UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q
 (Mark One)
          (X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended December 31, 2009
                                       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 0-11503

                               CEL-SCI CORPORATION
                     -------------------------------------

              Colorado                                  84-0916344
    ---------------------------                    ---------------------
    State or other jurisdiction                       (IRS) Employer
          incorporation                            Identification Number

                         8229 Boone Boulevard, Suite 802
                             Vienna, Virginia 22182
                    ---------------------------------------
                     Address of principal executive offices

                                 (703) 506-9460
                  --------------------------------------------
               Registrant's telephone number, including area code

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) had been subject to such filing
requirements for the past 90 days.

            Yes ____X_____                      No __________
                    -

Indicate by check mark whether the Registrant is a large accelerated filer, and
accelerated filer, a non-accelerated filer, or a smaller reporting company. See
the definitions of "large accelerated filer," "accelerated filer" and "smaller
reporting company" in Rule 12b-2 of the Exchange Act. (Check One):

      Large accelerated filer [  ]                 Accelerated filer [  ]

      Non-accelerated filer [  ]                   Smaller reporting company [X]
(Do not check if a smaller reporting company)

Indicate by check mark whether the Registrant is a shell company (as defined in
Exchange Act Rule 12b-2 of the Exchange Act).

            Yes _________                       No _____X____
                                                        -

         Class of Stock           No. Shares Outstanding             Date
         --------------           ----------------------             ----

             Common                     204,201,968            February 1, 2010



                                TABLE OF CONTENTS

PART I  FINANCIAL INFORMATION

Item 1.                                                                     Page
                                                                            ----

      Condensed Consolidated Balance Sheet (unaudited)                        3
      Condensed Consolidated Statements of Operations (unaudited)             4
      Condensed Consolidated Statements of Cash Flow (unaudited)              5
      Notes to Condensed Consolidated Financial Statements (unaudited)        7

Item 2.
      Management's Discussion and Analysis of Financial Condition            20
        and Results of Operations

Item 3.
      Quantitative and Qualitative Disclosures about Market Risks            23

Item 4.
      Controls and Procedures                                                24

PART II

Item 6.
      Exhibits                                                               25

      Signatures                                                             26



                                       2



                               CEL-SCI CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (unaudited)

 ASSETS                                           December 31,     September 30,
                                                      2009             2009
                                                 --------------   --------------
 CURRENT ASSETS
   Cash and cash equivalents                     $  36,040,879    $  33,567,516
   Prepaid expenses                                    113,544           39,972
   Inventory used for R&D and manufacturing            554,981          399,474
   Deposits                                          1,585,090        1,585,064
                                                 --------------   --------------
         Total current assets                       38,294,494       35,592,026
 RESEARCH AND OFFICE EQUIPMENT AND
   LEASEHOLD IMPROVEMENTS--
   Less accumulated depreciation of
    $2,359,107 and $2,259,237                        1,194,717        1,200,611
   PATENT COSTS- less accumulated
    amortization of $1,151,352 and $1,132,612          399,082          423,104
 RESTRICTED CASH                                        21,295           68,552
 DEFERRED RENT                                       8,596,046        8,743,305
                                                 --------------   --------------
                         TOTAL ASSETS            $  48,505,634    $  46,027,598
                                                 ==============   ==============
 LIABILITIES AND STOCKHOLDERS' EQUITY
 CURRENT LIABILITIES
   Accounts payable                              $     690,431    $     793,148
   Accrued expenses                                     95,505           98,665
   Due to employees                                     23,154           49,527
   Derivative instruments - current portion         12,912,022       35,113,970
   Deposits held                                        10,000           10,000
   Related party loan                                1,104,057        1,107,339
                                                 --------------   --------------
        Total current liabilities                   14,835,169       37,172,649

   Deferred rent                                        14,326           14,305
                                                 --------------   --------------
        Total liabilities                           14,849,495       37,186,954

  COMMITMENTS AND CONTINGENCIES

 STOCKHOLDERS' EQUITY
   Preferred stock, $.01 par value; authorized,
    200,000 shares; no shares issued and outstanding         -                -
   Common stock, $.01 par value; authorized,
    450,000,000 shares; issued and outstanding,
    203,535,189 and 191,972,021 shares at
    December 31, 2009 and September 30, 2009,
    respectively                                     2,035,352        1,919,720
   Additional paid-in capital                      184,744,667      173,017,978
   Accumulated deficit                            (153,123,880)    (166,097,054)
                                                 --------------   --------------
           Total stockholders' equity               33,656,139        8,840,644
                                                 --------------   --------------
     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  $  48,505,634    $  46,027,598
                                                 ==============   ==============



           See notes to condensed consolidated financial statements.


                                       3


                               CEL-SCI CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)

                                                       Three Months Ended
                                                           December 31,
                                                      2009              2008
                                                   ----------        ----------
 REVENUE:
   Rent income                                    $    30,000       $        -
                                                --------------   --------------
                    Total revenue                      30,000                -

 EXPENSES:
   Research and development, excluding
    depreciation of $99,583 and $64,523
    included below                                  2,805,127        1,410,753
   Depreciation and amortization                      119,581           85,944
   General and administrative                       1,358,141        1,055,126
                                                --------------   --------------
                      Total expenses                4,282,849        2,551,823
                                                --------------   --------------
 LOSS FROM OPERATIONS                              (4,252,849)      (2,551,823)

 GAIN ON DERIVATIVE INSTRUMENTS                    23,340,267          391,689

 INTEREST INCOME                                      110,219           71,237

 INTEREST EXPENSE                                     (38,120)         (84,616)
                                                --------------   --------------
 NET INCOME (LOSS) BEFORE INCOME TAXES             19,159,517       (2,173,513)

 INCOME TAX PROVISION                                       -                -
                                                --------------   --------------
 NET INCOME (LOSS) AVAILABLE TO COMMON
   SHAREHOLDERS                                 $  19,159,517    $  (2,173,513)
                                                ==============   ==============

 NET INCOME (LOSS) PER COMMON SHARE-BASIC       $        0.10    $       (0.02)
                                                ==============   ==============

 NET INCOME (LOSS) PER COMMON SHARE-DILUTED     $        0.02    $       (0.02)
                                                ==============   ==============
 WEIGHTED AVERAGE COMMON
   SHARES OUTSTANDING-BASIC                       194,959,814      122,215,334
                                                ==============   ==============
 WEIGHTED AVERAGE COMMON
   SHARES OUTSTANDING-DILUTED                     256,198,162      122,215,334
                                                ==============   ==============

            See notes to condensed consolidated financial statements.



