion  protein is a hybrid  protein  resulting from the expression of a
recombinant hybrid gene (a fusion of two distinct genes).

     Our current strategy for gaining initial marketing  approval of ONCONASE(R)
is  to   demonstrate   its  safety  and  efficacy  in   unresectable   malignant
mesothelioma,  a cancer  which is  inoperable  and is found in the lining of the
lungs and abdomen.  There is currently  no standard  FDA-approved  drug for this
disease.  If  successful,  we will then seek to  initiate  trials in other solid
tumor indications.

     In July  1998,  we  discontinued  two Phase  III  clinical  trials  testing
ONCONASE(R) in combination  with tamoxifen as a treatment for pancreatic  cancer
because this drug combination did not show a statistically  significant survival
benefit.

     Based upon  preclinical  tests,  we also  believe that  ONCONASE(R)  may be
effective in the treatment of HIV.  While there are  FDA-approved  drugs for the
treatment of HIV,  there is an extremely  high rate of resistance  developing to
several of these antiviral drugs.  Because  ranpirnase is highly  specialized in
the breaking down of a specified RNA in cells, we believe that the HIV virus may
not become resistant to ONCONASE(R).

     Our  corporate   headquarters   are  located  at  225  Belleville   Avenue,
Bloomfield, New Jersey 07003 and our telephone number is (973) 748-8082.


<PAGE>

                                  THE OFFERING

Securities Offered:     Up to 3,770,671  shares of our common  stock,  including
                        (a) 1,168,575 shares of common stock which may be issued
                        upon the  exercise of warrants  sold to investors in the
                        February 1998 private  placement,  (b) 345,624 shares of
                        common  stock which may be issued  upon the  exercise of
                        warrants  issued in the February 1998 private  placement
                        to the  placement  agent,  (c) 284,806  shares of common
                        stock which may be issued  upon the  exercise of options
                        issued  to  persons  or  companies  who  have  performed
                        services  for us or  loaned  money  to us,  (d)  221,666
                        shares of common  stock  issued to persons or  companies
                        who have  performed  services for us as payment for such
                        services, (e) 875,000 shares of common stock sold in the
                        February 2000 private placements, and (f) 875,000 shares
                        of common stock which may be issued upon the exercise of
                        warrants sold in the February 2000 private placements.

Securities Outstanding  18,421,559(1) shares of common stock
After the Offering:

Use of Proceeds:        We will  use the  proceeds,  if any,  received  from the
                        exercise  of options or warrants  for general  corporate
                        purposes,   including   the  funding  of  research   and
                        development activities. We will not receive any proceeds
                        from the sale of the shares of common  stock  offered by
                        the holders of those shares.

Risk Factors:           The securities  offered in this offering are speculative
                        and  involve a high degree of risk.  See "Risk  Factors"
                        for  a  discussion  of  risk  factors  that  you  should
                        consider in connection  with an investment in our common
                        stock.

----------
(1) Reflects the shares of common stock issued and  outstanding  as of April 30,
2000.  This does not take into  account the  3,802,496  shares of commons  stock
which may be issued upon the exercise of options  issued to our employees  under
our stock option plans, the 1,168,575 shares of common stock which may be issued
upon the exercise of warrants  sold to  investors  in the February  1998 private
placement;  345,624 shares of common stock which may be issued upon the exercise
of warrants  issued in the  February  1998 private  placement  to the  placement
agent;  284,806  shares of common stock which may be issued upon the exercise of
options  issued to persons or  companies  who have  performed  services to us or
loaned money to us; and 875,000  shares of common stock which may be issued upon
the exercise of warrants sold in the February 2000 private placements.

                                       2

<PAGE>

                             Summary Financial Data

     The financial data set forth below should be read in  conjunction  with the
sections  entitled  "Selected  Financial  Data,"  "Management's  Discussion  and
Analysis of Financial  Condition and Results of  Operations,"  and the financial
statements and notes included or incorporated by reference in this prospectus.

<TABLE>
<CAPTION>
                                                                                                             Six Months Ended
                                                        Year Ended July 31,                                     January 31,
                             -----------------------------------------------------------------------    --------------------------
                                1999           1998            1997           1996           1995           2000           1999
                             -----------    -----------    -----------    -----------    -----------    -----------    -----------
                                                                                                               (unaudited)
<S>                          <C>            <C>            <C>            <C>            <C>            <C>            <C>
Statement of Operations
Data:
Total revenue                $   168,372    $   311,822    $   422,572    $   184,250    $    20,992    $    26,220    $   108,792
                             -----------    -----------    -----------    -----------    -----------    -----------    -----------
Net loss                      (3,156,636)    (6,387,506)    (5,018,867)    (2,942,152)    (1,993,123)      (689,957)    (1,614,657)
Net loss per common share:
  Basic and diluted                 (.18)          (.40)          (.34)          (.25)          (.21)          (.04)          (.09)
Weighted average number of
common shares:
  Basic and diluted           17,271,000     15,926,000     14,597,000     11,969,000      9,598,000     17,352,397     17,256,238
Dividends                              0              0              0              0              0              0              0
</TABLE>

                                                          ----------------------
                                                          As of January 31, 2000
                                                          ----------------------

                                                               (unaudited)
Balance Sheet Data:
Total assets.............................................      $1,096,964
Cash and cash equivalents................................         859,537
Long-term liabilities....................................               0
Total stockholders equity................................         241,522


     We completed  two private  placements  in February,  2000  resulting in the
receipt of an aggregate of $625,000. The first private placement resulted in the
issuance of 187,500 units for an aggregate of $375,000,  each unit consisting of
two shares of our common stock, one three-year  warrant to purchase one share of
common stock at $3.25 per share and one five-year  warrant to purchase one share
of common stock at $4.55 per share. The second private placement resulted in the
issuance of 250,000 units for an aggregate of $250,000,  each unit consisting of
two shares of our common stock, one three-year  warrant to purchase one share of
common stock at $1.03 per share and one five-year  warrant to purchase one share
of common stock at $2.50 per share.


                                       3
<PAGE>

                                  RISK FACTORS

     This offering involves a high degree of risk. You should carefully consider
the risks and  uncertainties  described below and the other  information in this
prospectus  before deciding  whether to purchase shares of our common stock. The
risks described below are not the only ones facing our company. Additional risks
not presently known to us or that we currently believe to be immaterial may also
adversely affect our business. If any of the following risks actually occur, our
business and  operating  results  could be harmed.  This could cause the trading
price  of our  common  stock  to  decline,  and you may lose all or part of your
investment.

Risks Related to Our Company

     We have incurred  losses since  inception and anticipate that we will incur
     continued  losses  for the  foreseeable  future.  We do not have a  current
     source of product revenue and may never be profitable.

     We are a development  stage company with no current  source of revenue.  We
have incurred significant losses in each year since our inception. As of January
31, 2000, our accumulated deficit was $55,644,238. We have funded our activities
primarily through public and private sales of our stock.

     We expect to continue to incur substantial  operating losses in the future.
Our  profitability  will  depend on our ability to  develop,  obtain  regulatory
approvals  for,  and  market  ONCONASE(R).  The  United  States  Food  and  Drug
Administration  (FDA) has not approved ONCONASE(R) and we cannot assure you that
it will.  We  cannot  assure  you that we will  ever  successfully  develop  our
products  or that the sale of our  products  will  generate  enough  revenues to
enable us to earn a profit.

     We  will  seek  to  generate  revenue  through  licensing,   marketing  and
development  arrangements  prior  to  receiving  revenue  from  the  sale of our
product.  We cannot assure you that we will be able to  successfully  consummate
any licensing, marketing or development arrangements.

     We do not know when or if we will complete our product development efforts,
receive  regulatory  approval of any of our product  candidates or  successfully
commercialize any approved  products.  As a result, we are unable to predict the
extent of any future losses or the time required to achieve profitability, if at
all.

     There is doubt regarding our ability to continue as a going concern.

     We incurred a net loss of $3,156,636  for the year ended July 31, 1999, and
$689,957 for the six-months ended January 31, 2000. In addition,  we had working
capital of  $558,393  and  $92,148 as of July 31,  1999 and  January  31,  2000,
respectively,  and an accumulated deficit of $55,644,238 as of January 31, 2000.
The report of our independent auditors on our July 31, 1999 financial statements
included an  explanatory  paragraph  which states that our recurring  losses and
limited liquid resources raise  substantial  doubt about our ability to continue
as a going  concern.  The  financial  statements at July 31, 1999 or January 31,
2000 do not include any  adjustments  that might result from the outcome of this
uncertainty.  In order to continue to operate our company,  develop ONCONASE(R),
complete the necessary  clinical testing,  seek regulatory  approval and develop
marketing  and  distribution  channels for our  products,  we will need to raise
significant  additional  funds  through  equity  or 9debt  financing,  strategic
alliances  or the  sale of  ONCONASE(R).  We  believe  that  our  cash  and cash
equivalents  will be  sufficient  to meet our  expected  cash needs  through the
fiscal year ending July 31, 2000. If we are unable to secure  sufficient  future
financing,  we may need to curtail or discontinue  our research and  development
activities or cease operations.


                                       4
<PAGE>


     If the FDA does not permit us to file a New Drug  Application or an NDA for
     ONCONASE(R) for the treatment of malignant mesothelioma, we may not be able
     to  continue  to raise  additional capital



     necessary for us to continue  operations.  Even if an NDA is filed,  we may
     not be able to obtain sufficient funding to complete the approval process.

     FDA  procedures  require a meeting  between  a drug  developer  and the FDA
before the  submission of an NDA. The purpose of this  pre-filing  meeting is to
provide the FDA with preliminary  results of Phase III human trials in order for
it to determine if the trial data is sufficient to warrant the filing of an NDA.

     In  March  2000,  we  had a  pre-filing  meeting  with  the  FDA  regarding
ONCONASE(R)  as a  treatment  for  malignant  mesothelioma.  The FDA has not yet
advised us if it will allow the NDA to be filed.  We  estimate  that our current
capital will be sufficient to fund  operations  through July 2000. If the filing
of an NDA is not  permitted,  it could  have a  material  adverse  effect on our
ability  to  obtain  the  additional  financing  necessary  for  us to  continue
operations.  Currently  we do  not  have  sufficient  capital  to  complete  the
processing of an NDA even if the FDA permits the filing. Additionally, we cannot
assure you that we will be able to obtain  sufficient  financing to complete the
approval process if the FDA allows the NDA to be filed.

     We  cannot  assure  you that we will be able to  successfully  develop  our
     products.

     Our research and development programs are at various stages of development,
from the  preclinical  stage to Phase III  clinical  trials.  We will need to do
substantial  additional  research and development in order to develop and obtain
regulatory approval for our products. We cannot assure you that our research and
development programs will lead to products that:

     o    are shown to be safe and effective in clinical trials,
     o    are commercially viable,
     o    meet regulatory standards,
     o    receive FDA marketing approval,
     o    are eligible for third party reimbursement from governmental or
          private insurers, or
     o    are successfully marketed.

     The results of larger scale clinical trials may not show the same promising
     results  as  earlier  trials  resulting  in  the  abandonment  of a  failed
     candidate after the expenditure of significant additional funds.

     During  the  course  of our  research  and  development,  we may find  that
products  that  initially  appeared  promising  no longer  appear  promising  in
larger-scale   Phase  III   clinical   trials.   Like  many   companies  in  the
pharmaceutical  and  biotechnology  industries,  we  have  experienced  negative
results in  clinical  trials  after  experiencing  promising  results in earlier
trials. For example, in July 1998, we discontinued two Phase III clinical trials
testing  ONCONASE(R) with tamoxifen as a treatment for pancreatic  cancer due to
the lack of a  statistically  significant  survival  benefit.  If we  experience
negative  results in clinical  trials in the  future,  we may decide to curtail,
redirect or eliminate our product development programs.  Another factor that may
delay the  completion  of our  clinical  trials is slow  patient  enrollment  in
clinical  trials.  The  length of time it takes to  complete  a  clinical  trial
depends on the type, complexity, novelty and intended use of the product. It may
take  several  years to complete the  clinical  trials for a product  candidate.
Varying  interpretations  of data obtained from  preclinical and clinical trials
may also delay, limit or prevent regulatory  approval of our product candidates.
It is also  possible  that  changes in  regulatory  policy  during the period of
product  development could cause delays or rejection of our product  candidates.
We  cannot  assure  you  that  our  development  programs  will be  successfully
completed, or that our products will receive FDA approval.

                                       5

<PAGE>

     We cannot assure you that the FDA will approve our product candidates.

     The sale of ONCONASE(R) for use in humans in the United States will require
the  approval of the FDA.  Most foreign  countries  also require the approval of
comparable agencies for the sale of pharmaceutical  products in those countries.
State,  local and other authorities also regulate  pharmaceutical  manufacturing
facilities. It may take several years and significant expenditures to obtain FDA
approval of a new pharmaceutical product.  ONCONASE(R) has not been approved for
sale in the United  States or  elsewhere.  We cannot  assure you that we will be
able to get FDA  approval for  ONCONASE(R)  or any other  product.  Inability to
obtain  the  approval  of the FDA or other  agencies  may  adversely  affect our
financial  condition by delaying or  precluding  us from  marketing our products
while the products are under patent protection or limiting the commercial use of
the products.  Even if we do obtain the approval of the FDA and other  agencies,
it is  possible  that  the  subsequent  review  of a new drug  will  lead to the
discovery of a previously unknown problem.

     Our product candidates may not be accepted by the market,  which would harm
     our business and results of operations.

     Even if approved by the FDA and other regulatory  authorities,  our product
candidates  may not achieve market  acceptance  and we may not receive  revenues
from these products as anticipated.  The degree of market acceptance will depend
upon a number of factors, including:

     o    the receipt and timing of regulatory approvals,
     o    the availability of third-party reimbursement, and
     o    the  establishment  and  demonstration in the medical community of the
          clinical safety,  efficacy and  cost-effectiveness of drug candidates,
          as  well  as  their   advantages   over  existing   technologies   and
          therapeutics.

     We may not be able to successfully market our products even if they perform
successfully  in  clinical  trials.  Furthermore,   physicians  or  the  medical
community in general may not accept and utilize any of our products.

     We may not be able to protect  our  proprietary  technology  or enforce our
     patents.

     We currently own six U.S. patents,  three European patents and one Japanese
patent. We also have patent  applications that are pending in the United States,
Europe and Japan, and an undivided interest in two patent  applications that are
pending in the United  States.  The scope of protection  afforded by patents for
biotechnological  inventions can be uncertain, and such uncertainty may apply to
our patents as well. The patent  applications we have filed, or that we may file
in the  future,  may  not  result  in  patents.  Our  patents  may  not  give us
competitive  advantages,   may  be  wholly  or  partially  invalidated  or  held
unenforceable,  or may be held  uninfringed  by products  that  compete with our
products.  Patents  owned by others  may  adversely  affect  our  ability  to do
business.  Furthermore,  others  may  independently  develop  products  that are
similar  to our  products,  and may design  around  the  claims of our  patents.
Although we believe that our patents and patent  applications are of substantial
value to us, we cannot assure you that our patents and patent  applications will
be of  commercial  benefit to us,  will  adequately  protect  us from  competing
products or will not be  challenged,  declared  invalid or  declared  infringed.
Patent litigation and intellectual property litigation are expensive,  and if we
were to become  involved  in such  litigation,  we could not  assure you that we
would  have the  funds  necessary  to carry on the  litigation  in an  effective
manner.

     We are uncertain of the availability of health care reimbursement.

     Our ability to sell our products will depend in part on whether  government
health  administration  authorities,  private  health  insurers  and others will
reimburse  the  costs of our  products.  We  cannot  assure  you  that  adequate
third-party  reimbursement  coverage will be available to maintain  price levels
sufficient to


                                       6
<PAGE>

achieve an  appropriate  return on the investment we have made in developing our
products.  Government and others are increasingly  trying to contain health care
costs by limiting coverage and the amount of reimbursement for new drug products
approved by the FDA and refusing to provide coverage for the use of FDA-approved
products  for the  treatment  of  medical  conditions  for which the FDA has not
granted  marketing  approval.  If the  government and other third parties do not
provide adequate  insurance  coverage and reimbursement  amounts for uses of our
product candidates, our ability to sell our products will be adversely affected.

     We are and will be dependent on third parties for manufacturing.

     Our facilities are not large enough or equipped to manufacture our products
in commercial quantities. For the foreseeable future, we intend to rely on third
parties to manufacture our products.  To acquire our own facility, we would need
significant  additional funds and additional  personnel to comply with the FDA's
extensive  regulations  applicable to pharmaceutical  manufacturing  facilities.
Even if we decided to develop  our own  manufacturing  facilities,  we could not
assure you that we would be able to make a successful  transition  to commercial
production.

     We will be dependent on third parties for marketing.

     None  of  our  officers  or  employees  has  marketing  experience  in  the
pharmaceutical  industry.  We intend to enter  into  development  and  marketing
agreements with third parties. We expect that under the marketing  agreements we
would act as a co-marketing partner or would grant exclusive marketing rights to
our  corporate  partners in return for  up-front  fees,  milestone  payments and
royalties on sales. Under these marketing agreements,  our marketing partner may
be  responsible  for a  significant  portion of  development  of the product and
regulatory approval.  If the marketing partner is unable to develop a marketable
product  or  market  a  product  successfully,  our  business  may be  adversely
affected.  If we were to market our products ourselves,  we would need to invest
significant  additional  management  time and money to develop an internal sales
force.  We cannot assure you that an internal sales force would be successful in
marketing our products.

     We are and will remain dependent upon key personnel.

     We are  managed  by a very small  number of key  management  and  operating
personnel.  The loss of key management  personnel,  particularly Kuslima Shogen,
our  Chairman  and Chief  Executive  Officer,  would most likely have a material
adverse  effect on our business.  We carry key person life insurance on the life
of Ms. Shogen with a face value of $1,000,000.

     We  used  the  services  of  an  accounting  firm  that  has  since  ceased
     operations.

     Our financial  statements  from  inception to July 31, 1992 were audited by
the independent accounting firm of Armus Harrison. On September 1, 1993, some of
the  shareholders  of Armus Harrison  terminated  their  association  with Armus
Harrison, and Armus Harrison ceased performing accounting and auditing services,
except for limited  accounting  services  for us. In June 1996,  Armus  Harrison
dissolved and ceased all operations.  The report of KPMG LLP with respect to our
financial  statements  from inception to July 31, 1999 is based on the report of
Armus  Harrison for the period from  inception to July 31, 1992,  although Armus
Harrison  has not  consented  to the use of its report in  connection  with this
Registration  Statement  and will not be  available  to perform  any  subsequent
review  procedures  with  respect  to its  report.  Accordingly,  based upon the
provisions of Section  11(a)(4) of the Securities Act, we believe that investors
may be limited to asserting  claims  against Armus  Harrison under Section 11 of
the Securities  Act on the basis of the use of the Armus Harrison  report in any
registration  statement of ours into which the report is used directly or as the
basis for a report used in any registration  statement of ours. In addition,  in
the event any person seeks to assert a claim against Armus Harrison for false or
misleading financial statements and disclosures in documents previously filed by
us, the claim may also be adversely  affected and possibly barred.  Furthermore,
as a result of the lack


                                       7
<PAGE>

of a  consent  from  Armus  Harrison  to the  use of its  audit  report  in this
registration statement, our officers and directors will be unable to rely on the
authority of Armus  Harrison as experts in auditing and  accounting in the event
any claim is brought  against those  persons under Section 11 of the  Securities
Act based on alleged false and misleading  financial  statements and disclosures
attributable to Armus Harrison. To our knowledge, Armus Harrison is not, and has
not been, the subject of any proceeding under any federal or state bankruptcy or
insolvency laws. We have not investigated, and have no knowledge concerning, the
assets of Armus Harrison or its shareholders,  if any, which may be available to
satisfy claims brought by any investors.  In addition,  we have not investigated
the status  and  nature of the  liability  of any of the  shareholders  of Armus
Harrison  and it may be that any such  obligation  may be limited  or  precluded
under applicable law. The discussion regarding the effects of the Armus Harrison
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 Armus  Harrison  termination  on a
potential investment in our common stock or otherwise. We believe that the Armus
Harrison report is correct and accurate in all material respects.

     We may not be able to utilize all of our net operating loss carryforwards

     At July 31,  1999,  we had  federal net  operating  loss  carryforwards  of
approximately  $40,296,000 that expire from 2000 to 2019. We also had investment
tax  credit   carryforwards   of   approximately   $33,015  and   research   and
experimentation tax credit  carryforwards of approximately  $810,403 that expire
from 2000 to 2019. New Jersey  approved for sale  approximately  $2.4 million of
our state tax loss  carryforwards and state research and development  credits or
tax benefits, of which approximately $1 million was allocated to be sold between
July 1, 1999 and June 30, 2000.  In December  1999,  we realized net proceeds of
$755,854 from the sale of our  allocated  tax benefits.  We will attempt to sell
the remainder  between July 1, 2000 and June 30, 2001, but there is no assurance
we will be successful.  Additionally,  ultimate  utilization/availability of the
net operating losses and credits may be significantly curtailed if a significant
change in ownership occurs.

Risks Related to Our Industry

     We are subject to intense competition and technological obsolescence.

     Several  companies,   universities,   research  teams  and  scientists  are
developing  products  to treat the same  medical  conditions  our  products  are
intended to treat.  Many of these  entities  have greater  financial  resources,
larger staffs and larger  facilities than ours. Most of our competitors are more
experienced and have greater clinical, marketing and regulatory capabilities and
managerial  resources than we do. Our competitors may develop  products to treat
the same  medical  conditions  our  products are intended to treat before we are
able to complete the development of our competing product.

     Our  business  is  very  competitive  and  involves  rapid  changes  in the
technologies  involved  in  developing  new drugs.  If others  experience  rapid
technological  development,  our products may become obsolete before we are able
to recover expenses incurred with respect to our products. We will probably face
new competitors as new technologies  develop. Our success depends on our ability
to remain competitive in the development of new drugs. We cannot assure you that
we will be able to compete successfully.

     We may be sued for product liability.

     The use of our products by humans during testing of those products or after
regulatory  approval  entails a risk of adverse effects which could expose us to
product liability claims. We maintain product liability  insurance in the amount
of $6,000,000 for claims arising from the use of our products in clinical trials
prior to FDA  approval.  We cannot  assure you that we will be able maintain our
existing  insurance  coverage or obtain  coverage for the use of our products in
the future.  While we believe that we maintain adequate insurance  coverage,  we
cannot  assure  you  that  our  current  insurance  coverage  and our  financial
resources  would be


                                       8

<PAGE>

sufficient  to pay any  liability  arising  from a product  liability  claim.  A
product  liability  claim may have a material  adverse  effect on our  business,
financial condition or results of operations.

Risks Related to This Offering

     Our stock is thinly traded.

     Our common stock has been quoted on the OTC Bulletin  Board since April 28,
1999, and is currently thinly traded. You may be unable to sell our common stock
if the trading market continues to be limited.

     We  have  not  paid,  and  do not  intend  to  pay,  any  dividends  in the
     foreseeable future.

     We have not paid any dividends on our common stock since our inception.  We
do not  expect to pay cash  dividends  on our  common  stock in the  future.  We
currently  intend to retain all  earnings,  if any, to finance the growth of our
operations.

     Management owns a substantial  percentage of the  outstanding  stock of our
     company.

     Our officers and  directors,  as a group,  beneficially  owned 17.3% of our
common  stock as of April 10,  2000 and thus may be able to  exercise  effective
control over us. Our Chief Executive  Officer has pledged  substantially all the
shares of our common stock owned by her to secure  repayment of a term loan owed
by her, the proceeds of which were invested into our company.

     The price of our common stock has been, and may continue to be, volatile.

     The market price of our common stock,  like that of the  securities of many
other  development  stage  biotechnology  companies,  has fluctuated over a wide
range and it is likely that the price of our common stock will  fluctuate in the
future.  The market  price of our common stock could be impacted by a variety of
factors, including:

     o    announcements of technological  innovations or new commercial products
          by us or our competitors,
     o    disclosure of the results of pre-clinical  testing and clinical trials
          by us or our competitors,
     o    disclosure of the results of regulatory proceedings,
     o    changes in government regulation,
     o    developments  in the  patents  or other  proprietary  rights  owned or
          licensed by us or our competitors,
     o    public concern as to the safety and efficacy of products  developed by
          us or others,
     o    litigation, and
     o    general market conditions in our industry.

     In addition,  the stock market  continues to  experience  extreme price and
volume  fluctuations.  These  fluctuations  have especially  affected the market
price  of many  biotechnology  companies.  Such  fluctuations  have  often  been
unrelated to the operating  performance of these companies.  Nonetheless,  these
broad market  fluctuations may negatively  affect the market price of our common
stock.

     Our charter  documents  and Delaware  law may  discourage a takeover of our
     company.

