SWIFT ENERGY OPERATING PARTNERS 1995-B LTD
10-K405, 1997-03-27
CRUDE PETROLEUM & NATURAL GAS
Previous: SUNQUEST INFORMATION SYSTEMS INC, DEF 14A, 1997-03-27
Next: SWIFT ENERGY PENSION PARTNERS 1995 B LTD, 10-K405, 1997-03-27



<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 33-37983-34


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

         TEXAS                                         76-0486527
(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-B, 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-2
   9                       Disagreements on Accounting and Financial
                             Disclosure                                                          II-2


                                            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-B, LTD.

                                     PART I


Item 1.  Business

General Description of Partnership

         Swift  Energy  Operating   Partners  1995-B,   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  December 14, 1995 under a Limited  Partnership
Agreement  dated  December  14,  1995.  The initial 178  investors  made capital
contributions of $2,500,000.  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  6%  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 December 14, 1995, (the "NP/OR  Agreement") with Swift
Energy Pension Partners 1995-B,  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-B, 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
$2,500,000  and the  Pension  Partnership  initially  committed  $2,866,912  for
acquisitions  under the NP/OR  Agreement.  The Registrant is obligated under the
NP/OR  Agreement  to convey to the Pension  Partnership  a 53% 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 53% 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-B, 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-B, 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-B, 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 Partnership's  fields are highly  diversified in 2 states,  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
                                                  -------------------

                                                     For The Year
                                                         Ended
                                                    December 31, 1996
                                                  -------------------
<S>                                                      <C>
Net Volumes (Equivalent MCFs)                            41,126

Average Sales Price
   per Equivalent MCF                                    $2.77

Average Production Cost
   per Equivalent MCF
   (includes production taxes)                           $0.23
</TABLE>


                                      I-5


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-B, LTD.


Net Proved Oil and Gas Reserves

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

<TABLE>
<CAPTION>
                                                        December 31,
                                                   ----------------------
                                                            1996
                                                   ----------------------
                                                                 Natural
                                                     Oil            Gas
                                                   -------       --------
                                                    (BBLS)        (MMCF)
                  <S>                                <C>              <C>
                  Proved developed
                     reserves at end of year         5,360            226
                                                   -------          -----
                  Proved reserves
                     Balance at beginning
                       of year                          --             --

                     Purchase of minerals
                       in place                      7,000            292

                     Revisions of previous
                       estimates                        --             --

                     Sales of minerals in
                       place                            --             --

                     Production                       (908)           (36)
                                                   -------          -----

                     Balance at end of year          6,092            256
                                                   -------          -----
</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-B, 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>
BHP Petroleum              LA                         690               137               15             0.006
Nuevo Energy               TX                       5,402               119                5             0.109
                                                   ------             -----             ----             -----
                                                    6,092               256               20             0.115
                                                   ------             -----             ----             -----
</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-B, 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 178 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.  Because the  Partnership  was formed  late in 1995,  no
distributions  were made during the fiscal year ending  December 31,  1995.  The
Partnership  distributed a total of $93,900  during the year ended  December 31,
1996 to the 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-B, 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  (December 14, 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                                $       244,620     $          --
Income                                  $        95,456     $          --
Total Assets                            $     2,693,092     $   2,500,000
Cash Distributions                      $        93,899     $          --
</TABLE>


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

Liquidity and Capital Resources

         The  Partnership  has expended  approximately 6 percent of the Interest
Holders'  commitments  available for property  acquisitions  and  development by
acquiring producing oil and gas properties.  In the current year the Partnership
spent  approximately   $369,958  to  purchase  certain  producing  oil  and  gas
properties.  The most significant of these  acquisitions was BHP Petroleum which
was purchased for $188,837.  (See Item 2.  Properties  for further  information,
including  the  number  of  wells,  state  locations  and oil  and gas  reserves
associated with this  acquisition.) 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  nonoperating  interests in oil and gas
produced from 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 Managing General Partner anticipates that the Partnership will have
adequate liquidity from income from continuing  operations to satisfy any future
capital  expenditure  requirements.  Funds  generated  from bank  borrowings and
proceeds from sale of oil and gas  properties  will be used to  supplement  this
effort if deemed necessary.

Results of Operations

         The Partnership was formed effective December 14, 1995 and accordingly,
has a limited  operating  history.  From  inception to December  31,  1996,  the
Partnership  acquired  producing  oil and gas  properties  described  in Item 2.
Properties. The 1996 revenues were attributable to sales of oil and gas produced
from these  acquired  properties and to a lesser  degree,  from interest  income
recognized on the remaining unexpected Interests Holders'  commitments.  Oil and
gas sales will increase in 1997 as the Partnership  will complete the first full
year of production from the producing oil and gas properties acquired.

         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.

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-2


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-B, 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-B, 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-B, 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
                  (December 14, 1995)  through  December 31,
                  1995                                                  IV-5

               Statements of  Partners'  Capital for the year
                  ended 1996 and the period  from  inception
                  (December 14, 1995)  through  December 31,
                  1995                                                  IV-6

               Statements of Cash  Flows  for the year  ended
                  1996  and  the   period   from   inception
                  (December 14, 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-B, Ltd., dated December 14, 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-B,  Ltd., as filed  December 14,
                      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-B,  Ltd., and
                      Swift Energy Pension Partners 1995-B, Ltd., dated December
                      14, 1995.

                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.


                                      IV-1


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-B, LTD.


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-B, Ltd.:

         We have  audited  the  accompanying  balance  sheets  of  Swift  Energy
Operating  Partners 1995-B,  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  (December  14,  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-B,  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  (December  14, 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-B, LTD.
                                 BALANCE SHEETS
                           DECEMBER 31, 1996 AND 1995

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

         Current Assets:
              Cash and cash equivalents                                                $    2,277,683       $    2,500,000
              Oil and gas sales receivable                                                     81,502                   --
              Other                                                                             9,825                   --
                                                                                       --------------       --------------
                  Total Current Assets                                                      2,369,010            2,500,000
                                                                                       --------------       --------------

         Oil and Gas Properties, using full cost
              accounting                                                                      369,958                   --
         Less-Accumulated depreciation, depletion
              and amortization                                                                (45,876)                  --
                                                                                       --------------       --------------
                                                                                              324,082                   --
                                                                                       --------------       --------------
                                                                                       $    2,693,092       $    2,500,000
                                                                                       ==============       ==============


         LIABILITIES AND PARTNERS' CAPITAL:

         Current Liabilities:
              Accounts payable and accrued liabilities                                 $       10,466       $           --
              Payable related to property acquisitions                                        181,069                   --
                                                                                       --------------       --------------
                  Total Current Liabilities                                                   191,535                   --
                                                                                       --------------       --------------

         Partners' Capital                                                                  2,501,557            2,500,000
                                                                                       --------------       --------------
                                                                                       $    2,693,092       $    2,500,000
                                                                                       ==============       ==============
</TABLE>


                 See accompanying notes to financial statements.

                                      IV-4


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-B, LTD.
                            STATEMENTS OF OPERATIONS
               FOR THE YEAR ENDED DECEMBER 31, 1996 AND THE PERIOD
          FROM INCEPTION (DECEMBER 14, 1995) THROUGH DECEMBER 31, 1995

<TABLE>
<CAPTION>
                                                   1996                1995
                                            ---------------      ---------------
         <S>                                <C>                  <C>            
         REVENUES:
              Oil and gas sales             $       116,317      $            --
              Interest income                       128,303                   --
                                            ---------------      ---------------
                                                    244,620                   --
                                            ---------------      ---------------

         COSTS AND EXPENSES:
              Lease operating                         3,781                   --
              Production taxes                        5,821                   --
              Depreciation, depletion
                 and amortization                    45,876                   --
              General and administrative             93,686                   --
                                            ---------------      ---------------
                                                    149,164                   --
                                            ---------------      ---------------
         INCOME (LOSS)                      $        95,456      $            --
                                            ===============      ===============
</TABLE>


                 See accompanying notes to financial statements.

                                      IV-5


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-B, LTD.
                         STATEMENTS OF PARTNERS' CAPITAL
               FOR THE YEAR ENDED DECEMBER 31, 1996 AND THE PERIOD
          FROM INCEPTION (DECEMBER 14, 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                  $     2,500,000   $            --  $            --     $    2,500,000
                                              ---------------   ---------------  ---------------    ---------------
Balance,
    December 31, 1995                               2,500,000                --               --          2,500,000
                                              ---------------   ---------------  ---------------    ---------------

Income (Loss)                                          65,385             1,496           28,575             95,456

Cash Distributions                                    (93,899)               --               --            (93,899)
                                              ---------------   ---------------  ---------------    ---------------
Balance,
    December 31, 1996                         $     2,471,486   $         1,496  $        28,575     $    2,501,557
                                              ===============   ===============  ===============     ==============


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-B, LTD.
                            STATEMENTS OF CASH FLOWS
               FOR THE YEAR ENDED DECEMBER 31, 1996 AND THE PERIOD
          FROM INCEPTION (DECEMBER 14, 1995) THROUGH DECEMBER 31, 1995

<TABLE>
<CAPTION>
                                                                                       1996             1995
                                                                                 ---------------   ---------------
<S>                                                                              <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
    Income (Loss)                                                                $        95,456   $            --
    Adjustments to reconcile income (loss) to
      net cash provided by operations:
      Depreciation, depletion and amortization                                            45,876                --
       Change in assets and liabilities:
       (Increase) decrease in oil and gas sales receivable                               (81,502)               --
       (Increase) decrease in other current assets                                        (9,825)               --
       Increase (decrease) in accounts payable and accrued liabilities                    10,466                --
                                                                                 ---------------   ---------------
               Net cash provided by (used in) operating activities                        60,471                --
                                                                                 ---------------   ---------------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Additions to oil and gas properties                                                 (188,889)               --
                                                                                 ---------------   ---------------
CASH FLOWS FROM FINANCING ACTIVITIES:
    Capital contributions from Interest Holders                                               --         2,999,592
    Payments of syndication costs                                                             --          (499,592)
    Cash distributions to Interest Holders                                               (93,899)               --
                                                                                 ---------------   ---------------
               Net cash provided by (used in) financing activities                       (93,899)        2,500,000
                                                                                 ---------------   ---------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                    (222,317)        2,500,000
                                                                                 ---------------   ---------------
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                       2,500,000                --
                                                                                 ---------------   ---------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                       $     2,277,683   $     2,500,000
                                                                                 ===============   ===============
Supplemental disclosure of non-cash investing and financing activities:
    Oil and gas properties acquired which were paid for in a
    subsequent period                                                            $       181,069   $            --
                                                                                 ===============   ===============
</TABLE>


                 See accompanying notes to financial statements.

                                      IV-7


<PAGE>

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


(1) Organization and Terms of Partnership Agreement -

         Swift  Energy  Operating   Partners  1995-B,   Ltd.,  a  Texas  limited
partnership (the Partnership),  was formed on December 14, 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)  $499,592 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 178  interest  holders  made total  capital  contributions  of
$2,500,000.

