DYCO OIL & GAS PROGRAM 1982-1 LIMITED PARTNERSHIP
10-Q, 1996-05-02
DRILLING OIL & GAS WELLS
Previous: BANK OF GONZALES HOLDING CO INC, 10QSB, 1996-05-02
Next: CALENERGY CO INC, 8-K, 1996-05-02



<PAGE>

                  SECURITIES AND EXCHANGE COMMISSION
                        WASHINGTON, D.C. 20549


                               FORM 10-Q


           Quarterly Report Pursuant to Section 13 or 15(d)
                of the Securities Exchange Act of 1934



     For the quarter ended                   Commission File Number
       March 31, 1996                     2-92702-03 (1982-1)
                                          2-92702-04 (1982-2)


                    DYCO 1982 OIL AND GAS PROGRAMS 
                      (TWO LIMITED PARTNERSHIPS)
        (Exact Name of Registrant as specified in its charter)


                                             41-1438430 (1982-1) 
             Minnesota                       41-1438437 (1982-2) 
(State or other jurisdiction          (I.R.S. Employer Identification
of incorporation or organization)                  Number)




          Samson Plaza, Two West Second Street, Tulsa, Oklahoma  74103
          ------------------------------------------------------------
          (Address of principal executive offices)          (Zip Code)



                         (918) 583-1791
              -------------------------------------------------
             (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) has  been subject to such filing requirements  for the past 90
days.

                         Yes   X   No      
                             ----      ----
<PAGE>
<PAGE>
                    PART I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

          DYCO OIL AND GAS PROGRAM 1982-1 LIMITED PARTNERSHIP
                            BALANCE SHEETS
                              (Unaudited)


                                ASSETS

                                             March 31,  December 31,
                                               1996           1995    
                                            ----------- ------------

CURRENT ASSETS:
   Cash and cash equivalents  . . . . . .     $ 41,772     $ 29,087 
   Accrued oil and gas sales, including
     $33,654 due from related parties 
     in 1995 (Note 2) . . . . . . . . . .       48,843       46,151 
                                              --------     -------- 
      Total current assets  . . . . . . .     $ 90,615     $ 75,238 

NET OIL AND GAS PROPERTIES, utilizing
   the full cost method . . . . . . . . .      204,455      216,077 

DEFERRED CHARGE . . . . . . . . . . . . .       59,970       59,970 
                                              --------     -------- 
                                              $355,040     $351,285 
                                              ========     ======== 

                   LIABILITIES AND PARTNERS' CAPITAL

CURRENT LIABILITIES:
   Accounts payable . . . . . . . . . . .     $  6,766     $  6,648 
                                              --------     -------- 
      Total current liabilities . . . . .     $  6,766     $  6,648 

ACCRUED LIABILITY . . . . . . . . . . . .       55,380       55,380 

PARTNERS' CAPITAL:
   General Partner, issued and outstanding,
     100 units  . . . . . . . . . . . . .        2,928        2,892 
   Limited Partners, issued and outstanding, 
     10,000 units . . . . . . . . . . . .      289,966      286,365 
                                              --------     -------- 
      Total Partners' capital . . . . . .     $292,894     $289,257 
                                              --------     -------- 
                                              $355,040     $351,285 
                                              ========     ======== 


                      The accompanying condensed notes are an 
                    integral part of these financial statements.

                                         -2-
<PAGE>
<PAGE>
          DYCO OIL AND GAS PROGRAM 1982-1 LIMITED PARTNERSHIP
                       STATEMENTS OF OPERATIONS
          FOR THE THREE MONTHS ENDED MARCH 31, 1996 AND 1995
                              (Unaudited)



                                                 1996         1995  
                                               --------    ---------
 
REVENUES:
   Oil and gas sales, including
     $54,202 of sales to related 
     parties in 1995 (Note 2) . . . . . .      $75,554      $64,716 
   Interest . . . . . . . . . . . . . . .          242           69 
                                               -------      ------- 
                                               $75,796      $64,785 
                                               -------      ------- 
COSTS AND EXPENSES:
   Oil and gas production . . . . . . . .      $28,112      $36,209 
   Depreciation, depletion, and amortization
     of oil and gas properties . . . . . . .    11,639       13,965 
   General and administrative (Note 2)  .       32,408       32,304 
                                               -------      ------- 
                                               $72,159      $82,478 
                                               -------      ------- 

