ADVANCED VIRAL RESEARCH CORP
10-Q, 1999-05-17
PHARMACEUTICAL PREPARATIONS
Previous: GAINSCO INC, SC 13G/A, 1999-05-17
Next: BUTLER INTERNATIONAL INC /MD/, 10-Q, 1999-05-17



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

                                    FORM 10-Q

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

         For the quarterly period ended March 31, 1999

OR

[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

         For the transition period from __________ to ____________.

                        Commission File Number: 33-2262-A

                          ADVANCED VIRAL RESEARCH CORP.
             (Exact name of Registrant as specified in its charter)

               Delaware                                   59-2646820
    (State or other jurisdiction of                    (I.R.S. Employer
    incorporation or organization)                  Identification Number)


                   1250 East Hallandale Beach Blvd., Suite 501
                            Hallandale, Florida 33009
                    (Address of principal executive offices)

                                 (954) 458-7636
              (Registrant's telephone number, including area code)

        ----------------------------------------------------------------
      (Former name, former address and former fiscal year, if changed since
                                  last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports) and (2) has been subject to such filing
requirements for the past 90 days.  Yes [X] No [ ]

The number of shares outstanding of the issuer's common stock, par value $.00001
per share as of May 12, 1999 was 301,340,183.


<PAGE>
                          ADVANCED VIRAL RESEARCH CORP.
                          (A DEVELOPMENT STAGE COMPANY)

                                    FORM 10-Q

                          QUARTER ENDED March 31, 1999

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                       Page
                                                                                                       ----
<S>                                                                                                    <C>    
PART I.       FINANCIAL INFORMATION (UNAUDITED)

     Item 1.  Financial Statements.......................................................................1
     Item 2.  Management's Discussion and Analysis of Financial Condition
              and Results of Operations.................................................................24
     Item 3.  Quantitative and Qualitative Disclosures About Market Risk................................31

PART II

     Item 1.  Legal Proceedings........................................................................ 32
     Item 2.  Changes in Securities and Use of Proceeds.................................................32
     Item 3.  Defaults Upon Senior Securities...........................................................33
     Item 4.  Submission of Matters to Vote of Security Holders.........................................33
     Item 5.  Other Information.........................................................................33
     Item 6.  Exhibits And Reports on Form 8-K......................................................... 33

SIGNATURES .............................................................................................34

</TABLE>

<PAGE>
                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)
<TABLE>
<CAPTION>
<S>                                                                                  <C>   
Item 1.       Financial Statements                                                   1

              Consolidated Condensed Balance Sheets,
                   March 31, 1999 and December 31, 1998                              2

              Consolidated Condensed Statements of Operations for the
                   Three Months Ended March 31, 1999 and 1998 and
                   from Inception (February 20, 1984) to March 31, 1999              3

              Consolidated Condensed Statements of Stockholders' Equity
                   from Inception (February 20, 1984) to March 31, 1999              4

              Consolidated Condensed Statements of Cash Flows for the
                   Three Months Ended March 31, 1999 and 1998 and from
                   Inception (February 20, 1984) to March 31, 1999                  12

              Notes to Consolidated Condensed Financial Statements                  13
</TABLE>

                                       1
<PAGE>
                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                      CONSOLIDATED CONDENSED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                                                                 Condensed
                                                                                                                    from
                                                                                                                  Audited
                                                                                                                 Financial
                                                                                              March 31,          Statements
                                                                                                1999            December 31,
                                                                                             (Unaudited)            1998
                                                                                             -----------            ----
<S>                                                                                              <C>              <C>      
                                     ASSETS
                                     ------
Current Assets:
   Cash and cash equivalents                                                                     $ 990,903        $ 924,420
   Investments                                                                                           -          821,047
   Inventory                                                                                        19,729           19,729
   Other current assets                                                                             41,274           29,818
                                                                                               -----------      ----------- 
         Total current assets                                                                    1,051,906        1,795,014

Property and Equipment                                                                           1,065,969        1,049,593

Other Assets                                                                                       477,777          460,346
                                                                                               -----------      ----------- 
         Total assets                                                                          $ 2,595,652      $ 3,304,953
                                                                                               ===========      =========== 

                      LIABILITIES AND STOCKHOLDERS' EQUITY
                      ------------------------------------
Current Liabilities:
   Accounts payable and accrued liabilities                                                      $ 237,938        $ 279,024
   Current portion of capital lease obligation                                                      39,433           38,335
                                                                                               -----------      -----------   
         Total current liabilities                                                                 277,371          317,359
                                                                                               ===========      =========== 

Long-Term Liabilities:
   Convertible debenture, net                                                                    1,053,275          885,002
   Capital lease obligation - long-term portion                                                    153,864          167,380
                                                                                               -----------      ----------- 
        Total long-term liabilities                                                              1,207,139        1,052,382
                                                                                               ===========      =========== 

Deposit on Securities Purchase Agreement                                                                 -          600,000
                                                                                               -----------      ----------- 

Commitments and Contingencies                                                                            -                -

Stockholders' Equity:
   Common stock; 1,000,000,000 shares of $.00001 par value
      authorized, 301,340,183 and 296,422,907
      shares issued and outstanding                                                                  3,013            2,964
   Additional paid-in capital                                                                   15,621,665       14,325,076
   Deficit accumulated during the development stage                                            (14,044,105)     (12,978,059)
   Discount on warrants                                                                           (469,431)               -
   Deferred compensation cost                                                                            -          (14,769)
                                                                                               -----------      ----------- 
         Total stockholders' equity                                                              1,111,142        1,335,212
                                                                                               -----------      ----------- 
         Total liabilities and stockholders' equity                                            $ 2,595,652      $ 3,304,953
                                                                                               ===========      =========== 
</TABLE>
See notes to consolidated condensed financial statements.

                                       2

<PAGE>
                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                 CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                                                 Inception
                                                                                                               (February 20,
                                                                                   Three Months Ended             1984) to
                                                                                         March 31,                March 31,
                                                                                  1999             1998             1999
                                                                                  ----             ----             ----
<S>                                                                              <C>                  <C>         <C>      
Revenues:
   Sales                                                                         $ 2,399     $          -         $ 197,374
   Interest                                                                       15,809           29,297           575,106
   Other income                                                                        -              100           120,093
                                                                            ------------     ------------      ------------     
                                                                                  18,208           29,397           892,573
                                                                            ------------     ------------      ------------  

Costs and Expenses:
   Research and development                                                       82,916          170,146         2,716,383
   General and administrative                                                    713,403          505,414         8,978,740
   Depreciation and amortization                                                  63,357          176,427           720,640
   Interest                                                                      224,578          275,248         2,520,915
                                                                            ------------     ------------      ------------  
                                                                               1,084,254        1,127,235        14,936,678
                                                                            ------------     ------------      ------------  

Net Loss                                                                    $ (1,066,046)    $ (1,097,838)     $(14,044,105)
                                                                            ============     ============      ============  

Net Loss Per Share of Common
   Stock - Basic and Diluted                                                $       (.00)    $      (.00)
                                                                            ============     ============  

Weighted Average Number of
   Common Shares Outstanding                                                 297,577,226      281,039,791
                                                                            ============     ============  
</TABLE>

See notes to consolidated condensed financial statements.

                                        3
<PAGE>
                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 1999

<TABLE>
<CAPTION>
                                                                                                                           Deficit
                                                                                  Common Stock                           Accumulated
                                                                   Amount      -------------------        Additional      during the
                                                                    Per                                     Paid-In      Development
                                                                   Share       Shares        Amount         Capital          Stage
                                                                   -----       ------        ------         -------          -----

<S>                                                                <C>     <C>             <C>           <C>              <C>      
Balance, inception (February 20, 1984) as previously reported                       -       $ 1,000       $      -         $ (1,000)

Adjustment for pooling of interests                                                 -        (1,000)         1,000                -
                                                                          -----------       -------       --------         -------- 

Balance, inception, as restated                                                     -             -          1,000           (1,000)

   Net loss, period ended December 31, 1984                                         -             -              -          (17,809)
                                                                          -----------       -------       --------         -------- 

Balance, December 31, 1984                                                          -             -          1,000          (18,809)

   Issuance of common stock for cash                               $.00   113,846,154         1,138            170                -
   Net loss, year ended December 31, 1985                                           -             -              -          (25,459)
                                                                          -----------       -------       --------         -------- 

Balance, December 31, 1985                                                113,846,154         1,138          1,170          (44,268)

   Issuance of common stock - public offering                       .01    40,000,000           400        399,600                -
   Issuance of underwriter's warrants                                               -             -            100                -
   Expenses of public offering                                                      -             -       (117,923)               -
   Issuance of common stock, exercise of "A" warrants               .03       819,860             9         24,587                -
   Net loss, year ended December 31, 1986                                           -             -              -         (159,674)
                                                                          -----------       -------       --------         -------- 

Balance, December 31, 1986                                                154,666,014         1,547        307,534         (203,942)
                                                                          -----------       -------       --------         -------- 
</TABLE>
See notes to consolidated condensed financial statements.

                                        4
<PAGE>
                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 1999

<TABLE>
<CAPTION>

                                                                                                                           Deficit
                                                                                  Common Stock                           Accumulated
                                                                   Amount      --------------------       Additional      during the
                                                                    Per                                     Paid-In      Development
                                                                   Share       Shares        Amount         Capital          Stage
                                                                   -----       ------        ------         -------          -----

<S>                                                               <C>       <C>             <C>            <C>           <C>        
Balance, December 31, 1986                                                  154,666,014     $ 1,547        $ 307,534     $ (203,942)

   Issuance of common stock, exercise of "A" warrants              $.03      38,622,618         386        1,158,321              -
   Expenses of stock issuance                                                         -           -          (11,357)             -
   Acquisition of subsidiary for cash                                                 -           -          (46,000)             -
   Cancellation of debt due to stockholders                                           -           -           86,565              -
   Net loss, period ended December 31, 1987                                           -           -                -       (258,663)
                                                                          -------------     -------       ----------     -----------
Balance, December 31, 1987                                                  193,288,632       1,933        1,495,063       (462,605)
                                                                      

   Net loss, year ended December 31, 1988                                             -           -                -       (199,690)
                                                                          -------------     -------       ----------     -----------

Balance, December 31, 1988                                                  193,288,632       1,933        1,495,063       (662,295)

   Net loss, year ended December 31, 1989                                             -           -                -       (270,753)
                                                                          -------------     -------       ----------     -----------

Balance, December 31, 1989                                                  193,288,632       1,933        1,495,063       (933,048)

   Issuance of common stock, expiration of redemption               .05       6,729,850          67          336,475              -
      offer on "B" warrants
   Issuance of common stock, exercise of "B" warrants               .05         268,500           3           13,422              -
   Issuance of common stock, exercise of "C" warrants               .08          12,900           -            1,032              -
   Net loss, year ended December 31, 1990                                             -           -                -       (267,867)
                                                                          -------------     -------       ----------     -----------

Balance, December 31, 1990                                                  200,299,882       2,003        1,845,992     (1,200,915)
                                                                          -------------     -------       ----------     -----------
</TABLE>
See notes to consolidated condensed financial statements.