                                       4


                               CEL-SCI CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
                                   (unaudited)

                                                       Three Months Ended
                                                           December 31,
                                                      2009              2008
                                                   ----------        ----------

CASH FLOWS FROM OPERATING ACTIVITIES:

NET INCOME (LOSS)                               $  19,159,517    $  (2,173,513)
Adjustments to reconcile net income (loss) to
  net cash used in operating activities:

  Depreciation and amortization                       119,581           85,944
  Issuance of common stock, warrants and stock
    options for services                              309,594          516,886
  Common stock contributed to 401(k) plan              22,252           16,247
  Employee option cost                                305,001          155,272
  Gain on derivative instruments                  (23,340,267)        (391,689)
  Amortization of discount on convertible debt              -           43,649
  Amortization of loan premium                         (3,282)               -
  Amortization of deferred rent                       202,944          222,527
  Loss on abandonment of patents                        5,381                -
  (Increase) decrease in prepaid expenses             (73,572)           7,236
  (Increase) in inventory for R&D and manufacturing  (155,507)         (57,603)
  (Increase) decrease in deposits                         (26)           5,433
  (Decrease) increase  in accounts payable           (145,202)         272,689
  (Decrease) increase in accrued expenses              (3,160)         176,407
  (Decrease) increase in amount due to employees      (26,373)          28,270
  Decrease in accrued interest on convertible debt          -           (5,404)
  Increase in deferred rent liability                      21            6,163
                                                --------------   --------------
NET CASH USED IN OPERATING ACTIVITIES              (3,623,098)      (1,091,486)
                                                --------------   --------------
CASH FLOWS FROM INVESTING ACTIVITIES:

  Decrease in restricted cash                          47,257          862,368
  Increase in deferred rent asset                     (55,685)        (573,539)
  Sale of investments available-for-sale securities         -          200,000
  Purchase of equipment                               (51,491)        (115,963)
  Patent costs                                         (1,070)          (8,613)
                                                --------------   --------------
NET CASH  (USED IN) PROVIDED BY
 INVESTING ACTIVITIES                                 (60,989)         364,253
                                                --------------   --------------
CASH FLOWS FROM FINANCING ACTIVITIES:

  Proceeds from exercise of stock options
    and warrants                                    6,157,450                -
  Licensing proceeds (Note D)                               -          499,982
  Repayment of convertible notes                            -         (270,000)
  Proceeds from short term loan-related party               -          100,000
  Repayment of short term loan                              -         (200,000)
  Financing costs                                           -          (15,060)
                                                --------------   --------------
NET CASH PROVIDED BY FINANCING ACTIVITIES           6,157,450          114,922
                                                --------------   --------------
NET INCREASE (DECREASE) IN CASH AND CASH
 EQUIVALENTS                                        2,473,363         (612,311)
CASH AND CASH EQUIVALENTS:
  Beginning of period                              33,567,516          711,258
                                                --------------   --------------
  End of period                                 $  36,040,879    $      98,947
                                                ==============   ==============
                                                                    (continued)

                See notes to condensed consolidated financial statements.


                                       5


                               CEL-SCI CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
                                   (unaudited)
                                   (continued)

                                                       Three Months Ended
                                                           December 31,
                                                      2009              2008
                                                   ----------        ----------
SUPPLEMENTAL INFORMATION ON NONCASH TRANSACTIONS:

Equipment costs included in accounts payable:
Increase in accounts payable                    $     (42,485)   $     (13,967)
Increase in research and office equipment              42,485           13,967
                                                --------------   --------------
                                                $           -    $           -
                                                ==============   ==============

Payment of convertible debt principal with
 common stock:
Decrease in convertible debt                    $           -    $      95,000
Increase in common stock                                    -           (4,056)
Increase in additional paid-in capital                      -          (90,944)
                                                --------------   --------------
                                                $           -    $           -
                                                ==============   ==============

Conversion of interest on convertible
 debt into common stock:
Decrease in accrued interest on
 convertible debt                               $           -    $      40,154
Increase in common stock                                    -           (1,706)
Increase in additional paid-in capital                      -          (38,448)
                                                --------------   --------------
                                                $           -    $           -
                                                ==============   ==============

Exercise of derivative liability warrants:
Decrease in derivative liabilities              $   5,048,024    $           -
Increase in additional paid-in capital             (5,048,024)               -
                                                --------------   --------------
                                                $           -    $           -
                                                ==============   ==============

Conversion of warrants from additional paid
 in capital to derivative liabilities:
Increase in derivative liabilities                 (6,186,343)               -
Increase in accumulated deficit                     6,186,343                -
                                                --------------   --------------
                                                $           -    $           -
                                                ==============   ==============
NOTE:
Cash expenditures for interest expense          $      38,120    $      45,058
                                                ==============   ==============


           See notes to condensed consolidated financial statements.


                                       6


                               CEL-SCI CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                  THREE MONTHS ENDED DECEMBER 31, 2009 AND 2008
                                   (UNAUDITED)

A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Basis of Presentation

     The accompanying  condensed  consolidated  financial  statements of CEL-SCI
     Corporation   and  subsidiary  (the  Company)  are  unaudited  and  certain
     information  and  footnote  disclosures  normally  included  in the  annual
     financial  statements  prepared in accordance  with  accounting  principles
     generally accepted in the country-regionplaceUnited  States of America have
     been omitted  pursuant to the rules and  regulations  of the Securities and
     Exchange  Commission.  While  management  of the Company  believes that the
     disclosures  presented are adequate to make the  information  presented not
     misleading,  interim condensed  consolidated financial statements should be
     read in conjunction with the condensed  consolidated  financial  statements
     and notes included in the Company's annual report on Form 10-K for the year
     ended September 30, 2009.

      In the opinion of management, the accompanying unaudited condensed
      consolidated financial statements contain all accruals and adjustments
      (each of which is of a normal recurring nature) necessary for a fair
      presentation of the financial position as of December 31, 2009 and the
      results of operations for the three-month period then ended. The condensed
      consolidated balance sheet as of September 30, 2009 is derived from the
      September 30, 2009 audited consolidated financial statements. Significant
      accounting policies have been consistently applied in the interim
      financial statements and the annual financial statements. The results of
      operations for the three-month periods ended December 31, 2009 and 2008
      are not necessarily indicative of the results to be expected for the
      entire year.

      Significant accounting policies are as follows:

      Research and Office Equipment - Research and office equipment is recorded
      at cost and depreciated using the straight-line method over estimated
      useful lives of five to seven years. Leasehold improvements are
      depreciated over the shorter of the estimated useful life of the asset or
      the term of the lease. Repairs and maintenance which does not extend the
      life of the asset is expensed when incurred. Depreciation expense for the
      three-month periods ended December 31, 2009 and 2008 was $99,870 and
      $64,672, respectively.

      Patents - Patent expenditures are capitalized and amortized using the
      straight-line method over the shorter of the expected useful life or the
      legal life of the patent (17 years). In the event changes in technology or
      other circumstances impair the value or life of the patent, appropriate
      adjustment in the asset value and period of amortization is made. An
      impairment loss is recognized when estimated future undiscounted cash
      flows expected to result from the use of the asset, and from disposition,
      is less than the carrying value of the asset. The amount of the
      impairment loss would be the difference between the estimated fair value
      of the asset and its carrying value. During the three-month periods ended
      December 31, 2009 and 2008, the Company recorded patent impairment charges
      of $5,381 and $-0-, respectively. For the three-month periods ended
      December 31, 2009 and 2008, amortization of patent costs totaled $19,711
      and $21,272, respectively. The Company estimates that amortization expense
      will be $85,000 for each of the next five years, totaling $425,000.