NET INCOME (LOSS) . . . . . . . . . . . .      $ 3,637     ($17,693)
                                               =======      ======= 
GENERAL PARTNER (1%) - net income (loss)       $    36     ($   177)
                                               =======      ======= 
LIMITED PARTNERS (99%) - net income (loss)     $ 3,601     ($17,516)
                                               =======      ======= 
NET INCOME (LOSS) PER UNIT  . . . . . . .      $   .36     ($     2)
                                               =======      ======= 
UNITS OUTSTANDING . . . . . . . . . . . .       10,100       10,100 
                                               =======      ======= 


                    The accompanying condensed notes are an 
                    integral part of these financial statements.

                                         -3-
<PAGE>
<PAGE>
          DYCO OIL AND GAS PROGRAM 1982-1 LIMITED PARTNERSHIP
                       STATEMENTS OF CASH FLOWS
          FOR THE THREE MONTHS ENDED MARCH 31, 1996 AND 1995
                              (Unaudited)



                                                1996         1995   
                                              ---------   ----------
 
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income (loss)  . . . . . . . . . .      $ 3,637     ($17,693)
   Adjustments to reconcile net income (loss)
     to net cash provided (used) by operating 
    activities:
     Depreciation, depletion, and amortization
      of oil and gas properties . . . . .       11,639       13,965 
     Increase in accrued oil and gas sales    (  2,692)    ( 21,136)
     Increase in accounts payable . . . .          118        1,729 
     Increase in related party payable  .          -         11,324 
                                               -------      ------- 
      Net cash provided (used) by operating 
        activities  . . . . . . . . . . .      $12,702     ($11,811)
                                               -------      ------- 

CASH FLOWS FROM INVESTING ACTIVITIES:
   Additions to oil and gas properties  .     ($    17)     $   -   
                                               -------      ------- 
      Net cash used by investing activities   ($    17)     $   -   
                                               -------      ------- 

CASH FLOWS FROM FINANCING ACTIVITIES:

      Net cash used by financing activities    $   -        $   -   
                                               -------      ------- 

NET INCREASE (DECREASE) IN CASH AND CASH 
   EQUIVALENTS  . . . . . . . . . . . . .      $12,685     ($11,811)

CASH AND CASH EQUIVALENTS AT BEGINNING OF 
PERIOD  . . . . . . . . . . . . . . . . .       29,087       16,790 
                                               -------      ------- 
CASH AND CASH EQUIVALENTS AT END OF PERIOD     $41,772      $ 4,979 
                                               =======      ======= 


                     The accompanying condensed notes are an 
                    integral part of these financial statements.

                                         -4-
<PAGE>
<PAGE>
          DYCO OIL AND GAS PROGRAM 1982-2 LIMITED PARTNERSHIP
                            BALANCE SHEETS
                              (Unaudited)


                                ASSETS

                                             March 31,  December 31,
                                               1996         1995    
                                            ----------- ------------

CURRENT ASSETS:
   Cash and cash equivalents  . . . . . .     $245,243     $160,547 
   Accrued oil and gas sales, including
     $78,204 due from related parties
     in 1995 (Note 2) . . . . . . . . . .       96,840       90,919 
                                              --------     -------- 
      Total current assets  . . . . . . .     $342,083     $251,466 

NET OIL AND GAS PROPERTIES, utilizing 
   the full cost method . . . . . . . . .      310,437      340,653 

DEFERRED CHARGE . . . . . . . . . . . . .       24,820       24,820 
                                              --------     -------- 
                                              $677,340     $616,939 
                                              ========     ======== 

                   LIABILITIES AND PARTNERS' CAPITAL

CURRENT LIABILITIES:
   Accounts payable . . . . . . . . . . .     $ 27,930     $ 27,055 
   Gas imbalance payable  . . . . . . . .        8,822        8,822 
                                              --------     -------- 
      Total current liabilities . . . . .     $ 36,752     $ 35,877 

ACCRUED LIABILITY . . . . . . . . . . . .       67,850       67,850 

CONTINGENCY (Note 3)

PARTNERS' CAPITAL:
   General Partner, issued and outstanding,
     80 units . . . . . . . . . . . . . .        5,727        5,132 
   Limited Partners, issued and outstanding, 
     8,000 units  . . . . . . . . . . . .      567,011      508,080 
                                              --------     -------- 
      Total Partners' capital . . . . . .     $572,738     $513,212 
                                              --------     -------- 
                                              $677,340     $616,939 
                                              ========     ======== 


                     The accompanying condensed notes are an 
                    integral part of these financial statements.