         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-B, 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
                                                     (December 14, 1995)
                                                            through
                                                      December 31, 1995
                                                      -----------------
         <S>                                            <C>
         Acquisition of
           proved properties                            $     369,906

         Development                                               52
                                                        -------------
                                                        $     369,958
                                                        -------------
</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, the  Partnership  acquired  interests in producing oil and gas
properties for $369,906,  which  included  $21,078 of costs incurred by Swift in
the evaluation and acquisition effort, including costs related to properties not
acquired.

         During 1996, the limited  partners'  share of  unamortized  oil and gas
property costs exceeded  their  "ceiling  limitation",  resulting in a valuation
allowance of $17,557.  This amount is 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-B, LTD.
                   NOTED TO FINANCIAL STATEMENTS (CONTINUED)


(4) Related-Party Transactions -

         During  1996,  the  Partnership  paid Swift  $37,500  as a general  and
administrative overhead allowance.

         During 1996, the Partnership  also paid Swift an incentive  amount,  as
defined in the Partnership Agreement,  for services rendered to the Partnership.
Such   amount   totaled   $37,500  in  1996  and  is  included  in  general  and
administrative expenses.

         Effective December 14, 1995, the Partnership entered into a Net Profits
and Overriding Royalty Interest Agreement ("NP/OR  Agreement") with Swift Energy
Pension Partners 1995-B,  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 (December 14, 1995) through December 31, 1995, was $9,888 and $0,
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) form
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) 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.

         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.

(7) Fair Value of Financial Instruments -

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


                                      IV-10


<PAGE>

                   SWIFT ENERGY OPERATING PARTNERS 1995-B, 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-B, 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-B, 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-11


<PAGE>

                  SWIFT ENERGY OPERATING PARTNERS 1995-B, 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-12


                              NET PROFITS AGREEMENT


         This Net Profits  Agreement  (the "Net Profits  Agreement")  is entered
into  effective  this 14th day of December,  1995,  by and between  Swift Energy
Pension Partners 1995-B, Ltd., a Texas limited partnership (hereinafter "Pension
Partnership"), and Swift Energy Operating Partners 1995-B, Ltd., a Texas limited
partnership (hereinafter "Operating Partnership").

                                    RECITALS

         WHEREAS,  Operating  Partnership  has been  formed  for the  purpose of
acquiring  working  interests,  and Pension  Partnership has been formed for the
purpose  of  acquiring  nonoperating   interests,   in  producing  oil  and  gas
properties;

         WHEREAS,  Operating  Partnership and Pension Partnership each desire to
commit capital to acquire various  interests in producing  properties,  so as to
increase the number and diversity of properties in which each  partnership  owns
interests;

         WHEREAS,   Pension  Partnership  desires  that  Operating   Partnership
purchase  interests in producing  properties and thereafter carve out and convey
to Pension Partnership certain nonoperating interests in such properties, namely
Net Profits Interests and Overriding Royalty Interests, as defined herein; and

         WHEREAS,  Operating Partnership and Pension Partnership desire to enter
into this Net Profits Agreement to establish the terms and conditions upon which
such purchases of producing  properties will be made and nonoperating  interests
will be carved out and conveyed;

         NOW,  THEREFORE,  BE IT RESOLVED,  that in  consideration of the mutual
covenants,  agreements,  representations  and warranties herein  contained,  and
other good and valuable consideration,  the receipt and sufficiency of which are
hereby acknowledged, the parties hereto agree as follows:

                                    Article I
                                   Definitions

         As herein used the following words, terms or phrases have the following
meanings:

         Section 1.01.  "Adjusted Fixed Percentage"  means, when the election in
Section  4.04 has been  made by the  Pension  Partnership  to  increase  its Net
Profits  Interest as a result of interim  revenues and there has been compliance
with all of the  provisions of said Section 4.04,  the quotient,  expressed as a
percentage,  obtained  by  dividing  the  total  of (i) the  unexpended  and not
withdrawn  amount of the Allocated  Amount and (ii) the Fixed  Percentage of any
interim  revenues,  net of expenses,  generated by the properties to be burdened
with the  relevant  Net Profits  Interest  since the closing date of purchase of
said properties by the Operating Partnership, by the total of (i) the unexpended
and not withdrawn amount of the Allocated Amount and (ii) the unexpended and not
withdrawn amount of the Committed Amount,  which for purposes of this definition
shall  include  the  portion  of the  Committed  Amount  used  to  purchase  the
properties  to be burdened with the Net Profits  Interest  being  conveyed.  The
Adjusted Fixed Percentage shall replace the Fixed Percentage,  when appropriate,
for all sections of this Net Profits Agreement  (including Section 4.03), except
in Section 1.10, when making determinations of a Net Profits Interest subject to
the election in Section 4.04.

         Section 1.02. "Affiliate" means when used with reference to a specified
Person,  (i)  any  Person  that  directly  or  indirectly  through  one or  more
intermediaries  controls or is controlled by or is under common control with the
specified Person, (ii) any Person that is an officer, director, general partner,
or trustee of, or serves in a similar  capacity  with respect to, the  specified
Person or of which the specified Person is an officer, director, general partner
or trustee,  or with respect to which the  specified  Person serves in a similar
capacity, (iii) any Person that, directly or indirectly, is the beneficial owner
of 10% or more of any class of equity  securities of the specified  Person or of
which the specified Person is directly or indirectly the owner of 10% or more of
any class of equity  securities,  (iv) any member of the immediate family of the
specified  Person or his or her spouse,  and (v) if the  specified  Person is an
officer,  director  or  partner,  any company for which such Person acts in such
capacity.

         Section 1.03.  "Affiliated Entity" means any corporation,  partnership,
joint venture or entity owned, in whole or in part, by the Operating Partnership
and which owns Leases.


<PAGE>


         Section 1.04.  "Allocated  Amount" means that amount of money allocated
by Pension  Partnership in Section 2.02 hereof to the future purchase of the Net
Profits Interests and Overriding  Royalty Interests from Operating  Partnership,
subject to Pension  Partnership's rights of withdrawal and redirection of all or
portions of such amount pursuant to Section 2.05 hereof.

         Section 1.05.  "Committed  Amount" means that amount of money committed
by Operating  Partnership in Section 2.01 hereof to the purchase of Leases under
this Net  Profits  Agreement  and/ or a net profits  agreement  with one or more
Affiliated Entities, subject to Operating Partnership's rights of withdrawal and
redirection of up to thirty percent (30%) of the Committed  Amount under Section
2.04 hereof.

         Section 1.06.  "Consultant" means any one of the independent  petroleum
engineering firms of Golden Engineering,  Inc., R.E. Davis and Associates, Inc.,
Gruy  Engineering  Corporation,  Kahn  and  Associates  or any  other  qualified
independent  petroleum  engineering  firm or independent  geologist or petroleum
engineer that performs the duties of the Consultant described herein.

         Section  1.07.  "Conveyance(s)"  means  those  certain  Net Profits and
Overriding Royalty Interest  Conveyance(s) from Operating Partnership to Pension
Partnership under which Pension  Partnership shall acquire Net Profits Interests
and Overriding Royalty Interests from Operating  Partnership.  There may be more
than one Conveyance to accommodate  successive  acquisitions or purchases of Net
Profits Interests.

         Section 1.08.  "Development Well" means a well drilled as an additional
well to the same reservoir as other producing wells on a lease, or drilled on an
offset lease usually not more than one location away from a well  producing from
the same reservoir or drilled to otherwise develop Proved Undeveloped Reserves.

         Section 1.09. "Excess Operating Costs" at any point in time means, with
respect to a Net Profits  Interest,  an amount  equal to the excess of Operating
Costs over Gross  Proceeds of such Net  Profits  Interest  for each  calculation
period.  Excess  Operating  Costs  shall be reduced by any  revenues  that would
reduce  Operating  Costs  pursuant  to  Section  1.17  hereinbelow  but have not
otherwise reduced such Operating Costs.

         Section 1.10. "Fixed  Percentage"  means, the quotient,  expressed as a
percentage,  obtained by dividing the unexpended and not withdrawn amount of the
Allocated Amount, at the time a Net Profits Interest is assigned by the total of
(i) the unexpended and not withdrawn amount of the Allocated Amount and (ii) the
unexpended and not withdrawn amount of the Committed Amount,  which for purposes
of this  definition  shall include the portion of the  Committed  Amount used to
purchase  the  properties  to be  burdened  by the Net  Profits  Interest  being
conveyed,  each amount being determined at the time such Net Profits Interest is
conveyed.

         Section 1.11.  "Gross Proceeds" means the amounts received by Operating
Partnership from the Sale of Subject Minerals, subject to the following:

                  (a) If any Subject Minerals are Processed before  disposition,
         the amount of the Gross Proceeds for such Subject Minerals shall be the
         Wellhead Value thereof.

                  (b) There  shall be excluded  any amount for Subject  Minerals
         attributable  to nonconsent  operations  conducted  with respect to the
         Operating  Partnership  (or any portion  thereof) as to which Operating
         Partnership  shall be a  nonconsenting  party and which is dedicated to
         the recoupment or reimbursement of costs and expenses of the consenting
         party or parties by the terms of the relevant operating agreement, unit
         agreement,  contract for development or other instrument  providing for
         such nonconsent operations,  provided, Operating Partnership's election
         not to  participate in such  operations is made in conformity  with the
         provisions of Section 8.01 of this Net Profits Agreement.

                  (c) If a controversy or possible  controversy  exists (whether
         by reason of any statute, order, decree, rule, regulation,  litigation,
         contract or otherwise) between Operating  Partnership and any purchaser
         as to the correct  sales price or sales  volume of any Subject  Mineral
         then

                           (i) amounts withheld by the purchaser or deposited by
                  it with an escrow agent shall not be considered to be received
                  by Operating Partnership until actually collected by Operating
                  Partnership, but the amounts received by Operating Partnership
                  shall include any interest,  penalty,  or other amount paid to
                  Operating Partnership in respect thereof;

                           (ii) amounts  received by Operating  Partnership  and
                  promptly  deposited  by it with an escrow  agent  shall not be
                  considered to have been received by Operating Partnership, but
                  all amounts  thereafter paid to Operating  Partnership by such
                  escrow agent shall be considered  to be amounts  received from
                  the sale of Subject Minerals; and


                                       2


<PAGE>


                           (iii) amounts  received by Operating  Partnership and
                  not  deposited in an escrow  account shall be considered to be
                  received for purposes of this definition.

                  (d)  There  shall  be  excluded  any  amount  which  Operating
         Partnership shall receive as a bonus for any Lease or assignment of any
         of  the  Subject  Interests  or  out  of  payments  made  to  Operating
         Partnership in connection with the drilling or deferring of drilling of
         any well on any of the  Subject  Interests  or in  connection  with any
         adjustment of any well and leasehold  equipment upon unitization of any
         of the Subject Interests.