                                       7


      Research and Development Costs - Research and development expenditures are
      expensed as incurred. Total research and development costs, excluding
      depreciation, were $2,805,127 and $1,410,753, respectively, for the three
      months ended December 31, 2009 and 2008.

      Income Taxes - The Company has net operating loss carryforwards of
      approximately $108 million. The Company uses the asset and liability
      method of accounting for income taxes. Under the asset and liability
      method, deferred tax assets and liabilities are recognized for future tax
      consequences attributable to differences between the financial statement
      carrying amounts of existing assets and liabilities and their respective
      tax bases and operating and tax loss carryforwards. Deferred tax assets
      and liabilities are measured using enacted tax rates expected to apply to
      taxable income in the years in which those temporary differences are
      expected to be recovered or settled. The effect on deferred tax assets and
      liabilities of a change in tax rates is recognized in income in the period
      that includes the enactment date. The Company records a valuation
      allowance to reduce the deferred tax assets to the amount that is more
      likely than not to be recognized.

     Derivative   Instruments   -  The  Company  has  entered   into   financing
     arrangements  that consist of  freestanding  derivative  instruments or are
     hybrid instruments that contain embedded derivative  features.  The Company
     has also issued warrants to various parties in connection with work done by
     these parties.  The Company  accounts for these  arrangements in accordance
     with  Codification  815-10-50,  "Accounting for Derivative  Instruments and
     Hedging  Activities".  The Company also accounts for warrants in accordance
     with  Codification  815-40-15,   "Determining  Whether  an  Instrument  (or
     Embedded  Feature) is Indexed to an Entity's Own Stock". In accordance with
     accounting  principles  generally  accepted in the United States  ("GAAP"),
     derivative  instruments  and hybrid  instruments  are  recognized as either
     assets or  liabilities  in the balance sheet and are measured at fair value
     with gains or losses recognized in earnings or other  comprehensive  income
     depending  on the  nature  of the  derivative  or hybrid  instruments.  The
     Company  determines  the fair value of  derivative  instruments  and hybrid
     instruments  based on  available  market data using  appropriate  valuation
     models,  giving  consideration to all of the rights and obligations of each
     instrument.  The derivative liabilities are remeasured at fair value at the
     end of each interim period as long as they are outstanding.

      Deferred rent (asset) - The deferred rent is discussed at Note J.
      Long-term interest receivable on the deposit on the manufacturing facility
      has been combined with the deferred rent (asset) for both periods for
      comparability.


                                       8


      Stock-Based Compensation - The Company follows Codification 718-10-30-3,
      "Share-Based Payment". This Codification applies to all transactions
      involving issuance of equity by a company in exchange for goods and
      services, including to employees. Compensation expense has been recognized
      for awards that were granted, modified, repurchased or cancelled on or
      after dateMonth10Day1Year2005October 1, 2005 as well as for the portion of
      awards previously granted that vested during the period ended December 31,
      2009. For the three months ended December 31, 2009 and 2008, the Company
      recorded $305,001 and $155,272, respectively, in general and
      administrative expense for the cost of employee options. The Company's
      options vest over a three-year period from the date of grant. After one
      year, the stock is one-third vested, with an additional one-third vesting
      after two years and the final one-third vesting at the end of the
      three-year period. There were 110,000 and -0- options granted to employees
      during the three-month periods ended December 31, 2009 and 2008,
      respectively. Options are granted with an exercise price equal to the
      closing price of the Company's stock on the day before the grant. The
      Company determines the fair value of the employee compensation using the
      Black Scholes method of valuation.

      The Company has Incentive Stock Option Plans, Non-Qualified Stock Option
      Plans, a Stock Compensation Plan and Stock Bonus Plans. All Plans have
      been approved by the stockholders. A summary description of the Stock
      Option Plans follows. For further discussion of the Stock Compensation
      Plan and Stock Bonus Plans, see Form 10-K for the year ended September 30,
      2009. In some cases these Plans are collectively referred to as the
      "Plans".

      Incentive Stock Option Plans. The Incentive Stock Option Plans authorize
      the issuance of shares of the Company's common stock to persons who
      exercise options granted pursuant to the Plan. Only Company employees may
      be granted options pursuant to the Incentive Stock Option Plan.

      To be classified as incentive stock options under the Internal Revenue
      Code, options granted pursuant to the Plans must be exercised prior to the
      following dates:

     (a)  The  expiration  of three  months  after  the date on which an  option
          holder's  employment  by the  Company  is  terminated  (except if such
          termination is due to death or permanent and total disability);

     (b)  The expiration of 12 months after the date on which an option holder's
          employment by the Company is terminated, if such termination is due to
          the option holder's permanent and total disability;

     (c)  In the event of an option  holder's  death  while in the employ of the
          Company,  his executors or administrators  may exercise,  within three
          months  following  the date of his death,  the option as to any of the
          shares not previously exercised;

                                       9


      The total fair market value of the shares of common stock (determined at
      the time of the grant of the option) for which any employee may be granted
      options which are first exercisable in any calendar year may not exceed
      $100,000.

      Options may not be exercised until one year following the date of grant.
      Options granted to an employee then owning more than 10% of the common
      stock of the Company may not be exercisable by its terms after five years
      from the date of grant. Any other option granted pursuant to the Plan may
      not be exercisable by its terms after ten years from the date of grant.

      The purchase price per share of common stock purchasable under an option
      cannot be less than the fair market value of the common stock on
      the date of the grant of the option (or 110% of the fair market value in
      the case of a person owning more than 10% of the Company's outstanding
      shares).

      Non-Qualified Stock Option Plans. The Non-Qualified Stock Option Plans
      authorize the issuance of shares of the Company's common stock to persons
      that exercise options granted pursuant to the Plans. The Company's
      employees, directors, officers, consultants and advisors are eligible to
      be granted options pursuant to the Plans, provided however that bona fide
      services must be rendered by such consultants or advisors and such
      services must not be in connection with the offer or sale of securities in
      a capital-raising transaction. The option exercise price is determined by
      the Company's Board of Directors.

      During the three months ended December 31, 2009, 32,625 options were
      exercised. All options exercised were from the non-qualified plans. The
      total intrinsic value of options exercised during the three months ended
      December 31, 2009 was $6,806. There were no options exercised during the
      three months ended December 31, 2008.

