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

                                                    FORM 10-QSB


(Mark One)
[X] Quarterly Report under Section 13 or 15(d) of the  Securities Exchange  Act
of 1934 for the
      Quarterly Period Ended December 31, 1995
[  ]  Transition Report under Section 13 or  15(d) of  the Securities  Exchange
Act of 1934 for the
       Transition Period from __________ to _________

Commission file number  0-10006

                          _________  AMERICAN RIVERS OIL COMPANY              
       (Exact name of small business issuer as specified in its charter)

                  Wyoming                                                      
         84-0839926    
     (State or other jurisdiction of                                           
(I.R.S. Employer
      incorporation or organization)                                         
Identification No.)

    700 East Ninth Avenue, Suite 106, Denver, CO                           
80203    
            (Address of principal executive offices)                           
(Zip Code)

                                                            (303) 832-1117     
                                                    (Issuer's telephone number)

       Metro Capital Corporation, 716 College View Drive, Riverton, WY 82501
  (Former name, former address and former fiscal year, if changed since last
report)

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

The number of shares of the Issuer's $.01 par value common stock outstanding as
of February 5, 1996 was 1,614,270.

Transitional Small Business Disclosure Format
(Check one):
Yes         No   X  


                 AMERICAN RIVERS OIL COMPANY AND SUBSIDIARIES
                                     CONSOLIDATED BALANCE SHEET
                                                DECEMBER 31, 1995
                                                          (Unaudited)

                                                             ASSETS
Current Assets :                                                               
     Cash                                                                      
                         $     27,656
     Oil and gas sales receivable                                              
                      31,385
     Accounts receivable, joint interest owners                                
                              3,552
      Total current assets                                                     
   62,593

Oil and Gas Properties, at cost, using successful efforts method:
     Proved properties                                                         
                                   3,150,712
     Less accumulated depreciation, depletion and amortization                 
                         (170,396)
      Net oil and gas properties                                               
 2,980,316

Investment in Subsidiary                                                       
 2,347,954
Deferred Offering Costs                                                 22,422
                                                                               
               $5,413,285

                     LIABILITIES AND STOCKHOLDERS' EQUITY
               
Current Liabilities:
     Note payable to major Class B shareholder                                 
             $     86,530
     Note payable to subsidiary                                                
                                   11,681
     Current maturities of long-term debt                                      
                               58,100
     Accounts payable and accrued expenses                                     
                        141,075
          Total current liabilities                                            
                                      297,386

Long-Term Debt, less current maturities                                        
                          169,514
Deferred Income Taxes                                                          
                                 330,300

Stockholders' Equity:
     Preferred stock, $.50 par value; 5,000,000 shares
          authorized; no shares issued                                         
                    --
     Common stock, $.01 par value; 20,000,000 shares
          authorized; 2,700,689 issued                                         
                27,007
     Class B common stock, $.01 par value; 8,000,000 shares
          authorized; 7,717,820 issued and outstanding                         
                        77,178 
     Additional paid-in capital                                                
                               4,902,410
     Commitment to issue 250,000 shares of common stock                        
              375,000
     Retained earnings                                                   
970,552
     Less: Treasury stock, at cost, 1,101,234 shares                           
              (1,736,062)
          Total stockholders' equity                                           
              4,616,085                                                        
                                                           $ 5,413,285

      See accompanying notes to these consolidated financial statements.



                 AMERICAN RIVERS OIL COMPANY AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (Unaudited)

                                     For the Three Months          For the Nine
Months
                                     Ended December 31,           Ended
December 31,
                                                                         1995  
        1994                1995          1994   
REVENUE:                                                                       
    
     Oil and gas sales                               $    26,887   $    43,823 
     $   76,052   $ 112,621
     Operator fees                                      1,850          1,500   
          5,600          2,500       
                                          28,737         45,323           
81,652      115,121

EXPENSES:
     Oil and gas production costs                         18,736         15,522
           45,290        40,023
     General and administrative                           50,166         32,457
          119,249       97,372
     Professional fees relating to 
           Contributed Properties                           145,129            
- - --              145,129            --
     Nonemployee compensatory common
           stock option expense                            200,000             
- - --              200,000            --
     Depreciation, depletion and
           amortization                                             8,650      
    8,794            24,490        23,111
     Provision for impairment of oil and
           gas properties                                       140,451        
   --               140,451            --    
                Total expenses                                563,132          
56,773          674,609       160,506                              
LOSS FROM OPERATIONS                  (534,395)      (11,450)        (592,957) 
    (45,385)

