SWIFT ENERGY INCOME PARTNERS 1987-A LTD
10-K405, 1996-03-28
CRUDE PETROLEUM & NATURAL GAS
Previous: NASHVILLE SUPER 8 LTD, 10KSB, 1996-03-28
Next: STRUCTURAL DYNAMICS RESEARCH CORP /OH/, DEF 14A, 1996-03-28





<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, 1995
                                        OR
         [ ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                        THE SECURITIES EXCHANGE ACT OF 1934
               FOR THE TRANSITION PERIOD FROM _________ TO  __________


                        COMMISSION FILE NUMBER  0-17024


                   SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.
                    (Exact name of registrant as specified 
                   in its Certificate of Limited Partnership)

         TEXAS                                        76-0215132
(State of Organization)                  (I.R.S. Employer Identification No.)


                        16825 Northchase Dr., Suite 400
                            Houston, Texas  77060
                               (713) 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:
                   15,071.79 Limited Partnership Units


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. 33-1875            Items 1 and 13 
     on Form S-1

<PAGE>

                              TABLE OF CONTENTS

                           Form 10-K Annual Report
                     For the Period Ended December 31, 1995

                    SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.


ITEM NO.                                PART I                     PAGE 
- --------                                ------                     ---- 
   1          Business                                              I-1 
   2          Properties                                            I-4 
   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 Units and Related Limited
                Partner Matters                                    II-1 
   6          Selected Financial Data                              II-2 
   7          Management's Discussion and Analysis of
                Financial Condition and Results of Operations      II-2 
   8          Financial Statements and Supplementary Data          II-3 
   9          Disagreements on Accounting and Financial
                Disclosure                                         II-3 


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


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


                                       OTHER 
                                       ----- 
              Signatures


                                                                 
<PAGE>

                    SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.

                                      PART I


ITEM 1.  BUSINESS

GENERAL DESCRIPTION OF PARTNERSHIP

         Swift Energy Income Partners 1987-A, Ltd., a Texas limited 
partnership (the "Partnership" or the "Registrant"), is a partnership formed 
under a public serial limited partnership offering denominated Swift Energy 
Income Partners II (Registration Statement No. 33-1875 on Form S-1, 
originally declared effective January 14, 1986, and amended effective October 
8, 1986 [the "Registration Statement"]).  The Partnership was formed 
effective April 6, 1987 under a Limited Partnership Agreement dated March 31, 
1987.  The initial 1,800 limited partners made capital contributions of 
$15,071,792.

         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, 1995, the Partnership had expended or committed to 
expend 100% of the limited partners' net commitments (I.E., limited partners' 
commitments available to the Partnership for property acquisitions after 
payment of organization fees and expenses) 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," which is incorporated 
herein by reference.

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.


                                     I-1 
<PAGE>

                    SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.

         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.

         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.

         PRICE CONTROLS - Prior to January 1, 1993, the sale of natural gas 
production was subject to regulation under the Natural Gas Act and the 
Natural Gas Policy Act of 1978 ("NGPA").  Under the Natural Gas Wellhead 
Decontrol Act of 1989, however, all price regulation under the NGPA and 
Natural Gas Act rate, certificate and abandonment requirements were phased 
out effective as of January 1, 1993.

         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 had been sold by producers to 
pipeline companies, which then resold the gas to end-users.  FERC Order No. 
500 altered 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-2 
<PAGE>

                    SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.

         STATE REGULATIONS

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

         FEDERAL LEASES

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

EMPLOYEES

         The Partnership has no employees.  Swift, however, has a staff of 
geologists, geophysicists, petroleum engineers, landmen, and accounting 
personnel who administer the operations of Swift and the Partnership.  As of 
December 31, 1995, Swift had 176 employees.  Swift's administrative and 
overhead expenses attributable to the Partnership's operations are borne by 
the Partnership.














                                     I-3 


<PAGE>
                    SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.

ITEM 2.  PROPERTIES

         As of December 31, 1995, the Partnership has acquired interests in 
producing oil and gas properties which are generally described below.

PRINCIPAL OIL AND GAS PRODUCING PROPERTIES

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

         1.      Approximately 37% of the value is from the Giddings Field in 
Fayette and Burleson Counties, Texas (NRG acquisition).  The wells produce 
from the Austin Chalk and Edwards horizons.