     We are currently  authorized to issue 1,000,000  shares of preferred stock,
par value $.001 per share.  Our Board of  Directors is  authorized,  without any
approval of the  stockholders,  to issue the  preferred  stock and determine the
terms  of  the  preferred  stock.   There  are  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 our company which are not approved by our Board of Directors.  The


                                       9

<PAGE>

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
our company more difficult. Under certain circumstances,  our Board of Directors
could create impediments to or frustrate persons seeking to effect a takeover or
transfer in control of our company by causing  shares of  preferred  stock to be
issued to a stockholder 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 our company and its stockholders,  but in which unaffiliated stockholders may
wish to participate. Under the General Corporation Law of Delaware, the Board of
Directors is permitted to use a depositary  receipt  mechanism  that 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 in
preferred  stock  with  rights  that  could  adversely  affect the rights of the
holders  of the  company's  common  stock to a  stockholder  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  our  certificate  of   incorporation   or  Delaware  General
Corporation  Law to  effect  certain  matters.  Furthermore,  the  existence  of
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  our  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 the tender offer.




                                       10

<PAGE>

                                 USE OF PROCEEDS

     We will not receive any proceeds  from the sale of our common stock in this
offering. We will receive estimated net proceeds of approximately  $6,868,022 if
all of the options and warrants offered under this prospectus are exercised.  We
intend  to use any  proceeds  received  from the  exercise  of the  options  and
warrants for general corporate  purposes,  including the funding of research and
development activities. We cannot assure you that any of the options or warrants
will be  exercised.  We expect to incur  expenses  of  approximately  $51,715 in
connection with this offering.

                           PRICE RANGE OF COMMON STOCK

     Our  common  stock is traded on the OTC  Bulletin  Board  under the  symbol
"ACEL." At the close of business on April 27, 1999,  we were  delisted  from The
Nasdaq  SmallCap  Market for failing to meet the minimum bid price  requirements
set  forth  in  the  NASD  Marketplace  Rules.  As of  April  30,  2000,  we had
approximately 1,260 stockholders of record of our common stock.

     The following table sets forth the range of high and low sale prices of our
common stock. The price for the periods  commencing April 28, 1999 were obtained
from the OTC  Bulletin  Board and the price for the  periods  prior to April 28,
1999 were obtained from Nasdaq.  These prices are believed to be  representative
of inter-dealer quotations, without retail mark-up, mark-down or commission, and
may not necessarily represent actual transactions.

                                                             Common Stock Price
                                                             -------------------
                                                              Low         High
                                                             -----       -------

Year Ending July 31, 2000
      First Quarter ..................................       13/32       15/16
      Second Quarter .................................       3/8         1-15/16
      Third Quarter (through May 30, 2000) ...........       23/32       3-7/8

Year Ended July 31, 1999
      First Quarter ..................................       13/32       1-1/4
      Second Quarter .................................       7/32        1/2
      Third Quarter ..................................       13/64       7/8
      Fourth Quarter .................................       3/16        9/16

Year Ended July 31, 1998
      First Quarter ..................................           3       4-5/8
      Second Quarter .................................       2-1/4       3-25/32
      Third Quarter ..................................       2-1/4       4-1/2
      Fourth Quarter .................................       3/8         4-5/8

                                 DIVIDEND POLICY

     We have not paid  dividends on our common stock since  inception  and we do
not plan to pay dividends in the foreseeable future. If we realize any earnings,
they will be retained to finance our growth.

                                       11

<PAGE>

                             SELECTED FINANCIAL DATA

     The  following  selected  financial  data should be read  together with the
financial statements and related notes and "Management's Discussion and Analysis
of Financial  Condition and Results of Operations"  appearing  elsewhere in this
prospectus.  The selected statement of operations data shown below for the years
ended July 31,  1999,  1998 and 1997 and the  balance  sheet data as of July 31,
1999  and 1998  are  derived  from our  audited  financial  statements  included
elsewhere in this  prospectus,  and have been  audited by KPMG LLP,  independent
certified public  accountants.  The selected  statement of operations data shown
below for the years ended July 31,  1996 and 1995 the  balance  sheet data as of
July 31, 1997, 1996 and 1995 are derived from our audited  financial  statements
which were also  audited by KPMG LLP,  but are not  included  elsewhere  in this
prospectus or incorporated by reference.  The selected  financial data as of and
for the six months  ended  January 31, 2000 and 1999 are  unaudited  and, in our
opinion, contain all adjustments, consisting only of normal, recurring accruals,
which are  necessary  for a fair  statement  of the  results  of those  periods.
Results for the six months ended January 31, 2000 are not necessarily indicative
of results that may be expected for the entire year.

<TABLE>
<CAPTION>
                                                                                                             Six Months Ended
                                                        Year Ended July 31,                                     January 31,
                             -----------------------------------------------------------------------    --------------------------
                                 1999           1998           1997           1996           1995           2000           1999
                             -----------    -----------    -----------    -----------    -----------    -----------    -----------
                                                                                                                (unaudited)
<S>                          <C>            <C>            <C>            <C>            <C>            <C>            <C>
Statement of Operations ..
Data:
Total revenue ............   $   168,372    $   311,822    $   422,572    $   184,250    $    20,992    $    26,220    $   108,792
Net loss .................    (3,156,636)    (6,387,506)    (5,018,867)    (2,942,152)    (1,993,123)      (689,957)    (1,614,657)
Net loss per common share:
  Basic and diluted ......          (.18)          (.40)          (.34)          (.25)          (.21)          (.04)          (.09)
Weighted average number of
common shares:
  Basic and diluted           17,271,000     15,926,000     14,597,000     11,969,000      9,598,000     17,352,397     17,256,238
Dividends ................             0              0              0              0              0              0              0

<CAPTION>
                                                        Year Ended July 31,                                   As of January 31,
                             -----------------------------------------------------------------------    --------------------------
                                 1999           1998           1997           1996           1995           2000           1999
                             -----------    -----------    -----------    -----------    -----------    -----------    -----------
                                                                                                                (unaudited)
<S>                          <C>            <C>            <C>            <C>            <C>            <C>            <C>
Balance Sheet Data:
Total assets............     $ 1,728,648    $ 5,516,678    $ 8,034,954    $ 8,487,711    $ 1,616,170      1,096,964      3,148,494
Cash and cash
  equivalents...........       1,383,133      5,099,453      7,542,289      8,131,442      1,398,027        859,537      2,748,719
Working capital.........         558,393      3,398,527      5,254,434      7,868,857     (1,004,973)        92,148      1,940,995
Long-term liabilities...               0          6,727         15,902      1,398,760          7,129              0          2,604
Total stockholders equity        757,200      3,691,838      5,566,091      6,650,266       (832,566)       241,522      2,187,788
</TABLE>


                                       12

<PAGE>

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

General

     Since our  inception,  we have devoted the majority of our resources to the
research and  development of  ONCONASE(R).  After we obtained the results of our
preliminary  analysis  of the Phase III  clinical  trial  results  for  advanced
pancreatic  cancer,  we closed the  pancreatic  cancer trials and redirected our
resources  towards the  completion of the ongoing Phase III clinical  trials for
unresectable malignant  mesothelioma.  We have presented our preliminary results
of the ongoing Phase III trial in patients with  malignant  mesothelioma  to the
FDA and will  begin a series  of  meetings  with the FDA to  establish  mutually
agreed upon contents of the clinical,  chemistry and  manufacturing and controls
sections, as well as the toxicology and pharmacology sections of the NDA. We are
also exploring various strategic  alternatives for our business and our research
and development operations.

     We are currently  funding the research and development of our products from
cash  reserves  resulting  from  the  previous  sales  of  our  securities.  The
termination of the Phase III clinical trials for advanced  pancreatic cancer had
a significant  and  detrimental  impact on the price of our common stock and our
ability to raise additional capital for future  operations.  We may not have, or
be  able  to  obtain,  the  financial  resources  required  to pay  for  all the
associated costs of the malignant  mesothelioma  program to file a Unites States
registration for the marketing  approval of ONCONASE(R) for this indication,  if
there is support for such a filing.

Results of Operations

     Six month periods ended January 31, 2000 and 1999

     Revenues

     We are a development  stage company as defined in the Financial  Accounting
Standards  Board's  Statement of Financial  Accounting  Standards  No. 7. We are
devoting substantially all of our present efforts to establishing a new business
and developing new drug products.  Our planned principal operations of marketing
and/or licensing of new drugs have not commenced and,  accordingly,  we have not
derived any  significant  revenue  from these  operations.  We focus most of our
productive and financial  resources on the development of  ONCONASE(R).  We have
not had any sales in the six months ended January 31, 2000 and 1999.  Investment
income for the six  months  ended  January  31,  2000 was  $26,000  compared  to
$109,000 for the same period last year, a decrease of $83,000. This decrease was
due to lower balances of cash and cash equivalents.

     Research and Development

     Research and development  expense for the six months ended January 31, 2000
was $1,164,000  compared to $1,260,000 for the same period last year, a decrease
of $96,000 or 8%. This  decrease was primarily due to a 42% decrease in costs in
support of ongoing  clinical  trials,  primarily  due to the  completion  of the
patient  enrollment of the Phase III clinical trial for malignant  mesothelioma,
an 87%  decrease  in  costs  related  to the  preclinical  research  studies  of
ONCONASE(R),  primarily due to the extension of the CRADA agreement with the NCI
without cost to us, and a 42% decrease in costs  associated with the manufacture
of clinical supplies of ONCONASE(R).  These decreases were offset by an increase
in expenses in  preparation  of a pre-filing  meeting with the FDA regarding the
NDA and a 19% increase in rental expenses.



                                       13
<PAGE>

     General and Administrative

     General and  administrative  expense for the six months  ended  January 31,
2000 was $306,000 compared to $463,000 for the same period last year, a decrease
of $157,000 or 34%.  This  decrease  was  primarily  due to a 45%  reduction  in
administrative personnel costs, an 82% decrease in public relations expenses and
a 29% decrease in  consulting  fees,  offset by a 63% increase in legal fees and
20% increase in rental expenses.

     Income Taxes

     New Jersey has enacted legislation  permitting certain corporations located
in New  Jersey to sell  state tax loss  carryforwards  and  state  research  and
development  credits  or tax  benefits.  Approximately  $2.4  million of our tax
benefits  were  approved  for  sale by the  state  in  December  1999,  of which
approximately  $1 million was allocated to be sold between July 1, 1999 and June
30, 2000.  In December  1999, we realized net proceeds of $755,854 from the sale
of our allocated tax benefits.  We will attempt to sell the remaining balance of
our tax benefits in the amount of  approximately  $1.4  million  between July 1,
2000 and June 30, 2001, subject to all existing laws of the State of New Jersey.
However,  we cannot  assure you that we will be able to find a buyer for our tax
benefits or that such funds will be available in a timely fashion.

     Net Income (Loss)

     We have incurred net losses during each year since our  inception.  The net
loss for the six months  ended  January  31,  2000 was  $690,000  as compared to
$1,615,000  for the same  period  last year,  a  decrease  of  $925,000  or 57%,
primarily  due to the result of the sale of our tax  benefits.  Such  losses are
attributable  to the  fact  that  we are  still  in the  development  stage  and
accordingly have not derived  sufficient  revenues from operations to offset the
development stage expenses.


                                       14
<PAGE>


     Fiscal Years Ended July 31, 1999, 1998 and 1997

     Revenues

     We have not had any sales in fiscal 1999, 1998 and 1997.  Investment income
for fiscal 1999 was $168,000 compared to $312,000 for fiscal 1998, a decrease of
$144,000.  This decrease was due to lower balances of cash and cash equivalents.
Investment  income for fiscal 1998 was $312,000  compared to $443,000 for fiscal
1997, a decrease of $131,000.  This  decrease was due to lower  balances of cash
and cash equivalents.

     Research and Development

     Research and development expense for fiscal 1999 was $2,402,000 compared to
$5,265,000  for fiscal 1998, a decrease of  $2,863,000 or 54%. This decrease was
primarily due to a 96% decrease in costs related to the  manufacture of clinical
supplies of ONCONASE(R),  a 47% decrease in costs in support of ongoing clinical
trials,  an 82% decrease in expenses for  preparation of an NDA for  ONCONASE(R)
and a 4% decrease in personnel costs.  These decreases were primarily due to the
completion  of the  patient  enrollment  of the  Phase  III  clinical  trial for
malignant  mesothelioma  in April 1999 and the closing of the Phase III clinical
trials for pancreatic cancer in July 1998.



                                       15
<PAGE>

     Research and development expense for fiscal 1998 was $5,265,000 compared to
$3,863,000  for fiscal 1997, an increase of $1,402,000 or 36%. This increase was
primarily due to a 74% increase in costs in support of ongoing  clinical trials,
including the Phase III clinical  trials for pancreatic  cancer that were closed
in July 1998 and the Phase II and III clinical trials for unresectable malignant
mesothelioma,  a 42% increase in costs  related to the  manufacture  of clinical
supplies of ONCONASE(R)  and an 86% increase in expenses in  preparation  for an
NDA for ONCONASE(R), offset by a 5% decrease in personnel costs.

     General and Administrative

     General and administrative expense for fiscal 1999 was $921,000 compared to
$1,413,000  for fiscal  1998, a decrease of $492,000 or 35%.  This  decrease was
primarily   due  to  a  94%  decrease  in  legal  costs,   a  25%  reduction  in
administrative  personnel costs and a 56% decrease in public relations expenses,
offset by an $84,000 increase in consulting fees.

     General and administrative  expense for fiscal 1998 was $1,413,000 compared
to  $1,476,000  for fiscal 1997, a decrease of $63,000 or 4%. This  decrease was
primarily due to a 28% decrease in personnel  costs and a 28% decrease in public
relations activities, offset by a 26% increase in legal costs and a 72% increase
in insurance expense.

     Interest

           Interest  expense for fiscal  1999 was $2,000  compared to $22,000 in
fiscal 1998, a decrease of $20,000 or 91%. The decrease was primarily due to the
payment of the entire  principal  amount of our $1.4 million term loan agreement
with our bank during the fiscal year ended July 31, 1998.

     Interest expense for fiscal 1998 was $22,000 compared to $123,000 in fiscal
1997,  a decrease of $101,000 or 82%.  The  decrease  was  primarily  due to the
payment of the entire principal amount of our term loan on October 3, 1997.

           Net Loss

     The net loss for fiscal 1999 was  $3,157,000  as compared to  $6,388,000 in
fiscal 1998 and $5,019,000 in fiscal 1997. The cumulative  loss from the date of
inception,  August 24,  1981,  to July 31, 1999  amounted to  $54,954,000.  Such
losses are  attributable to the fact that we are still in the development  stage
and  have  not  derived  sufficient  revenues  from  operations  to  offset  the
development stage expenses.

Liquidity and Capital Resources

     We have financed our operations  since inception  primarily  through equity
and debt financing,  research product sales and interest income.  During the six
months  ended  January  31,  2000,  we  had a net  decrease  in  cash  and  cash
equivalents  of  $523,000,  which  resulted  primarily  from  net  cash  used in
operating activities.  Total cash resources as of January 31, 2000 were $860,000
compared to $1,383,000 for the same period last year.

     Our current  liabilities  as of January 31, 2000 were $855,000  compared to
$971,000 at July 31,  1999,  a decrease of $116,000  or 12%.  The  decrease  was
primarily  due to the issuance of common stock in payment for services  rendered
and a decrease in costs in support of ongoing  clinical trials for  ONCONASE(R),
primarily  due to the  completion  of the  patient  enrollment  of the Phase III
clinical trial for malignant mesothelioma.

     In February 2000, we sold an aggregate of 875,000 shares of common stock to
private investors at prices ranging from $0.50 to $1.00 per share,  resulting in
net  proceeds  of  $625,000.  In  addition,  the private  investors  were issued
warrants to purchase an aggregate of 875,000 shares of common stock at per share
exercise prices ranging from $1.03 to $3.25. The warrants will expire during the
period commencing May 2003 and ending in May 2005.

     To date, a significant  portion of our  financing has been through  private
placements of common stock and warrants,  the issuance of common stock for stock
options and warrants  exercised and for services  rendered,  debt  financing and
financing provided by our Chief Executive Officer.  Additionally, we have raised
capital  through the sale of our tax  benefits.  Until our  operations  generate
significant  revenues, we will continue to fund operations from cash on hand and
through the sources of capital  previously  described.  We believe that our cash
and cash  equivalents  as of January  31,  2000 will be  sufficient  to meet our
anticipated  cash needs  through  July  2000,  after  taking  into  account  the
approximate  $662,000 in net proceeds  received  from the private  placements of
common  stock and  warrants  and the  exercise of stock  options in February and
March  2000.  The  report  of our  independent  auditors  on our July  31,  1999
financial  statements  included an explanatory  paragraph  which states that our
recurring losses and limited liquid resources raise  substantial doubt about our
ability to continue as a going  concern.  The  financial  statements at July 31,
1999 or January 31, 2000 do not include any  adjustments  that might result from
the outcome of this uncertainty.

     Our  continued  operations  will depend on our ability to raise  additional
funds  through  various  potential  sources  such as equity and debt  financing,
collaborative agreements, strategic alliances, sale of tax benefits and research
and   development   tax  credits  and  revenues  from  the  commercial  sale  of
ONCONASE(R).  There can be no assurance that such  additional  funds will become
available.  We have presented our  preliminary  results of the ongoing Phase III
trial in patients with malignant mesothelioma to the FDA and will begin a series
of meetings  with the FDA to  establish  mutually  agreed  upon  contents of the
clinical,  chemistry and  manufacturing  and controls  sections,  as well as the
toxicology and pharmacology sections of the NDA. We will continue to incur costs
in conjunction with our NDA filing.  We are currently in discussion with several
potential  strategic alliance partners for further  development and marketing of
ONCONASE(R) and the other potential new products in our pipeline. However, there
can be no assurance  that any such alliances  will  materialize.  Our ability to
raise  additional  capital  through the sale of our securities will primarily be
dependent on whether we are able to file an NDA for ONCONASE(R) and, if this NDA
is filed,  whether it is  approved  by the FDA.  However,  our  ability to raise
funding at that time may be  dependent  upon other  factors  including,  without
limitation,  market  conditions,  and there can be no assurance  that such funds
will be available.

     Our common stock was delisted from The Nasdaq SmallCap Market  effective at
the close of  business  April 27, 1999 for failing to meet the minimum bid price
requirements set forth in the NASD Marketplace  Rules. As of April 28, 1999, our
common stock trades on the OTC Bulletin Board under the symbol "ACEL." Delisting
of our common  stock from  Nasdaq  could have a material  adverse  effect on our
ability to raise additional capital,  our stockholders'  liquidity and the price
of our common stock.

     The market  price of our  common  stock is  volatile,  and the price of the
stock could be  dramatically  affected one way or another  depending on numerous
factors.  The market price of our common stock could also be materially affected
by the marketing approval or lack of approval of ONCONASE(R).

Changes In Accountants

     On  December  1, 1993,  some of the  shareholders  of Armus  Harrison & Co.
terminated  their  association  with Armus  Harrison,  and Armus Harrison ceased
performing  accounting  and  auditing  services,  except for limited  accounting
services to be performed on our behalf.  In June 1996, Armus Harrison  dissolved
and ceased all operations.  The report of KPMG LLP with respect to our financial
statements  from  inception  to July 31,  1999 is based on the  report  of Armus
Harrison for the period from inception to July 31, 1992, although Armus Harrison
has not  consented  to the use of its report in the  registration  statement  of
which  this  prospectus  is a part and  will not be  available  to  perform  any
subsequent review procedures with respect to its report. Accordingly,  investors
will be barred from asserting  claims against Armus Harrison under Section 11 of
the  Securities  Act  on the  basis  of the  use  of  its  report  in any of our
registration  statements  into which the report is used directly on as the basis
for a report used in any registration  statement of ours. In addition, if anyone
seeks to assert a claim against Armus Harrison for false or misleading financial
statements and disclosures in documents  previously  filed by us, the claim will
be adversely  affected and possibly  barred.  Furthermore,  due to the lack of a
consent from Armus  Harrison to the use of its audit report in the  registration
statement of which this prospectus is a part, our officers and directors will be
unable to rely on the  authority  of Armus


                                       16
<PAGE>


Harrison as experts in auditing and  accounting if any claim is brought  against
such persons under Section 11 of the  Securities  Act based on alleged false and
misleading Financial Statements and disclosures  attributable to Armus Harrison.
The discussion  regarding  certain effects of the Armus Harrison  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  Armus  Harrison  termination  on a  potential
investment in our common stock or otherwise.




                                       17
<PAGE>

                                    BUSINESS

Overview

     We are a biopharmaceutical company, organized in 1981, primarily engaged in
the discovery and development of new drugs for the treatment of cancer and other
pathological  conditions.   These  drugs  are  developed  from  novel  amphibian
ribonucleases which break down ribonucleic acids, inhibit cell growth and induce
cell  death  or   differentiation.   In  1987,   we  completed   the   molecular
characterization of a specific protein,  which we named P-30 Protein. In October
1998, the United States Adapted Names Council adapted the name ranpirnase as the
United  States  adaptive  name for P-30 Protein,  which we have  trademarked  as
ONCONASE(R). Based upon the complete amino acid sequence analysis (comparison of
the amino acid sequence of ranpirnase 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 ranpirnase has a novel  structure.  It has also been determined
that, thus far,  ranpirnase is the smallest protein belonging to the superfamily
of pancreatic ribonucleases.

     ONCONASE(R)   has  been  isolated  from  the  eggs  of  the  leopard  frog.
ONCONASE(R)  is a novel  ribonuclease  that is unique among the  superfamily  of
pancreatic ribonucleases.  Ribonucleases are enzymes that break certain bonds of
ribonucleic acids. Ribonucleases serve several important biological functions in
nature,  including  regulation  of  angiogenesis  (the  formation  of new  blood
vessels),  anti-viral and anti-parasitic  defenses,  inter-strain competition in
bacteria, and restrictive pollination in plants. In addition to taking advantage
of the natural biological  functions of ribonucleases,  amphibian  ribonucleases
may be more therapeutically  effective in humans than mammalian ribonucleases as
they do not appear to be adversely affected by endogenous mammalian ribonuclease
inhibitors. Therefore, developing amphibian ribonucleases into therapeutics, and
thereby taking advantage of the natural role of  ribonucleases,  may result in a
new class of compounds for the treatment of diseases such as cancer and AIDS. We
retain all commercial rights to compounds resulting from this effort.

     ONCONASE(R)  has been used to treat patients with advanced  stages of solid
tumors on a weekly  basis.  Data from Phase II and Phase III clinical  trials of
ONCONASE(R)  show that the most  significant  clinical results to date have been
observed in unresectable malignant  mesothelioma,  an inoperable cancer found in
the  lining  of the lung and  abdomen.  Pilot  clinical  trials  have  also been
conducted in non-small cell lung cancer, metastatic breast cancer and renal cell
cancer.

     Side effects associated with ONCONASE(R),  as observed in over 650 patients
treated to date,  have been modest,  are primarily renal and are reversible upon
the  reduction of dose or temporary or permanent  discontinuation  of treatment.
Patients  treated with  ONCONASE(R)  have shown  little  evidence of bone marrow
suppression,  hair loss or other severe  organ  toxicities  frequently  observed
after treatment with most other chemotherapeutic  drugs. This safety profile may
result from the fact that ranpirnase is structurally homologous to several human
ribonucleases, such as pancreatic ribonuclease and angiogenin.

     Based on our preclinical and clinical testing,  we believe that ONCONASE(R)
and related compounds may have utility:

     o    as a single agent,
     o    in combination with other anti-cancer agents,
     o    as the active ingredient,  or payload, in a targeted conjugate,  which
          is a new compound  resulting  from  chemically  joining two  different
          molecules with targeted specificity, and
     o    in a delivery system such as standard or "stealth" liposomes.

     In June 1997, we initiated a Phase III clinical trial comparing ONCONASE(R)
as a  single  agent to  doxorubicin  in  patients  with  unresectable  malignant
mesothelioma. Unresectable malignant mesothelioma is


                                       18
<PAGE>

often  linked to asbestos  exposure and  afflicts  approximately  2,500 to 3,500
newly  diagnosed  patients in the United States each year. This disease is found
in the lining of the lungs and the abdomen.  Epidemiologists have predicted that
over the next 35 years over 250,000 people will die from malignant  mesothelioma
in Europe  alone.  There is  currently  no standard  FDA-approved  drug for this
disease.   In  April  1999,   the  enrollment  for  this  trial  was  completed.
Subsequently,  the  trial  was  amended  to  allow  for  the  comparison  of the
combination  of  ONCONASE(R)  and  doxorubicin  versus  doxorubicin  as a single
therapeutic agent.

     In July  1998,  we  discontinued  two Phase  III  clinical  trials  testing
ONCONASE(R)  in  combination  with  tamoxifen in  pancreatic  cancer.  This drug
combination did not demonstrate a statistically  significant survival benefit in
this indication.

     In March 1999,  a Phase I/II study to evaluate  the safety and  efficacy of
the   combination   regimen  of  ONCONASE(R)   and   13-cis-retinoic   acid  and
alpha-interferon  under an  Investigational  New Drug  Application  or IND at MD
Anderson  Cancer  Center,  Houston,  Texas.  The Phase I  results  have led to a
modification of the trial design.  The new study has not yet been initiated.  No
meaningful data from this study are yet available.

     We have established two major scientific  collaborations  with the National
Institutes of Health:  (a) in 1989, a collaboration  with the National Institute
of Neurological  Disorders and Stroke, and (b) in 1992, a collaboration with the
National  Cancer  Institute.  Our  research  primarily  focuses  on  ONCONASE(R)
mechanism  of action  studies,  in vivo  synergisms  of  ONCONASE(R)  with other
anti-cancer  agents and other  routes of  administration.  In vivo  studies  are
performed in living animals.