                                        5

<PAGE>
                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 1999

<TABLE>
<CAPTION>

                                                                                                                           Deficit
                                                                                  Common Stock                          Accumulated
                                                                   Amount      --------------------       Additional      during the
                                                                    Per                                     Paid-In      Development
                                                                   Share       Shares        Amount         Capital          Stage
                                                                   -----       ------        ------         -------          -----

<S>                                                               <C>       <C>             <C>        <C>             <C>          
Balance, December 31, 1990                                                  200,299,882     $ 2,003    $ 1,845,992     $ (1,200,915)

   Issuance of common stock, exercise of "B" warrants             $  .05         11,400           -            420                -
   Issuance of common stock, exercise of "C" warrants                .08          2,500           -            200                -
   Issuance of common stock, exercise of underwriters warrants      .012      3,760,000          38         45,083                -
   Net loss, year ended December 31, 1991                                             -           -              -         (249,871)
                                                                          -------------     -------    -----------     -------------

Balance, December 31, 1991                                                  204,073,782       2,041      1,891,695       (1,450,786)

   Issuance of common stock, for testing                           .0405     10,000,000         100        404,900                -
   Issuance of common stock, for consulting services                .055        500,000           5         27,495                -
   Issuance of common stock, exercise of "B" warrants                .05      7,458,989          75        372,875                -
   Issuance of common stock, exercise of "C" warrants                .08      5,244,220          52        419,487                -
   Expenses of stock issuance                                                                               (7,792)
   Net loss, year ended December 31, 1992                                             -           -              -         (839,981)
                                                                          -------------     --------   -----------     -------------

Balance, December 31, 1992                                                  227,276,991       2,273      3,108,660       (2,290,767)

   Issuance of common stock, for consulting services                .055        500,000           5         27,495                -
   Issuance of common stock, for consulting services                 .03      3,500,000          35        104,965                -
   Issuance of common stock, for testing                            .035      5,000,000          50        174,950                -
   Net loss, year ended December 31, 1993                                             -           -              -         (563,309)
                                                                          -------------     -------    -----------     -------------

Balance, December 31, 1993                                                $ 236,276,991     $ 2,363    $ 3,416,070      $(2,854,076)
                                                                          -------------     -------    -----------     -------------
</TABLE>
See notes to consolidated condensed financial statements.

                                        6


<PAGE>
                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 1999

<TABLE>
<CAPTION>

                                                                                                                                   
                                                                                Common Stock                                       
                                                                Amount        -------------------     Additional                   
                                                                  Per                                   Paid-In      Subscription  
                                                                 Share        Shares       Amount       Capital       Receivable   
                                                                 -----        ------       ------       -------       ----------   

<S>                                                           <C>          <C>            <C>         <C>                 <C>     
Balance, December 31, 1993                                                 236,276,991    $ 2,363     $ 3,416,070         $ -     

   Issuance of common stock, for consulting services           $  .05        4,750,000         47         237,453           -      
   Issuance of common stock, exercise of options                  .08          400,000          4          31,996           -      
   Issuance of common stock, exercise of options                  .10          190,000          2          18,998           -      
   Net loss, year ended December 31, 1994                                            -          -               -           -      
                                                                          ------------    -------    ------------       -----     

Balance, December 31, 1994                                                 241,616,991      2,416       3,704,517           -      
                                                                                                                              
   Issuance of common stock, exercise of options                  .05        3,333,333         33         166,633           -      
   Issuance of common stock, exercise of options                  .08        2,092,850         21         167,407           -      
   Issuance of common stock, exercise of options                  .10        2,688,600         27         268,833           -      
   Issuance of common stock, for consulting services              .11        1,150,000         12         126,488           -      
   Issuance of common stock, for consulting services              .14          300,000          3          41,997           -      
   Net loss, year ended December 31, 1995                                            -          -               -           -      
                                                                           -----------     ------     -----------       -----      

Balance, December 31, 1995                                                 251,181,774      2,512       4,475,875           -      
                                                                           -----------     ------     -----------       -----      

(restubbed table)

                                                                  
                                                                  Deficit                            
                                                                Accumulated                          
                                                                during the        Deferred           
                                                                Development     Compensation         
                                                                   Stage            Cost             
                                                                   -----            ----             
                                                                                                     
<S>                                                            <C>                  <C>              
Balance, December 31, 1993                                     $ (2,854,076)        $ -              
                                                                                                     
   Issuance of common stock, for consulting services                      -           -              
   Issuance of common stock, exercise of options                          -           -              
   Issuance of common stock, exercise of options                          -           -              
   Net loss, year ended December 31, 1994                          (440,837)          -              
                                                               ------------       -----              
                                                                                                     
Balance, December 31, 1994                                       (3,294,913)          -              
                                                                                                     
   Issuance of common stock, exercise of options                          -           -              
   Issuance of common stock, exercise of options                          -           -              
   Issuance of common stock, exercise of options                          -           -              
   Issuance of common stock, for consulting services                      -           -              
   Issuance of common stock, for consulting services                      -           -              
   Net loss, year ended December 31, 1995                          (401,884)          -              
                                                                -----------        ----              
                                                                                                     
Balance, December 31, 1995                                       (3,696,797)          -              
                                                                -----------        ----              
                                                                                                     
</TABLE>

See notes to consolidated condensed financial statements.

                                        7

<PAGE>
                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 1999
<TABLE>
<CAPTION>

                                                                                                                                   
                                                                                 Common Stock                                       
                                                                Amount        -------------------     Additional                   
                                                                  Per                                   Paid-In      Subscription  
                                                                 Share        Shares       Amount       Capital       Receivable   
                                                                 -----        ------       ------       -------       ----------   

<S>                                                             <C>         <C>           <C>        <C>                    <C>     
Balance, December 31, 1995                                                  251,181,774   $ 2,512    $ 4,475,875            $ -     

   Issuance of common stock, exercise of options                  .05         3,333,334        33        166,634              -     
   Issuance of common stock, exercise of options                  .08         1,158,850        12         92,696              -     
   Issuance of common stock, exercise of options                  .10         7,163,600        72        716,288              -     
   Issuance of common stock, exercise of options                  .11           170,000         2         18,698              -     
   Issuance of common stock, exercise of options                  .12         1,300,000        13        155,987              -     
   Issuance of common stock, exercise of options                  .18         1,400,000        14        251,986              -     
   Issuance of common stock, exercise of options                  .19           500,000         5         94,995              -     
   Issuance of common stock, exercise of options                  .20           473,500         5         94,695              -     
   Issuance of common stock, for services rendered                .50           350,000         3        174,997              -     
   Options granted                                                                    -         -        760,500              -     
   Subscription receivable                                                            -         -              -        (19,000)    
   Net loss, year ended December 31, 1996                                             -         -              -              -     
                                                                           ------------  --------   ------------    -----------     

Balance, December 31, 1996                                                  267,031,058     2,671      7,003,351        (19,000)    
                                                                           ------------  --------   ------------    -----------     


(restubbed table)
                                                                 
                                                                  Deficit                            
                                                                Accumulated                          
                                                                during the          Deferred           
                                                                Development       Compensation         
                                                                   Stage             Cost              
                                                                   -----             ----              
                                                                                                       
<S>                                                             <C>                       <C>          
Balance, December 31, 1995                                      $ (3,696,797)             $ -          
                                                                                                       
   Issuance of common stock, exercise of options                           -                -          
   Issuance of common stock, exercise of options                           -                -          
   Issuance of common stock, exercise of options                           -                -          
   Issuance of common stock, exercise of options                           -                -          
   Issuance of common stock, exercise of options                           -                -          
   Issuance of common stock, exercise of options                           -                -          
   Issuance of common stock, exercise of options                           -                -          
   Issuance of common stock, exercise of options                           -                -          
   Issuance of common stock, for services rendered                         -                -          
   Options granted                                                         -         (473,159)         
   Subscription receivable                                                 -                -          
   Net loss, year ended December 31, 1996                         (1,154,740)               -          
                                                                ------------        ---------          
                                                                                                       
Balance, December 31, 1996                                        (4,851,537)        (473,159)         
                                                                ------------        ---------          
                                                                                                       
</TABLE>
See notes to consolidated condensed financial statements.

                                        8    

<PAGE>
                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 1999

<TABLE>
<CAPTION>

                                                                                                                                   
                                                                                Common Stock                                        
                                                                Amount        -------------------     Additional                   
                                                                  Per                                   Paid-In      Subscription  
                                                                 Share        Shares       Amount       Capital       Receivable   
                                                                 -----        ------       ------       -------       ----------   

<S>                                                              <C>        <C>           <C>        <C>              <C>           
Balance, December 31, 1996                                                  267,031,058   $ 2,671    $ 7,003,351      $ (19,000)    

   Issuance of common stock, exercise of options                  .08         3,333,333        33        247,633              -     
   Issuance of common stock, conversion of debt                   .20         1,648,352        16        329,984              -     
   Issuance of common stock, conversion of debt                   .15           894,526         9        133,991              -     
   Issuance of common stock, conversion of debt                   .12         2,323,580        23        269,977              -     
   Issuance of common stock, conversion of debt                   .15         1,809,524        18        265,982              -     
   Issuance of common stock, conversion of debt                   .16           772,201         8        119,992              -     
   Issuance of common stock, for services rendered                .41            50,000         -         20,500              -     
   Issuance of common stock, for services rendered                .24           100,000         1         23,999              -     
   Beneficial conversion feature, February debenture                                  -         -        413,793              -     
   Beneficial conversion feature, October debenture                                   -         -      1,350,000              -     
   Warrant costs, February debenture                                                  -         -         37,242              -     
   Warrant costs, October debenture                                                   -         -        291,555              -     
   Amortization of deferred compensation cost                                         -         -              -              -     
   Imputed interest on convertible debenture                                          -         -          4,768              -     
   Net loss, year ended December 31, 1997                                             -         -              -              -     
                                                                            -----------   -------    -----------     ----------     
Balance, December 31, 1997                                                  277,962,574     2,779     10,512,767        (19,000)    
                                                                            -----------   -------    -----------     ----------     


(restubbed table)

                                                                 
                                                                  Deficit                            
                                                                Accumulated                          
                                                                during the          Deferred           
                                                                Development       Compensation        
                                                                -----------       ------------        
                                                           
<S>                                                         <C>                <C>        
Balance, December 31, 1996                                  $ (4,851,537)      $ (473,159)

   Issuance of common stock, exercise of options                       -                -
   Issuance of common stock, conversion of debt                        -                -
   Issuance of common stock, conversion of debt                        -                -
   Issuance of common stock, conversion of debt                        -                -
   Issuance of common stock, conversion of debt                        -                -
   Issuance of common stock, conversion of debt                        -                -
   Issuance of common stock, for services rendered                     -                -
   Issuance of common stock, for services rendered                     -                -
   Beneficial conversion feature, February debenture                   -                -
   Beneficial conversion feature, October debenture                    -                -
   Warrant costs, February debenture                                   -                -
   Warrant costs, October debenture                                    -                -
   Amortization of deferred compensation cost                          -          399,322
   Imputed interest on convertible debenture                           -                -
   Net loss, year ended December 31, 1997                     (4,141,729)               -
                                                            ------------     ------------    
Balance, December 31, 1997                                    (8,993,266)         (73,837)
                                                            ------------     ------------    
</TABLE>
See notes to consolidated condensed financial statements.