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

TITLE TO PROPERTIES

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

PRODUCTION AND SALES PRICE

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

<TABLE>
<CAPTION>
                                         NET PRODUCTION        
                                  ---------------------------- 
                                      FOR THE YEARS ENDED      
                                          DECEMBER 31,         
                                  ---------------------------- 
                                   1995      1994       1993   
                                  -------   -------   -------- 
<S>                               <C>       <C>       <C>      
Net Volumes (Equivalent MCFs)     456,847   576,656    629,324 

Average Sales Price
 per Equivalent MCF                 $1.81     $1.98      $2.12 

Average Production Cost
 per Equivalent MCF
 (includes production taxes)        $0.81     $0.68      $0.79 
</TABLE>


                                  I-4 

<PAGE>

                    SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.

NET PROVED OIL AND GAS RESERVES

         Presented below are the estimates of the Partnership's proved 
reserves as of December 31, 1995, 1994 and 1993.  All of the Partnership's 
proved reserves are located in the United States.

<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                     --------------------------------------------------------------
                                             1995                 1994                 1993
                                     -------------------    -----------------     -----------------
                                                 NATURAL              NATURAL               NATURAL  
                                        OIL       GAS        OIL        GAS        OIL        GAS    
                                     --------    -------    -------   --------    -------   ------- 
                                       (BBLS)    (MMCF)     (BBLS)     (MMCF)     (BBLS)     (MMCF)  
<S>                                  <C>         <C>         <C>      <C>         <C>       <C>     
PROVED DEVELOPED
 RESERVES AT END OF YEAR              220,107     4,084     351,284     4,129     380,615     4,841 
                                     --------     -----     -------     -----     -------     ----- 
                                     --------     -----     -------     -----     -------     ----- 
PROVED RESERVES
  Balance at beginning of year        369,697     4,615     419,112     5,229     397,377     5,604 

  Extensions, discoveries
   and other additions                    535         4         360        --       7,698        65 

  Revisions of previous estimates    (116,379)       55     (16,778)      (99)     45,053        10 

  Sales of minerals in place             (830)       (6)     (7,313)      (93)       (601)       (3)

  Production                          (19,762)     (338)    (25,684)     (422)    (30,415)     (447)
                                     --------     -----     -------     -----     -------     ----- 
  Balance at end of year              233,261     4,330     369,697     4,615     419,112     5,229 
                                     --------     -----     -------     -----     -------     -----
                                     --------     -----     -------     -----     -------     -----
</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-5 
<PAGE>


                    SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.

         The following table summarizes by acquisition the Registrant's 
reserves and gross and net interests in producing oil and gas wells as of 
December 31, 1995:

<TABLE>
<CAPTION>
                                            RESERVES      
                                       DECEMBER 31, 1995  
                                       ------------------ 
                                                 NATURAL         WELLS       
                                        OIL        GAS      ---------------- 
ACQUISITION             STATE(S)       (BBLS)    (MMCF)     GROSS       NET  
- -----------             --------       ------    -------    -----      ----- 
<S>                     <C>            <C>       <C>        <C>        <C>   
Elf Acquitaine          AL              4,826         1       50       0.359 
Mobil                   TX              2,807        --        1       0.311 
Reata                   TX             33,715        26       11       2.739 
Kaiser-Francis I        AR, OK            291       220        7       0.574 
Kaiser-Francis II       KS, LA, OK,
                        TX              3,019       506        9       0.634 
Majestic                TX              8,739        32       10       0.871 
Pitco I & II            OK                 14         6        1       0.009 
Golden Buckeye          WY                619        --        2       0.046 
NRG                     TX            135,684     2,882       74       5.696 
Presidio                CO, LA, ND,
                        NM, OK, TX,
                        WY              2,645       157      220      15.233 
Bracken                 TX             22,726       450       45       0.728 
Union Pacific II        TX                 --        35        2       0.154 
Norcen Explorer         WY             18,176        15       29       0.239 
                                      -------     -----      ---      ------ 
                                      233,261     4,330      461      27.593 
                                      -------     -----      ---      ------ 
                                      -------     -----      ---      ------ 
</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, 1995 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, 1995 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.



                                      I-6 

<PAGE>


                    SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.

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 limited partners during the 
fourth quarter of the fiscal year covered by this report.
