     We have produced a modified recombinant version of ranpirnase which enables
other molecules to be attached to it with directed specificity, i.e., monoclonal
antibodies,  growth  factors  and  specific  peptides  (short  sequence of amino
acids).  This  has  resulted  in  a  potential  new  product  line,   ranpirnase
conjugates.  The National  Cancer  Institute  collaboration  has also produced a
potential new product, a conjugate of ranpirnase with a monoclonal antibody that
has demonstrated  preclinical activity in non-Hodgkin's  lymphoma.  Pre-clinical
studies  at the  National  Cancer  Institute  are  ongoing  in  preparation  for
commencing clinical trials for the treatment of non-Hodgkin's lymphoma.

     We  believe  that  ranpirnase  may  also be used in the  development  of an
anti-viral   agent.  The  National   Institutes  of  Health  have  performed  an
independent  in vitro  screen of  ONCONASE(R)  against  the HIV virus type 1. In
vitro studies are those performed in artificial  laboratory vessels. The results
showed ONCONASE(R) to inhibit replication of HIV by up to 99.9% after a four-day
incubation period at  concentrations  not toxic to uninfected H9 leukemic cells.
In  addition,  in vitro  findings by National  Institutes  of Health  scientists
revealed that ONCONASE(R)  significantly  inhibited production of HIV in several
persistently infected human cell lines,  preferentially  breaking down viral RNA
and cellular transfer RNA while not affecting normal cellular  ribosomal RNA and
messenger  RNAs.  In addition,  the National  Institutes of Health - Division of
AIDS found  ONCONASE(R)  to have in vitro  anti-viral  activity.  Subject to the
availability  of the  required  capital,  we plan to  conduct  further  research
concerning  anti-viral  activity.  We  cannot  assure  you  that  we  will  have
sufficient capital to engage in further development for this application or that
ranpirnase will show any level of anti-viral HIV activity in humans.

     We have also  discovered  another series of biologically  active  proteins.
These proteins  appear to be involved in the regulation of both early  embryonic
and  malignant  cell growth.  However,  it will require  significant  additional
research and funding to develop these proteins into therapeutics.  At this time,
we are  unable  to fund such  research  and we do not know if we will be able to
raise sufficient capital in the future.

ONCONASE(R) (Ranpirnase) Profile

     Originally, we developed a biological extract from early stage leopard frog
embryos and eggs which  demonstrated  potent  anti-tumor  activity.  In 1987, we
completed the molecular  identification of a specific


                                       19
<PAGE>

protein,  P-30 Protein. In October 1998, the United States Adopted Names Council
adopted ranpirnase as the United States adopted name for our P-30 protein, which
we have  trademarked as ONCONASE(R),  intended for use in the treatment of solid
tumors.   Ranpirnase  is  the  active  ingredient  of  the  finished  registered
trademarked  product  ONCONASE(R).  Based upon the complete  amino acid sequence
analysis  (comparison of the amino acid sequence of ranpirnase 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 ranpirnase has a novel structure.  It has also
been determined that, thus far,  ranpirnase is the smallest protein belonging to
the superfamily of pancreatic ribonucleases.  We retain all commercial rights to
ONCONASE(R).

Preclinical Research

     In Vitro Anti-Cancer Activity

     ONCONASE(R)  has  demonstrated a broad  spectrum of anti-tumor  activity in
vitro and was determined to be active in the National  Cancer  Institute  Cancer
Screen.  Scientists at Harvard Medical School  demonstrated that ONCONASE(R) has
anti-angiogenic  activity.  Anti-angiogenic  activity  is the process in which a
chemical interferes with the blood supply to cells, particularly tumors.

     In vitro,  ONCONASE(R),  in combination  with other drugs shown below,  has
been shown to have a synergistic effect on the cancers shown below:

     Drug Combination                  Cancer
     --------------------------        -----------------------------------------
     ONCONASE(R)+ Tamoxifen            Prostatic, Ovarian, Renal Cell Carcinoma
     ONCONASE(R)+ Phenothiazine        Non-Small Cell Lung Carcinoma
     ONCONASE(R)+ Lovastatin           Non-Small Cell Lung Carcinoma, Ovarian
     ONCONASE(R)+ Cisplatin            Ovarian
     ONCONASE(R)+ Vincristine          Colorectal, Breast
     ONCONASE(R)+ Doxorubicin          Colorectal, [Res.] Breast
     ONCONASE(R)+ Taxol                [Res.] Breast

     In Vivo Anti-Cancer Activity

     There is in vivo data which indicates that the use of ONCONASE(R)  with the
following drugs is synergistic,  which means that the effect of ONCONASE(R) with
each of the following  drugs acting  together is greater than the effect of them
acting alone and greater than the sum of their effects:

     o    vincristine,
     o    doxorubicin, and
     o    tamoxifen.

     These  synergisms  suggest  a  potential  for the  therapeutic  utility  of
ONCONASE(R) in patients with chemotherapy-resistant  tumors. The National Cancer
Institute  reported  the  ability  of  ONCONASE(R)  to  overcome  multiple  drug
resistance, both in vitro and in vivo. Previously, it was shown that ONCONASE(R)
could overcome other forms of drug resistance.



                                       20
<PAGE>

ONCONASE(R)as a Radiosensitizing and Anti-Angiogenic Agent

     Collaborative  research at the  University of Medicine and Dentistry of New
Jersey at Camden and the University of Pennsylvania  Medical Center,  Department
of Radiation Oncology, revealed potential radiosensitizing and co-antiangiogenic
effects  of  ONCONASE(R).   This  research  also  indicated  that   systemically
administered  ONCONASE(R)  resulted in  diminution of tumor  interstitial  fluid
pressure. Results of these studies have been presented at scientific meetings as
well as published in peer reviewed journals.

Clinical Development and Clinical Trials

     ONCONASE(R) has been tested in Phase I-III clinical trials in approximately
35 cancer  centers  across the United  States,  including  major centers such as
Columbia-Presbyterian,  University of Chicago,  M.D.  Anderson and  Cedars-Sinai
Cancer  Centers.  Due to limited  capital,  we have been very  selective  in our
product development  strategy,  which is focused on the use of ONCONASE(R) alone
or in  combination  with drugs  which have shown  evidence  of  preclinical  and
clinical efficacy on tumor types for which:

     o    median survivals are typically less than a year,
     o    there are  smaller  patient  populations  and thus,  smaller  clinical
          trials would be required, and
     o    there are few or no approved treatments.

     ONCONASE(R) has been tested as a single agent in patients with a variety of
solid tumors and in combination  with tamoxifen in prostate  cancer and advanced
pancreatic and renal cell carcinoma  patients.  ONCONASE(R) as a single agent is
currently  in  a  Phase  III  clinical  trial,   initiated  in  June  1997,  for
unresectable malignant mesothelioma,  comparing ONCONASE(R) to doxorubicin.  The
trial is a randomized,  controlled study. Patient accrual was completed in April
1999. No standard  FDA-approved  therapy exists to treat this deadly cancer, and
most  advanced,   unresectable  malignant  mesothelioma  patients  die  of  this
progressive disease within six to 12 months of diagnosis.  We are in the process
of analyzing the Phase III data from this clinical  trial and have presented the
preliminary  results  to the FDA.  We will begin a series of  meetings  with the
agency to  establish  mutually  agreed  upon  parameters  for the NDA to seek to
obtain  marketing  approval for  ONCONASE(R).  We are also evaluating the use of
ONCONASE(R)  in  combination  with  doxorubicin  in patients  with  unresectable
malignant  mesothelioma.  In  addition,  we are  taking  steps to insure  timely
European marketing registration. We cannot assure you that ONCONASE(R) will gain
marketing approval for the treatment of unresectable malignant mesothelioma.

     Phase  I/II  clinical  studies  testing  ONCONASE(R)  in  combination  with
tamoxifen in prostate  cancer and renal cell carcinoma have been  completed.  In
vitro results showed  ONCONASE(R) to be synergistic with tamoxifen in inhibiting
tumor cell growth in prostate and renal cell  cancers.  Reported  toxicities  in
Phase I/II clinical trials were primarily  renal,  dose-related  and reversible.
There has been little  evidence of bone marrow  suppression,  hair loss or other
severe   toxicities   frequently   observed  after  treatment  with  most  other
chemotherapeutic drugs.

     A Phase  I/II  clinical  trial  testing  ONCONASE(R)  in  combination  with
13-cis-retinoic acid and alpha-interferon in metastatic renal cell carcinoma has
been  conducted.  The Phase I results have led to the  modification of the trial
design. The new study has not yet been initiated.

     We  initially  focused  our  development  efforts  on  clinical  trials  in
pancreatic  cancer.  However,  due to the lack of a  demonstrated  statistically
significant  survival  benefit,  in July  1998 we  discontinued  two  Phase  III
clinical trials testing  ONCONASE(R) in combination with tamoxifen in pancreatic
cancer.

     A collaboration with the National Cancer Institute has produced a conjugate
of ranpirnase  with a monoclonal  antibody  which has been deemed active in vivo
for  non-Hodgkin's  lymphoma.  The conjugate is currently being evaluated by the
National Cancer Institute for clinical trials.



                                       21
<PAGE>

Research and Development Programs

     Research and development expenses for the fiscal years ended July 31, 1999,
1998,  and 1997  were  $2,402,000,  $5,265,000,  and  $3,863,000,  respectively.
Research and development expenses for the six-months ended January 31, 2000 were
$1,164,000.  Our  research  and  development  programs  focus  primarily  on the
development of therapeutics  from amphibian  ribonucleases.  These proteins have
been shown to be involved in the regulation of cell  proliferation,  maturation,
differentiation and apoptosis.  Therefore,  they may be ideal candidates for the
development   of   therapeutics   for  the   treatment   of  cancer   and  other
life-threatening    diseases,    including   HIV   infections,    that   require
anti-proliferative and pro-apoptotic properties.

     Our research and development programs relate to the development of drugs to
treat the following cancers and diseases:

     o    unresectable malignant mesothelioma,
     o    renal cell carcinoma,
     o    non-Hodgkin's lymphoma,
     o    primary brain tumors,
     o    viral diseases,
     o    anti-inflammatory diseases, and
     o    other pathological conditions (i.e., organ transplantation).

We are pursuing  some of these  programs  independently,  while others are being
undertaken in  collaboration  with the National  Institutes of Health,  or other
institutions (i.e., University of Pennsylvania).

     Ranpirnase Conjugates and Fusion Proteins

     In addition to use in its native form,  ranpirnase  is being  combined with
targeting  molecules to ensure its delivery to specific tissue targets.  Several
conjugates  are  being  developed  by  the  National  Institutes  of  Health  in
collaboration with our scientists and have demonstrated significant activity. In
addition,  several  genes  of  ranpirnase,  its  variants  and  other  amphibian
ribonucleases  are  being  synthesized  using   "state-of-the-art"   recombinant
technologies.  We intend to use these genes to develop novel  therapeutics  that
selectively  target specific  tumors.  Production of these  engineered genes and
products  may also  lead to their  use in gene  therapy  and  other  therapeutic
applications in cancer and other pathological conditions.

     We, in collaboration  with the National Cancer Institute,  are developing a
ranpirnase  conjugate for the treatment of patients with non-Hodgkins  lymphoma.
This  potential  product  is in  preclinical  testing  at  the  National  Cancer
Institute.

     Proteasome Inhibitors

     Cyclins  and  cyclin-dependent  kinases  are two major  groups  of  protein
regulators of cell cycle progression.  Cancer can be defined as the uncontrolled
growth and  proliferation of cells often associated with a de-regulated  pattern
of these  proteins.  In vitro studies of  ONCONASE(R)  have shown its ability to
interrupt  cell  cycle  progression.   Given  that  ONCONASE(R)  and  proteasome
inhibitors  both have been  shown in vitro to  modulate  fundamental  mechanisms
governing tumor cell growth,  proliferation  and death, we are testing these two
classes  of  compounds  in  combination  with  ranpirnase  and  have  discovered
synergistic  anti-tumor  effects.  We  believe  that a new class of  anti-cancer
compounds can be developed combining ranpirnase and its variants with proteasome
inhibitors.  We retain all commercial  rights to compounds  resulting from these
studies.



                                       22
<PAGE>

     HIV Infection

     The drugs currently  approved in the United States for the treatment of the
HIV infection consist primarily of reverse transcriptase inhibitors and protease
inhibitors.  There is an extremely high rate of resistance developing to several
currently  available  anti-viral  drugs,  primarily  due  to  the  exponentially
increasing rate of mutations of HIV that occur during infection.

     Experimental  data shows that  anti-HIV  effects of  ONCONASE(R)  are quite
selective,  independent  of the HIV  envelope  and  therefore  likely to inhibit
replication  of the  different  HIV-1  subtypes.  In  vitro  studies  have  been
performed  by  independent  scientific  collaborators,  including  the  National
Institutes  of  Health  -  Division  of AIDS.  Ranpirnase  is an  enzyme  highly
specialized in the breakdown of RNA molecules and might be an effective anti-HIV
agent,  irrespective  of viral  mutations  that render  other  antiviral  agents
ineffective.  We retain all commercial  rights to compounds  resulting from this
study.  However,  we do not  currently  possess the funds  necessary  to conduct
further research for this indication.

     Ranpirnase Variant Conjugates

     We have developed a variant of ranpirnase and conjugated it to a variety of
clinically  important  proteins.  These  conjugates are designed to specifically
target relevant  molecules in the body and inactivate them. These conjugates may
have therapeutic  applications in the treatment of  anti-inflammatory  diseases,
such as arthritis and other autoimmune  diseases.  However, we cannot assure you
that these products will be successfully developed.

Raw Materials

     The major active  ingredient  derived from leopard frog eggs is the protein
ranpirnase.  Although we currently  acquire our natural  source  material from a
single supplier,  we believe that it is abundantly available from other sources.
We have  sufficient  egg  inventory  on hand to produce  enough  ONCONASE(R)  to
complete the current clinical trials and supply  ONCONASE(R) for up to two years
after commercialization. In addition, we have successfully completed the cloning
of the gene of natural protein  ranpirnase.  However,  we cannot assure you that
using the  recombinant  technology  will be more cost effective than the natural
source.

Manufacturing

     We have  signed  an  agreement  with  Scientific  Protein  Laboratories,  a
subsidiary of a division of American Home Products Corp., which will perform the
intermediary  manufacturing process of purifying ranpirnase.  Subsequently,  the
intermediate   product  will  be  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 our product.  Compliance with
Current Good Manufacturing  Practices is a requirement for products manufactured
for use in Phase III clinical  trials and for commercial  sale.  Both Scientific
Protein  Laboratories,  and the contract filler to whom the intermediate product
is sent,  manufacture in accordance with Current Good  Manufacturing  Practices.
For the  foreseeable  future,  we  intend  to rely on  these  manufacturers,  or
substitute  manufacturers,  if necessary,  to manufacture our product. We cannot
assure you that we would be able to find substitute manufacturers, if necessary.
We are  dependent  upon our contract  manufacturers  to comply with Current Good
Manufacturing Practices and to meet our production requirements. There can be no
assurance  that  our  contract  manufacturers  will  comply  with  Current  Good
Manufacturing Practices or timely deliver sufficient quantities of our products.

Marketing

     Neither our company nor any of our officers or employees has pharmaceutical
marketing experience.  If we were to market our products ourselves,  significant
additional expenditures and management resources


                                       23
<PAGE>

would be required to develop an internal sales force.  We cannot assure you that
if we were to market our product ourselves we would  successfully  penetrate the
markets for any products developed or that internal marketing capabilities would
be developed at all. We intend, in some instances, to enter into development and
marketing  agreements with third parties. We expect that under such arrangements
we would act as a co-marketing partner or would grant exclusive marketing rights
to our  corporate  partners in return for i.e.,  assuming  further  research and
development  cost,  up-front  fees,  milestone  payments and royalties on sales.
Under these agreements,  our marketing partner may have the responsibility for a
significant  portion of development of the product and regulatory  approval.  In
the event that our marketing  partner  fails to develop a marketable  product or
fails to market a product successfully, our business may be adversely affected.

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  regulatory  agencies are required
in most foreign  countries.  The FDA has  established  mandatory  procedures and
safety  standards  which  apply  to  the  clinical  testing,  manufacturing  and
marketing  of  pharmaceutical  products.   Obtaining  FDA  approval  for  a  new
therapeutic  may take many years and involve  substantial  expenditures.  State,
local  and  other   authorities  also  regulate   pharmaceutical   manufacturing
facilities.

     As an initial  step in the FDA  regulatory  approval  process,  preclinical
studies  are  conducted  in  laboratory  dishes and 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 IND,  which is filed to obtain
approval to begin human clinical  testing.  The human clinical  testing  program
typically  involves up to three phases.  Data from human trials as well as other
regulatory  requirements  such as i.e.,  chemistry,  manufacturing and controls;
pharmacology  and  toxicology  sections,  are  submitted to the FDA in an NDA or
Biologics  License  Application.  Preparing an NDA or BLA involves  considerable
data collection, verification and analysis.

     We have not received United States or other  marketing  approval for any of
our product candidates.  We may encounter difficulties or unanticipated costs in
our effort to secure  necessary  governmental  approvals,  which  could delay or
preclude us from marketing our products.  There can be no assurance that the FDA
or any foreign country will approve any of our products.

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

Patents

     We believe it is  important  to develop new  technology  and to improve our
existing  technology.  When appropriate,  we file patent applications to protect
inventions in which we have an ownership interest.

     We own six patents in the United States:

     o    U.S.   Patent  No.   4,888,172,   issued  in  1989,   which  covers  a
          pharmaceutical  produced from  fertilized frog eggs (Rana pipiens) and
          the methodology for producing it.
     o    U.S. Patent No. 5,559,212, issued in 1996, which covers the amino acid
          sequence of ONCONASE(R).
     o    U.S.  Patents Nos.  5,529,775 and  5,540,925,  issued in 1996 and U.S.
          Patent No.  5,595,734,  issued in 1997,  which cover  combinations  of
          ONCONASE(R)with certain other pharmaceuticals.
     o    U.S. Patent No.  5,728,805,  issued in 1998,  which covers a family of
          variants of ONCONASE(R).

     We own three  European  patents,  which  have  been  validated  in  certain
European  countries.  These patents cover  ONCONASE(R),  process  technology for
making   ONCONASE(R),   and  combinations  of


                                       24
<PAGE>

ONCONASE(R)   with  certain  other   chemotherapeutics.   We  also  have  patent
applications pending in the United States, Europe, and Japan.  Additionally,  we
own one Japanese patent and have an undivided  interest in two applications that
are pending in the United States. Each of these applications relate to a Subject
Invention  (as that  term is  defined  in  CRADAs  to which we and the  National
Institutes of Health are parties).

     The scope of protection afforded by patents for biotechnological inventions
can be uncertain,  and such  uncertainty  may apply to our patents as well.  The
patent  applications we have filed,  or that we may file in the future,  may not
result in patents.  Our patents may not give us competitive  advantages,  may be
wholly  or  partially  invalidated  or  held  unenforceable,   or  may  be  held
uninfringed by products that compete with our products.  Patents owned by others
may  adversely  affect  our  ability  to do  business.  Furthermore,  others may
independently  develop  products  that  are  similar  to our  products  or  that
duplicate  our  products,  and may  design  around  the  claims of our  patents.
Although we believe that our patents and patent  applications are of substantial
value to us, we cannot assure you that such patents and patent applications will
be of  commercial  benefit to us,  will  adequately  protect  us from  competing
products or will not be challenged,  declared invalid, or declared  uninfringed.
We also  rely on  proprietary  know-how  and on trade  secrets  to  develop  and
maintain our competitive  position.  Others may independently  develop or obtain
access to such know-how or trade secrets. Although our employees and consultants
having access to proprietary  information are required to sign agreements  which
require  them to keep such  information  confidential,  such  agreements  may be
breached or held to be unenforceable.

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 us.  Many of  these  entities  and
associations  have far greater financial  resources,  larger research staffs and
more extensive physical facilities.  These competitors may develop products that
are more effective than ours and may be more successful than us at producing and
marketing their products.  We are not aware,  however,  of any product currently
being marketed that has the same mechanism of action as our proposed  anti-tumor
agent,  ONCONASE(R).  Search  of  scientific  literature  reveals  no  published
information which would indicate that others are currently employing this method
or producing such an anti-tumor agent. There are several chemotherapeutic agents
currently  used to treat the forms of cancer which  ONCONASE(R) is being used to
treat.  There can be no assurance that  ONCONASE(R) will prove to be as safe and
as  effective  as  currently-used  drugs  or that  new  treatments  will  not be
developed which are more effective than ONCONASE(R).

Employees

     As of April 30,  2000,  we employed 14 persons,  of whom 11 were engaged in
research and development activities and three were engaged in administration and
management.  We have four employees who hold Ph.D.  degrees and one holds a M.D.
degree.  All of our  employees  are covered by  confidentiality  agreements.  We
consider relations with our employees to be very good. None of our employees are
covered by a collective bargaining agreement.

Environmental Matters

     Our  operations  are subject to  comprehensive  regulation  with respect to
environmental,  safety and similar  matters by the United  States  Environmental
Protection  Agency 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 we expand or change our existing
operations or propose any new  operations,  we may need to obtain  additional or
amend existing  permits or  authorizations.  We spend time,  effort and funds in
operating  our  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
our financial condition. The principal environmental regulatory requirements and


                                       25

<PAGE>

matters known to us requiring or potentially  requiring capital  expenditures by
us do not appear likely,  individually  or in the aggregate,  to have a material
adverse effect on our financial condition.  We believe that we are in compliance
with all current laws and regulations.

Properties

     We lease a total  of  approximately  17,000  square  feet in an  industrial
office building located in Bloomfield, New Jersey. We lease the facility under a
five-year  operating  lease which is due to expire December 31, 2001. The annual
rental obligation, which commenced January 1, 1997, is $96,775 and is subject to
escalation  amounts. We believe that the facility is sufficient for our needs in
the foreseeable future.

Legal Proceedings

     We are presently not involved in any legal proceedings.


                                       26

<PAGE>

                                   MANAGEMENT

Directors And Executive Officers

     Our directors and executive officers are:

<TABLE>
<CAPTION>
Name                             Age   Director Since               Position with the Company
---------------------------      ---   --------------    ------------------------------------------------------
<S>                              <C>        <C>          <C>
Kuslima Shogen                   54         1981         Chairman of the Board, Chief Executive Officer,
                                                         Acting Chief Financial Officer

Stanislaw M. Mikulski, M.D.      55         1986         Executive Vice President, Medical Director and
                                                         Director

Stephen K. Carter, M.D.(1)       64         1997         Director and Chairman of the Scientific Advisory Board

Donald R. Conklin (1)(2)         63         1997         Director

Martin F. Stadler(1)(2)          57         1997         Director
</TABLE>

----------

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

Business Experience of Directors and Executive Officers

     Kuslima Shogen has served as our Chief  Executive  Officer since  September
1986,  as Chairman  of the Board  since  August  1996,  as a Director  since our
inception and as Acting Chief  Financial  Officer since June 23, 1999.  She also
served as our Chief Financial  Officer from September 1986 through July 1994 and
as our President  from  September  1986 through July 1996. Ms. Shogen formed the
company  in 1981 to  pursue  research  that she had  initiated  while a  biology
student in the  University  Honors  Program at Fairleigh  Dickinson  University.
Prior to our  founding,  from 1976 to 1981 she was  founder and  president  of a
biomedical  research  consortium  specializing in Good Laboratory  Practices and
animal  toxicology.  During that time,  she also served as a consultant  for the
Lever  Brothers  Research  Group.  Ms. Shogen has received  numerous  awards for
achievements in biology,  including the Sigma Xi first prize from the Scientific
Research  Society  of  North  America  in 1974  and  first  prize  for the  most
outstanding research paper in biology at the Eastern College Science Conferences
competitions  in 1972,  1973, and 1974. She earned a B.S.  degree in 1974 and an
M.S.  degree in 1976 in biology from Fairleigh  Dickinson  University,  and also
completed  graduate  studies  in 1978 in  embryology.  She is a Phi  Beta  Kappa
graduate.  In April 1998 Ms.  Shogen  received the Pinnacle  Award from Farleigh
Dickinson University, the highest honor the University bestows on its graduates.

     Stanislaw M.  Mikulski,  M.D.,  F.A.C.P.  has served as our Executive  Vice
President and Medical Director since 1987 and as a Director since 1986. Prior to
his affiliation with us, Dr. Mikulski was Special  Assistant to the Chief of the
Investigational Drug Branch of the National Cancer Institute and the Coordinator
for Immunotherapy  Trials in Cancer for the Division of Cancer Treatment.  Prior
to joining us, he  maintained  a private  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 currently a
clinical  assistant  Professor  of Medicine at the  University  of Medicine  and
Dentistry of New Jersey. He received his M.D. in 1967 from the Medical School of
Warsaw, Poland, and subsequently performed  post-doctoral studies in human tumor
immunology at the University of California in Los Angeles.