                                        9
<PAGE>

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 1999
<TABLE>
<CAPTION>

                                                                                                                                   
                                                                                 Common Stock                                       
                                                                Amount        -------------------     Additional                   
                                                                  Per                                   Paid-In      Subscription  
                                                                 Share        Shares       Amount       Capital       Receivable  
                                                                 -----        ------       ------       -------       ----------  
<S>                                                              <C>       <C>            <C>        <C>              <C>          
Balance, December 31, 1997                                                 277,962,574    $ 2,779    $ 10,512,767     $ (19,000)   

   Issuance of common stock, exercise of options                  .12          295,000          3          35,397             -    
   Issuance of common stock, exercise of options                  .14          500,000          5          69,995             -    
   Issuance of common stock, exercise of options                  .16          450,000          5          71,995             -    
   Issuance of common stock, exercise of options                  .20           10,000          -           2,000             -    
   Issuance of common stock, exercise of options                  .26          300,000          3          77,997             -    
   Issuance of common stock, conversion of debt                   .13        1,017,011         10         132,990             -    
   Issuance of common stock, conversion of debt                   .14        2,512,887         25         341,225             -    
   Issuance of common stock, conversion of debt                   .15        5,114,218         51         749,949             -    
   Issuance of common stock, conversion of debt                   .18        1,491,485         15         274,985             -    
   Issuance of common stock, conversion of debt                   .19        3,299,979         33         619,967             -    
   Issuance of common stock, conversion of debt                   .22        1,498,884         15         335,735             -    
   Issuance of common stock, conversion of debt                   .23        1,870,869         19         424,981             -    
   Issuance of common stock, for services rendered                .21          100,000          1          20,999             -    
   Beneficial conversion feature, November debenture                                                      625,000
   Warrant costs, November debenture                                                                       48,094
   Amortization of deferred compensation cost                                        -          -               -             -    
   Write off of subscription receivable                                              -          -         (19,000)       19,000    
   Net loss, year ended December 31, 1998                                            -          -               -             -    
                                                                           -----------    -------    ------------     ---------    

Balance, December 31, 1998                                                 296,422,907      2,964      14,325,076             -    
                                                                           -----------    -------    ------------     ---------     

(restubbed table)
                                                                 
                                                                  Deficit                            
                                                                Accumulated                          
                                                                during the          Deferred           
                                                                Development       Compensation         
                                                                   Stage             Cost             
                                                                   -----             ----             
                                                   
<S>                                                               <C>                <C>       
Balance, December 31, 1997                                        $(8,993,266)       $ (73,837)

   Issuance of common stock, exercise of options                            -                -
   Issuance of common stock, exercise of options                            -                -
   Issuance of common stock, exercise of options                            -                -
   Issuance of common stock, exercise of options                            -                -
   Issuance of common stock, exercise of options                            -                -
   Issuance of common stock, conversion of debt                             -                -
   Issuance of common stock, conversion of debt                             -                -
   Issuance of common stock, conversion of debt                             -                -
   Issuance of common stock, conversion of debt                             -                -
   Issuance of common stock, conversion of debt                             -                -
   Issuance of common stock, conversion of debt                             -                -
   Issuance of common stock, conversion of debt                             -                -
   Issuance of common stock, for services rendered                          -                -
   Beneficial conversion feature, November debenture            
   Warrant costs, November debenture                            
   Amortization of deferred compensation cost                               -           59,068
   Write off of subscription receivable                                     -                -
   Net loss, year ended December 31, 1998                          (3,984,793)               -
                                                                 ------------      -----------  

Balance, December 31, 1998                                        912,978,059)         (14,769)
                                                                 ------------      -----------  


</TABLE>
See notes to consolidated condensed financial statements.

                                       10

<PAGE>


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

            CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (Continued)

                 INCEPTION (FEBRUARY 20, 1984) TO MARCH 31, 1999

<TABLE>
<CAPTION>
                                                                                                                   Deficit   
                                                                          Common Stock                           Accumulated
                                                          Amount       --------------------     Additional       during the  
                                                           Per                                    Paid-In        Development 
                                                          Share        Shares        Amount       Capital           Stage    
                                                          -----        ------        ------       -------           -----    

<S>                                                      <C>           <C>          <C>        <C>                <C>        
Balance, December 31, 1998                                           296,422,907    $ 2,964    $ 14,325,076     $(12,978,059)

   Issuance of common stock, securities purchase           .16         4,917,276         49         802,451                - 
      agreement
   Warrants Costs, securities purchase agreement                               -          -         494,138                - 
   Amortization of warrant costs, securities purchase                          -          -               -                - 
      agreement
   Amortization of deferred compensation cost                                  -          -               -                - 
   Net loss, three months ended March 31, 1999                                 -          -               -       (1,066,046)
                                                                     -----------    -------    ------------    --------------

Balance, March 31, 1998                                              301,340,183    $ 3,013    $ 15,621,665     $ (14,044,105
                                                                     ===========    =======    ============    ==============

(restubbed table)
                                                                      Deferred        Discount
                                                                    Compensation         on
                                                                        Cost          Warrants
                                                                        ----          --------

<S>                                                                  <C>                 <C>
Balance, December 31, 1998                                           $ (14,769)          $ -

   Issuance of common stock, securities purchase                             -             -
      agreement
   Warrants Costs, securities purchase agreement                             -      (494,138)
   Amortization of warrant costs, securities purchase                        -        24,707
      agreement
   Amortization of deferred compensation cost                           14,769             -
   Net loss, three months ended March 31, 1999                               -             -
                                                                   -----------      --------   

Balance, March 31, 1998                                                  $   -     $(469,431)
                                                                   ===========     =========   
</TABLE>
See notes to consolidated condensed financial statements.

                                       11

<PAGE>
                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                                             Inception
                                                                                Three Months Ended          (February 20,
                                                                                    March 31,                 1984) to
                                                                                    --------                  March 31,
                                                                              1999            1998               1999
                                                                              ----            ----               ----
<S>                                                                         <C>             <C>              <C>           
Cash Flows from Operating Activities:
   Net loss                                                                 $ (1,066,046)   $ (1,097,838)    $ (14,044,105)
                                                                           -------------    ------------     ------------- 
   Adjustments to reconcile net loss to
      net cash used by operating activities:
         Depreciation and amortization of loan costs                              63,357         176,427           720,640
         Amortization of deferred interest cost on beneficial
            conversion feature of convertible debenture                          156,250         210,951         2,262,348
         Amortization of discount on warrants                                     36,730               -            36,730
         Amortization of deferred compensation cost                               14,769          14,767           760,500
         Issuance of common stock for services                                         -               -         1,437,500
         Other                                                                         -               -            (1,607)
         Changes in Operating Assets and Liabilities:
            Increase in other current assets                                     (11,456)         (9,744)          (41,274)
            Increase in inventory                                                      -               -           (19,729)
            Increase in other assets                                             (43,680)        (33,267)         (820,422)
            Increase (decrease) in accounts payable and
               accrued liabilities                                               (41,086)       (107,363)          244,138
                                                                           -------------    ------------     ------------- 
                  Total adjustments                                              174,884         251,771         4,578,824
                                                                           -------------    ------------     ------------- 
                  Net cash used by operating activities                         (891,162)       (846,067)       (9,465,281)
                                                                           -------------    ------------     ------------- 

Cash Flows from Investing Activities:
   Purchase of investments                                                             -         (94,000)       (6,292,979)
   Proceeds from sale of investments                                             821,047       2,512,902         6,292,979
   Expenditures for property and equipment                                       (53,484)       (108,613)       (1,197,084)
   Proceeds from sale of property and equipment                                        -               -             1,200
                                                                           -------------    ------------     ------------- 
                  Net cash provided (used) by investing activities               767,563       2,310,289        (1,195,884)
                                                                           -------------    ------------     ------------- 

Cash Flows from Financing Activities:
   Proceeds from issuance of convertible debt                                          -               -         5,500,000
   Proceeds from sale of securities, net of issuance costs                       202,500          35,400         6,181,088
   Payments under capital lease                                                  (12,418)              -           (29,020)
                                                                           -------------    ------------     ------------- 
                  Net cash provided by financing activities                      190,082          35,400        11,652,068
                                                                           -------------    ------------     ------------- 

Net Increase in Cash and Cash Equivalents                                         66,483       1,499,622           990,903

Cash and Cash Equivalents, Beginning                                             924,420         236,059                 -
                                                                           -------------    ------------     ------------- 

Cash and Cash Equivalents, Ending                                              $ 990,903     $ 1,735,681         $ 990,903
                                                                           =============    ============     ============= 
</TABLE>
See notes to consolidated condensed financial statements.
                                       12

<PAGE>
                                                                               
                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                                                      
                                                                      
NOTE 1.  BASIS OF PRESENTATION

             The accompanying unaudited consolidated condensed financial
             statements at March 31, 1999 have been prepared in accordance with
             generally accepted accounting principles for interim financial
             information and with the instructions to Form 10-Q and reflect all
             adjustments which, in the opinion of management, are necessary for
             a fair presentation of financial position as of March 31, 1999 and
             results of operations for the three months ended March 31, 1999 and
             1998 and cash flows for the three months ended March 31, 1999 and
             1998. All such adjustments are of a normal recurring nature. The
             results of operations for interim periods are not necessarily
             indicative of the results to be expected for a full year. The
             statements should be read in conjunction with the consolidated
             financial statements and footnotes thereto included in the
             Company's Annual Report on Form 10-K for the year ended December
             31, 1998.