                                       I-7 


<PAGE>

                  SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.

                                 PART II

ITEM 5.  MARKET PRICE OF AND DISTRIBUTIONS ON THE REGISTRANT'S UNITS AND 
         RELATED LIMITED PARTNER MATTERS

MARKET INFORMATION

         Units in the Partnership were initially sold at a price of $1,000 
per Unit.  Units are not traded on any exchange and there is no established 
public trading market for the Units.  Swift is aware of negotiated transfers 
of Units 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 Units have been transferred.

HOLDERS

         As of December 31, 1995, there were 1,800 Limited Partners holding 
Units in the Partnership.

DISTRIBUTIONS

         The Partnership generally makes distributions to Limited Partners on 
a quarterly basis, subject to the restrictions set forth in the Limited 
Partnership Agreement.  In the fiscal years ending December 31, 1994 and 
1995, the Partnership distributed a total of $376,700 and $154,500, 
respectively, to holders of its Units.  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 Units can be achieved or maintained.  Although it is anticipated that 
quarterly distributions will continue to be made through 1996, 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. 
















                                    II-1 

<PAGE>

                  SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.

ITEM 6.  SELECTED FINANCIAL DATA

         The following selected financial data, prepared in accordance with 
generally accepted accounting principles as of December 31, 1995, 1994, 1993, 
1992, and 1991, should be read in conjunction with the financial statements 
included in Item 8.

<TABLE>
<CAPTION>
                       1995         1994         1993         1992          1991    
                    ----------   ----------   ----------   -----------   ----------- 
<S>                 <C>           <C>          <C>          <C>          <C>         
Revenues            $  844,857   $1,151,362   $1,332,503   $ 1,466,002   $ 1,872,086 
Income (Loss)       $ (635,181)  $ (195,311)  $  185,317   $(1,058,210)  $(1,988,513)
Total Assets        $3,551,875   $4,351,337   $5,105,883   $ 5,498,289   $ 7,117,026 
Cash Distributions  $  180,818   $  426,978   $  502,686   $   606,298   $ 1,361,801 
</TABLE>

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
        RESULTS OF OPERATIONS

LIQUIDITY AND CAPITAL RESOURCES

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

         Subject to 1996 market conditions remaining comparable with 1995, 
the Managing General Partner ("MGP") anticipates an increase in liquidity 
provided that certain development work scheduled in 1996 is completed 
successfully.  The Partnership plans to spend in the next two years an 
estimated $274,000 for capital expenditures needed for this development work 
and the enhancement of proved oil and gas reserves. The MGP 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 the sale of oil and gas 
properties will be used to supplement this effort if deemed necessary.

RESULTS OF OPERATIONS

         Oil and gas sales decreased 27 percent in 1995 vs. 1994.  Production 
volumes decreased 21 percent due to a 20 percent gas production decrease and 
a 23 percent oil production decline.  Since the Partnership's reserves are 76 
percent gas, the decrease in gas production, due to accelerated production 
declines on mature wells, had a major impact on partnership performance.  A 
decline in the 1995 gas prices of 17 percent or $.32/MCF further contributed 
to the Partnership's decreased revenues.  The average sales price per 
equivalent MCF decreased 9 percent in 1995.

         Production cost per equivalent MCF increased 19 percent in 1995 
compared to 1994; however, total production costs decreased 6 percent in 1995.

         Associated depreciation expense decreased 26 percent in 1995 when 
compared to 1994.

         Oil and gas sales decreased 14 percent in 1994 vs. 1993.  Production 
volumes decreased 8 percent due to a 5 percent gas production decrease and a 
16 percent oil production decline.  Since the partnership's reserves are 68 
percent gas, the decrease in gas production, due to accelerated production 
declines on mature wells and production curtailments due to declining prices, 
had a significant impact on partnership performance.  Declines in both 1994 
gas and oil prices further contributed to the decreased revenues.  The 
Partnership experienced a decline in gas prices of 5 percent or $.10/MCF and 
a decline in oil prices of 8 percent or $1.17/BBL.  The average sales price 
per equivalent MCF decreased 7 percent in 1994.

                                     II-2 

<PAGE>

                  SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.

         Production cost per equivalent MCF decreased 14 percent in 1994 
compared to 1993 and total production costs decreased 21 percent in 1994.

         Associated depreciation expense decreased 10 percent in 1994 when 
compared to 1993.