                  (e) There  shall be excluded  any amount for Subject  Minerals
         unavoidably  lost  in the  production  thereof  or  used  by  Operating
         Partnership  in  conformity   with  prudent   practices  for  drilling,
         production and plant operations (including gas injection,  secondary or
         tertiary  recovery,   pressure   maintenance,   repressuring,   cycling
         operations,  plant  fuel or  shrinkage)  conducted  for the  purpose of
         producing  Subject  Minerals  or  producing  from any unit to which the
         Subject  Interests  are  committed,  but  only so long as such  Subject
         Minerals are so used.

                  (f) Except as  provided  in Section  1.11(i)  hereof,  amounts
         received as a loan by Operating Partnership from a purchaser of Subject
         Minerals,  whether with or without interest, shall not be considered to
         be derived from the sale of Subject Minerals, provided that the related
         Sales Contract meets the requirements of Section 7.04 hereof.

                  (g) So long as and to the extent that the same may be required
         by applicable  laws and  regulations  in the case of any Lease from the
         United  States  of  America  included  in the  Subject  Interests,  the
         obligation to pay and the right of Pension  Partnership  to receive the
         proceeds  of oil  produced  from such Lease shall be  suspended  in the
         event that the Secretary of the Interior  suspends such  obligation and
         right  upon  determination  pursuant  to  43  CFR  3103.3-3,  and  such
         suspension  shall apply separately to any zone or portion of such Lease
         segregated for computing government royalties.

                  (h)  Unless  the same  item is  otherwise  treated  as part of
         Operating Costs hereunder,  there shall be deducted from Gross Proceeds
         all  general  property  (ad  valorem),   production  severance,  sales,
         gathering  and  other  taxes  (whether  state,  federal  or  otherwise)
         assessed or levied on or in connection with the Subject Interests,  the
         Net  Profits  Interest,  the  Overriding  Royalty  Interests,   or  the
         production  therefrom  or  equipment  on the Subject  Leases or against
         Operating  Partnership  as owner of the  Subject  Interests  or Pension
         Partnership  as owner of the Net  Profits  Interest  or the  Overriding
         Royalty  Interests,   and  which  taxes  (as  adjusted  or  as  finally
         determined)  are deducted or excluded from proceeds of Sale received by
         Operating  Partnership or paid by Operating  Partnership and, in either
         case, are attributable to the Pension Partnership's proportionate share
         of Subject Minerals.

                  (i) There shall be included in Gross Proceeds amounts received
         by  Operating  Partnership  from a  purchaser  of Subject  Minerals  as
         advance  payments  and  payments  pursuant to  take-or-pay  and similar
         provisions   of  Sales   Contracts   as  and  when  paid  to  Operating
         Partnership.

                  (j) Except as otherwise  provided in this Section 1.11,  there
         shall be included in Gross  Proceeds any amounts  received by Operating
         Partnership for use of the Subject Interests  burdened by a Net Profits
         Interest or Overriding  Royalty Interest without regard to whether such
         Subject Interests have ceased to produce Subject Minerals.

                  (k) All  payments  made to Pension  Partnership  shall be made
         entirely and exclusively out of amounts received from the sale or other
         disposition  of Subject  Minerals as described in  subsections  1.11(a)
         through  (j)  above,  and in no event  shall such  payments  exceed the
         percentages  set forth herein with respect to the Net Profits  Interest
         and the Overriding Royalty Interests.

         Section  1.12.  "Leases"  means all oil, gas and other  mineral  leases
acquired by Operating  Partnership under this Net Profits Agreement and from out
of which the Net Profits Interests and the Overriding Royalty Interests shall be
conveyed to Pension  Partnership  under and pursuant to the Conveyances.  To the
extent that Operating  Partnership shall also acquire mineral fee interest(s) in
any  acquisition(s),  the term  "Leases"  shall  include  such  mineral  fees or
interests,  but "Leases" shall not include any nonoperating interest(s) acquired
by Operating Partnership.

         Section 1.13.  "Managing  General  Partner" means the managing  general
partner of Operating Partnership.


                                       3


<PAGE>


         Section 1.14.  "Net  Proceeds" for any period means the excess of Gross
Proceeds received by or for the account of Operating Partnership attributable to
the Subject Interests burdened by a Net Profits Interest during such period over
the  sum of  (a)  Operating  Costs  paid  by or for  the  account  of  Operating
Partnership  attributable to the Subject Interests  burdened by such Net Profits
Interest  during such period and (b)  cumulative  unrecovered  Excess  Operating
Costs as of the end of the  immediately  preceding  period  attributable  to the
Subject Interests burdened by such Net Profits Interest.

         Section 1.15.  "Net Profits  Interest"  means a  nonoperating  interest
carved out of the  working  interest  or a mineral  fee  interest  purchased  by
Operating  Partnership  in the Leases  specified  by the  Operating  Partnership
insofar as such Leases  cover the Net  Profits  Depth and insofar as such Leases
cover Net Profits Surface Acreage and pursuant to which the Pension  Partnership
will be entitled to the Fixed Percentage share of the Net Proceeds  attributable
to Subject Minerals produced from the Net Profits Depth.

         Section 1.16.  "Non-Affiliate"  means, as to the party  specified,  any
Person who is not an Affiliate of such party.

         Section 1.17.  "Operating Costs" means, all expenditures made and costs
incurred and which are attributable to the Subject  Interests in connection with
the operation and maintenance of Leases designated by the Operating  Partnership
in which Pension Partnership owns nonoperating  interests and the production and
marketing of hydrocarbons therefrom, including without limitation: (i) all costs
of lifting  and  producing  hydrocarbons,  including  all costs of labor,  fuel,
repair, hauling,  materials,  supplies,  utility charges,  supervisory fees, and
other costs incident  thereto;  (ii) unless the same items are otherwise paid by
virtue of being excluded from Gross Proceeds, all general property (ad valorem),
production severance,  sales, gathering, and other taxes (whether state, federal
or  otherwise);  (iii)  insurance and casualty loss  expenses;  (iv) expenses of
recompleting,  equipping, reworking, and other remedial servicing operations, as
well as plugging and abandoning  wells and including all costs  associated  with
development,  as well as all costs of identifying and analyzing the need for and
all costs of undertaking  said  expenditures  and capital  items;  (v) interest,
commitment  fees  and  other   financing   charges  and  expenses  of  Operating
Partnership's  borrowings  associated with these operations;  (vi) to the extent
such costs and  expenditures  do not relate to or arise out of costs  associated
with  purchasing  or acquiring the Leases,  the costs of processing  facilities,
pipelines,  gas sales facilities,  secondary or tertiary recovery operations and
other procedures and facilities necessary to produce efficiently the reserves of
oil and gas from the Leases;  (vii) delay rentals,  shut-in well  payments,  and
other lease maintenance payments; (viii) any other compensation or reimbursement
made to operators or others for services rendered in conducting such operations,
including  compensation or reimbursement paid to the Managing General Partner or
its Affiliates;  (ix) all costs incurred by operators and other working interest
owners to market or to transport  Subject  Minerals to the point of sale thereof
or charged by  third-party  marketers or  transporters,  including  the Managing
General Partner or its Affiliates, to transport Subject Minerals off the Leases;
and (x) all other costs and expenses  incurred and which are attributable to the
Subject Interests in connection with the operation,  maintenance and development
of the Leases and the  production of  hydrocarbons  therefrom.  Operating  Costs
shall be  reduced  by (i) any  revenues  generated  directly  or  indirectly  by
equipment  located on or below Net Profits  Surface  Acreage or related right of
way acreage and  directly or  indirectly  related to the  production  of Subject
Minerals from Net Profits  Depth,  (ii) any fees received for  operations on the
Net Profits Surface  Acreage not related to the production of Subject  Minerals,
and (iii) any funds  received in the form of or  attributable  to the payment of
interest on Sales  proceeds for Subject  Minerals  held in suspense by any third
party,  which Sales proceeds relate to Subject  Minerals  produced and sold from
the Net Profits Depth. Operating Costs shall not include any amounts included in
the determination of the Property Acquisition Cost of any Lease.

         Section  1.18.  "Overriding  Royalty  Depth"  means (i) with respect to
acreage  within each of the Leases but outside the Net Profits  Surface  Acreage
(as defined in Section 4.02.c(ii)), all depths, and (ii) with respect to the Net
Profits  Surface  Acreage,  those depths not included in the  definition  of Net
Profits Depth (as defined in Section  4.02(c)(i)).  The Overriding Royalty Depth
as to each of the  Subject  Interests  in the Leases  shall be  determined  by a
Consultant  based upon  information  provided to the Consultant by the Operating
Partnership or the Pension Partnership.

         Section 1.19.  "Overriding  Royalty  Interest(s)"  means the fractional
interests  delineated in Section 5.01 hereof in the Gross Proceeds  derived from
the sale of Subject  Minerals from each of the Leases  burdened by a Net Profits
Interest  insofar  as each  such  Lease  covers  the  Overriding  Royalty  Depth
(including the Overriding  Royalty Depth as it underlies the Net Profits Surface
Acreage)  or  insofar  as each such  Lease  covers  Overriding  Royalty  Surface
Acreage.

         Section  1.20.  "Overriding  Royalty  Surface  Acreage"  means  all the
surface  acreage  of  each  of the  Leases,  although  to the  extent  that  the
Overriding  Royalty Surface Acreage is coextensive  with the Net Profits Surface
Acreage,  it is understood that depth  distinctions are made herein with respect
to the nonoperating interests attaching thereto.


                                       4


<PAGE>



         Section 1.21. "Person" means any individual, corporation,  partnership,
trust, estate or other entity or organization.

         Section 1.22.  "Prime  Interest  Rate" means the average  highest daily
prime rate stated in the "Money Rates" column of the Wall Street Journal for the
90-day period  preceding  the date as of which the Prime  Interest Rate is to be
determined, provided that the interest rate used shall not be less than 10%.

         Section 1.23.  "Process" or "Processing" means to manufacture,  refine,
market,  compress  or  transport  Subject  Minerals  in a manner  which does not
constitute well operations.