OTHER INCOME (EXPENSE):
     Gain on drilling arrangements                          --                 
- - --                   --            138,241
     Equity in subsidiary losses                  (51,390)           --        
     (51,390)            --
     Interest expense                                            (3,093)       
(5,501)          (12,630)       (14,541)
                                        (54,483)       (5,501)         
(64,020)       123,700

Income (loss) before income tax benefit         (588,878)      (16,951)        
(656,977)        78,315  

Income tax benefit                                          143,900            
- - --               169,100             --    

Net income (loss)                                             $(444,978)      $
(16,951)      $(487,877)   $   78,315

NET LOSS PER COMMON SHARE:
    Common stock                                       $       (.06)           
               $       (.07)
    Class B common stock                           $       (.04)               
           $       (.05) 

AVERAGE NUMBER OF SHARES
    OUTSTANDING
          Common stock                                1,599,455                
           1,599,455
          Class B common stock                    7,717,820                    
       7,717,820

      See accompanying notes to these consolidated financial statements.

                 AMERICAN RIVERS OIL COMPANY AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)
                                                                               
                              Nine Months Ended
                                                                               
                                   December 31,        
                                                       1995              1994  

CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income (loss)                                                   $
(487,877)   $   78,315
          Adjustments to reconcile net income (loss) to net cash
        used in operating activities:
             Depreciation, depletion and amortization                        
24,490          23,111
             Equity in subsidiary losses                                51,390 
           --
                    Nonemployee compensatory common stock
                          option expense                                       
                       200,000             --
                    Provision for impairment of oil and gas properties         
       140,451             --
                    Deferred income tax benefit                                
                (169,100)            --
                    Commitment to issue common stock for services              
      68,250             --
                    Gain on drilling arrangements                              
                      --          (138,241) 
              Changes in operating assets and liabilities:
                   (Increase) decrease in -
                        Accounts receivable                             14,199 
      (47,661)
                    Increase (decrease) in -
                         Accounts payable and accrued expenses                 
    94,893          39,226
               Net cash used in operating activities                           
        (63,304)        (45,250)

CASH FLOWS FROM INVESTING ACTIVITIES:
     Acquisition costs for oil and gas properties                              
         (718,803)            --
     Cash obtained in acquisition                                              
                700,000             --
     Other capital expenditures for oil and gas properties                     
        (8,315)      (219,808)
           Net cash used in investing activities                               
              (27,118)      (219,808)

CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from borrowings                                                  
                98,210              --
     Principal payments on borrowings                                          
           (37,694)        (31,100)
     Private placement offering costs                                          
                (2,480)             --
     Owners' contributions                                                     
                    60,042         296,158
           Net cash provided by financing activities                           
          118,078         265,058

Increase in Cash                                                               
                       27,656             --

Cash, beginning of period                                                      
                    --                   --     

Cash, end of period                                                            
               $    27,656     $        --     
                                                                         
Supplemental Information:

     Cash paid for interest                                                    
               $    12,630     $     14,541
                            
      See accompanying notes to these consolidated financial statements.


                 AMERICAN RIVERS OIL COMPANY AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)


1.  Basis of Presentation

    In October 1995, Metro Capital Corporation  (Metro) and  Karlton Terry  Oil
Company (KTOC) 
    entered into an Asset Purchase Agreement  whereby KTOC  agreed to  exchange
certain oil and
    gas properties ( the "Contributed Properties") for  a   total of  7,717,820
shares of Class B              common stock of Metro, which represented 80%  of
the issued and outstanding voting
      securities of  Metro. On  November 29,  1995, the  shareholders of  Metro
approved this                  transaction and the closing occurred on December
8, 1995. The shareholders also approved        changing the name of the Company
from Metro to American  Rivers Oil  Company (AROC).  At      the closing  date,
additional working interests in the KTOC oil and gas properties (the "Option   
 Properties") were acquired for cash, a portion of  the Class  B common  shares
issued in the           transaction, and other consideration. 

