<PAGE>

                       Securities and Exchange Commission

                             Washington, D.C. 20549


                                    FORM 10-K

             [ X ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                   For the fiscal year ended December 31, 1996
                                       OR
            [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
    For the transition period from ____________________ to _____________________


                       Commission File number 33-37983-33


                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.
                    (Exact name of registrant as specified in
                    its Certificate of Limited Partnership)

         TEXAS                                         76-0456863
(State of Organization)                   (I.R.S. Employer Identification No.)


                         16825 Northchase Dr., Suite 400
                              Houston, Texas 77060
                                 (281) 874-2700
          (Address and telephone number of principal executive offices)


           Securities registered pursuant to Section 12(b) of the Act:
                                      None

           Securities registered pursuant to Section 12(g) of the Act:
                                      None


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  periods that the  registrant  was
required),  and (2) has been subject to such filing requirements for the past 90
days.
                                   Yes   X   No
                                       ----     ----
Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ X ]

Registrant does not have an aggregate  market value for its Limited  Partnership
Interests.

                       Documents Incorporated by Reference

Document                                          Incorporated as to

    Registration Statement No. 33-37983             Items 1 and 13
     on Form S-1


<PAGE>

                                TABLE OF CONTENTS

                             Form 10-K Annual Report
                     For the Period Ended December 31, 1996

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.

<TABLE>
<CAPTION>
ITEM NO.                                    PART I                                               PAGE
  <S>                      <C>                                                                  <C>
   1                       Business                                                               I-1
   2                       Properties                                                             I-5
   3                       Legal Proceedings                                                      I-7
   4                       Submission of Matters to a Vote of
                             Security Holders                                                     I-7


                                           PART II

   5                       Market Price of and Distributions on the
                             Registrant's SDIs and Related Interest
                             Holder Matters                                                      II-1
   6                       Selected Financial Data                                               II-2
   7                       Management's Discussion and Analysis of
                             Financial Condition and Results of Operations                       II-2
   8                       Financial Statements and Supplementary Data                           II-3
   9                       Disagreements on Accounting and Financial
                             Disclosure                                                          II-3


                                          PART III

  10                       Directors and Executive Officers of the
                             Registrant                                                         III-1
  11                       Executive Compensation                                               III-2
  12                       Security Ownership of Certain Beneficial
                             Owners and Management                                              III-2
  13                       Certain Relationships and Related Transactions                       III-2


                                          PART IV

  14                       Exhibits, Financial Statement Schedules
                             and Reports on Form 8-K                                             IV-1


                                          OTHER

                           Signatures
</TABLE>


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.

                                     PART I


Item 1.  Business

General Description of Partnership

         Swift  Energy  Operating   Partners  1995-A,   Ltd.,  a  Texas  limited
partnership (the  "Partnership" or the  "Registrant"),  is a partnership  formed
under a public serial limited partnership  offering denominated Swift Depositary
Interests  I  (Registration  Statement  No.  33-37983  on Form  S-1,  originally
declared  effective March 19, 1991, and amended  effective May 1, 1992, April 1,
1993,  April  19,  1994 and May 9,  1995 [the  "Registration  Statement"]).  The
Partnership  was formed  effective  April 28,  1995 under a Limited  Partnership
Agreement  dated  April  28,  1995.  The  initial  239  investors  made  capital
contributions of $3,692,962.  Investors in the Partnership hold Swift Depositary
Interests  ("SDIs")   representing   beneficial   ownership   interests  in  the
Partnership.

         The  Partnership is  principally  engaged in the business of acquiring,
developing and, when  appropriate,  disposing of working interests in proven oil
and gas properties  within the continental  United States.  The Partnership does
not  engage  in  exploratory  drilling.   Each  working  interest  held  by  the
Partnership entitles the Partnership to receive, in kind or in value, a share of
the  production  of oil and gas from the producing  property,  and obligates the
Partnership  to  participate  in the  operation  of the property and to bear its
proportionate share of all operating costs associated therewith. The Partnership
typically  holds  less  than  the  entire  working  interest  in  its  producing
properties.

         At December  31,  1996,  the  Partnership  had expended or committed to
expend  74%  of  the  Interest  Holders'  commitments  in  the  acquisition  and
development of producing  properties,  which properties are described under Item
2,  "Properties,"  below.  The  Partnership's  revenues  and profits are derived
almost  entirely from the sale of oil and gas produced from its  properties  and
from  the  sale of  acquired  oil  and gas  properties,  when  the  sale of such
properties is economically preferable to continued operation.

         The  Partnership's  business and affairs are  conducted by its Managing
General  Partner,  Swift Energy  Company,  a Texas  corporation  ("Swift").  The
Partnership's Special General Partner, VJM Corporation, a California corporation
("VJM"),  consults with and advises Swift as to certain financial matters. Swift
is the designated  operator of many of the  properties in which the  Partnership
owns  interests.  The remaining  properties  are operated by industry  operators
designated by the owners of a majority of the working interest in each property.

         The  general  manner  in  which  the  Partnership   acquires  producing
properties  and  otherwise  conducts  its business is described in detail in the
Registration Statement under "Proposed Activities of the Partnerships," which is
incorporated herein by reference. The following is intended only as a summary of
the Partnership's manner of doing business and specific activities to date.

Manner of Acquiring  Properties;  Net Profits and  Overriding  Royalty  Interest
Agreement

         For the sake of legal and  administrative  convenience,  the  producing
properties  owned by the Registrant  have  typically been acquired  initially by
Swift,  which then conveyed  ownership of each such property to the  Registrant.
The  Registrant  acquires  producing  properties  from  Swift  at  the  property
acquisition  cost of such  properties  to Swift,  as  adjusted  for  intervening
operations

         The  Registrant  entered  into a Net  Profits  and  Overriding  Royalty
Interest  Agreement  dated April 28, 1995,  (the "NP/OR  Agreement")  with Swift
Energy Pension Partners 1995-A,  Ltd. (the "Pension  Partnership").  The Pension
Partnership  is a Texas  limited  partnership  that is also managed by Swift and
VJM. The Pension Partnership was formed to acquire nonoperating interests,  such
as net profits,  royalty and overriding royalty interests,  in producing oil and
gas properties.


                                      I-1


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.


         Under the NP/OR Agreement,  the Registrant and the Pension  Partnership
have, in effect,  combined their funds in acquiring producing properties;  using
funds  committed to the NP/OR  Agreement by both  partnerships,  the  Registrant
acquires  producing  properties,  then promptly conveys  nonoperating  interests
therein  to  the  Pension   Partnership.   The  Registrant  initially  committed
$3,692,962  and the  Pension  Partnership  initially  committed  $3,319,041  for
acquisitions  under the NP/OR  Agreement.  The Registrant is obligated under the
NP/OR  Agreement  to convey to the Pension  Partnership  a 47% fixed net profits
interest and a variable overriding royalty interest in specified depths of every
producing  property it  acquires,  except  that (i)  properties  anticipated  to
require  significant  development  operations,  and (ii) nonoperating  interests
offered to the  Registrant by third  parties may be purchased by the  registrant
outside the NP/OR Agreement,  without  participation by the Pension Partnership.
The  Registrant is entitled to withdraw up to 30% of its  committed  funds under
the NP/OR Agreement for such acquisitions.