                                         -5-
<PAGE>
<PAGE>
          DYCO OIL AND GAS PROGRAM 1982-2 LIMITED PARTNERSHIP
                       STATEMENTS OF OPERATIONS
          FOR THE THREE MONTHS ENDED MARCH 31, 1996 AND 1995
                              (Unaudited)



                                                1996         1995   
                                              ---------    ---------
 
REVENUES:
   Oil and gas sales, including 
     $125,627 of sales to related
     parties in 1995 (Note 2) . . . . . .     $162,435     $147,096 
   Interest . . . . . . . . . . . . . . .        1,784        1,286 
                                              --------     -------- 
                                              $164,219     $148,382 
                                              --------     -------- 
COSTS AND EXPENSES:
   Oil and gas production . . . . . . . .     $ 48,724     $ 46,397 
   Depreciation, depletion, and amortization 
     of oil and gas properties   . . . . .      30,216       39,739 
   Valuation allowance  . . . . . . . . .          -         14,169 
   General and administrative (Note 2)  .       25,753       26,438 
                                              --------     -------- 
                                              $104,693     $126,743 
                                              --------     -------- 

NET INCOME  . . . . . . . . . . . . . . .     $ 59,526     $ 21,639 
                                              ========     ======== 
GENERAL PARTNER (1%) - net income . . . .     $    595     $    216 
                                              ========     ======== 
LIMITED PARTNERS (99%) - net income . . .     $ 58,931     $ 21,423 
                                              ========     ======== 
NET INCOME PER UNIT . . . . . . . . . . .     $      7     $      3 
                                              ========     ======== 
UNITS OUTSTANDING . . . . . . . . . . . .        8,080        8,080 
                                              ========     ======== 


                   The accompanying condensed notes are an 
                 integral part of these financial statements.

                                         -6-
<PAGE>
<PAGE>
          DYCO OIL AND GAS PROGRAM 1982-2 LIMITED PARTNERSHIP
                       STATEMENTS OF CASH FLOWS
          FOR THE THREE MONTHS ENDED MARCH 31, 1996 AND 1995
                              (Unaudited)



                                                1996         1995   
                                             ----------   ----------
 
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income . . . . . . . . . . . . . .     $ 59,526     $ 21,639 
   Adjustments to reconcile net income to 
     net cash provided by operating 
     activities:
     Depreciation, depletion, and amortization
       of oil and gas properties  . . . .       30,216       39,739 
     Valuation allowance  . . . . . . . .          -         14,169 
     (Increase) decrease in accrued oil and 
      gas sales . . . . . . . . . . . . .    (   5,921)      29,300 
     Increase in accounts payable . . . .          875        1,279 
                                              --------     -------- 
      Net cash provided by operating 
      activities  . . . . . . . . . . . .     $ 84,696     $106,126 
                                              --------     -------- 

CASH FLOWS FROM INVESTING ACTIVITIES:
   Additions to oil and gas properties  .     $    -      ($  3,181)
                                              --------     -------- 
      Net cash used by investing activities   $    -      ($  3,181)
                                              --------     -------- 

CASH FLOWS FROM FINANCING ACTIVITIES:

      Net cash used by financing activities   $    -       $    -   
                                              --------     -------- 

NET INCREASE IN CASH AND CASH EQUIVALENTS     $ 84,696     $102,945 

CASH AND CASH EQUIVALENTS AT BEGINNING OF 
PERIOD  . . . . . . . . . . . . . . . . .      160,547       59,881 
                                              --------     -------- 
CASH AND CASH EQUIVALENTS AT END OF PERIOD    $245,243     $162,826 
                                              ========     ======== 


                      The accompanying condensed notes are an 
                    integral part of these financial statements.