                                       27

<PAGE>

     Stephen  K.  Carter,  M.D.  joined the Board of  Directors  in May 1997 and
serves  as  Chairman  of our  Scientific  Advisory  Board.  In  addition  to his
positions  with us, Dr.  Carter also serves as a senior  clinical  consultant to
Sugen,  Inc.  From 1995  through  1997,  he served as Senior Vice  President  of
Research and Development for Boehringer-Ingelheim Pharmaceuticals.  Before this,
Dr.  Carter  spent over 13 years with  Bristol-Myers  Squibb,  an  international
leader in the development of innovative anti-cancer and anti-viral therapies. He
held a variety of senior executive  research and development  positions while at
Bristol-Myers,  including  serving  for five years as Senior Vice  President  of
worldwide  clinical  research and  development  of its  Pharmaceutical  Research
Institute.  From  1976  to  1982,  he  established  and  directed  the  Northern
California Cancer Program. Prior to this, he held a number of positions during a
nine-year  tenure at the National  Cancer  Institute,  including the position of
Deputy Director at the National  Institutes of Health. He has also been a member
of the faculties of the medical schools of Stanford  University,  the University
of California at San Francisco and New York University. Dr. Carter has published
extensively on the development of anti-cancer  drugs, was the co-founding editor
of journals devoted to cancer therapeutics or immunology,  and has served on the
editorial  boards  of a  number  of  additional  journals  dedicated  to  cancer
treatment.  He is a member of the  American  Society of Clinical  Oncology,  the
American Association for Cancer Research,  and the Society of Surgical Oncology,
as well as several  other  medical  societies.  Dr.  Carter earned his B.A. from
Columbia  University  and his M.D. from New York Medical  College.  He currently
serves on the board of directors of Allos Therapeutics.

     Donald R. Conklin  joined the Board of Directors in May 1997.  Prior to his
retirement in May 1997, Mr. Conklin was a senior executive with Schering-Plough,
a major  worldwide  pharmaceutical  firm.  During  his more  than 35 years  with
Schering-Plough,  he held a variety of key management positions within the firm.
From 1986 to 1994, he served as President of Schering-Plough Pharmaceuticals and
Executive  Vice-President of Schering-Plough  Corporation.  In this position, he
was responsible for worldwide pharmaceutical operations, including the launch of
INTRON  A(R)  (interferon  alfa-2b).  Prior to this,  Mr.  Conklin had served as
President  of  Schering  USA and  had  held a  variety  of  executive  marketing
positions in the United States, Europe, and Latin America. Immediately preceding
his retirement,  he was Chairman of Schering-Plough  Health Care Products and an
Executive Vice President of  Schering-Plough  Corporation.  Mr. Conklin received
his B.A. with highest  honors from Williams  College and his M.B.A.  degree from
the Rutgers  University School of Business.  He currently serves on the board of
directors of Vertex Pharmaceuticals, Inc. and BioTransplant, Inc.

     Martin F. Stadler  joined the Board of Directors in November  1997.  At the
end of 1996, Mr. Stadler retired from Hoffmann La-Roche,  Inc. after 32 years of
pharmaceutical, chemical and diagnostic experience. Mr. Stadler served as senior
vice  president and chief  financial  officer,  and was a member of the Hoffmann
La-Roche, Inc. board of directors,  from 1985 through 1996. His responsibilities
included finance,  information technology,  human resources, quality control and
technical  services.  Prior to 1985, Mr.  Stadler  served as vice-  president of
strategic  planning  and business  development.  Mr.  Stadler  received his B.S.
degree  from  Rutgers  University  and  his  M.B.A.  from  Fairleigh   Dickinson
University.  In April  1999,  he  received  the  Pinnacle  Award from  Fairleigh
Dickinson University, the highest honor the University bestows on its graduates.
Mr.  Stadler  is a member of the  Finance  Council  of the  American  Management
Association,  a trustee of Fairleigh  Dickinson  University  and a member of the
Advisory Board for Horton International.




                                       28

<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,  1999,  1998 and 1997
earned by our Chief Executive Officer and our only two other executive  officers
during the last fiscal year.

<TABLE>
<CAPTION>
                                                                                                         Securities
                                                                                         Other Annual    Underlying      All other
Name and                                                                                 Compensation   Options/SARs  Compensation
Principal Position                                Year       Salary ($)       Bonus ($)     ($)(1)          (#)            ($)
------------------                                ----       ----------       ---------  ------------   ------------  ------------
<S>                                               <C>          <C>              <C>           <C>       <C>                <C>
Kuslima Shogen,                                   1999        $150,000          -0-           -0-           -0-            -0-
    Chief Executive Officer  and Chairman         1998         150,000          -0-           -0-           -0-            -0-
    of the Board of Directors .................   1997         150,000          -0-           -0-           -0-            -0-

Gail E. Fraser (2)                                1999        $130,000          -0-           -0-       115,000(3)         -0-
    Vice President, Finance and Chief             1998         130,000          -0-           -0-           -0-            -0-
    Financial Officer .........................   1997         130,000          -0-           -0-           -0-            -0-

Stanislaw M. Mikulski                             1999         130,000          -0-           -0-        50,000(4)         -0-
    Executive Vice President and Medical          1998         130,000          -0-           -0-           -0-            -0-
    Director ..................................   1997         130,000          -0-           -0-           -0-            -0-
</TABLE>

----------

(1)  Excludes  perquisites and other personal benefits which in the aggregate do
     not exceed 10% of such executive officer's total annual salary and bonus.

(2)  Ms.  Fraser  resigned as our Vice  President,  Finance and Chief  Financial
     Officer effective as of June 23, 1999.

(3)  These  options were granted under our 1993 Stock Option Plan on December 1,
     1998,  vested  immediately,  have an exercise  price of $0.43 per share and
     will expire on December 30, 2000 pursuant to a separation agreement between
     Ms. Fraser and the Company.  See "Employment  and Termination  Agreements."
     The price of the options  was based on the fair market  value of our common
     stock on the date of grant.

(4)  These  options were granted under our 1993 Stock Option Plan on December 1,
     1998,  vested  immediately,  have an exercise  price of $0.43 per share and
     will expire on December 1, 2003.  The price of the options was based on the
     fair market value of our common stock on the date of grant.


                                       29

<PAGE>

                        Option Grants in Last Fiscal Year

           The following  table  contains  information  concerning  the grant of
stock  options to our executive  officers  during the fiscal year ended July 31,
1999:

<TABLE>
<CAPTION>
                                       Number of      % of Total
                                       Securities       Options      Exercise                     Potential Realizable Value at
                                       Underlying      Granted to    or Base                      Assumed Annual Rates of Stock
                                        Options       Employees in    Price     Expiration    Price Appreciation for Option Term (1)
Name                                   Granted (#)    Fiscal Year   ($/Share)      Date        0%($)       5%($)         10%($)
---------------------------------     ------------   -------------  ---------   ----------    ------    --------       ---------
<S>                                    <C>              <C>          <C>         <C>            <C>      <C>           <C>
Kuslima Shogen .................          --             --           --             --         --          --            --
Stanislaw M. Mikulski ..........        50,000(2)       14.49%       $0.43       12/01/03       --       $ 1,075       $ 2,150
Gail E. Fraser .................       115,000(3)       33.33%       $0.43       12/30/00       --       $ 2,473         4,945
</TABLE>

----------

(1)  The amounts set forth in the three  columns  represent  hypothetical  gains
     that might be  achieved  by the  optionees  if the  respective  options are
     exercised at the end of their terms. These gains are based on assumed rates
     of stock price  appreciation of 0%, 5% and 10%. The 0% appreciation  column
     is included  because the  exercise  price of the options  equals the market
     price of the underlying  common stock on the date the options were granted,
     and thus the options  will have no value  unless our stock price  increases
     above the exercise price.

(2)  These  options were granted under our 1993 Stock Option Plan on December 1,
     1998.

(3)  These  options were granted under our 1993 Stock Option Plan on December 1,
     1998.  Ms.  Fraser  resigned  as our  Vice  President,  Finance  and  Chief
     Financial Officer effective as of June 23, 1999.

     Option Exercises and Fiscal Year-End Values

     The  following  table  sets  forth  the  information  with  respect  to our
executive  officers  concerning  the exercise of options  during the fiscal year
ended July 31, 1999 and unexercised options held as of July 31, 1999.

<TABLE>
<CAPTION>
                                                                      Number of Securities Underlying Value of Unexercised In-The-
                                                                      Unexercised Options at Fiscal   Money Options at Fiscal Year-
                                                                               Year-End(#)                   End ($)(2)
                                            Shares       Value        ------------------------------- -----------------------------
                                          Acquired on   Realized
   Name                                   Exercise(#)    ($)(1)         Exercisable   Unexercisable  Exercisable  Unexercisable
---------------------------------------   -----------   ---------       -----------   -------------  -----------  -------------
<S>                                           <C>          <C>         <C>                 <C>          <C>          <C>
Kuslima Shogen ........................       -0-          -0-          1,631,208          -0-          -0-          -0-
Stanislaw M. Mikulski .................       -0-          -0-            445,740          -0-          -0-          -0-
Gail E. Fraser ........................       -0-          -0-            465,000          -0-          -0-          -0-
</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)  The fair market  value of our common stock at the fiscal year end was based
     on the  average  of the high and low trade  prices  ($0.51)  for our common
     stock  obtained from the OTC Bulletin  Board on the last trading day of the
     fiscal year July 31, 1999.


                                       30
<PAGE>


Employment and Termination Agreements

     On August 31,  1999 we entered  into a  separation  agreement  and  general
release with Ms. Gail E. Fraser  pursuant to which (i) Ms. Fraser  confirmed her
resignation as our vice president,  finance,  chief financial officer,  director
and employee effective as of June 23, 1999, (ii) we agreed to pay Ms. Fraser her
regular salary for the period commencing on the date of resignation through July
31, 1999,  (iii) we agreed with Ms. Fraser that an aggregate of 395,000  options
granted to Ms. Fraser under our 1993 Stock Option Plan,  all of which had vested
as of the date of her  resignation,  will remain  vested and  exercisable  until
December  30, 2000 and an  aggregate of 70,000  options  granted  under our 1993
Stock Option Plan, which had not vested on the date of her resignation,  will be
deemed vested as of the date of resignation  and will remain  exercisable  until
December 30, 2000, (iv) we agreed to pay for health insurance for Ms. Fraser and
her  dependents  until July 1999,  (v) Ms. Fraser and the Company  released each
other from all claims,  and (vi) Ms.  Fraser agreed not to compete with us until
December 30, 2000.

Directors' Compensation

     Directors  receive no cash  compensation in consideration for their serving
on our Board of  Directors.  In  November  1993 and January  1994,  the Board of
Directors  and the  stockholders,  respectively,  approved our 1993 Stock Option
Plan which, among other things, provides for automatic grants of options under a
formula to non-employee directors on an annual basis.

     The  formula  provides  that (i) on each  December  31st each  non-employee
director  receives  automatically  an option to  purchase  15,000  shares of our
common  stock or the regular  grant;  and (ii) on the date of each  non-employee
director's  initial  election  to the  Board of  Directors,  the  newly  elected
non-employee  director   automatically   receives  an  option  to  purchase  the
non-employee  director's  pro rata share of the regular  grant which  equals the
product of 1,250  multiplied  by the  number of whole  months  remaining  in the
calendar year or the pro rata grant.  Each option granted  pursuant to a regular
grant and a pro rata  grant  vests and  becomes  exercisable  on  December  30th
following  the date of grant.  An option will not become  exercisable  as to any
shares unless the non-employee  director has served continuously on the Board of
Directors  during the year preceding the date on which the options are scheduled
to vest and  become  exercisable,  or from the  date the  non-employee  director
joined the Board of Directors  until the date on which the options are scheduled
to vest and become  exercisable.  However,  if a non-employee  director does not
fulfill the continuous  service  requirement due to the non-employee  director's
death or disability all options held by the  non-employee  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.  The per share  exercise  price of an option
granted  under the formula is required to be equal to the fair market value of a
share of our common stock on the date of grant.

     During the fiscal  year ended July 31,  1999,  the  following  non-employee
directors  were granted the options  listed below  pursuant to the formula under
the 1993 Stock Option Plan. The exercise  prices of the options are equal to the
fair market value of our common stock on the date of grant.

<TABLE>
<CAPTION>
Name                                                     Number of Options               Exercise Price              Expiration
-----------------------------------------------     ----------------------------     -----------------------     -------------------
<S>                                                           <C>                             <C>                     <C>
Stephen K. Carter ............................                15,000                          $0.29                   12/30/04
Donald R. Conklin ............................                15,000                          $0.29                   12/30/04
Martin F. Stadler ............................                15,000                          $0.29                   12/30/04
</TABLE>

Compensation Committee Interlocks and Insider Participation

     During the fiscal  year ended July 31,  1999,  the  members of our Board of
Directors  who served on the  Compensation  Committee  were  Stephen K.  Carter,
Donald R. Conklin and Martin F. Stadler.

                                       31
<PAGE>


Certain Relationships and Related Transactions

     On July 23,  1991,  the Board of  Directors  authorized  us to pay  Kuslima
Shogen an amount  equal to 15% of any  gross  royalties  which may be paid to us
from any license(s) with respect to our principal product,  ONCONASE(R),  or any
other  products  derived from amphibian  source  extract,  produced  either as a
natural, synthesized, and/or genetically engineered drug for which we own or are
a co-owner of the patent, or acquire such rights in the future, for a period not
to exceed  the life of the  patents.  If we  manufacture  and  market  the drugs
ourselves,  we will pay an amount  equal to 5% of gross sales from any  products
sold during the life of the patents.

     In August 1998, Ms. Shogen and Dr. Mikulski settled, and the court approved
the  settlement,  of a claim brought  against them in the United States District
Court,  District of New Jersey at Newark,  New Jersey,  by a  shareholder  under
Section 16(b) of the  Securities  Exchange Act of 1934, as amended,  for profits
alleged to have been  realized by Ms.  Shogen and Dr.  Mikulski in  transactions
involving our  securities  in 1988 and 1989.  Claims under Section 16(b) are for
profits  calculated  under  such  statute  to have been  realized  for sales and
purchases of our  securities  made within a six month  period.  In this case the
purchases  which  formed the basis for this claim  were  issuances  of shares of
stock to Ms. Shogen and Dr. Mikulski under  employment  agreements with us based
upon our achievement of certain  milestones.  No allegations of fraud were made.
Ms.  Shogen  agreed  to pay us  $91,971.00  and Dr.  Mikulski  agreed  to pay us
$72,903.00.  Such payments are to be made in a form  acceptable to us whether in
cash,  shares of our common stock or options to purchase our common stock,  with
25% of such  payments  having been made in August 1998 and the remainder of such
amounts  payable in three equal  installments in August 1999, 2000 and 2001. The
August 1998 payments were made by the cancellation of options to purchase 44,999
shares of common stock owned by Ms.  Shogen and the  cancellation  of options to
purchase  35,669 shares of common stock owned by Dr.  Mikulski.  In August 1999,
Ms. Shogen paid the balance in full by the  cancellation  of options to purchase
134,995 shares owned by Ms. Shogen and Dr. Mikulski paid an installment equal to
one-third  of the  balance by the  cancellation  of options to  purchase  35,367
shares owned by Dr. Mikulski.  In February 2000 Dr. Mikulski paid the balance in
full by the cancellation of options to purchase 31,599 shares owned by him.

     In December  1998,  we issued  115,000 and 50,000 stock  options to Gail E.
Fraser and Stanislaw M. Mikulski,  respectively, with an exercise price of $0.43
per share,  the fair market value of our common stock on the date of grant.  Our
Compensation  Committee  approved  the  grant of  these  options,  which  vested
immediately. Ms. Fraser resigned as our Vice President, Finance, Chief Financial
Officer and director  effective as of June 23, 1999.  As of April 30, 2000,  Ms.
Fraser exercised 80,000 of the 115,000 options.


                                       32
<PAGE>

         Security Ownership Of Certain Beneficial Owners And Management

     The  following  table  sets  forth  certain  information  concerning  stock
ownership of each person who is the beneficial  owner of five percent or more of
our outstanding common stock, each of the current directors, our Chief Executive
Officer and each of our other  executive  officers with annual  compensation  of
more than $100,000 and all  directors  and  executive  officers as a group as of
April 30,  2000.  Except as  otherwise  noted,  each  person has sole voting and
investment power with respect to the shares shown as beneficially owned.

<TABLE>
<CAPTION>
                                                                             Number                Percentage of
Directors, Officers or 5% Stockholders(1)(2)                              of Shares(3)           Stock Outstanding
---------------------------------------------------------------           ------------           -----------------

<S>                                                                       <C>                          <C>
Kuslima Shogen.................................................           2,376,343(4)                 12.2%
Stanislaw M. Mikulski..........................................             701,095(5)                  3.7%
Stephen K. Carter..............................................             103,750(6)                    *
Donald R. Conklin..............................................             159,250(7)                    *
Martin F. Stadler..............................................             161,250(8)                    *

All executive officers and directors as a group
(five persons) ................................................           3,501,688(9)                 17.3%
</TABLE>


----------

*    Less than one percent.

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

(2)  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 April 30,  2000 by (ii) the sum of (A) the
     number of shares of common stock  outstanding as of April 30, 2000 plus (B)
     the number of shares  issuable upon exercise of options or warrants held by
     such stockholder  which were exercisable as of April 30, 2000 or which will
     become exercisable within 60 days after April 30, 2000.

(3)  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.

(4)  Includes  1,127,723 shares underlying  options which were exercisable as of
     April 30, 2000 or which will become  exercisable within 60 days after April
     30, 2000.

(5)  Includes  339,845 shares  underlying  options which were  exercisable as of
     April 30, 2000 or which will become  exercisable within 60 days after April
     30, 2000.

(6)  Includes  103,750 shares  underlying  options which were  exercisable as of
     April 30, 2000 or which will become  exercisable within 60 days after April
     30, 2000.

(7)  Includes  93,750 shares  underlying  options which were  exercisable  as of
     April 30, 2000 or which will become  exercisable within 60 days after April
     30, 2000.

(8)  Includes  86,250 shares  underlying  options which were  exercisable  as of
     April 30, 2000 or which will become  exercisable within 60 days after April
     30, 2000 and 25,000 shares underlying warrants which were exercisable as of
     April 30, 2000 or which will become  exercisable within 60 days after April
     30, 2000.

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


                                       33
<PAGE>

                              SELLING STOCKHOLDERS

     On February 20, 1998, we completed a private placement that resulted in the
issuance of an  aggregate  of 2,337,150  shares of  restricted  common stock and
1,168,575  three-year  warrants to purchase an aggregate of 1,168,575  shares of
common stock at an exercise  price of $2.50 per share.  We filed a  registration
statement on Form S-3  registering  the shares of common stock and the shares of
common stock underlying the warrants both issued in connection with the February
1998 private  placement  on March 31,  1998.  The shares of common stock and the
shares of common stock underlying the warrants registered in connection with the
February 1998 private placement were  de-registered  effective October 31, 1999.
This  prospectus  relates to the offer and resale of 1,168,575  shares of common
stock  underlying the warrants issued in the February 1998 private  placement by
the holders.

     Sanders  Morris  Harris Inc.  (formerly  known as Harris,  Webb & Garrison,
Inc.), an investment banking firm located in Houston,  Texas, acted as placement
agent  in the  February  1998  private  placement  and  received  as part of its
compensation a three-year warrant to purchase 116,858 units at an exercise price
of $4.40 per unit.  Each unit consists of two shares of our common stock and one
three-year warrant to purchase one share of common stock at an exercise price of
$2.50 per share.  In May 1998,  warrants  to  purchase  1,500 of such units were
exercised  and the 3,000  shares  of  common  stock  underlying  the units  were
subsequently  sold. The warrants issued upon the exercise of these units has not
been  exercised  or sold.  Warrants  to purchase  an  additional  650 units were
exercised in June 1998 and the 1,300 shares of common stock  underlying the unit
were sold as well as the 650 shares that were  issued  upon the  exercise of the
warrants included in such units.  This prospectus  relates to the offer and sale
by the  placement  agent of the 345,624  shares of common stock  underlying  the
placement agent warrant.

     On October 10, 1997, we issued options to purchase  12,000 shares of common
stock at an exercise price of $3.91 per share to Expert  Medical  Consultants as
payment  for  services to be  rendered.  5,000 of such  options  have since been
cancelled.  The  remaining  options  vested as to 1,000  shares  per month  from
October  10,  1997  through  April  10,  1998 and  expire  five  years  from the
respective  vesting  date.  As of the date hereof,  all of the options are fully
vested and remain outstanding.  This prospectus relates to the offer and sale by
the option holder of 7,000 shares of common stock underlying the options.

     On October 1, 1998, we issued options to purchase  200,000 shares of common
stock at an  exercise  price of $1.00 per share to Sage  Partners as payment for
services to be rendered. 150,000 of such options were cancelled in November 1999
upon the cancellation of the contract with Sage Partners.  The remaining options
vested as to 2,500 shares per month from October 31, 1998 through  September 30,
1999 and as to 20,000 shares on October 1, 1999.  The options  expire five years
from the respective  vesting date. As of the date hereof, all of the options are
fully vested and remain  outstanding.  This prospectus  relates to the offer and
sale by the  option  holder of 50,000  shares of  common  stock  underlying  the
options.

     On March 30, 1994, we issued  options to purchase  379,678 shares of common
stock at an exercise price of $3.20 per share to Kuslima Shogen in  satisfaction
for money loaned to us. A total of 151,872 of such options have since terminated
or were cancelled. The remaining options expire as to 75,936 shares on March 30,
2001 and as to 75,935 shares on each of March 30, 2002 and March 30, 2003. As of
the  date  hereof,  the  remaining  227,806  options  remain  outstanding.  This
prospectus  relates to the offer and sale by the option holder of 227,806 shares
of common stock underlying the options by the holders.

     In February  1999,  we issued 3,000 shares of common stock to each of Doris
Graska and Gerald  Graska as payment  for  services  rendered.  This  prospectus
relates to the offer and resale by Doris and  Gerald  Graska of 6,000  shares of
common stock.

     In August 1999 and January  2000,  we issued  40,000 and 100,000  shares of
common  stock,  respectively,  to DZS  Computer  Solutions,  Inc. as payment for
services  rendered.  This  prospectus  relates  to the offer  and  resale by DZS
Computer Solutions, Inc. of 140,000 shares of common stock.


                                       34
<PAGE>


     In September 1998, January 1999, September 1999 and January 2000, we issued
13,717, 26,984, 14,600 and 20,365 shares of common stock, respectively,  to Mark
Jay for  payment of legal  services.  This  prospectus  relates to the offer and
resale by Mr. Jay of 75,666 shares of common stock.

     In February 2000, we completed two private  placements.  The first resulted
in the  issuance  of  187,500  units for an  aggregate  of  $375,000,  each unit
consisting of two shares of our common stock, one three-year warrant to purchase
one share of  common  stock at $3.25 per  share  and one  five-year  warrant  to
purchase  one  share of common  stock at $4.55 per  share.  The  second  private
placement  resulted in the issuance of 250,000 units for an aggregate  $250,000,
each unit consisting of two shares of our common stock,  one three-year  warrant
to  purchase  one  share of common  stock at $1.03  per share and one  five-year
warrant to purchase  one share of common  stock at $2.50 per share.  We will use
the net  proceeds  for  general  corporate  purposes,  including  the funding of
research and development  activities.  This prospectus  relates to the offer and
sale of 875,000  shares of common  stock and 875,000  shares  issuable  upon the
exercise of  warrants  to purchase  common  stock  issued in the  February  2000
private placements.

     We  are  required  to  maintain  the  effectiveness  of  this  registration
statement  for a period of two years from the date this  prospectus  is declared
effective.

Stock Ownership

     The table  below sets forth the number of shares of common  stock (a) owned
beneficially  by each of the selling  stockholders,  (b) offered by each selling
stockholder  pursuant to this prospectus,  (c) to be owned  beneficially by each
selling  stockholder after completion of the offering,  assuming that all of the
warrants and options held by the selling  stockholders  are exercised and all of
the shares offered in this prospectus are sold and that none of the other shares
held by the selling stockholders, if any, are sold, and (d) the percentage to be
owned by each selling  stockholder  after  completion of the offering,  assuming
that all of the  warrants  and  options  held by the  selling  stockholders  are
exercised  and all of the shares  offered in this  prospectus  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
(a) the shares of common  stock  underlying  the  warrants  and  options (b) the
issued and outstanding  shares of common stock owned by the selling  stockholder
as of April 30,  2000 and (c) the shares of common  stock  underlying  any other
options or warrants owned by the selling stockholder which are exercisable as of
April 30, 2000 or which will become  exercisable  within 60 days after April 30,
2000.  Except as otherwise  noted,  none of such persons or entities has had any
material relationship with us during the past three years.

     In connection  with the  registration of the shares of common stock offered
in this prospectus, we will supply prospectuses to the selling stockholders.