         All properties  acquired by the Registrant  since the date of the NP/OR
Agreement have been acquired subject to the NP/OR Agreement and the nonoperating
interests created thereby. At December 31, 1996, the Registrant had not made any
withdrawals   to  acquire   properties   anticipated   to  require   significant
development.

         In accordance with its  obligations  under the NP/OR  Agreement,  as of
December 31, 1996 the Registrant  had conveyed to the Pension  Partnership a net
profits interest burdening certain depths of all producing  properties  acquired
by the  Registrant  since  the date of the  NP/OR  Agreement.  Typically,  a net
profits  interest in an oil and gas  property  entitles the owner to a specified
percentage share of the gross proceeds generated by the burdened  property,  net
of  operating  costs.  The 47% net  profits  interest  conveyed  to the  Pension
Partnership  under the NP/OR  Agreement  differs  from the  typical  net profits
interest in that it is calculated over the entire group of producing  properties
acquired under the NP/OR  Agreement;  i.e., all operating costs  attributable to
the burdened  depths of such  properties are  aggregated,  and the total is then
subtracted  from the total of all gross proceeds  attributable to such depths in
order to calculate the net profits to which the Pension Partnership is entitled.
The net profits interest conveyed to the Pension  Partnership burdens only those
depths of each subject  property which were evaluated to contain proved reserves
at the date of acquisition, to the extent such depths underlie specified surface
acreage.

         The Registrant has also conveyed to the Pension  Partnership  under the
NP/OR agreement an overriding  royalty interest in each property  acquired since
the date of the NP/OR Agreement.  An overriding royalty interest is a fractional
interest in the gross  production (or the gross  proceeds  therefrom) of oil and
gas  from  a  property,  free  of any  exploration,  development,  operation  or
maintenance expenses. Under the NP/OR Agreement, the overriding royalty interest
burdens the portions of each producing  property that were evaluated at the date
of acquisition not to contain proved reserves.

Competition, Markets and Regulations

         Competition

         The oil and gas industry is highly  competitive in all its phases.  The
Partnership encounters strong competition from many other oil and gas producers,
many of which possess substantial financial resources, in acquiring economically
desirable Producing Properties.

         Markets

         The amounts of and price  obtainable  for oil and gas  production  from
Partnership  Properties will be affected by market factors beyond the control of
the  Partnership.  Such factors include the extent of domestic  production,  the
level of imports of foreign oil and gas, the general level of market demand on a
regional, national and worldwide basis, domestic and foreign economic conditions
that  determine  levels of industrial  production,  political  events in foreign
oil-producing  regions, and variations in governmental  regulations and tax laws
and  the  imposition  of new  governmental  requirements  upon  the  oil and gas
industry. There can be no assurance that oil and gas prices will not decrease in
the future, thereby decreasing net Revenues from Partnership Properties.

         From time to time,  there may exist a  surplus  of  natural  gas or oil
supplies,  the effect of which may be to reduce the amount of hydrocarbons  that
the  Partnerships may produce and sell while such oversupply  exists.  In recent
years,  initial steps have been taken to provide  additional gas  transportation
lines from Canada to the United States. If additional Canadian gas is brought to
the United States market, it could create downward pressure on United States gas
prices.


                                      I-2


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.


         Regulations

         Environmental Regulation

         The federal  government  and various state and local  governments  have
adopted  laws and  regulations  regarding  the control of  contamination  of the
environment.  These laws and regulations may require the acquisition of a permit
by Operators before drilling commences,  prohibit drilling activities on certain
lands  lying  within  wilderness  areas or where  pollution  arises  and  impose
substantial  liabilities for pollution  resulting from operations,  particularly
operations near or in onshore and offshore waters or on submerged  lands.  These
laws and  regulations  may also  increase  the  costs of  routine  drilling  and
operation of wells.  Because these laws and regulations change  frequently,  the
costs to the  Partnership of compliance  with existing and future  environmental
regulations cannot be predicted.  However, the Managing Partner does not believe
that the  Partnership is affected in a significantly  different  manner by these
regulations than are its competitors in the oil and gas industry.

         Federal Regulation of Natural Gas

         The  transportation  and sale of natural gas in interstate  commerce is
heavily  regulated  by  agencies  of  the  federal  government.   The  following
discussion is intended only as a summary of the principal statutes,  regulations
and  orders  that  may  affect  the  production  and  sale of  natural  gas from
Partnership  Properties.  This  summary  should not be relied upon as a complete
review of applicable natural gas regulatory provisions.

         FERC Orders

         Several major  regulatory  changes have been implemented by the Federal
Energy Regulatory  Commission  ("FERC") from 1985 to the present that affect the
economics of natural gas production,  transportation and sales. In addition, the
FERC  continues  to  promulgate  revisions  to various  aspects of the rules and
regulations  affecting  those  segments of the natural gas industry  that remain
subject to the FERC's jurisdiction. In April 1992, the FERC issued Order No. 636
pertaining to pipeline restructuring. This rule requires interstate pipelines to
unbundle  transportation  and sales services by separately  stating the price of
each service and by providing  customers  only the particular  service  desired,
without  regard to the source for  purchase of the gas.  The rule also  requires
pipelines to (i) provide  nondiscriminatory  "no-notice"  service  allowing firm
commitment  shippers to receive  delivery of gas on demand up to certain  limits
without  penalties,  (ii) establish a basis for release and reallocation of firm
upstream  pipeline  capacity  and  (iii)  provide  non-discriminatory  access to
capacity by firm  transportation  shippers on a  downstream  pipeline.  The rule
requires interstate  pipelines to use a straight fixed variable rate design. The
rule imposes these same requirements upon storage facilities.

         FERC Order No. 500  affects the  transportation  and  marketability  of
natural gas.  Traditionally,  natural gas has been sold by producers to pipeline
companies,  which then  resold the gas to  end-users.  FERC Order No. 500 alters
this market structure by requiring  interstate  pipelines that transport gas for
others to provide  transportation  service to  producers,  distributors  and all
other shippers of natural gas on a nondiscriminatory, "first-come, first-served"
basis ("open access  transportation"),  so that producers and other shippers can
sell natural gas directly to end-users.  FERC Order No. 500 contains  additional
provisions intended to promote greater competition in natural gas markets.

         It is not anticipated  that the  marketability  of and price obtainable
for natural gas production from  Partnership  Properties  will be  significantly
affected  by FERC  Order No.  500.  Gas  produced  from  Partnership  Properties
normally  will be sold to  intermediaries  who have entered into  transportation
arrangements with pipeline companies.  These  intermediaries will accumulate gas
purchased from a number of producers and sell the gas to end-users  through open
access pipeline transportation.