         Section  1.24.  "Property  Acquisition  Cost"  means the amount paid by
Operating  Partnership  to  identify,  analyze and  purchase one or more Subject
Interests,  and shall  include,  in addition to the price actually paid for such
Subject  Interests,  bonuses and all  expenses  relating to the  acquisition  of
Subject Interests. The expenses relating to the acquisition of Subject Interests
shall include,  but not be limited to: (i) title insurance and title examination
costs, brokers' commissions,  finders' fees, escrow fees, filing fees, recording
costs,  and  transfer  taxes,  if  any;  (ii)  taxes  paid  in  connection  with
acquisition of the Subject Interests, including, but not limited to, ad valorem,
real  estate,  personal  property  and  excise  taxes  paid;  (iii)  geological,
geophysical,  seismic, land, engineering,  drafting, accounting, auditing, legal
and other costs  incurred in  connection  with the  property  transaction;  (iv)
Development  Costs and Secondary or Tertiary  recovery  costs  undertaken on the
property  by  the  Operating  Partnership  prior  to  creation  of  Nonoperating
Interests  burdening  such  property;  and (v) such  portion of the  reasonable,
necessary and actual  expenses  incurred by the Managing  General  Partner,  its
Affiliates or Operating Partnership not more than thirty-six months prior to the
property  transaction  for  geological,  geophysical,  seismic,  land,  nominee,
engineering, drafting, accounting, auditing, legal or like services, Development
Costs,  and  Secondary or Tertiary  recovery  costs  obtained or provided by the
Managing  General  Partner,  its Affiliates or Operating  Partnership  which are
allocated to the Subject Interests in accordance with accepted industry practice
normally employed by the Managing General Partner and its Affiliates,  including
the costs of funds used for any of these purposes,  inclusive of interest,  loan
commitment  fees and  other  financing  fees and  charges  for such  funds.  The
Property  Acquisition Cost for a particular  Subject Interest shall also include
all reasonable,  necessary and actual expenses  incurred by the Managing General
Partner,  its Affiliates or Operating  Partnership for the services listed above
in connection with the evaluation of properties which, for whatever reasons, are
not  subsequently  purchased by Operating  Partnership,  and which  expenses are
allocated to that Subject Interest. If it is determined on or before the date of
acquisition  of a Producing  Property  that  Development  Costs or  Secondary or
Tertiary Recovery Operations should be undertaken on that property, and both the
conducting of such operations and the Managing General Partner's estimate of the
costs of those operations are approved by the Consultant on or before such date,
then the costs of such  operations  shall be classified as Property  Acquisition
Costs.

         Section 1.25.  "Proved  Reserves" shall mean those  quantities of crude
oil,  natural gas, and natural gas liquids which,  upon analysis of geologic and
engineering  data,  appear with  reasonable  certainty to be  recoverable in the
future from known oil and gas reservoirs  under existing  economic and operating
conditions. Proved Reserves are limited to those quantities of oil and gas which
can be reasonably expected to be recoverable  commercially at current prices and
costs,  under  existing  regulatory  practices  and with  existing  conventional
equipment and operating  methods.  Depending  upon their status of  development,
such Proved Reserves are subdivided into the following classifications:

                  (i) Proved  Developed  Reserves.  These are crude oil, natural
         gas and  natural  gas  liquids  reserves  which can be  expected  to be
         recovered through existing wells with existing  equipment and operating
         methods. This classification includes:

                           (A) Proved Developed  Producing  Reserves.  These are
                  Proved  Developed  Reserves  which are expected to be produced
                  from existing completion  intervals now open for production in
                  existing wells; and

                           (B) Proved Developed Nonproducing Reserves. These are
                  Proved  Developed  Reserves  which exist  behind the casing of
                  existing wells, or in minor depths below the present bottom of
                  such wells,  which are expected to be produced  through  these
                  wells in the predictable future, where the cost of making such
                  oil and gas  available  for  production  should be  relatively
                  small compared to the cost of a new well.

         Additional oil and gas expected to be obtained  through the application
         of  fluid   injection  or  other  improved   recovery   techniques  for
         supplementing  the natural  forces and  mechanisms of primary  recovery
         shall be included as Proved Developed  Reserves only after testing by a
         pilot  project  or after the  operation  of an  installed  program  has
         confirmed through production  responses that increased recovery will be
         achieved.


                                       5


<PAGE>


                  (ii) Proved  Undeveloped  Reserves.  These are Proved Reserves
         which are expected to be recovered from new wells on undrilled acreage,
         or from existing wells where relatively major expenditures are required
         for  recompletion.  Reserves on undrilled  acreage are limited to those
         drilling units offsetting productive units, which are virtually certain
         of production  when drilled.  Proved Reserves for other undrilled units
         can be claimed only where it can be  demonstrated  with  certainty that
         there  is  continuity  of  production  from  the  existing   productive
         formation.  Estimates  for Proved  Undeveloped  Reserves do not include
         estimates  relating to any acreage  for which an  application  of fluid
         injection or other improved recovery technique is contemplated,  unless
         such techniques have been proved  effective by actual tests in the area
         in the same reservoir.

         Section 1.26. "Purchase Percentage" means the quotient,  expressed as a
percentage,  obtained by dividing the then-unused  and not withdrawn  amounts of
the  Committed  Amount by the  total of (i) the  then-unused  and not  withdrawn
amounts of the  Committed  Amount  and (ii) the  then-unused  and not  withdrawn
amounts of the Allocated Amount.

         Section 1.27.  "Royalty Owner" means Pension  Partnership while it owns
an interest in the Net Profits Interest or the Overriding Royalty Interests, and
any other person or persons who  subsequently  acquire legal title to all or any
portion of the Net Profits Interest or the Overriding Royalty Interests.

         Section 1.28.  "Sale" includes sales, exchanges and other dispositions
 for value.

         Section 1.29.  "Sales Contracts" means all contracts and agreements for
the offer or sale of, or  commitment to offer or sell, or right of first refusal
to purchase, Subject Minerals.

         Section  1.30.  "Subject  Interests"  means each kind and  character of
right,  title,  claim or interest  (subject to those  interests  excluded  under
Section 2.04 hereof) which  Operating  Partnership  has in the Leases or, as the
case may be, the Leases  insofar as they cover  variously,  (i) the Net  Profits
Depth, (ii) the Net Profits Surface Acreage, (iii) the Overriding Royalty Depth,
or (iv) the Overriding Royalty Surface Acreage,  and the unitization and pooling
agreements  and the units  created  thereby which are described in the documents
under which  Operating  Partnership  acquires  the Leases,  whether  such right,
title,  claim or interest be under and by virtue of a Lease,  a  unitization  or
pooling  agreement,  a unitization or pooling order, an operating  agreement,  a
division  order, a transfer  order or any other type of contract,  conveyance or
instrument  or under  any  other  type of claim or  title,  legal or  equitable,
recorded or unrecorded,  even though the  assignor's or Operating  Partnership's
interests be incorrectly or incompletely  described in, or a description thereof
be  omitted  from  such  documents,  all as the same  shall be  enlarged  by the
discharge of any payments out of  production or by the removal of any charges or
encumbrances  to which any of the same are subject and any and all  renewals and
extensions of any of the same; provided,  however,  that Subject Interests shall
never include any form of nonoperating  mineral  interests,  royalty  interests,
overriding  royalty interests,  or any other types of nonoperating  interests of
Operating  Partnership,  but Subject Interests may include mineral fee interests
acquired by Operating  Partnership on the date upon which Operating  Partnership
acquires  Subject  Interests in the Leases,  provided such mineral fee interests
are not nonoperating in nature.

         Section 1.31.  "Subject Minerals" means all oil, gas and other minerals
(whether similar or dissimilar) in and under and produced,  saved and sold from,
and which shall accrue and be  attributable  to, the Subject  Interests from and
after the date upon which Operating  Partnership  acquires Subject  Interests in
the Leases.

         Section 1.32.  "Wellhead Value" means the amount for which such Subject
Minerals  are sold less a charge for the  Processing  which occurs prior to such
sale equal to the sum of (A) any Processing charges  attributable to the Subject
Minerals paid to Non-Affiliates and (B) the expenditures  incurred  attributable
to the Subject Minerals in Processing such Subject Minerals;  provided, however,
that in no event shall the expenses of Operating  Partnership and its Affiliates
in such Processing  exceed the costs which third parties charge in the same area
for rendering comparable services.

                                   Article II
                  Partnerships' Committed and Allocated Amounts

         Section  2.01.  Operating  Partnership   Committed  Amount.   Operating
Partnership  agrees  that it shall make  available  for the  purchase of Subject
Interests in Leases in accordance  with the terms of this Net Profits  Agreement
the sum of  $2,500,000.00,  which shall be the  initial  Committed  Amount.  The
Committed  Amount  may be  reduced  from time to time  after the date  hereof in
accordance  with  Section  2.04  hereof  and shall be reduced  as  expended  for
interests  in  Properties  pursuant to this Net Profits  Agreement  but shall be
increased by Net Profits  Interests  sales  proceeds  received  from the Pension
Partnership.


                                       6


<PAGE>


         Section 2.02. Pension Partnership Allocated Amount. Pension Partnership
agrees that it shall make available for the purchase of  nonoperating  interests
in Leases from Operating  Partnership  in accordance  with the terms of this Net
Profits Agreement the sum of $2,866,912.00, which shall be the initial Allocated
Amount.  The  Allocated  Amount may be reduced  from time to time after the date
hereof in  accordance  with Section 2.05 hereof and shall be reduced as expended
for interests in Properties pursuant to this Net Profits Agreement.

         Section 2.03.  Other Net Profits  Agreements.  Pension  Partnership may
enter into other Net Profits  Agreements with partnerships  other than Operating
Partnership  managed by the Managing  General  Partner,  on or after the date of
this Net  Profits  Agreement,  and may  reserve  any  portion  of its  funds for
commitment to such other agreements.  Operating Partnership may enter into other
Net Profits Agreements with partnerships other than Pension  Partnership managed
by the Managing General Partner, but only subject to the following conditions:

                  a.  Operating  Partnership  must enter into and  execute  such
other agreements and make its designation of any committed amounts thereunder on
the  date of this  Net  Profits  Agreement,  and  failing  which  execution  and
designation,  Operating  Partnership  shall not be  permitted  to enter into any
other Net Profits Agreement; and

                  b. Operating Partnership must collectively  contribute to this
Net Profits  Agreement and such other  agreements all of its funds available for
the purchase of Leases as of such execution date.

         Section 2.04. Reduction of Committed Amount.  Operating Partnership may
reduce the Committed Amount under the following circumstances:

                  a. After having provided notice to the Pension  Partnership of
such  reduction,  an amount equal to up to thirty  percent  (30%) of the initial
Committed  Amount  (as set forth in Section  2.01  above)  may be  withdrawn  by
Operating  Partnership for the purchase of Subject Interests in Leases which are
not suitable for  acquisition  hereunder  because the Managing  General  Partner
anticipates that when taken together with interests in other properties  subject
to the Net Profits Agreement,  material drilling or development  activities will
be required in connection with such Leases.  The determination that a Lease will
require material drilling or development activities will be made by the Managing
General Partner in its sole discretion.

                  b. If  Pension  Partnership  withdraws  some  fraction  of the
Allocated  Amount in the manner  permitted by Section 2.05.a  hereof,  Operating
Partnership  may  withdraw an equal  fraction  of the  Committed  Amount,  which
reduction shall not diminish the amount of the reduction  permitted by paragraph
a. above.