   The unaudited consolidated financial statements included herein give  effect
to these                         transactions by  recording KTOC's  Contributed
Properties at their historical carrying value           since  the KTOC  owners
continue to exercise control of the Contributed Properties through
   their majority voting interest. Metro's assets, except for $700,000 cash and
an insignificant oil
      property,  were  transferred  at  their  historical carrying  value to  a
wholly-owned subsidiary,
      Bishop  Capital   Corporation,  formerly   Bishop  Cable   Communications
Corporation, (Bishop)
   where they are being operated autonomously by the prior management of  Metro
pursuant to the
   terms of a five year Operating   Agreement. The  Option Properties  acquired
were recorded
   based on the cash and the fair value of securities  and other  consideration
issued. For a more
      complete description  of the  Company's acquisition  of the  oil and  gas
properties, reference is
   made to the Company's Form 8-K dated December 8, 1995.

    The  unaudited consolidated  balance sheet  at December  31, 1995  reflects
AROC's investment  in      Bishop using  the equity  method (See  Note 2).  The
unaudited consolidated statements of                operations  and cash  flows
included herein for the nine months ended December 31, 1994 only        include
the  operations  of  the  Contributed  Properties.  The unaudited  consolidated
statements of     operations and cash flows for the nine months ended  December
31, 1995 include the                   operations of the Contributed Properties
for the entire period, the Option Properties and other        subsidiaries  for
December 1995, and the December 1995 operating results of Bishop utilizing     
the equity method of accounting.

      In  the  opinion  of management,  all adjustments,  consisting of  normal
recurring accruals, have
   been made which are  necessary for  a fair  presentation of  the financial  
position of the Company
   at December 31, 1995 and the results of operations  and cash  flows for  the
nine month periods
   ended December 31, 1995 and 1994. 

2.  Investment in Subsidiary

   The Subsidiary into which Metro's assets were  transferred (See  Note 1)  is
being operated                 autonomously by  the prior  management of  Metro
pursuant to the terms of an Operating               


                 AMERICAN RIVERS OIL COMPANY AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)


2. Investment in Subsidiary (continued)

   Agreement. Since the Company does not exercise control over the wholly-owned
Subsidiary's      operations, the  investment is  accounted for  by the  equity
method.  

      Following  is  a  summary  of condensed  unaudited financial  information
pertaining to the               Subsidiary:

                                                                               
     December 31,
                                                                               
           1995        
      Balance sheet data:
          Current assets                                                       
$ 1,156,635
          Noncurrent assets                                                    
1,249,744
          Current liabilities                                                  
      58,425
          Company's equity in net assets                                       
2,347,954

                                                                            One
Month      Three Months    Nine Months
                                                                               
 Ended               Ended               Ended
                                                                               
December 31,    December 31,    December 31,
                                                                               
  1995                 1995                 1995       
     Operations data:
          Revenue                                                        $     
5,100            $   18,615         $   48,881
          Costs and expenses                                         (60,553)  
          (404,051)         (761,447)
          Gain on sale of marketable securities                   --           
        630,956            685,632
          Other income (expense)                                     4,063     
             4,545              25,516
          Net income (loss)                                        $ (51,390)  
        $ 250,065         $    (1,418)

          Company's equity in subsidiary's loss          $ (51,390)
                          
3.  Loss Per Share
     
    The computation of net loss per share is based on the rights of each  class
of common stock.    
    The Class B common stock is not entitled to participate in any distribution
of shares or assets        of the  wholly-owned Subsidiary  into which  certain
assets were transferred from Metro until
        such  shares  are  converted  into  common stock  beginning June  1998.
Accordingly, beginning
    in December 1995, the common shares were allocated 100% of the Subsidiary's
loss and a pro
    rata percentage of the remaining consolidated loss  based on  the ratio  of
common shares
    outstanding to total common and  Class B  shares outstanding.  The Class  B
common shares
    were allocated the remaining pro rata percentage of the loss.
    


    
     

                                        
                 AMERICAN RIVERS OIL COMPANY AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)


4.  Supplemental Disclosure to Consolidated Statements of Cash Flow of  Noncash
Investing and
     Financing Activities

     Significant noncash investing and financing activities are as follows:

                                                                               
                                  Nine Months Ended
                                                                               
                                        December 31,    
                                                                               
                                    1995            1994   
          Acquisition of oil and gas option properties:
               Total acquisition costs for oil and gas properties              
          $2,105,682   $    --
               Less noncash transactions:                                      
                                                                           Fair
value of 552,945 shares of Class B common stock issued   (552,945)        --
                   Production payment obligation incurred                      
               (77,184)        --
                   Commitment to issue 54,500 shares of common stock for
                       property acquisition services                           
                       (81,750)        --
                   Fair value of 450,000 shares of convertible Class B common
                       stock issued                                            
                            (675,000)        --                                
           Cash paid                                                          $
  718,803   $    --               