                                      I-3


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.


         State Regulations

         Production  of any oil  and gas  from  Partnership  Properties  will be
affected  to some  degree  by  state  regulations.  Many  states  in  which  the
Partnership will operate have statutory provisions regulating the production and
sale  of oil  and  gas,  including  provisions  regarding  deliverability.  Such
statutes, and the regulations promulgated in connection therewith, are generally
intended to prevent  waste of oil and gas and to protect  correlative  rights to
produce  oil and  gas  between  owners  of a  common  reservoir.  Certain  state
regulatory  authorities  also  regulate  the amount of oil and gas  produced  by
assigning allowable rates of production to each well or proration unit.

         Federal Leases

         Some of the Partnership's properties are located on federal oil and gas
leases  administered by various federal  agencies,  including the Bureau of Land
Management.   Various  regulations  and  orders  affect  the  terms  of  leases,
exploration and development plans, methods of operation and related matters.

Employees

         The  Partnership  has no  employees.  Swift,  however,  has a staff  of
geologists,   geophysicists,   petroleum  engineers,   landmen,  and  accounting
personnel who  administer  the  operations of Swift and the  Partnership.  As of
December 31, 1996, Swift had 191 employees.  Swift's administrative and overhead
expenses  attributable  to  the  Partnership's   operations  are  borne  by  the
Partnership.


                                      I-4


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.


Item 2.  Properties

         As of December  31, 1996,  the  Partnership  has acquired  interests in
producing oil and gas properties which are generally described below.

Principal Oil and Gas Producing Properties

         The most  valuable  fields  in the  Partnership,  based  upon  year-end
engineering  estimates of discounted  future net revenues using constant pricing
and costs, are described below.

         1. The Chunchula Unit is located in Mobile County, Alabama, (Parker and
Parsley  acquisition)  and  produces  from  the  Smackover  horizon.  This  unit
represents 53% of this Partnership's value.

         2. Approximately 22% of  the Partnership's  value is from the AWP Field
in McMullen  County,  Texas  (Bracken  acquisition).  The wells produce from the
Olmos formation.

         The remaining  value in the  Partnership  is  attributable  to numerous
properties  none of which equals or exceeds 15 percent of the total  Partnership
value.

Title to Properties

         Title to  substantially  all  significant  producing  properties of the
Partnership has been examined. The properties are subject to royalty, overriding
royalty and other  interests  customary in the  industry.  The Managing  General
Partner does not believe any of these burdens  materially detract from the value
of the properties or will materially detract from the value of the properties or
materially  interfere  with their use in the  operation  of the  business of the
Partnership.

Production and Sales Price

         The following table  summarizes the sales volumes of the  Partnership's
net oil and gas production  expressed in MCFs.  Equivalent  MCFs are obtained by
converting oil to gas on the basis of their relative energy content;  one barrel
equals 6,000 cubic feet of gas.

<TABLE>
<CAPTION>
                                               Net Production
                                  -----------------------------------------
                                                             Inception
                                     For the Year        (April 28, 1995)
                                         Ended                through
                                   December 31, 1996     December 31, 1995
                                  -------------------   -------------------
<S>                                   <C>                    <C>
Net Volumes (Equivalent MCFs)         255,695                189,432

Average Sales Price
   per Equivalent MCF                 $2.93                  $2.24

Average Production Cost
   per Equivalent MCF
   (includes production taxes)        $0.85                  $0.74
</TABLE>


                                      I-5


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.


Net Proved Oil and Gas Reserves

         Presented below are the estimates of the Partnership's  proved reserves
as of December 31, 1996 and 1995. All of the  Partnership's  proved reserves are
located in the United States.

<TABLE>
<CAPTION>
                                                 December 31,
                             --------------------------------------------------
                                    1996                           1995
                             ----------------------         -------------------
                                           Natural                     Natural
                               Oil           Gas            Oil          Gas
                             -------       --------       -------      --------
                              (BBLS)        (MMCF)         (BBLS)        (MMCF)
 <S>                         <C>              <C>         <C>             <C>  
 Proved developed

    reserves at end of year  149,049          1,701       202,220         1,921
                             -------          -----       -------         -----
 Proved reserves
    Balance at beginning
      of year                251,445          2,417            --            --

    Purchase of minerals
      in place                 6,967            291       265,829         2,520

    Revisions of previous
      estimates              (27,665)          (389)           --            --

    Production               (19,017)          (142)      (14,384)         (103)
                             -------          -----     ---------         -----

    Balance at end of year   211,730          2,177       251,445         2,417
                             -------          -----       -------         -----
</TABLE>


         Revisions  of  previous  quantity  estimates  are  related to upward or
downward  variations  based on current  engineering  information  for production
rates,  volumetrics and reservoir  pressure.  Additionally,  changes in quantity
estimates  are the result of the  increase  or decrease in crude oil and natural
gas prices at each year end which have the effect of adding or  reducing  proved
reserves on marginal properties due to economic limitations.


                                      I-6


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.


         The following table summarizes by acquisition the Registrant's reserves
and gross and net  interests in  producing  oil and gas wells as of December 31,
1996:

<TABLE>
<CAPTION>
                                                               Reserves
                                                           December 31, 1996
                                                         ---------------------

                                                                        Natural                  Wells
                                                      Oil                 Gas           ------------------------
Acquisition                State(s)                 (BBLS)              (MMCF)           Gross             Net
-----------                --------                 -------            -------          -------          -------
<S>                        <C>                      <C>                 <C>                 <C>            <C>  
Parker & Parsley           AL, LA                   121,642             1,332               41             0.130
Cabot Oil & Gas            WY                        57,500                --               14             0.744
Bracken II                 TX                        25,621               554               58             1.354
BHP Petroleum              LA                           780               156               15             0.007
Nuevo Energy               TX                         6,187               135                5             0.123
                                                    -------             -----             ----             -----
                                                    211,730             2,177              133             2.358
                                                    -------             -----             ----             -----
</TABLE>

         There are numerous  uncertainties  inherent in estimating quantities of
proved  reserves and in projecting  the future rates of  production,  timing and
plan of  development.  Oil and gas reserve  engineering  must be recognized as a
subjective process of estimating  underground  accumulations of oil and gas that
cannot be measured  in an exact way,  and  estimates  of other  engineers  might
differ  from  those  above,  audited  by H. J.  Gruy and  Associates,  Inc.,  an
independent petroleum consulting firm. The accuracy of any reserve estimate is a
function of the quality of  available  data and of  engineering  and  geological
interpretation  and  judgment.  Results  of  drilling,  testing  and  production
subsequent  to the date of the estimate may justify  revision of such  estimate,
and, as a general rule,  reserve  estimates based upon  volumetric  analysis are
inherently  less  reliable  than  those  based on  lengthy  production  history.
Accordingly,  reserve  estimates are often  different from the quantities of oil
and gas that are ultimately recovered.