         Section  2.05.  Reduction of Allocated  Amount.  After having  provided
notice to the Operating  Partnership of such reduction,  Pension Partnership may
reduce the  Allocated  Amount  under the  following  circumstances  and with the
following exceptions:

                  a. From the date Producing  Properties are first acquired that
are subject to this Net Profits  Agreement  until the first  anniversary  of the
date thereof,  Pension Partnership shall be entitled at any time to withdraw all
or  any  portion  of  the  Allocated  Amount  for  use  in  the  acquisition  of
nonoperating interests from Persons other than Operating Partnership.

                  b. From the end of the period  specified in paragraph a. above
until that date which is eighteen  (18) months from the date of this Net Profits
Agreement,  Pension  Partnership  shall have no right to withdraw any portion of
the Allocated Amount.

                  c. If by the end of the period specified in paragraph b. above
Operating  Partnership has not (i) assigned to Pension Partnership  nonoperating
interests  and/or (ii) provided notice to the Pension  Partnership  informing it
that  Leases  have been  acquired  and/or  are being  acquired  that will be the
subject of a Net Profits  Interest  within a  reasonable  period of time,  which
collectively will constitute sufficient  nonoperating  interests to cause all of
the  Allocated  Amount  to be  expended,  then  the  unexpended  balance  of the
Allocated Amount shall no longer be subject to this Net Profits Agreement.

                  d. If Operating  Partnership  withdraws  some  fraction of the
Committed Amount in the manner  permitted by Section 2.04.a above,  then Pension
Partnership  shall be entitled to  withdraw an equal  fraction of the  Allocated
Amount.  Such withdrawal shall be made within thirty (30) days of the withdrawal
by Operating Partnership.


                                       7


<PAGE>


                                   Article III
                Identification and Purchase of Subject Interests

         Section 3.01. Identification of Leases. Promptly after the date of this
Net Profits Agreement,  the Managing General Partner shall begin to identify and
analyze  Leases  suitable for purchase by Operating  Partnership  and from which
nonoperating  interests  suitably  may be carved  out and  conveyed  to  Pension
Partnership.  Suitable  Leases  shall be Leases:  (i) from which there is either
current oil and/or gas  production  in commercial  quantities,  or upon which is
located a well or wells  capable  of such  production  but which is  shut-in  or
otherwise not producing  for reasons  found  acceptable to the Managing  General
Partner; (ii) which are located in the continental United States,  including all
state and federal  waters,  or in Canada;  and (iii) which,  when taken together
with interests in other properties subject to the Net Profits Agreement, are not
anticipated  by the Managing  General  Partner to require  material  drilling or
development activities.

         Section  3.02.  Purchase of Leases.  The  Operating  Partnership  shall
purchase suitable Leases.  Such Leases may be purchased in whole or in part from
either the Managing  General Partner or its Affiliates or  Non-Affiliated  third
parties. The Operating Partnership shall acquire only the Purchase Percentage of
any  Leases to be  acquired  more than  thirty  (30) days  prior to the time the
Operating  Partnership  intends to assign a Net Profits Interest  burdening such
Leases. At such time as Operating  Partnership  intends to create and sell a Net
Profits Interest to Pension Partnership, it shall purchase additional Leases, or
additional  portions  of Leases it  already  holds,  from the  Managing  General
Partner,  its  Affiliates,  or  Non-Affiliated  third parties.  Payment for such
Leases, or portions of Leases,  shall be made in a manner reasonably  acceptable
to the seller.

                                   Article IV
                 Creation and Conveyance of Net Profits Interest

         Section  4.01.  Operating  Partnership's  Obligation  to Carve  Out and
Convey Net  Profits  Interests;  Notice.  From time to time during the period in
which Operating Partnership is acquiring Subject Interests in Leases,  Operating
Partnership  shall  carve out of such  Subject  Interests  and convey to Pension
Partnership  Net  Profits  Interests  burdening  such  Leases.  Each Net Profits
Interest may burden more than one Lease.  Each Net Profits Interest shall burden
all Leases acquired by Operating  Partnership  using funds committed to this Net
Profits Agreement which were acquired prior to the date of assignment to Pension
Partnership, which are not otherwise excluded from this Net Profits Agreement by
virtue of being subject to material  drilling and  development  activities,  and
which are not subject to previously  conveyed Net Profits Interests.  The number
of Net Profits Interests to be conveyed to Pension Partnership  pursuant to this
Net Profits  Agreement and the time or times at which such Net Profits Interests
are to be conveyed  shall be  determined  by Operating  Partnership  in its sole
discretion. The Operating Partnership shall provide the Pension Partnership with
notice of an  assignment  of a Net Profits  Interest at least two business  days
prior to such assignment.

         Section 4.02.  Description  of Net Profits  Interest.  Each Net Profits
Interest   conveyed   to   Pension   Partnership   shall   have  the   following
characteristics:

         a.  Percentage  Size.  Except as otherwise  modified by Section 4.04 or
4.05,  each Net Profits  Interest  shall be in a percentage  amount equal to the
Fixed Percentage as determined at the time of assignment.

         b. Amount  Payable.  The dollar  amount  payable under each Net Profits
Interest for any period shall be equal to the Fixed  Percentage of Net Proceeds,
but in no event shall exceed gross income from the Property.

         c. Depths and Acreage Burdened.  Each Net Profits Interest shall attach
to the  burdened  Leases  only  insofar  as such  Leases  cover  both the depths
described in  subparagraph  i. below (the "Net  Profits  Depth") and the acreage
described in subparagraph ii. below (the "Net Profits Surface Acreage"):

                  i. The Net  Profits  Depth  with  respect  to a  specific  Net
         Profits  Interest  shall be those  depths  underlying  the Net  Profits
         Surface  Acreage in the burdened Leases downward from one hundred (100)
         feet above the top of the  reservoir(s)  or  formation(s)  evaluated as
         containing  Proved  Reserves,  on the date the Net Profits  Interest is
         created,  for the Subject  Interests in the Leases to one hundred (100)
         feet  below  the  base of such  reservoir(s)  or  formation(s),  or the
         stratigraphic  equivalent(s) of such depth(s);  provided, however, that
         should the  Subject  Interests  in the Leases be limited to an interval
         less  than that  designated  herein,  the Net  Profits  Depth  shall be
         limited to such lesser  interval.  It is understood that there could be
         more than one depth in a well or on a lease which meet this definition.
         The Net Profits Depth as to each of the Subject Interests in the Leases
         shall be determined by the Consultant based upon  information  provided
         to the Consultant by Operating  Partnership or Pension Partnership.  In
         the event of any question  concerning  reservoir(s)  or formation(s) as
         above mentioned,  determinations  made by the governmental  body having
         jurisdiction  over the production of oil and gas in the state concerned
         (or,  in the  case of  federal  lands,  the  governmental  body  having
         jurisdiction  over oil and gas  production  from such  lands)  shall be
         given due weight by the Consultant.


                                       8


<PAGE>


                  ii. The Net Profits Surface Acreage with respect to a specific
         Net  Profits  Interest  shall be that  surface  acreage  of each of the
         burdened Leases for the Subject Interests,  on the date the Net Profits
         Interest is created,  which is  included in any  production  or spacing
         unit filed with or designated by the  governmental  agency or authority
         of the state  concerned  having  jurisdiction of oil and gas production
         or, if federal lands, the federal body or agency having jurisdiction of
         oil  and gas  production  from  federal  lands  or,  if  included  in a
         voluntarily pooled unit for production purposes, the surface acreage of
         the Leases included within that pooled unit,  plus, in any of the above
         cases, an additional  amount of surface acreage in all directions equal
         to the  equivalent  of one  spacing  unit  from all  boundaries  of the
         production  unit,  spaced unit or voluntarily  pooled unit, as the case
         may be,  provided,  however,  that there  shall be  excluded  from such
         surface  acreage those  production  units,  spaced units or voluntarily
         pooled  units  no  portion  of  which  overlies  that  subsurface  area
         containing   Proved  Reserves.   Should  there  not  be  an  applicable
         production unit, spaced unit or pooled unit as above contemplated,  the
         Net Profits Surface Acreage shall be the surface acreage which overlies
         that subsurface area containing  Proved Reserves for the existing well,
         all as determined by the Consultant based upon information  provided by
         Operating Partnership or Pension Partnership.

In determining  the Net Profits Depth and the Net Profits  Surface  Acreage of a
Subject  Interest at the date of the creation of the Net Profits  Interest,  the
Operating  Partnership  and the  Consultant  shall be  entitled to rely upon the
determination  of the Consultant at the time such Subject  Interest was acquired
by the Operating  Partnership or Managing  General Partner;  provided,  however,
that (i) if any material capital  expenditures  relating to the Subject Interest
have been undertaken  since the acquisition or are projected and included within
Property Acquisition Costs, or (ii) in the judgment of the Consultant,  material
changes have occurred since the acquisition,  the Consultant  shall  redetermine
the Net Profits Depth and Net Profits Surface Acreage.

         Section 4.03.  Payment for Net Profits Interest and Overriding  Royalty
Interests.  At the  time  the  Operating  Partnership  assigns  to  the  Pension
Partnership  a Net  Profits  Interest  and  the  associated  Overriding  Royalty
Interests,   the  Pension  Partnership  shall  pay  in  cash  to  the  Operating
Partnership the Fixed Percentage of the Property Acquisition Costs as reduced by
any  interim  revenues,  less  related  expenses,   received  by  the  Operating
Partnership prior to the assignment of the Net Profits Interest. Notwithstanding
anything to the contrary  hereinabove,  if a Subject  Interest or a nonoperating
interest  has been held by an  Operating  Partnership  for more than nine months
prior to the transfer by the Operating  Partnership of a  nonoperating  interest
carved out of such  Subject  Interest  or a  nonoperating  interest  held by the
Operating Partnership, then the Property Acquisition Cost of such interest shall
be the  lesser of the  Property  Acquisition  Costs as  reduced  by any  interim
revenues,  less related  expenses,  or the fair market value of such interest as
determined  by  an  independent   expert,   i.e.,  a  person  with  no  material
relationship  to the Managing  General  Partner or its  Affiliates who is in the
business of rendering  opinions  regarding  the value of oil and gas  properties
based upon the  evaluation of all pertinent  economic,  financial,  geologic and
engineering  information  available  to  the  Managing  General  Partner  or its
Affiliates.

         Section  4.04.  Election  to  Increase  Net  Profits  Interest.  If the
Property  Acquisition  Cost for any Net Profits Interest will be reduced because
of net revenues generated by some or all of the properties to be burdened by the
Net Profits  Interest  prior to the carve out  pursuant to Section  4.01 herein,
then the Pension  Partnership may elect to increase its Net Profits  Interest in
such group of properties being conveyed by an amount proportionally equal to the
reduced  purchase  price.  Such election may be made by providing  notice to the
Operating  Partnership  within  twenty-four  hours of  receiving  notice  of the
Operating  Partnership's notice of intended assignment pursuant to Section 4.01.
In no event  shall the  Operating  Partnership  be  required  to convey  any Net
Profits  Interest that is greater than ninety percent  (90%).  If an election is
made  pursuant to this Section  4.04,  then the  calculation  of the Net Profits
Interest  and  Overriding  Royalty  Interests  shall be made as provided  herein
except that the Adjusted Fixed Percentage shall replace the Fixed Percentage.