         The Partnership recorded an additional provision in depreciation, 
depletion and amortization in 1995 and 1994 when the present value, 
discounted at ten percent, of estimated future net revenues from oil and gas 
properties, using the guidelines of the Securities and Exchange Commission, 
was below the fair market value paid for oil and gas properties resulting in 
a full cost ceiling impairment.

         During 1996, Partnership revenues and costs will be shared between 
the limited and general partners in a 90:10 ratio, based on the annualized 
rate of cash distributions by the Partnership during a certain period prior 
to December 31, 1995.  Based on current oil and gas prices, current levels of 
oil and gas production and expected cash distributions during 1996, the MGP 
anticipates that the Partnership sharing ratio will continue to be 90:10.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

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

ITEM 9.  DISAGREEMENTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

         None.
















                                     II-3 

<PAGE>

                  SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.

                                PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         As a limited partnership, the Registrant has no directors or 
executive officers.  The business and affairs of the Registrant are managed 
by Swift as Managing General Partner.  Set forth below is certain information 
as of March 15, 1996 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           62      President, Chief Executive Officer and
                                Chairman of the Board

Virgil N. Swift         67      Executive Vice President - Business
                                Development, Vice Chairman of the Board

G. Robert Evans         64      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         71      Director of Swift; President, R. O. Loen Company

Henry C. Montgomery     60      Director of Swift; Chairman of the Board,
                                Montgomery Financial Services Corporation;
                                Director, Southwall Technology Corporation
                 
Clyde W. Smith, Jr.     47      Director of Swift; President, Somerset Properties, Inc.

Harold J. Withrow       68      Director of Swift

                            EXECUTIVE OFFICERS 
                            ------------------ 

Terry E. Swift          40      Executive Vice President, Chief Operating Officer

John R. Alden           50      Senior Vice President - Finance, Chief Financial 
                                Officer and Secretary

Bruce H. Vincent        48      Senior Vice President - Funds Management

James M. Kitterman      51      Senior Vice President - Operations

Alton D. Heckaman, Jr.  38      Vice President - Finance and Controller
</TABLE>

                                  III-1 


<PAGE>

                SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.




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

ITEM 11. EXECUTIVE COMPENSATION

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

         Certain fees and allowances contemplated by the Limited Partnership 
Agreement have been 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

         Swift Energy Company, the Managing General Partner, located at 16825 
Northchase Drive, Suite 400, Houston, Texas 77060, owns 2855 Limited 
Partnership Units, which is 18.94 percent of all outstanding Limited 
Partnership Units.  All Limited Partnership Units owned by Swift were 
acquired from investors who offered the Limited Partnership Units pursuant to 
their right of presentment.  As the Managing General Partner, Swift is not 
permitted generally, under the Limited Partnership Agreement, to vote its 
Limited Partnership Units. Swift also owns a general partnership interest of 
9 percent of all partnership interests in the Partnership.

         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 Amended 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 (as defined 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 has 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 INCOME PARTNERS 1987-A, LTD.

                                PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

         a(1)    FINANCIAL STATEMENTS                              PAGE NO. 
                 --------------------                              -------- 
                 Report of Independent Public Accountants            IV-2 

                 Balance Sheets as of December 31, 1995 and 1994     IV-3 

                 Statements of Operations for the years ended 
                          December 31, 1995, 1994 and 1993           IV-4 

                 Statements of Partners' Capital for the years
                          ended December 31, 1995, 1994 and 1993     IV-5 

                 Statements of Cash Flows for the years ended 
                          December 31, 1995, 1994 and 1993           IV-6 

                 Notes to Financial Statements                       IV-7 

         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  Certificate of Limited Partnership of Swift Energy Income
                       Partners 1987-A, Ltd. (including Limited Partnership 
                       Agreement of Swift Energy Income Partners 1987-A, Ltd., 
                       dated March 31, 1987) as filed April 6, 1987, with the 
                       Texas Secretary of State (excluding list of limited 
                       partners filed as part of Certificate) (Form 10-K for 
                       year ended December 31, 1988, Exhibit 3.1).