<TABLE>
<CAPTION>
                                                                                             Shares Owned
                                                         Shares                                   Upon               % of Shares
                                                       Owned Prior        Shares Being         Completion            Owned After
Name(1)                                                To Offering           Offered           Of Offering           Offering(2)
-----------------------------------------------        -----------        ------------       -------------           ------------
<S>                                                      <C>                <C>                 <C>                       <C>
Aries Domestic Fund, L.P.                                247,500            247,500                 --                    *
The Aries Fund, A Cayman Island Trust                    502,500            502,500                 --                    *
Berkley Corporation                                       12,500             12,500                 --                    *
Bridgewater Partners, L.P.                                25,000             25,000                 --                    *
Burke Jr., William R                                       3,000              3,000                 --                    *
Champagne, Corinne M                                      94,140             68,000             26,140                    *
C.S.L. Associates, L.P.                                   25,000             25,000                 --                    *
Cobbs, Jerald(3)(4)                                       63,549             63,549                 --                    *
Cranshire Capital, L.P.                                   31,250             31,250                 --                    *
</TABLE>



                                       35
<PAGE>


<TABLE>
<CAPTION>
                                                                                             Shares Owned
                                                         Shares                                   Upon               % of Shares
                                                       Owned Prior        Shares Being         Completion            Owned After
Name(1)                                                To Offering           Offered           Of Offering           Offering(2)
-----------------------------------------------        -----------        ------------       -------------           ------------
<S>                                                    <C>                  <C>                 <C>                    <C>
Curran Partners, L.P.                                     61,875             61,875                 --                    *
Davis, Richard H                                           5,000              5,000                 --                    *
Duncan, Robert D                                           5,000              5,000                 --                    *
DZS Computer Solutions, Inc.(5)                          140,000            140,000                 --                    *
EC Investment Ltd.                                       128,000             50,000             78,000                    *
Expert Medical Consultants, Inc.                           7,000              7,000                 --                    *
Garcia, Ray R                                                500                500                 --                    *
Garrison II, Robert E. (3)                                35,058             35,058                 --                    *
Graska, Doris L. (6)                                      59,030              3,000             53,030                    *
Graska, Gerald (7)                                        59,030              3,000             53,030                    *
Henry, Heather                                            20,400              5,000             15,400                    *
Henry, Kimberly A                                         20,400              5,000             15,400                    *
Henry, Robert R. (8)                                     166,300             15,000            151,300                    *
Huque, Khundker Selim                                      3,000              1,000              2,000                    *
Jay, Mark(9)                                             169,272             75,666             93,606                    *
Khondker, Zia (3)                                            420                420                 --                    *
Cowen & Co. Cust. FBO Brit W. King                         1,000              1,000                 --                    *
King, Brit (3)                                               120                120                 --                    *
Knutsen, A. Roy                                           11,250             11,250                 --                    *
Delaware Charter Guarantee and Trust
Company Trustee F/B/O Richard T. LeBuhn                   16,000              5,000             11,000                    *
First Trust Corp Robert LeBuhn Keogh (10)                 52,500             12,500             40,000                    *
Lowe, Colleen A                                           97,640             68,000             29,640                    *
McCash, James O. (11)                                  1,035,485            275,000            600,485                 2.68%
McCash, Donna M.(12)                                   1,035,485            160,000            600,485                 2.68%
McCash, David J                                           93,640             68,000             25,640                    *
McCash, Michael J                                         93,640             68,000             31,140                    *
Muniz, Charles(13)                                     1,110,000            750,000            110,000                    *
Muniz, Melba(14)                                       1,110,000            250,000            110,000                    *
Odin Partners, L.P.                                       56,250             18,750             37,500                    *
Paul L. Trump Trust U/A/Dtd 10/10/80,
Revised and Amended 1/9/96                                75,000             25,000             50,000                    *
Phillips, Charles B. & Deidre JT TEN                         250                250                 --                    *
Pisani, B. Michael (15)                                  150,000             45,000            105,000                    *
Ramsey III, J. Daniel (3)                                 74,670             74,670                 --                    *
Reza, Mashud M                                             2,500              2,500                 --                    *
Sanders Morris Harris Inc. (3)(16)                       171,363            171,363                  0                    *
Shogen, Kuslima (17)                                   2,376,343            227,806          2,148,537                11.00%
Stadler, Martin & Kristine JT TEN (18)                   161,250             25,000            136,250                    *
Sage Partners                                             50,000             50,000                 --                    *
Thompson, Mary M                                          97,640             68,000             29,640                    *
Raymond James & Associates Inc., CSDN
FBO David F Willardson                                     1,200              1,200                 --                    *
Willardson, David K. (19)                                  1,444              1,444                 --                    *
</TABLE>
----------

(*)  Less than one percent.

(1)  The last name of the individual selling stockholders is listed first.

(2)  Based upon shares of common stock  underlying  as of January 14, 2000 after
     giving effect to the exercise of shares of common stock underlying  options
     or warrants.

                                       36
<PAGE>


(3)  The shares offered  represent shares underlying the placement agent warrant
     issued in the February 1998 Private Placement.

(4)  Mr. Jerald Cobbs is a principal of HWG who acted as the placement  agent in
     the February 1998 Private Placement.

(5)  DZS  Computer  Solutions,  Inc. is our data  management  firm.  The 140,000
     shares offered represent shares issued for services rendered.

(6)  Doris  L.  Graska  is a  party  to our  supply  agreement.  Her  beneficial
     ownership  includes  3,000  shares  owned by her husband and 50,000  shares
     owned by R.P. Biologicals,  Inc., which is a corporation  controlled by her
     and her husband.

(7)  Gerald Graska is a party to our supply agreement.  His beneficial ownership
     includes  6,030  shares  owned by his wife and 50,000  shares owned by R.P.
     Biologicals, Inc., which is a corporation controlled by him and his wife.

(8)  Mr. Robert Henry was one of our former directors. His share ownership gives
     effect to shares underlying options he received as a director.

(9)  Mark Jay is our intellectual  property attorney.  The 75,666 shares offered
     represent shares issued for services rendered.

(10) Includes 15,000 shares held by First Trust Corp. C/F Robert Le Buhn Keogh.

(11) Includes  152,500  shares of common stock and 80,000 shares of common stock
     underlying warrants held in the name of Mr. McCash's wife, Donna M. McCash.

(12) Includes  602,985 shares of common stock and 175,000 shares of common stock
     underlying  warrants  held  in the  name of Mrs.  McCash's  husband,  James
     McCash.

(13) Mr.  Charles Muniz is deemed to  beneficially  own 250,000 shares of common
     stock that are  currently  held in the name of his wife,  Melba Muniz,  and
     110,000  shares owned by Digital  Creations,  Inc,  which is a  corporation
     controlled by Mr. Muniz and his wife.

(14) Mrs.  Melba Muniz is deemed to  beneficially  own 250,000  shares of common
     stock and  500,000  shares of common  stock  underlying  warrants  that are
     currently  held in the name of her  husband,  Charles  Muniz,  and  110,000
     shares owned by Digital Creations,  Inc, which is a corporation  controlled
     by Mrs. Muniz and her husband.

(15) B. Michael Pisani was one of our consultants  and his beneficial  ownership
     includes shares underlying options he received for services rendered.

(16) Sanders  Morris  Harris Inc.  (formerly  known as Harris,  Webb & Garrison,
     Inc.) acted as placement agent in the February 1998 private placement.  The
     shares offered represent shares underlying the placement agent warrant.

(17) Kuslima  Shogen is our Chief  Executive  Officer and Chairman of the Board.
     Ms.  Shogen  is also  one of our  principal  stockholders.  Her  beneficial
     ownership  includes  shares  underlying  options for services  rendered and
     money loaned to us.

(18) Mr. Martin F. Stadler is one of our directors and his share ownership gives
     effect to shares underlying options he received as a director.

(19) Mr.  David K.  Willardson's  offering  includes  444 shares of common stock
     underlying the placement agent warrant.


                                       37
<PAGE>


                            DESCRIPTION OF SECURITIES

     Our certificate of incorporation  provides for authorized  capital stock of
41,000,000 shares,  including 40,000,000 shares of common stock, par value $.001
per share, and 1,000,000 shares of preferred stock, par value $.001 per share.

Common Stock

     Holders  of our  common  stock  are  entitled  to one vote per share in the
election  of  directors  and on all  other  matters  on which  stockholders  are
entitled or permitted  to vote.  Holders of our common stock are not entitled to
cumulative voting rights. Therefore,  holders of a majority of the shares voting
for the election of  directors  can elect all of the  directors.  Subject to the
terms of any outstanding  series of preferred stock, the holders of common stock
are  entitled  to  dividends  in amounts  and at times as may be declared by the
Board  of  Directors  out  of  funds  legally  available.  Upon  liquidation  of
dissolution,  holders of our common stock are  entitled to share  ratably in all
net assets  available  for  distribution  to  stockholders  after payment of any
liquidation preferences to holders of our preferred stock. Holders of our common
stock have no redemption, conversion or preemptive rights.

Warrants

     1,168,575  shares of common stock covered by this  prospectus  are issuable
upon the exercise of warrants sold in the February 1998 private  placement.  All
of these shares of common stock  underlying  the warrants are  exercisable  at a
price of $2.50 per share for a period of three years from the date of grant.

     345,624 shares of common stock covered by this prospectus are issuable upon
the exercise of warrants  issued to the  placement  agent in the  February  1998
private  placement.  114,708  warrants are  exercisable  at an exercise price of
$4.40 per unit  which  consists  of two (2)  shares of common  stock and one (1)
three-year  warrant to  purchase  one (1) share of common  stock at an  exercise
price of $2.50 per share.

     875,000 shares of common stock covered by this prospectus are issuable upon
the exercise of warrants issued in the February 2000 private placements. 187,500
and 250,000 shares of common stock  underlying the warrants are exercisable at a
price of $3.25 and $1.03 per share,  respectively,  for a period of three  years
from the date of grant.  187,500 and 250,000  shares of common stock  underlying
warrants are exercisable at a price of $4.55 and $2.50 per share,  respectively,
for a five-year  period from the date of grant.  We currently  have  outstanding
warrants to purchase an aggregate of 2,201,699 shares of common stock.

Options

     284,806 shares of common stock covered by this prospectus are issuable upon
the  exercise of options.  Options to purchase  7,000 shares of common stock are
issuable upon the exercise of options which are  exercisable at a price of $3.91
for a period of five years from the vesting  date.  Options to purchase  227,806
shares of common stock are  exercisable at a price of $3.20 for a period of five
years from the vesting date.  Options to purchase  50,000 shares of common stock
are  exercisable  for a period of five years from the vesting date. At April 30,
2000, we had  outstanding  options issued to purchase  3,802,496  (including the
284,806 shares underlying  options covered by this prospectus)  shares of common
stock at an average purchase price of $2.64 per share.



                                       38
<PAGE>


                              PLAN OF DISTRIBUTION

     Shares of common  stock  currently  outstanding  and shares of common stock
issuable  upon exercise of the warrants and options  covered by this  prospectus
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,   concessions  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. Some of the selling stockholders may also sell some of their
shares of common stock  pursuant to Rule 144 under the  Securities  Act. We have
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, we 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.

     Some 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,  concessions 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 discounts and commissions under the Securities Act.

     The selling  stockholders  have represented to us that any purchase or sale
of our common  stock by them will be in  compliance  with the  Exchange  Act. In
general, Rule 102 under Regulation M under the Exchange Act prohibits any person
connected  with a  distribution  of our common stock 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, for a period of one business day prior to and subsequent to completion of
his participation in the distribution.

     During the distribution  period,  Rule 104 under Regulation M 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 104 prohibits
them from effecting any  stabilizing  transaction in  contravention  of Rule 104
with respect to the common stock.



                                       39
<PAGE>

                                  LEGAL MATTERS

     The validity of the shares to be offered by this  prospectus will be passed
upon for us by Dorsey & Whitney, LLP, New York, New York.

                                     EXPERTS

     Our  financial  statements as of July 31, 1999 and 1998 and for each of the
years in the  three-year  period ended July 31, 1999, and the period from August
24, 1981 (the date of inception) to July 31, 1999, have been included herein and
in the registration statement in reliance on the report of KPMG LLP, independent
certified public accountants, appearing elsewhere herein, and upon the authority
of said firm as experts in accounting and auditing.  The report of KPMG LLP with
respect to our financial  statements from inception to July 31, 1999 is based on
the report of Armus Harrison for the period from inception to July 31, 1992.

     The report of KPMG LLP  covering  the July 31,  1999  financial  statements
contains an  explanatory  paragraph  that states that our recurring  losses from
operations and net capital  deficiency raise substantial doubt about our ability
to continue as a going  concern.  The  financial  statements  do not include any
adjustments that might result from the outcome of that uncertainty.

                              AVAILABLE INFORMATION

     We are subject to the  informational  requirements of the Exchange Act and,
accordingly,  file reports, proxy statements and other information with the SEC.
These reports,  proxy  statements and other  information  filed with the SEC are
available  for  inspection  and  copying  at  the  public  reference  facilities
maintained by the SEC at Judiciary  Plaza, 450 Fifth Street,  N.W.,  Washington,
D.C.  20549.  The public may obtain  information  on the operation of the public
reference room by calling the SEC at 1-800-SEC-0330. The SEC maintains a site on
the World Wide Web at http://www.sec.gov that contains reports, proxy statements
and other information  regarding  registrants that filed electronically with the
SEC.

     We have filed with the SEC a  registration  statement  under the Securities
Act on  Form  S-1 to  register  with  the  SEC the  securities  offered  by this
prospectus. This prospectus is a part of that registration statement. As allowed
by SEC rules, this prospectus does not contain all of the information  contained
in the registration statement or the exhibits to that registration statement.



                                       40
<PAGE>

                              ALFACELL CORPORATION
                          (A Development Stage Company)

                                      Index

                                                                           Page

Independent Auditors' Report of KPMG LLP...................................F-2
Independent Auditors' Report of Armus, Harrison & Co.......................F-3

     Financial Statements:

     Balance Sheets - July 31, 1999 and 1998...............................F-5

     Statements of Operations - Years ended July 31, 1999, 1998
          and 1997 and the Period from August 24, 1981
          (Date of Inception) to July 31, 1999.............................F-6

     Statement of Stockholders' Equity (Deficiency)
          Period from August 24, 1981
          (Date of Inception) to July 31, 1999.............................F-7

     Statements of Cash Flows - Years ended July 31, 1999, 1998
          and 1997 and Period from August 24, 1981
          (Date of Inception) to July 31, 1999............................F-11

     Notes to Financial  Statements - Years ended July 31 1999, 1998
          and 1997 and the Period from August 24, 1981
          (Date of Inception) to July 31, 1999............................F-14

     Unaudited Balance Sheet - January 31, 2000...........................F-38

     Statements of  Operations  (unaudited)  - Six Months ended
          January 31, 2000 and 1999 and the Period from
          August 24, 1981 (Date of Inception) to January 31, 2000.........F-39

     Statements of Cash Flows  (unaudited)  - Six Months ended
          January 31, 2000 and 1999 and the Period from
          August 24, 1981 (Date of Inception) to January 31, 2000.........F-40

     Notes to Unaudited Financial Statement...............................F-42


                                      F-1
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                          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,  1999  and  1998,  and the  related
statements of operations,  stockholders' equity (deficiency), and cash flows for
each of the years in the  three-year  period  ended July 31, 1999 and the period
from August 24,  1981 (date of  inception)  to July 31,  1999.  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,  1999 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, 1999 and 1998, and the results of its
operations  and its cash  flows for each of the years in the  three-year  period
ended July 31, 1999 and the period from August 24, 1981 (date of  inception)  to
July 31, 1999 in conformity with generally accepted accounting principles.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  Note 2 to the
financial statements,  the Company has suffered recurring losses from operations
and has limited liquid resources which raise substantial doubt about its ability
to continue as a going  concern.  Management's  plans in regard to these matters
are also  described  in Note 2. The  financial  statements  do not  include  any
adjustments that might result from the outcome of this uncertainty.

                                                           /s/ KPMG LLP

                                                           KPMG LLP
Short Hills, New Jersey
November 2, 1999


                                      F-2
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

On  December  1, 1993,  certain  shareholders  of Armus  Harrison & Co.  ("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  herein,
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 of 1933,  as amended (the  "Securities
Act") on the basis of the use of such report in any  registration  statement  of
the Company into which such report is incorporated by reference. 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
herein, or, to its incorporation by reference into a registration statement, 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 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-3
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

The  accompanying  financial  statements  have been  prepared on a going concern
basis which  contemplates  the  realization  of assets and the  satisfaction  of
liability  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 to the
Notes of Financial  Statements,  indicates the uncertainties about the Company's
ability to continue as a going concern.  The financial statements do not include
any adjustments  relating to the  recoverability  and classification of recorded
asset  amounts and the amount of  classification  of  liabilities  that might be
necessary should the Company be unable to continue its existence.

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

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


                                      F-4
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                                 Balance Sheets

                             July 31, 1999 and 1998

<TABLE>
<CAPTION>

                                                                       1999            1998
                                                                   ------------    ------------
ASSETS
<S>                                                                <C>             <C>
Current assets:
    Cash and cash equivalents ..................................   $  1,383,133    $  5,099,453
    Other assets ...............................................        146,708         117,187
                                                                   ------------    ------------
        Total current assets ...................................      1,529,841       5,216,640
Property and equipment, net of accumulated depreciation and
    amortization of $944,830 in 1999 and $843,599 in 1998 ......        198,807         300,038
                                                                   ------------    ------------

        Total assets ...........................................   $  1,728,648    $  5,516,678
                                                                   ============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
    Current portion of long-term debt ..........................   $      6,727    $      9,175
    Accounts payable ...........................................        186,071         716,040
    Accrued expenses ...........................................        778,650       1,092,898
                                                                   ------------    ------------
        Total current liabilities ..............................        971,448       1,818,113

Long-term debt, less current portion ...........................           --             6,727
                                                                   ------------    ------------
        Total liabilities ......................................        971,448       1,824,840
                                                                   ------------    ------------

Commitments and contingencies

Stockholders' equity:
    Preferred stock, $.001 par value.  Authorized and unissued,
       1,000,000 shares at July 31, 1999 and 1998 ..............           --              --
    Common stock $.001 par value.  Authorized 40,000,000 shares;
       issued and outstanding 17,286,594 shares and 17,239,893
       shares at July 31, 1999 and 1998, respectively ..........         17,286          17,240
    Capital in excess of par value .............................     55,694,195      55,472,243
    Deficit accumulated during development stage ...............    (54,954,281)    (51,797,645)
                                                                   ------------    ------------
        Total stockholders' equity .............................        757,200       3,691,838
                                                                   ------------    ------------

        Total liabilities and stockholders' equity .............   $  1,728,648    $  5,516,678
                                                                   ============    ============
</TABLE>

See accompanying notes to financial statements.


                                      F-5
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                            Statements of Operations

                    Years ended July 31, 1999, 1998 and 1997,
                       and the Period from August 24, 1981
                      (Date of Inception) to July 31, 1999


<TABLE>
<CAPTION>

                                                                  August 24, 1981
                                                                      (date of
                                                                     inception)
                                                                  to July 31, 1999      1999            1998            1997
                                                                  ----------------  ------------    ------------    ------------

<S>                                                                 <C>                <C>             <C>             <C>
Revenues:
    Sales .......................................................   $    553,489            --              --              --
    Investment income ...........................................      1,308,020         168,372         311,822         442,572
    Other income ................................................         60,103            --              --              --
                                                                    ------------    ------------    ------------    ------------
                                                                       1,921,612         168,372         311,822         442,572
                                                                    ------------    ------------    ------------    ------------

Cost and expenses:
    Cost of sales ...............................................        336,495            --              --              --
    Research and development ....................................     34,088,629       2,401,945       5,264,578       3,862,716
    General and administrative ..................................     19,515,060         920,686       1,412,968       1,475,624
    Interest:
       Related parties ..........................................      1,033,960            --              --              --
       Others ...................................................      1,901,749           2,377          21,782         123,099
                                                                    ------------    ------------    ------------    ------------
                                                                      56,875,893       3,325,008       6,699,328       5,461,439
                                                                    ------------    ------------    ------------    ------------

         Net loss ...............................................   $(54,954,281)     (3,156,636)     (6,387,506)     (5,018,867)
                                                                    ============    ============    ============    ============

 Loss per basic and diluted common share ........................                   $      (0.18)   $      (0.40)   $      (0.34)
                                                                                    ============    ============    ============

 Weighted average number of shares outstanding ..................                     17,271,000      15,926,000      14,597,000
                                                                                    ============    ============    ============
</TABLE>

See accompanying notes to financial statements.


                                      F-6
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                 Statement of Stockholders' Equity (Deficiency)

                           Period from August 24, 1981
                      (Date of Inception) to July 31, 1999

<TABLE>
<CAPTION>

                                                                      Common Stock
                                                               --------------------------    Capital In       Common
                                                                                             Excess of       Stock to
                                                                 Number of                      par             be
                                                                  Shares        Amount         Value          Issued
                                                               -----------    -----------    -----------    -----------
<S>                                                              <C>          <C>            <C>             <C>
Issuance of shares to officers and stockholders for
  equipment, research and development, and expense
  reimbursement                                                    712,500    $       713    $   212,987           --
Issuance of shares for organizational legal service                 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           --

<CAPTION>

                                                                   Deficit
                                                                 Accumulated                   Deferred        Total
                                                                   During                   compensation,  Stockholders'
                                                                 Development   Subscription   restricted       Equity
                                                                    Stage       Receivable      stock       (Deficiency)
                                                                 -----------    ----------   -----------    -----------
<S>                                                              <C>            <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 service                     --            --            --            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)
</TABLE>


                                      F-7
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

            Statement of Stockholders' Equity (Deficiency), Continued

<TABLE>
<CAPTION>

                                                                     Common Stock
                                                             ---------------------------    Capital In      Common
                                                                                            Excess of      Stock to       '
                                                               Number of                       par             be
                                                                Shares         Amount         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           --

<CAPTION>

                                                               Deficit
                                                             Accumulated                     Deferred         Total
                                                                During                     compensation,   Stockholders'
                                                             Development    Subscription    restricted        Equity
                                                                 Stage       Receivable       stock        (Deficiency)
                                                             ------------    ----------   ------------    ------------

<S>                                                          <C>                   <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)
</TABLE>




                                      F-8
<PAGE>
                              ALFACELL CORPORATION
                          (A Development Stage Company)

            Statement of Stockholders' Equity (Deficiency), Continued

<TABLE>
<CAPTION>
                                                                     Common Stock
                                                             ---------------------------    Capital In      Common
                                                                                            Excess of      Stock to
                                                               Number of                       par             be
                                                                Shares         Amount         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                              49,600             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                                72,800             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

<CAPTION>

                                                               Deficit
                                                             Accumulated                     Deferred         Total
                                                                During                     compensation,   Stockholders'
                                                             Development    Subscription    restricted        Equity
                                                                 Stage        Receivable      stock        (Deficiency)
                                                              ------------    ----------   ------------    ------------
<S>                                                           <C>             <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)         --       (3,504,955)     (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                                                        (4,772,826)         --             --        (4,772,826)
                                                              ------------    ----------   ------------    ------------
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                        --            --             --          (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               --            --          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)
</TABLE>

                                      F-9
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

            Statement of Stockholders' Equity (Deficiency), Continued

<TABLE>
<CAPTION>

                                                                     Common Stock
                                                             ---------------------------    Capital In      Common
                                                                                            Excess of      Stock to
                                                               Number of                       par             be
                                                                Shares         Amount         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

Sale of shares to private investors, net                        2,953,327          2,953      8,969,655        (339,008)
Issuance of shares for services                                    19,995             20         70,858          (4,800)
Exercise of options at $2.50 - $3.87 per share                    566,700            567      1,657,633            --
Sale of warrants                                                     --             --           12,084            --
Issuance of options/warrants for services                            --             --           50,872            --
Common stock to be issued                                            --             --             --           258,335
Subscription receivable                                              --             --             --              --
Net loss                                                             --             --             --              --
                                                             ------------   ------------   ------------    ------------
Balance at July 31, 1996                                       13,859,209         13,859     47,023,529         258,335

Sale of shares to private investors, net                          112,000            112        503,888            --
Issuance of options for services                                     --             --           76,504            --
Exercise of options at $2.45 - $4.00 per share, net               729,134            729      2,620,359        (258,335)
Exercise of warrants at $5.00 per share, net                      147,450            148        737,102            --
Net loss                                                             --             --             --              --
                                                             ------------   ------------   ------------    ------------
Balance at July 31, 1997                                       14,847,793         14,848     50,961,382            --

Sale of shares to private investors, net                        2,337,150          2,337      4,199,877            --
Issuance of options for services                                     --             --          199,954            --
Exercise of warrants at $2.20 - $2.50 per share                     4,950              5         11,080            --
Issuance of shares for services, net                               50,000             50         99,950            --
Net loss                                                             --             --             --              --
                                                             ------------   ------------   ------------    ------------
Balance at July 31, 1998                                       17,239,893         17,240     55,472,243            --

Issuance of options for services                                     --             --          205,593            --
Issuance of shares for services, net                               46,701             46         16,359            --
Net loss                                                             --             --             --              --
                                                             ------------   ------------   ------------    ------------
Balance at July 31, 1999                                       17,286,594   $     17,286   $ 55,694,195    $       --
                                                             ============   ============   ============    ============

<CAPTION>

                                                               Deficit
                                                             Accumulated                        Deferred         Total
                                                                During                       compensation,   Stockholders'
                                                             Development      Subscription     restricted        Equity
                                                                 Stage         Receivable         stock       (Deficiency)
                                                              ------------    ------------    ------------    ------------
<S>                                                           <C>             <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)