NOTE 2.  COMMITMENTS AND CONTINGENCIES

         Going Concern

             The accompanying unaudited consolidated condensed financial
             statements at March 31, 1999 have been prepared in conformity with
             generally accepted accounting principles which contemplate the
             continuance of the Company as a going concern. The Company has
             suffered losses from operations during its operating history. The
             Company is dependent upon registration of Reticulose for sale
             before it can begin commercial operations. The Company's cash
             position may be inadequate to pay all the costs associated with the
             full range of testing and clinical trials required by the FDA.
             Unless and until Reticulose is approved for sale in the United
             States or another industrially developed country, the Company may
             be dependent upon the continued sale of its securities and debt
             financing for funds to meet its cash requirements. Management
             intends to continue to sell the Company's securities in an attempt
             to mitigate the effects of its cash position; however, no assurance
             can be given that equity or debt financing, if and when required,
             will be available. In the event that such equity or debt financing
             is not available, in order to continue operations, management
             anticipates that they will have to defer their salaries. During
             1999 and 1998, the Company obtained equity and debt financing and
             may seek additional financing as the need arises. No assurance can
             be given that the Company will be able to sustain its operations
             until FDA approval is granted or that any approval will ever be
             granted. The Company expects to submit an application for approval
             with the FDA during July 1999. These factors raise substantial
             doubt about the Company's ability to continue as a going concern.
             The consolidated condensed financial statements do not include any
             adjustments relating to the recoverability and classification of
             recorded assets and classification of liabilities that might be
             necessary should the Company be unable to continue in existence.

         Potential Claim for Royalties

             The Company may be subject to claims from certain third parties for
             royalties due on sale of Reticulose. The Company has not as yet
             received any notice of claim from such parties.

                                       13

<PAGE>

                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)



NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         Product Liability

             The Company could be subjected to claims for adverse reactions
             resulting from the use of Reticulose. Although the Company is
             unaware of any such claims or threatened claims since Reticulose
             was initially marketed in the 1940's, one study noted adverse
             reactions from highly concentrated doses in guinea pigs. In the
             event any claims for substantial amounts were successful, they
             could have a material adverse effect on the Company's financial
             condition and on the marketability of Reticulose. As of the date
             hereof, the Company does not have product liability insurance for
             Reticulose. There can be no assurance that the Company will be able
             to secure such insurance in adequate amounts, at reasonable
             premiums if it determined to do so. Should the Company be unable to
             secure such product liability insurance, the risk of loss to the
             Company in the event of claims would be greatly increased and could
             have a material adverse effect on the Company.

         Lack of Patent Protection

             The Company does not presently have a patent for Reticulose but the
             Company currently has three patents for the use of Reticulose as a
             treatment. The Company currently has 32 patent applications pending
             with the U.S. Patent Office. The Company can give no assurance that
             other companies, having greater economic resources, will not be
             successful in developing a similar product. There can be no
             assurance that such patents, if obtained, will be enforceable.

         TESTING AGREEMENTS

         Plata Partners Limited Partnership

             On March 20, 1992, the Company entered into an agreement with Plata
             Partners Limited Partnership ("Plata") pursuant to which Plata
             agreed to perform a demonstration in the Domincan Republic in
             accordance with a certain agreed upon protocol (the "Protocol") to
             assess the efficacy of a treatment using Reticulose incorporated in
             the Protocol against AIDS (the "Plata Agreement"). Plata covered
             all costs and expenses associated with the demonstration.

             Pursuant to the Plata Agreement, the Company authorized the
             issuance to Plata of 5,000,000 shares of common stock and options
             to purchase an additional 5,000,000 shares at $.08 per share
             through July 9, 1994 (the "Plata Options") and 5,000,000 shares at
             $.10 per share through July 9, 1994 (the "Additional Plata
             Options"). Pursuant to several amendments, the Plata Options and
             the Additional Plata Options are exercisable through December 31,
             1999 at an exercise price of $.15 and $.17, respectively. As of
             March 31, 1999, there are outstanding Plata Options to acquire
             683,300 shares at $.15 per share and Additional Plata Options to
             acquire 108,100 shares at an exercise price of $.17 per share.
             Through March 31, 1999, the Company has received approximately
             $1,332,000 pursuant to the issuance of approximately 9.2 million
             shares in connection with the exercise of the Plata Options and the
             Additional Plata Options.

                                       14

<PAGE>


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         TESTING AGREEMENTS (Continued)

         Argentine Agreement

             In April 1996, the Company entered into an agreement (the
             "Argentine Agreement") with DCT SRL, an Argentine corporation
             unaffiliated with the Company ("DCT") pursuant to which DCT was to
             cause a clinical trial to be conducted in two separate hospitals
             located in Buenos Aires, Argentina (the "Clinical Trials").
             Pursuant to the Argentine Agreement, the Clinical Trials were to be
             conducted pursuant to a protocol developed by Juan Carlos Flichman,
             M.D. and the purpose of the Clinical Trials was to assess the
             efficacy of the Company's drug Reticulose on the Human Papilloma
             Virus (HPV). The protocol calls for, among other things, a study to
             be performed with clinical and laboratory follow-up on 12 male and
             female human patients between the ages of 18 and 50. The Clinical
             Trials did not include a placebo control group or references to any
             other antiviral drug.

             Pursuant to the Argentine Agreement, the Company delivered $34,000
             to DCT to cover out-of-pocket expenses associated with the Clinical
             Trials. The Argentine Agreement further provides that at the
             conclusion of the Clinical Trials, DCT shall cause Dr. Flichman to
             prepare and deliver a written report to the Company regarding the
             methodology and results of the Clinical Trials (the "Written
             Report"). In September 1996, the Written Report was delivered by
             Dr. Flichman to the Company. Upon delivery of the Written Report to
             the Company, the Company delivered to the principals of DCT options
             to acquire 2,000,000 shares of the Company's common stock for a
             period of one year from the date of the delivery of the Written
             Report, at a purchase price of $.20 per share. Pursuant to several
             amendments, the DCT options are exercisable through December 31,
             1999 at an exercise price of $.21 per share. As of March 31, 1999,
             473,500 shares of common stock were issued pursuant to the exercise
             of these options for an aggregate exercise price of approximately
             $95,000.

             In June 1994, DCT SRL and the Company entered into an exclusive
             distribution agreement whereby the Company granted to DCT, subject
             to certain conditions, the exclusive right to market and sell
             Reticulose in Argentina, Bolivia, Paraguay, Uruguay, Brazil, and
             Chile (the "DCT Exclusive Distribution Agreement").

             In April 1996, the Company entered into an agreement with DCT (the
             HIV-HPV Agreement") whereby the Company agreed to provide to DCT or
             its assignees, up to $600,000 to cover the costs of a double blind
             placebo controlled study in approximately 150 patients to assess
             the efficacy of Reticulose for the treatment of persons diagnosed
             with the HIV virus (AIDS) and HPV (the "HIV-HPV Study").
             Subsequently, the Company has agreed to advance additional funds
             towards such study.

             In connection with the HIV-HPV Agreement, the Company advanced
             approximately $665,000 which is accounted for as research and
             development expense. The amounts have been used to cover expenses
             associated with clinical activities of the HIV-HPV Study.

                                       15

<PAGE>


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         TESTING AGREEMENTS (Continued)

         Argentine Agreement (Continued)

             The HIV-HPV Agreement provides that (i) in the event the date from
             the HIV-HPV Study is used in connection with Reticulose being
             approved for commercial sale anywhere within the territory granted
             under the DCT Exclusive Distribution Agreement or (ii) DCT receives
             financing to cover the costs of the HIV-HPV Study, then DCT is
             obligated to reimburse the Company for all amounts expended in
             connection with the HIV-HPV Study.

             In October 1997, the Company entered into two agreements with DCT,
             whereby the Company agreed to provide DCT or its assignees, up to
             $220,000 and $341,000 to cover the costs of double blind placebo
             controlled studies in approximately 360 and 240 patients,
             respectively to assess the efficacy of the topical application of
             Reticulose for the treatment of persons diagnosed with Herpes
             Labialis/Genital Infections (the "Herpes Study") and HPV (the "HPV
             Topical Study").

             In connection with the Herpes Study and the HPV Topical Study
             (collectively, the "Studies"), the Company has advanced
             approximately $58,000 and $132,000, respectively. Such expenses are
             accounted for as research and development expense. The amounts
             expended have been used to cover expenses associated with
             pre-clinical activities. Neither the Herpes Study nor the HPV
             Topical Study has commenced.

             Both Agreements with DCT provide that (i) in the event the data
             from the Studies are used in connection with Reticulose being
             approved for commercial sale anywhere within the territory granted
             under the DCT Exclusive Distribution Agreement or (ii), DCT
             receives financing to cover the costs of the Studies, then DCT is
             obligated to reimburse the Company for all amounts expended in
             connection with the Studies.

             In February 1998, the Company entered into an agreement with DCT
             (the "Concurrent Agreement") whereby the Company agreed to provide
             DCT or its assignees, up to $413,000 to cover the costs of a study
             in 65 patients to compare the results of treatment of patients with
             AIDS taking a three drug cocktail and Reticulose with those taking
             a three drug cocktail and a placebo. As of March 31, 1999, the
             Company has advanced approximately $50,000 for such study which has
             been accounted for as research and development expense.

             In May 1998, the Company entered into an agreement with DCT (the
             "Rheumatoid Arthritis Agreement") whereby the Company agreed to
             provide DCT or its assignees, up to $95,000 to cover the costs of a
             controlled study in 30 patients to determine the efficacy of
             Reticulose for the treatment of rheumatoid arthritis in humans. In
             connection with this study, the Company has advanced approximately
             $75,000 which has been accounted for as research and development
             expense.


                                       16

<PAGE>


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         TESTING AGREEMENTS (Continued)

         Argentine Agreement (Continued)

             In July 1998, the Company authorized expenditures of up to $90,000
             to study the effects of Reticulose in inhibiting the mutation of
             the AIDS virus. As of March 31, 1999, the Company has advanced
             approximately $50,000 for such study which has been accounted for
             as research and development expense.

         Barbados Study

             A double blind study assessing the efficacy of the Company's drug
             Reticulose in 43 human patients diagnosed with HIV (AIDS) has been
             conducted at the Queen Elizabeth Hospital, Bridgetown, Barbados
             (the "Barbados Study"). As of March 31, 1999, the Company has
             expended approximately $390,000 to cover the costs of the Barbados
             Study.

             In July 1998, the Company authorized expenditures of up to $45,000
             to study the effects of Reticulose in inhibiting the mutation of
             the AIDS virus. As of March 31, 1999, the Company has advanced
             approximately $11,000 for such study which has been accounted for
             as research and development expense.

         National Cancer Institute Agreement

             In March 1997, the Company entered into a Material Transfer
             Agreement - Cooperative Research and Development Agreement with the
             National Cancer Institute ("NCI") of the National Institutes of
             Health. Under the terms of the Agreement, NCI researchers and the
             Company will collaborate to elucidate the molecular mechanism by
             which Reticulose affects the transcription of the gamma interferon
             gene. This agreement was extended for an additional one year term
             through March 3, 1999 to investigate the anti-tumor activity of
             Reticulose using kidney tumor model systems. In addition, NCI was
             to study the effects of Reticulose on inflammation associated with
             rheumatoid arthritis.