                 99.1  A copy of the following section of the Amended Prospectus
                       dated October 8, 1986, contained in Post-Effective 
                       Amendment No. 1 to Registration Statement No. 33-1875 on 
                       Form S-1 for Swift Energy Income Partners II, as filed on
                       October 1, 1986, which have been incorporated herein by 
                       reference:  "Proposed Activities" (pp 27-32) and 
                       "Conflicts of Interest" (pp. 44-48).  (Form 10-K for year
                       ended December 31, 1989, 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, 1995.





                                      IV-1 

<PAGE>



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To Swift Energy Income Partners 1987-A, Ltd.:

         We have audited the accompanying balance sheets of Swift Energy 
Income Partners 1987-A, Ltd., (a Texas limited partnership) as of December 
31, 1995 and 1994, and the related statements of operations, partners' 
capital and cash flows for the years ended December 31, 1995, 1994 and 1993.  
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 
Income Partners 1987-A, Ltd., as of December 31, 1995 and 1994, and the 
results of its operations and its cash flows for the years ended December 31, 
1995, 1994 and 1993, in conformity with generally accepted accounting 
principles.

                                            ARTHUR ANDERSEN LLP




Houston, Texas
February 19, 1996














                                     IV-2 


<PAGE>

                 SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.
                              BALANCE SHEETS
                         DECEMBER 31, 1995 AND 1994

<TABLE>
<CAPTION>

                                                  1995           1994    
                                              ------------   ----------- 
ASSETS:
<S>                                           <C>            <C>         
Current Assets:
  Cash and cash equivalents                   $      1,877   $     1,385 
  Oil and gas sales receivable                     229,526       238,703 
                                              ------------   ----------- 
    Total Current Assets                           231,403       240,088 
                                              ------------   ----------- 

Gas Imbalance Receivable                             3,600            -- 

Oil and Gas Properties, using full cost
 accounting                                     14,069,607    13,926,844 
Less-Accumulated depreciation, depletion
 and amortization                              (10,752,735)   (9,815,595)
                                              ------------   ----------- 
                                                 3,316,872     4,111,249 
                                              ------------   ----------- 
                                              $  3,551,875   $ 4,351,337 
                                              ------------   ----------- 
                                              ------------   ----------- 

LIABILITIES AND PARTNERS' CAPITAL:

Current Liabilities:
  Accounts payable and accrued liabilities    $    674,950   $   533,021 
  Current portion of note payable                   36,504       127,778 
                                              ------------   ----------- 
    Total Current Liabilities                      711,454       660,799 
                                              ------------   ----------- 
Note payable to a Bank, net of 
 current portion                                        --        36,504 

Deferred Revenues                                  153,194       150,808 

Partners' Capital                                2,687,227     3,503,226 
                                              ------------   ----------- 
                                              $  3,551,875   $ 4,351,337 
                                              ------------   ----------- 
                                              ------------   ----------- 
</TABLE>


                   SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

                                       IV-3 



<PAGE>

                    SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.
                             STATEMENTS OF OPERATIONS         
                FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>

                                  1995           1994           1993    
                               ----------     ----------     ---------- 
<S>                            <C>            <C>            <C>        
REVENUES:
  Oil and gas sales            $  829,961     $1,141,137     $1,324,154 
  Interest income                   3,109             48             37 
  Other                            11,787         10,177          8,312 
                               ----------     ----------     ---------- 
                                  844,857      1,151,362      1,332,503 
                               ----------     ----------     ---------- 

COSTS AND EXPENSES:
  Lease operating                 319,444        324,367        419,241 
  Production taxes                 50,336         69,777         77,517 
  Depreciation, depletion
   and amortization -
    Normal provision              296,237        400,564        445,754 
    Additional provision          640,903        365,525             -- 
  General and administrative      119,191        153,841        165,019 
  Interest expense                 53,927         32,599         39,655 
                               ----------     ----------     ---------- 
                                1,480,038      1,346,673      1,147,186 
                               ----------     ----------     ---------- 
INCOME (LOSS)                  $ (635,181)    $ (195,311)    $  185,317 
                               ----------     ----------     ---------- 
                               ----------     ----------     ---------- 
</TABLE>











               SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

                                   IV-4 

<PAGE>

               SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.
                     STATEMENTS OF PARTNERS' CAPITAL
            FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                  LIMITED     GENERAL    COMBINING               
                                 PARTNERS     PARTNERS   ADJUSTMENT     TOTAL    
                                ----------    --------   ----------   ---------- 
<S>                             <C>           <C>        <C>          <C>        
BALANCE,
  DECEMBER 31, 1992             $3,870,040    $114,659    $458,185    $4,442,884 