Sale of shares to private investors, net                              --              --              --         8,633,600
Issuance of shares for services                                       --              --              --            66,078
Exercise of options at $2.50 - $3.87 per share                        --              --              --         1,658,200
Sale of warrants                                                      --              --              --            12,084
Issuance of options/warrants for services                             --              --              --            50,872
Common stock to be issued                                             --              --              --           258,335
Subscription receivable                                               --          (254,185)           --          (254,185)
Net loss                                                        (2,942,152)           --              --        (2,942,152)
                                                              ------------    ------------    ------------    ------------
Balance at July 31, 1996                                       (40,391,272)       (254,185)           --         6,650,266

Sale of shares to private investors, net                              --              --              --           504,000
Issuance of options for services                                      --              --              --            76,504
Exercise of options at $2.45 - $4.00 per share, net                   --           254,185            --         2,616,938
Exercise of warrants at $5.00 per share, net                          --              --              --           737,250
Net loss                                                        (5,018,867)           --              --        (5,018,867)
                                                              ------------    ------------    ------------    ------------
Balance at July 31, 1997                                       (45,410,139)           --              --         5,566,091

Sale of shares to private investors, net                              --              --              --         4,202,214
Issuance of options for services                                      --              --              --           199,954
Exercise of warrants at $2.20 - $2.50 per share                       --              --              --            11,085
Issuance of shares for services, net                                  --              --              --           100,000
Net loss                                                        (6,387,506)           --              --        (6,387,506)
                                                              ------------    ------------    ------------    ------------
Balance at July 31, 1998                                       (51,797,645)           --              --         3,691,838

Issuance of options for services                                      --              --              --           205,593
Issuance of shares for services, net                                  --              --              --            16,405
Net loss                                                        (3,156,636)           --              --        (3,156,636)
                                                              ------------    ------------    ------------    ------------
Balance at July 31, 1999                                      $(54,954,281)   $       --      $       --      $    757,200
                                                              ============    ============    ============    ============
</TABLE>

See accompanying notes to financial statements


                                      F-10
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                            Statements of Cash Flows

                    Years ended July 31, 1999, 1998 and 1997,
                       and the Period from August 24, 1981
                      (Date of Inception) to July 31, 1999

<TABLE>
<CAPTION>

                                                                   August 24, 1981
                                                                       (date of
                                                                    inception) to
                                                                       July 31,
                                                                         1999            1999            1998            1997
                                                                     ------------    ------------    ------------    ------------
Cash flows from operating activities:
<S>                                                                  <C>             <C>             <C>             <C>
  Net loss                                                           $(54,954,281)   $ (3,156,636)   $ (6,387,506)   $ (5,018,867)
  Adjustments to reconcile net loss to net cash used in
    operating activities:
      Gain on sale of marketable securities                               (25,963)           --              --              --
      Depreciation and amortization                                     1,324,095         101,231         102,836          72,799
      Loss on disposal of property and equipment                           18,926            --              --              --
      Noncash operating expenses                                        5,372,472         208,053         199,954          76,504
      Amortization of deferred compensation                            11,442,000            --              --              --
      Amortization of organization costs                                    4,590            --              --              --
      Changes in assets and liabilities:
       (Increase) decrease in loan receivable, related party                 --              --              --           112,250
       (Increase) decrease in other current assets                       (146,708)        (29,521)         47,919        (101,256)
       Decrease in other assets                                            36,184            --              --            31,877
       Increase in loans and interest payable, related party              744,539            --              --              --
       Increase (decrease) in accounts payable                            379,967        (513,338)        438,336         188,168
       Increase in accrued payroll and expenses, related parties        2,348,145            --              --              --
       Increase (decrease) in accrued expenses                          1,320,163        (314,248)        399,057         531,628
                                                                     ------------    ------------    ------------    ------------
           Net cash used in operating activities                      (32,135,871)     (3,704,459)     (5,199,404)     (4,106,897)
                                                                     ------------    ------------    ------------    ------------

Cash flows from investing activities:
      Purchase of marketable securities                                  (290,420)           --              --              --
      Proceeds from sale of marketable equity securities                  316,383            --              --              --
      Purchase of property and equipment                               (1,369,261)           --           (75,315)       (252,066)
      Patent costs                                                        (97,841)           --              --              --
                                                                     ------------    ------------    ------------    ------------
           Net cash used in investing activities                       (1,441,139)           --           (75,315)       (252,066)
                                                                     ------------    ------------    ------------    ------------
</TABLE>


                                      F-11
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                       Statements of Cash Flows, Continued

<TABLE>
<CAPTION>

                                                                   August 24, 1981
                                                                       (date of
                                                                    inception) to
                                                                       July 31,
                                                                         1999            1999            1998            1997
                                                                     ------------    ------------    ------------    ------------
Cash flows from financing
<S>                                                                  <C>             <C>             <C>             <C>
  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                                               2,410,883            --              --             4,200
  Reduction of bank debt and long-term debt                            (2,918,728)         (9,175)     (1,381,416)        (92,578)
  Proceeds from issuance of common stock, net                          26,805,447          (2,686)      4,202,214         504,000
  Proceeds from exercise of stock options and warrants, net             5,460,673            --            11,085       3,354,188
  Proceeds from issuance of convertible debentures                        347,000            --              --              --
                                                                     ------------    ------------    ------------    ------------
      Net cash provided by financing activities                        34,960,143         (11,861)      2,831,883       3,769,810
                                                                     ------------    ------------    ------------    ------------

      Net increase (decrease) in cash and cash equivalents              1,383,133      (3,716,320)      2,442,836        (589,153)
Cash and cash equivalents at beginning of period                             --         5,099,453       7,542,289       8,131,442
                                                                     ------------    ------------    ------------    ------------

Cash and cash equivalents at end of period                           $  1,383,133    $  1,383,133       5,099,453    $  7,542,289
                                                                     ============    ============    ============    ============

Supplemental disclosure of cash flow information - interest paid     $  1,648,733    $      2,378    $     21,782    $    134,845
                                                                     ============    ============    ============    ============


Noncash financing activities:
  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    $       --      $       --      $       --
                                                                     ============    ============    ============    ============

  Conversions of accounts payable to common stock                    $    193,986    $     16,631    $    100,000    $       --
                                                                     ============    ============    ============    ============
</TABLE>


                                      F-12
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                       Statements of Cash Flows, Continued

<TABLE>
<CAPTION>

                                                                   August 24, 1981
                                                                       (date of
                                                                    inception) to
                                                                       July 31,
                                                                         1999            1999            1998           1997
                                                                     ------------    ------------    ------------   ------------

<S>                                                                  <C>             <C>             <C>            <C>

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      $       --      $     --       $     --
                                                                     ==========      ============    ==========     ==========

Issuance of common stock for services rendered                       $    2,460      $      2,460    $     --       $     --
                                                                     ==========      ============    ==========     ==========
</TABLE>


See accompanying notes to financial statements.


                                      F-13
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                          Noted to Financial Statements

                    Years ended July 31, 1999, 1998 and 1997
                       and the Period From August 24, 1981
                      (Date of Inception) to July 31, 1999

(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 anti-cancer drugs and anti-viral  agents. 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.

     The  Company's  current  operations  encompass  all the risks  inherent  in
     discovering and developing a new drug, including:  an uncertainty regarding
     the timing and amount of future  revenues to be derived from the  Company's
     technology;  obtaining  future capital as needed;  attracting and retaining
     key personnel;  and a business  environment  with  heightened  competition,
     rapid technological change and strict government regulations.

     Use of Estimates

     The  preparation  of  financial  statements  requires  management  to  make
     estimates and assumptions  that affect reported  amounts and disclosures in
     these  financial  statements.   Actual  results  could  differ  from  those
     estimates.

     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 three to seven  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.

     Cash Equivalents

     The Company  considers all highly  liquid  investments  with  maturities of
     three months or less, at the time of purchase, to be cash equivalents.


                                      F-14
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued

(1)  Summary of Significant Accounting Policies, (continued)

     Research and Development

     Research and development costs are expensed as incurred.

     Fair Value of Financial Instruments

     For all financial instruments, their carrying value approximates fair value
     due to the short maturity of those instruments.

     Comprehensive Income (Loss)

     Effective  August 1, 1998,  the  Company  adopted  Statement  of  Financial
     Accounting Standards No. 130 ("SFAS 130"), Reporting  Comprehensive Income.
     SFAS  130   establishes   new  rules  for  the  reporting  and  display  of
     comprehensive  income  and  its  components.  The net  loss of  $3,157,000,
     $6,388,000 and $5,019,000, recorded for the years ended July 31, 1999, 1998
     and  1997,  respectively,  is equal  to the  comprehensive  loss for  those
     periods.

     Earnings Per Common Share

     "Basic"  earnings per common  share  equals net income  divided by weighted
     average common shares outstanding during the period. "Diluted" earnings per
     common  share  equals net income  divided  by the sum of  weighted  average
     common shares  outstanding during the period plus common stock equivalents.
     The  Company's  Basic and Diluted per share  amounts are the same since the
     assumed exercise of stock options and warrants are all  anti-dilutive.  The
     amount of options and warrants excluded from the calculation was 5,894,875,
     5,911,557 and 4,592,631 at July 31, 1999, 1998 and 1997, respectively.

     Long-Lived Assets

     The Company  reviews  long-lived  assets for impairment  whenever events or
     changes in business  circumstances  occur that  indicate  that the carrying
     amount of the assets  may not be  recoverable.  The  Company  assesses  the
     recoverability   of  long-lived  assets  held  and  to  be  used  based  on
     undiscounted  cash  flows,  and  measures  the  impairment,  if any,  using
     discounted  cash flows.  SFAS No. 121 has not had a material  impact on the
     Company's financial position, operating results or cash flows.

     Stock Option Plans

     Prior to August 1, 1996,  the Company  accounted for its stock option plans
     in accordance  with the  provisions of  Accounting  Principles  Board (APB)
     Opinion  No. 25,  Accounting  for Stock  Issued to  Employees,  and related
     interpretations.  As such,  compensation  expense  would be recorded on the
     date of grant only if the  current  market  price of the  underlying  stock
     exceeded the exercise  price.  On August 1, 1996, the Company  adopted SFAS
     No. 123, Accounting for Stock-Based Compensation, which permits entities to
     recognize  as  expense  over  the  vesting  period  the  fair  value of all
     stock-based awards on the date of grant.  Alternatively,  SFAS No. 123 also
     allows  entities to continue to apply the  provisions of APB Opinion No. 25
     and  provide  pro  forma  net  income  and pro  forma  earnings  per  share
     disclosures for employee stock option grants as if the


                                      F-15
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued


(1)  Summary of Significant Accounting Policies, (continued)

     fair-value method defined in SFAS No. 123 had been applied. The Company has
     elected to  continue  to apply the  provisions  of APB  Opinion  No. 25 and
     provide pro forma  disclosure in accordance with the provisions of SFAS No.
     123.

(2)  Liquidity

     The  Company  has  reported  net  losses  of  $3,156,636,  $6,387,506,  and
     $5,018,867  for the  fiscal  years  ended  July 31,  1999,  1998 and  1997,
     respectively. The loss from date of inception, August 24, 1981, to July 31,
     1999  amounts  to  $54,954,281.   Also,  the  Company  has  limited  liquid
     resources.  These  factors  raise  substantial  doubt  about its ability to
     continue as a going  concern.  The financial  statements do not include any
     adjustments  relating to the  recoverability and classification of reported
     asset amounts or the amounts or  classification  of liabilities which might
     result from the outcome of this uncertainty.

     Until the Company's operations generate significant revenues, cash reserves
     will continue to fund  operations.  To date, a  significant  portion of the
     Company's financing has been through private placements of common stock and
     warrants,  the issuance of common  stock for stock  options  exercised  and
     services  rendered,  debt financing and financing provided by the Company's
     Chief  Executive  Officer.  The  Company  believes  that  its cash and cash
     equivalents as of July 31, 1999 will be sufficient to meet its  anticipated
     cash needs through  January 2000.  The report of the Company's  independent
     auditors on the Company's financial statements,  included elsewhere herein,
     includes an explanatory paragraph which states that the Company's recurring
     losses and  limited  liquid  resources  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.

     The  Company's  continued  operations  will  depend on its ability to raise
     additional funds through various  potential sources such as equity and debt
     financing,  collaborative agreements, strategic alliances, sale of tax loss
     carryforwards  and research and  development  tax credits and revenues from
     the  commercial  sale of ONCONASE,  however there can be no assurance  that
     such additional  funds will become  available.  The Company is currently in
     discussion with several potential  strategic  alliance partners for further
     development  and marketing of ONCONASE and the other potential new products
     in the Company's pipeline,  however there can be no assurance that any such
     alliances will materialize.  The ability of the Company to raise additional
     capital  through the sale of its securities  will primarily be dependent on
     the  outcome of the Phase III  clinical  trial for  unresectable  malignant
     mesothelioma.  However,  the  ability  to raise  funding at that time maybe
     dependent  upon  other  factors   including  without   limitation,   market
     conditions,  and  there  can  be no  assurance  that  such  funds  will  be
     available. The Company is in the process of analyzing the Phase III data of
     its clinical trial for unresectable  malignant  mesothelioma in preparation
     for a Pre-NDA meeting with the FDA.

     New  Jersey  has  enacted   legislation   permitting   certain  New  Jersey
     corporations  to sell NOLs.  The Company has state NOLs available for sale.
     In  October  1999,  the  Company  was  notified  by the  state  that it has
     qualified to sell their NOLs.  The Company  expects to receive net proceeds
     of  approximately  $675,000  by  January  2000.  However,  there  can be no
     assurance  that the  Company  will be able to find a buyer for its NOLs and
     that such funds will be available in a timely manner.


                                      F-16
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued


(2)  Liquidity, (continued)

     The  Company's  Common Stock was delisted from The Nasdaq  SmallCap  Market
     effective  at the close of business  April 27, 1999 for failing to meet the
     minimum bid price  requirements set forth in the NASD Marketplace Rules. As
     of April  28,  1999,  the  Company's  Common  Stock  was  traded on the OTC
     Bulletin Board under the symbol "ACEL".  Delisting of the Company's  Common
     Stock from  Nasdaq,  could have a material  adverse  effect on the  Company
     including its ability to raise additional  capital,  stockholder  liquidity
     and price of the Company's Common Stock.

(3)  Property and Equipment

     Property and equipment, at cost, consists of the following at July 31:

                                             1999                 1998
                                        ----------------    ------------------

          Laboratory equipment........    $  755,040           $  755,040

          Office equipment............       290,764              290,764

          Leasehold improvements......        97,833               97,833
                                          ----------           ----------

                                          $1,143,637           $1,143,637
                                          ==========           ==========

(4)  Long-term Debt

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

                                                               1999       1998
                                                              ------    -------

          Notes payable, interest at 8.45%, maturing
             through July 1999, secured by equipment.......   $  --     $ 1,520

          Note payable in monthly  installments of $729,
             including principal and interest
             commencing April 1996 and each
             month thereafter until May 2000,
             secured by equipment..........................    6,727     14,382
                                                              ------    -------

                                                               6,727     15,902

          Less current portion.............................       --    $ 6,727
                                                              ------    -------

                                                              $6,727    $ 9,175
                                                              ======    =======

(5)  Leases

     The Company leases its facility under a five-year  operating lease which is
     due to expire on December 31, 2001.  The annual  rental  obligation,  which
     commenced  January 1, 1997, is $96,775 and is subject to annual  escalation
     amounts.  Rent expense  charged to operations  was $108,000,  $97,000,  and
     $76,000 in 1999, 1998 and 1997, respectively.

     Future  minimum lease  payments  under  noncancellable  leases for the next
     three years ending July 31 are as follows:


                                      F-17
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued

(5)  Leases, (continued)

                                                    Operating
                                                      Leases
                                                 ----------------
          2000............................        $  127,497

          2001............................           136,000

          2002............................            56,667

(6)  Stockholders' Equity

     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.

     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

                                      F-18
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued

(6)  Stockholders' Equity, (continued)

     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 exercise 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.

     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 fair value of
     these shares was recorded as deferred  compensation  and was 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 upon 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 was
     recorded as deferred compensation and was 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 the fiscal  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.


                                      F-19
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued

(6)  Stockholders' Equity, (continued)

     During the fiscal  year ended July 31,  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 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 the common stock was charged to operations.

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

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

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

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


                                      F-20
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued


(6)  Stockholders' Equity, (continued)

     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  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
     per  share  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 years ended July 31, 1995 and 1996, 322,500 and
     228,833  options  expired,  respectively.  A total of 42,167 options due to
     expire on July 31, 1995 were  extended to July 31, 1996 and their  exercise
     price was reduced to $2.50.

     During the fiscal year ended July 31, 1996,  35,834  options were exercised
     resulting in net proceeds to the Company of approximately $89,600.

     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 common stock 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.  These options were exercised in September 1996 resulting
     in net proceeds to the Company of $100,000.

     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.  Warrants for the purchase of 147,450  shares were
     exercised  during  fiscal 1997  resulting in net proceeds to the Company of
     $737,250. The remaining 652,550 warrants expired during fiscal 1997.

     During the fiscal year ended July 31, 1994,  400,000 shares of common stock
     were issued to the Company's 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.


                                      F-21
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued


(6)  Stockholders' Equity, (continued)

     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  warrants  expired  during  fiscal  1998.  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 and  warrants to purchase
     40,000 shares of common stock. The warrants expired during fiscal 1998.

     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.

     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 the common
     stock was charged to operations.

     On September 29, 1995, the Company completed a private placement  resulting
     in the issuance of 1,925,616 shares of 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.  Of these  shares  1,935 were issued for services
     rendered  to the  Company.  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 for approximately 820,000
     shares  received  during the fiscal year ended July 31, 1995.  The warrants
     expired in October 1998.

     As  consideration  for the extension of the Company's  term loan  agreement
     with its bank,  the Company  granted the bank a warrant 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 expired on August 31, 1997.


                                      F-22
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued


(6)  Stockholders' Equity, (continued)

     In June 1996, the Company sold in a private  placement  1,515,330 shares of
     common stock and three-year  warrants to purchase  313,800 shares of common
     stock at an exercise price of $7.50 per share. Of these shares, 12,000 were
     issued for  services  rendered to the  Company.  The common  stock was sold
     alone at a per share price of $3.70, in combination  with warrants at a per
     unit price of $12.52 and warrants were sold alone at a per warrant price of
     $1.42. Each unit consisted of three shares of common stock and one warrant.
     The Company received proceeds of approximately  $5.7 million.  The warrants
     have expired in August and September 1999.

     In June 1996, the Company issued 10,000  five-year stock options as payment
     for services rendered.  The options vested immediately and have an exercise
     price of $4.95 per share.  The Company  recorded  research and  development
     expense  of $28,260  which was the fair  value of the stock  options on the
     date of issuance.

     During the fiscal year ended July 31, 1996,  207,316 shares of common stock
     were sold from October to April 1996 at per share prices ranging from $3.60
     to $4.24 resulting in proceeds of approximately $808,000.

     During the fiscal year ended July 31,  1996,  656,334  stock  options  were
     exercised by both related and unrelated  parties  resulting in net proceeds
     of approximately $1.9 million to the Company. Of these shares,  89,634 were
     issued  subsequent  to July 31, 1996.  The  exercise  prices of the options
     ranged from $2.50 to $3.87 per share.

     In August 1996,  the Company  issued  10,000 stock options with an exercise
     price of $4.69 per share exercisable for five years as payment for services
     to be rendered.  An equal portion of these options  vested  monthly for one
     year  commencing  September  1, 1996.  The  Company  recorded  general  and
     administrative  expense  of  $27,900  which was the fair value of the stock
     options on the date of issuance.

     In March 1997,  the Company  issued 112,000 shares of common stock at $4.50
     per share in a private  placement  to a single  investor  resulting  in net
     proceeds of $504,000 to the Company.

     In May 1997, the Company issued 100,000 stock options to a director with an
     exercise price of $5.20 per share as payment for serving as Chairman of the
     Scientific  Advisory Board (the "SAB").  These options will vest as follows
     provided the director is then serving as Chairman of the SAB at the time of
     vesting:  10,000 vested  immediately,  10,000 after one full calendar year,
     10,000 annually for each of the following three years and 50,000 on May 13,
     2002.  The  vesting  of the  50,000  options  which vest in May 2002 may be
     accelerated  upon the  occurrence of the following  events:  25,000 options
     upon the good faith  determination by the Company's Board of Directors that
     a  substantive  collaborative  agreement  with  a  major  biopharmaceutical
     company was a result of Dr.  Carter's  efforts and 25,000  options upon the
     good faith  determination  by the  Company's  Board of  Directors  that Dr.
     Carter  made a material  contribution  towards  the  approval by the United
     States  Food and Drug  Administration  of a New  Drug  Application  for the
     marketing of ONCONASE in the United States.  The Company recorded  research
     and development expense of $192,100 which was the fair value on the date of
     issuance of that  portion of the stock  options  that had vested as of July
     31, 1999.


                                      F-23
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued

(6)  Stockholders' Equity, (continued)

     During the fiscal year ended July 31,  1997,  639,500  stock  options  were
     exercised by both related and unrelated  parties  resulting in net proceeds
     of  approximately  $2.6 million to the Company.  The exercise prices of the
     options ranged from $2.45 to $4.00 per share.

     During the fiscal year ended July 31, 1997, 147,450 warrants were exercised
     by  both  related  and  unrelated  parties  resulting  in net  proceeds  of
     approximately  $737,250 to the Company.  The exercise price of the warrants
     was $5.00 per share.

     In October 1997, the Company issued 75,000 stock options to a director with
     an  exercise  price of $3.66 per share as  payment  for  non-board  related
     services to be rendered. These options will vest as follows provided he has
     been serving  continuously  on the Company's board of directors at the time
     of vesting: 10,000 vested immediately; 10,000 after one full calendar year;
     10,000  annually  for each of the  following  three  years;  and  25,000 on
     October 31,  2002.  The vesting and  exercisability  of the 25,000  options
     which  vest  in  October  2002  may be  accelerated  upon  the  good  faith
     determination  of the  Company's  Board  of  Directors  that a  substantive
     collaborative agreement with a major  pharmaceutical/biotechnology  company
     was a  direct  result  of the  director's  efforts.  A  total  general  and
     administrative  expense of  $185,600  is being  amortized  over a five-year
     period which  commenced in October 1997.  As of July 31, 1999,  the Company
     recorded general and administrative expense of $86,800, based upon the fair
     value of such  75,000  options  on the  date of  issuance,  amortized  on a
     straight-line basis over the vesting period of the grant.

     In October 1997,  the Company  issued 12,000  five-year  stock options to a
     consultant  with an  exercise  price of $3.91  per  share  as  payment  for
     services to be rendered. An equal portion of these options vest monthly and
     are to be amortized over a one-year period which commenced in October 1997.
     In May 1998, the Company  terminated  the services of the consultant  which
     resulted in the cancellation of 5,000 options. The Company recorded a total
     research and  development  expense for the  remaining  7,000 options in the
     amount of $15,800, based upon the fair value of such options on the date of
     issuance, amortized on a straight-line basis over the vesting period of the
     grant.

     On December 9, 1997,  the  stockholders  authorized  the  amendment  of the
     Company's Certificate of Incorporation to increase the number of authorized
     shares  of  common  stock,  par  value  $.001  from  25,000,000  shares  to
     40,000,000 shares.

     On December 9, 1997, the  stockholders  approved the 1997 Stock Option Plan
     (the "1997  Plan").  The total number of shares of common stock  authorized
     for  issuance  upon  exercise  of  options  granted  under the 1997 Plan is
     2,000,000.  Options  are  granted at fair  market  value on the date of the
     grant and generally are  exercisable in 20%  increments  annually over five
     years  starting one year after the date of grant and  terminate  five years
     from their initial exercise date.


                                      F-24
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued


(6)  Stockholders' Equity, (continued)

     On January 23, 1998 the  Securities  and  Exchange  Commission  (the "SEC")
     declared  effective a registration  statement on Form S-3 for the offer and
     sale by certain  stockholders of up to 3,734,541 shares of common stock. Of
     these shares (i) an  aggregate  of 2,737,480  shares were issued to private
     placement investors in private placement  transactions which were completed
     during the period from March 1994 through March 1997 (the "Earlier  Private
     Placements"),  (ii) an  aggregate  of  409,745  shares  are  issuable  upon
     exercise of warrants  which were issued to private  placement  investors in
     the Earlier Private Placements and (iii) an aggregate of 587,316 shares may
     be issued, or have been issued,  upon exercise of options which were issued
     to option holders in certain other private transactions. As a result of the
     delisting of the Company's  Common Stock from the Nasdaq  SmallCap  Market,
     upon the filing of the Company's  Annual Report on Form 10-K for the fiscal
     year ended July 31, 1999 the Company no longer  qualified  for the use of a
     Form  S-3   registration   statement  for  this  offering  and  thus,  this
     registration statement is no longer effective.