         Topical Safety Study

             During 1998, the Company paid approximately $200,000 for a safety
             study conducted in the United States for the topical use of
             Reticulose.

                                       17

<PAGE>


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AGREEMENTS

         Hirschman Agreement

             In May 1995, the Company entered into a consulting agreement with
             Shalom Hirschman, M.D., Professor of Medicine of Mt. Sinai School
             of Medicine, New York, New York and Director of Mt. Sinai's
             Division of Infectious Diseases, whereby Dr. Hirschman was to
             provide consulting services to the Company through May 1997. The
             consulting services included the development and location of
             pharmacological and biotechnology companies and assisting the
             Company in seeking joint ventures with and financing of companies
             in such industries.

             In connection with the consulting agreement, the Company issued to
             Dr. Hirschman 1,000,000 shares of the Company's common stock and
             the option to acquire 5,000,000 shares of the Company's common
             stock for a period of three years as per the vesting schedule as
             referred to in the agreement, at a purchase price of $.18 per
             share. In addition and in connection with entering into the
             consulting agreement with Dr. Hirschman, the Company issued to a
             person unaffiliated with the Company, 100,000 shares of the
             Company's common stock, and an option to acquire for a period of
             one year, from June 1, 1995, an additional 500,000 shares at a
             purchase price of $.18 per share. As of March 31, 1999, 900,000
             shares have been issued upon exercise of these options for cash
             consideration of $162,000 under this Agreement.

             In March 1996, the Company entered into an addendum to the
             consulting agreement with Dr. Hirschman whereby Dr. Hirschman
             agreed to provide consulting services to the Company through May
             2000 (the "Addendum"). Pursuant to the Addendum, the Company
             granted to Dr. Hirschman and his designees options to purchase an
             aggregate of 15,000,000 shares of the Company's common stock for a
             three year period pursuant to the following schedule: (i) options
             to purchase 5,000,000 shares exercisable at any time and from time
             to time commencing March 24, 1996 and ending March 23, 2009 at an
             exercise price of $.19 per share, of which options to acquire
             500,000 shares were assigned by Dr. Hirschman to Richard Rubin,
             consultant to Dr. Hirschman; (ii) options to purchase 5,000,000
             shares exercisable at any time and from time to time commencing
             March 24, 1997 and ending March 23, 2009 at an exercise price of
             $.27 per share, of which options to acquire 500,000 shares were
             assigned by Dr. Hirschman to Richard Rubin, consultant to Dr.
             Hirschman; and (iii) options to purchase 5,000,000 shares
             exercisable at any time and from time to time commencing March 24,
             1998 and ending March 23, 2009 at an exercise price of $.36 per
             share, of which options to acquire 500,000 shares were assigned by
             Dr. Hirschman to Richard Rubin, consultant to Dr. Hirschman. In
             addition, the Company has agreed to cause the shares underlying
             these options to be registered so long as there is no cost to the
             Company. As of March 31, 1999, 500,000 shares of common stock were
             issued pursuant to the exercise of stock options by Richard Rubin.
             Mr. Rubin has, from time to time in the past, advised the Company
             on matters unrelated to his consultation with Dr. Hirschman.


                                       18

<PAGE>


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AGREEMENTS (Continued)

         Hirschman Agreement (Continued)

             In November 1997, Dr. Hirschman assigned to Henry Kamioner, a
             consultant to Dr. Hirschman, options to acquire 1,500,000 shares
             (500,000 at $.19, 500,000 at $.27, and 500,000 at $.36).

             On October 14, 1996, the Company and Dr. Hirschman entered into an
             agreement (the "Employment Agreement") whereby Dr. Hirschman has
             agreed to serve as the President and Chief Executive Officer of the
             Company for a period of three years, subject to earlier termination
             by either party, either for cause as defined in and in accordance
             with the provisions of the Employment Agreement, or if the Company
             do not receive on or prior to December 31, 1997, funding of
             $3,000,000 from sources other than traditional institutional/bank
             debt financing or proceeds from the purchase by Dr. Hirschman of
             the Company's securities, including, without limitation, the
             exercise of Dr. Hirschman of outstanding stock options. Pursuant to
             the Employment Agreement, Dr. Hirschman is entitled to receive an
             annual base salary of $325,000, use of an automobile, major
             medical, term life, disability and dental insurance benefits for
             the term of his employment. The Employment Agreement further
             provides that Dr. Hirschman shall be nominated by the Company to
             serve as a member of the Company's Board of Directors and that
             Bernard Friedland and William Bregman will vote in favor of Dr.
             Hirschman as a director of the Company, for the duration of Dr.
             Hirschman's employment, and since October 1996, Dr. Hirschman has
             served as a member of the Company's Board of Directors.

             On February 18, 1998, the Board of Directors authorized a $100,000
             bonus to Dr. Hirschman and granted options to acquire 23,000,000
             shares of stock at $0.27 per option share provided that the Company
             is granted FDA approval for testing in the United States.

             In July 1998, the Company and Dr. Hirschman entered into an amended
             and restated employment agreement which supersedes in its entirety
             the original employment agreement of October 1996. Such amendment
             and restatement extends the term of the employment agreement to
             December 31, 2000. Additionally, the February 1998 Board of
             Directors action regarding the $100,000 bonus and the granting of
             23,000,000 options (contingent upon the occurrence of certain
             events) is included in this employment agreement.


                                       19

<PAGE>


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         CONSULTING AGREEMENTS (Continued)

         Cohen Agreements

             In September 1992, the Company entered into a one year consulting
             agreement with Leonard Cohen (the "September 1992 Cohen
             Agreement"). The September 1992 Cohen Agreement required that Mr.
             Cohen provide certain consulting services to the Company in
             exchange for the Company's issuing to Mr. Cohen 1,000,000 shares of
             common stock (the "September 1992 Cohen Shares"), 500,000 of which
             were issuable upon execution of the September 1992 Cohen Agreement
             and the remaining 500,000 shares of which were issuable upon Mr.
             Cohen completing 50 hours of consulting service to the Company. The
             Company issued the first 500,000 shares to Mr. Cohen in October
             1992 and the remaining 500,000 shares to Mr. Cohen in February
             1993. Further pursuant to the September 1992 Cohen Agreement, the
             Company granted to Mr. Cohen the option to acquire, at any time and
             from time to time through September 10, 1993 (which date has been
             extended through December 31, 1999), the option to acquire
             3,000,000 shares of common stock of the Company at an exercise
             price of $.09 per share (which exercise price has been increased to
             $.16 per share) (the "September 1992 Cohen Options"). As of March
             31, 1999, 1,300,000 of the September 1992 Cohen Options have been
             exercised for cash consideration of $156,000.

             In February 1993, the Company entered into a second consulting
             agreement with Mr. Cohen (the "February 1993 Cohen Agreement") for
             a three year term commencing on March 1, 1993. The February 1993
             Cohen Agreement provides that Mr. Cohen provide financing business
             consulting services concerning the operations of the business of
             the Company and possible strategic transactions in exchange for the
             Company issuing to Mr. Cohen 3,500,000 shares of common stock (the
             "February 1993 Cohen Shares"), 1,500,000 shares of which Mr. Cohen
             has informed the Company he has assigned to certain other persons
             not affiliated with the Company or any of its officers or
             directors.

             In July 1994, in consideration for services related to the
             introduction, negotiation and execution of a distribution agreement
             the Company issued: (i) to Mr. Cohen, an additional 2,500,000
             shares (the "April 1994 Cohen Shares") and (ii) to each of Elliot
             Bauer and Lee Rizzuto, 625,000 shares (the "Bauer and Rizzuto
             Shares") as well as options to acquire an additional 5,000,000
             shares each at $.10 per share exercisable through May 1, 1996 (the
             "Bauer and Rizzuto Options"). Through March 31, 1999, 2,855,000
             shares were issued pursuant to the exercise of the Bauer and
             Rizzuto Options for an aggregate exercise price of $285,500. Mr.
             Rizzuto sold all of his shares and all shares underlying his
             options. Pursuant to several amendments, the remaining Bauer
             options are exercisable through December 31, 1999 at an option
             price of $.14.

                                       20

<PAGE>


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2.  COMMITMENTS AND CONTINGENCIES (Continued)

         DISTRIBUTION AGREEMENTS

         The Company currently is a party to separate agreements with five
         different entities (the "Entities"), whereby the Company has granted
         exclusive rights to distribute Reticulose in the countries of China,
         Japan, Macao, Hong Kong, Taiwan, Mexico, Argentina, Bolivia, Paraguay,
         Uruguay, Brazil, Chile, Channel Islands, The Isle of Man, British West
         Indies, Jamaica, Haiti, Bermuda, Belize and Saudi Arabia. Pursuant to
         these agreements, distributors are obligated to cause Reticulose to be
         approved for commercial sale in such countries and upon such approval,
         to purchase from the Company certain minimum quantities of Reticulose
         to maintain the exclusive distribution rights. Leonard Cohen, a former
         consultant to the Company, has informed the Company that he is an
         affiliate of two of these entities. To date, the Company has recorded
         revenue classified as other income for the sale of territorial rights
         under the distribution agreements. No sales have been made by the
         Company under the distribution agreements other than for testing
         purposes.

         Additionally, pursuant to one of the distributions agreements, the
         Company granted the distributor the right to acquire 3,000,000 shares
         of the Company's common stock at a purchase price of $.25 (which has
         been increased to $.26) upon the completion of certain tests and the
         publication of a paper with respect to such tests. During 1998, 300,000
         shares of common stock were issued pursuant to exercise of these
         options for an aggregate exercise price of $78,000.


NOTE 3.  CONVERTIBLE DEBENTURES

         In February 1997 and October 1997, in order to finance research and
         development, the Company sold $1,000,000 and $3,000,000, respectively,
         principal amount of its ten-year 7% Convertible Debentures (the
         "February Debenture" and the "October Debenture", collectively, the
         "Debentures") due February 28, 2007 and August 30, 2007, respectively,
         to RBB Bank Aktiengesellschaft ("RBB") in offshore transactions
         pursuant to Regulation S under the Securities Act of 1933, as amended.
         Accrued interest under the Debentures was payable semi-annually,
         computed at the rate of 7% per annum on the unpaid principal balance
         from the date of issuance until the date of interest payment. The
         Debentures were convertible, at the option of the holder, into shares
         of Common Stock pursuant to specified formulas. On April 22, 1997, June
         6, 1997, July 3, 1997 and August 20, 1997, pursuant to notice by the
         holder, RBB, to the Company under the February Debenture, $330,000,
         $134,000, $270,000 and $266,000, respectively, of the principal amount
         of the February Debenture was converted into 1,648,352, 894,526,
         2,323,580 and 1,809,524 shares of the Common Stock, respectively. As of
         August 20, 1997, the February Debenture was fully converted. On
         December 9, 1997, January 7, 1998, January 14, 1998, February 19, 1998,
         February 23, 1998, March 31, 1998, May 4, 1998 and May 5, 1998,
         pursuant to notice by the holder, RBB, to the Company, $120,000,
         $133,000, $341,250, $750,000, $335,750, $425,000, $275,000 and
         $620,000, respectively, of the October Debenture was converted into
         772,201, 1,017,011, 2,512,887, 5,114,218, 1,498,884, 1,870,869,
         1,491,485 and 3,299,979 Common Stock, respectively. As of May 5, 1998,
         the October Debenture was fully converted.