                                         -7-
<PAGE>
<PAGE>
          DYCO OIL AND GAS PROGRAM 1982-1 LIMITED PARTNERSHIP
          DYCO OIL AND GAS PROGRAM 1982-2 LIMITED PARTNERSHIP
                CONDENSED NOTES TO FINANCIAL STATEMENTS
                            MARCH 31, 1996
                              (Unaudited)


1. ACCOUNTING POLICIES
   -------------------

   The balance sheets as  of March 31, 1996, statements  of operations
   for the three months ended March 31, 1996 and 1995,  and statements
   of cash  flows for the three  months ended March 31,  1996 and 1995
   have  been prepared  by  Dyco Petroleum  Corporation ("Dyco"),  the
   General Partner of  the Dyco Oil and Gas Program  1982-1 and 1982-2
   Limited  Partnerships (individually,  the "1982-1  Program" or  the
   "1982-2  Program", as  the  case  may  be,  or,  collectively,  the
   "Programs"),  without audit.    In the  opinion  of management  all
   adjustments  (which  include  only  normal  recurring  adjustments)
   necessary to  present fairly the  financial position  at March  31,
   1996,  results of operations for  the three months  ended March 31,
   1996 and 1995 and changes in cash flows for the  three months ended
   March 31, 1996 and 1995 have been made.

   Information and footnote disclosures normally included in financial
   statements   prepared  in   accordance   with  generally   accepted
   accounting  principles  have been  condensed  or  omitted.   It  is
   suggested that  these financial  statements be read  in conjunction
   with the  financial statements and  notes thereto  included in  the
   Programs'  Annual Report on Form  10-K for the  year ended December
   31, 1995.  The results of operations for the period ended March 31,
   1996 are not necessarily  indicative of the results to  be expected
   for the full year.  

   The limited  partners' net income  or loss per  unit is based  upon
   each $5,000 initial capital contribution.

   OIL AND GAS PROPERTIES
   ----------------------

   Oil and gas operations are accounted for using the full cost method
   of accounting.  All productive and non-productive  costs associated
   with the acquisition,  exploration and development  of oil and  gas
   reserves are capitalized.  In the event the unamortized cost of oil
   and gas  properties being amortized  exceeds the full  cost ceiling
   (as defined by the Securities and  Exchange Commission), the excess
   is  charged to  expense  in the  period  during which  such  excess
   occurs.   At March 31,  1995 the  unamortized cost of  oil and  gas
   properties  exceeded the full cost ceiling by $14,169.  This excess
   was  charged to  expense during  the three  months ended  March 31,
   1995.   No such valuation  allowance was incurred  during the three
   months  ended March 31, 1996.  Sales and abandonments of properties
   are  accounted for as adjustments of capitalized costs with no gain
   or  loss recognized,  unless such  adjustments  would significantly
   alter the relationship between capitalized costs and proved oil and
   gas reserves.

   The provision for depreciation,  depletion, and amortization of oil
   and gas properties is calculated by dividing the oil  and gas sales




                                  -8-
<PAGE>
<PAGE>
   dollars during the year  by the estimated future gross  income from
   the oil and gas  properties and applying the resulting  rate to the
   net  remaining costs  of  oil and  gas  properties that  have  been
   capitalized, plus estimated future development costs.

2. TRANSACTIONS WITH RELATED PARTIES
   ---------------------------------

   Under the  terms of each  Program's partnership agreement,  Dyco is
   entitled to receive  a reimbursement  for all  direct expenses  and
   general and administrative, geological and  engineering expenses it
   incurs on behalf  of the Program.   During the  three months  ended
   March  31, 1996 and 1995, the 1982-1 Program incurred such expenses
   totaling $32,408  and $32,304,  respectively, of which  $18,615 and
   $18,615 were paid to Dyco.  During the three months ended March 31,
   1996 and  1995, the 1982-2 Program incurred  such expenses totaling
   $25,753  and $26,438,  respectively, of  which $14,610  and $14,610
   were paid to Dyco.  

   Affiliates  of the  Programs are  the operators  of certain  of the
   Programs' properties and their  policy is to bill the  Programs for
   all customary charges and cost reimbursements associated with their
   activities, together  with any  compressor rentals,  consulting, or
   other services provided.