     In February 1998, the Company completed the February 1998 Private Placement
     primarily  to  institutional  investors  which  resulted in the issuance of
     1,168,575  units at a unit price of $4.00.  Each unit  consisted of two (2)
     shares of the Company's common stock, par value $.001 per share and one (1)
     three-year warrant to purchase one (1) share of common stock at an exercise
     price of $2.50 per share.  The Company  received  proceeds of approximately
     $4,202,000,   net  of  costs  associated  with  the  private  placement  of
     approximately  $472,000.  The  placement  agent also  received  warrants to
     purchase an additional  116,858 units comprised of the same securities sold
     to  investors  at an  exercise  price  of  $4.40  per  unit  as part of its
     compensation.

     In March 1998, the Company entered into a conversion  agreement with one of
     its raw  material  suppliers  (the  "Supplier")  for the  conversion  of an
     outstanding payable (the "Conversion  Agreement") into 50,000 shares of the
     Company's Common Stock. Pursuant to the Conversion  Agreement,  the Company
     issued 50,000 shares of Common Stock to the Supplier. The fair value of the
     Common Stock approximated the outstanding payable amount of $100,000.

     In March 1998,  the Company  issued 75,000 stock options to a director with
     an  exercise  price of $2.80 per share as  payment  for  non-board  related
     services to be rendered. These options will vest as follows provided he has
     been serving  continuously  on the Company's board of directors at the time
     of vesting: 10,000 vested immediately; 10,000 after one full calendar year;
     10,000 annually for each of the following three years;  and 25,000 on March
     24, 2003. The vesting and  exercisability  of the 25,000 options which vest
     in March 2003 may be accelerated  upon the good faith  determination of the
     Company's Board of Directors that a substantive collaborative agreement and
     licensing      or      financing      arrangement      with     a     major
     pharmaceutical/biotechnology  company was a direct result of the director's
     efforts.  A total general and  administrative  expense of $138,100 is being
     amortized over a five-year period which commenced in March 1998. As of July
     31,  1999,  the  Company  recorded  general and  administrative  expense of
     $52,900,  based upon the fair value of such  75,000  options on the date of
     issuance, amortized on a straight-line basis over the vesting period of the
     grant.


                                      F-25
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued

(6)  Stockholders' Equity, (continued)

     On April 20, 1998 the SEC declared  effective a  registration  statement on
     Form S-3 for the offer and sale by certain  stockholders of up to 3,918,299
     shares of common  stock.  Of these  shares (i) an  aggregate  of  2,337,150
     shares of Common  Stock were issued to the private  placement  investors in
     the February 1998 Private Placement,  (ii) an aggregate of 1,168,575 shares
     may be issued  upon  exercise  of the  Warrants  which  were  issued to the
     private placement  investors in the February 1998 Private Placement,  (iii)
     350,574  shares may be issued  upon the  exercise  of the  Placement  Agent
     Warrant  which  was  issued to the  placement  agent in the  February  1998
     Private  Placement and the Warrants issuable upon exercise of the Placement
     Agent Warrant, (iv) 50,000 shares of Common Stock were issued to a Supplier
     in connection with conversion of an outstanding  accounts payable,  and (v)
     12,000  shares may be issued upon the exercise of options which were issued
     as payment for services to be rendered. As a result of the delisting of the
     Company's Common Stock from the Nasdaq SmallCap Market,  upon the filing of
     the Company's Annual Report on Form 10-K for the fiscal year ended July 31,
     1999 the Company no longer qualified for the use of a Form S-3 registration
     statement for this  offering and thus,  this  registration  statement is no
     longer effective.

     During  the  fiscal  year  ended  July 31,  1998,  the  Company  issued 833
     three-year  stock options as payment for services  rendered in August 1997.
     The options  vested thirty days from the issuance date and have an exercise
     price of $4.47 per share.  The total  general  and  administrative  expense
     recorded  for these  options was $1,700,  based upon the fair value of such
     options on the date of issuance.

     During the fiscal  year ended July 31,  1998,  the  Company  issued  15,000
     three-year  stock  options  with an  exercise  price of $4.15  per share as
     payment for services to be rendered. An equal portion of these options vest
     monthly and a total general and administrative  expense of $30,000 is being
     amortized  over a one-year  period  which  commenced  September  1997.  The
     Company also issued 5,000  three-year  stock options with an exercise price
     of $4.15  per  share as  payment  for  services  to be  rendered.  Of these
     options,  833 vested monthly for five months commencing  September 30, 1997
     and 835  vested  on the last day of the  sixth  month.  Total  general  and
     administrative expense of $9,700 is being amortized over a six-month period
     which commenced  September 1997. As of July 31, 1998, the Company  recorded
     general and administrative expense of $37,100, based upon the fair value of
     the  20,000  stock  options  on the date of the  issuance,  amortized  on a
     straight-line basis over the vesting periods of the grants.

     During the fiscal year ended July 31,  1998,  4,950  shares of Common Stock
     were issued upon the exercise of warrants by unrelated parties resulting in
     net proceeds of approximately  $11,100 to the Company.  The exercise prices
     of the warrants ranged from $2.20 to $2.50 per share.


                                      F-26
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued


(6)  Stockholders' Equity, (continued)

     On October 1, 1998 (the  "Effective  Date"),  the Company  entered  into an
     agreement with a consultant (the "Agreement"), resulting in the issuance of
     200,000  five-year  stock options with an exercise price of $1.00 per share
     as payment for services to be rendered. These options will vest as follows:
     an aggregate of 20,000 shall vest on October 1, 1999 or upon signing of the
     first corporate  partnering deal, whichever shall occur first; an aggregate
     of 2,500 of such options  shall vest on the last day of each month over the
     first  twelve  months  after  the  Effective  Date  of the  Agreement;  the
     remaining  150,000  options  will  vest  on the  third  anniversary  of the
     Effective  Date of the  Agreement  provided  that the  consultant  is still
     providing  consulting  services to the Company  under the Agreement at that
     time.  The  vesting  of such  remaining  options  shall be  accelerated  as
     follows:  50,000 of such options or the remainder of the unvested  options,
     whichever is less, shall vest upon the signing of each corporate partnering
     deal in which the total  consideration  provided in the  Agreement  is less
     than  $5,000,000;  100,000 of such options or the remainder of the unvested
     options,  whichever is less,  shall vest upon the signing of each corporate
     partnering deal in which the total consideration  provided in the Agreement
     is  greater  than  $5,000,000  but less than  $10,000,000;  200,000 of such
     options or the remainder of the unvested options,  whichever is less, shall
     vest upon the signing of each corporate  partnering deal in which the total
     consideration provided in the Agreement is greater than $10,000,000. Should
     the Company sell a controlling  interest in its assets and/or equity at any
     time after the  signature  of the  Agreement,  all options  will vest.  The
     Company has recorded  approximately  $40,200 of general and  administrative
     expense  based upon the fair value of the vested  options  through July 31,
     1999.  Additional  expense will be recorded in subsequent  periods  through
     October 1, 2001 as the remainder of the options vest.

     During  the fiscal  year ended July 31,  1999,  the  Company  issued  5,000
     three-year  stock  options as payment for  services  rendered.  The options
     vested immediately and have an exercise price of $1.43 per share. The total
     general and  administrative  expense recorded for these options was $4,200,
     based upon the fair value of such options on the date of issuance.

     During the fiscal  year ended July 31,  1999,  the  Company  issued  40,701
     shares of common stock for payment of legal services. The fair value of the
     common stock in the amount of $16,631 was charged to operations.

     During the fiscal year ended July 31, 1999, the Company issued 6,000 shares
     of common  stock for  payment of services  rendered.  The fair value of the
     common stock in the amount of $2,460 was charged to operations.

(7)  Common Stock Warrants

     During the fiscal years 1988 and 1991, the Board of Directors granted stock
     purchase warrants to acquire a maximum of 400,000 shares of common stock at
     $5.00 per share which were not exercised and expired.


                                      F-27
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued

     The following table summarizes the activity of common stock warrants issued
     in connection  with the Private  Placements  completed in fiscal years 1994
     through 1999:

<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

 Issued to bank in connection with an amendment to the
   Company's term loan................................               10,000             4.19                  8/31/97
Sold in September 1995 Private Placement..............                8,540             4.00                  10/1/98
Sold in June 1996 Private Placement...................              313,800             7.50             8/29/99 to 9/10/99
                                                                  ---------

Outstanding and exercisable at July 31, 1996..........            1,508,251         4.00 - 7.50          3/21/97 to 9/10/99

Exercised.............................................              147,450             5.00             3/21/97 to 6/21/97
Expired...............................................              652,550             5.00             3/21/97 to 6/21/97
                                                                  ---------

Outstanding and exercisable at July 31, 1997..........              708,251         4.00 - 7.50          12/9/97 to 9/10/99

Sold in February 1998 Private Placement...............            1,168,575             2.50                  5/19/01

 Issued to the Placement Agent in connection with the
   February 1998 Private Placement (see note 6).......              350,574         2.20 - 2.50               5/19/01
Exercised.............................................                4,950         2.20 - 2.50               5/19/01
Expired...............................................              338,506         4.19 - 5.50          8/31/97 to 1/21/98
                                                                  ---------

Outstanding and exercisable at July 31, 1998..........            1,883,944         2.20 - 7.50          10/1/98 to 5/19/01

Expired...............................................               55,945             4.00                  10/1/98
                                                                  ---------

Outstanding and exercisable at July 31, 1999..........            1,827,999         2.20 - 7.50          8/29/99 to 5/19/01
                                                                  =========         ===========
</TABLE>

(8)  Stock Options

     1993 Stock Option Plan

     The  Company's  stockholders  approved the 1993 stock option plan  totaling
     3,000,000  shares,  which provide that options may be granted to employees,
     directors and consultants.  Options are granted at market value on the date
     of the grant and generally are exercisable in 20% increments  annually over
     five years  starting  one year after the date of grant and  terminate  five
     years from their initial exercise date.


                                      F-28
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued


(8)  Stock Options, (continued)

     1997 Stock Option Plan

     The  Company's  stockholders  approved the 1997 stock option plan  totaling
     2,000,000  shares,  which provide that options may be granted to employees,
     directors and consultants.  Options are granted at market value on the date
     of the grant and generally are exercisable in 20% increments  annually over
     five years  starting  one year after the date of grant and  terminate  five
     years from their initial exercise date.

     The following table  summarizes stock option activity for the period August
     1, 1994 to July 31, 1999  including  options issued under the 1997 and 1993
     stock option plans and the 1989 stock plan:

                                                                        Weighted
                                                                        Average
                                                                        Exercise
                                    Shares Available                   Price Per
                                        for Grant         Shares         Share
                                    ----------------    ------------   ---------

     Balance August 1, 1994              1,926,841        5,935,337     $  3.76
         Granted...................       (818,850)         818,850        2.60
         Exercised.................           --           (185,000)       2.36
         Canceled..................           --         (1,897,500)       4.30
                                       -----------       ----------
     Balance July 31, 1995.........      1,107,991        4,671,687        3.39
         Granted...................       (296,205)         296,205        3.99
         Exercised.................            -           (656,334)       2.92
         Canceled..................          6,500         (235,333)       4.89
                                       -----------       ----------
     Balance July 31, 1996.........        818,286        4,076,225        3.43
         1997 Plan.................      2,000,000              -           -
         Granted...................       (932,500)         932,500        4.90
         Exercised.................            -           (639,500)       3.82
         Canceled..................        484,845         (484,845)       4.70
                                       -----------       ----------
     Balance July 31, 1997.........      2,370,631        3,884,380        3.56
         Granted...................       (234,333)         234,333        3.31
         Canceled..................         91,100          (91,100)       3.81
                                       -----------       ----------
     Balance July 31, 1998.........      2,227,398        4,027,613        3.54
         Granted...................       (595,000)         595,000         .62
         Canceled..................        443,934         (555,737)       3.97
                                       -----------       ----------
     Balance July 31, 1999.........      2,076,332        4,066,876        3.05
                                       ===========       ==========        ====

     The options  outstanding at July 31, 1999 will expire between  September 1,
     1999 and March 24, 2008.


                                      F-29
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued

(8)  Stock Options, (continued)

     In August 1998, Ms. Shogen and Dr. Mikulski settled, and the court approved
     the  settlement,  of a claim  brought  against  them in the  United  States
     District  Court,  District  of New  Jersey  at  Newark,  New  Jersey,  by a
     shareholder under Section 16(b) of the Securities  Exchange Act of 1934 for
     profits  alleged to have been  realized by Ms.  Shogen and Dr.  Mikulski in
     transactions  involving the Company's  securities in 1988 and 1989.  Claims
     under section 16(b) are for profits  calculated  under such statute to have
     been  realized for sales and  purchases of the  Company's  securities  made
     within a six month  period.  In this case the  purchases  which  formed the
     basis for this claim were  issuances  of shares of stock to Ms.  Shogen and
     Dr.  Mikulski under  employment  agreements with the Company based upon the
     Company's  achievement of certain milestones.  No allegations of fraud were
     made.  Ms. Shogen  agreed to pay the Company  $91,971.00  and Dr.  Mikulski
     agreed to pay the Company  $72,903.00.  Such  payments  are to be made in a
     form  acceptable  to the Company  whether in cash,  shares of the Company's
     common stock or options to purchase the Company's common stock, with 25% of
     such  payments  having been made in August 1998 and the  remainder  of such
     amounts payable in three equal  installments in August 1999, 2000 and 2001.
     The initial  payments were made by the  cancellation of options to purchase
     44,999 shares of common stock owned by Ms. Shogen and the  cancellation  of
     options to purchase  35,669  shares of common stock owned by Dr.  Mikulski.
     The  obligation to make the remaining  payments is secured by the pledge to
     the  Company of options to purchase  154,908  and 122,136  shares of common
     stock by Ms. Shogen and Dr.  Mikulski,  respectively.  In August 1999,  Ms.
     Shogen paid the balance in full by the  cancellation of options to purchase
     134,995  shares owned by Ms. Shogen and Dr.  Mikulski  paid an  installment
     equal to  one-third  of the  balance  by the  cancellation  of  options  to
     purchase 35,367 shares owned by Dr. Mikulski.

     On August 31, 1999 the Company  entered  into a  separation  agreement  and
     general  release with Ms. Gail E. Fraser,  former Chief  Financial  Officer
     pursuant to which the Company and Ms.  Fraser  agreed that an  aggregate of
     395,000 options granted to Ms. Fraser under the 1993 Plan, all of which had
     vested as of the Date of  Resignation  will remain  vested and  exercisable
     until  December 30, 2000 and an aggregate of 70,000  options  granted under
     the 1993 Plan  which  had not  vested  on the Date of  Resignation  will be
     deemed  vested as of the Date of  Resignation  and will remain  exercisable
     until December 30, 2000.

     The weighted-average fair value per option at the date of grant for options
     granted during the fiscal years 1999,  1998 and 1997 were $0.36,  $2.03 and
     $3.02,  respectively.  The fair value was estimated using the Black-Scholes
     options pricing model based on the following assumptions:

                                                    1999      1998       1997
                                                  --------  --------   --------

     Expected dividend yield..................      0.00%      0.00%     0.00%
     Risk-free interest rate..................      6.00%      6.00%     6.00%
     Expected stock price volatility..........     93.99%     88.15%    59.78%
     Expected term until exercise (years) ....      5.59       6.17      6.20


                                      F-30
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued

(8)  Stock Options, (continued)

     Pro forma net loss and loss per share reflecting  approximate  compensation
     cost for the fair value of stock options awarded are as follows:

                                        1999           1998             1997
                                  --------------    ------------    -----------
     Net Loss:
          As reported.........      $(3,156,636)    $(6,387,506)    $(5,018,867)
          Pro forma...........       (3,429,057)     (6,697,066)     (5,724,076)
     Loss per common share:
          As reported.........      $     (0.18)    $     (0.40)    $     (0.34)
          Pro forma...........            (0.22)          (0.42)          (0.39)

     The pro forma  effects  on net loss and loss per  share for 1999,  1998 and
     1997 may not be  representative  of the pro forma  effects in future  years
     since  compensation  cost is  allocated on a  straight-line  basis over the
     vesting periods of the grants, which extend beyond the reported years.

     The following table summarizes  information  concerning options outstanding
     at July 31, 1999:

<TABLE>
<CAPTION>

                          Options Outstanding                                    Options Exercisable
--------------------------------------------------------------------    ------------------------------------
                                       Weighted
                                       Average           Weighted                               Weighted
    Range of           Number         Remaining          Average             Number             Average
    Exercise         Outstanding     Contractual         Exercise         Exercisable           Exercise
     Prices          at 7/31/99      Term (Years)         Price            at 7/31/99            Price
---------------    -------------    ---------------    -------------    -----------------    ---------------

<S>                 <C>                  <C>              <C>              <C>                    <C>
  $0.29 - 1.99        595,000            4.59             $0.62              375,000              $0.48
   2.00 - 2.99        335,250            2.41              2.61              260,250               2.58
   3.00 - 3.99      2,360,948            2.34              3.21            2,305,948               3.19
   4.00 - 4.99        563,178            2.20              4.29              514,178               4.26
   5.00 - 5.99        167,500            4.58              5.17              102,500               5.18
   6.00 - 6.99         45,000            3.42              6.97               45,000               6.97
  ============      ---------            ====             =====            ---------              =====
                    4,066,876                                              3,602,876
                    =========                                              =========
</TABLE>


     Stock option activity prior to adoption of SFAS No. 123 is as follows:

     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.  Option grants of 60,000 shares  expired  unexercised by
     July 31, 1991.


                                      F-31
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued

(8)  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:

                                                      Shares        Price Range
                                                   ------------   --------------

     Granted.....................................    1,782,000    $ 3.00 - 3.87
     Exercised...................................     (276,989)     3.00 - 3.50
     Canceled....................................     (106,000)     3.00 - 3.50
     Expired.....................................     (649,011)     3.00 - 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....................    2,045,011      3.20 - 3.87
                                                     =========    =============

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

                                                      Shares       Price Range
                                                   ------------   -------------

     Granted (42,167 options were repriced
     and extended as described in note 8)........      894,887    $ 2.50 - 7.00
     Exercised...................................      (81,000)     3.97 - 6.50
     Expired.....................................     (201,720)     3.97 - 6.50
                                                      --------
     Balance at July 31, 1994....................      612,167      2.50 - 7.00
                                                      ========    =============

     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  could issue awards,  options and grants.  The maximum  number of
     shares of common  stock that could have been issued  pursuant to the option
     plan was 2,000,000.

     No more  options are being  granted  pursuant  to this plan.  The per share
     option exercise price was determined by the Board of Directors. All options
     and shares issued upon exercise were nontransferable and forfeitable in the
     event  employment was  terminated  within two years of the date of hire. In
     the event the option was  exercised  and said  shares were  forfeited,  the
     Company would return to the optionee the lesser of the current market value
     of the securities or the exercise price paid.


                                      F-32
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued


(8)  Stock Options, (continued)

     The stock option activity is as follows:

                                                     Shares      Price Range
                                                   -----------  -------------

     Granted, February 14, 1989...............      3,460,000    $3.50 - 5.00
     Options issued in connection with
       share purchase.........................         36,365        2.75
     Expired..................................     (1,911,365)    2.75 - 5.00
     Canceled.................................        (10,000)       5.00
                                                   ----------
     Balance at July 31, 1994.................      1,575,000     3.50 - 5.00
                                                   ==========    ============

     As of fiscal year ended July 31, 1994, 1,703,159 options were granted under
     the 1993 stock option plan.

(9)  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 stock issued under the Plan could not 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:


                                      F-33
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued


(9)  Stock Grant and Compensation Plans, (continued)

            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 canceled as a result
     of the recipient's termination.

     1989 Stock Plan

     Under the 1989 Stock Plan, one million shares of the Company's common stock
     were 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 8). In  addition,  the 1989 Stock Plan  provided for the
     issuance of 1,000,000 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.

     Awards  and grants  were  authorized  under the 1989 Stock Plan  during the
     following fiscal years:

             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 1999, 1998 or 1997.


                                      F-34
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued

(10) Income Taxes

     The Company  accounts for income taxes under the provisions of Statement of
     Financial Accounting Standards No. 109, "Accounting for Income Taxes" (SFAS
     No.  109).  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.

     At July 31, 1999 and 1998,  the tax effects of temporary  differences  that
     give rise to the deferred tax assets are as follows:

                                                         1999           1998
                                                     ------------   -----------
     Deferred tax assets:
         Excess of book over tax depreciation....... $     37,035   $    21,035
         Accrued expenses...........................      311,458       159,623
         Federal and state net operating loss
         carryforwards..............................   15,227,316    14,407,990
         Research and experimentation and investment
             tax credit carry forwards..............      843,418       753,314
                                                     ------------   -----------
     Total gross deferred tax assets................   16,419,227    15,341,962

     Valuation allowance............................  (16,419,227)  (15,341,962)
                                                     ------------   -----------
     Net deferred tax assets........................ $        --    $       --
                                                     ============   ===========

     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, 1999, the Company has federal net operating loss  carryforwards
     of  approximately  $40,296,000  that expire in the years 2000 to 2019.  The
     Company  also has  investment  tax  credit  carryforwards  of  $33,015  and
     research and  experimentation  tax credit  carryforwards  of $810,403  that
     expire in the years 2000 to 2019. Ultimate utilization/availability of such
     net  operating  losses and  credits  may be  significantly  curtailed  if a
     significant change in ownership occurs in accordance with the provisions of
     the Tax Reform Act of 1986.

(11) Other Financial Information

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

                                                 1999             1998
                                              ----------    -------------

          Payroll and payroll taxes.......    $   50,160     $     38,147
          Professional fees...............        28,000           98,568
          Clinical trial grants...........       683,515          781,883
          Clinical supplies...............            --          171,600
          Other...........................        16,975            2,700
                                              ----------     ------------
                                              $  778,650     $  1,092,898
                                              ==========     ============


                                      F-35
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued


(11) Other Financial Information, (continued)

     Other current assets as of July 31, consist of the following:

                                                        1999           1998
                                                     ----------    -----------

          Insurance...............................   $   65,330      $ 65,661
          NIH research............................       14,579        31,625
          Other...................................       66,799        19,901
                                                     ----------      --------
                                                     $  146,708      $117,187
                                                     ==========      ========

(12) Commitments and Contingencies

     On July 23, 1991,  the Board of Directors  authorized the Company to pay to
     the 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 to the
     Chief  Executive  Officer  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 any indebtedness to the 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.

(13) Research and Development Agreement

     In  November  1992,  the  Company  entered  into a CRADA  with the 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 expired in July 31, 1999, the Company is
     obligated to pay approximately  $5,300 per month to the NIH. Total research
     and development expenses under this arrangement amounted to $64,000 for the
     three years ended July 31, 1999, 1998 and 1997.

     In  August  1995,  the  Company  entered  into a CRADA  with  the  NCI.  In
     accordance with this CRADA,  the NCI will perform  research for the Company
     on potential uses for its drug technology. During the term of this research
     and  development  agreement,  which expired in August 1999, the Company was
     obligated  to pay  approximately  $5,200 per month to the NCI. In September
     1999,  this  research and  development  agreement  was amended to expire in
     August 2000 without  additional  cost for the Company.  Total  research and
     development  expenses under this arrangement  amounted to $62,400,  $60,400
     and  $59,100  for the  fiscal  years  ended July 31,  1999,  1998 and 1997,
     respectively.


                                      F-36
<PAGE>

                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    Notes to Financial Statements, Continued

(14) 401 (K) Savings Plan

     Effective  October 1, 1998, the Company  adopted a 401(K) Savings Plan (the
     "Plan").  Qualified  employees may  participate by contributing up to 6% of
     their  gross  earnings  to the Plan  subject  to certain  Internal  Revenue
     Service restrictions.  The Company will match an amount equal to 50% of the
     first 6% of each participant's contribution.  The Company's contribution is
     subject to a vesting  schedule of 0%, 25%, 50%, 75% and 100% for employment
     of less than one year,  one year,  two years,  three  years and four years,
     respectively,  except for existing  employees  which  vesting  schedule was
     based from the date the Plan was  adopted.  For the fiscal  year ended July
     31, 1999, the Company's contribution to the Plan amounted to $16,052.


                                      F-37
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                                 BALANCE SHEETS

                                January 31, 2000

<TABLE>
<CAPTION>

                                                                                  January 31
                                                                                     2000
                                                                                 (Unaudited)
                                                                                -------------
ASSETS
<S>                                                                              <C>
Current assets:
     Cash and cash equivalents........................................           $    859,537
     Other assets.....................................................                 88,053
                                                                                 ------------
         Total current assets.........................................                947,590
                                                                                 ------------

Property and equipment, net of accumulated depreciation and amortization
  of $994,263 at January 31 2000 and $944,830 at July 31, 1999                        149,374
                                                                                 ------------

         Total assets.................................................           $  1,096,964
                                                                                 ============

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Current portion..................................................           $      2,604
     Accounts payable.................................................                 78,825
     Accrued expenses.................................................                774,013
                                                                                 ------------
         Total current liabilities....................................                855,442
                                                                                 ------------

Commitments and contingencies

Stockholders' equity:
     Preferred stock, $.001 par value.
         Authorized and unissued, 1,000,00 shares
             at January 31, 2000 and July 31, 1999....................                   --

     Common stock $.001 par value.
         Authorized 40,000,000 shares at January 31, 2000 and
             July 31, 1999 and 17,286,594 shares at July 31, 1999                      17,471

     Capital in excess of par value...................................             55,868,289
     Deficit accumulated during development stage.....................            (55,644,238)
                                                                                 ------------
         Total stockholders' equity...................................                241,522
                                                                                 ------------

         Total liabilities and stockholders' equity...................           $  1,096,964
                                                                                 ============
</TABLE>


See accompanying notes to financial statements.