         Fair value of 6,714,875 shares of Class B common stock issued
             for Contributed Properties                                        
                  $   268,136   $    --     
         
         Deferred tax liability arising from temporary differences related
             to the acquisition                                                
                       $   499,400    $    --     

5.  Stock Option and Bonus Plans

     In October 1995, the Company awarded 30,000 shares of the Company's Common
Stock
     from the  1987 Stock  Bonus Plan  to officers  and employees.  Nonemployee
directors were
     awarded an additional 20,000 shares of the Company's Common Stock  outside
of the Plan.          The awarded shares  were not  issued as  of December  31,
1995. The Company also granted           options  to acquire  70,000 shares  of
Common Stock from the 1992 Stock  Option Plan  to                     officers,
employees and directors of  which 45,000 are exercisable at $1.50 per share and
           25,000 at $1.65 per share.

6. Common Stock

    The Company has agreed to issue 100,000 shares  of Common  Stock for  legal
services                      rendered in  connection with  the Asset  Purchase
Agreement and 100,000 shares to a 
    non-affiliated third party for property acquisition and other services. The
issuance of the
      200,000 shares  is subject  to the  Company first  filing a  registration
statement on Form S-8
    covering the registration of such shares.

    

                          AMERICAN RIVERS OIL COMPANY
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)


6.  Common Stock (continued)

     The Company also agreed to issue to a non-affiliated  third party  options
to acquire up to
     400,000 shares of Common Stock  at $1.00  per share  in lieu  of cash  for
services to be
     performed on  behalf of  the Company.  The difference  between the  option
price of $1.00 and
     the fair market  value of  the Common  Stock of  $1.50 was  recorded as  a
charge to operations
     of $200,000 during the quarter ended December  31, 1995.  The issuance  of
the options is
     subject to the Company first filing a registration statement  on Form  S-8
covering the
     registration of the shares underlying the options.

     In connection with the  Asset Purchase  Agreement, the  Company agreed  to
grant an option           (the "Option") to the Subsidiary (Bishop) to  acquire
800,000 shares of Common Stock to be   
    distributed pro rata to the holders of the Common Stock. The Option will be
exercisable for a
    period of 120 days at an exercise  price of  $.10 per  share commencing  36
months from the
    closing in the event that one of the following events has  not occurred  by
such time:  (a) the
    Company has a minimum of $16.5 million of Proved and  Probable Reserves  as
set forth in an
    independent petroleum  engineer's report  prepared in  accordance with  SEC
pricing and cost
    assumptions; or, (b) the average bid price for the Common Stock shall  have
been at least $4.00
    for two periods of twenty consecutive trading days; or (c) cash flow (gross
revenues from oil
    and gas production less expenses directly charged against such  production)
for the Company
    shall have been greater than  $2,000,000 for  any fiscal  year. The  Option
will be distributed to
    the shareholders, if at all, 36 months from the closing date.

7. Subsequent Events

    Subsequent to December 31, 1995, the Company completed the minimum  private
placement        of 500,000 shares of the Company's Common Stock. The  proceeds
of  $484,000 (net of             commissions of $16,000 but before deduction of
offering  expenses)  will  be  utilized to  meet             operating  capital
requirements, fund development of the Company's properties, purchase           
 producing properties  and repay  outstanding debt.  The shares  issued in  the
private placement are
   subject to certain registration rights commencing six months after the close
of the private
   placement.  This offering  is continuing  - See  Managements Discussion  and
Analysis of
   Financial Condition and Results of Operations.

      In  January  1996,  the  Company  sold an  oil property  to an  unrelated
third-party for $16,000. A 
   provision for impairment of $140,451 was recorded during  the quarter  ended
December 31,  
  1995 to reflect the net realizable value for the property.

      In  January  1996,  the  Company  purchased producing  properties in  the
Denver-Julesburg Basin
   for cash of $90,000 and 14,815  shares of  the Company's  Common Stock.  The
shares issued
   are subject to certain registration rights commencing six  months after  the
close of the private
   placement.