         In estimating  the oil and natural gas  reserves,  the  Registrant,  in
accordance with criteria  prescribed by the Securities and Exchange  Commission,
has used prices received as of December 31, 1996 without  escalation,  except in
those instances where fixed and determinable  gas price  escalations are covered
by  contracts,  limited  to the  price the  Partnership  reasonably  expects  to
receive.  The  Registrant  does not believe that any  favorable or adverse event
causing a significant  change in the estimated  quantity of proved  reserves has
occurred between December 31, 1996 and the date of this report.

         Future prices received for the sale of the  Partnership's  products may
be higher or lower than the prices used in the evaluation  described  above; the
operating  costs relating to such  production may also increase or decrease from
existing  levels.  The estimates  presented  above are in accordance  with rules
adopted by the Securities and Exchange Commission.

Item 3. Legal Proceedings

         The Partnership is not aware of any material pending legal  proceedings
to which it is a party or of which any of its property is the subject.

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

         No matters  were  submitted  to a vote of Interest  Holders  during the
fourth quarter of the fiscal year covered by this report.


                                       I-7


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.

                                     PART II


Item 5.  Market  Price  of and  Distributions  on  the  Registrant's   SDIs  and
         Related Interest Holder Matters

Market Information

         SDIs in the  Partnership  were initially sold at a price of $1 per SDI.
SDIs are not traded on any exchange and there is no  established  public trading
market for the SDIs.  Swift is aware of  negotiated  transfers  of SDIs  between
unrelated parties;  however, these transfers have been limited and sporadic. Due
to the  nature  of  these  transactions,  Swift  has no  verifiable  information
regarding prices at which SDIs have been transferred.

Holders

         As of December 31, 1996,  there were 239 Interest  Holders holding SDIs
in the Partnership.

Distributions

         The Partnership  generally makes distributions to Interest Holders on a
quarterly  basis,   subject  to  the  restrictions  set  forth  in  the  Limited
Partnership Agreement. In the fiscal years ended December 31, 1995 and 1996, the
Partnership  distributed  a total of  $96,900  and  $371,300,  respectively,  to
holders of its SDIs. Cash distributions constitute net proceeds from sale of oil
and  gas  production  after  payment  of  lease  operating  expenses  and  other
partnership expenses.  Some or all of such amounts or any proceeds from the sale
of partnership  properties  could be deemed to constitute a return of investors'
capital.

         Oil and gas  investments  involve a high risk of loss, and no assurance
can be given that any particular  level of  distributions to holders of SDIs can
be  achieved  or  maintained.   Although  it  is   anticipated   that  quarterly
distributions  will continue to be made through 1997, the Partnership's  ability
to make distributions  could be diminished by any event adversely  affecting the
oil and gas properties in which the Partnership  owns interests or the amount of
revenues received by the Partnership therefrom.

         The  Partnership's   Limited  Partnership  Agreement  contains  various
provisions  which might serve to delay,  defer or prevent a change in control of
the Partnership,  such as the requirement of a vote of Limited Partners in order
to  sell  all  or  substantially  all  of the  Partnership's  properties  or the
requirement of consent by the Managing  General  Partner to transfers of limited
partnership  interests  and  provisions  prohibiting  the  transfer  of  Limited
Partnership  Units  in any  fiscal  year in  excess  of a limit  which  has been
established in order to comply with certain federal income tax regulations.


                                      II-1


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.


Item 6. Selected Financial Data

         The following  selected  financial  data,  prepared in accordance  with
generally  accepted  accounting  principles for the year ended December 31, 1996
and the period from inception (April 28, 1995) through December 31, 1995, should
be read in conjunction with the financial statements included in Item 8:

<TABLE>
<CAPTION>
                                              1996              1995
                                        ---------------     -------------
<S>                                     <C>                 <C>          
Revenues                                $       927,058     $     518,820
Income                                  $       399,441     $     131,356
Total Assets                            $     3,941,471     $   4,023,061
Cash Distributions                      $       437,711     $     104,637
</TABLE>


Item 7. Management's Discussion and Analysis of Financial Condition and
        Results of Operations

Liquidity and Capital Resources

         The Partnership has expended  approximately  74 percent of the Interest
Holders'  commitments  available for property  acquisitions  and  development by
acquiring producing oil and gas properties. The partnership invests primarily in
proved  producing  properties with nominal levels of future costs of development
for  proven  but  undeveloped  reserves.  Significant  purchases  of  additional
reserves  or  extensive  drilling  activity  are  not  anticipated.  Oil and gas
reserves  are  depleting  assets  and  therefore  often  experience  significant
production  declines each year from the date of  acquisition  through the end of
the life of the  property.  The primary  source of liquidity to the  Partnership
comes almost  entirely  from the income  generated  from the sale of oil and gas
produced  from  ownership  interests in oil and gas  properties.  This source of
liquidity and the related  results of operations  will decline in future periods
as the oil and gas produced from these properties also declines.

         The  Partnership  plans to spend  in the  next two  years an  estimated
$157,000 for capital  expenditures needed for the development and enhancement of
proved oil and gas reserves.  The Managing General Partner  anticipates that the
Partnership will have adequate liquidity from income from continuing  operations
to satisfy and future capital  expenditure  requirements.  Funds  generated from
bank  borrowings  and proceeds from the sale of oil and gas  properties  will be
used to supplement this effort if deemed necessary.

Results of Operations

         Revenues  and  expenses  from  continuing  operations  in 1996 were all
significantly  higher  than  1995  because  1996  was  the  first  full  year of
production for the oil and gas properties acquired by the Partnership.

         During 1997,  Partnership  revenues and costs are expected to be shared
between the Interest  Holders and general  partners in a 85:15  ratio.  Based on
current oil and gas prices,  anticipated  levels of oil and gas  production  and
expected  cash   distributions   during  1997,  the  Managing   General  Partner
anticipates that the Partnership sharing ratio will continue to be 85:15.


                                      II-2


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.

Item 8. Financial Statements and Supplementary Data

         See Part IV, Item 14(a) for index to financial statements.

Item 9. Disagreements on Accounting and Financial Disclosure

         None.


                                      II-3


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.

                                    PART III


Item 10.  Directors and Executive Officers of the Registrant

         As a limited partnership,  the Registrant has no directors or executive
officers.  The  business and affairs of the  Registrant  are managed by Swift as
Managing General Partner. Set forth below is certain information as of March 17,
1997, regarding the directors and executive officers of Swift.

<TABLE>
<CAPTION>
                                                Position(s) with
         Name           Age                   Swift and Other Companies
         ----           ---                   -------------------------
<S>                     <C>         <C>
                                    DIRECTORS

A. Earl Swift           63          President, Chief Executive Officer and
                                    Chairman of the Board

Virgil N. Swift         68          Executive Vice President - Business
                                    Development, Vice Chairman of the Board

G. Robert Evans         65          Director of Swift; Chairman of the Board,
                                    Material Sciences Corporation;
                                    Director, Consolidated Freightways, Inc.,
                                    Fibreboard  Corporation,   Elco  Industries,
                                    and Old Second Bancorp

Raymond O. Loen         72          Director of Swift; President, R. O. Loen
                                    Company

Henry C. Montgomery     61          Director of Swift; Chairman of the Board,
                                    Montgomery Financial Services Corporation;
                                    Director, Southwall Technology Corporation

Clyde W. Smith, Jr.     48          Director of Swift; President, Somerset
                                    Properties, Inc.