                                      F-38
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                            STATEMENTS OF OPERATIONS

                   Six months ended January 31, 2000 and 1999,
                       and the Period from August 24, 1981
                     (Date of Inception) to January 31, 2000


                                        Six Months ended       August 24, 1981
                                           January 31,       (Date of Inception)
                                                                       to
                                  ----------------------------------------------
                                      2000          1999        January 31, 2000
                                  ----------------------------------------------

REVENUE:
     Sales                        $       --    $       --        $    553,489
     Investment                         26,220       108,792         1,334,240
     Other income                         --            --              60,103
                                  ------------  ------------      ------------
     TOTAL REVENUE                      26,220       108,792         1,947,832
                                  ------------  ------------      ------------

COSTS AND EXPENSES:
     Costs of sales                       --            --             336,495
     Research and development        1,164,321     1,260,193        35,252,950
     General and administrative        305,982       462,563        19,821,042
     Interest:
        Related parties                   --            --           1,033,960
        Others                           1,728           693         1,903,477
                                  ------------  ------------      ------------
TOTAL COSTS AND EXPENSES             1,472,031     1,723,449        58,347,924
                                  ------------  ------------      ------------

NET INCOME (LOSS) BEFORE
     STATE TAX BENEFIT            $ (1,445,811) $ (1,614,657)     $(56,400,092)

STATE TAX BENEFIT                      755,854          --             755,854
                                  ------------  ------------      ------------

NET INCOME (LOSS)                 $   (689,957) $ (1,614,657)     $(55,644,238)
                                  ============  ============      ============

     Loss per basic and diluted
        common share              $       (.04) $       (.09)     $      (7.10)
                                  ============  ============      ============

Weighted average number of
     shares outstanding             17,352,397    17,256,238         7,841,030
                                  ============  ============      ============

See accompanying notes to financial statements.


                                      F-39
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                            STATEMENTS OF CASH FLOWS

                   Six months ended January 31, 2000 and 1999,
                       and the Period from August 24, 1981
                     (Date of Inception) to January 31, 2000

                                   (Unaudited)

<TABLE>
<CAPTION>

                                                               Six Months ended          August 24, 1981
                                                                 January 31,          (Date of Inception) to
                                                       ----------------------------   ----------------------
                                                           2000            1999           January 31, 2000
                                                       ------------    ------------       ----------------
<S>                                                    <C>             <C>                 <C>
Cash flows from operating activities:
  Net Loss                                             $   (689,957)   $ (1,614,657)       $(55,644,238)
  Adjustments to reconcile net loss to
     Net cash used in operating activities:
  Gain on sale of marketable securities                        --              --               (25,963)
  Depreciation and Amortization                              49,433          50,641           1,373,528
  Loss on disposal of property and equipment                   --              --                18,926
  Noncash operating expenses                                 78,008          94,741           5,450,480
  Amortization of deferred compensation                        --              --            11,442,000
  Amortization of organization costs                           --              --                 4,590
Changes in assets and liabilities:
  (Increase) decrease in other current assets                58,655         (33,191)            (88,053)
  Decrease in other assets                                     --              --                36,184
  Increase in interest payable, related party                  --              --               744,539
  Increase (decrease) in accounts payable                   (15,062)       (448,404)            364,905
  Increase in accrued payroll and expenses, related
     parties                                                   --              --             2,348,145
  Increase (decrease) in accrued expenses                    (4,637)       (394,623)          1,315,526
                                                       ------------    ------------        ------------
  Net cash used in operating activities                    (523,560)     (2,345,493)        (32,659,431)
                                                       ------------    ------------        ------------
Cash flows from investing activities:
  Purchase of marketable equity securities                     --              --              (290,420)
  Proceeds from sale of marketable equity securities           --              --               316,383
  Purchase of property and equipment                           --              --            (1,369,261)
  Patent costs                                                 --              --               (97,841)
                                                       ------------    ------------        ------------

     Net cash used in investing activities                     --              --            (1,441,139)
                                                       ------------    ------------        ------------
</TABLE>

Set accompanying notes to financial statements.


                                      F-40
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                       STATEMENTS OF CASH FLOWS, Continued

                   Six months ended January 31, 2000 and 1999,
                       and the Period from August 24, 1981
                     (Date of Inception) to January 31, 2000

                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                         Six Months Ended               August 24, 1981
                                                                            January 31,              (Date of Inception) to
                                                                 ------------------------------      ----------------------
                                                                       2000            1999              January 31, 2000
                                                                 --------------   -------------          ----------------
<S>                                                              <C>              <C>                     <C>
Cash Flows from financing activities:
  Proceeds from short-term borings                               $         --     $        --             $    849,500
  Payment of short-tem 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                                                   --              --                2,410,883
  Reduction of bank debt and long-term debt                              (4,123)         (4,476)            (2,922,851)
  Proceeds from issuance of common stock, net                              --              (765)            26,805,447
  Proceeds from exercise of stock options and warrants, net               4,087            --                5,464,760
  Proceeds from issuance of convertible debentures                         --              --                  347,000
                                                                 --------------   -------------           ------------
     Net cash provided (used) by financing activities                       (36)         (5,241)            34,960,107
                                                                 --------------   -------------           ------------
     Net increase (decrease) in cash and cash equivalents              (523,596)     (2,350,734)               859,537
Cash and cash equivalents at beginning of period                      1,383,133       5,099,453                   --
                                                                 --------------   -------------           ------------
Cash and cash equivalents at end of period                       $      859,537   $   2,748,719           $    859,537
                                                                 ==============   =============           ============
Supplemental disclosure of cash flow information -
  interest paid                                                  $        1,728   $         693           $  1,650,461
                                                                 ==============   =============           ============
Noncash financing activities:
  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
                                                                 ==============   =============           ============
     Repurchases of stock options from related party             $         --     $        --             $   (198,417)
                                                                 ==============   =============           ============
     Conversion of accrued interest to stock options             $         --     $        --             $    142,441
                                                                 ==============   =============           ============
     Conversion of accounts payable to common stock              $       92,184   $      16,631           $    286,170
                                                                 ==============   =============           ------------
     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
                                                                 ==============   =============           ============
     Issuance of common stock for services rendered              $         --     $        --             $      2,460
                                                                 ==============   =============           ============
</TABLE>

See accompanying notes to financial statements.


                                      F-41
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                          NOTES TO FINANCIAL STATEMENTS

                                   (Unaudited)

1.   ORGANIZATION AND BASIS OF PRESENTATION

     In  the  opinion  of  management,   the  accompanying  unaudited  financial
     statements   contain  all  adjustments   (consisting  of  normal  recurring
     accruals)  necessary to present fairly the Company's  financial position as
     of January 31, 2000 and the results of operations  for the six month period
     ended  January  31,  2000 and the  period  from  August  24,  1981 (date of
     inception)  to January  31,  2000.  The results of  operations  for the six
     months ended January 31, 2000 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.

     Effective  August 1, 1998,  the  Company  adopted  Statement  of  Financial
     Accounting Standards No. 130 ("SFAS 130"), Reporting  Comprehensive Income.
     SFAS  130   establishes   new  rules  for  the  reporting  and  display  of
     comprehensive  income  and its  components.  The net loss of  $690,000  and
     $1,615,000,  recorded for the six months  ended  January 31, 2000 and 1999,
     respectively, is equal to the comprehensive loss for those periods.

     The Company has reported net losses since its inception.  Also, the Company
     has  limited  liquid  resources.  The report of the  Company's  independent
     auditors on the Company's  July 31, 1999 financial  statements  included an
     explanatory  paragraph which states that the Company's recurring losses and
     limited  liquid  resources  raise  substantial  doubt  about the  Company's
     ability to continue as a going concern. The financial statements at January
     31, 2000 do not include any adjustments  that might result from the outcome
     of this uncertainty.

2.   EARNINGS PER COMMON SHARE

     "Basic"  earnings  (loss) per common share equals net income (loss) divided
     by weighted average common shares outstanding during the period.  "Diluted"
     earnings  (loss) per common share  equals net income  divided by the sum of
     weighted  average common shares  outstanding  during the period plus common
     stock  equivalents.  The Company's  Basic and Diluted per share amounts are
     the same since the assumed  exercise of stock  options and warrants are all
     anti-dilutive.  The  amount  of  options  and  warrants  excluded  from the
     calculation  was  5,862,965  and  6,083,679  at January  31, 2000 and 1999,
     respectively.

3.   CAPITAL STOCK

     In August  1999,  the  Company  issued  40,000  shares of common  stock for
     payment of  services  rendered.  The fair value of the common  stock in the
     amount of $18,400 was charged to operations.


                                      F-42
<PAGE>


                              ALFACELL CORPORATION
                          (A Development Stage Company)

                    NOTES TO FINANCIAL STATEMENTS, Continued

3.   CAPITAL STOCK, (continued)

     In September  1999,  the Company  issued  14,600 shares of common stock for
     payment of legal services. The fair value of the common stock in the amount
     of $8,176 was charged to operations.

     In December  1999,  the Company  issued an aggregate  total of 75,000 stock
     options to its outside board of directors.

     In January  2000,  the Company  issued  120,365  shares of common stock for
     payment of  services  rendered.  The fair value of the common  stock in the
     amount of $65,608 was charged to operations.

     In January 2000,  the Company issued 10,000 shares of common stock upon the
     exercise of stock options by an unrelated party resulting in gross proceeds
     of $4,300 to the Company.

4.   SALE OF NET OPERATING LOSSES

     New  Jersey  has  enacted   legislation   permitting   certain  New  Jersey
     corporations  to  sell  state  tax  loss  carryforwards  and  research  and
     development credits (the "Tax Benefits"). Approximately $2.4 million of the
     Company's  Tax  Benefits  were  approved  for sale by the  state,  of which
     approximately $1 million was allocated to be sold for the State Fiscal Year
     2000  (July 1,  1999 to June 30,  2000).  In  December  1999,  the  Company
     realized  net  proceeds  of  $755,854  from the sale of its  allocated  Tax
     Benefits. The Company will attempt to sell the remaining balance of its Tax
     Benefits in the amount of  approximately  $1.4 million for the State Fiscal
     Year 2001 (July 1, 2000 to June 30, 2001),  subject to all existing laws of
     the State of New Jersey.

5.   SUBSEQUENT EVENT

     In February 2000, the Company sold an aggregate of 875,000 shares of common
     stock to private  investors at prices ranging from $0.50 to $1.00 per share
     resulting  in net proceeds of $625,000 to the  Company.  In  addition,  the
     private investors were granted warrants to purchase an aggregate of 687,500
     shares of common stock at per share  exercise  prices ranging from $1.03 to
     $3.25.  The warrants will expire during the period  commencing May 2003 and
     ending in May 2005.


                                      F-43

<PAGE>


                                     PART II

Item 13.  Expenses of Issuance and Distribution

     The  following  table sets forth an itemized  estimate of fees and expenses
payable by the  Registrant  in  connection  with the offering of the  securities
described in this registration statement,  other than underwriting discounts and
commissions.

     SEC registration fee ...............................           $ 1,715
     Legal fees and expenses ............................           $25,000
     Accounting fees and expenses .......................           $15,000
     Printing expenses ..................................           $ 5,000
     Miscellaneous ......................................           $ 5,000

                Total ...................................           $51,715

Item 14.  Indemnification of Directors and Officers

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

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

     Our  certificate of  incorporation  is consistent with the Delaware GCL and
our by-laws provide that each of our directors,  officers,  employees and agents
shall be indemnified to the extent permitted by the Delaware GCL.

     We have entered into indemnification agreements with each of our directors.
The  indemnity  agreements  are  consistent  with our  by-laws and our policy to
indemnify  directors  to the fullest  extent  permitted  by law.  The  indemnity
agreements provide for  indemnification of directors for liabilities arising out
of  claims  against  such  persons  acting  as  our  directors  (or  any  entity
controlling, controlled by or under common control with us) due to any actual or
alleged breach of duty,  neglect,  error,  misstatement,  misleading  statement,
omission  or other  act  done,  or  suffered  or  wrongfully  attempted  by such
directors,  except as prohibited by law. The indemnity  agreements  also provide
for the advancement of costs and expenses, including attorneys' fees, reasonably
incurred by directors in defending or investigating any action, suit, proceeding
or claim,  subject to


                                      II-1
<PAGE>


an  undertaking  by such  directors  to repay such  amounts if it is  ultimately
determined  that  such  directors  are  not  entitled  to  indemnification.  The
indemnity  agreements  cover future acts and  omissions  of directors  for which
actions may be brought.

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

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

Item 15.  Recent Sales of Unregistered Securities

     The following is a summary of transactions  involving our securities during
the last three years. Each of the following was exempt from  registration  under
Section 4(2) of the Securities Act of 1933, as amended, based upon the fact that
each issuance was to an accredited investor.

     On February 20, 1998, we completed a private placement that resulted in the
issuance of an  aggregate  of 2,337,150  shares of  restricted  common stock and
1,168,575  three-year  warrants to purchase an aggregate of 1,168,575  shares of
common stock at an exercise  price of $2.50 per share.  We filed a  registration
statement  on Form  S-3  registering  the  shares  of  common  stock  issued  in
connection  with the February  1998 private  placement  and the shares of common
stock  underlying  the warrants  issued in  connection  with the  February  1998
private  placement on March 31, 1998.  The shares of common stock and the shares
of common  stock  underlying  the warrants  registered  in  connection  with the
February 1998 private  placement were  de-registered  on November 15, 1999. This
prospectus  relates to the offer and resale of 1,168,575  shares of common stock
underlying  the warrants  issued in the February  1998 private  placement by the
holders.

     Sanders  Morris  Harris Inc.  (formerly  known as Harris,  Webb & Garrison,
Inc.), an investment  banking firm located in Houston,  Texas acted as placement
agent  in the  February  1998  private  placement  and  received  as part of its
compensation a three-year warrant to purchase 116,858 units at an exercise price
of $4.40 per unit.  Each unit consists of two shares of our common stock and one
three-year warrant to purchase one share of common stock at an exercise price of
$2.50 per share.  In May 1998,  1,500 of such units were exercised and the 3,000
shares of common stock underlying the units were subsequently  sold. The warrant
issued  upon the  exercise of these units have not been  exercised  or sold.  An
additional  650 units were exercised in June 1998 and the 1,300 shares of common
stock  underlying  the unit were sold as well as the 650 shares that were issued
upon the exercise of the warrant.  This prospectus relates to the offer and sale
by the  placement  agent of the 345,624  shares of common stock  underlying  the
placement agent warrant.


                                      II-2
<PAGE>


     On October 10, 1997, we issued options to purchase  12,000 shares of common
stock at an exercise price of $3.91 per share to Expert  Medical  Consultants as
payment  for  services to be  rendered.  5,000 of such  options  have since been
cancelled.  The  remaining  options  vested as to 1,000  shares  per month  from
October  10,  1997  through  April  10,  1998 and  expire  five  years  from the
respective  vesting  date.  As of the date hereof,  all of the options are fully
vested and remain outstanding.  This prospectus relates to the offer and sale by
the option holder of 7,000 shares of common stock underlying the options.

     On October 1, 1998, we issued options to purchase  200,000 shares of common
stock at an  exercise  price of $1.00 per share to Sage  Partners as payment for
services to be rendered. 150,000 of such options were cancelled in November 1999
upon the cancellation of the contract with Sage Partners.  The remaining options
vested as to 2,500 shares per month from October 31, 1998 through  September 30,
1999 and as to 20,000 shares on October 1, 1999.  The options  expire five years
from the  vesting  date.  As of the date  hereof,  all of the  options are fully
vested and remain outstanding.  This prospectus relates to the offer and sale by
the option holder of 50,000 shares of common stock underlying the options.

     On March 30, 1994, we issued  options to purchase  379,678 shares of common
stock at an exercise price of $3.20 per share to Kuslima Shogen in  satisfaction
for money loaned to us. A total of 151,872 of such options have since terminated
or were cancelled. The remaining options expire as to 75,936 shares on March 30,
2001 and as to 75,935 shares on each of March 30, 2002 and March 30, 2003. As of
the  date  hereof,  the  remaining  227,806  options  remain  outstanding.  This
prospectus  relates to the offer and sale by the option holder of 227,806 shares
of common stock underlying the options by the holders.

     In February  1999,  we issued 3,000 shares of common stock to each of Doris
Graska and Gerald  Graska as payment  for  services  rendered.  This  prospectus
relates to the offer and resale by Doris and  Gerald  Graska of 6,000  shares of
common stock.

     In August 1999 and January  2000,  we issued  40,000 and 100,000  shares of
common  stock,  respectively,  to DZS  Computer  Solutions,  Inc. as payment for
services  rendered.  This  prospectus  relates  to the offer  and  resale by DZS
Computer Solutions, Inc. of 140,000 shares of common stock.

     In September 1998, January 1999, September 1999 and January 2000, we issued
13,717, 26,984, 14,000 and 20,365 shares of common stock, respectively,  to Mark
Jay for  payment of legal  services.  This  prospectus  relates to the offer and
resale by Mr. Jay of 75,666 shares of common stock.

     In February 2000, we completed two private  placements.  The first resulted
in the issuance of 187,500 units for an aggregate $375,000, each unit consisting
of two shares of our common stock, one three-year  warrant to purchase one share
of common  stock at $3.25 per share and one  five-year  warrant to purchase  one
share of common stock at $4.55 per share. The second private placement  resulted
in the issuance of 250,000 units for an aggregate $250,000, each unit consisting
of two shares of our common stock, one three-year  warrant to purchase one share
of common  stock at $1.03 per share and one  five-year  warrant to purchase  one
share of  common  stock at $2.50 per  share.  We will use the net  proceeds  for
general  corporate  purposes,  including the funding of research and development
activities.  This prospectus  relates to the offer and sale of 875,000 shares of
common  stock and  875,000  shares  issuable  upon the  exercise  of warrants to
purchase common stock issued in the February 2000 private placements.



                                       II-3
<PAGE>


Item 16.  Exhibits, Financial Statement Schedules

<TABLE>
<CAPTION>
Exhibit No.                                Title                                                 Exhibit No.
-----------                                -------------------------------------------------     ------------------------------
(or Exhibit Incorporation No. Reference)                                                         (or Incorporated by Reference)
<S>                                        <C>                                                         <C>
3.1                                        Certificate of Incorporation                                *

3.2                                        By-Laws                                                     *

3.3                                        Amendment to Certificate of Incorporation                   #

3.4                                        Amendment to Certificate of Incorporation                   +++

4.1                                        Form of Convertible Debenture                               **

10.1                                       Form of Stock and Warrant Purchase Agreements used          ##
                                           in private placements completed in April 1996 and
                                           June 1996

10.2                                       Lease Agreement - 225 Belleville Avenue, Bloomfield,        ###
                                           New Jersey


10.3                                       Form of Stock Purchase Agreement and Certificate            ***
                                           used in connection with various private placements

10.4                                       Form of Stock and Warrant Purchase Agreement and            ***
                                           Warrant Agreement used in Private Placement completed on
                                           March 21, 1994

10.5                                       1993 Stock Option Plan and Form of Option Agreement         *****

10.6                                       Debt Conversion Agreement dated March 30, 1994 with         ****
                                           Kuslima Shogen

10.7                                       Accrued Salary Conversion Agreement dated March 30,         ****
                                           1994 with Kuslima Shogen

10.8                                       Accrued Salary Conversion Agreement dated March 30,         ****
                                           1994 with Stanislaw Mikulski

10.9                                       Option Agreement dated March 30, 1994 with Kuslima          ****
                                           Shogen

10.10                                      Amendment No. 1 dated June 20, 1994 to Option               ****
                                           Agreement dated March 30, 1994 with Kuslima Shogen

10.11                                      Form of Amendment No. 1 dated June 20, 1994 to              *****
                                           Option Agreement dated March 30, 1994 with Kuslima Shogen

10.12                                      Form of Amendment No. 1 dated June 20, 1994 to              *****
                                           Option Agreement dated March 30, 1994 with Stanislaw
                                           Mikulski

10.13                                      Form of Stock and Warrant Purchase Agreement and            +
                                           Warrant Agreement used in Private Placement
                                           completed on September 13, 1994
</TABLE>


                                      II-4
<PAGE>


<TABLE>
<S>                                        <C>                                                         <C>
10.14                                      Form of Subscription Agreements and Warrant                 #
                                           Agreement used in Private Placements closed in
                                           October 1994 and September 1995

10.15                                      1997 Stock Option Plan                                      ###

10.16                                      Separation Agreement with Michael C. Lowe dated             ++
                                           October 9, 1997

10.17                                      Form of Subscription Agreement and Warrant                  +++
                                           Agreement used in Private Placement completed
                                           on February 20, 1998

10.18                                      Form of Warrant Agreement issued to the Placement           +++
                                           Agent in connection with the Private Placement completed
                                           on February 20, 1998

10.19                                      Placement Agent Agreement dated December 15, 1997           +++

10.20                                      Separation Agreement with Gail Fraser dated August          ####
                                           31, 1999

21.1                                       Subsidiaries of Registrant                                  **

23.1                                       Consent of KPMG LLP                                         23.1

99.1                                       Factors to Consider in Connection with                      ####
                                           Forward-Looking Statements
</TABLE>


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

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

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

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

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

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

++ Previously  filed as exhibits to the Company's  Quarterly Report on Form 10-Q
for the quarter  ended  October 31, 1997 and  incorporated  herein by  reference
thereto.

+++ Previously filed as exhibits to the Company's  Quarterly Report on Form 10-Q
for the quarter  ended  January 31, 1998 and  incorporated  herein by  reference
thereto.

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

                                      II-5

<PAGE>


## Previously filed as exhibits to the Company's  Registration Statement on Form
SB-2 (File No. 333-11575) and incorporated herein by reference thereto.

###  Previously  filed as exhibits  to the  Company's  Quarterly  Report on Form
10-QSB for the quarter ended April 30, 1997 and incorporated herein by reference
thereto.

#### Previously filed as exhibit to the Company's Annual Report on Form 10-K for
the year ended July 31, 1999 and incorporated herein by reference thereto.

Item 17.  Undertakings

     The undersigned registrant hereby undertakes:

     (1) To file,  during any period in which  offers or sales are being made, a
post-effective amendment to this registration statement:

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

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

    (iii) To  include  any  material  information  with  respect  to the plan of
          distribution not previously disclosed in the registration statement or
          any material change to such information in the registration statement:

     Provided,  however,  that paragraphs (1)(i) and (1)(ii) do not apply if the
registration statement is on Form S-3, Form S-8 or Form F-3, and the information
required to be included in a  post-effective  amendment by those  paragraphs  is
contained in the periodic reports filed by the Registrant pursuant to Section 13
or Section 15(d) of the Securities Exchange Act of 1934 that are incorporated by
reference in the registration statement.

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

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

     (4) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the Registrant pursuant to the foregoing provisions or otherwise, the Registrant
has been advised that in the opinion of the Securities  and Exchange  Commission


                                      II-6
<PAGE>


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



                                      II-7
<PAGE>

                                   SIGNATURES

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

                              ALFACELL CORPORATION
                              Dated: May 30, 2000

                              By: /s/ KUSLIMA SHOGEN
                                  ----------------------------------------------
                              Kuslima Shogen, Chief Executive Officer,
                              Acting Chief Financial Officer and Chairman of the
                              Board.

                                POWER OF ATORNEY

     KNOW ALL  PERSONS  BY THESE  PRESENTS,  that each  person  whose  signature
appears  below  constitutes  and appoints  Kuslima  Shogen,  his or her true and
lawful  attorney-in-fact and agent, with full power of substitution,  for him or
her and in his or her name, place and stead, in any and all capacities,  to sign
any  and  all   amendments   (including   post-effective   amendments)  to  this
Registration  Statement  (or any  other  registration  statement  for  the  same
offering  that is  effective  upon  filing  pursuant  to Rule  462(b)  under the
Securities  Act of 1933) and to file the same,  with all  exhibits  thereto  and
other  documents  in  connection  therewith,  with the  Securities  and Exchange
Commission,   hereby   ratifying   and   confirming   all  that   each  of  said
attorneys-in-fact and agents, or his or her substitute or substitutes, may do or
cause to be done by virtue hereof.

     Pursuant to the  requirements  of the  Securities  Act,  this  Registration
Statement has been signed by the following  persons in the indicated  capacities
on May 30, 2000.

/s/ KUSLIMA SHOGEN
----------------------------------------
Kuslima Shogen, Chief Executive Officer,
Acting Chief Financial Officer
Principal Executive Officer, Principal Accounting Officer
and Chairman of the Board

/s/ STANISLAW M. MIKULSKI
----------------------------------------
Stanislaw M. Mikulski, M.D.,
Executive Vice President and Director

/s/ STEPHEN K. CARTER
----------------------------------------
Stephen K. Carter, M.D., Director

/s/ DONALD R. CONKLIN
----------------------------------------
Donald R. Conklin, Director

/s/ MARTIN F. STADLER
----------------------------------------
Martin F. Stadler, Director

                                      II-8


<PAGE>




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