                  AMERICAN RIVERS OIL COMPANYAND SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION AND ANALYSIS
               OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


RESULTS OF OPERATIONS

             Three Months Ended December 31, 1995 Compared to 1994

The Company's oil and gas sales revenue decreased by 39% for the quarter  ended
December 31, 1995 over the comparable period in 1994. Production volume for oil
in the current quarter decreased by  49% from  the comparable  1994 period  due
primarily  to  production  curtailment  while  surface  facilities  were  being
constructed and adjusted on the Sistersville well,  the Sparkle  #1 well  being
shut-in for completion  of water  disposal facilities  and normal,  anticipated
production  declines.  Natural  gas production  volume in  the current  quarter
increased 62% from the comparable period in 1994. The average  sales price  for
oil increased $.22 per barrel in the current quarter over the comparable period
in 1994. The price of natural  gas decreased  by $.02  per MCF  in the  current
quarter over the comparable quarter in 1994. 

The production volumes  and average  sales prices  during the  periods were  as
follows:

                                                                               
               Three Months Ended
                                                                               
                     December 31,    
                                                                               
                  1995          1994   

     Oil and condensate (barrels)                                              
      1,238         2,447
     Average sales price per barrel                                            
    $16.58       $16.36

     Natural gas (mcf)                                                         
           3,437         2,116
     Average sales price per mcf                                               
    $ 1.83        $ 1.85

Oil and gas production costs increased $3,200  for the  quarter ended  December
31, 1995 over the comparable quarter in 1994. On a BOE basis (BOE means barrels
of oil equivalent, using a
conversion ratio of 6 MCF of natural gas equals one barrel of oil),  production
costs increased to $10.35 per BOE in the current quarter compared to $5.54  per
BOE  in the 1994 quarter. The increased cost per BOE is  attributable to  fixed
components  of oil  and gas  production costs  being allocated  over a  smaller
production base.

General  and administrative  expense increased  $17,700 for  the quarter  ended
December 31, 1995 over the comparable quarter in  1994 and  is attributable  to
increased personnel costs and normal inflationary increases in overhead costs.

Professional fees relating to the Contributed Properties of $145,129 consist of
legal, accounting and consulting  fees incurred  in connection  with the  Asset
Purchase Agreement.








Nonemployee compensatory common stock option expense of $200,000 represents the
difference between the option price and  the fair  market value  of the  Common
Stock as discussed in Note 6.

Depreciation, depletion and amortization expense was comparable between the two
periods.

A provision for impairment of oil and gas properties for $140,000 was  recorded
in the quarter 
ended December 31, 1995 to reflect the net realizable value of an oil  property
which was sold subsequent to December 31, 1995.

The equity in subsidiary losses of $51,390 for the quarter  ended December  31,
1995 represents the Company's equity in the December 1995 operations of  Bishop
Capital Corporation (Bishop). Since the Company does not  exercise any  control
over Bishop (See Note 1),  the equity  method of  accounting is  being used  to
record its share of Bishop's income or loss for  the period  subsequent to  the
acquisition.

Interest  expense  decreased  44%  for  the current  quarter of  1995 over  the
comparable 1994 quarter due to a lower average amount of debt outstanding.


             Nine Months Ended December 31, 1995 Compared to 1994

The Company's oil and gas sales revenue decreased by  32% for  the nine  months
ended December 31, 1995 over the comparable period in  1994. Production  volume
for  oil  decreased  41%  for  the  nine months  ended December  1995 over  the
comparable period in 1994 due primarily to production curtailment while surface
facilities were being constructed and adjusted  on the  Sistersville well,  the
Sparkle #1 well being shut-in for completion of water  disposal facilities  and
normal,  anticipated  production  declines.  The  average sales  price for  oil
increased by  $.46 per  barrel for  the nine  months ended  December 31,  1995.
Although  natural  gas  production  increased  57%  for the  nine months  ended
December 31, 1995 over the comparable period in 1994, the  average sales  price
for natural gas decreased by  $.36 per MCF.

The production volumes  and average  sales prices  during the  periods were  as
follows:

                                                                               
              Nine Months Ended
                                                                               
                    December 31,    
                                                                               
                1995           1994   

     Oil and condensate (barrels)                                              
   3,551      6,066
     Average sales price per barrel                                            
 $17.09    $16.63

     Natural gas (mcf)                                                         
        9,336      5,965
     Average sales price per mcf                                               
 $ 1.65     $ 2.01

Oil  and  gas  production  costs  increased $5,300  for the  nine months  ended
December  31,  1995  over  the  comparable  period  in  1994. On  a BOE  basis,
production costs increased from $5.67 to 




$8.87 for the nine months ended December 31, 1995. The increased  cost per  BOE
is  attributable to  fixed components  of oil  and gas  production costs  being
allocated over a smaller production base.