                                       21

<PAGE>


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.  CONVERTIBLE DEBENTURES (Continued)

         In connection with the issuance of the February Debenture, the Company
         issued to RBB three warrants (the "February Warrants") to purchase
         common stock, each such February Warrant entitling the holder to
         purchase, from February 21, 1997 through February 28, 2007, 178,378
         shares of common stock. The exercise price of the three February
         Warrants are $0.288, $0.576 and $0.864 per warrant share, respectively.
         The fair value of the February Warrants was estimated to be $37,000
         ($.021 per warrant) based upon a financial analysis of the terms of the
         warrants using the Black Sholes Pricing Model. This amount has been
         reflected in the accompanying financial statements as interest expense
         related to the convertible February Debenture. Based on the terms for
         conversion associated with the February Debenture, there was an
         intrinsic value associated with the beneficial conversion feature of
         $413,793. This amount has been fully amortized to interest expense with
         a corresponding credit to additional paid-in capital.

         In connection with the issuance of the October Debenture, the Company
         issued to RBB three warrants (the "October Warrants") to purchase
         Common Stock, each such October Warrant entitling the holder to
         purchase, from the date of grant through August 30, 2007, 600,000
         shares of the Common Stock. The exercise price of the three October
         Warrants are $0.20, $0.23 and $0.27 per warrant share, respectively.
         The fair value of the three October Warrants was established to be
         $106,571 ($.178 per warrant), $97,912 ($.163 per warrant) and $87,472
         ($.146 per warrant), respectively, based upon a financial analysis of
         the terms of the warrants using the Black Sholes Pricing Model. This
         amount has been reflected in the accompanying financial statements as a
         discount on the convertible debenture, with a corresponding credit to
         additional paid-in capital, and is being amortized over the expected
         term of the notes which at December 31, 1997 was 120 months. In May
         1998, the remaining unamortized discount of $276,957 was amortized upon
         full conversion of the October Debenture.

         Based on the terms for conversion associated with the October
         Debenture, there is an intrinsic value associated with the beneficial
         conversion feature of $1,350,000. This amount has been treated as
         deferred interest expense and recorded as a reduction of the
         convertible debenture liability with a corresponding credit to
         additional paid-in capital and has been amortized to interest expense
         over the period from October 8, 1997 (date of debenture) to February
         24, 1998 (date the debenture is fully convertible). The interest
         expense relative to this item was $210,951 for 1998 and $1,139,049 for
         1997.

         In November 1998, in order to finance further research and development,
         the Company sold 1,500,000 principal amount of its ten year 7%
         Convertible Debenture (the "November Debenture") due October 31, 2008,
         to RBB. Accrued interest under the November Debenture is payable
         semi-annually, computed at the rate of 7% per annum on the unpaid
         principal balance from the date of the issuance of the November
         Debenture until the date of interest payment. The November Debenture
         may be prepaid by the Company before maturity, in whole or in part,
         without premium or penalty, if the Company gives the holder of the
         Debenture notice not less than 30 days before the date fixed for
         prepayment in that notice. The November Debenture is convertible, at
         the option of the holder, into shares of common stock.

                                       22

<PAGE>


                          ADVANCED VIRAL RESEARCH CORP.
                          (A Development Stage Company)

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.  CONVERTIBLE DEBENTURES (Continued)

         In connection with the issuance of the November Debenture, the Company
         issued to RBB two warrants (the "November Warrants") to purchase Common
         Stock, each such November Warrant entitling the holder to purchase
         375,000 shares of the Common Stock at any time and from time to time
         through October 31, 2008. The exercise price of the two November
         Warrants are $.20 and $.24 per warrant share, respectively. The fair
         value of the November warrants was estimated to be $48,000 ($.064 per
         warrant) based upon a financial analysis of the terms of the warrants
         using the Black-Sholes Pricing Model with the following assumptions:
         expected volatility of 20%; a risk free interest rate of 5.75% and an
         expected holding period of one year. This amount is being amortized to
         interest expense in the accompanying consolidated financial statements.

         Based on the terms for conversion associated with the November
         Debenture, there is an intrinsic value associated with the beneficial
         conversion feature of $625,000. This amount has been treated as
         deferred interest expense and recorded as a reduction of the
         convertible debenture with a corresponding credit to additional paid-in
         capital and is being amortized to interest expense over a one year
         period beginning November 16, 1998 (date of debenture), based on
         management's expectation of when complete conversion will occur. The
         interest expense relative to this item was $156,250 for the three
         months ended March 31, 1999 and $52,083 for 1998.
<TABLE>
<CAPTION>
<S>                                                                                      <C>           <C>
                                                                                         March 31,     December 31,
                                                                                           1999            1998

          Unpaid principal balance of November debenture                                $1,500,000     $1,500,000
          Less unamortized discount and deferred interest                                  446,725        614,998
                                                                                        ----------     ----------
          Convertible debenture, net                                                    $1,053,275    $   885,002
                                                                                         =========     ==========
</TABLE>

NOTE 4.  SECURITIES PURCHASE AGREEMENT

         In January 1999, pursuant to a securities purchase agreement, the
         Company issued 4,917,276 shares of its common stock for an aggregate
         purchase price of $802,500. Such agreement also provided for the
         issuance of four warrants to purchase a total of 2,366,788 shares of
         common stock at prices ranging from $.204 to $.2448 per share at any
         time until December 31, 2003. The fair value of these warrants was
         estimated to be $494,138 ($.209 per warrant) based upon a financial
         analysis of the terms of the warrants using the Black-Sholes Pricing
         Model with the following assumptions: expected volatility of 20%; a
         risk free interest rate of 6% and an expected holding period of five
         years. This amount is being amortized to interest expense in the
         accompanying consolidated financial statements.

                                       23

<PAGE>

ITEM 2.       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
              CONDITION AND RESULTS OF OPERATIONS

         The following discussion and analysis should be read in conjunction
with the Consolidated Financial Statements, the related Notes to Consolidated
Financial Statements and Management's Discussion and Analysis of Financial
Condition and Results of Operations included in the Company's Annual Report on
Form 10-K for the year ended December 31, 1998 and the Consolidated Condensed
Financial Statements and the related Notes to Consolidated Condensed Financial
Statements included in Item 1 of this Quarterly Report on Form 10-Q.

OVERVIEW

         Since its inception in July 1985, The Company has been engaged
primarily in research and development activities. The Company has not yet
generated significant operating revenues, and as of March 31, 1999 the Company
had incurred a cumulative net loss of $14,044,105. The Company's ability to
generate substantial operating revenue depends upon its success in gaining FDA
approval for the commercial use and distribution of Reticulose. All of the
Company's research and development efforts have been devoted to the development
of Reticulose.

         In order to commence clinical trials for regulatory approval of
Reticulose in the United States, it will be necessary for the Company to prepare
and file a new Notice of Claimed Investigational Exemption for a New Drug
("IND") with the FDA. Filings with foreign regulatory agencies will be required
to continue or begin new clinical trials overseas. AVR has recently contracted
with GloboMax LLC of Hanover, Maryland to advise AVR in its preparation of the
new IND, and to otherwise assist AVR through the FDA process with the objective
of obtaining full approval for Reticulose in the United States. The Company
presently intends to submit a new IND to the FDA seeking approval to conduct a
study testing the efficacy of Reticulose on human subjects with AIDS, as well as
other diseases, which the Company believes will address the deficiencies noted
in the FDA's prior correspondence to the Company regarding Reticulose. In the
new IND, the Company presently intends, among other things, (i) to include
relevant information on the chemistry, laboratory and animal controls to assure
the integrity of the dosage form; (ii) to include safety information for the
initial study proposed to be conducted on humans; (iii) to include information
assuring the proper identification, quality and purity of Reticulose and a
description of the physical, chemical and microbiological characteristics of
Reticulose; and (iv) to submit data supporting in vitro anti-HIV activity, or
other criterion for a biological response modifier. The FDA will make its own
evaluation of the clinical trial data and there is no assurance that the FDA
will approve the Company's IND. It is impossible to determine whether the data
from any ongoing studies will be able to be used by the Company in connection
with the new IND or if the new IND will ever be approved by the FDA. FDA
approval to begin human clinical trials of Reticulose will require significant
cash expenditures, the amount of which is not currently determinable. Further,
there can be no assurance that Reticulose will ever be approved for commercial
distribution by any country.


                                       24

<PAGE>

         In addition to developing clinical trial programs, the Company plans to
continue to provide funding for its laboratory testing programs the Company's
Yonkers, New York laboratories and at other selected laboratories and hospitals
for the purpose of testing the efficacy of Reticulose, but the amount of
research that will be conducted at those institutions will depend upon the
Company's financial status. Because the Company's research and development
expenses and clinical trial expenses will be charged against earnings for
financial reporting purposes, management expects that losses from operations
will continue to be incurred for the foreseeable future.

RESULTS OF OPERATIONS

         For the three month periods ended March 31, 1999 and March 31, 1998,
the Company incurred losses of $1,066,046 ($0.00 per share) and $1,097,838
($0.00 per share), respectively. The Company's decreased losses during 1999 are
principally due to increased general and administrative expense ($713,403 for
the three months ended March 31, 1999 vs. $505,414 for the three months ended
March 31, 1998) primarily resulting from the employment of additional research
professionals and rent and operating costs associated with the Yonkers, New York
office and laboratory, offset by decreased amortization of loan costs related to
the Company's convertible debentures (discussed below) included in depreciation
and amortization ($26,250 for the three months ended March 31, 1999 vs. $153,611
for the three months ended March 31, 1998); and decreased research and
development expense (approximately $82,916 for the three months ended March 31,
1999 vs. approximately $170,146 for the three months ended March 31, 1998).
Administrative expenses and the lack of sales revenues also contributed to the
Company's losses.

         There were sales of $2,399 and $0, respectively, during the three month
periods ended March 31, 1999 and March 31, 1998. All sales during these periods
resulted from distributors purchasing Reticulose for testing purposes. Interest
income was $15,809 and $29,297 for the three month periods ended March 31, 1999
and March 31, 1998. There can be no assurance that Reticulose will ever be sold
anywhere in the world.