INCOME (LOSS)                      159,205      58,186     (32,074)      185,317 

CASH DISTRIBUTIONS                (452,100)    (50,586)         --      (502,686)
                                ----------    --------    --------    ---------- 
BALANCE,
  DECEMBER 31, 1993              3,577,145     122,259     426,111     4,125,515 
                                ----------    --------    --------    ---------- 

INCOME (LOSS)                     (155,257)     51,170     (91,224)     (195,311)

CASH DISTRIBUTIONS                (376,700)    (50,278)         --      (426,978)
                                ----------    --------    --------    ---------- 
BALANCE,
  DECEMBER 31, 1994              3,045,188     123,151     334,887     3,503,226 
                                ----------    --------    --------    ---------- 

INCOME (LOSS)                     (567,312)     26,518    (94,387)      (635,181)

CASH DISTRIBUTIONS                (154,500)    (26,318)        --       (180,818)
                                ----------    --------    --------    ---------- 
BALANCE,
  DECEMBER 31, 1995             $2,323,376    $123,351    $240,500    $2,687,227 
                                ----------    --------    --------    ---------- 
                                ----------    --------    --------    ---------- 

LIMITED PARTNERS' NET INCOME 
  (LOSS) PER UNIT 

     1993                       $   10.56 
                                --------- 
                                --------- 
     1994                       $  (10.30)
                                --------- 
                                --------- 
     1995                       $  (37.64)
                                --------- 
                                --------- 
</TABLE>






                 SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

                                     IV-5 

<PAGE>

                    SWIFT ENERGY INCOME PARTNERS 1987-A, LTD. 
                            STATEMENTS OF CASH FLOWS
               FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>

                                              1995          1994          1993   
                                           ---------     ---------     --------- 
<S>                                        <C>           <C>           <C>       
CASH FLOWS FROM OPERATING ACTIVITIES:
  Income (Loss)                            $(635,181)    $(195,311)    $ 185,317 
  Adjustments to reconcile income (loss) 
   to net cash provided by operations:
    Depreciation, depletion and 
     amortization                            937,140       766,089       445,754 
    Change in gas imbalance receivable
     and deferred revenues                    (1,214)       (1,726)       (7,047)
    Change in assets and liabilities:
      (Increase) decrease in oil and gas
       sales receivable                        9,177        26,747       137,221 
      Increase (decrease) in accounts 
       payable  and accrued liabilities      141,929        (7,313)       27,844 

                                           ---------     ---------     --------- 
        Net cash provided by (used in) 
         operating activities                451,851       588,486       789,089 
                                           ---------     ---------     --------- 
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to oil and gas properties       (167,734)     (100,251)     (194,772)
  Proceeds from sales of oil and gas 
   properties                                 24,971        62,184         4,337 
                                           ---------     ---------     --------- 
        Net cash provided by (used in) 
         investing activities               (142,763)      (38,067)     (190,435)
                                           ---------     ---------     --------- 
CASH FLOWS FROM FINANCING ACTIVITIES:
  Cash distributions to partners            (180,818)     (426,978)     (502,686)
  Payments on note payable                  (127,778)     (123,218)      (95,834)
                                           ---------     ---------     --------- 
        Net cash provided by (used in) 
         financing activities               (308,596)     (550,196)     (598,520)
                                           ---------     ---------     --------- 
NET INCREASE (DECREASE) IN CASH AND 
 CASH EQUIVALENTS                                492           223           134 
                                           ---------     ---------     --------- 
CASH AND CASH EQUIVALENTS AT BEGINNING 
 OF YEAR                                       1,385         1,162         1,028 
                                           ---------     ---------     --------- 
CASH AND CASH EQUIVALENTS AT END OF YEAR   $   1,877     $   1,385     $   1,162 
                                           ---------     ---------     --------- 
                                           ---------     ---------     --------- 

Supplemental disclosure of cash flow 
 information:
  Cash paid during the year for interest   $  40,131     $ 18,707      $  23,383 
                                           ---------     ---------     --------- 
                                           ---------     ---------     --------- 
</TABLE>









                SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

                                    IV-6 


<PAGE>

                    SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.
                         NOTES TO FINANCIAL STATEMENTS


(1)  ORGANIZATION AND TERMS OF PARTNERSHIP AGREEMENT - 

         Swift Energy Income Partners 1987-A, Ltd., a Texas limited 
partnership (the Partnership), was formed on April 6, 1987, for the purpose 
of purchasing and operating producing oil and gas properties within the 
continental United States.  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 general partners are required to contribute up to 1/99th 
of limited partner net contributions.  The 1,800 limited partners made total 
capital contributions of $15,071,792.