Harold J. Withrow       69          Director of Swift

                                    EXECUTIVE OFFICERS

Terry E. Swift          41          Executive Vice President, Chief
                                    Operating Officer

John R. Alden           51          Senior Vice President - Finance,
                                    Chief Financial Officer and Secretary

Bruce H. Vincent        49          Senior Vice President - Funds Management

James M. Kitterman      52          Senior Vice President - Operations

Alton D. Heckaman, Jr.  39          Vice President - Finance and Controller
</TABLE>


                                     III-1


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.


         From time to time, Swift as Managing General Partner of the Partnership
purchases Units in the  Partnership  from investors who offer the Units pursuant
to their right of  presentment,  which  purchases are made pursuant to terms set
out in the  Partnership's  original Limited  Partnership  Agreement.  Due to the
frequency  and  large  number  of  these   transactions,   Swift  reports  these
transactions  under  Section  16 of the  Securities  Exchange  Act of 1934 on an
annual  rather than a monthly  basis.  In some cases such annual  reporting  may
constitute a late filing of the required Section 16 reports under the applicable
Section 16 rules.

Item 11.  Executive Compensation

         As  noted  in  Item  10,  "Directors  and  Executive  Officers  of  the
Registrant,"  above,  the Partnership has no executive  officers.  The executive
officers of Swift and VJM are not compensated by the Partnership.

         Certain fees and  allowances  contemplated  by the Limited  Partnership
Agreement  were paid by the  Partnership to Swift and VJM. See Note (4) in Notes
To Financial Statements (Related-Party Transactions) for further discussion.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

         No  single  Interest  Holder  is  known  to the  Partnership  to be the
beneficial owner of more than five percent of the Partnership's SDIs.

         Swift and VJM are not aware of any arrangement,  the operation of which
may at a subsequent date result in a change in control of the Partnership.

Item 13.  Certain Relationships and Related Transactions

         As  noted  in  Item  10,  "Directors  and  Executive  Officers  of  the
Registrant," above, the Partnership has no executive officers or directors,  and
thus has not  engaged  in any  transactions  in which  any  such  person  had an
interest.  The Partnership is permitted to engage in certain  transactions  with
Swift as Managing General Partner and VJM as Special General Partner, subject to
extensive  guidelines and restrictions  described in the "Conflicts of Interest"
section of the  Prospectus  contained in the  Registration  Statement,  which is
incorporated herein by reference.

         Summarized  below are the  principal  transactions  that have  occurred
between the Partnership and Swift, VJM and their affiliates.

         1. The oil and gas properties acquired by the Partnership, as described
in Item 2, "Properties"  above, were typically  acquired initially by Swift from
the  seller  thereof  and  subsequently  transferred  to the  Partnership.  Such
transfers  were made by Swift at its Property  Acquisition  Costs or Fair Market
Value (as  provided  in the  Limited  Partnership  Agreement),  less any amounts
received from sale of production  between the time of  acquisition  by Swift and
the time of sale to the Partnership.

         2.  Swift  acts  as  operator  for  many  of the  wells  in  which  the
Partnership  has acquired  interests and during 1995 received  compensation  for
such activities in accordance with standard industry operating agreements.

         3.  The Partnership  paid to Swift and VJM certain fees as contemplated
by the  Limited  Partnership  Agreement.  See Note  (4) in  Notes  To  Financial
Statements (Related-Party Transactions) for further discussion.


                                     III-2


<PAGE>


                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.

                                     PART IV

<TABLE>
<CAPTION>
Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K

      a(1)     FINANCIAL STATEMENTS                               PAGE NO.
                                                                  --------
               <S>                                                  <C>
               Report of Independent Public Accountants             IV-3

               Balance  Sheets as of  December  31,  1996 and
                  1995                                              IV-4

               Statements of  Operations  for the year  ended
                  1996 and the period from inception  (April
                  28, 1995) through December 31, 1995               V-5

               Statements of  Partners'  Capital for the year
                  ended 1996 and the period  from  inception
                  (April 28, 1995) through December 31, 1995        IV-6


               Statements of Cash  Flows  for the year  ended
                  1996 and the period from inception  (April
                  28, 1995) through December 31, 1995               IV-7

               Notes to Financial Statements                        IV-8
</TABLE>

       a(2)    FINANCIAL STATEMENT SCHEDULES

               All schedules required by the SEC are either  inapplicable or the
               required information is included in the Financial Statements, the
               Notes thereto, or in other information included elsewhere in this
               report.

       a(3)    EXHIBITS

               3.1     Limited  Partnership  Agreement of Swift Energy Operating
                       Partners  1995-A,  Ltd., dated April 28, 1995. (Form 10-K
                       for year ended December 31, 1995, Exhibit 3.1)

               3.2     Certificate  of  Limited   Partnership  of  Swift  Energy
                       Operating Partners 1995-A, Ltd., as filed April 28, 1995,
                       with the Texas  Secretary  of State.  (Form 10-K for year
                       ended December 31, 1995, Exhibit 3.2)

               10.1    Net Profits and  Overriding  Royalty  Interest  Agreement
                       between Swift Energy Operating Partners 1995-A,  Ltd. and
                       Swift Energy Pension  Partners  1995-A,  Ltd. dated April
                       28,  1995.  (Form 10-K for year ended  December 31, 1995,
                       Exhibit 10.1)

               10.2    Purchase  and Sale  Agreement  dated May 31, 1994 between
                       Swift  Energy  Company  ("Swift")  and Parker and Parsley
                       Development Company and P&P Producing,  Inc. ("Parker and
                       Parsley")  covering  working  interests in  properties in
                       Mobile  County,  Alabama and Cameron  Parish,  Louisiana.
                       (Form  10-K for year ended  December  31,  1995,  Exhibit
                       10.2)

               10.3    Letter  Agreement dated May 31, 1995 between Swift Energy
                       Company  ("Swift")  and Swift Energy  Operating  Partners
                       1995-A Ltd.  covering  the  purchase  and sale of certain
                       working interests in properties  acquired from Parker and
                       Parsley in Mobile  County,  Alabama and  Cameron  Parish,
                       Louisiana.  (Form 10-K for year ended  December 31, 1995,
                       Exhibit 10.3)



                                      IV-1


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.


               99.1    A copy of the following  section of the Prospectus  dated
                       May 9, 1995, contained in Post-Effective  Amendment No. 4
                       to  Registration  Statement No.  33-37983 on Form S-1 for
                       Swift Energy  Depositary  Interests I, as filed on May 9,
                       1995, which have been  incorporated  herein by reference:
                       "Proposed  Activities"  (pp 25 - 34)  and  "Conflicts  of
                       Interests"  (pp 92 -  96).  (Form  10-K  for  year  ended
                       December 31, 1995, Exhibit 28.1)

       b(1)    REPORTS ON FORM 8-K

               No reports on Form 8-K have been filed  during the quarter  ended
December 31, 1996.