         Section  4.05.  Final Gross Up  Election.  After notice of and prior to
creation of a Net Profits  Interest by the  Operating  Partnership,  the Pension
Partnership  may notify the  Operating  Partnership  of its  election  to make a
greater cash payment for the Net Profits Interest and receive a  correspondingly
larger Net Profits Interest.  This "Final Gross Up Election" may be made subject
to the  following  requirements:  (i) the  Operating  Partnership  shall  not be
required to convey a Net Profits  Interest  that is greater than ninety  percent
(90%);  (ii) the  Pension  Partnership  may only  make  this  election  when the
Managing General Partner  determines in its sole discretion that the Net Profits
Interest  intended to be subject to this  election will be the final Net Profits
Interest  acquired under this Net Profits  Agreement;  and (iii) the increase in
purchase  price  resulting  from this election can not be an amount in excess of
fifteen percent (15%) of Pension  Partnership's  initial Allocated  Amount.  For
purposes of calculating the Fixed Percentage or the Adjusted Fixed Percentage of
the Net Profits Interest and Overriding  Royalty  Interests,  the amount of cash
associated  with  the  Final  Gross  Up  Election  shall  be  added  to  Pension
Partnership's  Allocated  Amount (for purposes of the numerator and denominator)
in Section 1.04 and Section 1.01.


                                       9


<PAGE>


                                    Article V
             Creation and Conveyance Of Overriding Royalty Interests

         Section 5.01.  Overriding Royalty Interest Defined.  Whenever Operating
Partnership  conveys a Net Profits  Interest to Pension  Partnership,  Operating
Partnership shall, in addition to the transfer to Pension Partnership of the Net
Profits  Interest as  contemplated  and provided for above,  convey unto Pension
Partnership  Overriding  Royalty  Interests in the Subject  Interests insofar as
Subject  Interests  and the Leases cover the  Overriding  Royalty  Depth and the
Overriding Royalty Surface Acreage.  The Overriding Royalty Interests of Pension
Partnership shall be applicable to Gross Proceeds attributable to the production
of Subject  Minerals from either the Overriding  Royalty Depth or the Overriding
Royalty Surface Acreage and such Overriding Royalty Interests shall not bear any
portion of  Operating  Costs.  The  Overriding  Royalty  Interest  shall be in a
percentage amount equal to the following:

                  (a)  Before  Payout.  Until such time as one  hundred  percent
         (100%) of the development and operating costs incurred to establish and
         maintain production from the Overriding Royalty Depth or the Overriding
         Royalty Surface Acreage and  attributable to the Subject  Interests are
         recovered  by the party  paying  such  costs,  the  Overriding  Royalty
         Interest shall equal that percentage derived by (i) deducting all lease
         burdens  filed of record in the county or parish on the date  Operating
         Partnership  acquires the Subject Interests (expressed as a percentage)
         as  to  such  depth  or  surface   acreage   (not   including   Pension
         Partnership's Overriding Royalty Interest) from twenty-two and one-half
         percent (22.5%),  (ii) multiplying the difference obtained by the Fixed
         Percentage,  and (iii)  multiplying  such  resultant  percentage by the
         percentage amount of working interest owned by Operating Partnership in
         that particular Lease. By way of example,  assume Operating Partnership
         owns sixty percent (60%) of the working  interest in a Subject Interest
         at the relevant depth or as to the relevant surface acreage, assume the
         Fixed  Percentage  equals  fifty  percent  (50%)  and  that  the  Fixed
         Percentage  attaches  to the  Operating  Partnership's  entire  working
         interest  in the Lease,  and assume  further  that the  existing  lease
         burdens are only mineral owners' royalty of twelve and one-half percent
         (12.5%),  then in such event the Overriding Royalty Interest of Pension
         Partnership shall equal three percent (3%). That is to say, ten percent
         (10%) (the percent by which  existing  lease burdens are less than 22%)
         multiplied by fifty percent (50%) (the Fixed Percentage), multiplied by
         sixty percent (60%) (the Operating  Partnership's working interest). It
         is understood,  however,  and agreed that should existing lease burdens
         (not including Pension Partnership's Overriding Royalty Interest) equal
         or exceed  twenty-two  and one-half  percent  (22.5%),  the  Overriding
         Royalty Interest before cost recoupment will be zero.

                  (b)  After  Payout.  At that  point in time  when one  hundred
         percent  (100%) of the  development  and  operating  costs  expended to
         establish and maintain  production  from the  Overriding  Royalty Depth
         and/or the  Overriding  Royalty  Surface  Acreage are  recovered by the
         party  paying  such  costs,   then  the  Overriding   Royalty  Interest
         determined under Section 5.01(a) above shall  automatically be adjusted
         to an  Overriding  Royalty  Interest  equal to (i) twelve and  one-half
         percent  (12.5%) of 8/8ths,  (ii)  multiplied by the Fixed  Percentage,
         then (iii)  multiplied by the percentage  working interest of Operating
         Partnership  in that Lease.  That is to say, if it is assumed as in the
         example above that  Operating  Partnership  owns sixty percent (60%) of
         the working  interest  which is fully subject to Pension  Partnership's
         Net Profits Interest, and if it is assumed that the Fixed Percentage is
         fifty percent  (50%),  then Pension  Partnership's  Overriding  Royalty
         Interest converts to three and  three-quarters  percent (3.75%),  i.e.,
         twelve  and  one-half  percent  (12.5%) of 8/8ths  multiplied  by fifty
         percent (50%) (the Fixed Percentage)  multiplied by sixty percent (60%)
         (the Operating Partnership's working interest).

         The resultant  Overriding Royalty Interest  calculated under (a) or (b)
above shall be reduced or increased proportionately to reflect any sliding scale
or reversionary  overriding  royalty,  working interest or similar  arrangements
contained in the Leases or Subject  Interests  covering the  Overriding  Royalty
Depth or Overriding  Royalty  Surface Acreage or contained in any other document
as to which such Leases or Subject  Interests are made subject as of the date of
acquisition.

         Section 5.02. Payment of Overriding  Royalty Interests.  The Overriding
Royalty Interests of Pension  Partnership  shall be payable  separately from the
Net Profits  Interests owned by Pension  Partnership.  Further,  such Overriding
Royalty  Interests  shall be payable on a well-by-well  basis (and recoupment of
costs as above provided  shall be determined on a well-by-well  basis) and shall
not be aggregated in any manner by Operating  Partnership for payment  purposes.
Further,  should Operating Partnership enter into a farmout agreement or similar
agreement with a Non-Affiliate  relating to the Overriding  Royalty Depth and/or
the Overriding Royalty Surface Acreage, or should Operating  Partnership acquire
an interest in the Overriding  Royalty Depth and/or  Overriding  Royalty Surface
Acreage which is at the date of acquisition burdened by a farmout agreement or a
similar  instrument with a Non-Affiliate,  which farmout agreement or instrument
therein  specifies a definition  of cost  recoupment  or "payout"  applicable to
establishing and maintaining production from the Overriding Royalty Depth or the
Overriding  Royalty  Surface  Acreage,  then the  definition  of "payout" or the
concept of cost recoupment utilized in such third-party  agreement shall prevail
for purposes of  determining  when the  provisions  of Sections  5.01(a) and (b)
above and this Section 5.02 apply.


                                       10


<PAGE>


         Section 5.03. Payment of Taxes. Overriding Royalty Interests shall bear
their  proportionate  share of all ad valorem,  production  severance and excise
taxes  applicable  to such  interests  and any  treatment  fees or other fees or
expenses of whatever  nature  necessary  or  appropriate  in the judgment of the
operator of the Leases to prepare the Subject Minerals  produced from such depth
or surface acreage for sale and actually to market such Subject Minerals.

                                   Article VI
                 Form Of Conveyance Of Net Profits Interests And
                          Overriding Royalty Interests

         Section  6.01.  Conveyances.  At the  point(s)  in time when  Operating
Partnership  has  acquired  Subject  Interests in Leases and desires to sell and
convey to Pension  Partnership  a Net Profits  Interest and  Overriding  Royalty
Interests in such Subject  Interests,  Operating  Partnership  shall execute and
deliver unto Pension Partnership a form of conveyance denominated a "Net Profits
and  Overriding  Royalty  Interest  Conveyance"  ("Conveyance"),  the  terms and
conditions of which shall  accomplish  the objectives and intentions of this Net
Profits Agreement and be consistent herewith.  Pension Partnership and Operating
Partnership  agree that the  Conveyance is subject to such  modifications  as to
form, but not as to substance,  as are necessary for compliance with the laws of
the  jurisdiction  in which the Leases are located.  The  Conveyance  shall make
specific reference to this Net Profits Agreement and relevant terms hereof shall
be incorporated  by reference into the  Conveyance.  Both parties agree that the
purpose  of  the  Conveyance  is  to  implement  the  terms,   conditions,   and
relationships delineated in this Net Profits Agreement.

         Section 6.02. Filing of Conveyances in Real Property  Records.  Pension
Partnership and Operating  Partnership agree that a Conveyance shall be made and
filed of record in each county or parish in which Operating Partnership acquires
Subject  Interests in Leases out of which it conveys Net Profits  Interests  and
Overriding   Royalty  Interests  to  Pension   Partnership.   If  the  Operating
Partnership and Pension Partnership so agree, the parties may stipulate that the
Net Profits  Interest and the  Overriding  Royalty  Interests  applicable to the
Subject  Interests in the Leases shall relate to each and every Subject Interest
owned by  Operating  Partnership  in such  county  or  parish  unless  Operating
Partnership  and  Pension  Partnership  prepare  and  execute a schedule  to the
Conveyance  setting  forth  those  leases  as to which  either  the Net  Profits
Interest and the Overriding  Royalty Interests are not applicable or as to which
the Net Profits Interest of Pension Partnership attaches to less than all of the
working interest owned by Operating Partnership. Additionally, the parties agree
that in lieu of filing  this Net Profits  Agreement  in each county or parish in
which there are located  Leases,  it shall be sufficient to file a memorandum or
some  other  notice  to  interested  parties  that a copy  of this  Net  Profits
Agreement is filed of record in Harris County, Texas, or, in the alternative, in
some county or parish within a state at the option of Operating Partnership.

                                   Article VII
                              Payment And Marketing

         Section 7.01.  Payment.  No later than the  thirtieth  (30th) day after
receipt by the Operating  Partnership of revenues attributable to the production
of Subject  Minerals as to which the Net  Profits  Interests  and/or  Overriding
Royalty Interests relate (excluding  Saturday,  Sunday or any other day on which
national  banking  institutions  in the City of  Houston,  Texas  are  closed as
authorized  or  required  by law),  Operating  Partnership  shall pay to Pension
Partnership its Net Profits Interests and Overriding Royalty Interests.  Pension
Partnership  shall be  entitled  to  receive  all  interest  earned on  revenues
attributable  to its Net Profits  Interests  and  Overriding  Royalty  Interests
between the date of their receipt by Operating Partnership and the date of their
payment to Pension  Partnership.  Operating  Partnership  is  authorized to make
estimated  payments  to Pension  Partnership  hereunder  and  adjust  subsequent
payments to take into account  shortfalls  or overages in estimated  payments so
made.