General  and  administrative  expense  increased  $21,900  for  1995  over  the
comparable period in 1994. The increase is attributable to increased  personnel
costs and normal inflationary increases in overhead costs.

Professional fees relating to the Contributed Properties of $145,129 consist of
legal, accounting and consulting  fees incurred  in connection  with the  Asset
Purchase Agreement.

Nonemployee compensatory common stock option expense of $200,000 represents the
difference between the option price and  the fair  market value  of the  Common
Stock as discussed in Note 6.

Depreciation,  depletion  and  amortization increased  6% in  the current  nine
months compared to the same period in 1994 due to the acquisition of additional
interests in oil and gas properties.

A provision for impairment of oil and gas properties for $140,000 was  recorded
in the current period to reflect the net realizable  value of  an oil  property
which was sold subsequent to December 31, 1995.

The equity in subsidiary losses of $51,390 for the nine  months ended  December
31, 1995 represents the Company's  equity in  the December  1995 operations  of
Bishop Capital Corporation.

Interest expense decreased 13% for the nine months ended December 31, 1995 over
the 1994 comparable period due to a lower average amount of debt outstanding.

FINANCIAL CONDITION

At December 31, 1995, the Company had a working capital deficit of $234,800.

The following summary  table reflects  the Company's  cash flows  for the  nine
months ended December 31, 1995 and 1994:

                                                                               
                Nine Months Ended
                                                                               
                     December 31,      
                                                                               
                  1995           1994    
          Net cash used in operations                                          
$  (63,304)  $  (45,250)
          Net cash used by investing activities                                
(27,118)     (219,808)
          Net cash provided by financing activities                            
118,078      265,058

The Company experienced a net use of cash for operating activities for the nine
months ended December 31, 1995 and 1994 of $63,304  and $45,250,  respectively.
The  Company  used  $27,118  for  investing  activities in  the current  period
compared to $219,808 in 1994. The decrease in 1995 over 1994 is due to $700,000
cash obtained in the acquisition which was utilized to purchase the  additional
interests in certain oil and  gas properties.  Net cash  provided by  financing
activities decreased in the current period as compared to 1994 due primarily to
a reduction in owners' 



contributions (applicable to periods prior to the contribution  of certain  oil
and gas properties to the Company  by the  owners). The  Company also  utilized
noncash financing in the form of Class B common stock and a production  payment
obligation  as  additional  consideration  for  the  acquisition of  additional
interests in certain oil and gas properties discussed in Notes 1 and 4.

The Company's oil and gas strategy is and will continue to  be the  acquisition
and development of leases underlying large rivers and  lakes in  known oil  and
gas fields (the "River Leases"). The Company also intends to acquire  producing
cash flow properties in the Denver-Julesburg Basin to augment and diversify its
strategy on the River Leases. The Company will also review and 
consider  acquiring  or  participating  in  other  oil and  gas projects  which
management may expect will increase the cash flow and/or add  to the  long-term
financial stability of the Company.

A  portion  of  the  Company's  oil  and  gas reserves  are Proved  Undeveloped
Reserves.  Successful development  and production  of such  reserves cannot  be
assured. Additional drilling will be necessary in future years both to maintain
production  levels  and to  define the  extent and  recoverability of  existing
reserves. There is no assurance that present oil and gas wells  of the  Company
will continue to produce at current or  anticipated rates  of production,  that
development drilling will be successful,  that production of oil  and gas  will
commence when expected, or that there will be favorable markets for oil and gas
which may be produced in the future.