   The  Programs  sold gas  at market  prices  to Premier  Gas Company
   ("Premier")  and Premier then resold  such gas to  third parties at
   market  prices.   Premier was  an affiliate  of the  Programs until
   December  6, 1995.   During the three  months ended March  31, 1995
   these  sales for the 1982-1  Program totaled $54,202.   At December
   31, 1995, accrued oil and gas sales for the 1982-1 Program included
   $33,654 due from Premier.  During  the three months ended March 31,
   1995  these  sales for  the 1982-2  Program  totaled $125,627.   At
   December 31, 1995, accrued oil and gas sales for the 1982-2 Program
   included $78,204 due from Premier.

3. CONTINGENCY
   -----------
   On  November 12, 1992, two individuals filed a lawsuit against Dyco
   and others in which the plaintiffs alleged damages to their land as
   a result of remediation  operations conducted on one of  the 1982-2
   Program's wells  on  an adjoining  property.   The lawsuit  alleged
   claims  based on  negligence,  private nuisance,  public  nuisance,
   trespass,  unjust  enrichment,  constructive fraud,  and  permanent
   injunctive relief, all in amounts to be determined at trial.   Dyco
   has filed an answer in the matter in which it asserted a defense of
   failure to state a claim.   A trial was conducted in the  matter on
   February 22, 1994 in which  the jury entered a verdict in  favor of
   the  plaintiffs  in  the  amount  of  approximately  $5.5  million,
   consisting  of approximately  $2.75 million  in actual  damages and
   approximately $2.75 million in punitive damages.  Dyco appealed the
   district court's verdict and on March 5, 1996 the Oklahoma Court of
   Appeals  reversed the  district court's  verdict and ordered  a new
   trial.    Both Dyco  and the  plaintiffs  have filed  petitions for
   certiorari with the  Supreme Court  of Oklahoma  seeking a  further
   review  of  the  Court of  Appeals'  opinion.    Included in  these
   financial  statements as of December 31, 1995 and March 31, 1996 is
   an accrual by the General Partner of $20,000 representing the 1982-
   2 Program's share of estimated  ultimate damages resulting from the
   above mentioned contingency.

                                  -9-
<PAGE>
<PAGE>
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

     Net  proceeds  from  the   Programs'  operations  less  necessary
     operating  capital are  distributed to  investors on  a quarterly
     basis.   The net proceeds  from production are  not reinvested in
     productive assets, except to the extent  that producing wells are
     improved, or where methods are employed to permit  more efficient
     recovery  of  the Programs'  reserves  which  would  result in  a
     positive  economic  impact.   Over  the last  several  years, the
     domestic  energy industry  and the  Programs have  contended with
     volatile, but generally  low, oil and gas prices.   Over the past
     few years, the  oil and  gas market  appears to  have moved  from
     periods of  relative stability  in supply  and  demand to  excess
     supply  or weakened  demand.    These  trends  have  led  to  the
     volatility in pricing and demand noted over the past years.

     The Programs' available capital from subscriptions has been spent
     on  oil and gas  drilling activities.   There  should not  be any
     further material capital resource commitments in the future.  The
     Programs  have no bank  debt commitments.   Cash  for operational
     purposes will be provided by current oil and gas production.


RESULTS OF OPERATIONS
- ----------------------

     1982-1 PROGRAM       

     THREE MONTHS ENDED MARCH 31, 1996 AS COMPARED TO THE THREE MONTHS
     ENDED MARCH 31, 1995.
                                    Three months ended March 31, 
                                  -------------------------------- 
                                        1996           1995     
                                        ----           ----     
        Oil and gas sales             $75,554         $64,716   
        Oil and gas production 
         expenses                     $28,112         $36,209   
        Barrels produced                  400             567   
        Mcf produced                   37,802          42,840   
        Average price/Bbl             $ 18.43         $ 16.85   
        Average price/Mcf             $  1.80         $  1.29   