Supplemental  Information to be Furnished with Reports Filed Pursuant to Section
15(d) of the Act by Registrants Which Have Not Registered Securities Pursuant to
Section 12 of the Act.

         No annual report to security  holders covering the  Partnership's  1996
fiscal  year,  or proxy  statement,  form of proxy  or  other  proxy  soliciting
material has been sent to Interest Holders of the Partnership.


                                      IV-2


<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To Swift Energy Operating Partners 1995-A, Ltd.:

         We have  audited  the  accompanying  balance  sheets  of  Swift  Energy
Operating  Partners 1995-A,  Ltd., (a Texas limited  partnership) as of December
31, 1996 and 1995, and the related  statements of operations,  partners' capital
and cash  flows  for the year  ended  December  31,  1996  and the  period  from
inception (April 28, 1995) through December 31, 1995. These financial statements
are the responsibility of the general partner's  management.  Our responsibility
is to express an opinion on these financial statements based on our audits.

         We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

         In our opinion,  the  financial  statements  referred to above  present
fairly,  in all  material  respects,  the  financial  position  of Swift  Energy
Operating  Partners  1995-A,  Ltd.,  as of December  31, 1996 and 1995,  and the
results of its  operations  and its cash flows for the year ended  December  31,
1996 and the period from inception  (April 28, 1995) through  December 31, 1995,
in conformity with generally accepted accounting principles.






                               ARTHUR ANDERSEN LLP




Houston, Texas
February 10, 1997


                                      IV-3


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.
                                 BALANCE SHEETS
                           DECEMBER 31, 1996 AND 1995

<TABLE>
<CAPTION>
                                                                                             1996                 1995
                                                                                       --------------       --------------
         <S>                                                                           <C>                  <C>           
         ASSETS:

         Current Assets:
              Cash and cash equivalents                                                $      837,862       $    1,171,454
              Oil and gas sales receivable                                                    244,981              204,851
                                                                                       ---------------      --------------
                   Total Current Assets                                                     1,082,843            1,376,305
                                                                                       --------------       --------------
         Oil and Gas Properties, using full cost
              accounting                                                                    3,221,030            2,783,396
         Less-Accumulated depreciation, depletion
              and amortization                                                               (362,402)            (136,641)
                                                                                       --------------       --------------
                                                                                            2,858,628            2,646,755
                                                                                       --------------       --------------
                                                                                       $    3,941,471       $    4,023,060
                                                                                       ==============       ==============

         LIABILITIES AND PARTNERS' CAPITAL:

         Current Liabilities:
              Accounts payable and accrued liabilities                                 $      204,721       $      211,545
              Payable related to property acquisitions                                         48,169               91,834
                                                                                       --------------       --------------
                   Total Current Liabilities                                                  252,890              303,379
                                                                                       --------------       --------------

         Deferred Revenues                                                                      7,170                   --

         Partners' Capital                                                                  3,681,411            3,719,681
                                                                                       --------------       --------------
                                                                                       $    3,941,471       $    4,023,060
                                                                                       ==============       ==============
</TABLE>


                 See accompanying notes to financial statements.

                                      IV-4


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.
                            STATEMENTS OF OPERATIONS
               FOR THE YEAR ENDED DECEMBER 31, 1996 AND THE PERIOD
            FROM INCEPTION (APRIL 28, 1995) THROUGH DECEMBER 31, 1995

<TABLE>
<CAPTION>
                                                             1996                  1995
                                                        ---------------      ---------------
         <S>                                            <C>                  <C>    
         REVENUES:
              Oil and gas sales                         $       861,671      $       460,797
              Interest income                                    52,116               52,927
              Other                                              13,271                5,096
                                                        ---------------      ---------------
                                                                927,058              518,820
                                                        ---------------      ---------------

         COSTS AND EXPENSES:
              Lease operating                                   175,749              107,303
              Production taxes                                   41,660               32,120
              Depreciation, depletion
                 and amortization                               225,760              136,641
              General and administrative                         84,448              111,400
                                                        ---------------      ---------------
                                                                527,617              387,464
                                                        ---------------      ---------------
         INCOME (LOSS)                                  $       399,441      $       131,356
                                                        ===============      ===============
</TABLE>


                 See accompanying notes to financial statements.

                                      IV-5


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.
                         STATEMENTS OF PARTNERS' CAPITAL
               FOR THE YEAR ENDED DECEMBER 31, 1996 AND THE PERIOD
            FROM INCEPTION (APRIL 28, 1995) THROUGH DECEMBER 31, 1995

<TABLE>
<CAPTION>
                                                    Limited          General        Combining
                                                   Partners         Partners        Adjustment            Total
                                              ---------------   ---------------  ---------------     -------------
<S>                                           <C>               <C>              <C>                 <C>           
Cash Contributions,
    net of syndication costs                  $     3,692,962   $            --  $            --     $    3,692,962

Income (Loss)                                             922            31,980           98,454            131,356

Cash Distributions                                    (96,900)           (7,737)              --           (104,637)
                                              ---------------   ---------------  ---------------    ---------------
Balance,
    December 31, 1995                               3,596,984            24,243           98,454          3,719,681
                                              ---------------   ---------------  ---------------    ---------------

Income (Loss)                                         122,274            84,664          192,503            399,441

Cash Distributions                                   (371,300)          (66,411)              --           (437,711)
                                              ---------------   ---------------  ---------------    ---------------
Balance,
    December 31, 1996                         $     3,347,958   $        42,496  $       290,957     $    3,681,411
                                              ===============   ===============  ===============     ==============


Limited Partners' net income (loss)
    per unit

      1995                                    $            --
                                              ===============
      1996                                    $           .03
                                              ===============
</TABLE>


                 See accompanying notes to financial statements.