         Property acquisition costs and the management fee are borne 99 
percent by the limited partners and one percent by the general partners.  
Organization and syndication costs were borne solely by the limited partners. 

         Initially, all continuing costs (including development costs, 
operating costs, general and administrative reimbursements and direct 
expenses) and revenues are allocated 85 percent to the limited partners and 
15 percent to the general partners.  After a certain period of partnership 
operations, but prior to partnership payout, as defined, one-third of these 
costs and revenues otherwise allocable to the general partners will be 
reallocated to the limited partners if the cash distribution rate (as defined 
in the Partnership Agreement) is less than 17.5 percent.  Through December 
31, 1988, the Partnership's continuing costs and revenues were allocated 85 
percent to the limited partners and 15 percent to the general partners. 
Thereafter one-third of the general partners' share was reallocated to the 
limited partners as the cash distribution rate fell below 17.5 percent.  
Payout had not occurred as of December 31, 1995.

(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, 1995, 1994 and 1993.

         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-7 

<PAGE>

                    SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)


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

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

STATEMENTS 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>
                                         YEAR ENDED DECEMBER 31,
                                 ------------------------------------- 
                                   1995           1994          1993   
                                 --------       --------      -------- 
         <S>                     <C>            <C>           <C>      
         Acquisition of
          proved properties      $     --       $     --      $     -- 

         Development              167,734        100,251       194,772 
                                 --------       --------      -------- 
                                 $167,734       $100,251      $194,772 
                                 --------       --------      -------- 
                                 --------       --------      -------- 
</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.

         Interest expense, presented in the accompanying statements of 
operations, includes amortization of the discount recorded on gas imbalance 
liabilities assumed in property acquisitions ($16,653 in 1995, $15,372 in 
1994 and $15,372 in 1993).

         During 1995 and 1994, the Partnership's unamortized oil and gas 
property costs exceeded the quarterly calculations of the "ceiling 
limitation" resulting in an additional provision for depreciation, depletion 
and amortization of $640,903 and $365,525, respectively.  In computing the 
Partnership's third quarter 1994 "ceiling limitation", the Partnership 
utilized the product prices in effect at the date of the filing of the 
Partnership's report on Form 10-Q.  Utilizing these subsequent prices, no 
write down was required by the Partnership.  The write down would have been 
$448,517 using product prices in effect at September 30, 1994.



                                      IV-8 


<PAGE>

                    SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

         In addition, the limited partners' share of unamortized oil and gas 
property costs exceeded their "ceiling limitation" in 1995 and 1994 resulting 
in a valuation allowance of $564,523 and $302,089, respectively.  These 
amounts are included in the income (loss) attributable to the limited 
partners shown in the statements of partners' capital together with a 
"combining adjustment" for the differences between the limited partners' 
valuation allowances and the Partnership's valuation allowances.  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.

(4)  RELATED-PARTY TRANSACTIONS -

         An affiliate of the Special General Partner, as Dealer Manager, 
received $376,795 for managing and overseeing the offering of limited 
partnership units.

         A one-time management fee of $376,795 was paid to Swift in 1987 for 
services related to the evaluation of oil and gas properties and for general 
services performed for the Partnership.  During 1995, 1994 and 1993, the 
Partnership paid Swift $53,888, $83,363 and $98,343, respectively, as general 
and administrative overhead allowances.

(5)  NOTE PAYABLE TO A BANK -

         Note payable to a bank at December 31, 1995 and 1994 follows:

<TABLE>
<CAPTION>
                                                          1995        1994    
                                                        --------    --------- 
         <S>                                            <C>          <C>      
         Date of current note: December 29, 1992

         Note payable at 1.25% above the bank's base
          rate (9.75% at December 31, 1995 and  
          December 31, 1994), principal payable in
          quarterly installments of $31,944, with the
          balance due at maturity (January 1, 1996),
          collateralized by partnership assets          $ 36,504    $ 164,282 

         Less: Current portion                           (36,504)    (127,778)
                                                        --------    --------- 
         Long-term portion                              $     --    $  36,504 
                                                        --------    --------- 
                                                        --------    --------- 
</TABLE>

         As provided by the Partnership Agreement, the note payable was 
obtained to fund development wells.