LIQUIDITY

         As of March 31, 1999 and December 31, 1998, the Company had current
assets of $1,051,906 and $1,795,014, respectively. The Company had total assets
of $2,595,652 and $3,304,953 at March 31, 1999 and December 31, 1998,
respectively. The decrease in current and total assets was primarily
attributable to the use of investment capital to fund increased operating
expenditures.

         During the three months ended March 31, 1999, the Company used cash of
$891,162 for operating activities, as compared to $846,067 for the three months
ended March 31, 1998. During the three months ended March 31, 1999, the Company
(i) incurred non-cash expenses of approximately $256,337 relating to
amortization of loan costs ($63,357), deferred interest on the beneficial
conversion feature ($156,250) relating to the 1998 Debenture (defined below),
and discount on warrants ($36,730); (ii) expended approximately $145,000 in
professional fees; (iii) expended approximately $32,000 in laboratory supplies;
(iv) expended approximately $352,000 for

                                       25

<PAGE>

payroll and related costs; and (v) obtained approximately $202,000 in proceeds
from the sale of securities. During the three months ended March 31, 1999, the
Company expended approximately $53,000 for additions to machinery and equipment
at the Company's Yonkers, New York office.

         During the three months ended March 31, 1999, cash flows provided by
investing activities was primarily due to the sales of investments which were
available from the proceeds of the issuance of the convertible debenture in 1998
and shares of common stock in 1999. The Company also acquired property and
equipment for its Yonkers, New York laboratory. See "Capital Resources" for a
discussion of cash flows provided by financing activities.

         If the Company does not begin to generate revenues from the sale of
Reticulose, and if the Company does not receive significant funds from the
exercise of additional stock options or warrants, it shall be dependent upon
additional debt and/or equity financing, of which there can be no assurance, or
it must reduce expenses or limit operations.

         AVR's independent certified public accountants' report on AVR's
consolidated financial statements for the fiscal year ended December 31, 1998
includes an explanatory paragraph regarding AVR's ability to continue as a going
concern. Note 2 to the Consolidated Financial Statements states that AVR's
ability to continue operations is dependent upon its continued sale of its
securities for funds to meet its cash requirements, which factors raise
substantial doubt about AVR's ability to continue as a going concern. Further,
the accountant's report does not include any adjustments that might result from
the outcome of this uncertainty. AVR has no immediate plan to issue any
securities, otherwise than upon the possible exercise of options warrants, or
the conversion of the 1998 Debenture.

CAPITAL RESOURCES

         The Company has been dependent upon the proceeds from the continued
sale of securities for the funds required to continue operations at present
levels and to fund further research and development activities. The following
table summarizes the securities sold by the Company since February 1997.

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
                    Gross          Security      Convertible /          Conversion Price /        Maturity Date /
Date Issued         Proceeds       Issued        Exercisable Into       Exercise Price            Expiration Date
- ---------------------------------------------------------------------------------------------------------------------
<S>                 <C>            <C>           <C>                    <C>                       <C>    
                                   Debenture     6,675,982 shares       $0.15-0.20 per share      Fully converted
February 1997       $1,000,000  -------------------------------------------------------------------------------------
                                   Warrants      535,134 shares         $0.288-0.864 per share    February 28, 2007
- ---------------------------------------------------------------------------------------------------------------------
                                   Debenture     17,577,534 shares      $0.13-0.23 per share      Fully converted
August 1997         $3,000,000  -------------------------------------------------------------------------------------
                                   Warrants      1,800,000 shares       $0.20-0.27 per share      August 30, 2007
- ---------------------------------------------------------------------------------------------------------------------
November 1998       $1,500,000     Debenture     9,057,971 shares (1)   $0.1656 per share (1)     October 31, 2008
                                -------------------------------------------------------------------------------------
                                   Warrants      375,000 shares         $0.20 per share
                                              -----------------------------------------------------------------------
                                                 375,000 shares         $0.24 per share
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>
                                       26

<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
                    Gross          Security      Convertible /          Conversion Price /        Maturity Date /
Date Issued         Proceeds       Issued        Exercisable Into       Exercise Price            Expiration Date
- ---------------------------------------------------------------------------------------------------------------------
<S>                 <C>            <C>           <C>                    <C>                       <C>    
January 1999        $802,500       Shares        4,917,276              n/a                       n/a
                               --------------------------------------------------------------------------------------
                                   Warrants      1,183,394 shares       $0.2040 per share         December 31,
                                             -------------------------------------------------    2003
                                                 1,183,394 shares       $0.2448 per share
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

(1) Assumes the full conversion of the debenture based on the average of the
closing bid and ask prices of the common stock on April 26, 1999, as reported on
the OTC Electronic Bulletin Board ($0.23), and an applicable conversion price of
$0.1656.

         Securities Issued in 1997.

         In February 1997 and October 1997, in order to finance research and
development, the Company sold $1,000,000 and $3,000,000, respectively, principal
amount of its ten-year 7% Convertible Debentures (the "February Debenture" and
the "October Debenture," collectively, the "1997 Debentures") due February 28,
2007 and August 30, 2007, respectively, to RBB in offshore transactions pursuant
to Regulation S under the Securities Act. Accrued interest under the 1997
Debentures was payable semiannually, computed at the rate of 7% per annum on the
unpaid principal balance from the date of issuance until the date of interest
payment. The 1997 Debentures were convertible, at the option of the holder, into
shares of common stock pursuant to specified formulas. On April 22, 1997, June
6, 1997, July 3, 1997 and August 20, 1997, pursuant to notice by the holder,
RBB, to the Company under the February Debenture, $330,000, $134,000, $270,000
and $266,000, respectively, of the principal amount of the February Debenture
was converted into 1,648,352, 894,526, 2,323,580 and 1,809,524 shares of the
common stock, respectively. As of August 20, 1997 the February Debenture was
fully converted. On December 9, 1997, January 7, 1998, January 14, 1998,
February 19, 1998, February 23, 1998, March 31, 1998, May 4, 1998 and May 5,
1998, pursuant to notice by the holder, RBB, to the Company, $120,000, $133,000,
$341,250, $750,000, $335,750, $425,000, $275,000 and $620,000, respectively, of
the October Debenture was converted into 772,201, 1,017,011, 2,512,887,
5,114,218, 1,498,884, 1,870,869, 1,491,485, and 3,299,979 shares of common
stock, respectively. As of May 5, 1998, the October Debenture was fully
converted.

         In connection with the issuance of the 1997 Debentures, the Company
issued to RBB six warrants (the "1997 Warrants") to purchase common stock, three
of such warrants entitling the holder to purchase, from February 21, 1997
through February 28, 2007, 178,378 shares of the common stock, and three of such
warrants entitling the holder to purchase, from August 30, 1997 through August
30, 2007, 600,000 shares of the common stock. The exercise prices of the 1997
Warrants are $0.288, $0.576, $0.864, $0.20, $0.23 and $0.27 per warrant share,
respectively. Each 1997 Warrant provides that the holder may elect to receive a
reduced number of shares of common stock on the basis of a cashless exercise;
that number of shares bears the same proportion to the total number shares
issuable under that 1997 Warrant as the excess of the market value of shares of
common stock over the warrant exercise price bears to that market value. Each
1997 Warrant contains anti-dilution provisions which provide for the adjustment
of warrant price and warrant shares as more particularly set forth therein. As
of May 14, 1999, none of the 1997 Warrants have

                                       27

<PAGE>

been exercised.

         Securities Issued in 1998.

         In November 1998 the Company sold $1,500,000 principal amount of its
ten-year 7% convertible debenture due October 31, 2008 to RBB, as agent for the
accounts of certain persons, in an offshore transaction pursuant to Regulation S
under the Securities Act (the "1998 Debenture"). Accrued interest under the 1998
Debenture is payable semiannually, computed at the rate of 7% per annum on the
unpaid principal balance from the date of issuance until the date of interest
payment. The 1998 Debenture is convertible, at the option of the holder, into
shares of common stock pursuant to a specified formula. The actual number of
shares of common stock issued or issuable upon conversion of the 1998 Debenture
is subject to adjustment and could be materially less or more than the above
estimated amount, depending upon factors that cannot be predicted by the Company
at this time, including, among others, the future market price of the common
stock.

         Based on the terms for conversion associated with the 1998 Debenture,
there is an intrinsic value associated with the beneficial conversion feature of
$625,000. This amount has been treated as deferred interest expense and recorded
as a reduction of the convertible debenture with a corresponding credit to
additional paid-in capital and is being amortized to interest expense over a one
year period beginning November 16, 1998, based on management's expectation of
when complete conversion will occur. The interest expense relative to this item
was $52,083 for 1998.

         In connection with the issuance of the 1998 Debenture, the Company
issued to RBB two warrants to purchase common stock , each warrant entitling the
holder to purchase, until October 31, 2008, 375,000 shares of the common stock.
The exercise prices of the two warrants are $0.20 and $0.24 per warrant share,
respectively. Each warrant provides that the holder may elect to receive a
reduced number of shares of common stock on the basis of a cashless exercise;
that number of shares bears the same proportion to the total number shares
issuable under that warrant as the excess of the market value of shares of
common stock over the warrant exercise price bears to that market value. Each
warrant contains anti-dilution provisions which provide for the adjustment of
warrant price and warrant shares as more particularly set forth therein. As of
May 14, 1999, none of such warrants had been exercised.

         The fair value of the warrants issued in connection with the 1998
Debenture was estimated to be $48,000 ($0.064 per warrant) based upon a
financial analysis of the terms of such warrants using the Black-Sholes Pricing
Model with the following assumptions: expected volatility of 20%; a risk free
interest rate of 5.75% and an expected holding period of one year. This amount
has been reflected in the accompanying consolidated financial statements as
interest expense related to the 1998 Debenture.

         Under the terms of the RBB agreement, the Company is required to file
with the Commission a registration statement to register shares of the common
stock issuable upon conversion of the 1998 Debenture and upon exercise of the
related warrants to allow the investors to resell such common stock to the
public. Because a registration statement was not declared effective by the
Commission on or before April 13, 1999, the Company is obligated under the RBB
agreement to pay

                                       28

<PAGE>

RBB a penalty equal to the sum of (x) $30,000 and (y) $1,500 for each day lapsed
after such date, until this registration statement is declared effective by the
Commission, provided, however, that total penalties shall not exceed $100,000 in
the aggregate.