     As shown in the table, oil and gas sales increased  16.7% for the
     three months ended March 31, 1996 as compared to the three months
     ended  March  31,  1995.  This  increase  was  primarily  due  to
     increases  in the  average prices  of oil  and natural  gas sold,
     partially offset by decreases  in the volumes of oil  and natural
     gas sold during the three months ended March 31, 1996 as compared
     to the three  months ended March  31, 1995.   Volumes of oil  and
     natural   gas  sold   decreased  167   barrels  and   5,038  Mcf,
     respectively,  for  the three  months  ended  March 31,  1996  as
     compared to the three months ended March 31,  1995.  The decrease
     in the volumes of oil sold resulted primarily from positive prior
     period volume  adjustments on  one well during  the three  months
     ended March 31, 1995.  The decrease in the volumes of natural gas
     sold resulted primarily from  a positive gas balancing adjustment
     on  one  well  during the  three  months  ended  March 31,  1995.
     Average oil and natural gas prices increased to $18.43 per barrel

                                 -10-
<PAGE>
<PAGE>
     and $1.80 per Mcf, respectively, for the three months ended March
     31, 1996  from $16.85 per barrel and $1.29 per Mcf, respectively,
     for the three months ended March 31, 1995.  

     Oil  and  gas  production  expenses  (including  lease  operating
     expenses  and production  taxes) decreased  $8,097 for  the three
     months ended March 31, 1996 as compared to the three months ended
     March  31, 1995.   This  decrease was  primarily due  to workover
     charges on one well  during the three months ended March 31, 1995
     in order to improve the recovery of reserves.  As a percentage of
     oil  and gas  sales, these  expenses decreased  to 37.2%  for the
     three months ended  March 31, 1996  from to 56.0%  for the  three
     months ended  March  31,  1995.   This  percentage  decrease  was
     primarily  a result  of  the  dollar  decrease  in  oil  and  gas
     production  expenses  as discussed  above  and  increases in  the
     average  prices  of oil  and natural  gas  sold during  the three
     months ended March 31, 1996 as compared to the three months ended
     March 31, 1995.     

     Depreciation,   depletion,  and  amortization   of  oil  and  gas
     properties  decreased $2,326 for the three months ended March 31,
     1996 as compared to the three months ended March 31,  1995.  This
     decrease was primarily a result of the decrease in the volumes of
     oil  and natural gas sold during the three months ended March 31,
     1996 as compared  to the three months ended March 31, 1995.  As a
     percentage  of oil and gas sales, this expense decreased to 15.4%
     for the three  months ended  March 31,  1996 from  21.6% for  the
     three months ended March  31, 1995. This percentage  decrease was
     primarily  the result of the  increases in the  average prices of
     oil and  natural gas sold during the three months ended March 31,
     1996 as compared to the three months ended March 31, 1995. 

     General and administrative expenses remained  relatively constant
     during the  three months ended March 31,  1996 as compared to the
     three months  ended March 31, 1995.   As a percentage  of oil and
     gas sales, these expenses decreased to 42.9% for the three months
     ended March 31, 1996 from 49.9%  for the three months ended March
     31, 1995.   This percentage  decrease was primarily  a result  of
     increases  in  the average  prices of  oil  and natural  gas sold
     during the three  months ended March 31, 1996  as compared to the
     three months ended March 31, 1995.

     1982-2 PROGRAM

     THREE MONTHS ENDED MARCH 31, 1996 AS COMPARED TO THE THREE MONTHS
     ENDED MARCH 31, 1995.
                                     Three months ended March 31, 
                                -------------------------------------- 
                                       1996            1995     
                                       ----            ----     
        Oil and gas sales           $162,435         $147,096   
        Oil and gas production 
           expenses                 $ 48,724         $ 46,397   
        Barrels produced                  46               82   
        Mcf produced                  94,084          118,173   
        Average price/Bbl           $  20.50         $  12.41   
        Average price/Mcf           $   1.72         $   1.24   

     As shown in the table, oil  and natural gas sales increased 10.4%
     for the three  months ended  March 31,  1996 as  compared to  the
     three months ended March  31, 1995.  This increase  was primarily

                                 -11-
<PAGE>
<PAGE>
     due to increases  in the average  prices of oil  and natural  gas
     sold, partially offset  by decreases  in the volumes  of oil  and
     natural gas sold  during the three months ended March 31, 1996 as
     compared to  the three months ended  March 31, 1995.   Volumes of
     oil and natural gas sold decreased by  36 barrels and 24,089 Mcf,
     respectively,  for  the  three  months ended  March  31,  1996 as
     compared to the three months ended March 31, 1995.  The  decrease
     in the volumes of oil sold  was primarily due to the sale  of one
     well.    The decrease  in volumes  of  natural gas  sold resulted
     primarily  from  normal declines  in  production from  diminished
     reserves during the three months ended March 31, 1996 as compared
     to  the  three months  ended  March 31,  1995.   Average  oil and
     natural gas prices increased  to $20.50 per barrel and  $1.72 per
     Mcf, respectively, for the three months ended March 31, 1996 from
     $12.41  per barrel and $1.24 per Mcf, respectively, for the three
     months ended March 31, 1995.  