      Options to non-employees are accounted for in accordance with Codification
      505-50-05-5, "Equity Based Payments to Non-Employees". Accordingly,
      compensation is recognized when goods or services are received and is
      measured using the Black-Scholes valuation model. The
      Black-Scholes model requires management to make assumptions
      regarding the fair value of the options at the date of grant and the
      expected life of the options. There were no options granted to
      non-employees during the three months ended December 31, 2009. There were
      104,192 shares of common stock issued to consultants during the three
      months ended December 31, 2009 at a cost for the three months of $134,999.
      Additionally, a portion of the cost of common stock issued in previous
      quarters was expensed. The cost for the three months ended December 31,
      2009 was $174,595. There were no options granted to non-employees during
      the three months ended December 31, 2008. There were 1,003,881 shares of
      common stock issued to consultants during the three months ended December
      31, 2008 at a cost for the three months ended December 31, 2008 of
      $207,299. In addition, a portion of the cost of common stock issued in
      previous quarters was expensed. This cost for the three months ended
      December 31, 2008 was $309,587.


                                       10


B.    NEW ACCOUNTING PRONOUNCEMENTS

      In March 2008, the FASB issued Codification 815-20-50-1, "Disclosures
      about Derivative Instruments and Hedging Activities - an amendment of FASB
      Statement No. 133", which changes disclosure requirements for derivative
      instruments and hedging activities. The statement is effective for periods
      ending on or after November 15, 2008, with early application encouraged.
      The Company has adopted this statement and the effect is immaterial.

      In June 2008, the FASB finalized Codification 815-40-15, "Determining
      Whether an Instrument (or Embedded Feature) is Indexed to an Entity's Own
      Stock". The topic lays out a procedure to determine if the debt instrument
      is indexed to its own common stock. The topic is effective for fiscal
      years beginning after December 15, 2008. The Company has adopted this
      topic and the effect was material. (See Note D).

      In September 2008, the FASB staff issued Codification 815-10-50-1A,
      "Disclosures about Credit Derivatives and Certain Guarantees: An Amendment
      of FASB Statement No. 133 and FASB Interpretation No. 45; and
      Clarification of the Effective Date of FASB Statement No. 161". This
      applies to credit derivatives within the scope of Statement 133 and hybrid
      instruments that have embedded credit derivatives. It deals with
      disclosures related to these derivatives and is effective for reporting
      periods ending after November 15, 2008. It also clarifies the effective
      date of SFAS No. 161 as any reporting period beginning after November 15,
      2008. The Company has adopted this statement and the effect was
      immaterial.

      In January 2010, the FASB amended Codification 820-10, "Improving
      Disclosures about Fair Value Measurement", effective for interim periods
      beginning after December 15, 2009. This amendment changes disclosures
      required for interim and annual periods about fair value measurements. The
      Company is evaluating the disclosure requirements, but does not expect
      that there will be a significant impact from the adoption of the
      amendment.

C.    AVAILABLE-FOR-SALE SECURITIES

      At September 30, 2008, the Company had $200,000 in face value of Auction
      Rate Cumulative Preferred Shares (ARPs), liquidation preference of $25,000
      per share, of an income mutual fund. The ARPs were invested primarily in a
      globally diversified portfolio of convertible instruments, common and
      preferred stocks, and income producing securities such as investment grade
      and below investment grade (high yield/high risk) debt securities.

      The Company carried the ARPs at par value until they were repaid in
      November 2008. The loan that the Company had taken against these ARPs was
      repaid at the same time.


                                       11


D.    STOCKHOLDERS' EQUITY

      In November 2008, the Company extended its licensing agreement for
      Multikine with Orient Europharma. The new agreement extends the Multikine
      collaboration to also cover South Korea, the Philippines, Australia and
      New Zealand. The licensing agreement initially focuses on the areas of
      head and neck cancer, nasopharyngeal cancer and potentially cervical
      cancer. The agreement expires 15 years after the commencement date which
      is defined as the date of the first commercial sale of Multikine in any
      country within their territory. As a result of the agreement, Orient
      Europharma purchased 1,282,051 shares of common stock at a cost of $0.39
      per share, for a total to the Company, after expenses, of $499,982.

      During the three months ended December 31, 2008, 1,003,881 shares of
      common stock were issued in payment of invoices totaling $207,299. Common
      stock was also issued to pay interest and principal on the Series K
      convertible debt. (See Note E.)

      On December 30, 2008, the Company entered into an Equity Line of Credit
      agreement as a source of funding for the Company. For a two-year period,
      the agreement allows the Company, at its discretion, to sell up to $5
      million of the Company's common stock at the volume weighted average price
      of the day minus 9%. The Company may request a drawdown once every ten
      trading days, although the Company is under no obligation to request any
      drawdowns under the equity line of credit. The equity line of credit
      expires on January 6, 2011. There were no drawdowns during the three
      months ended December 31, 2009 or 2008.

      During the three months ended December 31, 2009, the Company issued
      104,192 shares of stock to consultants. The prices ranged from $1.25 to
      $1.60. The total cost of the shares issued was $134,999 and is included in
      research and development costs.

      During the three months ended December 31, 2009, there were 11,434,253
      warrants and options exercised for 11,434,253 shares of common stock at
      prices ranging from $0.25 to $1.05. The Company received a total of
      $6,157,450 from the exercise of warrants and options during the quarter
      ended December 31, 2009.

      Included in the warrants and options exercised during the quarter were
      1,015,454 Series K warrants (See Note E), on which the Company recognized
      a gain on conversion of $428,769 and 8,375,000 Series A warrants, on which
      the Company recognized a total gain of $8,291,250. Both the Series K
      warrants and the Series A warrants were accounted for as derivative
      liabilities. Series A warrants were issued in connection with the June
      2009 financing. When the warrants were exercised, the value of these
      warrants was converted from derivative liabilities to equity. Series K
      warrants transferred to equity totaled $944,274 and Series A warrants
      transferred to equity totaled $4,103,750. The remaining Series A through E
      warrants were valued at $8,021,451 at December 31, 2009, a gain on
      derivative instruments during the quarter of $9,324,921.

                                       12


     On October 1, 2009,  the  Company  reviewed  all  outstanding  warrants  in
     accordance  with the  requirements  of  Codification  815-40,  "Determining
     Whether an Instrument  (or Embedded  Feature) is Indexed to an Entity's Own
     Stock".  This topic provides that an entity should use a two-step  approach
     to evaluate  whether an  equity-linked  financial  instrument  (or embedded
     feature) is indexed to its own stock, including evaluating the instrument's
     contingent  exercise  and  settlement  provisions.  The  warrant  agreement
     provides for adjustments to the purchase price for certain dilutive events,
     which includes an adjustment to the conversion  ratio in the event that the
     Company makes certain equity  offerings in the future at a price lower than
     the conversion prices of the warrant  instruments.  Under the provisions of
     Codification  815-40,  the  warrants  are  not  considered  indexed  to the
     Company's  stock because future equity  offerings or sales of the Company's
     stock are not an input to the fair value of a  "fixed-for-fixed"  option on
     equity  shares,   and  equity   classification   is  therefore   precluded.
     Accordingly, effective October 1, 2009, 3,890,782 warrants issued in August
     2008 were  determined to be subject to the  requirements  of this topic and
     were  valued  using the  Black-Scholes  formula  as of  October  1, 2009 at
     $6,186,343.  Effective  October 1, 2009,  the warrants are  recognized as a
     liability in the  Company's  condensed  consolidated  balance sheet at fair
     value with a  corresponding  adjustment to accumulated  deficit and will be
     marked-to-market  each  reporting  period.  The warrants  were  revalued on
     December 31, 2009 at  $2,879,179,  which  resulted in a gain on derivatives
     and a reduction in derivative  liabilities of $3,307,164 due to the decline
     in the Company's stock price since October 1, 2009. The assumptions used in
     the fair  value  calculation  for the  warrants  as of  October 1, 2009 and
     December 31, 2009 are as follows:

                                               October 1,       December 31,
                                                  2009              2009
                                              -----------       ------------
      Expected stock price volatility               95%                95%
      Risk-free interest rate                    2.151%             2.508%
      Expected life of warrant                 4.88 years        4.63 years

E.    SERIES K CONVERTIBLE DEBT

      In August 2006, the Company issued $8,300,000 in aggregate principal
      amount of convertible notes (the "Series K Notes") together with warrants
      to purchase 4,825,581 shares of the Company's common stock (the Series K
      Warrants"). Additionally, in connection with issuance of the Series K
      Notes and Series K Warrants, the placement agent received a fee of
      $498,000 and 386,047 fully vested warrants (the "Placement Agent
      Warrants") to purchase shares of the Company's common stock. Net proceeds
      were $7,731,290, net of $568,710 in direct transaction costs, including
      the placement agent fee.

      The Company accounted for the Series K Warrants as derivative liabilities
      in accordance with Codification 815-10. A debt discount of $1,734,472 was
      amortized to interest expense using the effective interest method over the
      expected term of the Series K Notes. During the three-month periods ended


                                       13


      December 31, 2009 and 2008, the Company recorded interest expense of $-0-
      and $43,649, respectively, in amortization of the debt discount. During
      the fiscal year ended September 30, 2009, the balance of the debt was
      either repaid or converted into shares of common stock. The Company
      recorded a gain on derivative instruments of $391,689 during the three
      months ended December 31, 2008.

      During the three months ended December 31, 2008, principal payments of
      $270,000 were made in cash to the holders of the Series K Notes. In
      addition, 405,634 shares of common stock were issued in December for the
      principal payment due on January 4, 2009 of $95,000. The Company also paid
      the interest expense through December 31, 2008 with 170,577 shares of
      common stock.

      During the three months ended December 31, 2009, the Company recorded a
      gain on remaining Series K warrants of $1,988,163. In addition, a gain of
      $428,769 on the exercise of 1,015,454 Series K warrants was recorded as of
      December 31, 2009.

      The following summary comprises the total of the fair value of the
      convertible debt and related derivative instruments at December 31, 2009
      and September 30, 2009:

                                                December 31,    September 30,
                                                    2009             2009
                                                    ----             ----

            Investor warrants                     $ 414,110       $1,734,472
            Fair value adjustment-investor
                 warrants                         1,597,282        3,638,126
                                                 -----------      -----------

            Total fair value                     $2,011,392       $5,372,598
                                                 ===========      ===========

F.    FAIR VALUE MEASUREMENTS

      Effective October 1, 2008, the Company adopted the provisions of
      Codification 820-10, "Fair Value Measurements", which defines fair value,
      establishes a framework for measuring fair value and expands disclosures
      about such measurements that are permitted or required under other
      accounting pronouncements. While Codification 820-10 may change the method
      of calculating fair value, it does not require any new fair value
      measurements. The new effective date is for fiscal years beginning after
      November 15, 2008 and the interim periods within the fiscal year. The
      adoption of Codification 820-10 did not have a material impact on the
      Company's results of operations, financial position or cash flows.

      In accordance with Codification 820-10, the Company determines fair value
      as the price that would be received to sell an asset or paid to transfer a
      liability in an orderly transaction between market participants at the
      measurement date. The Company generally applies the income approach to
      determine fair value. This method uses valuation techniques to convert
      future amounts to a single present amount. The measurement is based on the
      value indicated by current market expectations with respect to those
      future amounts.


                                       14


      Codification 820-10 establishes a fair value hierarchy that prioritizes
      the inputs used to measure fair value. The hierarchy gives the highest
      priority to active markets for identical assets and liabilities (Level 1
      measurement) and the lowest priority to unobservable inputs (Level 3
      measurement). The Company classifies fair value balances based on the
      observability of those inputs. The three levels of the fair value
      hierarchy are as follows:

     o    Level 1 - Observable  inputs such as quoted  prices in active  markets
          for identical assets or liabilities
     o    Level 2 - Inputs other than quoted prices that are  observable for the
          asset or  liability,  either  directly or  indirectly.  These  include
          quoted prices for similar  assets or  liabilities  in active  markets,
          quoted  prices for  identical  or  similar  assets or  liabilities  in
          markets that are not active and amounts derived from valuation  models
          where all significant inputs are observable in active markets
     o    Level 3 - Unobservable inputs that reflect management's assumptions

      For disclosure purposes, assets and liabilities are classified in their
      entirety in the fair value hierarchy level based on the lowest level of
      input that is significant to the overall fair value measurement. The
      Company's assessment of the significance of a particular input to the fair
      value measurement requires judgment and may affect the placement within
      the fair value hierarchy levels.

      The table below sets forth the assets and liabilities measured at fair
      value on a recurring basis, by input level, in the condensed consolidated
      balance sheet at December 31, 2009:


                                                                               

                               Quoted Prices in      Significant
                             Active Markets for         Other           Significant
                             Identical Assets or      Observable        Unobservable
                            Liabilities (Level 1)   Inputs (Level 2)  Inputs (Level 3)     Total
                            ---------------------   ----------------  ----------------    -------

  Derivative instruments       $           -          $12,912,022       $         -     $12,912,022
                               =============          ===========       ===========     ===========


      The fair values of the Company's derivative instruments disclosed above
      are primarily derived from valuation models where significant inputs such
      as historical price and volatility of the Company's stock as well as U.S.
      Treasury Bill rates are observable in active markets.

G.    DERIVATIVE LIABILITIES

      The Company has several groups of warrants that require classification in
      the balance sheet as derivative liabilities. These derivative liabilities
      have been discussed above. Below is a summary of the derivative
      liabilities at December 31, 2009 and September 30, 2009:


                                       15


                                        December 31, 2009    September 30, 2009
                                        -----------------    ------------------

   Series K warrants (Note E)              $ 2,011,392         $ 5,372,598
   2009 financings warrants (Note D)         8,021,451          29,741,372
   2008 warrants reclassified from
     equity to derivative liabilities
     on October 1, 2009 (Note D)             2,879,179                   -
                                           -----------         -----------

      Total derivative liabilities         $12,912,022         $35,113,970
                                           ===========         ===========

H. SHORT-TERM LOANS

      The Company had a line of credit with its bank to borrow up to 100% of the
      ARPs (See Note C) at an interest rate of prime minus 1%. As of September
      30, 2008, the Company had borrowed $200,000, which was repaid in November
      2008. During the three months ended December 31, 2008, the Company had
      paid $813 in interest on the line of credit.