         Section  7.02.  Interest on Past Due  Payments.  Any amount not paid by
Operating  Partnership to Pension Partnership when due shall bear, and Operating
Partnership  will pay,  interest at the per annum rate of one  percentage  point
over the Prime  Interest  Rate in effect  during the period of such  nonpayment,
provided that such interest shall not be in excess of the maximum amount allowed
by law.

         Section  7.03.  Overpayment.  If  at  any  time  Operating  Partnership
inadvertently  pays  Pension  Partnership  more  than the  amount  due,  Pension
Partnership  shall not be  obligated  to return  any such  overpayment,  but the
amount or amounts  otherwise  payable for any subsequent period or periods shall
be  reduced  by the sum of (i) such  overpayment,  plus (ii) an amount  equal to
interest  computed at a per annum rate of one percentage point over the weighted
average Prime  Interest  Rate in effect  during the period of such  overpayment,
provided such interest  shall not be in excess of the maximum  amount allowed by
law.


                                       11


<PAGE>


         Section  7.04.  Marketing of Subject  Minerals.  Operating  Partnership
shall market or use its best efforts to cause  operators of the Leases to market
the  Subject  Minerals  at the best  prices and on the best terms that it or the
operator of the Leases shall deem reasonably  obtainable under the circumstances
and in any  event  at  prices  and  terms at least  as  favorable  as  Operating
Partnership obtains for minerals not subject to this Net Profits Agreement which
are of the same type, in the same location and similarly dedicated,  but Pension
Partnership shall have, and at all times retain, the right to receive production
in kind with respect to Subject Minerals  attributable to either the Net Profits
Interests or the Overriding Royalty Interests.  Subject to the foregoing, to the
extent comparisons exist, sales of the Subject Minerals by Operating Partnership
to an Affiliate  shall be made at prices and on terms  comparable  to the prices
and terms  received by other  Persons in the area.  Operating  Partnership  will
exercise its best efforts to perform all  obligations  binding on it under Sales
Contracts in accordance  with the terms thereof and will use its best efforts to
enforce  performance of the  obligations of third parties  thereunder;  provided
that Operating Partnership shall have no liability for its failure to so perform
except  where  such  failure is due to  Operating  Partnership's  negligence  or
misconduct.  As to any third parties, the acts of Operating Partnership shall be
binding on Pension  Partnership.  Operating  Partnership  will bring the Subject
Minerals to market in accordance with reasonable and prudent  business  judgment
and sound oil and gas field practices.

         Section 7.05.  Non-Liability of Pension Partnership.  In no event shall
Pension  Partnership  be liable or responsible in any way for the direct payment
to Operating  Partnership or to any third party for any Operating Costs or other
costs  or  liabilities  incurred  by  Operating  Partnership  or  other  lessees
attributable to the Leases or to the Subject Minerals produced therefrom.

                                  Article VIII
                          Operation of Leased Premises

         Section  8.01.  Prudent  Operator  Standard.  To the  extent  Operating
Partnership  controls such matters,  Operating  Partnership  agrees that it will
conduct and carry on or cause to be  conducted  and carried on the  development,
maintenance  and operation of the Leases with  reasonable  and prudent  business
judgment and in accordance with sound oil and gas field  practices,  and that it
will drill or cause to be drilled such wells as a prudent  operator  would drill
from  time to time in order to  develop  the  Overriding  Royalty  Depth and the
Overriding  Royalty Surface Acreage and to protect them from drainage.  However,
nothing  contained  in this  Section 8.01 shall be deemed to prevent or restrict
Operating Partnership from electing not to participate in any operation which is
to be  conducted  under the terms of any  operating  agreement,  unit  operating
agreement,   contract  for  development  or  similar  instrument   affecting  or
pertaining  to the Leases  (or any  portion  thereof)  and  allowing  consenting
parties to conduct nonconsent  operations  thereon,  if such election is made by
Operating  Partnership  in  good  faith  and  in  conformity  with  sound  field
practices,  unless the operator under such operating  agreement,  unit operating
agreement,  contract for  development  or similar  instrument is an Affiliate of
Operating Partnership.

         Section 8.02. Abandonment of Properties. Nothing herein contained shall
obligate Operating  Partnership to drill any well, or to continue to operate any
well or to operate or  maintain  in force or attempt to maintain in force any of
the Leases when, in Operating  Partnership's  opinion, such well or Lease ceases
to produce or is not capable of producing  oil, gas or other  minerals in paying
quantities.  The  expiration  of a  Lease  in  accordance  with  the  terms  and
conditions  applicable  thereto  shall  not  be  considered  to  be a  voluntary
surrender or abandonment thereof.

         Section 8.03.  Insurance.  Operating Partnership shall acquire or cause
to be  acquired  such  insurance  as it  deems  to be  (i)  reasonable  for  the
protection of the Subject  Interests in the Leases and (ii) economical under the
circumstances.

         Section 8.04. Farmout.  Operating  Partnership shall have the power and
right to enter  into  farmout  agreements  with  respect  to (i) the  Overriding
Royalty Depth and the  Overriding  Royalty  Surface  Acreage,  free from any Net
Profits  Interest  but  subject  to  Pension  Partnership's  Overriding  Royalty
Interests,  and (ii) the Net Profits Depth and the Net Profits Surface  Acreage,
free  from the  Overriding  Royalty  Interest  but  subject  to any Net  Profits
Interest.


                                       12


<PAGE>


                                   Article IX
                                   Unitization

         Section  9.01.  Pooled  Subject  Interests.   Certain  of  the  Subject
Interests  may be pooled and unitized  for the  production  of Subject  Minerals
prior to acquisition by Operating  Partnership.  Such Subject  Interests are and
shall be subject to the terms and  provisions  of such  pooling and  unitization
agreements,  the depth and surface acreage distinctions required hereunder shall
be made subject to such pooling and unitization  agreement,  and the Net Profits
Interest and  Overriding  Royalty  Interest of Pension  Partnership in each such
Subject  Interest shall apply to and affect only the production  from such units
which accrues to such interests  under and by virtue of the  applicable  pooling
and  unitization  agreements;  provided,  however,  that  should  certain of the
Subject  Interests  be so  pooled  and  unitized  or  form  all or a  part  of a
production unit, a spacing unit, an area of unitization or communitization,  or,
in the case of federal lands, a participation area, on or prior to the date upon
which Operating  Partnership  acquires  Subject  Interests in the Leases,  in no
event shall any change  occurring  after such date in either the surface acreage
configuration or the depth  designation(s)  of any such pooled unit,  production
unit,  spacing unit, area of unitization or  communitization,  or  participation
area,  whether such change is voluntary or compulsory  (pursuant to governmental
rule,  regulation or order) alter or have the effect of altering the Net Profits
Surface Acreage,  the Net Profits Depth, the Overriding Royalty Surface Acreage,
or the Overriding Royalty Depth under this Net Profits Agreement,  a Net Profits
Interest or in the Conveyance(s) contemplated hereunder.

         Section 9.02. Right to Pool.  Subject to the terms of the last sentence
of this  Section  9.02,  Operating  Partnership  shall have the right and power,
exercisable only during the period provided in Section 9.03 hereof,  to pool and
unitize any of the Subject Interests and to alter,  change or amend or terminate
any pooling or unitization  agreements  heretofore or hereafter entered into, as
to all or any part of the  land  covered  thereby,  as to any one or more of the
formations or horizons  thereunder,  and as to any one or more Subject Minerals,
upon such  terms  and  provisions  as  Operating  Partnership  shall in its sole
discretion determine, subject in all events to the Net Profits Interests and the
Overriding Royalty Interests of Pension  Partnership as herein provided.  If and
whenever  through the  exercise of such right and power,  or pursuant to any law
hereafter  enacted or any rule,  regulation or order of any governmental body or
official  hereunder  promulgated,  any of the  Subject  Interests  are pooled or
unitized in any manner,  the Net Profits  Interests and the  Overriding  Royalty
Interests insofar as they affect such Subject Interests shall also be pooled and
unitized and in any such event such Net Profits Interests and Overriding Royalty
Interests  in  such  Subject  Interests  shall  apply  to and  affect  only  the
production  which accrues to such Subject  Interests  under and by virtue of the
pooling and unitization.  The right and power of Operating  Partnership as above
provided to pool and unitize any of the Subject Interests or to alter, change or
amend or  terminate  any  pooling or  unitization  agreements  shall in no event
change or have the effect of changing the Net Profits Surface  Acreage,  the Net
Profits Depth, the Overriding  Royalty Surface Acreage or the Overriding Royalty
Depth  under  this  Net  Profits  Agreement,  a  Net  Profits  Interest  or  the
Conveyance(s) contemplated hereunder.

         Section 9.03.  Applicable  Period.  Operating  Partnership's  power and
right to pool and unitize the Subject  Interests  and the Net Profits  Interests
and Overriding  Royalty  Interests  shall be exercisable and enjoyed only during
the  period of the life of the last  survivor  of the  descendants  of Joseph P.
Kennedy, father of the late President of the United States of America, living on
the date of execution hereof, plus twenty-one (21) years after the death of such
last survivor,  or the term of the  Conveyance  itself,  whichever  period shall
first expire.

                                    Article X
                              Government Regulation

         Section 10.01.  Compliance  with Laws.  All  obligations of the parties
hereunder shall be subject to all applicable  laws of the federal  government of
the United States or Canada and any other state, provincial, or local government
having jurisdiction,  as well as to the applicable rules, regulations and orders
of any  federal,  state or local body,  agency,  board,  official or  commission
having jurisdiction.  Rates permitted under the Natural Gas Act, the Natural Gas
Policy Act of 1978, and any other  applicable  statute or law, and the rules and
regulations thereunder, to be paid for the Subject Minerals shall be controlling
if lower than prices established in Sales Contracts. Operating Partnership shall
be entitled to use its reasonable  discretion in making filings,  for itself and
on  behalf  of the  Pension  Partnership,  with the  Federal  Energy  Regulatory
Commission,  the Department of Energy or any other  governmental  body,  agency,
board,  official or  commission  having  jurisdiction,  affecting the prices and
other matters at which Subject Minerals may be sold.


                                       13


<PAGE>


                                   Article XI
                                   Assignments

         Section   11.01.   Assignment  by  Operating   Partnership.   Operating
Partnership shall have the right to assign,  sell, transfer or convey its rights
and  obligations  under this Net  Profits  Agreement  and/or all of the  Subject
Interests,  or any  part  thereof,  subject  to any Net  Profits  Interests  and
Overriding Royalty Interests of Pension Partnership and the terms and provisions
of this Net Profits Agreement.  Should Operating  Partnership sell,  transfer or
convey less than all of the Subject Interests burdened by a Net Profits Interest
to a third party,  each of the Subject  Interests  so sold or conveyed  shall be
subject to this Net Profits  Agreement and the Net Profits  Interest and Pension
Partnership's  interests  hereunder and in and to each of the Subject  Interests
sold or conveyed;  provided, however, that all of the provisions hereof relating
to the aggregation of proceeds and costs as to such Subject  Interests shall not
then apply and Pension  Partnership's  Net Profits  Interest shall be calculable
with respect to each of the sold or conveyed  Subject  Interests  separately and
the Fixed Percentage determined hereunder shall apply thereto.