The Company's development plans include the drilling of offsets to the existing
river wells as a preliminary priority while gradually drilling new wells  under
previously undrilled river projects  at the  rate of  three to  five wells  per
year. It is estimated that capital of $1,700,000 will be required to: (i)  meet
operating  capital requirements;  (ii) carry  out management's  plans to  drill
three to five development wells in 1996; (iii) purchase existing producing  oil
and gas wells; and (iv) repay outstanding debt. The assets  transferred to  the
Subsidiary as part of the acquisition are not available for use by the Company.
To meet these requirements, management is conducting a private placement of  up
to  1,800,000  shares  of  the  Company's common  stock for  gross proceeds  of
$1,800,000. Subsequent to December 31, 1995, the Company  received the  minimum
proceeds of $484,000 (net of commissions but before deduction of other offering
expenses).  The  offering  is  continuing  and the  Company may  receive up  to
$1,300,000 of additional proceeds (before  deduction of  commissions and  other
offering costs). If the maximum  proceeds from  this offering  are raised,  the
Company believes that  the net  proceeds would  be sufficient  to fund  planned
activities through at least the end of 1996. If  the maximum  proceeds are  not
raised,  management  may  seek  alternative  financing arrangements,  including
additional bank financing and/or the promotion of drilling arrangements to  oil
industry partners and  other investors.  There is  no assurance  that the  bank
financing or the promotion of drilling  arrangements to  industry partners  and
other investors will  occur. No  commitments have  been received  for any  such
financing  or  drilling  arrangements.  If such  financing is  not obtained  or
alternate  drilling  arrangements  completed,  the  Company  could   experience
significant cash flow problems. In such case, the Company may have to promote a
well by selling a portion of its leasehold acreage.  While management  believes
obtaining financing through industry  partner promotion  is a  viable means  to
fund development, it is not the  preferred alternative  since it  results in  a
lower share of the related proved reserves and cash flows.









                                    PART II

                               OTHER INFORMATION

Item 1.  Legal Proceedings

             None

Item 2.  Changes in Securities

             None
             
Item 3.  Default Upon Senior Securities

             None

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

             a. A Special Meeting of Shareholders was held on November 27, 1995
and adjourned 
                and reconvened on November 29, 1995.

             b. The shareholders of the Company  elected management's  director
nominees as listed in                  the  proxy statement. The votes for  and
withheld with respect to each director are as
                follows:

                                                                      For      
               Withheld   
                             Karlton Terry                880,955              
        5,055
                             Jubal Terry                   880,955             
          5,055                    
                             Denis Bell                    880,955             
          5,055

            c.  A brief  description of  each other  matter voted  upon at  the
meeting is as follows:

              (1) To ratify  the Asset  Purchase Agreement  among the  Company,
Karlton Terry Oil
                   Company,  Karlton Terry,  Jubal Terry  and the  transactions
related thereto.
                             For                              872,127
                             Against                           9,839

             (2) To amend the Company's Articles of Incorporation to (a) change
the Company's
                  name to American Rivers Oil Company; (b) increase the  number
of authorized 
                  shares of Common Stock, $.01 par value, to 20,000,000  shares
and the number of
                   authorized shares  of Preferred  Stock, $.50  par value,  to
5,000,000 shares; and (c)
                  to authorize a total of 8,000,000  shares of  Class B  Common
Stock with a par value
                 of $.01 per share.
                            For                              871,173
                            Against                           9,787




                                    PART II

                               OTHER INFORMATION
                                  (Continued)

                                                        
                (3)  To approve  an increase  in the  number of  shares of  the
Company's Common Stock
                  covered by the Company's 1992 Stock Option Plan for employees
(including
                     officers),  directors and  consultants of  the Company  to
500,000 shares.
                             For                                  856,615
                             Against                             19,291

Item 5.  Other Information

             None

Item 6.  Exhibits and Reports on Form 8-K

             a. Exhibits

                    Exhibit 27.   Financial  Data Schedule  (submitted only  in
electronic format)

             b. Reports on Form 8-K

                 The following reports on Form 8-K were filed by the Company:

                  Date of Report                 Item Reported                 
Financial Statements Filed
                 November 3, 1995           Items 5, 7                         
        None
                 December 8, 1995            Items 1, 2, 5, 7                  
Audited and Unaudited Financial
                                                                               
                   Statements of the KTOC
                                                                               
                   Contributed Properties and the
                                                                               
                   KTOC Option Properties
                                                                               
               Pro Forma Financial Statements



















                                  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.


                                                                               
  AMERICAN RIVERS OIL COMPANY
                                                                               
   (Registrant)


Date:  February 5, 1996                                               By:   /s/
Karlton Terry                
                                                                               
          Karlton Terry
                                                                               
          President
                                                                               
          (Principal Executive Officer)


Date:  February 5, 1996                                              By:    /s/
Jubal Terry                
                                                                               
          Jubal Terry
                                                                               
          Vice President and Acting
                                                                               
             Chief Financial Officer
                                                                               
          (Principal Financial Officer)