      Between December 2008 and June 2009, Maximilian de Clara, the Company's
      President and a director, loaned the Company $1,104,057. The loan was
      initially payable at the end of March 2009, but was extended to the end of
      June 2009. At the time the loan was due, and in accordance with the loan
      agreement, the Company issued Mr. de Clara warrants which entitle Mr. de
      Clara to purchase 1,648,244 shares of the Company's common stock at a
      price of $0.40 per share. The warrants are exercisable at any time prior
      to December 24, 2014. Pursuant to Codification paragraph 470-50-40-17, the
      fair value of the warrants issuable under the first amendment was recorded
      as a discount on the note payable with a credit recorded to additional
      paid-in capital. The discount was amortized from April 30, 2009, through
      June 27, 2009. Although the loan was to be repaid from the proceeds of the
      Company's recent financing, the Company's Directors deemed it beneficial
      not to repay the loan and negotiated a second extension of the loan with
      Mr. de Clara on terms similar to the June 2009 financing. Pursuant to the
      terms of the second extension the note is now due on July 6, 2014, but, at
      Mr. de Clara's option, the loan can be converted into shares of the
      Company's common stock. The number of shares which will be issued upon any
      conversion will be determined by dividing the amount to be converted by
      $0.40. As further consideration for the second extension, Mr. de Clara
      received warrants which allow Mr. de Clara to purchase 1,849,295 shares of
      the Company's common stock at a price of $0.50 per share at any time prior
      to January 6, 2015. The loan from Mr. de Clara bears interest at 15% per
      year and was secured by a second lien on substantially all of the
      Company's assets. The Company does not have the right to prepay the loan
      without Mr. de Clara's consent.


                                       16


      In accordance with Codification 470-50, the second amendment to the loan
      was accounted for as an extinguishment of the first amendment debt. The
      extinguishment of the loan required that the new loan be recorded at fair
      value and a gain or loss must be recognized, including the warrants issued
      in connection with the second amendment. This resulted in a premium of
      $341,454, which was amortized over the period from July 6, 2009, the date
      of the second amendment, to October 1, 2009, the date at which the loan
      holder may demand payment of the loan. During the three months ended
      December 31, 2009, the Company amortized the remaining $3,282 in premium
      on the loan. As of December 31, 2009, the fair value and the face value of
      the loan was $1,104,057.

I.    OPERATIONS, FINANCING

      The Company has incurred significant costs since its inception in
      connection with the acquisition of certain patented and unpatented
      proprietary technology and know-how relating to the human immunological
      defense system, patent applications, research and development,
      administrative costs, construction of laboratory facilities and clinical
      trials. The Company has funded such costs with proceeds realized from the
      public and private sale of its common and preferred stock. The Company
      will be required to raise additional capital or find additional long-term
      financing in order to continue with its research efforts. To date, the
      Company has not generated any revenue from product sales. The ability of
      the Company to complete the necessary clinical trials and obtain Federal
      Drug Administration (FDA) approval for the sale of products to be
      developed on a commercial basis is uncertain. Ultimately, the Company must
      complete the development of its products, obtain the appropriate
      regulatory approvals and obtain sufficient revenues to support its cost
      structure. The Company believes that it has sufficient funds to support
      its operations for more than the next twelve months.

      The Company has two partners who have agreed to participate in and pay for
      part of the Phase III clinical trial for Multikine. Since the Company was
      able to raise substantial capital during 2009, the Company is currently
      preparing the Phase III trial for Multikine. The net cost of the clinical
      trial is estimated to be $20 million.

J.    COMMITMENTS AND CONTINGENCIES

     Lease  Agreement  - In August  2007,  the  Company  leased a building  near
     Baltimore,  Maryland. The building,  which consists of approximately 73,000
     square feet, was remodeled in accordance with the Company's  specifications
     so that it can be used by the  Company  to  manufacture  Multikine  for the
     Company's Phase III clinical trial and sales of the drug if approved by the
     FDA. The lease is for a term of twenty years and requires  annual base rent
     payments of $1,575,000  during the first year of the lease. The annual base
     rent  escalates  each year at 3%. The  Company is also  required to pay all
     real and personal property taxes, insurance premiums,


                                       17


      maintenance expenses, repair costs and utilities. The lease allows the
      Company, at its election, to extend the lease for two ten-year periods or
      to purchase the building at the end of the 20-year lease. The lease
      required the Company to pay $3,150,000 towards the remodeling costs, which
      will be recouped by reductions in the annual base rent of $303,228 in
      years six through twenty of the lease, subject to the Company maintaining
      compliance with the lease covenants. On January 24, 2008, a second
      amendment to the lease for the manufacturing facility was signed. In
      accordance with the amendment, the Company was required to pay the
      following: 1) an additional $518,790 for movable equipment, which will
      increase restricted cash, and 2) an additional $1,295,528 into the escrow
      account to cover additional costs, which will increase deferred rent.
      These funds were transferred in early February 2008. In April 2008, an
      additional $288,474 was paid toward the completion of the manufacturing
      facility. The Company took possession of the manufacturing facility in
      October of 2008. An additional $505,225 was paid for the completion of the
      work on the manufacturing facility in October 2008. During the three
      months ended December 31, 2009, an additional $32,059 was paid for final
      completion costs.

      In December 2008, the Company was not in compliance with certain lease
      requirements (i.e., failure to pay an installment of Base Annual Rent).
      However, the landlord did not declare the Company formally in default
      under the terms of the lease and has renegotiated the lease. In January
      2009, as part of an amended lease agreement on the manufacturing facility,
      the Company repriced the 3,000,000 warrants issued to the lessor in July
      2007 at $1.25 per share and which were to expire on July 12, 2013. These
      warrants are now repriced at $0.75 per share and expire on January 26,
      2014. The cost of this repricing and extension of the warrants was $70,515
      and was accounted for as a debit to the deferred rent asset and a credit
      to additional paid-in capital. In addition, 787,500 additional warrants
      were given to the lessor of the manufacturing facility on the same date.
      These warrants are exercisable at $0.75 per share and will expire on
      January 26, 2014. The cost of these warrants was $45,207 and was accounted
      for as a debit to the deferred rent asset and a credit to additional
      paid-in capital. All back rent was paid to the landlord in early July
      2009. During the three months ended June 30, 2009, the Company issued the
      landlord an additional 2,296,875 warrants in accordance with an amendment
      to the agreement. These warrants were valued at $251,172 using the Black
      Scholes method. The Company is in compliance with the lease and expects to
      receive a refund of the $1,575,000 deposited with the landlord in July
      2008 before the end of the current fiscal year.