                                      IV-6


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.
                            STATEMENTS OF CASH FLOWS
               FOR THE YEAR ENDED DECEMBER 31, 1996 AND THE PERIOD
            FROM INCEPTION (APRIL 28, 1995) THROUGH DECEMBER 31, 1995

<TABLE>
<CAPTION>
                                                                                          1996             1995
                                                                                 ---------------   ---------------
<S>                                                                              <C>               <C>        
CASH FLOWS FROM OPERATING ACTIVITIES:
    Income (Loss)                                                                $       399,441   $       131,356
    Adjustments to reconcile income (loss) to
      net cash provided by operations:
      Depreciation, depletion and amortization                                           225,760           136,641
      Change in gas imbalance receivable
          and deferred revenues                                                            7,171                --
       Change in assets and liabilities:
       (Increase) decrease in oil and gas sales receivable                               (40,130)         (204,851)
       Increase (decrease) in accounts payable and accrued liabilities                  (163,376)          211,545
                                                                                 ---------------   ---------------
               Net cash provided by (used in) operating activities                       428,866           274,691
                                                                                 ---------------   ---------------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Additions to oil and gas properties                                                 (324,747)       (2,691,562)
                                                                                 ---------------   ---------------
CASH FLOWS FROM FINANCING ACTIVITIES:
    Capital contributions from Interest Holders                                               --         4,431,554
    Payments of syndication costs                                                             --          (738,592)
    Cash distributions to Interest Holders                                              (437,711)         (104,637)
                                                                                 ---------------   ---------------
               Net cash provided by (used in) financing activities                      (437,711)        3,588,325
                                                                                 ---------------   ---------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                    (333,592)        1,171,454
                                                                                 ---------------   ---------------
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                       1,171,454                --
                                                                                 ---------------   ---------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                       $       837,862   $     1,171,454
                                                                                 ===============   ===============
Supplemental disclosure of non-cash investing and financing activities:
    Oil and gas properties acquired which were paid for in a
    subsequent period                                                            $       204,721   $        91,834
                                                                                 ===============   ===============
</TABLE>


                 See accompanying notes to financial statements.

                                      IV-7


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.
                          NOTES TO FINANCIAL STATEMENTS


(1) Organization and Terms of Partnership Agreement -

         Swift  Energy  Operating   Partners  1995-A,   Ltd.,  a  Texas  limited
partnership (the Partnership),  was formed on April 28, 1995, for the purpose of
purchasing and operating producing oil and gas properties within the continental
United States and Canada.  Swift Energy Company ("Swift"),  a Texas corporation,
and VJM Corporation ("VJM"), a California corporation, serve as Managing General
Partner and Special General Partner of the Partnership,  respectively.  The sole
limited  partner  of the  Partnership  is Swift  Depositary  Company,  which has
assigned  all of its  beneficial  (but not of record)  rights and  interests  as
limited partner to the investors in the Partnership ("Interest Holders"), in the
form of Swift Depositary Interests ("SDIs").

         The  Managing  General  Partner  has  paid or  will  pay out of its own
corporate funds (as a capital contribution to the Partnership)  $738,592,  which
includes  all  selling  commissions,  offering  expenses,  printing,  legal  and
accounting  fees and other  formation  costs  incurred  in  connection  with the
offering of SDIs and the  formation of the  Partnership,  for which the Managing
General Partner will receive an interest in continuing costs and revenues of the
Partnership.  The 239  interest  holders  made total  capital  contributions  of
$3,692,962.

         Generally, all continuing costs (including development costs, operating
costs,  general  and  administrative  reimbursements  and direct  expenses)  and
revenues are allocated 85 percent to the Interest  Holders and 15 percent to the
general  partners.  After  partnership  payout,  as defined  in the  Partnership
Agreement,  continuing  costs and  revenues  will be shared  75  percent  by the
Interest  Holders,  and 25  percent  by the  general  partners.  Payout  had not
occurred as of December 31, 1996.

(2) Significant Accounting Policies -

Use of Estimates --

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the reported  amounts of assets and  liabilities at the
date of the  financial  statements  and the  reported  amounts of  revenues  and
expenses  during  the  reporting  period.   Actual  results  could  differ  from
estimates.

Oil and Gas Properties --

         For  financial   reporting   purposes,   the  Partnership  follows  the
"full-cost"  method of  accounting  for oil and gas property  costs.  Under this
method of accounting,  all productive  and  nonproductive  costs incurred in the
acquisition and development of oil and gas reserves are capitalized.  Such costs
include lease  acquisitions,  geological  and  geophysical  services,  drilling,
completion,  equipment and certain  general and  administrative  costs  directly
associated   with   acquisition   and   development   activities.   General  and
administrative  costs related to production and general overhead are expensed as
incurred.  No general and administrative costs were capitalized during the years
ended December 31, 1996 and 1995.

         Future  development,  site  restoration,  dismantlement and abandonment
costs,  net of salvage  values,  are estimated on a  property-by-property  basis
based on  current  economic  conditions  and are  amortized  to  expense  as the
Partnership's capitalized oil and gas property costs are amortized.

         The  unamortized  cost of oil  and gas  properties  is  limited  to the
"ceiling  limitation",  (calculated  separately  for  the  Partnership,  limited
partners,  and general  partners).  The "ceiling  limitation" is calculated on a
quarterly  basis and  represents  the estimated  future net revenues from proved
properties  using current  prices,  discounted at ten percent,  and the lower of
cost or fair value of unproved properties. Proceeds from the sale or disposition
of oil and gas  properties  are treated as a reduction  of oil and gas  property
costs  with  no  gains  or  losses  being   recognized   except  in  significant
transactions.


                                      IV-8


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)


         The Partnership computes the provision for depreciation,  depletion and
amortization of oil and gas properties on the units-of-production  method. Under
this method,  the provision is calculated by multiplying  the total  unamortized
cost of oil and gas properties,  including future development, site restoration,
dismantlement  and abandonment  costs, by an overall  amortization  rate that is
determined  by dividing  the physical  units of oil and gas produced  during the
period  by the  total  estimated  units of proved  oil and gas  reserves  at the
beginning of the period.

         The  calculation  of the "ceiling  limitation"  and the  provision  for
depreciation,  depletion,  and  amortization  is based on  estimates  of  proved
reserves.  There are numerous uncertainties inherent in estimating quantities of
proved  reserves and in projecting  the future rates of  production,  timing and
plan of development.  The accuracy of any reserve  estimate is a function of the
quality of available data and of engineering and geological  interpretation  and
judgment.  Results of drilling, testing and production subsequent to the date of
the  estimate  may  justify  revision  of such  estimate.  Accordingly,  reserve
estimates  are  often  different  from  the  quantities  of oil and gas that are
ultimately recovered.

Statement of Cash Flows --

         Highly liquid debt instruments with an initial maturity of three months
or less are considered to be cash equivalents.

(3) Oil and Gas Capitalized Costs -

         The  following  table sets forth  capital  expenditures  related to the
Partnership's oil and gas operations:

<TABLE>
<CAPTION>
                                                                  Inception
                                           Year Ended         (April 28, 1995)
                                          December 31,            through
                                              1996           December 31, 1995
                                          ------------       -----------------
             <S>                           <C>                  <C>
             Acquisition of
                proved properties          $ 396,838            $2,701,170

             Development                      40,796                82,226
                                           ---------            ----------
                                           $ 437,634            $2,783,396
                                           ---------            ----------
</TABLE>


         All oil and gas  property  acquisitions  are made by Swift on behalf of
the Partnership. The costs of the properties include the purchase price plus any
costs incurred by Swift in the evaluation and acquisition of properties.

         In 1996 and 1995, the Partnership  acquired  interests in producing oil
and gas  properties  for $396,838 and  $2,701,170,  which  included  $32,705 and
$200,051,  respectively,  of  costs  incurred  by Swift  in the  evaluation  and
acquisition effort, including costs related to properties not acquired.