(6)  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 
limited partners could be changed accordingly.  Ordinary income reported on 
the Partnership's federal return of income for the years ended December 31, 
1995, 1994 and 1993 was $281,260, $468,547 and $495,143, respectively.  The 
difference between ordinary income for federal income tax purposes reported 
by the Partnership and net income or loss reported herein primarily results 
from the exclusion of depletion (as described below) from ordinary income 
reported in the Partnership's federal return of income.


                                    IV-9 
<PAGE>

                    SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

         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.

(7)  GAS IMBALANCES -

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

(8)  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.

(9)  FAIR VALUE OF FINANCIAL INSTRUMENTS -

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





                                    IV-10 


<PAGE>

                   SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.


                                  SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities 
Exchange Act of 1934, the Registrant has duly caused this report to be signed 
on its behalf by the undersigned thereunto duly authorized.
                                 
                                         SWIFT ENERGY INCOME
                                         PARTNERS 1987-A, LTD.
                                         (Registrant)

                                 By:     SWIFT ENERGY COMPANY
                                          General Partner
                                 
Date:      March 15, 1996        By:     s/b A. Earl Swift
         -----------------------         ----------------------------------
                                         A. Earl Swift
                                         President

Date:      March 15, 1996        By:     s/b John R. Alden
         -----------------------         ----------------------------------
                                         John R. Alden
                                         Principal Financial Officer

Date:      March 15, 1996        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 INCOME
                                           PARTNERS 1987-A, LTD.
                                           (Registrant)

                                   By:     SWIFT ENERGY COMPANY
                                            General Partner

Date:      March 15, 1996          By:     s/b A. Earl Swift
         -----------------------           -----------------------------------
                                           A. Earl Swift
                                           Director and Principal
                                           Executive Officer

Date:      March 15, 1996          By:     s/b Virgil N. Swift
         -----------------------           -----------------------------------
                                           Virgil N. Swift
                                           Director and Executive
                                           Vice President - Business
                                           Development


                                      IV-11 

<PAGE>


                   SWIFT ENERGY INCOME PARTNERS 1987-A, LTD.



Date:      March 15, 1996          By:     s/b G. Robert Evans
         -----------------------           -----------------------------------
                                           G. Robert Evans
                                           Director

Date:      March 15, 1996          By:     s/b Raymond O. Loen
         -----------------------           -----------------------------------
                                           Raymond O. Loen
                                           Director

Date:      March 15, 1996          By:     s/b Henry C. Montgomery
         -----------------------           -----------------------------------
                                           Henry C. Montgomery
                                           Director 

Date:      March 15, 1996          By:     s/b Clyde W. Smith, Jr.
         -----------------------           -----------------------------------
                                           Clyde W. Smith, Jr.
                                           Director

Date:      March 15, 1996          By:     s/b Harold J. Withrow
         -----------------------           -----------------------------------
                                           Harold J. Withrow
                                           Director
                                 



                                      IV-12 

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from Swift
Energy Income Partners 1987-A, LTD.'s balance sheet and statement of
operations contained in its Form 10-K for the year ended December 31, 1995
and is qualified in its entirety by reference to such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                           1,877
<SECURITIES>                                         0
<RECEIVABLES>                                  229,526
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                               231,403
<PP&E>                                      14,069,607
<DEPRECIATION>                            (10,752,735)
<TOTAL-ASSETS>                               3,551,875
<CURRENT-LIABILITIES>                          711,454
<BONDS>                                              0
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                   2,687,227
<TOTAL-LIABILITY-AND-EQUITY>                 3,551,875
<SALES>                                        829,961
<TOTAL-REVENUES>                               844,857
<CGS>                                                0
<TOTAL-COSTS>                                1,306,920<F1>
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              53,927
<INCOME-PRETAX>                              (635,181)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          (635,181)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 (635,181)
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
<FN>
<F1>Includes lease, operating expense, production taxes and depreciation,
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