      On January 28, 2009, the Company subleased a portion of the manufacturing
      facility. The sublease commenced on February 2, 2009 and expires on
      January 31, 2011. The Company receives $10,000 per month in rent for the
      subleased space.

      The Company began amortizing the deferred rent on the building on October
      7, 2008, the day that the Company took possession of the building. The
      amortization on the deferred rent for the three months ended December 31,
      2009 was $202,944 and for the three months ended December 31, 2008 was
      $222,527.


                                       18


K. EARNINGS PER SHARE

     The Company's diluted earnings per share (EPS) are as follows for
     December 31, 2009. The December 31, 2008 diluted earnings per share was
     the same as the basic earnings per share.

                                               December 31, 2009
                                    -----------------------------------------
                                                       Weighted
                                     Net Income      average Shares       EPS
                                     ----------      --------------       ---

  Basic Earnings per Share          $19,159,517       194,959,814        $0.10
  Note conversion                        41,402         2,760,142
  Warrants and options convertible
     into share of common stock     (14,620,248)       58,478,206
                                    -----------       -----------

         Dilutive EPS               $ 4,580,671       256,198,162       $ 0.02
                                    ===========       ===========        =====

L. SUBSEQUENT EVENTS

    The Company has reviewed its activities through February 12, 2010.  There
    are no subsequent events that require disclosure.












                                       19




CEL-SCI CORPORATION
-------------------

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


Liquidity and Capital Resources

The Company has had only limited revenues from operations since its inception in
March 1983. The Company has relied upon proceeds realized from the public and
private sale of its Common Stock and convertible notes as well as short-term
borrowings to meet its funding requirements. Funds raised by the Company have
been expended primarily in connection with the acquisition of an exclusive
worldwide license to, and later purchase of, certain patented and unpatented
proprietary technology and know-how relating to the human immunological defense
system, patent applications, the repayment of debt, the continuation of Company
sponsored research and development and administrative costs, and the
construction of laboratory facilities. Inasmuch as the Company does not
anticipate realizing significant revenues until such time as it enters into
licensing arrangements regarding its technology and know-how or until such time
it receives permission to sell its product (which could take a number of years),
the Company has been dependent upon the proceeds from the sale of its securities
to meet all of its liquidity and capital resource requirements and will have to
continue doing so in the future.

The Company will be required to raise additional capital or find additional
long-term financing in order to continue with its research efforts. The ability
of the Company to complete the necessary clinical trials and obtain Federal Drug
Administration (FDA) approval for the sale of products to be developed on a
commercial basis is uncertain. Ultimately, the Company must complete the
development of its products, obtain the appropriate regulatory approvals and
obtain sufficient revenues to support its cost structure. The Company believes
that it has sufficient funds to support its operations for more than the next
twelve months.

The Company has two partners who have agreed to participate in and pay for part
of the Phase III clinical trial for Multikine. The Company also raised
significant funds through stock sales and the exercise of warrants and options
during 2009. In addition, the Company has a $5 million Equity Line of Credit in
place (See Note D). Since the Company was able to raise substantial capital
during 2009, the Company is currently preparing the Phase III trial for
Multikine. The net cost of the clinical trial is estimated to be $20 million.

During the three-month period ended December 31, 2009, the Company's cash
increased by $2,473,363 compared to a decrease in cash of $612,311 during the
three months ended December 31, 2008. For the three months ended December 31,
2009 and 2008, cash used in operating activities totaled $3,646,724 and
$1,159,800. For the three months ended December 31, 2009 and 2008, cash provided
by financing activities totaled $6,157,450 and $114,922, respectively. The
repayment of the Series K convertible notes ($270,000), financing costs
($15,060) and the repayment of the short-term loan ($200,000) was used in
financing activities during the three months ended December 31, 2008. For the
three months ended December 31, 2009, cash provided by financing was from the
exercise of warrants and options ($6,157,450). Cash (used in) provided by
investing activities was $(37,363) and $432,567, respectively, for the three
months ended December 31, 2009 and 2008, respectively. The use of cash in
investing activities consisted of purchases of equipment and legal costs
incurred in patent applications and, for the three months ended December 31,
2008, the sale of the final $200,000 in ARPs.


                                       20


In August 2007, the Company leased a building near Baltimore, Maryland. The
building, which consists of approximately 73,000 square feet, was remodeled in
accordance with the Company specifications so that it can be used by the Company
to manufacture Multikine for the Company's Phase III clinical trial and sales of
the drug if approved by the FDA. The lease is for a term of twenty years and
requires annual base rent payments of $1,575,000 during the first year of the
lease. The annual base rent escalates each year at 3%. The Company is also
required to pay all real and personal property taxes, insurance premiums,
maintenance expenses, repair costs and utilities. The lease allows the Company,
at its election, to extend the lease for two ten-year periods or to purchase the
building at the end of the 20-year lease. The lease required the Company to pay
$3,150,000 towards the remodeling costs, which will be recouped by reductions in
the annual base rent of $303,228 in years six through twenty of the lease. In
January 2008, the Company signed a second amendment to the lease. In accordance
with the lease, on February 8, 2008, the Company paid an additional $1,295,528
toward the remodeling costs and a further $518,790 for lab equipment. In
addition, in April 2008, an additional $288,474 was paid for the completion of
the facility. The Company took possession of the manufacturing facility in
October, 2008. The Company paid an additional $32,059 in expenses to complete
the manufacturing facility during the three months ended December 31, 2009.

In December 2008, the Company was not in compliance with certain lease
requirements (i.e., failure to pay an installment of Base Annual Rent). However,
the landlord did not declare the Company formally in default under the terms of
the lease and renegotiated the lease. In January 2009, as part of an amended
lease agreement on the manufacturing facility, the Company repriced the
3,000,000 warrants issued to the landlord in July 2007 at $1.25 per share and
which were to expire on July 12, 2013. These warrants are now repriced at $0.75
per share and expire on January 26, 2014. The cost of this repricing and
extension of the warrants is $70,515 and was accounted for as a debit to the
deferred rent asset and a credit to additional paid-in capital. In addition,
787,500 additional warrants were given to the landlord on the same date. The
warrants are exercisable at a price of $0.75 per share and will expire on
January 26, 2014. The cost of these warrants was $45,207 and was accounted for
as a debit to the deferred rent asset and a credit to additional paid-in
capital. During the three months ended June 30, 2009, the Company issued the
landlord an additional 2,296,875 warrants in accordance with an amendment to the
agreement. These warrants were valued at $251,172 using the Black Scholes
method. The Company is in compliance with the lease and expects to receive a
refund of the $1,575,000 deposited with the landlord in July 2008 before the end
of the current fiscal year.