     Oil  and  gas  production  expenses  (including  lease  operating
     expenses  and production  taxes) increased  $2,327 for  the three
     months ended March 31, 1996 as compared to the three months ended
     March  31,   1995.     This  increase  resulted   primarily  from
     abandonment expenses on  a certain well  during the three  months
     ended March  31, 1996.   As  a percentage of  oil and  gas sales,
     these expenses  decreased  to 30.0%  for the  three months  ended
     March 31, 1996  from 31.5% for the  three months ended  March 31,
     1995.   This  percentage  decrease  was  primarily  a  result  of
     increases  in  the average  prices of  oil  and natural  gas sold
     during  the three months ended March  31, 1996 as compared to the
     three months ended March 31, 1995.

     Depreciation,  depletion,  and   amortization  of  oil   and  gas
     properties decreased  $9,523 for the three months ended March 31,
     1996 as  compared to the three months ended March 31, 1995.  This
     decrease  was primarily the result of the decrease in the volumes
     of oil and natural  gas sold during the three  months ended March
     31, 1996 as compared to the three months ended March 31, 1995 and
     an  upward  revision in  the  estimate of  remaining  natural gas
     reserves at  December 31, 1995.   As a percentage of  oil and gas
     sales, this expense decreased to 18.6% for the three months ended
     March  31, 1996 from 27.0%  for  the three months ended March 31,
     1995.  This percentage  decrease was primarily due to  the upward
     reserve  revision discussed  above and  increases in  the average
     prices of oil and natural gas  sold during the three months ended
     March  31, 1996 as  compared to the three  months ended March 31,
     1995.

     As a result  of declines in natural  gas prices during  the first
     quarter  of 1995, the 1982-2 Program recognized a non-cash charge
     against  earnings of $14,169 during  the three months ended March
     31, 1995.  The valuation allowance for oil and  gas properties at
     March 31, 1995 was necessary due to the unamortized costs of  oil
     and gas  properties exceeding the present value  of the estimated
     future net revenues from  the oil and gas properties.  No similar
     charge  was necessary  during the  three months  ended March  31,
     1996.

     General and administrative expenses remained  relatively constant
     during the three months ended March  31, 1996 as compared to  the
     three months  ended March 31, 1995.   As a percentage  of oil and
     gas sales, these expenses decreased to 15.9% for the three months
     ended March 31, 1996 from 18.0% for the three  months ended March

                                 -12-
<PAGE>
<PAGE>
     31, 1995.  This  percentage decrease was primarily the  result of
     increases  in  the average  prices of  oil  and natural  gas sold
     during the three months ended March  31, 1996 as compared to  the
     three months ended March 31, 1995.  

                                 -13-
<PAGE>
<PAGE>
                      PART II:  OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS

     On November 12, 1992 Larry and Leona Beck filed a lawsuit against
Dyco Petroleum Corporation ("Dyco") and others in which the plaintiffs
alleged  damages to their land  as a result  of remediation operations
conducted  on  the Paul  King No.  1-7  well (Beck  v.  Trigg Drilling
Company, Inc., et  al., C-92-227,  District Court  of Beckham  County,
Oklahoma).    The  1982-2  Program  had  an  approximate 1.6%  working
interest  in the Paul King  No. 1-7 well  at the time  the lawsuit was
filed.   The  lawsuit  alleged claims  based  on  negligence,  private
nuisance, public  nuisance, trespass, unjust  enrichment, constructive
fraud,  and  permanent  injunctive  relief,  all  in   amounts  to  be
determined at trial.  A trial was conducted in the  matter on February
22,  1994  in  which the  jury  entered  a  verdict  in favor  of  the
plaintiffs in the amount of  approximately $5.5 million, consisting of
approximately $2.75 million in  actual damages and approximately $2.75
million  in punitive  damages.   Dyco  appealed  the district  court's
verdict and  on March 5, 1996  the Oklahoma Court of  Appeals reversed
the  district court's verdict and ordered a  new trial.  Both Dyco and
the plaintiffs  have filed petitions  for certiorari with  the Supreme
Court of  Oklahoma seeking a  further review of  the Court of  Appeals
opinion.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits

          27.1     Financial Data Schedule containing summary financial
                   information extracted from the Dyco Oil and Gas Program
                   1982-1 Limited Partnership's financial statements as of
                   March 31, 1996, and for the three month period ended
                   March 31, 1996, filed herewith.

          27.2     Financial Data Schedule containing summary financial
                   information extracted from the Dyco Oil and Gas Program
                   1982-2 Limited Partnership's financial statements as of
                   March 31, 1996, and for the three month period ended
                   March 31, 1996, filed herewith.

     (b)  Reports on Form 8-K

          None


                                 -14-
<PAGE>
<PAGE>
                              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.


                         DYCO OIL AND GAS PROGRAM 1982-1 LIMITED
                          PARTNERSHIP
                         DYCO OIL AND GAS PROGRAM 1982-2 LIMITED
                          PARTNERSHIP

                              (Registrant)


                         By:  DYCO PETROLEUM CORPORATION

                              General Partner




Date:     May 2, 1996    By:      /s/Dennis R. Neill  
                              --------------------------              
                                   (Signature)
                              Dennis R. Neill
                              Senior Vice President



Date:     May 2, 1996    By:      /s/Patrick M. Hall                  

                              -------------------------
                                   (Signature)
                                   Patrick M. Hall
                              Senior Vice President - Controller
                              Principal Accounting Officer




                                 -15-
<PAGE>
<PAGE>
                           INDEX TO EXHIBITS
                           -----------------

Number              Description
- ------              ------------

27.1                Financial Data Schedule containing summary financial 
                    information  extracted from  the Dyco Oil and Gas
                    Program 1982-1 Limited Partnership's financial 
                    statements as of March 31, 1996 and for the three 
                    months ended March 31, 1996, filed herewith.

27.2                Financial Data Schedule containing summary financial
                    information extracted from the Dyco Oil and Gas 
                    Program 1982-2 Limited Partnership's financial 
                    statements as of March 31, 1996 and for the three 
                    months ended March 31, 1996, filed herewith.


                    All other exhibits are omitted as inapplicable.




                                -16-
<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000718943
<NAME> DYCO OIL AND GAS PROGRAM 1982-1 LIMITED PARTNERSHIP
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               MAR-31-1996
<CASH>                                          41,772
<SECURITIES>                                         0
<RECEIVABLES>                                   48,843
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                90,615
<PP&E>                                      52,568,902
<DEPRECIATION>                              52,364,447
<TOTAL-ASSETS>                                 355,040
<CURRENT-LIABILITIES>                            6,766
<BONDS>                                              0
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                     292,894
<TOTAL-LIABILITY-AND-EQUITY>                   355,040
<SALES>                                         75,554
<TOTAL-REVENUES>                                75,796
<CGS>                                                0
<TOTAL-COSTS>                                   72,159
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                  3,637
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                              3,637
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     3,637
<EPS-PRIMARY>                                     0.36
<EPS-DILUTED>                                        0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000718944
<NAME> DYCO OIL AND GAS PROGRAM 1982-2 LIMITED PARTNERSHIP
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               MAR-31-1996
<CASH>                                         245,243
<SECURITIES>                                         0
<RECEIVABLES>                                   96,840
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                               342,083
<PP&E>                                      38,332,779
<DEPRECIATION>                              38,022,342
<TOTAL-ASSETS>                                 677,340
<CURRENT-LIABILITIES>                           36,752
<BONDS>                                              0
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                     572,738
<TOTAL-LIABILITY-AND-EQUITY>                   677,340
<SALES>                                        162,435
<TOTAL-REVENUES>                               164,219
<CGS>                                                0
<TOTAL-COSTS>                                  104,693
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                 59,526
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             59,526
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    59,526
<EPS-PRIMARY>                                     7.00
<EPS-DILUTED>                                        0
        

</TABLE>


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