         Section 11.02.  Assignment by Pension Partnership.  Pension Partnership
has the right to assign any Net Profits Interest or Overriding  Royalty Interest
in whole or in part.  However,  an assignment of a Net Profits Interest will not
affect the method of aggregation contemplated hereunder.

         Section 11.03. Change in Ownership.  No change of ownership or right to
receive payment of a Net Profits Interest or the Overriding Royalty Interest, or
of any part of either,  however  accomplished,  shall be binding upon  Operating
Partnership  until  notice  thereof  shall  have been  furnished  by the  Person
claiming the benefit thereof,  and then only with respect to payments thereafter
made.  Notice of sale or  assignment  shall  consist of a certified  copy of the
recorded  instrument  accomplishing  the same;  notice of change of ownership or
right to receive payment accomplished in any other manner (for example by reason
of  incapacity,  death or  dissolution)  shall  consist of  certified  copies of
recorded  documents and complete  proceedings  legally binding and conclusive of
the rights of all parties. Until such notice shall have been furnished Operating
Partnership  as is above  provided  herein,  the  payment  or tender of all sums
payable on the Net Profits Interests or the Overriding  Royalty Interests may be
made in the manner provided herein precisely as if no such change in interest or
ownership or right to receive  payment had  occurred.  The kind of notice herein
provided shall be exclusive,  and no other kind, whether actual or constructive,
shall be binding on Operating Partnership.

                                   Article XII
                               Records and Reports

         Section 12.01.  Books and Records.  Operating  Partnership shall at all
times  maintain  or have  maintained  true and  correct  books  and  records  to
determine  the  amounts  payable to  Pension  Partnership  for each Net  Profits
Interest and the attendant  Overriding  Royalty  Interests,  including,  but not
limited to, a Net Proceeds account to which Gross Proceeds,  Operating Costs and
Excess   Operating  Costs  are  credited  and  charged,   as  well  as  separate
well-by-well  records with respect to Overriding  Royalty  Interests  payable to
Pension Partnership.

         Section  12.02.  Inspections.  The books  and  records  referred  to in
Section 12.01 shall be open for inspection at the office of the Managing General
Partner during normal business hours.

         Section 12.03.  Quarterly Statements.  Within forty-five (45) days next
following  the  close of each  calendar  quarter,  Operating  Partnership  shall
deliver to Pension  Partnership  a  statement  showing  the  computation  of all
payments paid or due to Pension  Partnership  for each interest owned by Pension
Partnership attributable to such quarter.

         Section   12.04.   Pension   Partnership's   Exceptions   to  Quarterly
Statements.  If Pension  Partnership  shall take  exception to any item or items
included in the quarterly statements rendered by Operating Partnership,  Pension
Partnership  shall notify  Operating  Partnership  in writing within ninety (90)
days after the receipt of the report,  setting forth in such notice the specific
charges or  computations  complained  of and to which  exception is taken or the
specific  credits  which should have been made and allowed;  and with respect to
such complaints and exceptions as are agreed upon,  adjustment shall be made. If
Pension  Partnership  shall fail to give  Operating  Partnership  notice of such
complaints  and exceptions  prior to the expiration of such 90 day period,  then
the  statements  for such calendar  quarter as originally  rendered by Operating
Partnership shall be deemed to be correct as rendered.


                                       14


<PAGE>


                                  Article XIII
                                  Miscellaneous

         Section  13.01.  Proportionate  Reduction.  In the event of  failure or
deficiency  in  title  to any of  the  Subject  Interests,  the  portion  of the
production  from such Subject  Interests out of which a Net Profits  Interest or
the Overriding Royalty Interests attributable to such Subject Interests shall be
payable shall be reduced in the same proportion that such Subject  Interests are
reduced.

         Section 13.02.  Term. This Net Profits  Agreement and the Conveyance(s)
made pursuant hereto shall remain in force so long as the Subject  Interests are
in effect.

         Section 13.03.  Amendments  Hereof and Further  Assurances.  Should any
additional instruments of assignment and conveyance be required to describe more
specifically  any  interests  subject  hereto or any  conveyance  made  pursuant
hereto,  Operating  Partnership agrees to execute and deliver the same. Also, if
any other or additional instruments are required in connection with the transfer
of state or federal lease  interests in order to comply with  applicable laws or
regulations,  Operating  Partnership will execute and deliver the same. Further,
this Net Profits  Agreement  may be amended by a writing  executed by  Operating
Partnership  and Pension  Partnership and multiple  amendments are  specifically
authorized.

         Section  13.04.   Notices.  All  notices,   statements,   payments  and
communications  between  the  parties  hereto  shall  be  deemed  to  have  been
sufficiently  given and  delivered  if  enclosed in a postage  paid  wrapper and
deposited  in the United  States  mails  directed or to be  furnished or made at
their respective addresses, as follows:

         Operating Partnership:             Swift Energy Company
                                            16825 Northchase Drive, Suite 400
                                            Houston, Texas 77060
                                            Attn: Terry E. Swift

         Pension Partnership:               Swift Energy Company
                                            16825 Northchase Drive, Suite 400
                                            Houston, Texas 77060
                                            Attn: Bruce H. Vincent

         Either party or the  successors or assignees of the interests or rights
or obligations  of either party  hereunder may change its address or designate a
new or  different  address or  addresses  for the  purposes  hereof by a similar
notice given or directed to all parties interested hereunder at the time.

         Section  13.05.  Binding  Effect.  This Net Profits  Agreement  and any
Conveyance  executed  pursuant  hereto  shall  bind and inure to the  benefit of
successors and assigns of Operating Partnership and Pension Partnership.

         Section 13.06. Headings.  Article and Section headings used in this Net
Profits Agreement are for convenience only and shall not affect the construction
of this Net Profits Agreement.

         Section 13.07.  Substitution of Warranty.  Any Conveyance made pursuant
hereto  shall  be  made  with  full  substitution  and  subrogation  of  Pension
Partnership  in and to all covenants of warranty by others  heretofore  given or
made with respect to the Leases or any part thereof or interest therein.

         Section  13.08.  Severability.  Every  provision  of this  Net  Profits
Agreement  is  intended  to be  severable.  If any term or  provision  hereof is
illegal or invalid for any reason  whatsoever,  such  illegality  or  invalidity
shall not affect the validity of the remainder hereof.

         Section  13.09.  Choice of Law.  This Net  Profits  Agreement,  and the
application or interpretation hereof, shall be governed exclusively by its terms
and by the local, internal laws of the State of Texas.

         Section 13.10.  Cumulative  Rights. The rights and remedies provided by
this Net Profits Agreement are cumulative and the use of any one right or remedy
by any party  shall  not  preclude  or waive its  rights to use any or all other
remedies. Said rights and remedies are given in addition to any other rights the
parties may have by law, statute, ordinance or otherwise.

         Section 13.11. Counterparts. This Net Profits Agreement may be executed
in any number of counterparts  with the same effect as if all parties  hereunder
had signed the same document.  All counterparts  shall be construed together and
shall constitute one agreement.


                                       15


<PAGE>


         Section 13.12.  Successors and Assigns.  Each and all of the covenants,
terms,  provisions and  agreements  herein  contained  shall be binding upon and
inure to the benefit of the parties hereto and, to the extent  permitted by this
Net Profits Agreement, their respective successors and assigns.

         IN WITNESS  WHEREOF,  each of the  parties  hereto has caused  this Net
Profits  Agreement to be executed in its name and behalf in multiple  originals,
as of December 14, 1995.



                                    SWIFT ENERGY OPERATING PARTNERS 1995-B, LTD.
ATTEST:
                           BY:      Swift Energy Company, Managing
                                    General Partner
- --------------------------
Adrian D. Shelley
Assistant Secretary        BY:      --------------------------------
                                    Terry E. Swift
                                    Executive Vice President
WITNESS:

- --------------------------

                                    SWIFT ENERGY PENSION PARTNERS 1995-B, LTD.
ATTEST:
                                    BY:      Swift Energy Company, Managing
                                    General Partner
- --------------------------
Adrian D. Shelley
Assistant Secretary        BY:      --------------------------------
                                    Bruce H. Vincent
                                    Senior Vice President - Funds Management
WITNESS:

- --------------------------




STATE OF TEXAS   :

COUNTY OF HARRIS :

         On this 29th day of December, 1995, before me the undersigned, a Notary
Public in and for the county and state aforesaid,  personally  appeared TERRY E.
SWIFT to me personally  known to be the identical  person who signed the name of
the maker thereof to the within and foregoing  instrument as its Executive  Vice
President  and  acknowledged  to me that he  executed  the  same as his free and
voluntary  act and  deed,  and as the  free and  voluntary  act and deed of said
corporation, for the uses and purposes therein set forth.

         Given under my hand and seal this day and year last above written.


                                 ----------------------------------
                                 Notary Public in and for the
                                 STATE OF TEXAS


                                 ----------------------------------
                                 PRINT NAME OF NOTARY


                                       16


<PAGE>


STATE OF TEXAS   :

COUNTY OF HARRIS :

         On this 29th day of December, 1995, before me the undersigned, a Notary
Public in and for the county and state aforesaid,  personally  appeared BRUCE H.
VINCENT to me personally known to be the identical person who signed the name of
the maker  thereof to the within and  foregoing  instrument  as its Senior  Vice
President Funds  Management and  acknowledged to me that he executed the same as
his free and voluntary act and deed,  and as the free and voluntary act and deed
of said corporation, for the uses and purposes therein set forth.

         Given under my hand and seal this day and year last above written.


                                 ----------------------------------
                                 Notary Public in and for the
                                 STATE OF TEXAS


                                 ----------------------------------
                                 PRINT NAME OF NOTARY


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This schedule contains summary financial information extracted from Swift Energy
Operating Partners 1995-B, Ltd's balance sheet and statement of operations con-
tained in its Form 10-K for the year ended December 31, 1996 and is qualified in
its entirety by reference to such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-END>                                   DEC-31-1996
<CASH>                                         2,619,944
<SECURITIES>                                   0
<RECEIVABLES>                                  85,840
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               2,717,084
<PP&E>                                         424,253
<DEPRECIATION>                                 (52,542)
<TOTAL-ASSETS>                                 3,088,795
<CURRENT-LIABILITIES>                          215,645
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       0
<OTHER-SE>                                     2,873,150
<TOTAL-LIABILITY-AND-EQUITY>                   3,088,795
<SALES>                                        122,378
<TOTAL-REVENUES>                               272,340
<CGS>                                          0
<TOTAL-COSTS>                                  52,542<F1>
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             0
<INCOME-PRETAX>                                113,638
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            113,638
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   113,638
<EPS-PRIMARY>                                  0
<EPS-DILUTED>                                  0
<FN>
<F1>Includes lease operating expenses, production taxes and depretion,
depletion and amortization expense.  Excludes general and administrative and
interest expense.
</FN>
        


</TABLE>


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