Regulatory authorities prefer to see biologics such as Multikine manufactured
for commercial sale in the same manufacturing facility for Phase III clinical
trials and the sale of the product since this arrangement helps to ensure that
the drug lots used to conduct the clinical trials will be consistent with those
that may be subsequently sold commercially. Although some biotech companies
outsource their manufacturing, this can be risky with biologics because they
require intense manufacturing and process control. With biologic products a
minor change in manufacturing and process control can result in a major change
in the final product. Good and consistent manufacturing and process control is
critical and is best assured if the product is manufactured and controlled in
the manufacturer's own facility by their own specially trained personnel.

On January 28, 2009, the Company subleased a portion of the manufacturing
facility. The lease commenced on February 2, 2009 and expires on January 31,
2011. The Company receives $10,000 per month in rent for the subleased space.


                                       21


It should be noted that substantial funds will be needed for the clinical trial
which will be necessary before the Company will be able to apply to the FDA for
approval to sell any products which may be developed on a commercial basis
throughout the United States. Ultimately, the Company must complete the
development of its products, obtain appropriate regulatory approvals and obtain
sufficient revenues to support its cost structure. The Company estimates that
the Phase III clinical trial will cost $20 million.

The Company had invested in ARPs (See Note C). Because of liquidity issues with
these ARPs, the Company borrowed $200,000 on a line of credit which was repaid
in November of 2008.

Results of Operations and Financial Condition

During the three-month period ended December 31, 2009, research and development
expenses increased by $1,394,374 compared to the three-month period ended
December 31, 2008. This increase was due to continuing expenses relating to the
preparation for the Phase III clinical trial.

During the three-month period ended December 31, 2009, general and
administrative expenses increased by $303,015 compared to the three-month period
ended December 31, 2008. This increase was caused by higher costs for employee
options.

Interest income during the three months ended December 31, 2009 increased by
$38,982 compared to the three-month period ended December 31, 2008. The increase
was due to the increase in the funds available for investment.

The gain on derivative instruments of $23,340,267 for the three months ended
December 31, 2009, was the result of the change in fair value of the Series A
through E Warrants and Series K Warrants during the period. These gains were
caused by fluctuations in the share price of the Company's common stock.

The interest expense of $38,120 for the three months ended December 31, 2009 was
interest expense on the loan from the Company's president of $41,402, offset by
the amortization of the remaining premium on the loan of ($3,282). The interest
expense of $84,616 for the three months ended December 31, 2008 was composed of
three elements: 1) amortization of the Series K discount ($43,649), 2) interest
paid and accrued on the Series K debt ($40,154) and 3) margin interest ($813).

Research and Development Expenses

During the three-month periods ended December 31, 2009 and 2008, the Company's
research and development efforts involved Multikine and L.E.A.P.S.(TM). The
table below shows the research and development expenses associated with each
project during the three-month periods.

                       Three Months Ended December 31,
                             2009           2008
                             -----          ----

   MULTIKINE              $2,296,333     $1,355,705
   L.E.A.P.S                 508,794         55,048
                          ----------     ----------

   TOTAL                  $2,805,127     $1,410,753
                          ==========     ==========


                                       22


In January  2007,  the  Company  received a "no  objection"  letter from the FDA
indicating  that it could proceed with the Phase III protocol with  Multikine in
head & neck cancer  patients.  The protocol for the Phase III clinical trial was
designed to develop conclusive  evidence of the safety and efficacy of Multikine
in the treatment of advanced primary squamous cell carcinoma of the oral cavity.
The Company had previously  received a "no  objection"  letter from the Canadian
Biologics and Genetic  Therapies  Directorate which enabled the Company to begin
its Phase III clinical  trial in Canada.  The Company is preparing for the start
of its Phase III clinical trial in the United States.

As of December 31, 2009, the Company was involved in a number of pre-clinical
studies with respect to its L.E.A.P.S. technology. The Company does not know
what obstacles it will encounter in future pre-clinical and clinical
studies involving its L.E.A.P.S. technology.

Clinical and other studies necessary to obtain regulatory approval of a new drug
involve significant costs and require several years to complete. The extent of
the Company's clinical trials and research programs are primarily based upon the
amount of capital available to the Company and the extent to which the Company
has received regulatory approvals for clinical trials. The inability of the
Company to conduct clinical trials or research, whether due to a lack of capital
or regulatory approval, will prevent the Company from completing the studies and
research required to obtain regulatory approval for any products which the
Company is developing. Without regulatory approval, the Company will be unable
to sell any of its products. Since all of the Company's projects are under
development, the Company cannot predict when it will be able to generate any
revenue from the sale of any of its products.

Critical Accounting Estimates and Policies

Management's discussion and analysis of the Company's financial condition and
results of operations is based on its unaudited condensed consolidated financial
statements. The preparation of these financial statements is based on the
selection of accounting policies and the application of significant accounting
estimates, some of which require management to make judgments, estimates and
assumptions that affect the amounts reported in the financial statements and
notes. The Company believes some of the more critical estimates and policies
that affect its financial condition and results of operations are in the areas
of operating leases, asset retirement obligations, and stock-based compensation.
For more information regarding the Company's critical accounting estimates and
policies, see Part II, Item 7, MD&A "Critical Accounting Estimates and Policies"
of the Company's 2009 10-K report. The application of these critical accounting
policies and estimates have been discussed with the Audit Committee of the
Company's Board of Directors.

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

The Company has a loan from the president that bears interest at 15%. The
Company does not believe that it has any significant exposures to market risk.


                                       23


Item 4.     CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Under the direction and with the participation of the Company's management,
including the Company's Chief Executive and Chief Financial Officer, the Company
has conducted an evaluation of the effectiveness of the design and operation of
its disclosure controls and procedures as of December 31, 2009. The Company
maintains disclosure controls and procedures that are designed to ensure that
information required to be disclosed in its periodic reports with the Securities
and Exchange Commission is recorded, processed, summarized and reported within
the time periods specified in the SEC's rules and regulations, and that such
information is accumulated and communicated to the Company's management,
including its principal executive officer and principal financial officer, as
appropriate, to allow timely decisions regarding required disclosure. The
Company's disclosure controls and procedures are designed to provide a
reasonable level of assurance of reaching its desired disclosure control
objectives. Based on the evaluation, the Chief Executive and Chief Financial
Officer has concluded that the Company's disclosure controls and procedures were
effective as of December 31, 2009.

Changes in Internal Control over Financial Reporting

The Company's management, with the participation of the Chief Executive and
Chief Financial Officer, has evaluated whether any change in the Company's
internal control over financial reporting occurred during the first quarter of
fiscal year 2010. There was no change in the Company's internal control over
financial reporting during the quarter ended December 31, 2009.










                                       24


                                     PART II



Item 6.   (a)    Exhibits

       Number      Exhibit
       ------      -------

       31          Rule 13a-14(a) Certifications

       32          Section 1350 Certifications









                                       25



                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                         CEL-SCI CORPORATION


Date: February 12, 2010                  /s/ Geert Kersten
                                         --------------------------------------
                                         Geert Kersten, Chief Executive Officer*





* Also signing in the capacity of the Chief Accounting Officer and Principal
Financial Officer.






                                       26