         In January 1999 pursuant to a securities purchase agreement, the
Company sold 4,917,276 shares of common stock, and warrants to purchase an
aggregate of 2,366,788 shares of common stock, including (x) two warrants to
purchase an aggregate of 1,966,788 shares of common stock and (y) a finder's fee
paid to Harborview Group consisting of two warrants to purchase an aggregate
400,000 shares of common stock , in a private offering transaction pursuant to
Section 4(2) of the Securities Act, for an aggregate purchase price of $802,500,
of which $600,000 was received on December 31, 1998, and $202,500 was received
in January 1999. Two of the warrants entitle the holders thereof to purchase
983,394 and 983,394 shares of common stock at exercise prices of $0.2040 and
$0.2448 per share, respectively. The other two warrants entitle the holders
thereof to purchase 200,000 and 200,000 shares of common stock at exercise
prices of $0.2040 and $0.2448 per share, respectively. All four warrants are
exercisable at any time and from time to time until December 31, 2003. Each
warrant provides that the holder may elect to receive a reduced number of shares
of common stock on the basis of a cashless exercise; that number of shares bears
the same proportion to the total number shares issuable under that warrant as
the excess of the market value of shares of common stock over the warrant
exercise price bears to that market value. Each warrant contains anti-dilution
provisions which provide for the adjustment of warrant price and warrant shares
as more particularly set forth therein. As of May 14, 1999, none of such
warrants had been exercised.

         Under the terms of the purchase agreement, the Company is required to
file with the Commission a registration statement to register the common stock
issued under the purchase agreement, and upon exercise of the warrants to allow
the resale of such common stock to the public. The purchase agreement further
provides that, in the event a registration statement is not declared effective
by the Commission on or before May 21, 1999, the Company is required to pay a
penalty of $30,000 for each full calendar month or portion thereof lapsed after
such date, until this registration statement is declared effective, provided,
however, that total penalties shall not exceed $100,000 in the aggregate.

         The fair value of the warrants issued as of January 7, 1999, the date
of issuance of the shares underlying the securities purchase agreement in
connection with the aforementioned transaction was estimated to be $494,000
($0.0209 per warrant) based upon a financial analysis of the terms of such
warrants using the Black-Sholes Pricing Model with the following assumptions:
expected volatility of 20%, and a risk free interest rate of 6% through the
December 31, 2003 expiration date.

         If the FDA or other approvals are obtained, of which there can be no
assurance, funds must be budgeted by the Company from the exercise of options
and warrants, potential grants and/or additional equity, the availability of
which funds there can be no assurance.

         The Company is currently expending approximately $300,000 per month,
which expenses include salaries, rent, professional fees, license fees and
taxes, research and development, and travel, principally between the Company's
two offices and its Bahamian facility, and anticipates that it can

                                       29

<PAGE>

continue operations for at least three months with its current liquid assets,
including the proceeds from the recent sale of the 1998 Debenture and other
securities if no options or warrants are exercised. If all options and warrants
are exercised, the Company will receive net proceeds of approximately $8.4
million. Those proceeds will contribute to general and administrative and
working capital and will permit the Company to substantially increase its budget
for research and development and clinical trials and testing and to operate at
significantly increased levels of operation, assuming Reticulose receives
approvals and prospects for sales increase to justify such increased levels of
operation, of which there can be no assurance. The recent prevailing market
price for shares of common stock has from time to time been above the exercise
prices of certain of the outstanding options and warrants. However, there can be
no assurance that the recent trading levels will be sustained or that any
additional options or warrants will be exercised. In the event that less than
25% or none of the outstanding options and warrants are exercised, and no other
additional financing is obtained by the Company, in order for the Company to
achieve the level of operations contemplated by management, management
anticipates that it will have to limit intentions to expand operations beyond
current levels. The Company is currently seeking debt financing, licensing
agreements, joint ventures and other sources of financing. There can be no
assurance that such additional sources of financing will be found. There can be
no assurance that any of the Company's distributors will ever obtain regulatory
approvals to test or market Reticulose in any territory. In the event that
financing is not available, in order to continue operations, management
anticipates that they will have to defer their salaries. Management does not
believe that, at present, debt or equity financing will be readily obtainable on
favorable terms unless and until FDA approval for Phase I clinical testing is
granted or comparable approval is obtained from another developed or developing
country. Because of the uncertainties involved in the process of gaining
approval for commercial drug use on humans, no assurance can be given that the
Company will be able to sell Reticulose.

         The Company does not have a patent for Reticulose, although the Company
currently has three patents for the use of Reticulose as a treatment. In
addition, the Company has filed 32 patent applications with the United States
Patent and Trademark Office. There can be no assurance that other companies,
having greater economic resources, will not be successful in developing a
similar product using processes similar to those of the Company. There can be no
assurance that the Company will obtain such a patent or, if obtained, that it
will be enforceable. The Company has retained patent counsel for the purpose of
pursuing additional patent protection for Reticulose. However, there is no
certainty that patents will be granted, or if granted, that the patents will be
sustained if judicially attacked, and, if declared valid, that the patents, in
fact, will operate to protect the Company from others copying Reticulose. The
Company has relied upon laws protecting proprietary information and trade
secrets and upon confidentiality agreements to protect its rights to Reticulose
and the processes for its manufacture, but there can be no assurance that such
efforts and procedures will continue to be successful and protect the Company
from any competition in the future.

YEAR 2000 COMPLIANCE

         The Year 2000 ("Year 2000") computer issue is the result of computer
programs using a two-digit format, as opposed to a four-digit format to indicate
the year. Such computer programs will be unable to recognize date information
correctly when the year changes to 2000. The Year 2000

                                       30

<PAGE>

issue poses risks for the Company's information technology systems.

         The Company's information technology systems are based upon software
licenses and software maintenance agreements with third party software
companies. Based upon the Company's internal assessments and communications with
its software vendors, all of the software utilized by the Company is Year 2000
compliant software. The Company has used internal personnel to test its software
systems for Year 2000 compliance and such tests yielded positive results. The
Company will continue to monitor its Year 2000 readiness. Also, the Company does
not anticipate difficulty in resolving issues related to imbedded technology in
the equipment provided to the Company by other manufacturers.

         Based on the foregoing, the Company believes that it will be Year 2000
compliant on a timely basis and that future costs relating to the Year 2000
issue will not have a material impact on the Company's consolidated financial
position, results of operations or cash flows.

ITEM 3.       QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
              RISK

              None.



                                       31

<PAGE>

                           PART II. OTHER INFORMATION

ITEM 1.       LEGAL PROCEEDINGS

              None.

ITEM 2.       CHANGES IN SECURITIES AND USE OF PROCEEDS

Sales of Unregistered Securities during the Quarter Ended March 31, 1999

              In January 1999, the Registrant issued 4,917,276 shares of common
stock and four warrants to purchase 2,366,788 shares of common stock to 11
investors for an aggregate purchase price of $802,500 pursuant to a Securities
Purchase Agreement dated December 22, 1998. The warrants are exercisable at any
time and from time to time until December 31, 2003. Two of the warrants entitle
the holders thereof to purchase 983,394 and 983,394 shares of common stock at
exercise prices of $0.2040 and $0.2448 per share, respectively. The other two
warrants entitle the holders thereof to purchase 200,000 and 200,000 shares of
common stock at exercise prices of $0.2040 and $0.2448 per share, respectively.

         The foregoing transaction did not involve any underwriters,
underwriting discounts or commissions, or any public offering, and the
Registrant believes that such transaction was exempt from the registration
requirements of the Securities Act of 1933, as amended, by virtue of Section
4(2) thereof. The recipients in such transaction represented their intention to
acquire the securities for investment only and not with a view to or for sale in
connection with any distribution thereof, and appropriate legends were affixed
to the share certificates and warrant certificates issued in such transactions.
All recipients had adequate access, through their relationships with the
Registrant, to information about the Registrant.

Changes in Securities during the Quarter Ended March 31, 1999

              In March 1999, the Registrant amended the terms of certain stock
options as described below:

         (a) The Registrant amended the terms of certain stock options granted
to Plata Partners Limited Partnership, whereby the Registrant offered and the
holders of the such options accepted offers to further extend the exercise date
of such options through December 31, 1999 in consideration for an increase in
the exercise price by $0.01 per option share.

         (b) The Registrant amended the terms of certain stock options granted
to Leonard Cohen, whereby the Registrant offered and the holders of the such
options accepted offers to further extend the exercise date of such options
through December 31, 1999 in consideration for an increase in the exercise price
by $0.01 per option share.

                                       32

<PAGE>

         (c) The Registrant amended the terms of certain stock options granted
to DCT S.R.L., whereby the Registrant extended the exercise date of such options
through December 31, 1999.

              (d) The Registrant amended the terms of certain options granted to
Shalom Z. Hirschman, MD, President of the Registrant, whereby the Registrant
extended the exercise date of such options through March 23, 2009.

Item 3.       Defaults Upon Senior Securities

              None.

Item 4.       Submission of Matters to Vote of Security Holders

         During the first quarter ended March 31, 1999, no matters were
submitted to a vote of security holders of the Registrant, through the
solicitation of proxies or otherwise.

Item 5.       Other Information

              None.

Item 6.       Exhibits and Reports on Form 8-K

         (a)      Exhibits.

                  Number            Description
                  ------            -----------
                  27                Financial Data Schedule (for SEC use only)

         (b)      Reports on Form 8-K.

                  During the three-month period ending March 31, 1999, no
                  Current Reports on Form 8-K were filed.


                                       33

<PAGE>

                                   SIGNATURES

         In accordance with the requirements of the Exchange Act, the Registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.


                            ADVANCED VIRAL RESEARCH CORP.

Date: May 14, 1999          By: /s/ William Bregman                             
                                ------------------------------------------------
                                 William Bregman,
                                 duly authorized officer and principal financial
                                 and accounting officer



                                       34

<TABLE> <S> <C>

<ARTICLE>                     5
<CIK>                         786623                         
<NAME>                        ADVANCED VIRAL RESEARCH CORP.
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-START>                                 JAN-1-1999
<PERIOD-END>                                   MAR-31-1999
<CASH>                                         990,903
<SECURITIES>                                   0
<RECEIVABLES>                                  0
<ALLOWANCES>                                   0
<INVENTORY>                                    19,729
<CURRENT-ASSETS>                               1,051,906
<PP&E>                                         1,065,969
<DEPRECIATION>                                 349,916
<TOTAL-ASSETS>                                 2,595,652
<CURRENT-LIABILITIES>                          277,371
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       3,013
<OTHER-SE>                                     0
<TOTAL-LIABILITY-AND-EQUITY>                   2,595,652
<SALES>                                        2,399
<TOTAL-REVENUES>                               18,208
<CGS>                                          0
<TOTAL-COSTS>                                  0
<OTHER-EXPENSES>                               1,084,254
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             224,578
<INCOME-PRETAX>                                (1,066,046)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            0
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (1,066,046)
<EPS-PRIMARY>                                  0
<EPS-DILUTED>                                  0
        

</TABLE>


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