         During 1996 and 1995, the limited  partners'  share of unamortized  oil
and gas property  costs  exceeded  their  "ceiling  limitation",  resulting in a
valuation  allowance of $156,420 and $69,919,  respectively.  These  amounts are
included in the income (loss)  attributable to the limited partners shown in the
statement of partners'  capital  together with a "combining  adjustment" for the
difference   between  the  limited   partners'   valuation   allowance  and  the
Partnership's valuation allowance.  The "combining adjustment" changes quarterly
as the Partnership's total depreciation, depletion and amortization provision is
more  or  less  than  the  combined  depreciation,  depletion  and  amortization
provision attributable to general and limited partners.


                                      IV-9


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)


(4) Related-Party Transactions -

         During 1996 and 1995, the  Partnership  paid Swift $55,394 and $46,175,
respectively, as a general and administrative overhead allowance.

         During  1996 and 1995,  the  Partnership  also paid Swift an  incentive
amount,  as defined in the Partnership  Agreement,  for services rendered to the
Partnership.  Such  amounts  totaled  $7,084 in 1996 and $55,394 in 1995 and are
included in general and administrative expenses.

         Effective  April 28, 1995, the  Partnership  entered into a Net Profits
and Overriding Royalty Interest Agreement ("NP/OR  Agreement") with Swift Energy
Pension Partners 1995-A,  Ltd. (Pension  Partnership),  managed by Swift for the
purpose of acquiring  interests in producing oil and gas  properties.  Under the
terms of the NP/OR  Agreement,  the  Partnership  has  conveyed  to the  Pension
Partnership a nonoperating  interest in the aggregate net profits (i.e., oil and
gas sales net of related  operating  costs) of the properties  acquired equal to
its proportionate share of the property acquisition costs.

(5) Federal Income Taxes -

         The Partnership is not a tax-paying entity. No provision is made in the
accounts of the Partnership for federal or state income taxes,  since such taxes
are liabilities of the individual partners,  and the amounts thereof depend upon
their respective tax situations.

         The tax returns and the amount of distributable  Partnership income are
subject to  examination  by the federal  and state  taxing  authorities.  If the
Partnership's  ordinary  income for federal  income tax  purposes is  ultimately
changed by the taxing  authorities,  the tax  liability of the Interest  Holders
could be changed  accordingly.  Ordinary  income  reported on the  Partnership's
federal  return of income for the year ended  December  31,  1996 and the period
from  inception  (April 28,  1995)  through  December  31, 1995 was $520,686 and
$256,995,  respectively.  The  difference  between  ordinary  income for federal
income tax purposes  reported by the Partnership and net income or loss reported
herein  primarily  results from the exclusion of depletion (as described  below)
from ordinary income reported in the Partnership's federal return of income.

         For federal  income tax purposes,  depletion with respect to production
of  oil  and  gas  is  computed  separately  by  the  partners  and  not  by the
Partnership.  Since the amount of depletion on the  production of oil and gas is
not  computed  at  the  Partnership  level,  depletion  is not  included  in the
Partnership's  income for federal income tax purposes but is charged directly to
the  partners'  capital  accounts  to the  extent  of the cost of the  leasehold
interests, and thus is treated as a separate item on the partners' Schedule K-1.
Depletion  for  federal  income tax  purposes  may vary from that  computed  for
financial reporting purposes in cases where a ceiling adjustment is recorded, as
such amount is not recognized for tax purposes.

(6) Gas Imbalances -

         The gas imbalance receivable and deferred revenues represent imbalances
assumed as part of property  acquisitions.  The  imbalances are accounted for on
the entitlements  method,  whereby the Partnership records its share of revenue,
based on its entitled amount.  Any amounts over or under the entitled amount are
recorded as an increase or decrease to the gas imbalance  receivable or deferred
revenues as applicable.

(7) Vulnerability Due to Certain Concentrations -

         The Partnership's revenues are primarily the result of sales of its oil
and natural gas  production.  Market prices of oil and natural gas may fluctuate
and adversely affect operating results.


                                      IV-10


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)


         The Partnership  extends credit to various companies in the oil and gas
industry which results in a concentration of credit risk. This  concentration of
credit risk may be affected by changes in economic or other  conditions  and may
accordingly impact the Partnership's  overall credit risk. However, the Managing
General Partner believes that the risk is mitigated by the size, reputation, and
nature of the companies to which the Partnership  extends  credit.  In addition,
the  Partnership  generally  does not require  collateral  or other  security to
support customer receivables.

(8) Fair Value of Financial Instruments -

         The  Partnership's  financial  instruments  consist  of cash  and  cash
equivalents  and  short-term  receivables  and  payables.  The carrying  amounts
approximate  fair  value  due to the  highly  liquid  nature  of the  short-term
instruments.


                                     IV-11


<PAGE>

                   SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD

                                   SIGNATURES



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


                                              SWIFT ENERGY OPERATING
                                              PARTNERS 1995-A, LTD.
                                              (Registrant)

                                     By:      SWIFT ENERGY COMPANY
                                              General Partner

Date:      March 17, 1997            By:      s/b A. Earl Swift
           --------------                     ----------------------------------
                                              A. Earl Swift
                                              President

Date:      March 17, 1997            By:      s/b John R. Alden
           --------------                     ----------------------------------
                                              John R. Alden
                                              Principal Financial Officer

Date:      March 17, 1997            By:      s/b Alton D. Heckaman, Jr.
           --------------                     ----------------------------------
                                              Alton D. Heckaman, Jr.
                                              Principal Accounting Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the dates indicated.

                                              SWIFT ENERGY OPERATING
                                              PARTNERS 1995-A, LTD.
                                              (Registrant)

                                     By:      SWIFT ENERGY COMPANY
                                              General Partner

Date:      March 17, 1997            By:      s/b A. Earl Swift
           --------------                     ----------------------------------
                                              A. Earl Swift
                                              Director and Principal
                                              Executive Officer

Date:      March 17, 1997            By:      s/b Virgil N. Swift
           --------------                     ----------------------------------
                                              Virgil N. Swift
                                              Director and Executive
                                              Vice President - Business
                                              Development


                                     IV-12


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-A, LTD.



Date:      March 17, 1997             By:      s/b G. Robert Evans
           --------------                      ---------------------------------
                                               G. Robert Evans
                                               Director

Date:      March 17, 1997             By:      s/b Raymond O. Loen
           --------------                      ---------------------------------
                                               Raymond O. Loen
                                               Director

Date:      March 17, 1997             By:      s/b Henry C. Montgomery
           --------------                      ---------------------------------
                                               Henry C. Montgomery
                                               Director

Date:      March 17, 1997             By:      s/b Clyde W. Smith, Jr.
           --------------                      ---------------------------------
                                               Clyde W. Smith, Jr.
                                               Director

Date:      March 17, 1997             By:      s/b Harold J. Withrow
           --------------                      ---------------------------------
                                               Harold J. Withrow
                                               Director


                                     IV-13